{"text_format":"1","workbook":"xlsx","n_sheets":80,"sheets":["Data0","Data1","Data2","Data3","Data4","Data5","Data6","Data7","Data8","Data9","Veikla_calc","1","V.1","V.2","V.3","V.4","V.5","V.6","V.7","V.8","V.9","V.10","A.1","A.2","A.3","A.4","A.5","A.6","A.7","A.8","B.1","B.2","B.3","B.4","B.5","B.6","B.7","B.8","C.1","C.2","C.3","C.4","C.5","C.6","C.7","C.8","D.1","D.2","D.3","D.4","D.5","D.6","D.7","D.8","A.0","B.0","C.0","D.0","Instrukcija","3","4","5.01","5.1","5.2","5.3","5.4","5.5","6.1","6.2","6.3","6.4","7.1","7.2","Prielaidos_energ_urbanist","Prielaidos","Pagrindimas","Ob.A_Priel.","Ob.B_Priel.","Ob.C_Priel.","Ob.D_Priel."],"not_rendered":{"charts":4,"images":4,"macros":1,"external_links":0,"defined_names":202,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data0","index":0,"n_rows":254,"n_cols":165,"rows_kept":254,"cut":false,"hidden":true,"merged":[[0,15,0,17]]}
["Projekto tipo kodas","Investavimo objekto rūšis","Projekto tipo pavadinimas",null,"VPSP pasirinkimas","Ūkio sektorius projekto ataskaitiniam laikotarpiui","PAL","PAL_VPSP","Metų skaičius","Investicijų metų skaičius",null,"Nagrinėjamos alternatyvos","Pasirinktos alternatyvos","Pasirinktos alternatyvos","Pasirinktų alternatyvų pavadinimai","Pasirinkti ekonominiai sektoriai (pagal investavimo objektus)",null,null,"Klaidų aprašymas",null,"IOR_kodas","IOR_pavadinimas","IO_kodas","IO_pavadinimas","EVS_kodas","EVS_pavadinimas","EVS_projekto_tipo_kodas","EVS_projekto_tipo_pavadinimas","Pasirenkami_tipai","Scenariju_analizes_kintamieji","PVM susigrąžinimas","A Pagalbinis_stulpelis","A Naudos_kintamieji","A Pagalbinis_stulpelis2","A Žalos_kintamieji","A Kintamieji_be_pasikartojimų N","A Kintamieji_be_pasikartojimų Ž","B Pagalbinis_stulpelis","B Naudos_kintamieji","B Pagalbinis_stulpelis2","B Žalos_kintamieji","B Kintamieji_be_pasikartojimų N","B Kintamieji_be_pasikartojimų Ž","C Pagalbinis_stulpelis","C Naudos_kintamieji","C Pagalbinis_stulpelis2","C Žalos_kintamieji","C Kintamieji_be_pasikartojimų N","C Kintamieji_be_pasikartojimų Ž","D Pagalbinis_stulpelis","D Naudos_kintamieji","D Pagalbinis_stulpelis2","D Žalos_kintamieji","D Kintamieji_be_pasikartojimų N","D Kintamieji_be_pasikartojimų Ž","Pagalbinis_laukas_1_A.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.1","Pagalbinis_laukas_2_A.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.1","Pagalbinis_laukas_1_A.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.2","Pagalbinis_laukas_2_A.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.2","Pagalbinis_laukas_1_A.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.3","Pagalbinis_laukas_2_A.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.3","Pagalbinis_laukas_1_A.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.4","Pagalbinis_laukas_2_A.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.4","Pagalbinis_laukas_1_A.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.5","Pagalbinis_laukas_2_A.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.5","Pagalbinis_laukas_1_A.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_A.6","Pagalbinis_laukas_2_A.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_A.6","Pagalbinis_laukas_1_B.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.1","Pagalbinis_laukas_2_B.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.1","Pagalbinis_laukas_1_B.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.2","Pagalbinis_laukas_2_B.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.2","Pagalbinis_laukas_1_B.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.3","Pagalbinis_laukas_2_B.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.3","Pagalbinis_laukas_1_B.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.4","Pagalbinis_laukas_2_B.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.4","Pagalbinis_laukas_1_B.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.5","Pagalbinis_laukas_2_B.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.5","Pagalbinis_laukas_1_B.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_B.6","Pagalbinis_laukas_2_B.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_B.6","Pagalbinis_laukas_1_C.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.1","Pagalbinis_laukas_2_C.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.1","Pagalbinis_laukas_1_C.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.2","Pagalbinis_laukas_2_C.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.2","Pagalbinis_laukas_1_C.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.3","Pagalbinis_laukas_2_C.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.3","Pagalbinis_laukas_1_C.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.4","Pagalbinis_laukas_2_C.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.4","Pagalbinis_laukas_1_C.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.5","Pagalbinis_laukas_2_C.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.5","Pagalbinis_laukas_1_C.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_C.6","Pagalbinis_laukas_2_C.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_C.6","Pagalbinis_laukas_1_D.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.1","Pagalbinis_laukas_2_D.1","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.1","Pagalbinis_laukas_1_D.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.2","Pagalbinis_laukas_2_D.2","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.2","Pagalbinis_laukas_1_D.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.3","Pagalbinis_laukas_2_D.3","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.3","Pagalbinis_laukas_1_D.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.4","Pagalbinis_laukas_2_D.4","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.4","Pagalbinis_laukas_1_D.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.5","Pagalbinis_laukas_2_D.5","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.5","Pagalbinis_laukas_1_D.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_N_D.6","Pagalbinis_laukas_2_D.6","Kintantis sąrašas_priklausomai_nuo pasirinkimo_Ž_D.6",null,"1 lapas: VPSP skaičiavimų rodiklių užrašas",null,"Pagrindimo forma / IP skaičiuoklė",null,"Alternatyvos, kuriose buvo įrašytos formulės, naudojant veiklų šablonus","Lape '1'esančio checkbox reikšmė, prieš paspaudžiant lape '1' mygtuką 'Pradėti' (naudojama, kad žinoti, ar valyti formules iš alternatyvų)","Ar pasirinkta naudoti veiklų šablonus?","Veiklos_kodas","Veiklos_pavadinimas","Veiklų_skaičius","Veikla","Alternatyva, kuriai priklauso ta veikla","Formų tekstas (nekintantis stulpelis)"]
[1,"Pastatai","Naujų pastatų statyba",null,"Ne","Pasirinktas kitas laikotarpis","30 metų","25 metai",3,1,null,"pagrindinis investavimo objektas (A)","Ne","A.1",null,{"$f":"IF(ISERROR(Q2),\"\",Q2)","v":""},{"$f":"INDEX($B$88:$B$141,MATCH(R2,$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"'1'!I77","v":0},1,"KLAIDA Nr.1. Jūs nurodėtė ne visas reikalingas sumas raudonai pažymėtose biudžeto eilutėse. Jei lėšų srautas nenumatomas, nurodykite 0.","1.","Pastatai","1.1.","Naujų pastatų statyba","1.","Sveikatos apsauga","1.1.","Investicijos į viešųjų sveikatos priežiūros paslaugų infrastruktūros modernizavimą ir / ar plėtrą","Pagrindinis EVS projektų tipas (I)",0.5,"Taip",1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},1,{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BD$2:BD$56),\"\",INDEX($AJ:$AJ,SMALL(BD$2:BD$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BF$2:BF$56),\"\",INDEX($AK:$AK,SMALL(BF$2:BF$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BH$2:BH$56),\"\",INDEX($AJ:$AJ,SMALL(BH$2:BH$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BJ$2:BJ$56),\"\",INDEX($AK:$AK,SMALL(BJ$2:BJ$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BL$2:BL$56),\"\",INDEX($AJ:$AJ,SMALL(BL$2:BL$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BN$2:BN$56),\"\",INDEX($AK:$AK,SMALL(BN$2:BN$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BP$2:BP$56),\"\",INDEX($AJ:$AJ,SMALL(BP$2:BP$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BR$2:BR$56),\"\",INDEX($AK:$AK,SMALL(BR$2:BR$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BT$2:BT$56),\"\",INDEX($AJ:$AJ,SMALL(BT$2:BT$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BV$2:BV$56),\"\",INDEX($AK:$AK,SMALL(BV$2:BV$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ2)-ROW($AJ$2)+1>COUNT(BX$2:BX$56),\"\",INDEX($AJ:$AJ,SMALL(BX$2:BX$56,1+ROW($AJ2)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK2)-ROW($AK$2)+1>COUNT(BZ$2:BZ$56),\"\",INDEX($AK:$AK,SMALL(BZ$2:BZ$56,1+ROW($AK2)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CB$2:CB$56),\"\",INDEX($AP:$AP,SMALL(CB$2:CB$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CD$2:CD$56),\"\",INDEX($AQ:$AQ,SMALL(CD$2:CD$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CF$2:CF$56),\"\",INDEX($AP:$AP,SMALL(CF$2:CF$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CH$2:CH$56),\"\",INDEX($AQ:$AQ,SMALL(CH$2:CH$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CJ$2:CJ$56),\"\",INDEX($AP:$AP,SMALL(CJ$2:CJ$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CL$2:CL$56),\"\",INDEX($AQ:$AQ,SMALL(CL$2:CL$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CN$2:CN$56),\"\",INDEX($AP:$AP,SMALL(CN$2:CN$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CP$2:CP$56),\"\",INDEX($AQ:$AQ,SMALL(CP$2:CP$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CR$2:CR$56),\"\",INDEX($AP:$AP,SMALL(CR$2:CR$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CT$2:CT$56),\"\",INDEX($AQ:$AQ,SMALL(CT$2:CT$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP2)-ROW($AP$2)+1>COUNT(CV$2:CV$56),\"\",INDEX($AP:$AP,SMALL(CV$2:CV$56,1+ROW($AP2)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ2)-ROW($AQ$2)+1>COUNT(CX$2:CX$56),\"\",INDEX($AQ:$AQ,SMALL(CX$2:CX$56,1+ROW($AQ2)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(CZ$2:CZ$56),\"\",INDEX($AV:$AV,SMALL(CZ$2:CZ$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DB$2:DB$56),\"\",INDEX($AW:$AW,SMALL(DB$2:DB$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(DD$2:DD$56),\"\",INDEX($AV:$AV,SMALL(DD$2:DD$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DF$2:DF$56),\"\",INDEX($AW:$AW,SMALL(DF$2:DF$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(DH$2:DH$56),\"\",INDEX($AV:$AV,SMALL(DH$2:DH$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DJ$2:DJ$56),\"\",INDEX($AW:$AW,SMALL(DJ$2:DJ$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(DL$2:DL$56),\"\",INDEX($AV:$AV,SMALL(DL$2:DL$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DN$2:DN$56),\"\",INDEX($AW:$AW,SMALL(DN$2:DN$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(DP$2:DP$56),\"\",INDEX($AV:$AV,SMALL(DP$2:DP$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DR$2:DR$56),\"\",INDEX($AW:$AW,SMALL(DR$2:DR$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV2)-ROW($AV$2)+1>COUNT(DT$2:DT$56),\"\",INDEX($AV:$AV,SMALL(DT$2:DT$56,1+ROW($AV2)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW2)-ROW($AW$2)+1>COUNT(DV$2:DV$56),\"\",INDEX($AW:$AW,SMALL(DV$2:DV$56,1+ROW($AW2)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(DX$2:DX$56),\"\",INDEX($BB:$BB,SMALL(DX$2:DX$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(DZ$2:DZ$56),\"\",INDEX($BC:$BC,SMALL(DZ$2:DZ$56,1+ROW($BC2)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(EB$2:EB$56),\"\",INDEX($BB:$BB,SMALL(EB$2:EB$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(ED$2:ED$56),\"\",INDEX($BC:$BC,SMALL(ED$2:ED$56,1+ROW($BC2)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(EF$2:EF$56),\"\",INDEX($BB:$BB,SMALL(EF$2:EF$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(EH$2:EH$56),\"\",INDEX($BC:$BC,SMALL(EH$2:EH$56,1+ROW($BC2)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(EJ$2:EJ$56),\"\",INDEX($BB:$BB,SMALL(EJ$2:EJ$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(EL$2:EL$56),\"\",INDEX($BC:$BC,SMALL(EL$2:EL$56,1+ROW($BC2)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(EN$2:EN$56),\"\",INDEX($BB:$BB,SMALL(EN$2:EN$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(EP$2:EP$56),\"\",INDEX($BC:$BC,SMALL(EP$2:EP$56,1+ROW($BC2)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB2)-ROW($BB$2)+1>COUNT(ER$2:ER$56),\"\",INDEX($BB:$BB,SMALL(ER$2:ER$56,1+ROW($BB2)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC2)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC2)-ROW($BC$2)+1>COUNT(ET$2:ET$56),\"\",INDEX($BC:$BC,SMALL(ET$2:ET$56,1+ROW($BC2)-ROW($BC$2))))","v":""},null,2,null,1,null,null,null,null,null,null,null,null,null,"2.1. Įrašykite projektu įgyvendinamų veiklų pavadinimus"]
[2,"Pastatai","Esamo pastato techninių bei funkcinių savybių pagerinimas",null,"Kalba","Jautrumo analizės makrokomandos tikrinimas","25 metai","25 metai",4,2,null,"papildomas investavimo objektas (B)",null,"A.2",null,{"$f":"IF(ISERROR(Q3),\"\",Q3)","v":""},{"$f":"INDEX($B$88:$B$141,MATCH(R3,$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"'1'!I78","v":0},2,{"$f":"\"KLAIDA Nr. 2. Investicijų likutinė vertė gali būti nurodoma tik paskutiniais projekto ataskaitinio laikotarpio metais\"","v":"KLAIDA Nr. 2. Investicijų likutinė vertė gali būti nurodoma tik paskutiniais projekto ataskaitinio laikotarpio metais"},"2.","Inžineriniai statiniai","1.2.","Esamo pastato techninių bei funkcinių savybių pagerinimas","2.","Socialinė apsauga","1.2.","Investicijos į sveikatos sektoriaus MTEP ir studijų infrastruktūrą","Papildomas EVS projektų tipas (II)",0.55000000000000004,"kodas",{"$f":"IF(AND(COUNTIF(AG$2:AG3,AG3)=1,AG3<>\"\"),AF2+1,AF2)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI3,AI3)=1,AI3<>\"\"),AH2+1,AH2)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},"",{"$f":"IF(AND(COUNTIF(AM$2:AM3,AM3)=1,AM3<>\"\"),AL2+1,AL2)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO3,AO3)=1,AO3<>\"\"),AN2+1,AN2)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS3,AS3)=1,AS3<>\"\"),AR2+1,AR2)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU3,AU3)=1,AU3<>\"\"),AT2+1,AT2)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY3,AY3)=1,AY3<>\"\"),AX2+1,AX2)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA3,BA3)=1,BA3<>\"\"),AZ2+1,AZ2)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ3)-ROW($AJ$2)+1>COUNT(BD$2:BD$56),\"\",INDEX($AJ:$AJ,SMALL(BD$2:BD$56,1+ROW($AJ3)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB3)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC3)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2. Pasirinkite investicijų projekto alternatyvas bei nurodykite alternatyvos lėšų srautus"]
[3,"Pastatai","Esamo pastato bendrojo ploto padidinimas",null,"LT","Nėra reikšmės","20 metų","20 metų",5,3,null,"papildomas investavimo objektas (C)",null,"A.3",null,"",{"$error":"#N/A"},{"$f":"'1'!I79","v":0},3,{"$f":"\"KLAIDA Nr. 3. Pažymėtose eilutėse SE poveikis nurodytas rankiniu būdu (ištrintos formulės). IP pateikite paaiškinimą, arba atkurkite formules (SE vartotojo formos mygtukas 'ATKURTI')\"","v":"KLAIDA Nr. 3. Pažymėtose eilutėse SE poveikis nurodytas rankiniu būdu (ištrintos formulės). IP pateikite paaiškinimą, arba atkurkite formules (SE vartotojo formos mygtukas 'ATKURTI')"},"3.","Nematerialusis turtas","1.3.","Esamo pastato bendrojo ploto padidinimas","3.","Švietimas ir mokslas","1.3.","Investicijos į elektroninių sveikatos paslaugų plėtrą","Papildomas EVS projektų tipas (III)",0.6,"IF(Data0!$BE$2<>\"\";OFFSET(Data0!$BE$1;INDEX( MATCH(1;(--(Data0!$BE$2:$BE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BE$2:$BE$61)>0));1);OFFSET(Data0!$BE$2;INDEX( MATCH(1;(--(Data0!$BE$3:$BE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BE$3:$BE$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG4,AG4)=1,AG4<>\"\"),AF3+1,AF3)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI4,AI4)=1,AI4<>\"\"),AH3+1,AH3)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AM$2:AM4,AM4)=1,AM4<>\"\"),AL3+1,AL3)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO4,AO4)=1,AO4<>\"\"),AN3+1,AN3)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS4,AS4)=1,AS4<>\"\"),AR3+1,AR3)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU4,AU4)=1,AU4<>\"\"),AT3+1,AT3)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY4,AY4)=1,AY4<>\"\"),AX3+1,AX3)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA4,BA4)=1,BA4<>\"\"),AZ3+1,AZ3)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB4)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC4)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Pasirinkite optimalią alternatyvą pagal apskaičiuotus rodiklius"]
[4,"Pastatai","Pradėtų statyti pastatų užbaigimas",null,"EN",null,"20 metų","20 metų",6,4,null,"papildomas investavimo objektas (D)",null,"A.4",null,"",{"$error":"#N/A"},{"$f":"'1'!I80","v":0},4,{"$f":"\"\"","v":""},"4.","Įrenginiai","1.4.","Pradėtų statyti pastatų užbaigimas","4.","Transportas","2.1.","Investicijos į klientų aptarnavimui reikalingą infrastruktūrą","Papildomas EVS projektų tipas (IV)",0.65,"IF(Data0!$BG$2<>\"\";OFFSET(Data0!$BG$1;INDEX( MATCH(1;(--(Data0!$BG$2:$BG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BG$2:$BG$61)>0));1);OFFSET(Data0!$BG$2;INDEX( MATCH(1;(--(Data0!$BG$3:$BG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BG$3:$BG$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG5,AG5)=1,AG5<>\"\"),AF4+1,AF4)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI5,AI5)=1,AI5<>\"\"),AH4+1,AH4)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM5,AM5)=1,AM5<>\"\"),AL4+1,AL4)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO5,AO5)=1,AO5<>\"\"),AN4+1,AN4)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS5,AS5)=1,AS5<>\"\"),AR4+1,AR4)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU5,AU5)=1,AU5<>\"\"),AT4+1,AT4)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY5,AY5)=1,AY5<>\"\"),AX4+1,AX4)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA5,BA5)=1,BA5<>\"\"),AZ4+1,AZ4)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB5)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC5)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Peržiūrėkite bendrą investicijų projekto duomenų lentelę"]
[5,"Pastatai","Esamų pastatų paskirties pakeitimas",null,"Analizės pasirikimas","Pasirinkimas","15 metų","15 metų",7,5,null,null,null,"A.5",null,"",{"$error":"#N/A"},{"$f":"'1'!K77","v":0},5,{"$f":"\"\"","v":""},"5.","Transporto priemonės","1.5.","Esamų pastatų paskirties pakeitimas","5.","Energetika","2.2.","Investicijos į socialinių paslaugų infrastruktūros plėtrą",null,0.7,"IF(Data0!$BI$2<>\"\";OFFSET(Data0!$BI$1;INDEX( MATCH(1;(--(Data0!$BI$2:$BI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BI$2:$BI$61)>0));1);OFFSET(Data0!$BI$2;INDEX( MATCH(1;(--(Data0!$BI$3:$BI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BI$3:$BI$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG6,AG6)=1,AG6<>\"\"),AF5+1,AF5)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI6,AI6)=1,AI6<>\"\"),AH5+1,AH5)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM6,AM6)=1,AM6<>\"\"),AL5+1,AL5)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO6,AO6)=1,AO6<>\"\"),AN5+1,AN5)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS6,AS6)=1,AS6<>\"\"),AR5+1,AR5)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU6,AU6)=1,AU6<>\"\"),AT5+1,AT5)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY6,AY6)=1,AY6<>\"\"),AX5+1,AX5)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA6,BA6)=1,BA6<>\"\"),AZ5+1,AZ5)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB6)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC6)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Atlikite rizikos ir jautrumo vertinimą"]
[6,"Inžineriniai statiniai","Naujų inžinerinių statinių statyba",null,"Sąnaudų naudos analizė","Sąnaudų naudos analizė","15 metų","15 metų",8,6,null,null,null,"A.6",null,"",{"$error":"#N/A"},{"$f":"'1'!K78","v":0},6,{"$f":"\"\"","v":""},null,null,"2.1.","Naujų inžinerinių statinių statyba","6.","Informacinės visuomenės plėtra","2.3.","Socialinio būsto plėtra",null,0.75,"IF(Data0!$BK$2<>\"\";OFFSET(Data0!$BK$1;INDEX( MATCH(1;(--(Data0!$BK$2:$BK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BK$2:$BK$61)>0));1);OFFSET(Data0!$BK$2;INDEX( MATCH(1;(--(Data0!$BK$3:$BK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BK$3:$BK$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG7,AG7)=1,AG7<>\"\"),AF6+1,AF6)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI7,AI7)=1,AI7<>\"\"),AH6+1,AH6)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM7,AM7)=1,AM7<>\"\"),AL6+1,AL6)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO7,AO7)=1,AO7<>\"\"),AN6+1,AN6)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS7,AS7)=1,AS7<>\"\"),AR6+1,AR6)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU7,AU7)=1,AU7<>\"\"),AT6+1,AT6)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY7,AY7)=1,AY7<>\"\"),AX6+1,AX6)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA7,BA7)=1,BA7<>\"\"),AZ6+1,AZ6)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB7)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC7)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Pasirinkite investicijų projekto alternatyvas bei nurodykite alternatyvos lėšų srautus"]
[7,"Inžineriniai statiniai","Esamų inžinerinių statinių techninių savybių gerinimas",null,"Sąnaudų - veiksmingumo analizė","Efektyvumas","15 metų","15 metų",9,7,null,null,null,"A.7",null,"",{"$error":"#N/A"},{"$f":"'1'!K79","v":0},7,{"$f":"\"\"","v":""},null,null,"2.2.","Esamų inžinerinių statinių techninių savybių gerinimas","7.","Aplinkos apsauga","3.1.","Investicijos į ikimokyklinio ugdymo infrastruktūrą ir aplinkos modernizavimą",null,0.8,"IF(Data0!$BM$2<>\"\";OFFSET(Data0!$BM$1;INDEX( MATCH(1;(--(Data0!$BM$2:$BM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BM$2:$BM$61)>0));1);OFFSET(Data0!$BM$2;INDEX( MATCH(1;(--(Data0!$BM$3:$BM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BM$3:$BM$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG8,AG8)=1,AG8<>\"\"),AF7+1,AF7)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI8,AI8)=1,AI8<>\"\"),AH7+1,AH7)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM8,AM8)=1,AM8<>\"\"),AL7+1,AL7)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO8,AO8)=1,AO8<>\"\"),AN7+1,AN7)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS8,AS8)=1,AS8<>\"\"),AR7+1,AR7)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU8,AU8)=1,AU8<>\"\"),AT7+1,AT7)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY8,AY8)=1,AY8<>\"\"),AX7+1,AX7)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA8,BA8)=1,BA8<>\"\"),AZ7+1,AZ7)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB8)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC8)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Atlikite VPSP skirtus skaičiavimus"]
[8,"Inžineriniai statiniai","Esamų inžinerinių statinių keitimas",null,null,null,"15 metų","15 metų",10,8,null,null,null,"A.8",null,"",{"$error":"#N/A"},{"$f":"'1'!K80","v":0},8,{"$f":"\"\"","v":""},null,null,"2.3.","Esamų inžinerinių statinių keitimas","8.","Urbanistinė plėtra","3.2.","Investicijos į bendrojo ugdymo infrastruktūrą ir aplinkos modernizavimą",null,0.85,"IF(Data0!$BO$2<>\"\";OFFSET(Data0!$BO$1;INDEX( MATCH(1;(--(Data0!$BO$2:$BO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BO$2:$BO$61)>0));1);OFFSET(Data0!$BO$2;INDEX( MATCH(1;(--(Data0!$BO$3:$BO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BO$3:$BO$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG9,AG9)=1,AG9<>\"\"),AF8+1,AF8)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI9,AI9)=1,AI9<>\"\"),AH8+1,AH8)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM9,AM9)=1,AM9<>\"\"),AL8+1,AL8)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO9,AO9)=1,AO9<>\"\"),AN8+1,AN8)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS9,AS9)=1,AS9<>\"\"),AR8+1,AR8)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU9,AU9)=1,AU9<>\"\"),AT8+1,AT8)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY9,AY9)=1,AY9<>\"\"),AX8+1,AX8)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA9,BA9)=1,BA9<>\"\"),AZ8+1,AZ8)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB9)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC9)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Įrašykite alternatyvų pavadinimus ir spauskite \"Priskirti veiklas\". Priskyrę veiklas alternatyvoms, spauskite \"Pildyti\"."]
[9,"Nematerialusis turtas","Naujo nematerialiojo turto įsigijimas",null,null,null,"25 metai","25 metai",11,9,null,null,null,"B.1",null,"",{"$error":"#N/A"},{"$f":"'1'!M77","v":0},9,{"$f":"\"\"","v":""},null,null,"3.1.","Naujo nematerialiojo turto įsigijimas","9.","Krašto apsauga","3.3.","Investicijos į profesinio mokymo infrastruktūrą ir aplinkos modernizavimą",null,0.9,"IF(Data0!$BQ$2<>\"\";OFFSET(Data0!$BQ$1;INDEX( MATCH(1;(--(Data0!$BQ$2:$BQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BQ$2:$BQ$61)>0));1);OFFSET(Data0!$BQ$2;INDEX( MATCH(1;(--(Data0!$BQ$3:$BQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BQ$3:$BQ$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG10,AG10)=1,AG10<>\"\"),AF9+1,AF9)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI10,AI10)=1,AI10<>\"\"),AH9+1,AH9)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM10,AM10)=1,AM10<>\"\"),AL9+1,AL9)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO10,AO10)=1,AO10<>\"\"),AN9+1,AN9)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS10,AS10)=1,AS10<>\"\"),AR9+1,AR9)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU10,AU10)=1,AU10<>\"\"),AT9+1,AT9)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY10,AY10)=1,AY10<>\"\"),AX9+1,AX9)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA10,BA10)=1,BA10<>\"\"),AZ9+1,AZ9)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB10)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC10)>=1,\"\",ROW())","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Įrašykite alternatyvų pavadinimus ir spauskite mygtuką \"Pildyti\", esantį prie bet kurios iš alternatyvų."]
[10,"Nematerialusis turtas","Esamo nematerialiojo turto tobulinimas",null,null,null,"15 metų","15 metų",12,10,null,null,null,"B.2",null,"",{"$error":"#N/A"},{"$f":"'1'!M78","v":0},10,{"$f":"\"\"","v":""},null,null,"3.2.","Esamo nematerialiojo turto tobulinimas","10.","Teisingumas / Teisėtvarka","3.4.","Investicijos į studijų infrastruktūrą ir aplinkos modernizavimą",null,0.95,"IF(Data0!$BS$2<>\"\";OFFSET(Data0!$BS$1;INDEX( MATCH(1;(--(Data0!$BS$2:$BS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BS$2:$BS$61)>0));1);OFFSET(Data0!$BS$2;INDEX( MATCH(1;(--(Data0!$BS$3:$BS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BS$3:$BS$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG11,AG11)=1,AG11<>\"\"),AF10+1,AF10)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI11,AI11)=1,AI11<>\"\"),AH10+1,AH10)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM11,AM11)=1,AM11<>\"\"),AL10+1,AL10)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO11,AO11)=1,AO11<>\"\"),AN10+1,AN10)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS11,AS11)=1,AS11<>\"\"),AR10+1,AR10)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU11,AU11)=1,AU11<>\"\"),AT10+1,AT10)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY11,AY11)=1,AY11<>\"\"),AX10+1,AX10)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA11,BA11)=1,BA11<>\"\"),AZ10+1,AZ10)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB11)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC11)>=1,\"\",ROW())","v":""},""]
[11,"Nematerialusis turtas","Esamo nematerialiojo turto pakeitimas",null,null,null,"30 metų","25 metai",13,null,null,null,null,"B.3",null,"",{"$error":"#N/A"},{"$f":"'1'!M79","v":0},null,null,null,null,"3.3.","Esamo nematerialiojo turto pakeitimas","11.","Visuomenės apsauga","3.5.","Investicijos į MTEP infrastruktūrą ir aplinkos modernizavimą",null,1,"IF(Data0!$BU$2<>\"\";OFFSET(Data0!$BU$1;INDEX( MATCH(1;(--(Data0!$BU$2:$BU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BU$2:$BU$61)>0));1);OFFSET(Data0!$BU$2;INDEX( MATCH(1;(--(Data0!$BU$3:$BU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BU$3:$BU$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG12,AG12)=1,AG12<>\"\"),AF11+1,AF11)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI12,AI12)=1,AI12<>\"\"),AH11+1,AH11)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM12,AM12)=1,AM12<>\"\"),AL11+1,AL11)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO12,AO12)=1,AO12<>\"\"),AN11+1,AN11)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS12,AS12)=1,AS12<>\"\"),AR11+1,AR11)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU12,AU12)=1,AU12<>\"\"),AT11+1,AT11)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY12,AY12)=1,AY12<>\"\"),AX11+1,AX11)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA12,BA12)=1,BA12<>\"\"),AZ11+1,AZ11)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB12)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC12)>=1,\"\",ROW())","v":""},""]
[12,"Įrenginiai","Naujų įrenginių įsigijimas",null,null,null,"30 metų","25 metai",14,null,null,null,null,"B.4",null,"",{"$error":"#N/A"},{"$f":"'1'!M80","v":0},null,null,null,null,"4.1.","Naujų įrenginių įsigijimas","12.","Turizmas","3.6.","Investicijos į neformaliojo švietimo infrastruktūrą ir aplinkos modernizavimą",null,1.05,"IF(Data0!$BW$2<>\"\";OFFSET(Data0!$BW$1;INDEX( MATCH(1;(--(Data0!$BW$2:$BW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BW$2:$BW$61)>0));1);OFFSET(Data0!$BW$2;INDEX( MATCH(1;(--(Data0!$BW$3:$BW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BW$3:$BW$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG13,AG13)=1,AG13<>\"\"),AF12+1,AF12)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI13,AI13)=1,AI13<>\"\"),AH12+1,AH12)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM13,AM13)=1,AM13<>\"\"),AL12+1,AL12)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO13,AO13)=1,AO13<>\"\"),AN12+1,AN12)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS13,AS13)=1,AS13<>\"\"),AR12+1,AR12)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU13,AU13)=1,AU13<>\"\"),AT12+1,AT12)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY13,AY13)=1,AY13<>\"\"),AX12+1,AX12)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA13,BA13)=1,BA13<>\"\"),AZ12+1,AZ12)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB13)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC13)>=1,\"\",ROW())","v":""},""]
[13,"Įrenginiai","Esamų įrenginių tobulinimas",null,null,null,"25 metai","25 metai",15,null,null,null,null,"B.5",null,"",{"$error":"#N/A"},{"$f":"'1'!O77","v":0},null,null,null,null,"4.2.","Esamų įrenginių tobulinimas","13.","Viešoji infrastruktūra verslui","4.1.","Geležinkelių transporto plėtra",null,1.1000000000000001,"IF(Data0!$BY$2<>\"\";OFFSET(Data0!$BY$1;INDEX( MATCH(1;(--(Data0!$BY$2:$BY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BY$2:$BY$61)>0));1);OFFSET(Data0!$BY$2;INDEX( MATCH(1;(--(Data0!$BY$3:$BY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$BY$3:$BY$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG14,AG14)=1,AG14<>\"\"),AF13+1,AF13)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI14,AI14)=1,AI14<>\"\"),AH13+1,AH13)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM14,AM14)=1,AM14<>\"\"),AL13+1,AL13)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO14,AO14)=1,AO14<>\"\"),AN13+1,AN13)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS14,AS14)=1,AS14<>\"\"),AR13+1,AR13)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU14,AU14)=1,AU14<>\"\"),AT13+1,AT13)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY14,AY14)=1,AY14<>\"\"),AX13+1,AX13)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA14,BA14)=1,BA14<>\"\"),AZ13+1,AZ13)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB14)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC14)>=1,\"\",ROW())","v":""},""]
[14,"Įrenginiai","Esamų įrenginių pakeitimas",null,null,null,"30 metų","25 metai",16,null,null,null,null,"B.6",null,"",{"$error":"#N/A"},{"$f":"'1'!O78","v":0},null,null,null,null,"4.3.","Esamų įrenginių pakeitimas","14.","Kultūra","4.2.","Kelių transporto plėtra",null,1.1499999999999999,"IF(Data0!$CA$2<>\"\";OFFSET(Data0!$CA$1;INDEX( MATCH(1;(--(Data0!$CA$2:$CA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CA$2:$CA$61)>0));1);OFFSET(Data0!$CA$2;INDEX( MATCH(1;(--(Data0!$CA$3:$CA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CA$3:$CA$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG15,AG15)=1,AG15<>\"\"),AF14+1,AF14)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI15,AI15)=1,AI15<>\"\"),AH14+1,AH14)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM15,AM15)=1,AM15<>\"\"),AL14+1,AL14)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO15,AO15)=1,AO15<>\"\"),AN14+1,AN14)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS15,AS15)=1,AS15<>\"\"),AR14+1,AR14)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU15,AU15)=1,AU15<>\"\"),AT14+1,AT14)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY15,AY15)=1,AY15<>\"\"),AX14+1,AX14)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA15,BA15)=1,BA15<>\"\"),AZ14+1,AZ14)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC15)>=1,\"\",ROW())","v":""},""]
[15,"Transporto priemonės","Naujų transporto priemonių įsigijimas",null,null,null,"15 metų","15 metų",17,null,null,null,null,"B.7",null,"",{"$error":"#N/A"},{"$f":"'1'!O79","v":0},null,null,null,null,"5.1.","Naujų transporto priemonių įsigijimas",null,null,"4.3.","Vandens transporto plėtra",null,1.2,"IF(Data0!$CC$2<>\"\";OFFSET(Data0!$CC$1;INDEX( MATCH(1;(--(Data0!$CC$2:$CC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CC$2:$CC$61)>0));1);OFFSET(Data0!$CC$2;INDEX( MATCH(1;(--(Data0!$CC$3:$CC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CC$3:$CC$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG16,AG16)=1,AG16<>\"\"),AF15+1,AF15)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI16,AI16)=1,AI16<>\"\"),AH15+1,AH15)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM16,AM16)=1,AM16<>\"\"),AL15+1,AL15)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO16,AO16)=1,AO16<>\"\"),AN15+1,AN15)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS16,AS16)=1,AS16<>\"\"),AR15+1,AR15)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU16,AU16)=1,AU16<>\"\"),AT15+1,AT15)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY16,AY16)=1,AY16<>\"\"),AX15+1,AX15)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA16,BA16)=1,BA16<>\"\"),AZ15+1,AZ15)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC16)>=1,\"\",ROW())","v":""},""]
[16,"Transporto priemonės","Esamų transporto priemonių pakeitimas",null,null,null,"15 metų","15 metų",18,null,null,null,null,"B.8",null,"",{"$error":"#N/A"},{"$f":"'1'!O80","v":0},null,null,null,null,"5.2.","Esamų transporto priemonių pakeitimas",null,null,"4.4.","Oro transporto plėtra",null,1.25,"IF(Data0!$CE$2<>\"\";OFFSET(Data0!$CE$1;INDEX( MATCH(1;(--(Data0!$CE$2:$CE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CE$2:$CE$61)>0));1);OFFSET(Data0!$CE$2;INDEX( MATCH(1;(--(Data0!$CE$3:$CE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CE$3:$CE$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG17,AG17)=1,AG17<>\"\"),AF16+1,AF16)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI17,AI17)=1,AI17<>\"\"),AH16+1,AH16)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM17,AM17)=1,AM17<>\"\"),AL16+1,AL16)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO17,AO17)=1,AO17<>\"\"),AN16+1,AN16)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS17,AS17)=1,AS17<>\"\"),AR16+1,AR16)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU17,AU17)=1,AU17<>\"\"),AT16+1,AT16)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY17,AY17)=1,AY17<>\"\"),AX16+1,AX16)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA17,BA17)=1,BA17<>\"\"),AZ16+1,AZ16)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC17)>=1,\"\",ROW())","v":""},""]
[null,null,null,null,null,null,"15 metų","15 metų",19,null,null,null,null,"C.1",null,null,null,null,null,null,null,null,null,null,null,null,"4.5.","Viešasis transportas",null,1.3,"IF(Data0!$CG$2<>\"\";OFFSET(Data0!$CG$1;INDEX( MATCH(1;(--(Data0!$CG$2:$CG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CG$2:$CG$61)>0));1);OFFSET(Data0!$CG$2;INDEX( MATCH(1;(--(Data0!$CG$3:$CG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CG$3:$CG$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG18,AG18)=1,AG18<>\"\"),AF17+1,AF17)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI18,AI18)=1,AI18<>\"\"),AH17+1,AH17)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM18,AM18)=1,AM18<>\"\"),AL17+1,AL17)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO18,AO18)=1,AO18<>\"\"),AN17+1,AN17)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS18,AS18)=1,AS18<>\"\"),AR17+1,AR17)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU18,AU18)=1,AU18<>\"\"),AT17+1,AT17)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY18,AY18)=1,AY18<>\"\"),AX17+1,AX17)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA18,BA18)=1,BA18<>\"\"),AZ17+1,AZ17)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC18)>=1,\"\",ROW())","v":""},""]
["Projekto tipo kodas","Projekto tipo alternatyvos kodas","Projekto tipo pavadinimas","Projekto tipo alternatyvos pavadinimas","Skaičiuoklės tipas",null,"15 metų","15 metų",20,null,null,null,null,"C.2",null,null,null,null,null,null,null,null,null,null,null,null,"5.1.","Elektros energijos ir dujų tinklų integracija į ES elektros ir dujų energetikos sistemas",null,1.35,"IF(Data0!$CI$2<>\"\";OFFSET(Data0!$CI$1;INDEX( MATCH(1;(--(Data0!$CI$2:$CI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CI$2:$CI$61)>0));1);OFFSET(Data0!$CI$2;INDEX( MATCH(1;(--(Data0!$CI$3:$CI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CI$3:$CI$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG19,AG19)=1,AG19<>\"\"),AF18+1,AF18)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI19,AI19)=1,AI19<>\"\"),AH18+1,AH18)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM19,AM19)=1,AM19<>\"\"),AL18+1,AL18)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO19,AO19)=1,AO19<>\"\"),AN18+1,AN18)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS19,AS19)=1,AS19<>\"\"),AR18+1,AR18)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU19,AU19)=1,AU19<>\"\"),AT18+1,AT18)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY19,AY19)=1,AY19<>\"\"),AX18+1,AX18)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA19,BA19)=1,BA19<>\"\"),AZ18+1,AZ18)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC19)>=1,\"\",ROW())","v":""},""]
[{"$f":"LEFT(B20,2)","v":"1."},"1.1.","Pastatai","Naujų pastatų statyba","IP skaičiuoklė",null,null,null,21,null,null,null,null,"C.3",null,null,null,null,null,null,null,null,null,null,null,null,"5.2.","Elektros, gamtinių dujų ir šilumos perdavimo sistemų plėtra (naujų statyba) šalies viduje",null,1.4,"IF(Data0!$CK$2<>\"\";OFFSET(Data0!$CK$1;INDEX( MATCH(1;(--(Data0!$CK$2:$CK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CK$2:$CK$61)>0));1);OFFSET(Data0!$CK$2;INDEX( MATCH(1;(--(Data0!$CK$3:$CK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CK$3:$CK$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG20,AG20)=1,AG20<>\"\"),AF19+1,AF19)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI20,AI20)=1,AI20<>\"\"),AH19+1,AH19)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM20,AM20)=1,AM20<>\"\"),AL19+1,AL19)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO20,AO20)=1,AO20<>\"\"),AN19+1,AN19)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS20,AS20)=1,AS20<>\"\"),AR19+1,AR19)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU20,AU20)=1,AU20<>\"\"),AT19+1,AT19)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY20,AY20)=1,AY20<>\"\"),AX19+1,AX19)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA20,BA20)=1,BA20<>\"\"),AZ19+1,AZ19)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC20)>=1,\"\",ROW())","v":""},""]
[{"$f":"LEFT(B21,2)","v":"1."},"1.2.","Pastatai","Nuotolinis tikslinių grupių aptarnavimas",null,null,null,null,22,null,null,null,null,"C.4",null,null,null,null,null,null,null,null,null,null,null,null,"5.3.","Šalies viduje esančių elektros, gamtinių dujų ir šilumos perdavimo sistemų modernizavimas",null,1.45,"IF(Data0!$CM$2<>\"\";OFFSET(Data0!$CM$1;INDEX( MATCH(1;(--(Data0!$CM$2:$CM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CM$2:$CM$61)>0));1);OFFSET(Data0!$CM$2;INDEX( MATCH(1;(--(Data0!$CM$3:$CM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CM$3:$CM$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG21,AG21)=1,AG21<>\"\"),AF20+1,AF20)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI21,AI21)=1,AI21<>\"\"),AH20+1,AH20)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM21,AM21)=1,AM21<>\"\"),AL20+1,AL20)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO21,AO21)=1,AO21<>\"\"),AN20+1,AN20)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS21,AS21)=1,AS21<>\"\"),AR20+1,AR20)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU21,AU21)=1,AU21<>\"\"),AT20+1,AT20)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY21,AY21)=1,AY21<>\"\"),AX20+1,AX20)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA21,BA21)=1,BA21<>\"\"),AZ20+1,AZ20)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC21)>=1,\"\",ROW())","v":""},""]
["1.","1.3.","Pastatai","Pastatų/patalpų nuoma/panauda",null,null,null,null,23,null,null,null,null,"C.5",null,null,null,null,null,null,null,null,null,null,null,null,"5.4.","Jėgainių plėtra, įskaitant atsinaujinančius energijos išteklius naudojančias jėgaines",null,1.5,"IF(Data0!$CO$2<>\"\";OFFSET(Data0!$CO$1;INDEX( MATCH(1;(--(Data0!$CO$2:$CO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CO$2:$CO$61)>0));1);OFFSET(Data0!$CO$2;INDEX( MATCH(1;(--(Data0!$CO$3:$CO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CO$3:$CO$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG22,AG22)=1,AG22<>\"\"),AF21+1,AF21)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI22,AI22)=1,AI22<>\"\"),AH21+1,AH21)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM22,AM22)=1,AM22<>\"\"),AL21+1,AL21)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO22,AO22)=1,AO22<>\"\"),AN21+1,AN21)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS22,AS22)=1,AS22<>\"\"),AR21+1,AR21)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU22,AU22)=1,AU22<>\"\"),AT21+1,AT21)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY22,AY22)=1,AY22<>\"\"),AX21+1,AX21)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA22,BA22)=1,BA22<>\"\"),AZ21+1,AZ21)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC22)>=1,\"\",ROW())","v":""},""]
["1.","1.4.","Pastatai","Pastatų/patalpų įsigijimas",null,null,null,null,24,null,null,null,null,"C.6",null,null,null,null,null,null,null,null,null,null,null,null,"5.5.","Viešosios paskirties pastatų, daugiabučių ir gatvių apšvietimo infrastruktūros modernizavimas pagerinant jų energetines charakteristikas",null,1.55,"IF(Data0!$CQ$2<>\"\";OFFSET(Data0!$CQ$1;INDEX( MATCH(1;(--(Data0!$CQ$2:$CQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CQ$2:$CQ$61)>0));1);OFFSET(Data0!$CQ$2;INDEX( MATCH(1;(--(Data0!$CQ$3:$CQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CQ$3:$CQ$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG23,AG23)=1,AG23<>\"\"),AF22+1,AF22)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI23,AI23)=1,AI23<>\"\"),AH22+1,AH22)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM23,AM23)=1,AM23<>\"\"),AL22+1,AL22)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO23,AO23)=1,AO23<>\"\"),AN22+1,AN22)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS23,AS23)=1,AS23<>\"\"),AR22+1,AR22)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU23,AU23)=1,AU23<>\"\"),AT22+1,AT22)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY23,AY23)=1,AY23<>\"\"),AX22+1,AX22)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA23,BA23)=1,BA23<>\"\"),AZ22+1,AZ22)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC23)>=1,\"\",ROW())","v":""},""]
["1.","1.5.","Pastatai","Optimizavimas",null,null,null,null,25,null,null,null,null,"C.7",null,null,null,null,null,null,null,null,null,null,null,null,"6.1.","Investicijos į informacinių technologijų priemones ir sprendimus, reikalingus paslaugų teikimui elektroninėje erdvėje",null,1.6,"IF(Data0!$CS$2<>\"\";OFFSET(Data0!$CS$1;INDEX( MATCH(1;(--(Data0!$CS$2:$CS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CS$2:$CS$61)>0));1);OFFSET(Data0!$CS$2;INDEX( MATCH(1;(--(Data0!$CS$3:$CS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CS$3:$CS$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG24,AG24)=1,AG24<>\"\"),AF23+1,AF23)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI24,AI24)=1,AI24<>\"\"),AH23+1,AH23)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM24,AM24)=1,AM24<>\"\"),AL23+1,AL23)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO24,AO24)=1,AO24<>\"\"),AN23+1,AN23)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS24,AS24)=1,AS24<>\"\"),AR23+1,AR23)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU24,AU24)=1,AU24<>\"\"),AT23+1,AT23)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY24,AY24)=1,AY24<>\"\"),AX23+1,AX23)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA24,BA24)=1,BA24<>\"\"),AZ23+1,AZ23)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC24)>=1,\"\",ROW())","v":""},""]
["1.","1.6.","Pastatai","Kooperacija",null,null,null,null,26,null,null,null,null,"C.8",null,null,null,null,null,null,null,null,null,null,null,null,"6.2.","Investicijos į informacinių technologijų priemones ir turinio skaitmeninimą, reikalingus elektroninio turinio sukūrimui ir sklaidai",null,1.65,"IF(Data0!$CU$2<>\"\";OFFSET(Data0!$CU$1;INDEX( MATCH(1;(--(Data0!$CU$2:$CU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CU$2:$CU$61)>0));1);OFFSET(Data0!$CU$2;INDEX( MATCH(1;(--(Data0!$CU$3:$CU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CU$3:$CU$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG25,AG25)=1,AG25<>\"\"),AF24+1,AF24)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI25,AI25)=1,AI25<>\"\"),AH24+1,AH24)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM25,AM25)=1,AM25<>\"\"),AL24+1,AL24)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO25,AO25)=1,AO25<>\"\"),AN24+1,AN24)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS25,AS25)=1,AS25<>\"\"),AR24+1,AR24)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU25,AU25)=1,AU25<>\"\"),AT24+1,AT24)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY25,AY25)=1,AY25<>\"\"),AX24+1,AX24)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA25,BA25)=1,BA25<>\"\"),AZ24+1,AZ24)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC25)>=1,\"\",ROW())","v":""},""]
["1.","1.7.","Pastatai","Esamo(-ų) pastato(-ų) /patalpų techninių savybių gerinimas",null,null,null,null,27,null,null,null,null,"D.1",null,null,null,null,null,null,null,null,null,null,null,null,"6.3.","Investicijos į informacinių sistemų sąveikumą",null,1.7,"IF(Data0!$CW$2<>\"\";OFFSET(Data0!$CW$1;INDEX( MATCH(1;(--(Data0!$CW$2:$CW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CW$2:$CW$61)>0));1);OFFSET(Data0!$CW$2;INDEX( MATCH(1;(--(Data0!$CW$3:$CW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CW$3:$CW$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG26,AG26)=1,AG26<>\"\"),AF25+1,AF25)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI26,AI26)=1,AI26<>\"\"),AH25+1,AH25)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM26,AM26)=1,AM26<>\"\"),AL25+1,AL25)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO26,AO26)=1,AO26<>\"\"),AN25+1,AN25)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS26,AS26)=1,AS26<>\"\"),AR25+1,AR25)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU26,AU26)=1,AU26<>\"\"),AT25+1,AT25)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY26,AY26)=1,AY26<>\"\"),AX25+1,AX25)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA26,BA26)=1,BA26<>\"\"),AZ25+1,AZ25)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB26)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC26)>=1,\"\",ROW())","v":""},""]
["1.","1.8.","Pastatai","Kita",null,null,null,null,28,null,null,null,null,"D.2",null,null,null,null,null,null,null,null,null,null,null,null,"6.4.","Investicijos į informacinių technologijų saugą",null,1.75,"IF(Data0!$CY$2<>\"\";OFFSET(Data0!$CY$1;INDEX( MATCH(1;(--(Data0!$CY$2:$CY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CY$2:$CY$61)>0));1);OFFSET(Data0!$CY$2;INDEX( MATCH(1;(--(Data0!$CY$3:$CY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$CY$3:$CY$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG27,AG27)=1,AG27<>\"\"),AF26+1,AF26)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI27,AI27)=1,AI27<>\"\"),AH26+1,AH26)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM27,AM27)=1,AM27<>\"\"),AL26+1,AL26)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO27,AO27)=1,AO27<>\"\"),AN26+1,AN26)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS27,AS27)=1,AS27<>\"\"),AR26+1,AR26)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU27,AU27)=1,AU27<>\"\"),AT26+1,AT26)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY27,AY27)=1,AY27<>\"\"),AX26+1,AX26)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA27,BA27)=1,BA27<>\"\"),AZ26+1,AZ26)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB27)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC27)>=1,\"\",ROW())","v":""},""]
["2.","2.1.","Inžineriniai statiniai","Naujų inžinerinių statinių statyba / esamų pakeitimas",null,null,null,null,29,null,null,null,null,"D.3",null,null,null,null,null,null,null,null,null,null,null,null,"6.5.","Investicijos į informacinių ir ryšių technologijų infrastruktūros plėtrą",null,1.8,"IF(Data0!$DA$2<>\"\";OFFSET(Data0!$DA$1;INDEX( MATCH(1;(--(Data0!$DA$2:$DA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DA$2:$DA$61)>0));1);OFFSET(Data0!$DA$2;INDEX( MATCH(1;(--(Data0!$DA$3:$DA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DA$3:$DA$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG28,AG28)=1,AG28<>\"\"),AF27+1,AF27)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI28,AI28)=1,AI28<>\"\"),AH27+1,AH27)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM28,AM28)=1,AM28<>\"\"),AL27+1,AL27)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO28,AO28)=1,AO28<>\"\"),AN27+1,AN27)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS28,AS28)=1,AS28<>\"\"),AR27+1,AR27)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU28,AU28)=1,AU28<>\"\"),AT27+1,AT27)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY28,AY28)=1,AY28<>\"\"),AX27+1,AX27)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA28,BA28)=1,BA28<>\"\"),AZ27+1,AZ27)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB28)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC28)>=1,\"\",ROW())","v":""},""]
["2.","2.2.","Inžineriniai statiniai","Inžinerinių statinių nuoma / panauda",null,null,null,null,30,null,null,null,null,"D.4",null,null,null,null,null,null,null,null,null,null,null,null,"7.1.","Vandens tiekimo ir nuotekų tvarkymo sistemų renovavimas ir plėtra",null,1.85,"IF(Data0!$DC$2<>\"\";OFFSET(Data0!$DC$1;INDEX( MATCH(1;(--(Data0!$DC$2:$DC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DC$2:$DC$61)>0));1);OFFSET(Data0!$DC$2;INDEX( MATCH(1;(--(Data0!$DC$3:$DC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DC$3:$DC$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG29,AG29)=1,AG29<>\"\"),AF28+1,AF28)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI29,AI29)=1,AI29<>\"\"),AH28+1,AH28)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM29,AM29)=1,AM29<>\"\"),AL28+1,AL28)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO29,AO29)=1,AO29<>\"\"),AN28+1,AN28)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS29,AS29)=1,AS29<>\"\"),AR28+1,AR28)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU29,AU29)=1,AU29<>\"\"),AT28+1,AT28)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY29,AY29)=1,AY29<>\"\"),AX28+1,AX28)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA29,BA29)=1,BA29<>\"\"),AZ28+1,AZ28)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB29)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC29)>=1,\"\",ROW())","v":""},""]
["2.","2.3.","Inžineriniai statiniai","Trūkstamų paslaugų užtikrinimas perkant paslaugas rinkoje",null,null,null,null,null,null,null,null,null,"D.5",null,null,null,null,null,null,null,null,null,null,null,null,"7.2.","Komunalinių atliekų tvarkymo sistemos plėtra",null,1.9,"IF(Data0!$DE$2<>\"\";OFFSET(Data0!$DE$1;INDEX( MATCH(1;(--(Data0!$DE$2:$DE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DE$2:$DE$61)>0));1);OFFSET(Data0!$DE$2;INDEX( MATCH(1;(--(Data0!$DE$3:$DE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DE$3:$DE$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG30,AG30)=1,AG30<>\"\"),AF29+1,AF29)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI30,AI30)=1,AI30<>\"\"),AH29+1,AH29)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM30,AM30)=1,AM30<>\"\"),AL29+1,AL29)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO30,AO30)=1,AO30<>\"\"),AN29+1,AN29)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS30,AS30)=1,AS30<>\"\"),AR29+1,AR29)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU30,AU30)=1,AU30<>\"\"),AT29+1,AT29)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY30,AY30)=1,AY30<>\"\"),AX29+1,AX29)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA30,BA30)=1,BA30<>\"\"),AZ29+1,AZ29)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC30)>=1,\"\",ROW())","v":""},""]
["2.","2.4.","Inžineriniai statiniai","Esamų inžinerinių statinių techninių savybių gerinimas",null,null,null,null,null,null,null,null,null,"D.6",null,null,null,null,null,null,null,null,null,null,null,null,"7.3.","Kraštovaizdžio ir gamtos išteklių apsauga bei aplinkos kokybės gerinimas",null,1.95,"IF(Data0!$DG$2<>\"\";OFFSET(Data0!$DG$1;INDEX( MATCH(1;(--(Data0!$DG$2:$DG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DG$2:$DG$61)>0));1);OFFSET(Data0!$DG$2;INDEX( MATCH(1;(--(Data0!$DG$3:$DG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DG$3:$DG$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG31,AG31)=1,AG31<>\"\"),AF30+1,AF30)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI31,AI31)=1,AI31<>\"\"),AH30+1,AH30)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM31,AM31)=1,AM31<>\"\"),AL30+1,AL30)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO31,AO31)=1,AO31<>\"\"),AN30+1,AN30)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS31,AS31)=1,AS31<>\"\"),AR30+1,AR30)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU31,AU31)=1,AU31<>\"\"),AT30+1,AT30)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY31,AY31)=1,AY31<>\"\"),AX30+1,AX30)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA31,BA31)=1,BA31<>\"\"),AZ30+1,AZ30)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC31)>=1,\"\",ROW())","v":""},""]
["2.","2.5.","Inžineriniai statiniai","Kita",null,null,null,null,null,null,null,null,null,"D.7",null,null,null,null,null,null,null,null,null,null,null,null,"7.4.","Klimato kaitos švelninimas",null,2,"IF(Data0!$DI$2<>\"\";OFFSET(Data0!$DI$1;INDEX( MATCH(1;(--(Data0!$DI$2:$DI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DI$2:$DI$61)>0));1);OFFSET(Data0!$DI$2;INDEX( MATCH(1;(--(Data0!$DI$3:$DI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DI$3:$DI$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG32,AG32)=1,AG32<>\"\"),AF31+1,AF31)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI32,AI32)=1,AI32<>\"\"),AH31+1,AH31)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM32,AM32)=1,AM32<>\"\"),AL31+1,AL31)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO32,AO32)=1,AO32<>\"\"),AN31+1,AN31)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS32,AS32)=1,AS32<>\"\"),AR31+1,AR31)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU32,AU32)=1,AU32<>\"\"),AT31+1,AT31)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY32,AY32)=1,AY32<>\"\"),AX31+1,AX31)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA32,BA32)=1,BA32<>\"\"),AZ31+1,AZ31)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC32)>=1,\"\",ROW())","v":""},""]
["3.","3.1.","Nematerialusis turtas","Naujo nematerialaus turto įsigijimas / esamo pakeitimas",null,null,null,null,null,null,null,null,null,"D.8",null,null,null,null,null,null,null,null,null,null,null,null,"7.5.","Oro taršos prevencija ir kontrolė",null,null,"IF(Data0!$DK$2<>\"\";OFFSET(Data0!$DK$1;INDEX( MATCH(1;(--(Data0!$DK$2:$DK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DK$2:$DK$61)>0));1);OFFSET(Data0!$DK$2;INDEX( MATCH(1;(--(Data0!$DK$3:$DK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DK$3:$DK$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG33,AG33)=1,AG33<>\"\"),AF32+1,AF32)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI33,AI33)=1,AI33<>\"\"),AH32+1,AH32)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM33,AM33)=1,AM33<>\"\"),AL32+1,AL32)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO33,AO33)=1,AO33<>\"\"),AN32+1,AN32)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS33,AS33)=1,AS33<>\"\"),AR32+1,AR32)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU33,AU33)=1,AU33<>\"\"),AT32+1,AT32)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY33,AY33)=1,AY33<>\"\"),AX32+1,AX32)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA33,BA33)=1,BA33<>\"\"),AZ32+1,AZ32)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC33)>=1,\"\",ROW())","v":""},""]
["3.","3.2.","Nematerialusis turtas","Esamo nematerialiojo turto tobulinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.6.","Vandens taršos prevencija ir kontrolė",null,null,"IF(Data0!$DM$2<>\"\";OFFSET(Data0!$DM$1;INDEX( MATCH(1;(--(Data0!$DM$2:$DM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DM$2:$DM$61)>0));1);OFFSET(Data0!$DM$2;INDEX( MATCH(1;(--(Data0!$DM$3:$DM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DM$3:$DM$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG34,AG34)=1,AG34<>\"\"),AF33+1,AF33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI34,AI34)=1,AI34<>\"\"),AH33+1,AH33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM34,AM34)=1,AM34<>\"\"),AL33+1,AL33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO34,AO34)=1,AO34<>\"\"),AN33+1,AN33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AS$2:AS34,AS34)=1,AS34<>\"\"),AR33+1,AR33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU34,AU34)=1,AU34<>\"\"),AT33+1,AT33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY34,AY34)=1,AY34<>\"\"),AX33+1,AX33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA34,BA34)=1,BA34<>\"\"),AZ33+1,AZ33)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BD$2:BD$56),\"\",INDEX($AJ:$AJ,SMALL(BD$2:BD$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BF$2:BF$56),\"\",INDEX($AK:$AK,SMALL(BF$2:BF$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BH$2:BH$56),\"\",INDEX($AJ:$AJ,SMALL(BH$2:BH$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BJ$2:BJ$56),\"\",INDEX($AK:$AK,SMALL(BJ$2:BJ$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BL$2:BL$56),\"\",INDEX($AJ:$AJ,SMALL(BL$2:BL$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BN$2:BN$56),\"\",INDEX($AK:$AK,SMALL(BN$2:BN$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BP$2:BP$56),\"\",INDEX($AJ:$AJ,SMALL(BP$2:BP$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BR$2:BR$56),\"\",INDEX($AK:$AK,SMALL(BR$2:BR$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BT$2:BT$56),\"\",INDEX($AJ:$AJ,SMALL(BT$2:BT$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BV$2:BV$56),\"\",INDEX($AK:$AK,SMALL(BV$2:BV$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AJ34)-ROW($AJ$2)+1>COUNT(BX$2:BX$56),\"\",INDEX($AJ:$AJ,SMALL(BX$2:BX$56,1+ROW($AJ34)-ROW($AJ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AK34)-ROW($AK$2)+1>COUNT(BZ$2:BZ$56),\"\",INDEX($AK:$AK,SMALL(BZ$2:BZ$56,1+ROW($AK34)-ROW($AK$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CB$2:CB$56),\"\",INDEX($AP:$AP,SMALL(CB$2:CB$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CD$2:CD$56),\"\",INDEX($AQ:$AQ,SMALL(CD$2:CD$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CF$2:CF$56),\"\",INDEX($AP:$AP,SMALL(CF$2:CF$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CH$2:CH$56),\"\",INDEX($AQ:$AQ,SMALL(CH$2:CH$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CJ$2:CJ$56),\"\",INDEX($AP:$AP,SMALL(CJ$2:CJ$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CL$2:CL$56),\"\",INDEX($AQ:$AQ,SMALL(CL$2:CL$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CN$2:CN$56),\"\",INDEX($AP:$AP,SMALL(CN$2:CN$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CP$2:CP$56),\"\",INDEX($AQ:$AQ,SMALL(CP$2:CP$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CR$2:CR$56),\"\",INDEX($AP:$AP,SMALL(CR$2:CR$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CT$2:CT$56),\"\",INDEX($AQ:$AQ,SMALL(CT$2:CT$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AP34)-ROW($AP$2)+1>COUNT(CV$2:CV$56),\"\",INDEX($AP:$AP,SMALL(CV$2:CV$56,1+ROW($AP34)-ROW($AP$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AQ34)-ROW($AQ$2)+1>COUNT(CX$2:CX$56),\"\",INDEX($AQ:$AQ,SMALL(CX$2:CX$56,1+ROW($AQ34)-ROW($AQ$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(CZ$2:CZ$56),\"\",INDEX($AV:$AV,SMALL(CZ$2:CZ$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DB$2:DB$56),\"\",INDEX($AW:$AW,SMALL(DB$2:DB$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(DD$2:DD$56),\"\",INDEX($AV:$AV,SMALL(DD$2:DD$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DF$2:DF$56),\"\",INDEX($AW:$AW,SMALL(DF$2:DF$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(DH$2:DH$56),\"\",INDEX($AV:$AV,SMALL(DH$2:DH$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DJ$2:DJ$56),\"\",INDEX($AW:$AW,SMALL(DJ$2:DJ$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(DL$2:DL$56),\"\",INDEX($AV:$AV,SMALL(DL$2:DL$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DN$2:DN$56),\"\",INDEX($AW:$AW,SMALL(DN$2:DN$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(DP$2:DP$56),\"\",INDEX($AV:$AV,SMALL(DP$2:DP$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DR$2:DR$56),\"\",INDEX($AW:$AW,SMALL(DR$2:DR$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AV34)-ROW($AV$2)+1>COUNT(DT$2:DT$56),\"\",INDEX($AV:$AV,SMALL(DT$2:DT$56,1+ROW($AV34)-ROW($AV$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($AW34)-ROW($AW$2)+1>COUNT(DV$2:DV$56),\"\",INDEX($AW:$AW,SMALL(DV$2:DV$56,1+ROW($AW34)-ROW($AW$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(DX$2:DX$56),\"\",INDEX($BB:$BB,SMALL(DX$2:DX$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(DZ$2:DZ$56),\"\",INDEX($BC:$BC,SMALL(DZ$2:DZ$56,1+ROW($BC34)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(EB$2:EB$56),\"\",INDEX($BB:$BB,SMALL(EB$2:EB$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(ED$2:ED$56),\"\",INDEX($BC:$BC,SMALL(ED$2:ED$56,1+ROW($BC34)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(EF$2:EF$56),\"\",INDEX($BB:$BB,SMALL(EF$2:EF$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(EH$2:EH$56),\"\",INDEX($BC:$BC,SMALL(EH$2:EH$56,1+ROW($BC34)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(EJ$2:EJ$56),\"\",INDEX($BB:$BB,SMALL(EJ$2:EJ$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(EL$2:EL$56),\"\",INDEX($BC:$BC,SMALL(EL$2:EL$56,1+ROW($BC34)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(EN$2:EN$56),\"\",INDEX($BB:$BB,SMALL(EN$2:EN$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(EP$2:EP$56),\"\",INDEX($BC:$BC,SMALL(EP$2:EP$56,1+ROW($BC34)-ROW($BC$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BB34)-ROW($BB$2)+1>COUNT(ER$2:ER$56),\"\",INDEX($BB:$BB,SMALL(ER$2:ER$56,1+ROW($BB34)-ROW($BB$2))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC34)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($BC34)-ROW($BC$2)+1>COUNT(ET$2:ET$56),\"\",INDEX($BC:$BC,SMALL(ET$2:ET$56,1+ROW($BC34)-ROW($BC$2))))","v":""}]
["3.","3.3.","Nematerialusis turtas","Nematerialiojo turto nuoma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.7.","Žiedinės ekonomikos plėtra",null,null,"IF(Data0!$DO$2<>\"\";OFFSET(Data0!$DO$1;INDEX( MATCH(1;(--(Data0!$DO$2:$DO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DO$2:$DO$61)>0));1);OFFSET(Data0!$DO$2;INDEX( MATCH(1;(--(Data0!$DO$3:$DO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DO$3:$DO$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG35,AG35)=1,AG35<>\"\"),AF34+1,AF34)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI35,AI35)=1,AI35<>\"\"),AH34+1,AH34)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM35,AM35)=1,AM35<>\"\"),AL34+1,AL34)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO35,AO35)=1,AO35<>\"\"),AN34+1,AN34)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS35,AS35)=1,AS35<>\"\"),AR34+1,AR34)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU35,AU35)=1,AU35<>\"\"),AT34+1,AT34)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY35,AY35)=1,AY35<>\"\"),AX34+1,AX34)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA35,BA35)=1,BA35<>\"\"),AZ34+1,AZ34)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC35)>=1,\"\",ROW())","v":""},""]
["3.","3.4.","Nematerialusis turtas","Kooperacija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.1.","Viešųjų erdvių ir bendruomeninės infrastruktūros atnaujinimas bei oro kokybės gerinimas",null,null,"IF(Data0!$DQ$2<>\"\";OFFSET(Data0!$DQ$1;INDEX( MATCH(1;(--(Data0!$DQ$2:$DQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DQ$2:$DQ$61)>0));1);OFFSET(Data0!$DQ$2;INDEX( MATCH(1;(--(Data0!$DQ$3:$DQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DQ$3:$DQ$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG36,AG36)=1,AG36<>\"\"),AF35+1,AF35)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI36,AI36)=1,AI36<>\"\"),AH35+1,AH35)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM36,AM36)=1,AM36<>\"\"),AL35+1,AL35)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO36,AO36)=1,AO36<>\"\"),AN35+1,AN35)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS36,AS36)=1,AS36<>\"\"),AR35+1,AR35)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU36,AU36)=1,AU36<>\"\"),AT35+1,AT35)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY36,AY36)=1,AY36<>\"\"),AX35+1,AX35)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA36,BA36)=1,BA36<>\"\"),AZ35+1,AZ35)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC36)>=1,\"\",ROW())","v":""},""]
["3.","3.5.","Nematerialusis turtas","Kita",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1.","Investicijos į taikos meto užduotis leidžiančią atlikti infrastruktūrą, susijusią su paieškos ir gelbėjimo bei monitoringo funkcijų atlikimu",null,null,"IF(Data0!$DS$2<>\"\";OFFSET(Data0!$DS$1;INDEX( MATCH(1;(--(Data0!$DS$2:$DS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DS$2:$DS$61)>0));1);OFFSET(Data0!$DS$2;INDEX( MATCH(1;(--(Data0!$DS$3:$DS$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DS$3:$DS$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG37,AG37)=1,AG37<>\"\"),AF36+1,AF36)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI37,AI37)=1,AI37<>\"\"),AH36+1,AH36)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM37,AM37)=1,AM37<>\"\"),AL36+1,AL36)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO37,AO37)=1,AO37<>\"\"),AN36+1,AN36)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS37,AS37)=1,AS37<>\"\"),AR36+1,AR36)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU37,AU37)=1,AU37<>\"\"),AT36+1,AT36)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY37,AY37)=1,AY37<>\"\"),AX36+1,AX36)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA37,BA37)=1,BA37<>\"\"),AZ36+1,AZ36)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC37)>=1,\"\",ROW())","v":""},""]
["4.","4.1.","Įrenginiai","Naujų įrenginių įsigijimas / esamų tobulinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.1.","Investicijos į įkalinimo įstaigų pastatus ir jų įrengimą",null,null,"IF(Data0!$DU$2<>\"\";OFFSET(Data0!$DU$1;INDEX( MATCH(1;(--(Data0!$DU$2:$DU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DU$2:$DU$61)>0));1);OFFSET(Data0!$DU$2;INDEX( MATCH(1;(--(Data0!$DU$3:$DU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DU$3:$DU$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG38,AG38)=1,AG38<>\"\"),AF37+1,AF37)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI38,AI38)=1,AI38<>\"\"),AH37+1,AH37)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM38,AM38)=1,AM38<>\"\"),AL37+1,AL37)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO38,AO38)=1,AO38<>\"\"),AN37+1,AN37)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS38,AS38)=1,AS38<>\"\"),AR37+1,AR37)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU38,AU38)=1,AU38<>\"\"),AT37+1,AT37)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY38,AY38)=1,AY38<>\"\"),AX37+1,AX37)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA38,BA38)=1,BA38<>\"\"),AZ37+1,AZ37)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC38)>=1,\"\",ROW())","v":""},""]
["4.","4.2.","Įrenginiai","Įrenginių nuoma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.2.","Investicijos į ekspertizės įstaigų pastatus ir jų įrengimą",null,null,"IF(Data0!$DW$2<>\"\";OFFSET(Data0!$DW$1;INDEX( MATCH(1;(--(Data0!$DW$2:$DW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DW$2:$DW$61)>0));1);OFFSET(Data0!$DW$2;INDEX( MATCH(1;(--(Data0!$DW$3:$DW$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DW$3:$DW$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG39,AG39)=1,AG39<>\"\"),AF38+1,AF38)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI39,AI39)=1,AI39<>\"\"),AH38+1,AH38)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM39,AM39)=1,AM39<>\"\"),AL38+1,AL38)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO39,AO39)=1,AO39<>\"\"),AN38+1,AN38)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS39,AS39)=1,AS39<>\"\"),AR38+1,AR38)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU39,AU39)=1,AU39<>\"\"),AT38+1,AT38)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY39,AY39)=1,AY39<>\"\"),AX38+1,AX38)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA39,BA39)=1,BA39<>\"\"),AZ38+1,AZ38)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC39)>=1,\"\",ROW())","v":""},""]
["4.","4.3.","Įrenginiai","Kooperacija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.3.","Investicijos į teismų pastatus ir jų įrengimą",null,null,"IF(Data0!$DY$2<>\"\";OFFSET(Data0!$DY$1;INDEX( MATCH(1;(--(Data0!$DY$2:$DY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DY$2:$DY$61)>0));1);OFFSET(Data0!$DY$2;INDEX( MATCH(1;(--(Data0!$DY$3:$DY$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$DY$3:$DY$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG40,AG40)=1,AG40<>\"\"),AF39+1,AF39)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI40,AI40)=1,AI40<>\"\"),AH39+1,AH39)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM40,AM40)=1,AM40<>\"\"),AL39+1,AL39)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO40,AO40)=1,AO40<>\"\"),AN39+1,AN39)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS40,AS40)=1,AS40<>\"\"),AR39+1,AR39)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU40,AU40)=1,AU40<>\"\"),AT39+1,AT39)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY40,AY40)=1,AY40<>\"\"),AX39+1,AX39)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA40,BA40)=1,BA40<>\"\"),AZ39+1,AZ39)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC40)>=1,\"\",ROW())","v":""},""]
["4.","4.4.","Įrenginiai","Esamų įrenginių tobulinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.4.","Investicijos į kitus teisėtvarkos institucijų administracinius pastatus ir jų įrengimą",null,null,"IF(Data0!$EA$2<>\"\";OFFSET(Data0!$EA$1;INDEX( MATCH(1;(--(Data0!$EA$2:$EA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EA$2:$EA$61)>0));1);OFFSET(Data0!$EA$2;INDEX( MATCH(1;(--(Data0!$EA$3:$EA$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EA$3:$EA$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG41,AG41)=1,AG41<>\"\"),AF40+1,AF40)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI41,AI41)=1,AI41<>\"\"),AH40+1,AH40)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM41,AM41)=1,AM41<>\"\"),AL40+1,AL40)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO41,AO41)=1,AO41<>\"\"),AN40+1,AN40)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS41,AS41)=1,AS41<>\"\"),AR40+1,AR40)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU41,AU41)=1,AU41<>\"\"),AT40+1,AT40)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY41,AY41)=1,AY41<>\"\"),AX40+1,AX40)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA41,BA41)=1,BA41<>\"\"),AZ40+1,AZ40)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC41)>=1,\"\",ROW())","v":""},""]
["4.","4.5.","Įrenginiai","Kita",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.5.","Investicijos į elektroninių paslaugų, orientuotų į galutinį vartotoją, sukūrimą ar plėtrą",null,null,"IF(Data0!$EC$2<>\"\";OFFSET(Data0!$EC$1;INDEX( MATCH(1;(--(Data0!$EC$2:$EC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EC$2:$EC$61)>0));1);OFFSET(Data0!$EC$2;INDEX( MATCH(1;(--(Data0!$EC$3:$EC$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EC$3:$EC$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG42,AG42)=1,AG42<>\"\"),AF41+1,AF41)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI42,AI42)=1,AI42<>\"\"),AH41+1,AH41)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM42,AM42)=1,AM42<>\"\"),AL41+1,AL41)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO42,AO42)=1,AO42<>\"\"),AN41+1,AN41)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS42,AS42)=1,AS42<>\"\"),AR41+1,AR41)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU42,AU42)=1,AU42<>\"\"),AT41+1,AT41)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY42,AY42)=1,AY42<>\"\"),AX41+1,AX41)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA42,BA42)=1,BA42<>\"\"),AZ41+1,AZ41)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC42)>=1,\"\",ROW())","v":""},""]
["5.","5.1.","Transporto priemonės","Naujų transporto priemonių įsigijimas / esamų pakeitimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.6.","Investicijos į infrastruktūrą, perkeliančią esamų paslaugų teikimą į aukštesnį saugumo, administravimo, prieinamumo lygmenį",null,null,"IF(Data0!$EE$2<>\"\";OFFSET(Data0!$EE$1;INDEX( MATCH(1;(--(Data0!$EE$2:$EE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EE$2:$EE$61)>0));1);OFFSET(Data0!$EE$2;INDEX( MATCH(1;(--(Data0!$EE$3:$EE$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EE$3:$EE$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG43,AG43)=1,AG43<>\"\"),AF42+1,AF42)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI43,AI43)=1,AI43<>\"\"),AH42+1,AH42)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM43,AM43)=1,AM43<>\"\"),AL42+1,AL42)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO43,AO43)=1,AO43<>\"\"),AN42+1,AN42)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS43,AS43)=1,AS43<>\"\"),AR42+1,AR42)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU43,AU43)=1,AU43<>\"\"),AT42+1,AT42)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY43,AY43)=1,AY43<>\"\"),AX42+1,AX42)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA43,BA43)=1,BA43<>\"\"),AZ42+1,AZ42)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC43)>=1,\"\",ROW())","v":""},""]
["5.","5.2.","Transporto priemonės","Transporto priemonių nuoma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.1.","Investicijos į viešosios tvarkos užtikrinimui, nusikaltimų prevencijai ir kontrolei reikalingą infrastruktūrą",null,null,"IF(Data0!$EG$2<>\"\";OFFSET(Data0!$EG$1;INDEX( MATCH(1;(--(Data0!$EG$2:$EG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EG$2:$EG$61)>0));1);OFFSET(Data0!$EG$2;INDEX( MATCH(1;(--(Data0!$EG$3:$EG$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EG$3:$EG$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG44,AG44)=1,AG44<>\"\"),AF43+1,AF43)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI44,AI44)=1,AI44<>\"\"),AH43+1,AH43)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM44,AM44)=1,AM44<>\"\"),AL43+1,AL43)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO44,AO44)=1,AO44<>\"\"),AN43+1,AN43)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS44,AS44)=1,AS44<>\"\"),AR43+1,AR43)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU44,AU44)=1,AU44<>\"\"),AT43+1,AT43)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY44,AY44)=1,AY44<>\"\"),AX43+1,AX43)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA44,BA44)=1,BA44<>\"\"),AZ43+1,AZ43)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC44)>=1,\"\",ROW())","v":""},""]
["5.","5.3.","Transporto priemonės","Kita",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.2.","Investicijos į priešgaisrinės bei civilinės saugos infrastruktūrą",null,null,"IF(Data0!$EI$2<>\"\";OFFSET(Data0!$EI$1;INDEX( MATCH(1;(--(Data0!$EI$2:$EI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EI$2:$EI$61)>0));1);OFFSET(Data0!$EI$2;INDEX( MATCH(1;(--(Data0!$EI$3:$EI$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EI$3:$EI$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG45,AG45)=1,AG45<>\"\"),AF44+1,AF44)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI45,AI45)=1,AI45<>\"\"),AH44+1,AH44)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM45,AM45)=1,AM45<>\"\"),AL44+1,AL44)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO45,AO45)=1,AO45<>\"\"),AN44+1,AN44)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS45,AS45)=1,AS45<>\"\"),AR44+1,AR44)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU45,AU45)=1,AU45<>\"\"),AT44+1,AT44)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY45,AY45)=1,AY45<>\"\"),AX44+1,AX44)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA45,BA45)=1,BA45<>\"\"),AZ44+1,AZ44)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC45)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.3.","Investicijos į valstybės sienos apsaugos infrastruktūrą",null,null,"IF(Data0!$EK$2<>\"\";OFFSET(Data0!$EK$1;INDEX( MATCH(1;(--(Data0!$EK$2:$EK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EK$2:$EK$61)>0));1);OFFSET(Data0!$EK$2;INDEX( MATCH(1;(--(Data0!$EK$3:$EK$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EK$3:$EK$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG46,AG46)=1,AG46<>\"\"),AF45+1,AF45)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI46,AI46)=1,AI46<>\"\"),AH45+1,AH45)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM46,AM46)=1,AM46<>\"\"),AL45+1,AL45)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO46,AO46)=1,AO46<>\"\"),AN45+1,AN45)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS46,AS46)=1,AS46<>\"\"),AR45+1,AR45)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU46,AU46)=1,AU46<>\"\"),AT45+1,AT45)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY46,AY46)=1,AY46<>\"\"),AX45+1,AX45)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA46,BA46)=1,BA46<>\"\"),AZ45+1,AZ45)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC46)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.4.","Investicijos į asmens dokumentų išdavimui ir migracijos reguliavimui reikalingą infrastruktūrą",null,null,"IF(Data0!$EM$2<>\"\";OFFSET(Data0!$EM$1;INDEX( MATCH(1;(--(Data0!$EM$2:$EM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EM$2:$EM$61)>0));1);OFFSET(Data0!$EM$2;INDEX( MATCH(1;(--(Data0!$EM$3:$EM$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EM$3:$EM$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG47,AG47)=1,AG47<>\"\"),AF46+1,AF46)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI47,AI47)=1,AI47<>\"\"),AH46+1,AH46)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM47,AM47)=1,AM47<>\"\"),AL46+1,AL46)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO47,AO47)=1,AO47<>\"\"),AN46+1,AN46)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS47,AS47)=1,AS47<>\"\"),AR46+1,AR46)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU47,AU47)=1,AU47<>\"\"),AT46+1,AT46)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY47,AY47)=1,AY47<>\"\"),AX46+1,AX46)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA47,BA47)=1,BA47<>\"\"),AZ46+1,AZ46)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC47)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.1.","Investicijos į viešųjų gamtos objektų, esančių turizmo maršrutuose, pritaikymą darnaus turizmo reikmėms",null,null,"IF(Data0!$EO$2<>\"\";OFFSET(Data0!$EO$1;INDEX( MATCH(1;(--(Data0!$EO$2:$EO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EO$2:$EO$61)>0));1);OFFSET(Data0!$EO$2;INDEX( MATCH(1;(--(Data0!$EO$3:$EO$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EO$3:$EO$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG48,AG48)=1,AG48<>\"\"),AF47+1,AF47)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI48,AI48)=1,AI48<>\"\"),AH47+1,AH47)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM48,AM48)=1,AM48<>\"\"),AL47+1,AL47)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO48,AO48)=1,AO48<>\"\"),AN47+1,AN47)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS48,AS48)=1,AS48<>\"\"),AR47+1,AR47)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU48,AU48)=1,AU48<>\"\"),AT47+1,AT47)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY48,AY48)=1,AY48<>\"\"),AX47+1,AX47)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA48,BA48)=1,BA48<>\"\"),AZ47+1,AZ47)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB48)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC48)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.2.","Investicijos į kultūros paveldo objektų, esančių turizmo maršrutuose, pritaikymą darnaus turizmo reikmėms",null,null,"IF(Data0!$EQ$2<>\"\";OFFSET(Data0!$EQ$1;INDEX( MATCH(1;(--(Data0!$EQ$2:$EQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EQ$2:$EQ$61)>0));1);OFFSET(Data0!$EQ$2;INDEX( MATCH(1;(--(Data0!$EQ$3:$EQ$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EQ$3:$EQ$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG49,AG49)=1,AG49<>\"\"),AF48+1,AF48)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI49,AI49)=1,AI49<>\"\"),AH48+1,AH48)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM49,AM49)=1,AM49<>\"\"),AL48+1,AL48)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO49,AO49)=1,AO49<>\"\"),AN48+1,AN48)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS49,AS49)=1,AS49<>\"\"),AR48+1,AR48)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU49,AU49)=1,AU49<>\"\"),AT48+1,AT48)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY49,AY49)=1,AY49<>\"\"),AX48+1,AX48)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA49,BA49)=1,BA49<>\"\"),AZ48+1,AZ48)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB49)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC49)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.1.","Investicijos į verslui reikalingos infrastruktūros, susijusios su MTEP, sukūrimą ir esamos atnaujinimą",null,null,"IF(Data0!$ES$2<>\"\";OFFSET(Data0!$ES$1;INDEX( MATCH(1;(--(Data0!$ES$2:$ES$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$ES$2:$ES$61)>0));1);OFFSET(Data0!$ES$2;INDEX( MATCH(1;(--(Data0!$ES$3:$ES$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$ES$3:$ES$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG50,AG50)=1,AG50<>\"\"),AF49+1,AF49)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI50,AI50)=1,AI50<>\"\"),AH49+1,AH49)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM50,AM50)=1,AM50<>\"\"),AL49+1,AL49)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO50,AO50)=1,AO50<>\"\"),AN49+1,AN49)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS50,AS50)=1,AS50<>\"\"),AR49+1,AR49)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU50,AU50)=1,AU50<>\"\"),AT49+1,AT49)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY50,AY50)=1,AY50<>\"\"),AX49+1,AX49)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA50,BA50)=1,BA50<>\"\"),AZ49+1,AZ49)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB50)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC50)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.2.","Investicijos į verslui reikalingą infrastruktūrą, susijusią su veiklos plėtra",null,null,"IF(Data0!$EU$2<>\"\";OFFSET(Data0!$EU$1;INDEX( MATCH(1;(--(Data0!$EU$2:$EU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EU$2:$EU$61)>0));1);OFFSET(Data0!$EU$2;INDEX( MATCH(1;(--(Data0!$EU$3:$EU$61<>\"\"));0);1);0;SUMPRODUCT(--(LEN(Data0!$EU$3:$EU$61)>0));1))",{"$f":"IF(AND(COUNTIF(AG$2:AG51,AG51)=1,AG51<>\"\"),AF50+1,AF50)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI51,AI51)=1,AI51<>\"\"),AH50+1,AH50)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM51,AM51)=1,AM51<>\"\"),AL50+1,AL50)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO51,AO51)=1,AO51<>\"\"),AN50+1,AN50)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS51,AS51)=1,AS51<>\"\"),AR50+1,AR50)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU51,AU51)=1,AU51<>\"\"),AT50+1,AT50)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY51,AY51)=1,AY51<>\"\"),AX50+1,AX50)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA51,BA51)=1,BA51<>\"\"),AZ50+1,AZ50)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB51)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC51)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.1.","Investicijos į kultūros paveldo objektus",null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG52,AG52)=1,AG52<>\"\"),AF51+1,AF51)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI52,AI52)=1,AI52<>\"\"),AH51+1,AH51)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM52,AM52)=1,AM52<>\"\"),AL51+1,AL51)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO52,AO52)=1,AO52<>\"\"),AN51+1,AN51)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS52,AS52)=1,AS52<>\"\"),AR51+1,AR51)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU52,AU52)=1,AU52<>\"\"),AT51+1,AT51)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY52,AY52)=1,AY52<>\"\"),AX51+1,AX51)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA52,BA52)=1,BA52<>\"\"),AZ51+1,AZ51)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB52)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC52)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.2.","Investicijos į kultūros infrastruktūrą",null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG53,AG53)=1,AG53<>\"\"),AF52+1,AF52)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI53,AI53)=1,AI53<>\"\"),AH52+1,AH52)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM53,AM53)=1,AM53<>\"\"),AL52+1,AL52)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO53,AO53)=1,AO53<>\"\"),AN52+1,AN52)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS53,AS53)=1,AS53<>\"\"),AR52+1,AR52)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU53,AU53)=1,AU53<>\"\"),AT52+1,AT52)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY53,AY53)=1,AY53<>\"\"),AX52+1,AX52)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA53,BA53)=1,BA53<>\"\"),AZ52+1,AZ52)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB53)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC53)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.3.","Investicijos į sporto ir laisvalaikio paslaugų infrastruktūrą",null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG54,AG54)=1,AG54<>\"\"),AF53+1,AF53)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI54,AI54)=1,AI54<>\"\"),AH53+1,AH53)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM54,AM54)=1,AM54<>\"\"),AL53+1,AL53)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO54,AO54)=1,AO54<>\"\"),AN53+1,AN53)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS54,AS54)=1,AS54<>\"\"),AR53+1,AR53)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU54,AU54)=1,AU54<>\"\"),AT53+1,AT53)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY54,AY54)=1,AY54<>\"\"),AX53+1,AX53)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA54,BA54)=1,BA54<>\"\"),AZ53+1,AZ53)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB54)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC54)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG55,AG55)=1,AG55<>\"\"),AF54+1,AF54)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI55,AI55)=1,AI55<>\"\"),AH54+1,AH54)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM55,AM55)=1,AM55<>\"\"),AL54+1,AL54)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO55,AO55)=1,AO55<>\"\"),AN54+1,AN54)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS55,AS55)=1,AS55<>\"\"),AR54+1,AR54)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU55,AU55)=1,AU55<>\"\"),AT54+1,AT54)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY55,AY55)=1,AY55<>\"\"),AX54+1,AX54)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA55,BA55)=1,BA55<>\"\"),AZ54+1,AZ54)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB55)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC55)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG56,AG56)=1,AG56<>\"\"),AF55+1,AF55)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI56,AI56)=1,AI56<>\"\"),AH55+1,AH55)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM56,AM56)=1,AM56<>\"\"),AL55+1,AL55)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO56,AO56)=1,AO56<>\"\"),AN55+1,AN55)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS56,AS56)=1,AS56<>\"\"),AR55+1,AR55)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU56,AU56)=1,AU56<>\"\"),AT55+1,AT55)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY56,AY56)=1,AY56<>\"\"),AX55+1,AX55)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA56,BA56)=1,BA56<>\"\"),AZ55+1,AZ55)","v":1},"","","",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BN$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AJ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(BZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AK56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CD$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CR$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CT$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CV$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AP56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CX$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AQ56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(CZ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DB$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DD$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DF$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DH$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DJ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DL$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DN$1,3)&\"!\"&\"$C$47\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DP$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DR$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DT$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$AV56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DV$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$AW56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DX$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(DZ$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EB$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ED$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EF$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EH$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EJ$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EL$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EN$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(EP$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ER$1,3)&\"!\"&\"$C$49\"&\":\"&\"$C$55\"),Data0!$BB56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(RIGHT(ET$1,3)&\"!\"&\"$C$57\"&\":\"&\"$C$59\"),Data0!$BC56)>=1,\"\",ROW())","v":""},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG57,AG57)=1,AG57<>\"\"),AF56+1,AF56)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI57,AI57)=1,AI57<>\"\"),AH56+1,AH56)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM57,AM57)=1,AM57<>\"\"),AL56+1,AL56)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO57,AO57)=1,AO57<>\"\"),AN56+1,AN56)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS57,AS57)=1,AS57<>\"\"),AR56+1,AR56)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU57,AU57)=1,AU57<>\"\"),AT56+1,AT56)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY57,AY57)=1,AY57<>\"\"),AX56+1,AX56)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA57,BA57)=1,BA57<>\"\"),AZ56+1,AZ56)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROW($BC57)-ROW($BC$2)+1>COUNT(ET$2:ET$54),\"\",INDEX($BC:$BC,SMALL(ET$2:ET$54,1+ROW($BC57)-ROW($BC$2))))","v":""}]
[{"$f":"LEFT(B58,3)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG58,AG58)=1,AG58<>\"\"),AF57+1,AF57)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI58,AI58)=1,AI58<>\"\"),AH57+1,AH57)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM58,AM58)=1,AM58<>\"\"),AL57+1,AL57)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO58,AO58)=1,AO58<>\"\"),AN57+1,AN57)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS58,AS58)=1,AS58<>\"\"),AR57+1,AR57)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU58,AU58)=1,AU58<>\"\"),AT57+1,AT57)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY58,AY58)=1,AY58<>\"\"),AX57+1,AX57)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA58,BA58)=1,BA58<>\"\"),AZ57+1,AZ57)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(B59,3)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG59,AG59)=1,AG59<>\"\"),AF58+1,AF58)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI59,AI59)=1,AI59<>\"\"),AH58+1,AH58)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM59,AM59)=1,AM59<>\"\"),AL58+1,AL58)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO59,AO59)=1,AO59<>\"\"),AN58+1,AN58)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS59,AS59)=1,AS59<>\"\"),AR58+1,AR58)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU59,AU59)=1,AU59<>\"\"),AT58+1,AT58)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY59,AY59)=1,AY59<>\"\"),AX58+1,AX58)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA59,BA59)=1,BA59<>\"\"),AZ58+1,AZ58)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG60,AG60)=1,AG60<>\"\"),AF59+1,AF59)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI60,AI60)=1,AI60<>\"\"),AH59+1,AH59)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM60,AM60)=1,AM60<>\"\"),AL59+1,AL59)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO60,AO60)=1,AO60<>\"\"),AN59+1,AN59)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS60,AS60)=1,AS60<>\"\"),AR59+1,AR59)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU60,AU60)=1,AU60<>\"\"),AT59+1,AT59)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY60,AY60)=1,AY60<>\"\"),AX59+1,AX59)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA60,BA60)=1,BA60<>\"\"),AZ59+1,AZ59)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG61,AG61)=1,AG61<>\"\"),AF60+1,AF60)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI61,AI61)=1,AI61<>\"\"),AH60+1,AH60)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM61,AM61)=1,AM61<>\"\"),AL60+1,AL60)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO61,AO61)=1,AO61<>\"\"),AN60+1,AN60)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS61,AS61)=1,AS61<>\"\"),AR60+1,AR60)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU61,AU61)=1,AU61<>\"\"),AT60+1,AT60)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY61,AY61)=1,AY61<>\"\"),AX60+1,AX60)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA61,BA61)=1,BA61<>\"\"),AZ60+1,AZ60)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG62,AG62)=1,AG62<>\"\"),AF61+1,AF61)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI62,AI62)=1,AI62<>\"\"),AH61+1,AH61)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM62,AM62)=1,AM62<>\"\"),AL61+1,AL61)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO62,AO62)=1,AO62<>\"\"),AN61+1,AN61)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS62,AS62)=1,AS62<>\"\"),AR61+1,AR61)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU62,AU62)=1,AU62<>\"\"),AT61+1,AT61)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY62,AY62)=1,AY62<>\"\"),AX61+1,AX61)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA62,BA62)=1,BA62<>\"\"),AZ61+1,AZ61)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG63,AG63)=1,AG63<>\"\"),AF62+1,AF62)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI63,AI63)=1,AI63<>\"\"),AH62+1,AH62)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM63,AM63)=1,AM63<>\"\"),AL62+1,AL62)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO63,AO63)=1,AO63<>\"\"),AN62+1,AN62)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS63,AS63)=1,AS63<>\"\"),AR62+1,AR62)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU63,AU63)=1,AU63<>\"\"),AT62+1,AT62)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY63,AY63)=1,AY63<>\"\"),AX62+1,AX62)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA63,BA63)=1,BA63<>\"\"),AZ62+1,AZ62)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG64,AG64)=1,AG64<>\"\"),AF63+1,AF63)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI64,AI64)=1,AI64<>\"\"),AH63+1,AH63)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM64,AM64)=1,AM64<>\"\"),AL63+1,AL63)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO64,AO64)=1,AO64<>\"\"),AN63+1,AN63)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS64,AS64)=1,AS64<>\"\"),AR63+1,AR63)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU64,AU64)=1,AU64<>\"\"),AT63+1,AT63)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY64,AY64)=1,AY64<>\"\"),AX63+1,AX63)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA64,BA64)=1,BA64<>\"\"),AZ63+1,AZ63)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG65,AG65)=1,AG65<>\"\"),AF64+1,AF64)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI65,AI65)=1,AI65<>\"\"),AH64+1,AH64)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM65,AM65)=1,AM65<>\"\"),AL64+1,AL64)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO65,AO65)=1,AO65<>\"\"),AN64+1,AN64)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS65,AS65)=1,AS65<>\"\"),AR64+1,AR64)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU65,AU65)=1,AU65<>\"\"),AT64+1,AT64)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY65,AY65)=1,AY65<>\"\"),AX64+1,AX64)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA65,BA65)=1,BA65<>\"\"),AZ64+1,AZ64)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG66,AG66)=1,AG66<>\"\"),AF65+1,AF65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI66,AI66)=1,AI66<>\"\"),AH65+1,AH65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM66,AM66)=1,AM66<>\"\"),AL65+1,AL65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO66,AO66)=1,AO66<>\"\"),AN65+1,AN65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AS$2:AS66,AS66)=1,AS66<>\"\"),AR65+1,AR65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU66,AU66)=1,AU66<>\"\"),AT65+1,AT65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY66,AY66)=1,AY66<>\"\"),AX65+1,AX65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA66,BA66)=1,BA66<>\"\"),AZ65+1,AZ65)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG67,AG67)=1,AG67<>\"\"),AF66+1,AF66)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI67,AI67)=1,AI67<>\"\"),AH66+1,AH66)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM67,AM67)=1,AM67<>\"\"),AL66+1,AL66)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO67,AO67)=1,AO67<>\"\"),AN66+1,AN66)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS67,AS67)=1,AS67<>\"\"),AR66+1,AR66)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU67,AU67)=1,AU67<>\"\"),AT66+1,AT66)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY67,AY67)=1,AY67<>\"\"),AX66+1,AX66)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA67,BA67)=1,BA67<>\"\"),AZ66+1,AZ66)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG68,AG68)=1,AG68<>\"\"),AF67+1,AF67)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI68,AI68)=1,AI68<>\"\"),AH67+1,AH67)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM68,AM68)=1,AM68<>\"\"),AL67+1,AL67)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO68,AO68)=1,AO68<>\"\"),AN67+1,AN67)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS68,AS68)=1,AS68<>\"\"),AR67+1,AR67)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU68,AU68)=1,AU68<>\"\"),AT67+1,AT67)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY68,AY68)=1,AY68<>\"\"),AX67+1,AX67)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA68,BA68)=1,BA68<>\"\"),AZ67+1,AZ67)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG69,AG69)=1,AG69<>\"\"),AF68+1,AF68)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI69,AI69)=1,AI69<>\"\"),AH68+1,AH68)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM69,AM69)=1,AM69<>\"\"),AL68+1,AL68)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO69,AO69)=1,AO69<>\"\"),AN68+1,AN68)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS69,AS69)=1,AS69<>\"\"),AR68+1,AR68)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU69,AU69)=1,AU69<>\"\"),AT68+1,AT68)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY69,AY69)=1,AY69<>\"\"),AX68+1,AX68)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA69,BA69)=1,BA69<>\"\"),AZ68+1,AZ68)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG70,AG70)=1,AG70<>\"\"),AF69+1,AF69)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI70,AI70)=1,AI70<>\"\"),AH69+1,AH69)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM70,AM70)=1,AM70<>\"\"),AL69+1,AL69)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO70,AO70)=1,AO70<>\"\"),AN69+1,AN69)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS70,AS70)=1,AS70<>\"\"),AR69+1,AR69)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU70,AU70)=1,AU70<>\"\"),AT69+1,AT69)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY70,AY70)=1,AY70<>\"\"),AX69+1,AX69)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA70,BA70)=1,BA70<>\"\"),AZ69+1,AZ69)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG71,AG71)=1,AG71<>\"\"),AF70+1,AF70)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI71,AI71)=1,AI71<>\"\"),AH70+1,AH70)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM71,AM71)=1,AM71<>\"\"),AL70+1,AL70)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO71,AO71)=1,AO71<>\"\"),AN70+1,AN70)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS71,AS71)=1,AS71<>\"\"),AR70+1,AR70)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU71,AU71)=1,AU71<>\"\"),AT70+1,AT70)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY71,AY71)=1,AY71<>\"\"),AX70+1,AX70)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA71,BA71)=1,BA71<>\"\"),AZ70+1,AZ70)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG72,AG72)=1,AG72<>\"\"),AF71+1,AF71)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI72,AI72)=1,AI72<>\"\"),AH71+1,AH71)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM72,AM72)=1,AM72<>\"\"),AL71+1,AL71)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO72,AO72)=1,AO72<>\"\"),AN71+1,AN71)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS72,AS72)=1,AS72<>\"\"),AR71+1,AR71)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU72,AU72)=1,AU72<>\"\"),AT71+1,AT71)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY72,AY72)=1,AY72<>\"\"),AX71+1,AX71)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA72,BA72)=1,BA72<>\"\"),AZ71+1,AZ71)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG73,AG73)=1,AG73<>\"\"),AF72+1,AF72)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI73,AI73)=1,AI73<>\"\"),AH72+1,AH72)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM73,AM73)=1,AM73<>\"\"),AL72+1,AL72)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO73,AO73)=1,AO73<>\"\"),AN72+1,AN72)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS73,AS73)=1,AS73<>\"\"),AR72+1,AR72)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU73,AU73)=1,AU73<>\"\"),AT72+1,AT72)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY73,AY73)=1,AY73<>\"\"),AX72+1,AX72)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA73,BA73)=1,BA73<>\"\"),AZ72+1,AZ72)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG74,AG74)=1,AG74<>\"\"),AF73+1,AF73)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI74,AI74)=1,AI74<>\"\"),AH73+1,AH73)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM74,AM74)=1,AM74<>\"\"),AL73+1,AL73)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO74,AO74)=1,AO74<>\"\"),AN73+1,AN73)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS74,AS74)=1,AS74<>\"\"),AR73+1,AR73)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU74,AU74)=1,AU74<>\"\"),AT73+1,AT73)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY74,AY74)=1,AY74<>\"\"),AX73+1,AX73)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA74,BA74)=1,BA74<>\"\"),AZ73+1,AZ73)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG75,AG75)=1,AG75<>\"\"),AF74+1,AF74)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI75,AI75)=1,AI75<>\"\"),AH74+1,AH74)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM75,AM75)=1,AM75<>\"\"),AL74+1,AL74)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO75,AO75)=1,AO75<>\"\"),AN74+1,AN74)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS75,AS75)=1,AS75<>\"\"),AR74+1,AR74)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU75,AU75)=1,AU75<>\"\"),AT74+1,AT74)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY75,AY75)=1,AY75<>\"\"),AX74+1,AX74)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA75,BA75)=1,BA75<>\"\"),AZ74+1,AZ74)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG76,AG76)=1,AG76<>\"\"),AF75+1,AF75)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI76,AI76)=1,AI76<>\"\"),AH75+1,AH75)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM76,AM76)=1,AM76<>\"\"),AL75+1,AL75)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO76,AO76)=1,AO76<>\"\"),AN75+1,AN75)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS76,AS76)=1,AS76<>\"\"),AR75+1,AR75)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU76,AU76)=1,AU76<>\"\"),AT75+1,AT75)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY76,AY76)=1,AY76<>\"\"),AX75+1,AX75)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA76,BA76)=1,BA76<>\"\"),AZ75+1,AZ75)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG77,AG77)=1,AG77<>\"\"),AF76+1,AF76)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI77,AI77)=1,AI77<>\"\"),AH76+1,AH76)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM77,AM77)=1,AM77<>\"\"),AL76+1,AL76)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO77,AO77)=1,AO77<>\"\"),AN76+1,AN76)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS77,AS77)=1,AS77<>\"\"),AR76+1,AR76)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU77,AU77)=1,AU77<>\"\"),AT76+1,AT76)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY77,AY77)=1,AY77<>\"\"),AX76+1,AX76)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA77,BA77)=1,BA77<>\"\"),AZ76+1,AZ76)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG78,AG78)=1,AG78<>\"\"),AF77+1,AF77)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI78,AI78)=1,AI78<>\"\"),AH77+1,AH77)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM78,AM78)=1,AM78<>\"\"),AL77+1,AL77)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO78,AO78)=1,AO78<>\"\"),AN77+1,AN77)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS78,AS78)=1,AS78<>\"\"),AR77+1,AR77)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU78,AU78)=1,AU78<>\"\"),AT77+1,AT77)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY78,AY78)=1,AY78<>\"\"),AX77+1,AX77)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA78,BA78)=1,BA78<>\"\"),AZ77+1,AZ77)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG79,AG79)=1,AG79<>\"\"),AF78+1,AF78)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI79,AI79)=1,AI79<>\"\"),AH78+1,AH78)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM79,AM79)=1,AM79<>\"\"),AL78+1,AL78)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO79,AO79)=1,AO79<>\"\"),AN78+1,AN78)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS79,AS79)=1,AS79<>\"\"),AR78+1,AR78)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU79,AU79)=1,AU79<>\"\"),AT78+1,AT78)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY79,AY79)=1,AY79<>\"\"),AX78+1,AX78)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA79,BA79)=1,BA79<>\"\"),AZ78+1,AZ78)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG80,AG80)=1,AG80<>\"\"),AF79+1,AF79)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI80,AI80)=1,AI80<>\"\"),AH79+1,AH79)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM80,AM80)=1,AM80<>\"\"),AL79+1,AL79)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO80,AO80)=1,AO80<>\"\"),AN79+1,AN79)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS80,AS80)=1,AS80<>\"\"),AR79+1,AR79)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU80,AU80)=1,AU80<>\"\"),AT79+1,AT79)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY80,AY80)=1,AY80<>\"\"),AX79+1,AX79)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA80,BA80)=1,BA80<>\"\"),AZ79+1,AZ79)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG81,AG81)=1,AG81<>\"\"),AF80+1,AF80)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI81,AI81)=1,AI81<>\"\"),AH80+1,AH80)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM81,AM81)=1,AM81<>\"\"),AL80+1,AL80)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO81,AO81)=1,AO81<>\"\"),AN80+1,AN80)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS81,AS81)=1,AS81<>\"\"),AR80+1,AR80)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU81,AU81)=1,AU81<>\"\"),AT80+1,AT80)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY81,AY81)=1,AY81<>\"\"),AX80+1,AX80)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA81,BA81)=1,BA81<>\"\"),AZ80+1,AZ80)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG82,AG82)=1,AG82<>\"\"),AF81+1,AF81)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI82,AI82)=1,AI82<>\"\"),AH81+1,AH81)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM82,AM82)=1,AM82<>\"\"),AL81+1,AL81)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO82,AO82)=1,AO82<>\"\"),AN81+1,AN81)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS82,AS82)=1,AS82<>\"\"),AR81+1,AR81)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU82,AU82)=1,AU82<>\"\"),AT81+1,AT81)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY82,AY82)=1,AY82<>\"\"),AX81+1,AX81)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA82,BA82)=1,BA82<>\"\"),AZ81+1,AZ81)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG83,AG83)=1,AG83<>\"\"),AF82+1,AF82)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI83,AI83)=1,AI83<>\"\"),AH82+1,AH82)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM83,AM83)=1,AM83<>\"\"),AL82+1,AL82)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO83,AO83)=1,AO83<>\"\"),AN82+1,AN82)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS83,AS83)=1,AS83<>\"\"),AR82+1,AR82)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU83,AU83)=1,AU83<>\"\"),AT82+1,AT82)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY83,AY83)=1,AY83<>\"\"),AX82+1,AX82)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA83,BA83)=1,BA83<>\"\"),AZ82+1,AZ82)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG84,AG84)=1,AG84<>\"\"),AF83+1,AF83)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI84,AI84)=1,AI84<>\"\"),AH83+1,AH83)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM84,AM84)=1,AM84<>\"\"),AL83+1,AL83)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO84,AO84)=1,AO84<>\"\"),AN83+1,AN83)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS84,AS84)=1,AS84<>\"\"),AR83+1,AR83)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU84,AU84)=1,AU84<>\"\"),AT83+1,AT83)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY84,AY84)=1,AY84<>\"\"),AX83+1,AX83)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA84,BA84)=1,BA84<>\"\"),AZ83+1,AZ83)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG85,AG85)=1,AG85<>\"\"),AF84+1,AF84)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI85,AI85)=1,AI85<>\"\"),AH84+1,AH84)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM85,AM85)=1,AM85<>\"\"),AL84+1,AL84)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO85,AO85)=1,AO85<>\"\"),AN84+1,AN84)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS85,AS85)=1,AS85<>\"\"),AR84+1,AR84)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU85,AU85)=1,AU85<>\"\"),AT84+1,AT84)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY85,AY85)=1,AY85<>\"\"),AX84+1,AX84)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA85,BA85)=1,BA85<>\"\"),AZ84+1,AZ84)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG86,AG86)=1,AG86<>\"\"),AF85+1,AF85)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI86,AI86)=1,AI86<>\"\"),AH85+1,AH85)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM86,AM86)=1,AM86<>\"\"),AL85+1,AL85)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO86,AO86)=1,AO86<>\"\"),AN85+1,AN85)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS86,AS86)=1,AS86<>\"\"),AR85+1,AR85)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU86,AU86)=1,AU86<>\"\"),AT85+1,AT85)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY86,AY86)=1,AY86<>\"\"),AX85+1,AX85)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA86,BA86)=1,BA86<>\"\"),AZ85+1,AZ85)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Ekonominio sektoriaus kodas","Projekto tipo sektoriuje kodas","Ekonominis sektorius","Projekto tipo sektoriuje pavadinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG87,AG87)=1,AG87<>\"\"),AF86+1,AF86)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI87,AI87)=1,AI87<>\"\"),AH86+1,AH86)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM87,AM87)=1,AM87<>\"\"),AL86+1,AL86)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO87,AO87)=1,AO87<>\"\"),AN86+1,AN86)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS87,AS87)=1,AS87<>\"\"),AR86+1,AR86)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU87,AU87)=1,AU87<>\"\"),AT86+1,AT86)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY87,AY87)=1,AY87<>\"\"),AX86+1,AX86)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA87,BA87)=1,BA87<>\"\"),AZ86+1,AZ86)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(B88,2)","v":"1."},"1.1.","Sveikatos apsauga","Investicijos į viešųjų sveikatos priežiūros paslaugų infrastruktūros modernizavimą ir / ar plėtrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG88,AG88)=1,AG88<>\"\"),AF87+1,AF87)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI88,AI88)=1,AI88<>\"\"),AH87+1,AH87)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM88,AM88)=1,AM88<>\"\"),AL87+1,AL87)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO88,AO88)=1,AO88<>\"\"),AN87+1,AN87)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS88,AS88)=1,AS88<>\"\"),AR87+1,AR87)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU88,AU88)=1,AU88<>\"\"),AT87+1,AT87)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY88,AY88)=1,AY88<>\"\"),AX87+1,AX87)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA88,BA88)=1,BA88<>\"\"),AZ87+1,AZ87)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(B89,2)","v":"1."},"1.2.","Sveikatos apsauga","Investicijos į sveikatos sektoriaus MTEP ir studijų infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG89,AG89)=1,AG89<>\"\"),AF88+1,AF88)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI89,AI89)=1,AI89<>\"\"),AH88+1,AH88)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM89,AM89)=1,AM89<>\"\"),AL88+1,AL88)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO89,AO89)=1,AO89<>\"\"),AN88+1,AN88)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS89,AS89)=1,AS89<>\"\"),AR88+1,AR88)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU89,AU89)=1,AU89<>\"\"),AT88+1,AT88)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY89,AY89)=1,AY89<>\"\"),AX88+1,AX88)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA89,BA89)=1,BA89<>\"\"),AZ88+1,AZ88)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROW($BC89)-ROW($BC$2)+1>COUNT(ET$2:ET$54),\"\",INDEX($BC:$BC,SMALL(ET$2:ET$54,1+ROW($BC89)-ROW($BC$2))))","v":""}]
[{"$f":"LEFT(B90,2)","v":"1."},"1.3.","Sveikatos apsauga","Investicijos į elektroninių sveikatos paslaugų plėtrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG90,AG90)=1,AG90<>\"\"),AF89+1,AF89)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI90,AI90)=1,AI90<>\"\"),AH89+1,AH89)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM90,AM90)=1,AM90<>\"\"),AL89+1,AL89)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO90,AO90)=1,AO90<>\"\"),AN89+1,AN89)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS90,AS90)=1,AS90<>\"\"),AR89+1,AR89)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU90,AU90)=1,AU90<>\"\"),AT89+1,AT89)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY90,AY90)=1,AY90<>\"\"),AX89+1,AX89)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA90,BA90)=1,BA90<>\"\"),AZ89+1,AZ89)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(B91,2)","v":"2."},"2.1.","Socialinė apsauga","Investicijos į klientų aptarnavimui reikalingą infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG91,AG91)=1,AG91<>\"\"),AF90+1,AF90)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI91,AI91)=1,AI91<>\"\"),AH90+1,AH90)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM91,AM91)=1,AM91<>\"\"),AL90+1,AL90)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO91,AO91)=1,AO91<>\"\"),AN90+1,AN90)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS91,AS91)=1,AS91<>\"\"),AR90+1,AR90)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU91,AU91)=1,AU91<>\"\"),AT90+1,AT90)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY91,AY91)=1,AY91<>\"\"),AX90+1,AX90)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA91,BA91)=1,BA91<>\"\"),AZ90+1,AZ90)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(B92,2)","v":"2."},"2.2.","Socialinė apsauga","Investicijos į socialinių paslaugų infrastruktūros plėtrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG92,AG92)=1,AG92<>\"\"),AF91+1,AF91)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI92,AI92)=1,AI92<>\"\"),AH91+1,AH91)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM92,AM92)=1,AM92<>\"\"),AL91+1,AL91)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO92,AO92)=1,AO92<>\"\"),AN91+1,AN91)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS92,AS92)=1,AS92<>\"\"),AR91+1,AR91)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU92,AU92)=1,AU92<>\"\"),AT91+1,AT91)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY92,AY92)=1,AY92<>\"\"),AX91+1,AX91)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA92,BA92)=1,BA92<>\"\"),AZ91+1,AZ91)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["2.","2.3.","Socialinė apsauga","Socialinio būsto plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG93,AG93)=1,AG93<>\"\"),AF92+1,AF92)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI93,AI93)=1,AI93<>\"\"),AH92+1,AH92)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM93,AM93)=1,AM93<>\"\"),AL92+1,AL92)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO93,AO93)=1,AO93<>\"\"),AN92+1,AN92)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS93,AS93)=1,AS93<>\"\"),AR92+1,AR92)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU93,AU93)=1,AU93<>\"\"),AT92+1,AT92)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY93,AY93)=1,AY93<>\"\"),AX92+1,AX92)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA93,BA93)=1,BA93<>\"\"),AZ92+1,AZ92)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.1.","Švietimas ir mokslas","Investicijos į ikimokyklinio ugdymo infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG94,AG94)=1,AG94<>\"\"),AF93+1,AF93)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI94,AI94)=1,AI94<>\"\"),AH93+1,AH93)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM94,AM94)=1,AM94<>\"\"),AL93+1,AL93)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO94,AO94)=1,AO94<>\"\"),AN93+1,AN93)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS94,AS94)=1,AS94<>\"\"),AR93+1,AR93)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU94,AU94)=1,AU94<>\"\"),AT93+1,AT93)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY94,AY94)=1,AY94<>\"\"),AX93+1,AX93)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA94,BA94)=1,BA94<>\"\"),AZ93+1,AZ93)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.2.","Švietimas ir mokslas","Investicijos į bendrojo ugdymo infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG95,AG95)=1,AG95<>\"\"),AF94+1,AF94)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI95,AI95)=1,AI95<>\"\"),AH94+1,AH94)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM95,AM95)=1,AM95<>\"\"),AL94+1,AL94)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO95,AO95)=1,AO95<>\"\"),AN94+1,AN94)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS95,AS95)=1,AS95<>\"\"),AR94+1,AR94)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU95,AU95)=1,AU95<>\"\"),AT94+1,AT94)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY95,AY95)=1,AY95<>\"\"),AX94+1,AX94)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA95,BA95)=1,BA95<>\"\"),AZ94+1,AZ94)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.3.","Švietimas ir mokslas","Investicijos į profesinio mokymo infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG96,AG96)=1,AG96<>\"\"),AF95+1,AF95)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI96,AI96)=1,AI96<>\"\"),AH95+1,AH95)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM96,AM96)=1,AM96<>\"\"),AL95+1,AL95)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO96,AO96)=1,AO96<>\"\"),AN95+1,AN95)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS96,AS96)=1,AS96<>\"\"),AR95+1,AR95)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU96,AU96)=1,AU96<>\"\"),AT95+1,AT95)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY96,AY96)=1,AY96<>\"\"),AX95+1,AX95)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA96,BA96)=1,BA96<>\"\"),AZ95+1,AZ95)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.4.","Švietimas ir mokslas","Investicijos į studijų infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG97,AG97)=1,AG97<>\"\"),AF96+1,AF96)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI97,AI97)=1,AI97<>\"\"),AH96+1,AH96)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM97,AM97)=1,AM97<>\"\"),AL96+1,AL96)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO97,AO97)=1,AO97<>\"\"),AN96+1,AN96)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS97,AS97)=1,AS97<>\"\"),AR96+1,AR96)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU97,AU97)=1,AU97<>\"\"),AT96+1,AT96)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY97,AY97)=1,AY97<>\"\"),AX96+1,AX96)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA97,BA97)=1,BA97<>\"\"),AZ96+1,AZ96)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.5.","Švietimas ir mokslas","Investicijos į MTEP infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG98,AG98)=1,AG98<>\"\"),AF97+1,AF97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI98,AI98)=1,AI98<>\"\"),AH97+1,AH97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM98,AM98)=1,AM98<>\"\"),AL97+1,AL97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO98,AO98)=1,AO98<>\"\"),AN97+1,AN97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AS$2:AS98,AS98)=1,AS98<>\"\"),AR97+1,AR97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU98,AU98)=1,AU98<>\"\"),AT97+1,AT97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY98,AY98)=1,AY98<>\"\"),AX97+1,AX97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA98,BA98)=1,BA98<>\"\"),AZ97+1,AZ97)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["3.","3.6.","Švietimas ir mokslas","Investicijos į neformaliojo švietimo infrastruktūrą ir aplinkos modernizavimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG99,AG99)=1,AG99<>\"\"),AF98+1,AF98)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI99,AI99)=1,AI99<>\"\"),AH98+1,AH98)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM99,AM99)=1,AM99<>\"\"),AL98+1,AL98)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO99,AO99)=1,AO99<>\"\"),AN98+1,AN98)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS99,AS99)=1,AS99<>\"\"),AR98+1,AR98)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU99,AU99)=1,AU99<>\"\"),AT98+1,AT98)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY99,AY99)=1,AY99<>\"\"),AX98+1,AX98)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA99,BA99)=1,BA99<>\"\"),AZ98+1,AZ98)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["4.","4.1.","Transportas","Geležinkelių transporto plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG100,AG100)=1,AG100<>\"\"),AF99+1,AF99)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI100,AI100)=1,AI100<>\"\"),AH99+1,AH99)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM100,AM100)=1,AM100<>\"\"),AL99+1,AL99)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO100,AO100)=1,AO100<>\"\"),AN99+1,AN99)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS100,AS100)=1,AS100<>\"\"),AR99+1,AR99)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU100,AU100)=1,AU100<>\"\"),AT99+1,AT99)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY100,AY100)=1,AY100<>\"\"),AX99+1,AX99)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA100,BA100)=1,BA100<>\"\"),AZ99+1,AZ99)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["4.","4.2.","Transportas","Kelių transporto plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG101,AG101)=1,AG101<>\"\"),AF100+1,AF100)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI101,AI101)=1,AI101<>\"\"),AH100+1,AH100)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM101,AM101)=1,AM101<>\"\"),AL100+1,AL100)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO101,AO101)=1,AO101<>\"\"),AN100+1,AN100)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS101,AS101)=1,AS101<>\"\"),AR100+1,AR100)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU101,AU101)=1,AU101<>\"\"),AT100+1,AT100)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY101,AY101)=1,AY101<>\"\"),AX100+1,AX100)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA101,BA101)=1,BA101<>\"\"),AZ100+1,AZ100)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["4.","4.3.","Transportas","Vandens transporto plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG102,AG102)=1,AG102<>\"\"),AF101+1,AF101)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI102,AI102)=1,AI102<>\"\"),AH101+1,AH101)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM102,AM102)=1,AM102<>\"\"),AL101+1,AL101)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO102,AO102)=1,AO102<>\"\"),AN101+1,AN101)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS102,AS102)=1,AS102<>\"\"),AR101+1,AR101)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU102,AU102)=1,AU102<>\"\"),AT101+1,AT101)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY102,AY102)=1,AY102<>\"\"),AX101+1,AX101)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA102,BA102)=1,BA102<>\"\"),AZ101+1,AZ101)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["4.","4.4.","Transportas","Oro transporto plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG103,AG103)=1,AG103<>\"\"),AF102+1,AF102)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI103,AI103)=1,AI103<>\"\"),AH102+1,AH102)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM103,AM103)=1,AM103<>\"\"),AL102+1,AL102)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO103,AO103)=1,AO103<>\"\"),AN102+1,AN102)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS103,AS103)=1,AS103<>\"\"),AR102+1,AR102)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU103,AU103)=1,AU103<>\"\"),AT102+1,AT102)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY103,AY103)=1,AY103<>\"\"),AX102+1,AX102)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA103,BA103)=1,BA103<>\"\"),AZ102+1,AZ102)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["4.","4.5.","Transportas","Viešasis transportas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG104,AG104)=1,AG104<>\"\"),AF103+1,AF103)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI104,AI104)=1,AI104<>\"\"),AH103+1,AH103)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM104,AM104)=1,AM104<>\"\"),AL103+1,AL103)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO104,AO104)=1,AO104<>\"\"),AN103+1,AN103)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS104,AS104)=1,AS104<>\"\"),AR103+1,AR103)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU104,AU104)=1,AU104<>\"\"),AT103+1,AT103)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY104,AY104)=1,AY104<>\"\"),AX103+1,AX103)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA104,BA104)=1,BA104<>\"\"),AZ103+1,AZ103)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["5.","5.1.","Energetika","Elektros energijos ir dujų tinklų integracija į ES elektros ir dujų energetikos sistemas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG105,AG105)=1,AG105<>\"\"),AF104+1,AF104)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI105,AI105)=1,AI105<>\"\"),AH104+1,AH104)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM105,AM105)=1,AM105<>\"\"),AL104+1,AL104)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO105,AO105)=1,AO105<>\"\"),AN104+1,AN104)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS105,AS105)=1,AS105<>\"\"),AR104+1,AR104)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU105,AU105)=1,AU105<>\"\"),AT104+1,AT104)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY105,AY105)=1,AY105<>\"\"),AX104+1,AX104)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA105,BA105)=1,BA105<>\"\"),AZ104+1,AZ104)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["5.","5.2.","Energetika","Elektros, gamtinių dujų ir šilumos perdavimo sistemų plėtra (naujų statyba) šalies viduje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG106,AG106)=1,AG106<>\"\"),AF105+1,AF105)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI106,AI106)=1,AI106<>\"\"),AH105+1,AH105)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM106,AM106)=1,AM106<>\"\"),AL105+1,AL105)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO106,AO106)=1,AO106<>\"\"),AN105+1,AN105)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS106,AS106)=1,AS106<>\"\"),AR105+1,AR105)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU106,AU106)=1,AU106<>\"\"),AT105+1,AT105)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY106,AY106)=1,AY106<>\"\"),AX105+1,AX105)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA106,BA106)=1,BA106<>\"\"),AZ105+1,AZ105)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["5.","5.3.","Energetika","Šalies viduje esančių elektros, gamtinių dujų ir šilumos perdavimo sistemų modernizavimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG107,AG107)=1,AG107<>\"\"),AF106+1,AF106)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI107,AI107)=1,AI107<>\"\"),AH106+1,AH106)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM107,AM107)=1,AM107<>\"\"),AL106+1,AL106)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO107,AO107)=1,AO107<>\"\"),AN106+1,AN106)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS107,AS107)=1,AS107<>\"\"),AR106+1,AR106)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU107,AU107)=1,AU107<>\"\"),AT106+1,AT106)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY107,AY107)=1,AY107<>\"\"),AX106+1,AX106)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA107,BA107)=1,BA107<>\"\"),AZ106+1,AZ106)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["5.","5.4.","Energetika","Jėgainių plėtra, įskaitant atsinaujinančius energijos išteklius naudojančias jėgaines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG108,AG108)=1,AG108<>\"\"),AF107+1,AF107)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI108,AI108)=1,AI108<>\"\"),AH107+1,AH107)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM108,AM108)=1,AM108<>\"\"),AL107+1,AL107)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO108,AO108)=1,AO108<>\"\"),AN107+1,AN107)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS108,AS108)=1,AS108<>\"\"),AR107+1,AR107)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU108,AU108)=1,AU108<>\"\"),AT107+1,AT107)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY108,AY108)=1,AY108<>\"\"),AX107+1,AX107)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA108,BA108)=1,BA108<>\"\"),AZ107+1,AZ107)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["5.","5.5.","Energetika","Viešosios paskirties pastatų, daugiabučių ir gatvių apšvietimo infrastruktūros modernizavimas pagerinant jų energetines charakteristikas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG109,AG109)=1,AG109<>\"\"),AF108+1,AF108)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI109,AI109)=1,AI109<>\"\"),AH108+1,AH108)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM109,AM109)=1,AM109<>\"\"),AL108+1,AL108)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO109,AO109)=1,AO109<>\"\"),AN108+1,AN108)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS109,AS109)=1,AS109<>\"\"),AR108+1,AR108)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU109,AU109)=1,AU109<>\"\"),AT108+1,AT108)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY109,AY109)=1,AY109<>\"\"),AX108+1,AX108)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA109,BA109)=1,BA109<>\"\"),AZ108+1,AZ108)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["6.","6.1.","Informacinės visuomenės plėtra","Investicijos į informacinių technologijų priemones ir sprendimus, reikalingus paslaugų teikimui elektroninėje erdvėje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG110,AG110)=1,AG110<>\"\"),AF109+1,AF109)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI110,AI110)=1,AI110<>\"\"),AH109+1,AH109)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM110,AM110)=1,AM110<>\"\"),AL109+1,AL109)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO110,AO110)=1,AO110<>\"\"),AN109+1,AN109)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS110,AS110)=1,AS110<>\"\"),AR109+1,AR109)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU110,AU110)=1,AU110<>\"\"),AT109+1,AT109)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY110,AY110)=1,AY110<>\"\"),AX109+1,AX109)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA110,BA110)=1,BA110<>\"\"),AZ109+1,AZ109)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["6.","6.2.","Informacinės visuomenės plėtra","Investicijos į informacinių technologijų priemones ir turinio skaitmeninimą, reikalingus elektroninio turinio sukūrimui ir sklaidai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG111,AG111)=1,AG111<>\"\"),AF110+1,AF110)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI111,AI111)=1,AI111<>\"\"),AH110+1,AH110)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM111,AM111)=1,AM111<>\"\"),AL110+1,AL110)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO111,AO111)=1,AO111<>\"\"),AN110+1,AN110)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS111,AS111)=1,AS111<>\"\"),AR110+1,AR110)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU111,AU111)=1,AU111<>\"\"),AT110+1,AT110)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY111,AY111)=1,AY111<>\"\"),AX110+1,AX110)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA111,BA111)=1,BA111<>\"\"),AZ110+1,AZ110)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["6.","6.3.","Informacinės visuomenės plėtra","Investicijos į informacinių sistemų sąveikumą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG112,AG112)=1,AG112<>\"\"),AF111+1,AF111)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI112,AI112)=1,AI112<>\"\"),AH111+1,AH111)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM112,AM112)=1,AM112<>\"\"),AL111+1,AL111)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO112,AO112)=1,AO112<>\"\"),AN111+1,AN111)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS112,AS112)=1,AS112<>\"\"),AR111+1,AR111)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU112,AU112)=1,AU112<>\"\"),AT111+1,AT111)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY112,AY112)=1,AY112<>\"\"),AX111+1,AX111)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA112,BA112)=1,BA112<>\"\"),AZ111+1,AZ111)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["6.","6.4.","Informacinės visuomenės plėtra","Investicijos į informacinių technologijų saugą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG113,AG113)=1,AG113<>\"\"),AF112+1,AF112)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI113,AI113)=1,AI113<>\"\"),AH112+1,AH112)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM113,AM113)=1,AM113<>\"\"),AL112+1,AL112)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO113,AO113)=1,AO113<>\"\"),AN112+1,AN112)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS113,AS113)=1,AS113<>\"\"),AR112+1,AR112)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU113,AU113)=1,AU113<>\"\"),AT112+1,AT112)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY113,AY113)=1,AY113<>\"\"),AX112+1,AX112)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA113,BA113)=1,BA113<>\"\"),AZ112+1,AZ112)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["6.","6.5.","Informacinės visuomenės plėtra","Investicijos į informacinių ir ryšių technologijų infrastruktūros plėtrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG114,AG114)=1,AG114<>\"\"),AF113+1,AF113)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI114,AI114)=1,AI114<>\"\"),AH113+1,AH113)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM114,AM114)=1,AM114<>\"\"),AL113+1,AL113)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO114,AO114)=1,AO114<>\"\"),AN113+1,AN113)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS114,AS114)=1,AS114<>\"\"),AR113+1,AR113)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU114,AU114)=1,AU114<>\"\"),AT113+1,AT113)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY114,AY114)=1,AY114<>\"\"),AX113+1,AX113)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA114,BA114)=1,BA114<>\"\"),AZ113+1,AZ113)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["7.","7.1.","Aplinkos apsauga","Vandens tiekimo ir nuotekų tvarkymo sistemų renovavimas ir plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG115,AG115)=1,AG115<>\"\"),AF114+1,AF114)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI115,AI115)=1,AI115<>\"\"),AH114+1,AH114)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM115,AM115)=1,AM115<>\"\"),AL114+1,AL114)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO115,AO115)=1,AO115<>\"\"),AN114+1,AN114)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS115,AS115)=1,AS115<>\"\"),AR114+1,AR114)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU115,AU115)=1,AU115<>\"\"),AT114+1,AT114)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY115,AY115)=1,AY115<>\"\"),AX114+1,AX114)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA115,BA115)=1,BA115<>\"\"),AZ114+1,AZ114)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["7.","7.2.","Aplinkos apsauga","Komunalinių atliekų tvarkymo sistemos plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG116,AG116)=1,AG116<>\"\"),AF115+1,AF115)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI116,AI116)=1,AI116<>\"\"),AH115+1,AH115)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},"",{"$f":"IF(AND(COUNTIF(AM$2:AM116,AM116)=1,AM116<>\"\"),AL115+1,AL115)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO116,AO116)=1,AO116<>\"\"),AN115+1,AN115)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS116,AS116)=1,AS116<>\"\"),AR115+1,AR115)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU116,AU116)=1,AU116<>\"\"),AT115+1,AT115)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY116,AY116)=1,AY116<>\"\"),AX115+1,AX115)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA116,BA116)=1,BA116<>\"\"),AZ115+1,AZ115)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["7.","7.3.","Aplinkos apsauga","Kraštovaizdžio ir gamtos išteklių apsauga bei aplinkos kokybės gerinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG117,AG117)=1,AG117<>\"\"),AF116+1,AF116)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI117,AI117)=1,AI117<>\"\"),AH116+1,AH116)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM117,AM117)=1,AM117<>\"\"),AL116+1,AL116)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO117,AO117)=1,AO117<>\"\"),AN116+1,AN116)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS117,AS117)=1,AS117<>\"\"),AR116+1,AR116)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU117,AU117)=1,AU117<>\"\"),AT116+1,AT116)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY117,AY117)=1,AY117<>\"\"),AX116+1,AX116)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA117,BA117)=1,BA117<>\"\"),AZ116+1,AZ116)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["7.","7.4.","Aplinkos apsauga","Klimato kaitos švelninimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG118,AG118)=1,AG118<>\"\"),AF117+1,AF117)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI118,AI118)=1,AI118<>\"\"),AH117+1,AH117)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM118,AM118)=1,AM118<>\"\"),AL117+1,AL117)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO118,AO118)=1,AO118<>\"\"),AN117+1,AN117)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS118,AS118)=1,AS118<>\"\"),AR117+1,AR117)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU118,AU118)=1,AU118<>\"\"),AT117+1,AT117)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY118,AY118)=1,AY118<>\"\"),AX117+1,AX117)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA118,BA118)=1,BA118<>\"\"),AZ117+1,AZ117)","v":1},""]
["7.","7.5.","Aplinkos apsauga","Oro taršos prevencija ir kontrolė",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG119,AG119)=1,AG119<>\"\"),AF118+1,AF118)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI119,AI119)=1,AI119<>\"\"),AH118+1,AH118)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM119,AM119)=1,AM119<>\"\"),AL118+1,AL118)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO119,AO119)=1,AO119<>\"\"),AN118+1,AN118)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS119,AS119)=1,AS119<>\"\"),AR118+1,AR118)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU119,AU119)=1,AU119<>\"\"),AT118+1,AT118)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY119,AY119)=1,AY119<>\"\"),AX118+1,AX118)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA119,BA119)=1,BA119<>\"\"),AZ118+1,AZ118)","v":1},""]
["7.","7.6.","Aplinkos apsauga","Vandens taršos prevencija ir kontrolė",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG120,AG120)=1,AG120<>\"\"),AF119+1,AF119)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI120,AI120)=1,AI120<>\"\"),AH119+1,AH119)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM120,AM120)=1,AM120<>\"\"),AL119+1,AL119)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO120,AO120)=1,AO120<>\"\"),AN119+1,AN119)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS120,AS120)=1,AS120<>\"\"),AR119+1,AR119)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU120,AU120)=1,AU120<>\"\"),AT119+1,AT119)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY120,AY120)=1,AY120<>\"\"),AX119+1,AX119)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA120,BA120)=1,BA120<>\"\"),AZ119+1,AZ119)","v":1},""]
["7.","7.7.","Aplinkos apsauga","Žiedinės ekonomikos plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG121,AG121)=1,AG121<>\"\"),AF120+1,AF120)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI121,AI121)=1,AI121<>\"\"),AH120+1,AH120)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM121,AM121)=1,AM121<>\"\"),AL120+1,AL120)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO121,AO121)=1,AO121<>\"\"),AN120+1,AN120)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS121,AS121)=1,AS121<>\"\"),AR120+1,AR120)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU121,AU121)=1,AU121<>\"\"),AT120+1,AT120)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY121,AY121)=1,AY121<>\"\"),AX120+1,AX120)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA121,BA121)=1,BA121<>\"\"),AZ120+1,AZ120)","v":1},""]
["8.","8.1.","Urbanistinė plėtra","Viešųjų erdvių ir bendruomeninės infrastruktūros atnaujinimas bei oro kokybės gerinimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG122,AG122)=1,AG122<>\"\"),AF121+1,AF121)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI122,AI122)=1,AI122<>\"\"),AH121+1,AH121)","v":1},"","",{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM122,AM122)=1,AM122<>\"\"),AL121+1,AL121)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO122,AO122)=1,AO122<>\"\"),AN121+1,AN121)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AS$2:AS122,AS122)=1,AS122<>\"\"),AR121+1,AR121)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU122,AU122)=1,AU122<>\"\"),AT121+1,AT121)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY122,AY122)=1,AY122<>\"\"),AX121+1,AX121)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA122,BA122)=1,BA122<>\"\"),AZ121+1,AZ121)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROW($BC122)-ROW($BC$2)+1>COUNT(ET$2:ET$54),\"\",INDEX($BC:$BC,SMALL(ET$2:ET$54,1+ROW($BC122)-ROW($BC$2))))","v":""}]
["9.","9.1.","Krašto apsauga","Investicijos į taikos meto užduotis leidžiančią atlikti infrastruktūrą, susijusią su paieškos ir gelbėjimo bei monitoringo funkcijų atlikimu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG123,AG123)=1,AG123<>\"\"),AF122+1,AF122)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI123,AI123)=1,AI123<>\"\"),AH122+1,AH122)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM123,AM123)=1,AM123<>\"\"),AL122+1,AL122)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO123,AO123)=1,AO123<>\"\"),AN122+1,AN122)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS123,AS123)=1,AS123<>\"\"),AR122+1,AR122)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU123,AU123)=1,AU123<>\"\"),AT122+1,AT122)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY123,AY123)=1,AY123<>\"\"),AX122+1,AX122)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA123,BA123)=1,BA123<>\"\"),AZ122+1,AZ122)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.1.","Teisingumas / Teisėtvarka","Investicijos į įkalinimo įstaigų pastatus ir jų įrengimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG124,AG124)=1,AG124<>\"\"),AF123+1,AF123)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI124,AI124)=1,AI124<>\"\"),AH123+1,AH123)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM124,AM124)=1,AM124<>\"\"),AL123+1,AL123)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO124,AO124)=1,AO124<>\"\"),AN123+1,AN123)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS124,AS124)=1,AS124<>\"\"),AR123+1,AR123)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU124,AU124)=1,AU124<>\"\"),AT123+1,AT123)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY124,AY124)=1,AY124<>\"\"),AX123+1,AX123)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA124,BA124)=1,BA124<>\"\"),AZ123+1,AZ123)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.2.","Teisingumas / Teisėtvarka","Investicijos į ekspertizės įstaigų pastatus ir jų įrengimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG125,AG125)=1,AG125<>\"\"),AF124+1,AF124)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI125,AI125)=1,AI125<>\"\"),AH124+1,AH124)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM125,AM125)=1,AM125<>\"\"),AL124+1,AL124)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO125,AO125)=1,AO125<>\"\"),AN124+1,AN124)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS125,AS125)=1,AS125<>\"\"),AR124+1,AR124)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU125,AU125)=1,AU125<>\"\"),AT124+1,AT124)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY125,AY125)=1,AY125<>\"\"),AX124+1,AX124)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA125,BA125)=1,BA125<>\"\"),AZ124+1,AZ124)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.3.","Teisingumas / Teisėtvarka","Investicijos į teismų pastatus ir jų įrengimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG126,AG126)=1,AG126<>\"\"),AF125+1,AF125)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI126,AI126)=1,AI126<>\"\"),AH125+1,AH125)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM126,AM126)=1,AM126<>\"\"),AL125+1,AL125)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO126,AO126)=1,AO126<>\"\"),AN125+1,AN125)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS126,AS126)=1,AS126<>\"\"),AR125+1,AR125)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU126,AU126)=1,AU126<>\"\"),AT125+1,AT125)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY126,AY126)=1,AY126<>\"\"),AX125+1,AX125)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA126,BA126)=1,BA126<>\"\"),AZ125+1,AZ125)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.4.","Teisingumas / Teisėtvarka","Investicijos į kitus teisėtvarkos institucijų administracinius pastatus ir jų įrengimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG127,AG127)=1,AG127<>\"\"),AF126+1,AF126)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI127,AI127)=1,AI127<>\"\"),AH126+1,AH126)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM127,AM127)=1,AM127<>\"\"),AL126+1,AL126)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO127,AO127)=1,AO127<>\"\"),AN126+1,AN126)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS127,AS127)=1,AS127<>\"\"),AR126+1,AR126)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU127,AU127)=1,AU127<>\"\"),AT126+1,AT126)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY127,AY127)=1,AY127<>\"\"),AX126+1,AX126)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA127,BA127)=1,BA127<>\"\"),AZ126+1,AZ126)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.5.","Teisingumas / Teisėtvarka","Investicijos į elektroninių paslaugų, orientuotų į galutinį vartotoją, sukūrimą ar plėtrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG128,AG128)=1,AG128<>\"\"),AF127+1,AF127)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI128,AI128)=1,AI128<>\"\"),AH127+1,AH127)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM128,AM128)=1,AM128<>\"\"),AL127+1,AL127)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO128,AO128)=1,AO128<>\"\"),AN127+1,AN127)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS128,AS128)=1,AS128<>\"\"),AR127+1,AR127)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU128,AU128)=1,AU128<>\"\"),AT127+1,AT127)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY128,AY128)=1,AY128<>\"\"),AX127+1,AX127)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA128,BA128)=1,BA128<>\"\"),AZ127+1,AZ127)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["10.","10.6.","Teisingumas / Teisėtvarka","Investicijos į infrastruktūrą, perkeliančią esamų paslaugų teikimą į aukštesnį saugumo, administravimo, prieinamumo lygmenį",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG129,AG129)=1,AG129<>\"\"),AF128+1,AF128)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI129,AI129)=1,AI129<>\"\"),AH128+1,AH128)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM129,AM129)=1,AM129<>\"\"),AL128+1,AL128)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO129,AO129)=1,AO129<>\"\"),AN128+1,AN128)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS129,AS129)=1,AS129<>\"\"),AR128+1,AR128)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU129,AU129)=1,AU129<>\"\"),AT128+1,AT128)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY129,AY129)=1,AY129<>\"\"),AX128+1,AX128)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA129,BA129)=1,BA129<>\"\"),AZ128+1,AZ128)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["11.","11.1.","Visuomenės apsauga","Investicijos į viešosios tvarkos užtikrinimui, nusikaltimų prevencijai ir kontrolei reikalingą infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG130,AG130)=1,AG130<>\"\"),AF129+1,AF129)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI130,AI130)=1,AI130<>\"\"),AH129+1,AH129)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM130,AM130)=1,AM130<>\"\"),AL129+1,AL129)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO130,AO130)=1,AO130<>\"\"),AN129+1,AN129)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS130,AS130)=1,AS130<>\"\"),AR129+1,AR129)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU130,AU130)=1,AU130<>\"\"),AT129+1,AT129)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY130,AY130)=1,AY130<>\"\"),AX129+1,AX129)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA130,BA130)=1,BA130<>\"\"),AZ129+1,AZ129)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["11.","11.2.","Visuomenės apsauga","Investicijos į priešgaisrinės bei civilinės saugos infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG131,AG131)=1,AG131<>\"\"),AF130+1,AF130)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI131,AI131)=1,AI131<>\"\"),AH130+1,AH130)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM131,AM131)=1,AM131<>\"\"),AL130+1,AL130)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO131,AO131)=1,AO131<>\"\"),AN130+1,AN130)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS131,AS131)=1,AS131<>\"\"),AR130+1,AR130)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU131,AU131)=1,AU131<>\"\"),AT130+1,AT130)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY131,AY131)=1,AY131<>\"\"),AX130+1,AX130)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA131,BA131)=1,BA131<>\"\"),AZ130+1,AZ130)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["11.","11.3.","Visuomenės apsauga","Investicijos į valstybės sienos apsaugos infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG132,AG132)=1,AG132<>\"\"),AF131+1,AF131)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI132,AI132)=1,AI132<>\"\"),AH131+1,AH131)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM132,AM132)=1,AM132<>\"\"),AL131+1,AL131)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO132,AO132)=1,AO132<>\"\"),AN131+1,AN131)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS132,AS132)=1,AS132<>\"\"),AR131+1,AR131)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU132,AU132)=1,AU132<>\"\"),AT131+1,AT131)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY132,AY132)=1,AY132<>\"\"),AX131+1,AX131)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA132,BA132)=1,BA132<>\"\"),AZ131+1,AZ131)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["11.","11.4.","Visuomenės apsauga","Investicijos į asmens dokumentų išdavimui ir migracijos reguliavimui reikalingą infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG133,AG133)=1,AG133<>\"\"),AF132+1,AF132)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI133,AI133)=1,AI133<>\"\"),AH132+1,AH132)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM133,AM133)=1,AM133<>\"\"),AL132+1,AL132)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO133,AO133)=1,AO133<>\"\"),AN132+1,AN132)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS133,AS133)=1,AS133<>\"\"),AR132+1,AR132)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU133,AU133)=1,AU133<>\"\"),AT132+1,AT132)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY133,AY133)=1,AY133<>\"\"),AX132+1,AX132)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA133,BA133)=1,BA133<>\"\"),AZ132+1,AZ132)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["12.","12.1.","Turizmas","Investicijos į viešųjų gamtos objektų, esančių turizmo maršrutuose, pritaikymą darnaus turizmo reikmėms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG134,AG134)=1,AG134<>\"\"),AF133+1,AF133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI134,AI134)=1,AI134<>\"\"),AH133+1,AH133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AM$2:AM134,AM134)=1,AM134<>\"\"),AL133+1,AL133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO134,AO134)=1,AO134<>\"\"),AN133+1,AN133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AS$2:AS134,AS134)=1,AS134<>\"\"),AR133+1,AR133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU134,AU134)=1,AU134<>\"\"),AT133+1,AT133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AY$2:AY134,AY134)=1,AY134<>\"\"),AX133+1,AX133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA134,BA134)=1,BA134<>\"\"),AZ133+1,AZ133)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["12.","12.2.","Turizmas","Investicijos į kultūros paveldo objektų, esančių turizmo maršrutuose, pritaikymą darnaus turizmo reikmėms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG135,AG135)=1,AG135<>\"\"),AF134+1,AF134)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI135,AI135)=1,AI135<>\"\"),AH134+1,AH134)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM135,AM135)=1,AM135<>\"\"),AL134+1,AL134)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO135,AO135)=1,AO135<>\"\"),AN134+1,AN134)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS135,AS135)=1,AS135<>\"\"),AR134+1,AR134)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU135,AU135)=1,AU135<>\"\"),AT134+1,AT134)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY135,AY135)=1,AY135<>\"\"),AX134+1,AX134)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA135,BA135)=1,BA135<>\"\"),AZ134+1,AZ134)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["13.","13.1.","Viešoji infrastruktūra verslui","Investicijos į verslui reikalingos infrastruktūros, susijusios su MTEP, sukūrimą ir esamos atnaujinimą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG136,AG136)=1,AG136<>\"\"),AF135+1,AF135)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI136,AI136)=1,AI136<>\"\"),AH135+1,AH135)","v":1},"","",{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM136,AM136)=1,AM136<>\"\"),AL135+1,AL135)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO136,AO136)=1,AO136<>\"\"),AN135+1,AN135)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS136,AS136)=1,AS136<>\"\"),AR135+1,AR135)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU136,AU136)=1,AU136<>\"\"),AT135+1,AT135)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY136,AY136)=1,AY136<>\"\"),AX135+1,AX135)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA136,BA136)=1,BA136<>\"\"),AZ135+1,AZ135)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["13.","13.2.","Viešoji infrastruktūra verslui","Investicijos į verslui reikalingą infrastruktūrą, susijusią su veiklos plėtra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG137,AG137)=1,AG137<>\"\"),AF136+1,AF136)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI137,AI137)=1,AI137<>\"\"),AH136+1,AH136)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM137,AM137)=1,AM137<>\"\"),AL136+1,AL136)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO137,AO137)=1,AO137<>\"\"),AN136+1,AN136)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AL$2:AM$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AN$2:AO$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AS$2:AS137,AS137)=1,AS137<>\"\"),AR136+1,AR136)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU137,AU137)=1,AU137<>\"\"),AT136+1,AT136)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY137,AY137)=1,AY137<>\"\"),AX136+1,AX136)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA137,BA137)=1,BA137<>\"\"),AZ136+1,AZ136)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["14.","14.1.","Kultūra","Investicijos į kultūros paveldo objektus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG138,AG138)=1,AG138<>\"\"),AF137+1,AF137)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI138,AI138)=1,AI138<>\"\"),AH137+1,AH137)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM138,AM138)=1,AM138<>\"\"),AL137+1,AL137)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO138,AO138)=1,AO138<>\"\"),AN137+1,AN137)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS138,AS138)=1,AS138<>\"\"),AR137+1,AR137)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU138,AU138)=1,AU138<>\"\"),AT137+1,AT137)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY138,AY138)=1,AY138<>\"\"),AX137+1,AX137)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA138,BA138)=1,BA138<>\"\"),AZ137+1,AZ137)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["14.","14.2.","Kultūra","Investicijos į kultūros infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG139,AG139)=1,AG139<>\"\"),AF138+1,AF138)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI139,AI139)=1,AI139<>\"\"),AH138+1,AH138)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM139,AM139)=1,AM139<>\"\"),AL138+1,AL138)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO139,AO139)=1,AO139<>\"\"),AN138+1,AN138)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS139,AS139)=1,AS139<>\"\"),AR138+1,AR138)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU139,AU139)=1,AU139<>\"\"),AT138+1,AT138)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY139,AY139)=1,AY139<>\"\"),AX138+1,AX138)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA139,BA139)=1,BA139<>\"\"),AZ138+1,AZ138)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["14.","14.3.","Kultūra","Investicijos į sporto ir laisvalaikio paslaugų infrastruktūrą",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG140,AG140)=1,AG140<>\"\"),AF139+1,AF139)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI140,AI140)=1,AI140<>\"\"),AH139+1,AH139)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM140,AM140)=1,AM140<>\"\"),AL139+1,AL139)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO140,AO140)=1,AO140<>\"\"),AN139+1,AN139)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS140,AS140)=1,AS140<>\"\"),AR139+1,AR139)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU140,AU140)=1,AU140<>\"\"),AT139+1,AT139)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY140,AY140)=1,AY140<>\"\"),AX139+1,AX139)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA140,BA140)=1,BA140<>\"\"),AZ139+1,AZ139)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG141,AG141)=1,AG141<>\"\"),AF140+1,AF140)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI141,AI141)=1,AI141<>\"\"),AH140+1,AH140)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM141,AM141)=1,AM141<>\"\"),AL140+1,AL140)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO141,AO141)=1,AO141<>\"\"),AN140+1,AN140)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS141,AS141)=1,AS141<>\"\"),AR140+1,AR140)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU141,AU141)=1,AU141<>\"\"),AT140+1,AT140)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY141,AY141)=1,AY141<>\"\"),AX140+1,AX140)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA141,BA141)=1,BA141<>\"\"),AZ140+1,AZ140)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG142,AG142)=1,AG142<>\"\"),AF141+1,AF141)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI142,AI142)=1,AI142<>\"\"),AH141+1,AH141)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM142,AM142)=1,AM142<>\"\"),AL141+1,AL141)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO142,AO142)=1,AO142<>\"\"),AN141+1,AN141)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS142,AS142)=1,AS142<>\"\"),AR141+1,AR141)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU142,AU142)=1,AU142<>\"\"),AT141+1,AT141)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY142,AY142)=1,AY142<>\"\"),AX141+1,AX141)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA142,BA142)=1,BA142<>\"\"),AZ141+1,AZ141)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG143,AG143)=1,AG143<>\"\"),AF142+1,AF142)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI143,AI143)=1,AI143<>\"\"),AH142+1,AH142)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM143,AM143)=1,AM143<>\"\"),AL142+1,AL142)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO143,AO143)=1,AO143<>\"\"),AN142+1,AN142)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS143,AS143)=1,AS143<>\"\"),AR142+1,AR142)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU143,AU143)=1,AU143<>\"\"),AT142+1,AT142)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY143,AY143)=1,AY143<>\"\"),AX142+1,AX142)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA143,BA143)=1,BA143<>\"\"),AZ142+1,AZ142)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG144,AG144)=1,AG144<>\"\"),AF143+1,AF143)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI144,AI144)=1,AI144<>\"\"),AH143+1,AH143)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM144,AM144)=1,AM144<>\"\"),AL143+1,AL143)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO144,AO144)=1,AO144<>\"\"),AN143+1,AN143)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS144,AS144)=1,AS144<>\"\"),AR143+1,AR143)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU144,AU144)=1,AU144<>\"\"),AT143+1,AT143)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY144,AY144)=1,AY144<>\"\"),AX143+1,AX143)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA144,BA144)=1,BA144<>\"\"),AZ143+1,AZ143)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG145,AG145)=1,AG145<>\"\"),AF144+1,AF144)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI145,AI145)=1,AI145<>\"\"),AH144+1,AH144)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM145,AM145)=1,AM145<>\"\"),AL144+1,AL144)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO145,AO145)=1,AO145<>\"\"),AN144+1,AN144)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS145,AS145)=1,AS145<>\"\"),AR144+1,AR144)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU145,AU145)=1,AU145<>\"\"),AT144+1,AT144)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY145,AY145)=1,AY145<>\"\"),AX144+1,AX144)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA145,BA145)=1,BA145<>\"\"),AZ144+1,AZ144)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AX$2:AY$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AZ$2:BA$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG146,AG146)=1,AG146<>\"\"),AF145+1,AF145)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI146,AI146)=1,AI146<>\"\"),AH145+1,AH145)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM146,AM146)=1,AM146<>\"\"),AL145+1,AL145)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO146,AO146)=1,AO146<>\"\"),AN145+1,AN145)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS146,AS146)=1,AS146<>\"\"),AR145+1,AR145)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU146,AU146)=1,AU146<>\"\"),AT145+1,AT145)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY146,AY146)=1,AY146<>\"\"),AX145+1,AX145)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA146,BA146)=1,BA146<>\"\"),AZ145+1,AZ145)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG147,AG147)=1,AG147<>\"\"),AF146+1,AF146)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI147,AI147)=1,AI147<>\"\"),AH146+1,AH146)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM147,AM147)=1,AM147<>\"\"),AL146+1,AL146)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO147,AO147)=1,AO147<>\"\"),AN146+1,AN146)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS147,AS147)=1,AS147<>\"\"),AR146+1,AR146)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU147,AU147)=1,AU147<>\"\"),AT146+1,AT146)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY147,AY147)=1,AY147<>\"\"),AX146+1,AX146)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA147,BA147)=1,BA147<>\"\"),AZ146+1,AZ146)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG148,AG148)=1,AG148<>\"\"),AF147+1,AF147)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI148,AI148)=1,AI148<>\"\"),AH147+1,AH147)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM148,AM148)=1,AM148<>\"\"),AL147+1,AL147)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO148,AO148)=1,AO148<>\"\"),AN147+1,AN147)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS148,AS148)=1,AS148<>\"\"),AR147+1,AR147)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU148,AU148)=1,AU148<>\"\"),AT147+1,AT147)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY148,AY148)=1,AY148<>\"\"),AX147+1,AX147)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA148,BA148)=1,BA148<>\"\"),AZ147+1,AZ147)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG149,AG149)=1,AG149<>\"\"),AF148+1,AF148)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI149,AI149)=1,AI149<>\"\"),AH148+1,AH148)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM149,AM149)=1,AM149<>\"\"),AL148+1,AL148)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO149,AO149)=1,AO149<>\"\"),AN148+1,AN148)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS149,AS149)=1,AS149<>\"\"),AR148+1,AR148)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU149,AU149)=1,AU149<>\"\"),AT148+1,AT148)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY149,AY149)=1,AY149<>\"\"),AX148+1,AX148)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA149,BA149)=1,BA149<>\"\"),AZ148+1,AZ148)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG150,AG150)=1,AG150<>\"\"),AF149+1,AF149)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI150,AI150)=1,AI150<>\"\"),AH149+1,AH149)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM150,AM150)=1,AM150<>\"\"),AL149+1,AL149)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO150,AO150)=1,AO150<>\"\"),AN149+1,AN149)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS150,AS150)=1,AS150<>\"\"),AR149+1,AR149)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU150,AU150)=1,AU150<>\"\"),AT149+1,AT149)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY150,AY150)=1,AY150<>\"\"),AX149+1,AX149)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA150,BA150)=1,BA150<>\"\"),AZ149+1,AZ149)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG151,AG151)=1,AG151<>\"\"),AF150+1,AF150)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI151,AI151)=1,AI151<>\"\"),AH150+1,AH150)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM151,AM151)=1,AM151<>\"\"),AL150+1,AL150)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO151,AO151)=1,AO151<>\"\"),AN150+1,AN150)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS151,AS151)=1,AS151<>\"\"),AR150+1,AR150)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU151,AU151)=1,AU151<>\"\"),AT150+1,AT150)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY151,AY151)=1,AY151<>\"\"),AX150+1,AX150)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA151,BA151)=1,BA151<>\"\"),AZ150+1,AZ150)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG152,AG152)=1,AG152<>\"\"),AF151+1,AF151)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI152,AI152)=1,AI152<>\"\"),AH151+1,AH151)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM152,AM152)=1,AM152<>\"\"),AL151+1,AL151)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO152,AO152)=1,AO152<>\"\"),AN151+1,AN151)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS152,AS152)=1,AS152<>\"\"),AR151+1,AR151)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU152,AU152)=1,AU152<>\"\"),AT151+1,AT151)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY152,AY152)=1,AY152<>\"\"),AX151+1,AX151)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA152,BA152)=1,BA152<>\"\"),AZ151+1,AZ151)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG153,AG153)=1,AG153<>\"\"),AF152+1,AF152)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI153,AI153)=1,AI153<>\"\"),AH152+1,AH152)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM153,AM153)=1,AM153<>\"\"),AL152+1,AL152)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO153,AO153)=1,AO153<>\"\"),AN152+1,AN152)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS153,AS153)=1,AS153<>\"\"),AR152+1,AR152)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU153,AU153)=1,AU153<>\"\"),AT152+1,AT152)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY153,AY153)=1,AY153<>\"\"),AX152+1,AX152)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA153,BA153)=1,BA153<>\"\"),AZ152+1,AZ152)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG154,AG154)=1,AG154<>\"\"),AF153+1,AF153)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI154,AI154)=1,AI154<>\"\"),AH153+1,AH153)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM154,AM154)=1,AM154<>\"\"),AL153+1,AL153)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO154,AO154)=1,AO154<>\"\"),AN153+1,AN153)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS154,AS154)=1,AS154<>\"\"),AR153+1,AR153)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU154,AU154)=1,AU154<>\"\"),AT153+1,AT153)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY154,AY154)=1,AY154<>\"\"),AX153+1,AX153)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA154,BA154)=1,BA154<>\"\"),AZ153+1,AZ153)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG155,AG155)=1,AG155<>\"\"),AF154+1,AF154)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI155,AI155)=1,AI155<>\"\"),AH154+1,AH154)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM155,AM155)=1,AM155<>\"\"),AL154+1,AL154)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO155,AO155)=1,AO155<>\"\"),AN154+1,AN154)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS155,AS155)=1,AS155<>\"\"),AR154+1,AR154)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU155,AU155)=1,AU155<>\"\"),AT154+1,AT154)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY155,AY155)=1,AY155<>\"\"),AX154+1,AX154)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA155,BA155)=1,BA155<>\"\"),AZ154+1,AZ154)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG156,AG156)=1,AG156<>\"\"),AF155+1,AF155)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI156,AI156)=1,AI156<>\"\"),AH155+1,AH155)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM156,AM156)=1,AM156<>\"\"),AL155+1,AL155)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO156,AO156)=1,AO156<>\"\"),AN155+1,AN155)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS156,AS156)=1,AS156<>\"\"),AR155+1,AR155)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU156,AU156)=1,AU156<>\"\"),AT155+1,AT155)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY156,AY156)=1,AY156<>\"\"),AX155+1,AX155)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA156,BA156)=1,BA156<>\"\"),AZ155+1,AZ155)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG157,AG157)=1,AG157<>\"\"),AF156+1,AF156)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI157,AI157)=1,AI157<>\"\"),AH156+1,AH156)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM157,AM157)=1,AM157<>\"\"),AL156+1,AL156)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO157,AO157)=1,AO157<>\"\"),AN156+1,AN156)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS157,AS157)=1,AS157<>\"\"),AR156+1,AR156)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU157,AU157)=1,AU157<>\"\"),AT156+1,AT156)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY157,AY157)=1,AY157<>\"\"),AX156+1,AX156)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA157,BA157)=1,BA157<>\"\"),AZ156+1,AZ156)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG158,AG158)=1,AG158<>\"\"),AF157+1,AF157)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI158,AI158)=1,AI158<>\"\"),AH157+1,AH157)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM158,AM158)=1,AM158<>\"\"),AL157+1,AL157)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO158,AO158)=1,AO158<>\"\"),AN157+1,AN157)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS158,AS158)=1,AS158<>\"\"),AR157+1,AR157)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU158,AU158)=1,AU158<>\"\"),AT157+1,AT157)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY158,AY158)=1,AY158<>\"\"),AX157+1,AX157)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA158,BA158)=1,BA158<>\"\"),AZ157+1,AZ157)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG159,AG159)=1,AG159<>\"\"),AF158+1,AF158)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI159,AI159)=1,AI159<>\"\"),AH158+1,AH158)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM159,AM159)=1,AM159<>\"\"),AL158+1,AL158)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO159,AO159)=1,AO159<>\"\"),AN158+1,AN158)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS159,AS159)=1,AS159<>\"\"),AR158+1,AR158)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU159,AU159)=1,AU159<>\"\"),AT158+1,AT158)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY159,AY159)=1,AY159<>\"\"),AX158+1,AX158)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA159,BA159)=1,BA159<>\"\"),AZ158+1,AZ158)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG160,AG160)=1,AG160<>\"\"),AF159+1,AF159)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI160,AI160)=1,AI160<>\"\"),AH159+1,AH159)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM160,AM160)=1,AM160<>\"\"),AL159+1,AL159)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO160,AO160)=1,AO160<>\"\"),AN159+1,AN159)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS160,AS160)=1,AS160<>\"\"),AR159+1,AR159)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU160,AU160)=1,AU160<>\"\"),AT159+1,AT159)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY160,AY160)=1,AY160<>\"\"),AX159+1,AX159)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA160,BA160)=1,BA160<>\"\"),AZ159+1,AZ159)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG161,AG161)=1,AG161<>\"\"),AF160+1,AF160)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI161,AI161)=1,AI161<>\"\"),AH160+1,AH160)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM161,AM161)=1,AM161<>\"\"),AL160+1,AL160)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO161,AO161)=1,AO161<>\"\"),AN160+1,AN160)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS161,AS161)=1,AS161<>\"\"),AR160+1,AR160)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU161,AU161)=1,AU161<>\"\"),AT160+1,AT160)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY161,AY161)=1,AY161<>\"\"),AX160+1,AX160)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA161,BA161)=1,BA161<>\"\"),AZ160+1,AZ160)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG162,AG162)=1,AG162<>\"\"),AF161+1,AF161)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI162,AI162)=1,AI162<>\"\"),AH161+1,AH161)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},"",{"$f":"IF(AND(COUNTIF(AM$2:AM162,AM162)=1,AM162<>\"\"),AL161+1,AL161)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO162,AO162)=1,AO162<>\"\"),AN161+1,AN161)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS162,AS162)=1,AS162<>\"\"),AR161+1,AR161)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU162,AU162)=1,AU162<>\"\"),AT161+1,AT161)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY162,AY162)=1,AY162<>\"\"),AX161+1,AX161)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA162,BA162)=1,BA162<>\"\"),AZ161+1,AZ161)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG163,AG163)=1,AG163<>\"\"),AF162+1,AF162)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI163,AI163)=1,AI163<>\"\"),AH162+1,AH162)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM163,AM163)=1,AM163<>\"\"),AL162+1,AL162)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO163,AO163)=1,AO163<>\"\"),AN162+1,AN162)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS163,AS163)=1,AS163<>\"\"),AR162+1,AR162)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU163,AU163)=1,AU163<>\"\"),AT162+1,AT162)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY163,AY163)=1,AY163<>\"\"),AX162+1,AX162)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA163,BA163)=1,BA163<>\"\"),AZ162+1,AZ162)","v":1},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG164,AG164)=1,AG164<>\"\"),AF163+1,AF163)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI164,AI164)=1,AI164<>\"\"),AH163+1,AH163)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM164,AM164)=1,AM164<>\"\"),AL163+1,AL163)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO164,AO164)=1,AO164<>\"\"),AN163+1,AN163)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS164,AS164)=1,AS164<>\"\"),AR163+1,AR163)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU164,AU164)=1,AU164<>\"\"),AT163+1,AT163)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY164,AY164)=1,AY164<>\"\"),AX163+1,AX163)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA164,BA164)=1,BA164<>\"\"),AZ163+1,AZ163)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG165,AG165)=1,AG165<>\"\"),AF164+1,AF164)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI165,AI165)=1,AI165<>\"\"),AH164+1,AH164)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM165,AM165)=1,AM165<>\"\"),AL164+1,AL164)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO165,AO165)=1,AO165<>\"\"),AN164+1,AN164)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS165,AS165)=1,AS165<>\"\"),AR164+1,AR164)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU165,AU165)=1,AU165<>\"\"),AT164+1,AT164)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY165,AY165)=1,AY165<>\"\"),AX164+1,AX164)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA165,BA165)=1,BA165<>\"\"),AZ164+1,AZ164)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG166,AG166)=1,AG166<>\"\"),AF165+1,AF165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI166,AI166)=1,AI166<>\"\"),AH165+1,AH165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AM$2:AM166,AM166)=1,AM166<>\"\"),AL165+1,AL165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO166,AO166)=1,AO166<>\"\"),AN165+1,AN165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AS$2:AS166,AS166)=1,AS166<>\"\"),AR165+1,AR165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU166,AU166)=1,AU166<>\"\"),AT165+1,AT165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"","",{"$f":"IF(AND(COUNTIF(AY$2:AY166,AY166)=1,AY166<>\"\"),AX165+1,AX165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA166,BA166)=1,BA166<>\"\"),AZ165+1,AZ165)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG167,AG167)=1,AG167<>\"\"),AF166+1,AF166)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI167,AI167)=1,AI167<>\"\"),AH166+1,AH166)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM167,AM167)=1,AM167<>\"\"),AL166+1,AL166)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO167,AO167)=1,AO167<>\"\"),AN166+1,AN166)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS167,AS167)=1,AS167<>\"\"),AR166+1,AR166)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU167,AU167)=1,AU167<>\"\"),AT166+1,AT166)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY167,AY167)=1,AY167<>\"\"),AX166+1,AX166)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA167,BA167)=1,BA167<>\"\"),AZ166+1,AZ166)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG168,AG168)=1,AG168<>\"\"),AF167+1,AF167)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI168,AI168)=1,AI168<>\"\"),AH167+1,AH167)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM168,AM168)=1,AM168<>\"\"),AL167+1,AL167)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO168,AO168)=1,AO168<>\"\"),AN167+1,AN167)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS168,AS168)=1,AS168<>\"\"),AR167+1,AR167)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU168,AU168)=1,AU168<>\"\"),AT167+1,AT167)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY168,AY168)=1,AY168<>\"\"),AX167+1,AX167)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA168,BA168)=1,BA168<>\"\"),AZ167+1,AZ167)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG169,AG169)=1,AG169<>\"\"),AF168+1,AF168)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI169,AI169)=1,AI169<>\"\"),AH168+1,AH168)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM169,AM169)=1,AM169<>\"\"),AL168+1,AL168)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO169,AO169)=1,AO169<>\"\"),AN168+1,AN168)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS169,AS169)=1,AS169<>\"\"),AR168+1,AR168)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU169,AU169)=1,AU169<>\"\"),AT168+1,AT168)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY169,AY169)=1,AY169<>\"\"),AX168+1,AX168)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA169,BA169)=1,BA169<>\"\"),AZ168+1,AZ168)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG170,AG170)=1,AG170<>\"\"),AF169+1,AF169)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI170,AI170)=1,AI170<>\"\"),AH169+1,AH169)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM170,AM170)=1,AM170<>\"\"),AL169+1,AL169)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO170,AO170)=1,AO170<>\"\"),AN169+1,AN169)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS170,AS170)=1,AS170<>\"\"),AR169+1,AR169)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU170,AU170)=1,AU170<>\"\"),AT169+1,AT169)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY170,AY170)=1,AY170<>\"\"),AX169+1,AX169)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA170,BA170)=1,BA170<>\"\"),AZ169+1,AZ169)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG171,AG171)=1,AG171<>\"\"),AF170+1,AF170)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI171,AI171)=1,AI171<>\"\"),AH170+1,AH170)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM171,AM171)=1,AM171<>\"\"),AL170+1,AL170)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO171,AO171)=1,AO171<>\"\"),AN170+1,AN170)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS171,AS171)=1,AS171<>\"\"),AR170+1,AR170)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU171,AU171)=1,AU171<>\"\"),AT170+1,AT170)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY171,AY171)=1,AY171<>\"\"),AX170+1,AX170)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA171,BA171)=1,BA171<>\"\"),AZ170+1,AZ170)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG172,AG172)=1,AG172<>\"\"),AF171+1,AF171)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI172,AI172)=1,AI172<>\"\"),AH171+1,AH171)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM172,AM172)=1,AM172<>\"\"),AL171+1,AL171)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO172,AO172)=1,AO172<>\"\"),AN171+1,AN171)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS172,AS172)=1,AS172<>\"\"),AR171+1,AR171)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU172,AU172)=1,AU172<>\"\"),AT171+1,AT171)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY172,AY172)=1,AY172<>\"\"),AX171+1,AX171)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA172,BA172)=1,BA172<>\"\"),AZ171+1,AZ171)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG173,AG173)=1,AG173<>\"\"),AF172+1,AF172)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI173,AI173)=1,AI173<>\"\"),AH172+1,AH172)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM173,AM173)=1,AM173<>\"\"),AL172+1,AL172)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO173,AO173)=1,AO173<>\"\"),AN172+1,AN172)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS173,AS173)=1,AS173<>\"\"),AR172+1,AR172)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU173,AU173)=1,AU173<>\"\"),AT172+1,AT172)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY173,AY173)=1,AY173<>\"\"),AX172+1,AX172)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA173,BA173)=1,BA173<>\"\"),AZ172+1,AZ172)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG174,AG174)=1,AG174<>\"\"),AF173+1,AF173)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI174,AI174)=1,AI174<>\"\"),AH173+1,AH173)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM174,AM174)=1,AM174<>\"\"),AL173+1,AL173)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO174,AO174)=1,AO174<>\"\"),AN173+1,AN173)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS174,AS174)=1,AS174<>\"\"),AR173+1,AR173)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU174,AU174)=1,AU174<>\"\"),AT173+1,AT173)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY174,AY174)=1,AY174<>\"\"),AX173+1,AX173)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA174,BA174)=1,BA174<>\"\"),AZ173+1,AZ173)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG175,AG175)=1,AG175<>\"\"),AF174+1,AF174)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI175,AI175)=1,AI175<>\"\"),AH174+1,AH174)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM175,AM175)=1,AM175<>\"\"),AL174+1,AL174)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO175,AO175)=1,AO175<>\"\"),AN174+1,AN174)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS175,AS175)=1,AS175<>\"\"),AR174+1,AR174)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU175,AU175)=1,AU175<>\"\"),AT174+1,AT174)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY175,AY175)=1,AY175<>\"\"),AX174+1,AX174)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA175,BA175)=1,BA175<>\"\"),AZ174+1,AZ174)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG176,AG176)=1,AG176<>\"\"),AF175+1,AF175)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI176,AI176)=1,AI176<>\"\"),AH175+1,AH175)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM176,AM176)=1,AM176<>\"\"),AL175+1,AL175)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO176,AO176)=1,AO176<>\"\"),AN175+1,AN175)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS176,AS176)=1,AS176<>\"\"),AR175+1,AR175)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU176,AU176)=1,AU176<>\"\"),AT175+1,AT175)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY176,AY176)=1,AY176<>\"\"),AX175+1,AX175)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA176,BA176)=1,BA176<>\"\"),AZ175+1,AZ175)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG177,AG177)=1,AG177<>\"\"),AF176+1,AF176)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI177,AI177)=1,AI177<>\"\"),AH176+1,AH176)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM177,AM177)=1,AM177<>\"\"),AL176+1,AL176)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO177,AO177)=1,AO177<>\"\"),AN176+1,AN176)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS177,AS177)=1,AS177<>\"\"),AR176+1,AR176)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU177,AU177)=1,AU177<>\"\"),AT176+1,AT176)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY177,AY177)=1,AY177<>\"\"),AX176+1,AX176)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA177,BA177)=1,BA177<>\"\"),AZ176+1,AZ176)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG178,AG178)=1,AG178<>\"\"),AF177+1,AF177)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI178,AI178)=1,AI178<>\"\"),AH177+1,AH177)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM178,AM178)=1,AM178<>\"\"),AL177+1,AL177)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO178,AO178)=1,AO178<>\"\"),AN177+1,AN177)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS178,AS178)=1,AS178<>\"\"),AR177+1,AR177)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU178,AU178)=1,AU178<>\"\"),AT177+1,AT177)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY178,AY178)=1,AY178<>\"\"),AX177+1,AX177)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA178,BA178)=1,BA178<>\"\"),AZ177+1,AZ177)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG179,AG179)=1,AG179<>\"\"),AF178+1,AF178)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI179,AI179)=1,AI179<>\"\"),AH178+1,AH178)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM179,AM179)=1,AM179<>\"\"),AL178+1,AL178)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO179,AO179)=1,AO179<>\"\"),AN178+1,AN178)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS179,AS179)=1,AS179<>\"\"),AR178+1,AR178)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU179,AU179)=1,AU179<>\"\"),AT178+1,AT178)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY179,AY179)=1,AY179<>\"\"),AX178+1,AX178)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA179,BA179)=1,BA179<>\"\"),AZ178+1,AZ178)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG180,AG180)=1,AG180<>\"\"),AF179+1,AF179)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI180,AI180)=1,AI180<>\"\"),AH179+1,AH179)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM180,AM180)=1,AM180<>\"\"),AL179+1,AL179)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO180,AO180)=1,AO180<>\"\"),AN179+1,AN179)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS180,AS180)=1,AS180<>\"\"),AR179+1,AR179)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU180,AU180)=1,AU180<>\"\"),AT179+1,AT179)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY180,AY180)=1,AY180<>\"\"),AX179+1,AX179)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA180,BA180)=1,BA180<>\"\"),AZ179+1,AZ179)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG181,AG181)=1,AG181<>\"\"),AF180+1,AF180)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI181,AI181)=1,AI181<>\"\"),AH180+1,AH180)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM181,AM181)=1,AM181<>\"\"),AL180+1,AL180)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO181,AO181)=1,AO181<>\"\"),AN180+1,AN180)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS181,AS181)=1,AS181<>\"\"),AR180+1,AR180)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU181,AU181)=1,AU181<>\"\"),AT180+1,AT180)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY181,AY181)=1,AY181<>\"\"),AX180+1,AX180)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA181,BA181)=1,BA181<>\"\"),AZ180+1,AZ180)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG182,AG182)=1,AG182<>\"\"),AF181+1,AF181)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI182,AI182)=1,AI182<>\"\"),AH181+1,AH181)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM182,AM182)=1,AM182<>\"\"),AL181+1,AL181)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO182,AO182)=1,AO182<>\"\"),AN181+1,AN181)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS182,AS182)=1,AS182<>\"\"),AR181+1,AR181)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU182,AU182)=1,AU182<>\"\"),AT181+1,AT181)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY182,AY182)=1,AY182<>\"\"),AX181+1,AX181)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA182,BA182)=1,BA182<>\"\"),AZ181+1,AZ181)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG183,AG183)=1,AG183<>\"\"),AF182+1,AF182)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI183,AI183)=1,AI183<>\"\"),AH182+1,AH182)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM183,AM183)=1,AM183<>\"\"),AL182+1,AL182)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO183,AO183)=1,AO183<>\"\"),AN182+1,AN182)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS183,AS183)=1,AS183<>\"\"),AR182+1,AR182)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU183,AU183)=1,AU183<>\"\"),AT182+1,AT182)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY183,AY183)=1,AY183<>\"\"),AX182+1,AX182)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA183,BA183)=1,BA183<>\"\"),AZ182+1,AZ182)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG184,AG184)=1,AG184<>\"\"),AF183+1,AF183)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI184,AI184)=1,AI184<>\"\"),AH183+1,AH183)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM184,AM184)=1,AM184<>\"\"),AL183+1,AL183)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO184,AO184)=1,AO184<>\"\"),AN183+1,AN183)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS184,AS184)=1,AS184<>\"\"),AR183+1,AR183)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU184,AU184)=1,AU184<>\"\"),AT183+1,AT183)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY184,AY184)=1,AY184<>\"\"),AX183+1,AX183)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA184,BA184)=1,BA184<>\"\"),AZ183+1,AZ183)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG185,AG185)=1,AG185<>\"\"),AF184+1,AF184)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI185,AI185)=1,AI185<>\"\"),AH184+1,AH184)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM185,AM185)=1,AM185<>\"\"),AL184+1,AL184)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO185,AO185)=1,AO185<>\"\"),AN184+1,AN184)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS185,AS185)=1,AS185<>\"\"),AR184+1,AR184)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU185,AU185)=1,AU185<>\"\"),AT184+1,AT184)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY185,AY185)=1,AY185<>\"\"),AX184+1,AX184)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA185,BA185)=1,BA185<>\"\"),AZ184+1,AZ184)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG186,AG186)=1,AG186<>\"\"),AF185+1,AF185)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI186,AI186)=1,AI186<>\"\"),AH185+1,AH185)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM186,AM186)=1,AM186<>\"\"),AL185+1,AL185)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO186,AO186)=1,AO186<>\"\"),AN185+1,AN185)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS186,AS186)=1,AS186<>\"\"),AR185+1,AR185)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU186,AU186)=1,AU186<>\"\"),AT185+1,AT185)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY186,AY186)=1,AY186<>\"\"),AX185+1,AX185)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA186,BA186)=1,BA186<>\"\"),AZ185+1,AZ185)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG187,AG187)=1,AG187<>\"\"),AF186+1,AF186)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI187,AI187)=1,AI187<>\"\"),AH186+1,AH186)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM187,AM187)=1,AM187<>\"\"),AL186+1,AL186)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO187,AO187)=1,AO187<>\"\"),AN186+1,AN186)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS187,AS187)=1,AS187<>\"\"),AR186+1,AR186)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU187,AU187)=1,AU187<>\"\"),AT186+1,AT186)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY187,AY187)=1,AY187<>\"\"),AX186+1,AX186)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA187,BA187)=1,BA187<>\"\"),AZ186+1,AZ186)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG188,AG188)=1,AG188<>\"\"),AF187+1,AF187)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI188,AI188)=1,AI188<>\"\"),AH187+1,AH187)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM188,AM188)=1,AM188<>\"\"),AL187+1,AL187)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO188,AO188)=1,AO188<>\"\"),AN187+1,AN187)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS188,AS188)=1,AS188<>\"\"),AR187+1,AR187)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU188,AU188)=1,AU188<>\"\"),AT187+1,AT187)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY188,AY188)=1,AY188<>\"\"),AX187+1,AX187)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA188,BA188)=1,BA188<>\"\"),AZ187+1,AZ187)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG189,AG189)=1,AG189<>\"\"),AF188+1,AF188)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI189,AI189)=1,AI189<>\"\"),AH188+1,AH188)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM189,AM189)=1,AM189<>\"\"),AL188+1,AL188)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO189,AO189)=1,AO189<>\"\"),AN188+1,AN188)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS189,AS189)=1,AS189<>\"\"),AR188+1,AR188)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU189,AU189)=1,AU189<>\"\"),AT188+1,AT188)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY189,AY189)=1,AY189<>\"\"),AX188+1,AX188)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA189,BA189)=1,BA189<>\"\"),AZ188+1,AZ188)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG190,AG190)=1,AG190<>\"\"),AF189+1,AF189)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI190,AI190)=1,AI190<>\"\"),AH189+1,AH189)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM190,AM190)=1,AM190<>\"\"),AL189+1,AL189)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO190,AO190)=1,AO190<>\"\"),AN189+1,AN189)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS190,AS190)=1,AS190<>\"\"),AR189+1,AR189)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU190,AU190)=1,AU190<>\"\"),AT189+1,AT189)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY190,AY190)=1,AY190<>\"\"),AX189+1,AX189)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA190,BA190)=1,BA190<>\"\"),AZ189+1,AZ189)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG191,AG191)=1,AG191<>\"\"),AF190+1,AF190)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI191,AI191)=1,AI191<>\"\"),AH190+1,AH190)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM191,AM191)=1,AM191<>\"\"),AL190+1,AL190)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO191,AO191)=1,AO191<>\"\"),AN190+1,AN190)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS191,AS191)=1,AS191<>\"\"),AR190+1,AR190)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU191,AU191)=1,AU191<>\"\"),AT190+1,AT190)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY191,AY191)=1,AY191<>\"\"),AX190+1,AX190)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA191,BA191)=1,BA191<>\"\"),AZ190+1,AZ190)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG192,AG192)=1,AG192<>\"\"),AF191+1,AF191)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI192,AI192)=1,AI192<>\"\"),AH191+1,AH191)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM192,AM192)=1,AM192<>\"\"),AL191+1,AL191)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO192,AO192)=1,AO192<>\"\"),AN191+1,AN191)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS192,AS192)=1,AS192<>\"\"),AR191+1,AR191)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU192,AU192)=1,AU192<>\"\"),AT191+1,AT191)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY192,AY192)=1,AY192<>\"\"),AX191+1,AX191)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA192,BA192)=1,BA192<>\"\"),AZ191+1,AZ191)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG193,AG193)=1,AG193<>\"\"),AF192+1,AF192)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI193,AI193)=1,AI193<>\"\"),AH192+1,AH192)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM193,AM193)=1,AM193<>\"\"),AL192+1,AL192)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO193,AO193)=1,AO193<>\"\"),AN192+1,AN192)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS193,AS193)=1,AS193<>\"\"),AR192+1,AR192)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU193,AU193)=1,AU193<>\"\"),AT192+1,AT192)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY193,AY193)=1,AY193<>\"\"),AX192+1,AX192)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA193,BA193)=1,BA193<>\"\"),AZ192+1,AZ192)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG194,AG194)=1,AG194<>\"\"),AF193+1,AF193)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI194,AI194)=1,AI194<>\"\"),AH193+1,AH193)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM194,AM194)=1,AM194<>\"\"),AL193+1,AL193)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO194,AO194)=1,AO194<>\"\"),AN193+1,AN193)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS194,AS194)=1,AS194<>\"\"),AR193+1,AR193)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU194,AU194)=1,AU194<>\"\"),AT193+1,AT193)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY194,AY194)=1,AY194<>\"\"),AX193+1,AX193)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA194,BA194)=1,BA194<>\"\"),AZ193+1,AZ193)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG195,AG195)=1,AG195<>\"\"),AF194+1,AF194)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI195,AI195)=1,AI195<>\"\"),AH194+1,AH194)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM195,AM195)=1,AM195<>\"\"),AL194+1,AL194)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO195,AO195)=1,AO195<>\"\"),AN194+1,AN194)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS195,AS195)=1,AS195<>\"\"),AR194+1,AR194)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU195,AU195)=1,AU195<>\"\"),AT194+1,AT194)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY195,AY195)=1,AY195<>\"\"),AX194+1,AX194)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA195,BA195)=1,BA195<>\"\"),AZ194+1,AZ194)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG196,AG196)=1,AG196<>\"\"),AF195+1,AF195)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI196,AI196)=1,AI196<>\"\"),AH195+1,AH195)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM196,AM196)=1,AM196<>\"\"),AL195+1,AL195)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO196,AO196)=1,AO196<>\"\"),AN195+1,AN195)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS196,AS196)=1,AS196<>\"\"),AR195+1,AR195)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU196,AU196)=1,AU196<>\"\"),AT195+1,AT195)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY196,AY196)=1,AY196<>\"\"),AX195+1,AX195)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA196,BA196)=1,BA196<>\"\"),AZ195+1,AZ195)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG197,AG197)=1,AG197<>\"\"),AF196+1,AF196)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI197,AI197)=1,AI197<>\"\"),AH196+1,AH196)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM197,AM197)=1,AM197<>\"\"),AL196+1,AL196)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO197,AO197)=1,AO197<>\"\"),AN196+1,AN196)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS197,AS197)=1,AS197<>\"\"),AR196+1,AR196)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU197,AU197)=1,AU197<>\"\"),AT196+1,AT196)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY197,AY197)=1,AY197<>\"\"),AX196+1,AX196)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA197,BA197)=1,BA197<>\"\"),AZ196+1,AZ196)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG198,AG198)=1,AG198<>\"\"),AF197+1,AF197)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI198,AI198)=1,AI198<>\"\"),AH197+1,AH197)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM198,AM198)=1,AM198<>\"\"),AL197+1,AL197)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO198,AO198)=1,AO198<>\"\"),AN197+1,AN197)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS198,AS198)=1,AS198<>\"\"),AR197+1,AR197)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU198,AU198)=1,AU198<>\"\"),AT197+1,AT197)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY198,AY198)=1,AY198<>\"\"),AX197+1,AX197)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA198,BA198)=1,BA198<>\"\"),AZ197+1,AZ197)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG199,AG199)=1,AG199<>\"\"),AF198+1,AF198)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI199,AI199)=1,AI199<>\"\"),AH198+1,AH198)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AM$2:AM199,AM199)=1,AM199<>\"\"),AL198+1,AL198)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO199,AO199)=1,AO199<>\"\"),AN198+1,AN198)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS199,AS199)=1,AS199<>\"\"),AR198+1,AR198)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU199,AU199)=1,AU199<>\"\"),AT198+1,AT198)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AY$2:AY199,AY199)=1,AY199<>\"\"),AX198+1,AX198)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA199,BA199)=1,BA199<>\"\"),AZ198+1,AZ198)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG200,AG200)=1,AG200<>\"\"),AF199+1,AF199)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI200,AI200)=1,AI200<>\"\"),AH199+1,AH199)","v":1},"","",{"$f":"IFERROR(VLOOKUP(ROW()-1,AH$2:AI$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AM$2:AM200,AM200)=1,AM200<>\"\"),AL199+1,AL199)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO200,AO200)=1,AO200<>\"\"),AN199+1,AN199)","v":1},"","","",{"$f":"IF(AND(COUNTIF(AS$2:AS200,AS200)=1,AS200<>\"\"),AR199+1,AR199)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU200,AU200)=1,AU200<>\"\"),AT199+1,AT199)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AR$2:AS$200,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(ROW()-1,AT$2:AU$200,2,FALSE),\"\")","v":""},{"$f":"IF(AND(COUNTIF(AY$2:AY200,AY200)=1,AY200<>\"\"),AX199+1,AX199)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA200,BA200)=1,BA200<>\"\"),AZ199+1,AZ199)","v":1},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG201,AG201)=1,AG201<>\"\"),AF200+1,AF200)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI201,AI201)=1,AI201<>\"\"),AH200+1,AH200)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM201,AM201)=1,AM201<>\"\"),AL200+1,AL200)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO201,AO201)=1,AO201<>\"\"),AN200+1,AN200)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS201,AS201)=1,AS201<>\"\"),AR200+1,AR200)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU201,AU201)=1,AU201<>\"\"),AT200+1,AT200)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY201,AY201)=1,AY201<>\"\"),AX200+1,AX200)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA201,BA201)=1,BA201<>\"\"),AZ200+1,AZ200)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG202,AG202)=1,AG202<>\"\"),AF201+1,AF201)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI202,AI202)=1,AI202<>\"\"),AH201+1,AH201)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM202,AM202)=1,AM202<>\"\"),AL201+1,AL201)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO202,AO202)=1,AO202<>\"\"),AN201+1,AN201)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS202,AS202)=1,AS202<>\"\"),AR201+1,AR201)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU202,AU202)=1,AU202<>\"\"),AT201+1,AT201)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY202,AY202)=1,AY202<>\"\"),AX201+1,AX201)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA202,BA202)=1,BA202<>\"\"),AZ201+1,AZ201)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG203,AG203)=1,AG203<>\"\"),AF202+1,AF202)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI203,AI203)=1,AI203<>\"\"),AH202+1,AH202)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM203,AM203)=1,AM203<>\"\"),AL202+1,AL202)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO203,AO203)=1,AO203<>\"\"),AN202+1,AN202)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS203,AS203)=1,AS203<>\"\"),AR202+1,AR202)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU203,AU203)=1,AU203<>\"\"),AT202+1,AT202)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY203,AY203)=1,AY203<>\"\"),AX202+1,AX202)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA203,BA203)=1,BA203<>\"\"),AZ202+1,AZ202)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG204,AG204)=1,AG204<>\"\"),AF203+1,AF203)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI204,AI204)=1,AI204<>\"\"),AH203+1,AH203)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM204,AM204)=1,AM204<>\"\"),AL203+1,AL203)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO204,AO204)=1,AO204<>\"\"),AN203+1,AN203)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS204,AS204)=1,AS204<>\"\"),AR203+1,AR203)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU204,AU204)=1,AU204<>\"\"),AT203+1,AT203)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY204,AY204)=1,AY204<>\"\"),AX203+1,AX203)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA204,BA204)=1,BA204<>\"\"),AZ203+1,AZ203)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG205,AG205)=1,AG205<>\"\"),AF204+1,AF204)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI205,AI205)=1,AI205<>\"\"),AH204+1,AH204)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM205,AM205)=1,AM205<>\"\"),AL204+1,AL204)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO205,AO205)=1,AO205<>\"\"),AN204+1,AN204)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS205,AS205)=1,AS205<>\"\"),AR204+1,AR204)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU205,AU205)=1,AU205<>\"\"),AT204+1,AT204)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY205,AY205)=1,AY205<>\"\"),AX204+1,AX204)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA205,BA205)=1,BA205<>\"\"),AZ204+1,AZ204)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG206,AG206)=1,AG206<>\"\"),AF205+1,AF205)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI206,AI206)=1,AI206<>\"\"),AH205+1,AH205)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM206,AM206)=1,AM206<>\"\"),AL205+1,AL205)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO206,AO206)=1,AO206<>\"\"),AN205+1,AN205)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS206,AS206)=1,AS206<>\"\"),AR205+1,AR205)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU206,AU206)=1,AU206<>\"\"),AT205+1,AT205)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY206,AY206)=1,AY206<>\"\"),AX205+1,AX205)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA206,BA206)=1,BA206<>\"\"),AZ205+1,AZ205)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG207,AG207)=1,AG207<>\"\"),AF206+1,AF206)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI207,AI207)=1,AI207<>\"\"),AH206+1,AH206)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM207,AM207)=1,AM207<>\"\"),AL206+1,AL206)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO207,AO207)=1,AO207<>\"\"),AN206+1,AN206)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS207,AS207)=1,AS207<>\"\"),AR206+1,AR206)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU207,AU207)=1,AU207<>\"\"),AT206+1,AT206)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY207,AY207)=1,AY207<>\"\"),AX206+1,AX206)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA207,BA207)=1,BA207<>\"\"),AZ206+1,AZ206)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG208,AG208)=1,AG208<>\"\"),AF207+1,AF207)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI208,AI208)=1,AI208<>\"\"),AH207+1,AH207)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM208,AM208)=1,AM208<>\"\"),AL207+1,AL207)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO208,AO208)=1,AO208<>\"\"),AN207+1,AN207)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS208,AS208)=1,AS208<>\"\"),AR207+1,AR207)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU208,AU208)=1,AU208<>\"\"),AT207+1,AT207)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY208,AY208)=1,AY208<>\"\"),AX207+1,AX207)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA208,BA208)=1,BA208<>\"\"),AZ207+1,AZ207)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG209,AG209)=1,AG209<>\"\"),AF208+1,AF208)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI209,AI209)=1,AI209<>\"\"),AH208+1,AH208)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM209,AM209)=1,AM209<>\"\"),AL208+1,AL208)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO209,AO209)=1,AO209<>\"\"),AN208+1,AN208)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS209,AS209)=1,AS209<>\"\"),AR208+1,AR208)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU209,AU209)=1,AU209<>\"\"),AT208+1,AT208)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY209,AY209)=1,AY209<>\"\"),AX208+1,AX208)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA209,BA209)=1,BA209<>\"\"),AZ208+1,AZ208)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG210,AG210)=1,AG210<>\"\"),AF209+1,AF209)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI210,AI210)=1,AI210<>\"\"),AH209+1,AH209)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM210,AM210)=1,AM210<>\"\"),AL209+1,AL209)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO210,AO210)=1,AO210<>\"\"),AN209+1,AN209)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS210,AS210)=1,AS210<>\"\"),AR209+1,AR209)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU210,AU210)=1,AU210<>\"\"),AT209+1,AT209)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY210,AY210)=1,AY210<>\"\"),AX209+1,AX209)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA210,BA210)=1,BA210<>\"\"),AZ209+1,AZ209)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG211,AG211)=1,AG211<>\"\"),AF210+1,AF210)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI211,AI211)=1,AI211<>\"\"),AH210+1,AH210)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM211,AM211)=1,AM211<>\"\"),AL210+1,AL210)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO211,AO211)=1,AO211<>\"\"),AN210+1,AN210)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS211,AS211)=1,AS211<>\"\"),AR210+1,AR210)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU211,AU211)=1,AU211<>\"\"),AT210+1,AT210)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY211,AY211)=1,AY211<>\"\"),AX210+1,AX210)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA211,BA211)=1,BA211<>\"\"),AZ210+1,AZ210)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG212,AG212)=1,AG212<>\"\"),AF211+1,AF211)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI212,AI212)=1,AI212<>\"\"),AH211+1,AH211)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM212,AM212)=1,AM212<>\"\"),AL211+1,AL211)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO212,AO212)=1,AO212<>\"\"),AN211+1,AN211)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS212,AS212)=1,AS212<>\"\"),AR211+1,AR211)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU212,AU212)=1,AU212<>\"\"),AT211+1,AT211)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY212,AY212)=1,AY212<>\"\"),AX211+1,AX211)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA212,BA212)=1,BA212<>\"\"),AZ211+1,AZ211)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG213,AG213)=1,AG213<>\"\"),AF212+1,AF212)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI213,AI213)=1,AI213<>\"\"),AH212+1,AH212)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM213,AM213)=1,AM213<>\"\"),AL212+1,AL212)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO213,AO213)=1,AO213<>\"\"),AN212+1,AN212)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS213,AS213)=1,AS213<>\"\"),AR212+1,AR212)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU213,AU213)=1,AU213<>\"\"),AT212+1,AT212)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY213,AY213)=1,AY213<>\"\"),AX212+1,AX212)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA213,BA213)=1,BA213<>\"\"),AZ212+1,AZ212)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG214,AG214)=1,AG214<>\"\"),AF213+1,AF213)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI214,AI214)=1,AI214<>\"\"),AH213+1,AH213)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM214,AM214)=1,AM214<>\"\"),AL213+1,AL213)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO214,AO214)=1,AO214<>\"\"),AN213+1,AN213)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS214,AS214)=1,AS214<>\"\"),AR213+1,AR213)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU214,AU214)=1,AU214<>\"\"),AT213+1,AT213)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY214,AY214)=1,AY214<>\"\"),AX213+1,AX213)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA214,BA214)=1,BA214<>\"\"),AZ213+1,AZ213)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG215,AG215)=1,AG215<>\"\"),AF214+1,AF214)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI215,AI215)=1,AI215<>\"\"),AH214+1,AH214)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM215,AM215)=1,AM215<>\"\"),AL214+1,AL214)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO215,AO215)=1,AO215<>\"\"),AN214+1,AN214)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS215,AS215)=1,AS215<>\"\"),AR214+1,AR214)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU215,AU215)=1,AU215<>\"\"),AT214+1,AT214)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY215,AY215)=1,AY215<>\"\"),AX214+1,AX214)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA215,BA215)=1,BA215<>\"\"),AZ214+1,AZ214)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG216,AG216)=1,AG216<>\"\"),AF215+1,AF215)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI216,AI216)=1,AI216<>\"\"),AH215+1,AH215)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM216,AM216)=1,AM216<>\"\"),AL215+1,AL215)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO216,AO216)=1,AO216<>\"\"),AN215+1,AN215)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS216,AS216)=1,AS216<>\"\"),AR215+1,AR215)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU216,AU216)=1,AU216<>\"\"),AT215+1,AT215)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY216,AY216)=1,AY216<>\"\"),AX215+1,AX215)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA216,BA216)=1,BA216<>\"\"),AZ215+1,AZ215)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG217,AG217)=1,AG217<>\"\"),AF216+1,AF216)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI217,AI217)=1,AI217<>\"\"),AH216+1,AH216)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM217,AM217)=1,AM217<>\"\"),AL216+1,AL216)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO217,AO217)=1,AO217<>\"\"),AN216+1,AN216)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS217,AS217)=1,AS217<>\"\"),AR216+1,AR216)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU217,AU217)=1,AU217<>\"\"),AT216+1,AT216)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY217,AY217)=1,AY217<>\"\"),AX216+1,AX216)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA217,BA217)=1,BA217<>\"\"),AZ216+1,AZ216)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG218,AG218)=1,AG218<>\"\"),AF217+1,AF217)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI218,AI218)=1,AI218<>\"\"),AH217+1,AH217)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM218,AM218)=1,AM218<>\"\"),AL217+1,AL217)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO218,AO218)=1,AO218<>\"\"),AN217+1,AN217)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS218,AS218)=1,AS218<>\"\"),AR217+1,AR217)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU218,AU218)=1,AU218<>\"\"),AT217+1,AT217)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY218,AY218)=1,AY218<>\"\"),AX217+1,AX217)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA218,BA218)=1,BA218<>\"\"),AZ217+1,AZ217)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG219,AG219)=1,AG219<>\"\"),AF218+1,AF218)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI219,AI219)=1,AI219<>\"\"),AH218+1,AH218)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM219,AM219)=1,AM219<>\"\"),AL218+1,AL218)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO219,AO219)=1,AO219<>\"\"),AN218+1,AN218)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS219,AS219)=1,AS219<>\"\"),AR218+1,AR218)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU219,AU219)=1,AU219<>\"\"),AT218+1,AT218)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY219,AY219)=1,AY219<>\"\"),AX218+1,AX218)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA219,BA219)=1,BA219<>\"\"),AZ218+1,AZ218)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG220,AG220)=1,AG220<>\"\"),AF219+1,AF219)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI220,AI220)=1,AI220<>\"\"),AH219+1,AH219)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM220,AM220)=1,AM220<>\"\"),AL219+1,AL219)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO220,AO220)=1,AO220<>\"\"),AN219+1,AN219)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS220,AS220)=1,AS220<>\"\"),AR219+1,AR219)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU220,AU220)=1,AU220<>\"\"),AT219+1,AT219)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY220,AY220)=1,AY220<>\"\"),AX219+1,AX219)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA220,BA220)=1,BA220<>\"\"),AZ219+1,AZ219)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG221,AG221)=1,AG221<>\"\"),AF220+1,AF220)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI221,AI221)=1,AI221<>\"\"),AH220+1,AH220)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM221,AM221)=1,AM221<>\"\"),AL220+1,AL220)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO221,AO221)=1,AO221<>\"\"),AN220+1,AN220)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS221,AS221)=1,AS221<>\"\"),AR220+1,AR220)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU221,AU221)=1,AU221<>\"\"),AT220+1,AT220)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY221,AY221)=1,AY221<>\"\"),AX220+1,AX220)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA221,BA221)=1,BA221<>\"\"),AZ220+1,AZ220)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG222,AG222)=1,AG222<>\"\"),AF221+1,AF221)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI222,AI222)=1,AI222<>\"\"),AH221+1,AH221)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM222,AM222)=1,AM222<>\"\"),AL221+1,AL221)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO222,AO222)=1,AO222<>\"\"),AN221+1,AN221)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS222,AS222)=1,AS222<>\"\"),AR221+1,AR221)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU222,AU222)=1,AU222<>\"\"),AT221+1,AT221)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY222,AY222)=1,AY222<>\"\"),AX221+1,AX221)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA222,BA222)=1,BA222<>\"\"),AZ221+1,AZ221)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG223,AG223)=1,AG223<>\"\"),AF222+1,AF222)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI223,AI223)=1,AI223<>\"\"),AH222+1,AH222)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM223,AM223)=1,AM223<>\"\"),AL222+1,AL222)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO223,AO223)=1,AO223<>\"\"),AN222+1,AN222)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS223,AS223)=1,AS223<>\"\"),AR222+1,AR222)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU223,AU223)=1,AU223<>\"\"),AT222+1,AT222)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY223,AY223)=1,AY223<>\"\"),AX222+1,AX222)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA223,BA223)=1,BA223<>\"\"),AZ222+1,AZ222)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG224,AG224)=1,AG224<>\"\"),AF223+1,AF223)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI224,AI224)=1,AI224<>\"\"),AH223+1,AH223)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM224,AM224)=1,AM224<>\"\"),AL223+1,AL223)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO224,AO224)=1,AO224<>\"\"),AN223+1,AN223)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS224,AS224)=1,AS224<>\"\"),AR223+1,AR223)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU224,AU224)=1,AU224<>\"\"),AT223+1,AT223)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY224,AY224)=1,AY224<>\"\"),AX223+1,AX223)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA224,BA224)=1,BA224<>\"\"),AZ223+1,AZ223)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG225,AG225)=1,AG225<>\"\"),AF224+1,AF224)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI225,AI225)=1,AI225<>\"\"),AH224+1,AH224)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM225,AM225)=1,AM225<>\"\"),AL224+1,AL224)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO225,AO225)=1,AO225<>\"\"),AN224+1,AN224)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS225,AS225)=1,AS225<>\"\"),AR224+1,AR224)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU225,AU225)=1,AU225<>\"\"),AT224+1,AT224)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY225,AY225)=1,AY225<>\"\"),AX224+1,AX224)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA225,BA225)=1,BA225<>\"\"),AZ224+1,AZ224)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG226,AG226)=1,AG226<>\"\"),AF225+1,AF225)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI226,AI226)=1,AI226<>\"\"),AH225+1,AH225)","v":1},"",{"$f":"IFERROR(VLOOKUP(ROW()-1,AF$2:AG$254,2,FALSE),\"\")","v":""},null,{"$f":"IF(AND(COUNTIF(AM$2:AM226,AM226)=1,AM226<>\"\"),AL225+1,AL225)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO226,AO226)=1,AO226<>\"\"),AN225+1,AN225)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS226,AS226)=1,AS226<>\"\"),AR225+1,AR225)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU226,AU226)=1,AU226<>\"\"),AT225+1,AT225)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY226,AY226)=1,AY226<>\"\"),AX225+1,AX225)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA226,BA226)=1,BA226<>\"\"),AZ225+1,AZ225)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG227,AG227)=1,AG227<>\"\"),AF226+1,AF226)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI227,AI227)=1,AI227<>\"\"),AH226+1,AH226)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM227,AM227)=1,AM227<>\"\"),AL226+1,AL226)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO227,AO227)=1,AO227<>\"\"),AN226+1,AN226)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS227,AS227)=1,AS227<>\"\"),AR226+1,AR226)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU227,AU227)=1,AU227<>\"\"),AT226+1,AT226)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY227,AY227)=1,AY227<>\"\"),AX226+1,AX226)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA227,BA227)=1,BA227<>\"\"),AZ226+1,AZ226)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG228,AG228)=1,AG228<>\"\"),AF227+1,AF227)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI228,AI228)=1,AI228<>\"\"),AH227+1,AH227)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM228,AM228)=1,AM228<>\"\"),AL227+1,AL227)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO228,AO228)=1,AO228<>\"\"),AN227+1,AN227)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS228,AS228)=1,AS228<>\"\"),AR227+1,AR227)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU228,AU228)=1,AU228<>\"\"),AT227+1,AT227)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY228,AY228)=1,AY228<>\"\"),AX227+1,AX227)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA228,BA228)=1,BA228<>\"\"),AZ227+1,AZ227)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG229,AG229)=1,AG229<>\"\"),AF228+1,AF228)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI229,AI229)=1,AI229<>\"\"),AH228+1,AH228)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM229,AM229)=1,AM229<>\"\"),AL228+1,AL228)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO229,AO229)=1,AO229<>\"\"),AN228+1,AN228)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS229,AS229)=1,AS229<>\"\"),AR228+1,AR228)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU229,AU229)=1,AU229<>\"\"),AT228+1,AT228)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY229,AY229)=1,AY229<>\"\"),AX228+1,AX228)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA229,BA229)=1,BA229<>\"\"),AZ228+1,AZ228)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG230,AG230)=1,AG230<>\"\"),AF229+1,AF229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AI$2:AI230,AI230)=1,AI230<>\"\"),AH229+1,AH229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$2:$P$5,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},"",null,{"$f":"IF(AND(COUNTIF(AM$2:AM230,AM230)=1,AM230<>\"\"),AL229+1,AL229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AO$2:AO230,AO230)=1,AO230<>\"\"),AN229+1,AN229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$6:$P$9,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS230,AS230)=1,AS230<>\"\"),AR229+1,AR229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(AU$2:AU230,AU230)=1,AU230<>\"\"),AT229+1,AT229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$10:$P$13,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""},null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY230,AY230)=1,AY230<>\"\"),AX229+1,AX229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"N\"),Naudos_Zalos_pav,\"\")","v":""},{"$f":"IF(AND(COUNTIF(BA$2:BA230,BA230)=1,BA230<>\"\"),AZ229+1,AZ229)","v":1},{"$f":"IF(AND((IFERROR(VLOOKUP(Naudos_Zalos_kodas,$P$14:$P$17,1,0),\"\")<>\"\"),Naudos_Zalos=\"Ž\"),Naudos_Zalos_pav,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG231,AG231)=1,AG231<>\"\"),AF230+1,AF230)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI231,AI231)=1,AI231<>\"\"),AH230+1,AH230)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM231,AM231)=1,AM231<>\"\"),AL230+1,AL230)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO231,AO231)=1,AO231<>\"\"),AN230+1,AN230)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS231,AS231)=1,AS231<>\"\"),AR230+1,AR230)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU231,AU231)=1,AU231<>\"\"),AT230+1,AT230)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY231,AY231)=1,AY231<>\"\"),AX230+1,AX230)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA231,BA231)=1,BA231<>\"\"),AZ230+1,AZ230)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG232,AG232)=1,AG232<>\"\"),AF231+1,AF231)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI232,AI232)=1,AI232<>\"\"),AH231+1,AH231)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM232,AM232)=1,AM232<>\"\"),AL231+1,AL231)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO232,AO232)=1,AO232<>\"\"),AN231+1,AN231)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS232,AS232)=1,AS232<>\"\"),AR231+1,AR231)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU232,AU232)=1,AU232<>\"\"),AT231+1,AT231)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY232,AY232)=1,AY232<>\"\"),AX231+1,AX231)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA232,BA232)=1,BA232<>\"\"),AZ231+1,AZ231)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG233,AG233)=1,AG233<>\"\"),AF232+1,AF232)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI233,AI233)=1,AI233<>\"\"),AH232+1,AH232)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM233,AM233)=1,AM233<>\"\"),AL232+1,AL232)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO233,AO233)=1,AO233<>\"\"),AN232+1,AN232)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS233,AS233)=1,AS233<>\"\"),AR232+1,AR232)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU233,AU233)=1,AU233<>\"\"),AT232+1,AT232)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY233,AY233)=1,AY233<>\"\"),AX232+1,AX232)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA233,BA233)=1,BA233<>\"\"),AZ232+1,AZ232)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG234,AG234)=1,AG234<>\"\"),AF233+1,AF233)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI234,AI234)=1,AI234<>\"\"),AH233+1,AH233)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM234,AM234)=1,AM234<>\"\"),AL233+1,AL233)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO234,AO234)=1,AO234<>\"\"),AN233+1,AN233)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS234,AS234)=1,AS234<>\"\"),AR233+1,AR233)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU234,AU234)=1,AU234<>\"\"),AT233+1,AT233)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY234,AY234)=1,AY234<>\"\"),AX233+1,AX233)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA234,BA234)=1,BA234<>\"\"),AZ233+1,AZ233)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG235,AG235)=1,AG235<>\"\"),AF234+1,AF234)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI235,AI235)=1,AI235<>\"\"),AH234+1,AH234)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM235,AM235)=1,AM235<>\"\"),AL234+1,AL234)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO235,AO235)=1,AO235<>\"\"),AN234+1,AN234)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS235,AS235)=1,AS235<>\"\"),AR234+1,AR234)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU235,AU235)=1,AU235<>\"\"),AT234+1,AT234)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY235,AY235)=1,AY235<>\"\"),AX234+1,AX234)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA235,BA235)=1,BA235<>\"\"),AZ234+1,AZ234)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG236,AG236)=1,AG236<>\"\"),AF235+1,AF235)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI236,AI236)=1,AI236<>\"\"),AH235+1,AH235)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM236,AM236)=1,AM236<>\"\"),AL235+1,AL235)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO236,AO236)=1,AO236<>\"\"),AN235+1,AN235)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS236,AS236)=1,AS236<>\"\"),AR235+1,AR235)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU236,AU236)=1,AU236<>\"\"),AT235+1,AT235)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY236,AY236)=1,AY236<>\"\"),AX235+1,AX235)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA236,BA236)=1,BA236<>\"\"),AZ235+1,AZ235)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG237,AG237)=1,AG237<>\"\"),AF236+1,AF236)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI237,AI237)=1,AI237<>\"\"),AH236+1,AH236)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM237,AM237)=1,AM237<>\"\"),AL236+1,AL236)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO237,AO237)=1,AO237<>\"\"),AN236+1,AN236)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS237,AS237)=1,AS237<>\"\"),AR236+1,AR236)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU237,AU237)=1,AU237<>\"\"),AT236+1,AT236)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY237,AY237)=1,AY237<>\"\"),AX236+1,AX236)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA237,BA237)=1,BA237<>\"\"),AZ236+1,AZ236)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG238,AG238)=1,AG238<>\"\"),AF237+1,AF237)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI238,AI238)=1,AI238<>\"\"),AH237+1,AH237)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM238,AM238)=1,AM238<>\"\"),AL237+1,AL237)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO238,AO238)=1,AO238<>\"\"),AN237+1,AN237)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS238,AS238)=1,AS238<>\"\"),AR237+1,AR237)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU238,AU238)=1,AU238<>\"\"),AT237+1,AT237)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY238,AY238)=1,AY238<>\"\"),AX237+1,AX237)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA238,BA238)=1,BA238<>\"\"),AZ237+1,AZ237)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG239,AG239)=1,AG239<>\"\"),AF238+1,AF238)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI239,AI239)=1,AI239<>\"\"),AH238+1,AH238)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM239,AM239)=1,AM239<>\"\"),AL238+1,AL238)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO239,AO239)=1,AO239<>\"\"),AN238+1,AN238)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS239,AS239)=1,AS239<>\"\"),AR238+1,AR238)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU239,AU239)=1,AU239<>\"\"),AT238+1,AT238)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY239,AY239)=1,AY239<>\"\"),AX238+1,AX238)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA239,BA239)=1,BA239<>\"\"),AZ238+1,AZ238)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG240,AG240)=1,AG240<>\"\"),AF239+1,AF239)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI240,AI240)=1,AI240<>\"\"),AH239+1,AH239)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM240,AM240)=1,AM240<>\"\"),AL239+1,AL239)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO240,AO240)=1,AO240<>\"\"),AN239+1,AN239)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS240,AS240)=1,AS240<>\"\"),AR239+1,AR239)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU240,AU240)=1,AU240<>\"\"),AT239+1,AT239)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY240,AY240)=1,AY240<>\"\"),AX239+1,AX239)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA240,BA240)=1,BA240<>\"\"),AZ239+1,AZ239)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG241,AG241)=1,AG241<>\"\"),AF240+1,AF240)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI241,AI241)=1,AI241<>\"\"),AH240+1,AH240)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM241,AM241)=1,AM241<>\"\"),AL240+1,AL240)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO241,AO241)=1,AO241<>\"\"),AN240+1,AN240)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS241,AS241)=1,AS241<>\"\"),AR240+1,AR240)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU241,AU241)=1,AU241<>\"\"),AT240+1,AT240)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY241,AY241)=1,AY241<>\"\"),AX240+1,AX240)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA241,BA241)=1,BA241<>\"\"),AZ240+1,AZ240)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG242,AG242)=1,AG242<>\"\"),AF241+1,AF241)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI242,AI242)=1,AI242<>\"\"),AH241+1,AH241)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM242,AM242)=1,AM242<>\"\"),AL241+1,AL241)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO242,AO242)=1,AO242<>\"\"),AN241+1,AN241)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS242,AS242)=1,AS242<>\"\"),AR241+1,AR241)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU242,AU242)=1,AU242<>\"\"),AT241+1,AT241)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY242,AY242)=1,AY242<>\"\"),AX241+1,AX241)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA242,BA242)=1,BA242<>\"\"),AZ241+1,AZ241)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG243,AG243)=1,AG243<>\"\"),AF242+1,AF242)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI243,AI243)=1,AI243<>\"\"),AH242+1,AH242)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM243,AM243)=1,AM243<>\"\"),AL242+1,AL242)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO243,AO243)=1,AO243<>\"\"),AN242+1,AN242)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS243,AS243)=1,AS243<>\"\"),AR242+1,AR242)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU243,AU243)=1,AU243<>\"\"),AT242+1,AT242)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY243,AY243)=1,AY243<>\"\"),AX242+1,AX242)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA243,BA243)=1,BA243<>\"\"),AZ242+1,AZ242)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG244,AG244)=1,AG244<>\"\"),AF243+1,AF243)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI244,AI244)=1,AI244<>\"\"),AH243+1,AH243)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM244,AM244)=1,AM244<>\"\"),AL243+1,AL243)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO244,AO244)=1,AO244<>\"\"),AN243+1,AN243)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS244,AS244)=1,AS244<>\"\"),AR243+1,AR243)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU244,AU244)=1,AU244<>\"\"),AT243+1,AT243)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY244,AY244)=1,AY244<>\"\"),AX243+1,AX243)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA244,BA244)=1,BA244<>\"\"),AZ243+1,AZ243)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG245,AG245)=1,AG245<>\"\"),AF244+1,AF244)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI245,AI245)=1,AI245<>\"\"),AH244+1,AH244)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM245,AM245)=1,AM245<>\"\"),AL244+1,AL244)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO245,AO245)=1,AO245<>\"\"),AN244+1,AN244)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS245,AS245)=1,AS245<>\"\"),AR244+1,AR244)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU245,AU245)=1,AU245<>\"\"),AT244+1,AT244)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY245,AY245)=1,AY245<>\"\"),AX244+1,AX244)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA245,BA245)=1,BA245<>\"\"),AZ244+1,AZ244)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG246,AG246)=1,AG246<>\"\"),AF245+1,AF245)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI246,AI246)=1,AI246<>\"\"),AH245+1,AH245)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM246,AM246)=1,AM246<>\"\"),AL245+1,AL245)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO246,AO246)=1,AO246<>\"\"),AN245+1,AN245)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS246,AS246)=1,AS246<>\"\"),AR245+1,AR245)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU246,AU246)=1,AU246<>\"\"),AT245+1,AT245)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY246,AY246)=1,AY246<>\"\"),AX245+1,AX245)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA246,BA246)=1,BA246<>\"\"),AZ245+1,AZ245)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG247,AG247)=1,AG247<>\"\"),AF246+1,AF246)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI247,AI247)=1,AI247<>\"\"),AH246+1,AH246)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM247,AM247)=1,AM247<>\"\"),AL246+1,AL246)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO247,AO247)=1,AO247<>\"\"),AN246+1,AN246)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS247,AS247)=1,AS247<>\"\"),AR246+1,AR246)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU247,AU247)=1,AU247<>\"\"),AT246+1,AT246)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY247,AY247)=1,AY247<>\"\"),AX246+1,AX246)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA247,BA247)=1,BA247<>\"\"),AZ246+1,AZ246)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG248,AG248)=1,AG248<>\"\"),AF247+1,AF247)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI248,AI248)=1,AI248<>\"\"),AH247+1,AH247)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM248,AM248)=1,AM248<>\"\"),AL247+1,AL247)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO248,AO248)=1,AO248<>\"\"),AN247+1,AN247)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS248,AS248)=1,AS248<>\"\"),AR247+1,AR247)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU248,AU248)=1,AU248<>\"\"),AT247+1,AT247)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY248,AY248)=1,AY248<>\"\"),AX247+1,AX247)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA248,BA248)=1,BA248<>\"\"),AZ247+1,AZ247)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG249,AG249)=1,AG249<>\"\"),AF248+1,AF248)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI249,AI249)=1,AI249<>\"\"),AH248+1,AH248)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM249,AM249)=1,AM249<>\"\"),AL248+1,AL248)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO249,AO249)=1,AO249<>\"\"),AN248+1,AN248)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS249,AS249)=1,AS249<>\"\"),AR248+1,AR248)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU249,AU249)=1,AU249<>\"\"),AT248+1,AT248)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY249,AY249)=1,AY249<>\"\"),AX248+1,AX248)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA249,BA249)=1,BA249<>\"\"),AZ248+1,AZ248)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG250,AG250)=1,AG250<>\"\"),AF249+1,AF249)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI250,AI250)=1,AI250<>\"\"),AH249+1,AH249)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM250,AM250)=1,AM250<>\"\"),AL249+1,AL249)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO250,AO250)=1,AO250<>\"\"),AN249+1,AN249)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS250,AS250)=1,AS250<>\"\"),AR249+1,AR249)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU250,AU250)=1,AU250<>\"\"),AT249+1,AT249)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY250,AY250)=1,AY250<>\"\"),AX249+1,AX249)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA250,BA250)=1,BA250<>\"\"),AZ249+1,AZ249)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG251,AG251)=1,AG251<>\"\"),AF250+1,AF250)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI251,AI251)=1,AI251<>\"\"),AH250+1,AH250)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM251,AM251)=1,AM251<>\"\"),AL250+1,AL250)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO251,AO251)=1,AO251<>\"\"),AN250+1,AN250)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS251,AS251)=1,AS251<>\"\"),AR250+1,AR250)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU251,AU251)=1,AU251<>\"\"),AT250+1,AT250)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY251,AY251)=1,AY251<>\"\"),AX250+1,AX250)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA251,BA251)=1,BA251<>\"\"),AZ250+1,AZ250)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG252,AG252)=1,AG252<>\"\"),AF251+1,AF251)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI252,AI252)=1,AI252<>\"\"),AH251+1,AH251)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM252,AM252)=1,AM252<>\"\"),AL251+1,AL251)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO252,AO252)=1,AO252<>\"\"),AN251+1,AN251)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS252,AS252)=1,AS252<>\"\"),AR251+1,AR251)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU252,AU252)=1,AU252<>\"\"),AT251+1,AT251)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY252,AY252)=1,AY252<>\"\"),AX251+1,AX251)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA252,BA252)=1,BA252<>\"\"),AZ251+1,AZ251)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG253,AG253)=1,AG253<>\"\"),AF252+1,AF252)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI253,AI253)=1,AI253<>\"\"),AH252+1,AH252)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM253,AM253)=1,AM253<>\"\"),AL252+1,AL252)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO253,AO253)=1,AO253<>\"\"),AN252+1,AN252)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS253,AS253)=1,AS253<>\"\"),AR252+1,AR252)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU253,AU253)=1,AU253<>\"\"),AT252+1,AT252)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY253,AY253)=1,AY253<>\"\"),AX252+1,AX252)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA253,BA253)=1,BA253<>\"\"),AZ252+1,AZ252)","v":1},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(AG$2:AG254,AG254)=1,AG254<>\"\"),AF253+1,AF253)","v":1},"",{"$f":"IF(AND(COUNTIF(AI$2:AI254,AI254)=1,AI254<>\"\"),AH253+1,AH253)","v":1},"","",null,{"$f":"IF(AND(COUNTIF(AM$2:AM254,AM254)=1,AM254<>\"\"),AL253+1,AL253)","v":1},"",{"$f":"IF(AND(COUNTIF(AO$2:AO254,AO254)=1,AO254<>\"\"),AN253+1,AN253)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AS$2:AS254,AS254)=1,AS254<>\"\"),AR253+1,AR253)","v":1},"",{"$f":"IF(AND(COUNTIF(AU$2:AU254,AU254)=1,AU254<>\"\"),AT253+1,AT253)","v":1},"",null,null,{"$f":"IF(AND(COUNTIF(AY$2:AY254,AY254)=1,AY254<>\"\"),AX253+1,AX253)","v":1},"",{"$f":"IF(AND(COUNTIF(BA$2:BA254,BA254)=1,BA254<>\"\"),AZ253+1,AZ253)","v":1},""]

{"sheet":"Data1","index":1,"n_rows":78,"n_cols":21,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["Nr.","Biudžeto eilutės pavadinimas","Taikytinas PVM %","Taikytinas PVM_I %",null,"projekto tipo sektoriuje pavadinimas","pagrindinis ekonominės veiklos sektorius (be klaidų kontrolės)","pagrindinis ekonominės veiklos sektorius (klaidų kontrolė)"]
["A.","Alternatyvos investicijos, iš viso","-",{"$f":"VALUE(IFERROR(1/(1+C2),\"1\"))","v":1},"pagrindinis investavimo objektas (A)",{"$f":"IF(LEN('1'!I77)=0,\"\",'1'!I77)","v":""},{"$f":"INDEX(Data0!$C$88:$D$141,MATCH(F2,Data0!$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(G2),\"\",G2)","v":""}]
["A.1.","Žemė",0.21,{"$f":"VALUE(IFERROR(1/(1+C3),\"1\"))","v":0.82644628099173556},"papildomas investavimo objektas (B)",{"$f":"IF(LEN('1'!K77)=0,\"\",'1'!K77)","v":""},{"$f":"INDEX(Data0!$C$88:$D$141,MATCH(F3,Data0!$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(G3),\"\",G3)","v":""}]
["A.2.","Nekilnojamasis turtas",0.21,{"$f":"VALUE(IFERROR(1/(1+C4),\"1\"))","v":0.82644628099173556},"papildomas investavimo objektas (C)",{"$f":"IF(LEN('1'!M77)=0,\"\",'1'!M77)","v":""},{"$f":"INDEX(Data0!$C$88:$D$141,MATCH(F4,Data0!$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(G4),\"\",G4)","v":""}]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",0.21,0.82644628099173556,"papildomas investavimo objektas (D)",{"$f":"IF(LEN('1'!O77)=0,\"\",'1'!O77)","v":""},{"$f":"INDEX(Data0!$C$88:$D$141,MATCH(F5,Data0!$D$88:$D$141,0),1)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(G5),\"\",G5)","v":""}]
["A.4.","Įranga, įrenginiai ir kitas turtas",0.21,0.82644628099173556]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą\n(A.1.-A.4.) susijusios paslaugos",0.21,0.82644628099173556]
["A.6.","Projekto administravimas ir vykdymas","-",1]
["A.7.","Kitos paslaugos ir išlaidos",0.21,0.82644628099173556]
["A.8.","Reinvesticijos ",0.21,0.82644628099173556]
["B.","Investicijų likutinė vertė","-",0.82644628099173556]
["C.","Veiklos pajamos, iš viso","-",1]
["C.1.","Prekių pardavimo pajamos",0.21,0.82644628099173556]
["C.2.","Paslaugų suteikimo pajamos",0.21,0.82644628099173556]
["C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","-",1]
["D.","Veiklos ir finansinės išlaidos, iš viso","-",1]
["D.1.","Veiklos išlaidos","-",1]
["D.1.1.","Žaliavos",0.21,0.82644628099173556]
["D.1.2.","Darbo užmokesčio išlaidos","-",1]
["D.1.3.","Elektros energijos išlaidos",0.21,0.82644628099173556]
["D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0.21,0.82644628099173556]
["D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0.21,{"$f":"VALUE(IFERROR(1/(1+C22),\"1\"))","v":0.82644628099173556}]
["D.1.6.","Kitos išlaidos",0.21,0.82644628099173556]
["D.2.","Gautų paskolų (G.3.1.) palūkanos","-",1]
["n/a","PP finansinio gyvybingumo vertinime taikomas PVM tarifas",0.21,0.82644628099173556]
["Analitinė lentelė be klaidų kontrolės"]
["Nr.","Biudžeto eilutės pavadinimas","Taikytinas konversijos koeficientas\n(pagrindinis investavimo objektas (A)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (B)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (C)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (D)","Taikytino konversijos koeficiento pavadinimas","Sveikatos apsauga","Socialinė apsauga","Švietimas ir mokslas","Transportas","Energetika","Informacinės visuomenės plėtra","Aplinkos apsauga","Urbanistinė plėtra","Krašto apsauga","Teisingumas / Teisėtvarka","Visuomenės apsauga","Turizmas","Viešoji infrastruktūra verslui","Kultūra"]
["A.","Alternatyvos investicijos, iš viso",{"$f":"INDEX($H28:$U28,1,MATCH($H$2,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H28:$U28,1,MATCH($H$3,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H28:$U28,1,MATCH($H$4,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H28:$U28,1,MATCH($H$5,$H$27:$U$27,0))","v":{"$error":"#N/A"}},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"S28","v":"-"}]
["A.1.","Žemė",{"$f":"INDEX($H29:$U29,1,MATCH($H$2,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H29:$U29,1,MATCH($H$3,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H29:$U29,1,MATCH($H$4,$H$27:$U$27,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($H29:$U29,1,MATCH($H$5,$H$27:$U$27,0))","v":{"$error":"#N/A"}},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A.2.","Nekilnojamasis turtas",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Rangos darbai",0.88100000000000001,0.88300000000000001,0.88300000000000001,0.88100000000000001,0.88100000000000001,0.88100000000000001,0.88100000000000001,0.88100000000000001,0.85599999999999998,0.88100000000000001,0.88100000000000001,0.88100000000000001,0.88100000000000001,{"$f":"S31","v":0.88100000000000001}]
["A.4.","Įranga, įrenginiai ir kitas turtas",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Įrengimai",0.88300000000000001,0.89800000000000002,0.89800000000000002,0.88100000000000001,0.88800000000000001,0.88800000000000001,0.88700000000000001,0.88500000000000001,0.88600000000000001,0.88300000000000001,0.88300000000000001,0.88700000000000001,0.88700000000000001,0.88700000000000001]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą\n(A.1.-A.4.) susijusios paslaugos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Kvalifikuotas darbas",0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004]
["A.6.","Projekto administravimas ir vykdymas",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Kvalifikuotas darbas",{"$f":"H33","v":0.92400000000000004},{"$f":"I33","v":0.92400000000000004},{"$f":"J33","v":0.92400000000000004},0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004]
["A.7.","Kitos paslaugos ir išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Standartinis",0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998]
["A.8.","Reinvesticijos ",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Susidėvėjusių dalių pakeitimas ir atnaujinimas",0.88200000000000001,0.89100000000000001,0.89100000000000001,0.88100000000000001,0.88500000000000001,0.88600000000000001,0.88400000000000001,0.88200000000000001,0.871,0.88200000000000001,0.88200000000000001,0.88400000000000001,0.88400000000000001,0.88400000000000001]
["B.","Investicijų likutinė vertė",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["C.","Veiklos pajamos, iš viso",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["C.1.","Prekių pardavimo pajamos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["C.2.","Paslaugų suteikimo pajamos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["D.","Veiklos ir finansinės išlaidos, iš viso",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["D.1.","Veiklos išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["D.1.1.","Žaliavos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Medžiagos ir žaliavos",0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,0.97699999999999998,{"$f":"S44","v":0.97699999999999998}]
["D.1.2.","Darbo užmokesčio išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Kvalifikuotas darbas",{"$f":"H33","v":0.92400000000000004},{"$f":"I33","v":0.92400000000000004},{"$f":"J33","v":0.92400000000000004},0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004,0.92400000000000004]
["D.1.3.","Elektros energijos išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Elektra",0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999]
["D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Gamtinės dujos (šildymui)",0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999,0.98499999999999999]
["D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Periodinė ir planinė priežiūra",0.82499999999999996,0.83899999999999997,0.84499999999999997,0.84099999999999997,0.83799999999999997,0.86599999999999999,0.83699999999999997,0.82299999999999995,0.84099999999999997,0.82499999999999996,0.82499999999999996,0.83699999999999997,0.84099999999999997,0.83699999999999997]
["D.1.6.","Kitos išlaidos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"Standartinis",{"$f":"H35","v":0.998},{"$f":"I35","v":0.998},{"$f":"J35","v":0.998},0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998,0.998]
["D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Galutinis konversijos koeficientų sąrašas"]
["Nr.","Biudžeto eilutės pavadinimas","Taikytinas konversijos koeficientas\n(pagrindinis investavimo objektas (A)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (B)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (C)","Taikytinas konversijos koeficientas\n(papildomas investavimo objektas (D)"]
["A.","Alternatyvos investicijos, iš viso",{"$f":"IF(ISERROR(C28),\"-\",C28)","v":"-"},"-","-","-"]
["A.1.","Žemė",{"$f":"IF(ISERROR(C29),\"-\",C29)","v":"-"},"-","-","-"]
["A.2.","Nekilnojamasis turtas",{"$f":"IF(ISERROR(C30),\"-\",C30)","v":"-"},"-","-","-"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","-","-","-","-"]
["A.4.","Įranga, įrenginiai ir kitas turtas","-","-","-","-"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą\n(A.1.-A.4.) susijusios paslaugos","-","-","-","-"]
["A.6.","Projekto administravimas ir vykdymas","-","-","-","-"]
["A.7.","Kitos paslaugos ir išlaidos","-","-","-","-"]
["A.8.","Reinvesticijos ","-","-","-","-"]
["B.","Investicijų likutinė vertė","-","-","-","-"]
["C.","Veiklos pajamos, iš viso","-","-","-","-"]
["C.1.","Prekių pardavimo pajamos",{"$f":"IF(ISERROR(C39),\"-\",IF(C$78=\"Taip\",\"-\",C39))","v":"-"},"-","-","-"]
["C.2.","Paslaugų suteikimo pajamos","-","-","-","-"]
["C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","-","-","-","-"]
["D.","Veiklos ir finansinės išlaidos, iš viso","-","-","-","-"]
["D.1.","Veiklos išlaidos","-","-","-","-"]
["D.1.1.","Žaliavos","-","-","-","-"]
["D.1.2.","Darbo užmokesčio išlaidos","-","-","-","-"]
["D.1.3.","Elektros energijos išlaidos","-","-","-","-"]
["D.1.4.","Šildymo (išskyrus elektrą) išlaidos","-","-","-","-"]
["D.1.5.","Infrastruktūros būklės palaikymo išlaidos","-","-","-","-"]
["D.1.6.","Kitos išlaidos","-","-","-","-"]
["D.2.","Gautų paskolų (G.3.1.) palūkanos","-","-","-","-"]
[]
[null,"Ar taikomas veiklos pajamų eliminavimas, apskaičiuojant ekonominius rodiklius?","Ne","Ne","Ne","Ne"]

{"sheet":"Data2","index":2,"n_rows":200,"n_cols":12,"rows_kept":200,"cut":false,"hidden":true,"merged":[]}
["Nr","LT","EN"]
[{"$f":"ROW(A1)+1","v":2},"JŪSŲ PLANUOJAMO VYKDYTI INVESTICIJŲ PROJEKTO PAVADINIMAS","NAME OF THE PLANNED PROJECT"]
[{"$f":"ROW(A2)+1","v":3},"Skaičiuoklę sudaro šios dalys:","Spreadsheet is comprised of the following parts:"]
[4,"- Projekto investicijų, investicijų likutinės vertės, veiklos pajamų, veiklos išlaidų, mokesčių, finansavimo ir socialinės ekonominės naudos (žalos) prognozė pagal visas projekto alternatyvas,","- Estimates of project investments, residual value, income, operating costs, taxes, financing and social-economic benefits for each alternative,"]
[5,"- Projekto finansinių ir ekonominių rodiklių apskaičiavimas, išvados (pasiūlymas) dėl projekto alternatyvos pasirinkimo, Projekto jautrumo ir rizikų analizė ir","- Calculations of project financial and economic indicators, Suggestion on selection of project alternative Project sensitivity and risk analisys, and"]
[6,"Pasirinkite analizės metodą bei rodiklių apskaičiavimo principą","Select the Method of Analysis"]
[7]
[8,"Kitus investicijų projekto parengimui aktualius dokumentus (metodikos, teisės aktai ir kt.) galite pasiekti adresu","Other methodological documents (methodologies, legal acts,etc.) may be downloaded from website:"]
[9,"Įveskite numatomo įgyvendinti projekto pavadinimą","Please enter name of the planned project"]
[10,"Nurodykite pildymo datą","Form filling date"]
[11,"Nurodykite projekto ataskaitinio laikotarpio trukmę (metais) ir projekto įgyvendinimo būdą","Please specify project time horizon and implementation type"]
[12,"Nurodykite, per kiek metų numatote atlikti investicijas","Please specify investment period"]
[13,"Nurodykite veiklų įgyvendinimo pradžios datą","Please specify project start date"]
[14,"Ar numatote projektą įgyvendinti VPSP būdu?","Do you intend to utilize PPP scheme?"]
[15,"Esant poreikiui, patikslinkite taikomą infliacijos koeficientą","If required, please correct applicable inflation rate"]
[16,"Esant poreikiui, patikslinkite taikomą realią finansinę diskonto normą","If required, please correct applicable real financial discount rate"]
[17,"Esant poreikiui, patikslinkite taikomus PVM tarifus ir pažymėkite varnelę, jeigu PVM negalite įtraukti į atskaitą ir susigrąžinti","If required, please correct applicable VAT rates"]
[18,"Esant poreikiui, patikslinkite taikomą socialinę diskonto normą","If required, please correct applicable social discount rate"]
[19,"Esant poreikiui, patikslinkite taikomus konversijos koeficientus","If required, please correct applicable conversion coefficients"]
[20,"Nurodykite analizės objektą (būtina pasirinkti analizės objektą (A) ir pagal poreikį iki trijų papildomų) bei ekonominės veiklos sektoriaus projekto tipą (pagrindinį ir pagal poreikį iki trijų papildomų):","Please select analysis object (analysis object(A) must be selected, additionally up to three other analysis objects can be selected) and economic activity sector project type for each specified analysis object (main and up to three other):",null,null,null,"Pasirinkite investavimo objektą (pagrindinį ir iki trijų papildomų) bei ekonominės veiklos sektoriaus projekto tipą (pagrindinį ir iki trijų papildomų):","Please select investment object (main and up to three auxillaries) and economic activity sector project type for each specified investment object (main and up to three auxillaries):"]
[21,"Analizės objektas (A)","Analysis object (A)",null,null,null,"pagrindinis investavimo objektas (A)","main investment object (A)"]
[22,"Analizės objektas (B)","Analysis object (B)",null,null,null,"papildomas investavimo objektas (B)","auxillary investment object (B)"]
[23,"Analizės objektas (C)","Analysis object (C)",null,null,null,"papildomas investavimo objektas (C)","auxillary investment object (C)"]
[24,"Analizės objektas (D)","Analysis object (D)",null,null,null,"papildomas investavimo objektas (D)","auxillary investment object (D)"]
[25,"Pasirinkite pagrindinį ir iki trijų papildomų ekonominės veiklos sektorių kiekvienam pasirinktam investavimo objektui:","Please select main and up to three auxillary economic activity sectors for each specified investment object:"]
[26,"Pagrindinis ekonominės veiklos sektoriaus (EVS) projektų tipas (I)","main economic activity sector (EAS) project type (I)"]
[27,"Papildomas EVS projektų tipas (II)","auxillary EAS project type (II)"]
[28,"Papildomas EVS projektų tipas (III)","auxillary EAS project type (III)"]
[29,"Papildomas EVS projektų tipas (IV)","auxillary EAS project type (IV)"]
[30,"Įgyvendinimo metai","Project year"]
[31,"Pinigų srautų eilutė / Kalendoriniai metai","Cash flows / Calendar year"]
[32,"Alternatyvos investicijos, iš viso","Investments, total"]
[33,"Žemė","Land"]
[34,"Nekilnojamasis turtas","Immovables"]
[35,"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Construction, reconstruction, other works"]
[36,"Įranga, įrenginiai ir kitas ilgalaikis turtas","Equipment and other long-term assets"]
[37,"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Design, technical supervisory and other services related to investments in long-term assets (A.1.-A.4.)"]
[38,"Administravimas ir vykdymas","Administration and implementation"]
[39,"Kitos paslaugos ir išlaidos","Other services and costs"]
[40,"Reinvesticijos ","Reinvestments"]
[41,"Investicijų likutinė vertė","Residual value"]
[42,"Veiklos pajamos, iš viso","Revenue, total"]
[43,"Prekių pardavimo pajamos","Revenue from goods"]
[44,"Paslaugų suteikimo pajamos","Revenue from services"]
[45,"Finansinės ir investicinės veiklos bei kitos pajamos","Revenue from financial, investment and other activities"]
[46,"Veiklos ir finansinės išlaidos, iš viso","Financial and operating costs, total"]
[47,"Veiklos išlaidos","Operating costs"]
[48,"Žaliavos","Raw materials"]
[49,"Darbo užmokesčio išlaidos","Salaries/wages"]
[50,"Elektros energijos išlaidos","Electricity costs"]
[51,"Šildymo (išskyrus elektrą) išlaidos","Heating (except electricity) costs"]
[52,"Infrastruktūros būklės palaikymo išlaidos","Infrastructure maintenance costs"]
[53,"Kitos išlaidos","Other costs"]
[54,"Gautų paskolų (G.3.1.) palūkanos","Interest on loans (G.3.1.)"]
[55,"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)","Taxes (+negative impact;- positive impact on project cash flows"]
[56,"Bendra importo/pirkimo PVM suma","Total import/purchase VAT"]
[57,"Bendra pardavimo PVM suma","Total sales VAT"]
[58,"Bendra kitų mokėtinų netiesioginių mokesčių suma","Total sum of other indirect taxes"]
[59,"Grynosios veiklos pajamos","Net operating revenue"]
[60,"Finansavimas, iš viso","Financing, total"]
[61,"Prašomas finansavimas","Requested financing"]
[62,"ES struktūrinės paramos lėšos","EU structural assistance funds"]
[63,"LR bendrojo finansavimo lėšos","LT co-financing funds"]
[64,"Kito tarptautinio finansavimo lėšos","Other international financing funds"]
[65,"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM","Funds of special budgetary programme for VAT financing"]
[66,"Viešųjų ir privačiųjų šaltinių lėšos","Own funds"]
[{"$f":"ROW(A66)+1","v":67},"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Public funds (state, municipal budget, other public funds)"]
[68,"Privačios lėšos (nuosavos, kitos privačios lėšos)","Private funds (own, other private resources)"]
[69,"Paskolos","Loans"]
[70,"Paskolos","Loans"]
[71,"Paskolų grąžinimai (išskyrus palūkanas)","Loans reimbursement (not including interest)"]
[72,"Socialinio ekonominio (SE) poveikio finansinė išraiška","Socio-economic (SE) impact (financial equivalent)"]
[73,"SE nauda","Positive SE impact"]
[74,"(pasirinkite SE naudos komponentą)","(specify positive SE impact component)"]
[75,"bendra SE naudos komponеntų finansinė išraiška","total positive SE impact"]
[76,"SE žala","Negative SE impact"]
[77,"(pasirinkite SE žalos komponentą)","(specify negative SE impact component)"]
[78,"bendra SE žalos komponеntų finansinė išraiška","total negative SE impact"]
[79,"Finansinės analizės (FA) rodiklių apskaičiavimas","Calculation of financial analysis (FA) indicators"]
[80,"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)","Cash flow for investment FA indicators (real value)"]
[81,"FA rodiklių investicijoms pinigų srautas (nominaliąja išraiška)","Cash flow for investment FA indicators (nominal value)"]
[82,"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)","Cumulative financial sustainability cash flow (real value)"]
[83,"Suminis finansinio gyvybingumo pinigų srautas (nominaliąja išraiška)","Cumulative financial sustainability cash flow (nominal value)"]
[84,"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)","Cash flow for capital FA indicators (real value)"]
[85,"FA rodiklių kapitalui pinigų srautas (nominaliąja išraiška)","Cash flow for capital FA indicators (nominal value)"]
[86,"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)","Financial net present value - FNPV(I)"]
[87,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)","Financial internal rate of return - FIRR(I)"]
[88,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)","Financial modified internal rate of return - FMIRR(I)"]
[89,"Finansinis naudos ir išlaidų santykis - FNIS","Financial cost-benefit ratio"]
[90,"Finansinis gyvybingumas (realiąja išraiška)","Financial sustainability (real values)"]
[91,"Finansinis gyvybingumas (nominaliąja išraiška)","Financial sustainability (nominal values)"]
[92,"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)","Financial net present value on capital - FNPV(K)"]
[93,"Finansinė vidinė grąžos norma kapitalui - FVGN(K)","Financial internal rate of return on capital - FIRR(K)"]
[94,"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)","Financial modified internal rate of return on capital - FMIRR(K)"]
[95,"Ekonominės analizės (EA) rodiklių apskaičiavimas","Calculation of economic analysis (EA) indicators"]
[96,"EA rodiklių lėšų srautas (realiąja išraiška)","Cash flow for EA indicators (real value)"]
[97,"EA rodiklių lėšų srautas (nominaliąja išraiška)","Cash flow for EA indicators (nominal value)"]
[98,"Konvertuota investicijų (A.) GDV","Converted investments (A.) NPV"]
[99,"Konvertuota investicijų likutinės vertės (B.) GDV","Converted residual value (B.) NPV"]
[100,"Konvertuota veiklos pajamų (C.) GDV","Converted revenue (C.) NPV"]
[101,"Konvertuota veiklos išlaidų (D.1.) GDV","Converted operating costs (D.1.) NPV"]
[102,"Ekonominė grynoji dabartinė vertė - EGDV","Economic net present value - ENPV"]
[103,"Ekonominė vidinė grąžos norma - EVGN","Economic internal rate of return - EIRR"]
[104,"Ekonominės naudos ir išlaidų santykis - ENIS","Economic cost-benefit ratio"]
[105,"- PP rizikų pasidalijimas ir rodiklių apskaičiavimas.","- Risk-sharing and indicators of PPP projects."]
[106,"Esant poreikiui, patikslinkite taikomą indeksą realių pinigų srautų konvertavimui į nominalius","Inflation rate"]
[107,"Paslaugos pokyčio rezultatas (PPR)","Desired result"]
[108,"Paslaugos pokyčio rezultatas (ai)","Desired result (s)"]
[109,"Keisti skaičiuoklės paskirtį","Change the purpose of the calculator"]
[110,"TĘSTINĖS VEIKLOS LĖŠŲ POREIKIO INVESTICIJOMS Į ILGALAIKĮ TURTĄ PAGRINDIMO FORMA"]
[111,"INVESTICIJŲ PROJEKTO RENGIMO SKAIČIUOKLĖ"]
[112,"- Tęstinės veiklos lėšų poreikio prielaidų pateikimas"]
[113,"- Investicijų, investicijų likutinės vertės, veiklos pajamų, veiklos išlaidų, mokesčių, finansavimo prognozė kiekvienai pasirinktai alternatyvai"]
[114,"- Finansinių ir efektyvumo rodiklių apskaičiavimas, išvados (pasiūlymas) dėl alternatyvos pasirinkimo, jautrumo ir rizikų analizė"]
[115,"- Investicijų poreikio pagrindimas ir papildomos informacijos pateikimas"]
[116,"Asignavimų valdytojo kodas "]
[117,"Asignavimų valdytojo pavadinimas"]
[118,"Įstaigos kodas"]
[119,"Įstaigos pavadinimas"]
[120,"Tęstinės priemonės kodas"]
[121,"Tęstinės priemonės pavadinimas"]
[122,"Formos rengėjas",null,null,null,null,"Formos rengėjas (įstaiga)",null,null,null,null,"Susijusios pažangos priemonės kodas"]
[123,"Rengėjo atstovo elektroninis paštas",null,null,null,null,"Rengėjo atstovo elektroninis paštas",null,null,null,null,"Susijusios pažangos priemonės pavadinimas"]
[124,"Rengėjo atstovo kontaktinis telefonas",null,null,null,null,"Rengėjo atstovo kontaktinis telefonas",null,null,null,null,"Formos rengėjas"]
[125,"Pasirinkite rodiklių analizės principą"]
[126,"Nurodykite ataskaitinio laikotarpio trukmę (metais)"]
[127,"Nurodykite analizės objektą (būtina pasirinkti analizės objektą (A) ir pagal poreikį iki trijų papildomų) bei nurodykite paslaugos pokyčio rodiklį (PPR):"]
[128,"Jei planuojate IP skaičiuoklę pildyti naudodami veiklų, iš kurių bus formuojamos alternatyvos, šablonus, pažymėkite varnele langelį.","Check if you will use activity templates to form the alternatives."]
[129]
[130]
[{"$f":"ROW(A130)+1","v":131}]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[{"$f":"ROW(A194)+1","v":195}]
[196]
[197]
[198]
[199]
[200]

{"sheet":"Data3","index":3,"n_rows":227,"n_cols":6,"rows_kept":227,"cut":false,"hidden":true,"merged":[[82,0,118,0],[119,0,182,0],[183,0,213,0]]}
["Sektorius","Naudos (žalos) komponentai","Sektorius_I","Naudos (žalos) komponentai_I","Projekto tipo sektoriuje kodas","Nauda/Žala"]
["Sveikatos apsauga","1. Statistinio gyvenimo vertė ","Sveikatos apsauga","Statistinio gyvenimo vertė ","1.1.","N"]
["Sveikatos apsauga","2. Gyvenimo metų vertė","Sveikatos apsauga","Gyvenimo metų vertė","1.1.","N"]
["Sveikatos apsauga","3. Dėl ligos prarastos darbo dienos vertė","Sveikatos apsauga","Dėl ligos prarastos darbo dienos vertė","1.1.","N"]
[null,null,"Sveikatos apsauga","Pasiryžimas sumokėti už padidėjusį sveikatos priežiūros paslaugų prieinamumą","1.1.","N"]
["Sveikatos apsauga","4.1. Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas (darbo laiko vertė)","Sveikatos apsauga","Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas","1.1.","N"]
["Sveikatos apsauga","4.2. Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas (ne darbo laiko vertė)","Sveikatos apsauga","Laiko nuostoliai dėl padidėjusių transporto spūsčių ","1.1.","Ž"]
["Sveikatos apsauga","5.1. Laiko nuostoliai dėl padidėjusių transporto spūsčių (darbo reikalais vykstančio keleivio laiko vertė)","Sveikatos apsauga","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","1.1.","Ž"]
["Sveikatos apsauga","5.2. Laiko nuostoliai dėl padidėjusių transporto spūsčių (ne darbo reikalais vykstančio keleivio laiko vertė)","Sveikatos apsauga","ŠESD emisijos padidėjimas","1.1.","Ž"]
["Sveikatos apsauga","5.3. Laiko nuostoliai dėl padidėjusių transporto spūsčių (pervežamo krovinio laiko vertė)","Sveikatos apsauga","Statistinio gyvenimo vertė ","1.2.","N"]
["Sveikatos apsauga","6.1. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (NOX)","Sveikatos apsauga","Gyvenimo metų vertė","1.2.","N"]
["Sveikatos apsauga","6.2. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (NMLOJ)","Sveikatos apsauga","Dėl ligos prarastos darbo dienos vertė","1.2.","N"]
[null,null,"Sveikatos apsauga","Pasiryžimas sumokėti už padidėjusį sveikatos priežiūros paslaugų prieinamumą","1.2.","N"]
["Sveikatos apsauga","6.3. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (SO2)","Sveikatos apsauga","Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas","1.3.","N"]
["Sveikatos apsauga","6.4. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (KD2,5; didmiestis)","Socialinė apsauga","Darbo paieškos laiko ekonomija","2.1.","N"]
["Sveikatos apsauga","6.6. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (KD2,5; miestas)","Socialinė apsauga","Įsidarbinusių asmenų sveikatos pagerėjimo teikiama nauda","2.1.","N"]
["Sveikatos apsauga","6.6. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (KD2,5; kaimas)","Socialinė apsauga","Padidėjęs priežiūros paslaugų prieinamumas ","2.2.","N"]
[null,null,"Socialinė apsauga","Išvengtos būsto nuomos sąnaudos","2.2.","N"]
["Sveikatos apsauga","6.7. Oro taršos padidėjimas dėl padidėjusių transporto spūsčių (KD10; didmiestis)","Socialinė apsauga","Įsidarbinusių asmenų sveikatos pagerėjimo teikiama nauda","2.2.","N"]
[null,null,"Socialinė apsauga","Sukurta pridėtinė vertė dėl dalyvavimo darbo rinkoje","2.2.","N"]
[null,null,"Socialinė apsauga","Pagerintos socialiai pažeidžiamų asmenų galimybės apsirūpinti būstu","2.3.","N"]
["Socialinė apsauga","1.1. Darbo paieškos laiko ekonomija (už minimalų atlyginimą įdarbinto bedarbio kuriamas produktas)","Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","3.1.","N"]
["Socialinė apsauga","1.2. Darbo paieškos laiko ekonomija (darbdavio atstovo laiko vertė)","Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį bendrojo ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","3.2.","N"]
["Socialinė apsauga","1.3. Darbo paieškos laiko ekonomija (darbo ieškančio asmens laiko vertė)","Švietimas ir mokslas","Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas","3.3.","N"]
["Socialinė apsauga","2. Padidėjęs priežiūros paslaugų prieinamumas (išvengtos priežiūros sąnaudos)","Švietimas ir mokslas","Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas","3.4.","N"]
["Socialinė apsauga","3. Įsidarbinusių asmenų sveikatos pagerėjimo teikiama nauda","Švietimas ir mokslas","Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas","3.5.","N"]
["Socialinė apsauga","4. Pagerintos socialiai pažeidžiamų asmenų galimybės apsirūpinti būstu","Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų rengimo nauda)","3.5.","N"]
[null,null,"Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų citavimo nauda)","3.5.","N"]
[null,null,"Švietimas ir mokslas","Naujų žinių vertė (pranešimai konferencijose)","3.5.","N"]
[null,null,"Švietimas ir mokslas","Inovacijų produktų komercinimo vertė","3.5.","N"]
[null,null,"Švietimas ir mokslas","Atviros prieigos prie MTEPI infrastruktūros ekonominė vertė","3.5.","N"]
[null,null,"Švietimas ir mokslas","Su sveikata ar aplinka susijusių rizikų sumažinimas","3.5.","N"]
[null,null,"Švietimas ir mokslas","Edukacinė nauda lankytojams","3.5.","N"]
["Švietimas ir mokslas","1.1. Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą (išvengtos privačių darželių sąnaudos)","Švietimas ir mokslas","Mokymosi veikiant (ang. learning-by-doing) nauda tiekimo grandinei","3.5.","N"]
["Švietimas ir mokslas","1.2. Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą (išvengtos į namus atvykstančių auklių sąnaudos)","Švietimas ir mokslas","Pumpurinių įmonių ekonominė vertė","3.5.","N"]
["Švietimas ir mokslas","1.3. Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą (išvengti kuriamo produkto praradimai)","Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį neformaliojo švietimo paslaugų prieinamumą ir pagerėjusią kokybę","3.6.","N"]
["Švietimas ir mokslas","2.1. Pasiryžimas sumokėti už pagerėjusią ugdymo infrastruktūros ir paslaugų kokybę (viešoji ugdymo inftastruktūra)","Transportas","Laiko sutaupymai","4.1.","N"]
["Švietimas ir mokslas","2.2. Pasiryžimas sumokėti už pagerėjusią ugdymo infrastruktūros ir paslaugų kokybę (privačios pradinės mokyklos)","Transportas","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai ","4.1.","N"]
["Švietimas ir mokslas","2.3. Pasiryžimas sumokėti už pagerėjusią ugdymo infrastruktūros ir paslaugų kokybę (privačios vidurinės mokyklos)","Transportas","Nelaimingų atsitikimų sumažėjimas ","4.1.","N"]
["Švietimas ir mokslas","3.1. Pasiryžimas sumokėti už padidėjusį neformaliojo švietimo paslaugų prieinamumą (išvengtos auklės samdymo sąnaudos)","Transportas","Triukšmo taršos padidėjimas","4.1.","Ž"]
["Švietimas ir mokslas","3.2.1. Pasiryžimas sumokėti už padidėjusį neformaliojo švietimo paslaugų prieinamumą (laiko vertė ne darbo reikalais vykstantiems keleiviams)","Transportas","Triukšmo taršos sumažėjimas","4.1.","N"]
["Švietimas ir mokslas","3.2.2. Pasiryžimas sumokėti už padidėjusį neformaliojo švietimo paslaugų prieinamumą (TPES)","Transportas","Oro taršos sumažėjimas","4.1.","N"]
["Švietimas ir mokslas","4.1.  Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (profesinis mokymas; specifines reikšmes žr. prie įverčio)","Transportas","ŠESD emisijos sumažėjimas","4.1.","N"]
["Švietimas ir mokslas","4.1.2.  Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (profesinis mokymas; Vyrai)","Transportas","Laiko sutaupymai","4.2.","N"]
["Švietimas ir mokslas","4.1.3.  Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (profesinis mokymas; Moterys)","Transportas","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai ","4.2.","N"]
["Švietimas ir mokslas","4.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; specifines reikšmes žr. prie įverčio)","Transportas","Nelaimingų atsitikimų sumažėjimas","4.2.","N"]
[null,null,"Transportas","Nelaimingų atsitikimų sumažėjimas","4.2.","Ž"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Vidurkis; Vyrai)","Transportas","Triukšmo taršos padidėjimas","4.2.","Ž"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Vidurkis; Moterys)","Transportas","Triukšmo taršos sumažėjimas","4.2.","N"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Fiziniai mokslai; Vyrai ir moterys)","Transportas","Oro taršos padidėjimas","4.2.","Ž"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Fiziniai mokslai; Vyrai)","Transportas","Oro taršos sumažėjimas","4.2.","N"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Fiziniai mokslai; Moterys)","Transportas","ŠESD emisijos padidėjimas","4.2.","Ž"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Inžinerija ir technologijos mokslai; Vyrai ir moterys)","Transportas","ŠESD emisijos sumažėjimas","4.2.","N"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Inžinerija ir technologijos mokslai; Vyrai)","Transportas","Laiko sutaupymai","4.3.","N"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Inžinerija ir technologijos mokslai; Moterys)","Transportas","Oro taršos padidėjimas","4.3.","Ž"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Medicinos mokslai; Vyrai ir moterys)","Transportas","Oro taršos sumažėjimas ","4.3.","N"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Medicinos mokslai; Vyrai)","Transportas","ŠESD emisijos sumažėjimas","4.3.","N"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Medicinos mokslai; Moterys)","Transportas","Laiko sutaupymai","4.4.","N"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Žemės ūkio mokslai; Vyrai ir moterys)","Transportas","Nelaimingų atsitikimų sumažėjimas ","4.4.","N"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Žemės ūkio mokslai; Vyrai)","Transportas","Triukšmo taršos padidėjimas","4.4.","Ž"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Žemės ūkio mokslai; Moterys)","Transportas","Triukšmo taršos sumažėjimas","4.4.","N"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Socialiniai mokslai; Vyrai ir moterys)","Transportas","Oro taršos padidėjimas","4.4.","Ž"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Socialiniai mokslai; Vyrai)","Transportas","Oro taršos sumažėjimas","4.4.","N"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Socialiniai mokslai; Moterys)","Transportas","ŠESD emisijos sumažėjimas","4.4.","N"]
["Švietimas ir mokslas","4.2.1.1. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Humanitariniai mokslai; Vyrai ir moterys)","Transportas","ŠESD emisijos padidėjimas","4.4.","Ž"]
["Švietimas ir mokslas","4.2.1.2. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Humanitariniai mokslai; Vyrai)","Transportas","Laiko sutaupymai","4.5.","N"]
["Švietimas ir mokslas","4.2.1.3. Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas (mokslo daktaro laipsnis; Humanitariniai mokslai; Moterys)","Transportas","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai ","4.5.","N"]
["Švietimas ir mokslas","5. Žinių kūrimo vertė (mokslinių publikacijų rengimo nauda)","Transportas","Oro taršos sumažėjimas","4.5.","N"]
["Švietimas ir mokslas","7.1. Inovacijų produktų komercinimo vertė (parduotų paslaugų ekonominė vertė)","Transportas","ŠESD emisijos sumažėjimas","4.5.","N"]
["Švietimas ir mokslas","7.2. Inovacijų produktų komercinimo vertė (licencijų sandorių ekonominė vertė)","Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas ","5.1.","N"]
["Švietimas ir mokslas","8.1. Pumpurinių įmonių ekonominė vertė (pagrindinių vaistų pramonės gaminių ir farmacinių preparatų gamyba)","Energetika","Dujų tiekimo patikimumo padidėjimas","5.1.","N"]
[null,null,"Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","5.1.","N"]
[null,null,"Energetika","ŠESD emisijos sumažėjimas","5.1.","N"]
[]
[null,null,"Energetika","Oro taršos sumažėjimas","5.1.","N"]
[null,null,"Energetika","Nelaimingų atsitikimų sumažėjimas","5.1.","N"]
[null,null,"Energetika","Oro taršos padidėjimas","5.1.","Ž"]
["Transportas","2.3. Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai (sunkusis krovininis automobilis)","Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas ","5.2.","N"]
[null,null,"Energetika","Šilumos energijos prieinamumo padidėjimas","5.2.","N"]
["Transportas","3.1. Nelaimingų atsitikimų sumažėjimas (žūtis)","Energetika","Dujų tiekimo patikimumo padidėjimas","5.2.","N"]
["Transportas","3.2. Nelaimingų atsitikimų sumažėjimas (sunkus sužalojimas)","Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","5.2.","N"]
["Transportas","3.3. Nelaimingų atsitikimų sumažėjimas (lengvas sužalojimas)","Energetika","ŠESD emisijos sumažėjimas","5.2.","N"]
["Transportas","4.1. Triukšmo taršos sąnaudos (kelių transportas; ≥51 dB(A); viso diapazono reikšmes žr. prie įverčio)"]
[null,"≥53","Energetika","Oro taršos sumažėjimas","5.2.","N"]
[null,"≥54","Energetika","Nelaimingų atsitikimų sumažėjimas","5.2.","N"]
[null,null,"Energetika","Oro taršos padidėjimas","5.2.","Ž"]
[null,null,"Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas ","5.3.","N"]
[null,null,"Energetika","Šilumos tiekimo patikimumo padidėjimas","5.3.","N"]
[null,"≥56","Energetika","Dujų tiekimo patikimumo padidėjimas","5.3.","N"]
[null,"≥57","Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","5.3.","N"]
[null,"≥58","Energetika","ŠESD emisijos sumažėjimas","5.3.","N"]
[null,"≥59"]
[null,"≥60","Energetika","Oro taršos padidėjimas","5.3.","Ž"]
[null,"≥61","Energetika","Oro taršos sumažėjimas","5.3.","N"]
[null,"≥62","Energetika","Nelaimingų atsitikimų sumažėjimas","5.3.","N"]
[null,null,"Energetika","Laiko ir piniginių sąnaudų sumažėjimas","5.3.","N"]
[null,"≥63","Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas ","5.4.","N"]
[null,"≥64","Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","5.4.","N"]
[null,"≥65","Energetika","ŠESD emisijos sumažėjimas","5.4.","N"]
[null,null,"Energetika","ŠESD emisijos padidėjimas","5.4.","Ž"]
[null,"≥66"]
[]
[null,"≥67","Energetika","Oro taršos padidėjimas","5.4.","Ž"]
[null,"≥68","Energetika","Oro taršos sumažėjimas","5.4.","N"]
[null,"≥69","Energetika","Nelaimingų atsitikimų sumažėjimas","5.4.","N"]
[null,null,"Energetika","Nelaimingų atsitikimų padidėjimas","5.4.","Ž"]
[null,"≥70","Energetika","Energetinių charakteristikų pagerėjimas","5.5.","N"]
[null,"≥71","Energetika","ŠESD emisijos sumažėjimas","5.5.","N"]
[null,"≥72"]
[null,"≥73","Energetika","Oro taršos padidėjimas","5.5.","Ž"]
[null,"≥74","Energetika","Oro taršos sumažėjimas","5.5.","N"]
[null,"≥75","Informacinė visuomenės plėtra","Laiko ir piniginių sąnaudų sutaupymai","6.1.","N"]
[null,"≥76","Informacinė visuomenės plėtra","Galimybė pasiekti elektroninį turinį vietoje fizinės kelionės į vietą","6.2.","N"]
[null,"≥77","Informacinė visuomenės plėtra","Geresnis informacinės sistemos veikimas","6.3.","N"]
[null,"≥78","Informacinė visuomenės plėtra","Geresnis informacinės sistemos veikimas","6.4.","N"]
[null,"≥79","Informacinė visuomenės plėtra","Pasiryžimas sumokėti už interneto ryšį","6.5.","N"]
[null,"≥80","Aplinkos apsauga","Padidėjęs geriamo vandens tiekimo paslaugos prieinamumas","7.1.","N"]
[null,null,"Aplinkos apsauga","Geriamo vandens kokybės pagerėjimas","7.1.","N"]
[null,"≥81","Aplinkos apsauga","Padidėjęs nuotekų tvarkymo paslaugos prieinamumas","7.1.","N"]
["Transportas","4.2. Triukšmo taršos sąnaudos (geležinkelio transportas; ≥51 dB(A); viso diapazono reikšmes žr. prie įverčio)","Aplinkos apsauga","Sąnaudų ekonomija dėl pagerintos lietaus nuotekų infrastruktūros","7.1.","N"]
[null,null,"Aplinkos apsauga","Laiko sutaupymai","7.2.","N"]
[null,"≥52","Aplinkos apsauga","Vizualinės taršos, triukšmo, dulkių, kvapų sumažėjimas","7.2.","N"]
[null,"≥53","Aplinkos apsauga","ŠESD emisijos sumažėjimas","7.2.","N"]
[null,"≥54","Aplinkos apsauga","Oro taršos sumažėjimas","7.2.","N"]
[null,null,"Aplinkos apsauga","Resursų taupymas dėl atliekų perdirbimo ir pakartotinio panaudojimo","7.2.","N"]
[null,"≥55","Aplinkos apsauga","Paviršinių vandens telkinių kokybės pagerėjimas","7.3.","N"]
[null,"≥56","Aplinkos apsauga","Teritorijos rekreacinės vertės padidėjimas ","7.3.","N"]
[null,null,"Aplinkos apsauga","Nuostolių sumažėjimas dėl pavojingų, stichinių ir katastrofinių meteorologinių ir hidrologinių reiškinių","7.3.","N"]
[null,null,"Aplinkos apsauga","Oro taršos sumažėjimas","7.3.","N"]
[null,null,"Aplinkos apsauga","Ekosistemų ir biologinės įvairovės išsaugojimas","7.3.","N"]
[null,null,"Aplinkos apsauga","ŠESD emisijos sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","ŠESD emisijos padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Namų ūkiuose suvartojamos elektros energijos sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Namų ūkiuose suvartojamos elektros energijos padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Ne namų ūkiuose suvartojamos elektros energijos sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Ne namų ūkiuose suvartojamos elektros energijos padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Šilumos energijos suvartojimo sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Šilumos energijos suvartojimo padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Vėsumos energijos suvartojimo sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Vėsumos energijos suvartojimo padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Gamtinių dujų suvartojimo sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Gamtinių dujų suvartojimo padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","Suskystintų naftos dujų suvartojimo sumažėjimas","7.4.","N"]
[null,null,"Aplinkos apsauga","Suskystintų naftos dujų suvartojimo padidėjimas","7.4.","Ž"]
[null,null,"Aplinkos apsauga","ŠESD emisijos sumažėjimas","7.5.","N"]
[null,null,"Aplinkos apsauga","Oro taršos sumažėjimas","7.5.","N"]
[null,null,"Aplinkos apsauga","Vandens taršos sumažėjimas: pagrindiniai teršalai","7.6.","N"]
[null,null,"Aplinkos apsauga","Vandens taršos sumažėjimas: sulfatai / chloridai","7.6.","N"]
[null,null,"Aplinkos apsauga","Vandens taršos sumažėjimas: sunkieji metalai","7.6.","N"]
[null,null,"Aplinkos apsauga","ŠESD emisijos sumažėjimas","7.7.","N"]
[null,null,"Aplinkos apsauga","ŠESD emisijos padidėjimas","7.7.","Ž"]
[null,null,"Aplinkos apsauga","Gamybos kaštų sumažėjimas dėl pirminių žaliavų naudojimo sumažėjimo","7.7.","N"]
[null,null,"Aplinkos apsauga","Gamybos kaštų padidėjimas dėl pirminių žaliavų naudojimo sumažėjimo","7.7.","Ž"]
[null,null,"Aplinkos apsauga","Atliekų tvarkymo kaštų sumažėjimas dėl išvengto atliekų šalinimo sąvartyne","7.7.","N"]
[null,null,"Aplinkos apsauga","Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų šalinimo sąvartyne","7.7.","Ž"]
[null,null,"Aplinkos apsauga","Atliekų tvarkymo kaštų sumažėjimas dėl išvengto atliekų deginimo","7.7.","N"]
[null,null,"Aplinkos apsauga","Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų deginimo","7.7.","Ž"]
[null,null,"Aplinkos apsauga","Oro teršalų patekimo į aplinką sumažėjimas","7.7.","N"]
[null,null,"Aplinkos apsauga","Oro teršalų patekimo į aplinką padidėjimas","7.7.","Ž"]
[null,null,"Aplinkos apsauga","Vandens teršalų patekimo į aplinką sumažėjimas","7.7.","N"]
[null,null,"Aplinkos apsauga","Vandens teršalų patekimo į aplinką padidėjimas","7.7.","Ž"]
[null,"≥57","Urbanistinė plėtra","Vietovės patrauklumo namų ūkiams ir verslui padidėjimas","8.1.","N"]
[null,"≥58","Urbanistinė plėtra","ŠESD emisijos sumažėjimas","8.1.","N"]
[]
[null,"≥59","Urbanistinė plėtra","Transporto keliamos oro taršos padidėjimas","8.1.","Ž"]
[null,"≥60","Urbanistinė plėtra","Transporto keliamos oro taršos sumažėjimas","8.1.","N"]
[null,"≥65","Krašto apsauga","Statistinio gyvenimo vertė ","9.1.","N"]
[null,"≥66","Krašto apsauga","Gyvenimo metų vertė","9.1.","N"]
[null,"≥67","Krašto apsauga","Oro taršos sumažėjimas","9.1.","N"]
[null,"≥68","Krašto apsauga","ŠESD emisijos sumažėjimas","9.1.","N"]
[null,"≥69","Teisingumas / teisėtvarka","Sveikatos sutrikdymų ir mirčių sumažėjimas","10.1.","N"]
[null,"≥70","Teisingumas / teisėtvarka","Turtui padarytos žalos sumažėjimas","10.1.","N"]
[null,"≥71","Teisingumas / teisėtvarka","Neigiamo emocinio poveikio sumažėjimas","10.1.","N"]
[null,"≥72","Teisingumas / teisėtvarka","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","10.1.","N"]
[null,"≥73","Teisingumas / teisėtvarka","Sveikatos sutrikdymų ir mirčių sumažėjimas","10.2.","N"]
[null,"≥74","Teisingumas / teisėtvarka","Turtui padarytos žalos sumažėjimas","10.2.","N"]
[null,"≥75","Teisingumas / teisėtvarka","Neigiamo emocinio poveikio sumažėjimas","10.2.","N"]
[null,"≥76","Teisingumas / teisėtvarka","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","10.2.","N"]
[null,"≥77","Teisingumas / teisėtvarka","Sveikatos sutrikdymų ir mirčių sumažėjimas","10.3.","N"]
[null,"≥78","Teisingumas / teisėtvarka","Turtui padarytos žalos sumažėjimas","10.3.","N"]
[null,"≥79","Teisingumas / teisėtvarka","Neigiamo emocinio poveikio sumažėjimas","10.3.","N"]
[null,"≥80","Teisingumas / teisėtvarka","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","10.3.","N"]
[null,"≥81","Teisingumas / teisėtvarka","Laiko sutaupymai","10.3.","N"]
["Transportas","4.3. Triukšmo taršos sąnaudos (oro transportas; ≥51 dB(A); viso diapazono reikšmes žr. prie įverčio)","Teisingumas / teisėtvarka","Laiko sutaupymai","10.4.","N"]
[null,"≥52","Teisingumas / teisėtvarka","Laiko sutaupymai","10.5.","N"]
[null,"≥53","Teisingumas / teisėtvarka","Piniginių sąnaudų sutaupymai ","10.5.","N"]
[null,"≥54","Teisingumas / teisėtvarka","Geresnis informacinės sistemos veikimas","10.6.","N"]
[null,"≥55","Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","11.1.","N"]
[null,"≥56","Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","11.1.","N"]
[null,"≥57","Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","11.1.","N"]
[null,"≥58","Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","11.1.","N"]
[null,"≥59","Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","11.2.","N"]
[null,"≥60","Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","11.2.","N"]
[null,"≥61","Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","11.2.","N"]
[null,"≥62","Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","11.2.","N"]
[null,"≥63","Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","11.3.","N"]
[null,"≥64","Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","11.3.","N"]
[null,"≥65","Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","11.3.","N"]
[null,"≥66","Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","11.3.","N"]
[null,"≥67","Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","11.4.","N"]
[null,"≥68","Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","11.4.","N"]
[null,"≥69","Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","11.4.","N"]
[null,"≥70","Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","11.4.","N"]
[null,"≥71","Turizmas","Vietinio vienadienio lankytojo vidutinės vienos kelionės išlaidos","12.1.","N"]
[null,"≥72","Turizmas","Vietinio turisto vidutinės dienos išlaidos","12.1.","N"]
[null,"≥73","Turizmas","Iš užsienio atvykusio vienadienio lankytojo vidutinės vienos kelionės išlaidos","12.1.","N"]
[null,"≥74","Turizmas","Iš užsienio atvykusio turisto vidutinės dienos išlaidos","12.1.","N"]
[null,"≥75","Turizmas","Vietinio vienadienio lankytojo vidutinės vienos kelionės išlaidos","12.2.","N"]
[null,"≥76","Turizmas","Vietinio turisto vidutinės dienos išlaidos","12.2.","N"]
[null,"≥77","Turizmas","Iš užsienio atvykusio vienadienio lankytojo vidutinės vienos kelionės išlaidos","12.2.","N"]
[null,"≥78","Turizmas","Iš užsienio atvykusio turisto vidutinės dienos išlaidos","12.2.","N"]
[null,"≥79","Viešoji infrastruktūra verslui","Vieno darbuotojo sukuriama pridėtinė vertė","13.1.","N"]
[null,"≥80","Viešoji infrastruktūra verslui","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","13.1.","N"]
[null,"≥81","Viešoji infrastruktūra verslui","ŠESD emisijos padidėjimas","13.1.","Ž"]
["Transportas","5.1. Oro taršos sumažėjimas / padidėjimas (NOX)","Viešoji infrastruktūra verslui","Laiko nuostoliai dėl padidėjusių transporto spūsčių","13.1.","Ž"]
["Transportas","5.2. Oro taršos sumažėjimas / padidėjimas (NMLOJ)","Viešoji infrastruktūra verslui","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","13.1.","Ž"]
["Transportas","5.3. Oro taršos sumažėjimas / padidėjimas (SO2)","Viešoji infrastruktūra verslui","Vieno darbuotojo sukuriama pridėtinė vertė","13.2.","N"]
["Transportas","5.4. Oro taršos sumažėjimas / padidėjimas (KD2,5; didmiestis)","Viešoji infrastruktūra verslui","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","13.2.","N"]
["Transportas","5.5. Oro taršos sumažėjimas / padidėjimas (KD2,5; miestas)","Viešoji infrastruktūra verslui","ŠESD emisijos padidėjimas","13.2.","Ž"]
["Transportas","5.6. Oro taršos sumažėjimas / padidėjimas (KD2,5; kaimas)","Viešoji infrastruktūra verslui","Laiko nuostoliai dėl padidėjusių transporto spūsčių","13.2.","Ž"]
["Transportas","5.7. Oro taršos sumažėjimas / padidėjimas (KD10; didmiestis)","Viešoji infrastruktūra verslui","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","13.2.","Ž"]
["Transportas","5.8. Oro taršos sumažėjimas / padidėjimas (KD10; miestas)","Kultūra","Pasiryžimas sumokėti už lankymąsi kultūros objekte","14.1.","N"]
["Transportas","5.9. Oro taršos sumažėjimas / padidėjimas (KD10; kaimas)","Kultūra","Pasiryžimas sumokėti už lankymąsi kultūros objekte","14.2.","N"]
["Transportas","6. ŠESD sumažėjimas (centrinė vertė)","Kultūra","Pasiryžimas sumokėti už lankymąsi kultūros objekte","14.3.","N"]
["Energetika","1.1. Elektros energijos tiekimo sistemos patikimumo padidėjimas (sektorius: Pramonės, įskaitant statybą)"]
["Energetika","1.2. Elektros energijos tiekimo sistemos patikimumo padidėjimas (sektorius: Komercinis, transporto ir viešųjų paslaugų)"]
["Energetika","1.3. Elektros energijos tiekimo sistemos patikimumo padidėjimas (sektorius: Žemės ūkio, miškininkystės ir žvejybos)"]

{"sheet":"Data4","index":4,"n_rows":341,"n_cols":112,"rows_kept":341,"cut":false,"hidden":true,"merged":[[0,4,0,10]]}
[null,null,"Kintamojo Nr.","Paskutiniai žinomi naudoti kintamieji iš duomenų bazės bei apskaičiuotos įverčių reikšmės","Įverčio apskaičiavimui naudoti kintamieji",null,null,null,null,null,null,"Pirmieji poveikio metai",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,"kintamasis","reikšmė","kintamasis","reikšmė","kintamasis","reikšmė","skaičius dauginimui",null,{"$f":"\"<=\" & (N2-1)","v":"<=2025"},{"$f":"IF(Veiklu_pradzia=DATE(YEAR(Veiklu_pradzia)-1,12,31)+1,YEAR(Veiklu_pradzia),YEAR(Veiklu_pradzia))","v":2026},{"$f":"N2+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AQ2+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BW2+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
["A.0","H.1."]
["A.0","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E4<>\"'-\",F4,1),IF(G4<>\"-\",H4,1),IF(I4<>\"-\",J4,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.2."]
["A.0","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E12<>\"'-\",F12,1),IF(G12<>\"-\",H12,1),IF(I12<>\"-\",J12,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E13<>\"'-\",F13,1),IF(G13<>\"-\",H13,1),IF(I13<>\"-\",J13,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.0","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E14<>\"'-\",F14,1),IF(G14<>\"-\",H14,1),IF(I14<>\"-\",J14,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1."]
["A.1","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E16<>\"'-\",F16,1),IF(G16<>\"-\",H16,1),IF(I16<>\"-\",J16,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.2."]
["A.1","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E24<>\"'-\",F24,1),IF(G24<>\"-\",H24,1),IF(I24<>\"-\",J24,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E25<>\"'-\",F25,1),IF(G25<>\"-\",H25,1),IF(I25<>\"-\",J25,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.1","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E26<>\"'-\",F26,1),IF(G26<>\"-\",H26,1),IF(I26<>\"-\",J26,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1."]
["A.2","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E28<>\"'-\",F28,1),IF(G28<>\"-\",H28,1),IF(I28<>\"-\",J28,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.2."]
["A.2","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E36<>\"'-\",F36,1),IF(G36<>\"-\",H36,1),IF(I36<>\"-\",J36,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E37<>\"'-\",F37,1),IF(G37<>\"-\",H37,1),IF(I37<>\"-\",J37,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.2","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E38<>\"'-\",F38,1),IF(G38<>\"-\",H38,1),IF(I38<>\"-\",J38,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1."]
["A.3","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E40<>\"'-\",F40,1),IF(G40<>\"-\",H40,1),IF(I40<>\"-\",J40,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.2."]
["A.3","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E48<>\"'-\",F48,1),IF(G48<>\"-\",H48,1),IF(I48<>\"-\",J48,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E49<>\"'-\",F49,1),IF(G49<>\"-\",H49,1),IF(I49<>\"-\",J49,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.3","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E50<>\"'-\",F50,1),IF(G50<>\"-\",H50,1),IF(I50<>\"-\",J50,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1."]
["A.4","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E52<>\"'-\",F52,1),IF(G52<>\"-\",H52,1),IF(I52<>\"-\",J52,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.2."]
["A.4","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E60<>\"'-\",F60,1),IF(G60<>\"-\",H60,1),IF(I60<>\"-\",J60,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E61<>\"'-\",F61,1),IF(G61<>\"-\",H61,1),IF(I61<>\"-\",J61,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.4","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E62<>\"'-\",F62,1),IF(G62<>\"-\",H62,1),IF(I62<>\"-\",J62,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1."]
["A.5","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E64<>\"'-\",F64,1),IF(G64<>\"-\",H64,1),IF(I64<>\"-\",J64,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.2."]
["A.5","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E72<>\"'-\",F72,1),IF(G72<>\"-\",H72,1),IF(I72<>\"-\",J72,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E73<>\"'-\",F73,1),IF(G73<>\"-\",H73,1),IF(I73<>\"-\",J73,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.5","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E74<>\"'-\",F74,1),IF(G74<>\"-\",H74,1),IF(I74<>\"-\",J74,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1."]
["A.6","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E76<>\"'-\",F76,1),IF(G76<>\"-\",H76,1),IF(I76<>\"-\",J76,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.2."]
["A.6","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E84<>\"'-\",F84,1),IF(G84<>\"-\",H84,1),IF(I84<>\"-\",J84,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E85<>\"'-\",F85,1),IF(G85<>\"-\",H85,1),IF(I85<>\"-\",J85,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["A.6","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E86<>\"'-\",F86,1),IF(G86<>\"-\",H86,1),IF(I86<>\"-\",J86,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
[]
["B.0","H.1."]
["B.0","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E89<>\"'-\",F89,1),IF(G89<>\"-\",H89,1),IF(I89<>\"-\",J89,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E90<>\"'-\",F90,1),IF(G90<>\"-\",H90,1),IF(I90<>\"-\",J90,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.2."]
["B.0","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E97<>\"'-\",F97,1),IF(G97<>\"-\",H97,1),IF(I97<>\"-\",J97,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E98<>\"'-\",F98,1),IF(G98<>\"-\",H98,1),IF(I98<>\"-\",J98,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.0","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E99<>\"'-\",F99,1),IF(G99<>\"-\",H99,1),IF(I99<>\"-\",J99,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1."]
["B.1","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E101<>\"'-\",F101,1),IF(G101<>\"-\",H101,1),IF(I101<>\"-\",J101,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E102<>\"'-\",F102,1),IF(G102<>\"-\",H102,1),IF(I102<>\"-\",J102,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.2."]
["B.1","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E109<>\"'-\",F109,1),IF(G109<>\"-\",H109,1),IF(I109<>\"-\",J109,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E110<>\"'-\",F110,1),IF(G110<>\"-\",H110,1),IF(I110<>\"-\",J110,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.1","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E111<>\"'-\",F111,1),IF(G111<>\"-\",H111,1),IF(I111<>\"-\",J111,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1."]
["B.2","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E113<>\"'-\",F113,1),IF(G113<>\"-\",H113,1),IF(I113<>\"-\",J113,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.2."]
["B.2","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E121<>\"'-\",F121,1),IF(G121<>\"-\",H121,1),IF(I121<>\"-\",J121,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E122<>\"'-\",F122,1),IF(G122<>\"-\",H122,1),IF(I122<>\"-\",J122,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.2","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E123<>\"'-\",F123,1),IF(G123<>\"-\",H123,1),IF(I123<>\"-\",J123,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1."]
["B.3","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E125<>\"'-\",F125,1),IF(G125<>\"-\",H125,1),IF(I125<>\"-\",J125,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.2."]
["B.3","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E133<>\"'-\",F133,1),IF(G133<>\"-\",H133,1),IF(I133<>\"-\",J133,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E134<>\"'-\",F134,1),IF(G134<>\"-\",H134,1),IF(I134<>\"-\",J134,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.3","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E135<>\"'-\",F135,1),IF(G135<>\"-\",H135,1),IF(I135<>\"-\",J135,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1."]
["B.4","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E137<>\"'-\",F137,1),IF(G137<>\"-\",H137,1),IF(I137<>\"-\",J137,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.2."]
["B.4","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E145<>\"'-\",F145,1),IF(G145<>\"-\",H145,1),IF(I145<>\"-\",J145,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E146<>\"'-\",F146,1),IF(G146<>\"-\",H146,1),IF(I146<>\"-\",J146,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.4","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E147<>\"'-\",F147,1),IF(G147<>\"-\",H147,1),IF(I147<>\"-\",J147,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1."]
["B.5","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E149<>\"'-\",F149,1),IF(G149<>\"-\",H149,1),IF(I149<>\"-\",J149,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.2."]
["B.5","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E157<>\"'-\",F157,1),IF(G157<>\"-\",H157,1),IF(I157<>\"-\",J157,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E158<>\"'-\",F158,1),IF(G158<>\"-\",H158,1),IF(I158<>\"-\",J158,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.5","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E159<>\"'-\",F159,1),IF(G159<>\"-\",H159,1),IF(I159<>\"-\",J159,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1."]
["B.6","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E161<>\"'-\",F161,1),IF(G161<>\"-\",H161,1),IF(I161<>\"-\",J161,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.2."]
["B.6","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E169<>\"'-\",F169,1),IF(G169<>\"-\",H169,1),IF(I169<>\"-\",J169,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E170<>\"'-\",F170,1),IF(G170<>\"-\",H170,1),IF(I170<>\"-\",J170,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["B.6","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E171<>\"'-\",F171,1),IF(G171<>\"-\",H171,1),IF(I171<>\"-\",J171,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
[]
["C.0","H.1."]
["C.0","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E174<>\"'-\",F174,1),IF(G174<>\"-\",H174,1),IF(I174<>\"-\",J174,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E175<>\"'-\",F175,1),IF(G175<>\"-\",H175,1),IF(I175<>\"-\",J175,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.2."]
["C.0","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E182<>\"'-\",F182,1),IF(G182<>\"-\",H182,1),IF(I182<>\"-\",J182,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E183<>\"'-\",F183,1),IF(G183<>\"-\",H183,1),IF(I183<>\"-\",J183,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.0","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E184<>\"'-\",F184,1),IF(G184<>\"-\",H184,1),IF(I184<>\"-\",J184,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1."]
["C.1","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E186<>\"'-\",F186,1),IF(G186<>\"-\",H186,1),IF(I186<>\"-\",J186,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E187<>\"'-\",F187,1),IF(G187<>\"-\",H187,1),IF(I187<>\"-\",J187,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.2."]
["C.1","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E194<>\"'-\",F194,1),IF(G194<>\"-\",H194,1),IF(I194<>\"-\",J194,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E195<>\"'-\",F195,1),IF(G195<>\"-\",H195,1),IF(I195<>\"-\",J195,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.1","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E196<>\"'-\",F196,1),IF(G196<>\"-\",H196,1),IF(I196<>\"-\",J196,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1."]
["C.2","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E198<>\"'-\",F198,1),IF(G198<>\"-\",H198,1),IF(I198<>\"-\",J198,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.2."]
["C.2","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E206<>\"'-\",F206,1),IF(G206<>\"-\",H206,1),IF(I206<>\"-\",J206,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E207<>\"'-\",F207,1),IF(G207<>\"-\",H207,1),IF(I207<>\"-\",J207,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.2","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E208<>\"'-\",F208,1),IF(G208<>\"-\",H208,1),IF(I208<>\"-\",J208,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1."]
["C.3","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E210<>\"'-\",F210,1),IF(G210<>\"-\",H210,1),IF(I210<>\"-\",J210,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.2."]
["C.3","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E218<>\"'-\",F218,1),IF(G218<>\"-\",H218,1),IF(I218<>\"-\",J218,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E219<>\"'-\",F219,1),IF(G219<>\"-\",H219,1),IF(I219<>\"-\",J219,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.3","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E220<>\"'-\",F220,1),IF(G220<>\"-\",H220,1),IF(I220<>\"-\",J220,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1."]
["C.4","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E222<>\"'-\",F222,1),IF(G222<>\"-\",H222,1),IF(I222<>\"-\",J222,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.2."]
["C.4","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E230<>\"'-\",F230,1),IF(G230<>\"-\",H230,1),IF(I230<>\"-\",J230,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E231<>\"'-\",F231,1),IF(G231<>\"-\",H231,1),IF(I231<>\"-\",J231,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.4","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E232<>\"'-\",F232,1),IF(G232<>\"-\",H232,1),IF(I232<>\"-\",J232,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1."]
["C.5","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E234<>\"'-\",F234,1),IF(G234<>\"-\",H234,1),IF(I234<>\"-\",J234,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.2."]
["C.5","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E242<>\"'-\",F242,1),IF(G242<>\"-\",H242,1),IF(I242<>\"-\",J242,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E243<>\"'-\",F243,1),IF(G243<>\"-\",H243,1),IF(I243<>\"-\",J243,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.5","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E244<>\"'-\",F244,1),IF(G244<>\"-\",H244,1),IF(I244<>\"-\",J244,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1."]
["C.6","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E246<>\"'-\",F246,1),IF(G246<>\"-\",H246,1),IF(I246<>\"-\",J246,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.2."]
["C.6","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E254<>\"'-\",F254,1),IF(G254<>\"-\",H254,1),IF(I254<>\"-\",J254,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E255<>\"'-\",F255,1),IF(G255<>\"-\",H255,1),IF(I255<>\"-\",J255,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["C.6","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E256<>\"'-\",F256,1),IF(G256<>\"-\",H256,1),IF(I256<>\"-\",J256,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
[]
["D.0","H.1."]
["D.0","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E259<>\"'-\",F259,1),IF(G259<>\"-\",H259,1),IF(I259<>\"-\",J259,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E260<>\"'-\",F260,1),IF(G260<>\"-\",H260,1),IF(I260<>\"-\",J260,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.2."]
["D.0","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E267<>\"'-\",F267,1),IF(G267<>\"-\",H267,1),IF(I267<>\"-\",J267,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E268<>\"'-\",F268,1),IF(G268<>\"-\",H268,1),IF(I268<>\"-\",J268,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.0","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E269<>\"'-\",F269,1),IF(G269<>\"-\",H269,1),IF(I269<>\"-\",J269,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1."]
["D.1","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E271<>\"'-\",F271,1),IF(G271<>\"-\",H271,1),IF(I271<>\"-\",J271,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E272<>\"'-\",F272,1),IF(G272<>\"-\",H272,1),IF(I272<>\"-\",J272,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.2."]
["D.1","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E279<>\"'-\",F279,1),IF(G279<>\"-\",H279,1),IF(I279<>\"-\",J279,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E280<>\"'-\",F280,1),IF(G280<>\"-\",H280,1),IF(I280<>\"-\",J280,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.1","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E281<>\"'-\",F281,1),IF(G281<>\"-\",H281,1),IF(I281<>\"-\",J281,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1."]
["D.2","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E283<>\"'-\",F283,1),IF(G283<>\"-\",H283,1),IF(I283<>\"-\",J283,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.2."]
["D.2","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E291<>\"'-\",F291,1),IF(G291<>\"-\",H291,1),IF(I291<>\"-\",J291,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E292<>\"'-\",F292,1),IF(G292<>\"-\",H292,1),IF(I292<>\"-\",J292,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.2","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E293<>\"'-\",F293,1),IF(G293<>\"-\",H293,1),IF(I293<>\"-\",J293,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1."]
["D.3","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E295<>\"'-\",F295,1),IF(G295<>\"-\",H295,1),IF(I295<>\"-\",J295,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.2."]
["D.3","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E303<>\"'-\",F303,1),IF(G303<>\"-\",H303,1),IF(I303<>\"-\",J303,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E304<>\"'-\",F304,1),IF(G304<>\"-\",H304,1),IF(I304<>\"-\",J304,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.3","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E305<>\"'-\",F305,1),IF(G305<>\"-\",H305,1),IF(I305<>\"-\",J305,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1."]
["D.4","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E307<>\"'-\",F307,1),IF(G307<>\"-\",H307,1),IF(I307<>\"-\",J307,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.2."]
["D.4","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E315<>\"'-\",F315,1),IF(G315<>\"-\",H315,1),IF(I315<>\"-\",J315,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E316<>\"'-\",F316,1),IF(G316<>\"-\",H316,1),IF(I316<>\"-\",J316,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.4","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E317<>\"'-\",F317,1),IF(G317<>\"-\",H317,1),IF(I317<>\"-\",J317,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1."]
["D.5","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E319<>\"'-\",F319,1),IF(G319<>\"-\",H319,1),IF(I319<>\"-\",J319,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.2."]
["D.5","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E327<>\"'-\",F327,1),IF(G327<>\"-\",H327,1),IF(I327<>\"-\",J327,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E328<>\"'-\",F328,1),IF(G328<>\"-\",H328,1),IF(I328<>\"-\",J328,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.5","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E329<>\"'-\",F329,1),IF(G329<>\"-\",H329,1),IF(I329<>\"-\",J329,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1."]
["D.6","H.1.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E331<>\"'-\",F331,1),IF(G331<>\"-\",H331,1),IF(I331<>\"-\",J331,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.2.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.3.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.4.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.5.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.6.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.1.7.",null,"-","-",0,"-",0,"-",0,0,null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.2."]
["D.6","H.2.1.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E339<>\"'-\",F339,1),IF(G339<>\"-\",H339,1),IF(I339<>\"-\",J339,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.2.2.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E340<>\"'-\",F340,1),IF(G340<>\"-\",H340,1),IF(I340<>\"-\",J340,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]
["D.6","H.2.3.",null,"-","-",0,"-",0,"-",0,{"$f":"PRODUCT(IF(E341<>\"'-\",F341,1),IF(G341<>\"-\",H341,1),IF(I341<>\"-\",J341,1))","v":0},null,{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}},{"$f":"Komponento_parinkimas","v":{"$error":"#N/A"}}]

{"sheet":"Data5","index":5,"n_rows":5002,"n_cols":41,"rows_kept":5002,"cut":false,"hidden":true,"merged":[[1,17,1,22],[1,11,1,16],[0,0,0,6],[0,7,0,10],[0,11,0,16],[0,17,0,22],[0,35,0,40],[1,35,1,40],[0,29,0,34],[1,23,1,28],[1,29,1,34],[0,23,0,28]]}
["Monte Carlo simuliacijų duomenys",null,null,null,null,null,null,"Rodiklių priimtinumo skaičiavimas",null,null,null,"FGDV(I)",null,null,null,null,null,"FVGN(I)",null,null,null,null,null,"EGDV",null,null,null,null,null,"EVGN",null,null,null,null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis"]
["Nr.","Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)","Finansinė vidinė grąžos norma investicijoms - FVGN(I)","Ekonominė grynoji dabartinė vertė - EGDV","Ekonominė vidinė grąžos norma - EVGN","Sąnaudų efektyvumo/veiksmingumo rodiklis","Simuliacijų skaičius","Rodiklis","Pageidaujama (minimali priimtina) rodiklio reikšmė","Tikimybė, kad Jūsų nurodyta reikšmė bus pasiekta","Labiausiai tikėtina rodiklio reikšmė","Labiausiai tikėtinos reikšmės skaičiavimas",null,null,null,null,null,"Labiausiai tikėtinos reikšmės skaičiavimas",null,null,null,null,null,"Labiausiai tikėtinos reikšmės skaičiavimas",null,null,null,null,null,"Labiausiai tikėtinos reikšmės skaičiavimas",null,null,null,null,null,"Labiausiai tikėtinos reikšmės skaičiavimas"]
[1,null,null,null,null,2000,500,"FGDV(I)",{"$f":"'5.4'!C85","v":0},{"$f":"COUNTIF($B$3:$B$5002,\">=\"&I3)/COUNTA($B$3:$B$5002)","v":{"$error":"#DIV/0!"}},{"$f":"Q4","v":0},"Nr.","Dažnis","Eil. Nr.","Min","Max","Vidurkis","Nr.","Dažnis","Eil. Nr.","Min","Max","Vidurkis","Nr.","Dažnis","Eil. Nr.","Min","Max","Vidurkis","Nr.","Dažnis","Eil. Nr.","Min","Max","Vidurkis","Nr.","Dažnis","Eil. Nr.","Min","Max","Vidurkis"]
[2,null,null,null,null,1.84,null,"FVGN(I)",{"$f":"'5.4'!C86","v":0},{"$f":"COUNTIF($C$3:$C$5002,\">=\"&I4)/SUMPRODUCT(--($C$3:$C$5002<>$J$7),--($C$3:$C$5002<>$J$8))","v":{"$error":"#DIV/0!"}},{"$f":"W4","v":0},"-",{"$f":"MAX(N5:N54)","v":0},{"$f":"MATCH(M4,N5:N54,0)","v":1},{"$f":"INDEX(M5:M54,N4,1)","v":0},{"$f":"INDEX(M5:M54,IF(N4=50,N4,N4+1),1)","v":0},{"$f":"AVERAGE(O4:P4)","v":0},"-",{"$f":"MAX(T5:T54)","v":0},{"$f":"MATCH(S4,T5:T54,0)","v":1},{"$f":"INDEX(S5:S54,T4,1)","v":0},{"$f":"INDEX(S5:S54,IF(T4=50,T4,T4+1),1)","v":0},{"$f":"AVERAGE(U4:V4)","v":0},"-",{"$f":"MAX(Z5:Z54)","v":0},{"$f":"MATCH(Y4,Z5:Z54,0)","v":1},{"$f":"INDEX(Y5:Y54,Z4,1)","v":0},{"$f":"INDEX(Y5:Y54,IF(Z4=50,Z4,Z4+1),1)","v":0},{"$f":"AVERAGE(AA4:AB4)","v":0},"-",{"$f":"MAX(AF5:AF54)","v":0},{"$f":"MATCH(AE4,AF5:AF54,0)","v":1},{"$f":"INDEX(AE5:AE54,AF4,1)","v":0},{"$f":"INDEX(AE5:AE54,IF(AF4=50,AF4,AF4+1),1)","v":0},{"$f":"AVERAGE(AG4:AH4)","v":0},"-",{"$f":"MAX(AL5:AL54)","v":2},{"$f":"MATCH(AK4,AL5:AL54,0)","v":47},{"$f":"INDEX(AK5:AK54,AL4,1)","v":-1.4081632653061199E-2},{"$f":"INDEX(AK5:AK54,IF(AL4=50,AL4,AL4+1),1)","v":-9.3877551020407901E-3},{"$f":"AVERAGE(AM4:AN4)","v":-1.1734693877550995E-2}]
[3,null,null,null,null,1.24,null,"EGDV",{"$f":"'5.4'!C87","v":1},{"$f":"COUNTIF($D$3:$D$5002,\">=\"&I5)/COUNTA($D$3:$D$5002)","v":{"$error":"#DIV/0!"}},{"$f":"AC4","v":0},1,{"$f":"MIN($B$3:$B$5002)","v":0},{"$f":"SUMPRODUCT(--($B$3:$B$5002>=M5),--($B$3:$B$5002<M6),--(NOT(ISBLANK($B$3:$B$5002))))","v":0},{"$f":"SUM(N$5:N5)","v":0},{"$f":"N5/N$55","v":{"$error":"#DIV/0!"}},{"$f":"O5/O$54","v":{"$error":"#DIV/0!"}},1,{"$f":"MIN($C$3:$C$5002)","v":0},{"$f":"SUMPRODUCT(--($C$3:$C$5002>=S5),--($C$3:$C$5002<S6),--(NOT(ISBLANK($C$3:$C$5002))))","v":0},{"$f":"SUM(T$5:T5)","v":0},{"$f":"T5/T$55","v":{"$error":"#DIV/0!"}},{"$f":"U5/U$54","v":{"$error":"#DIV/0!"}},1,{"$f":"MIN($D$3:$D$5002)","v":0},{"$f":"SUMPRODUCT(--($D$3:$D$5002>=Y5),--($D$3:$D$5002<Y6),--(NOT(ISBLANK($D$3:$D$5002))))","v":0},{"$f":"SUM(Z$5:Z5)","v":0},{"$f":"Z5/Z$55","v":{"$error":"#DIV/0!"}},{"$f":"AA5/AA$54","v":{"$error":"#DIV/0!"}},1,{"$f":"MIN($E$3:$E$5002)","v":0},{"$f":"SUMPRODUCT(--($E$3:$E$5002>=AE5),--($E$3:$E$5002<AE6),--(NOT(ISBLANK($E$3:$E$5002))))","v":0},{"$f":"SUM(AF$5:AF5)","v":0},{"$f":"AF5/AF$55","v":{"$error":"#DIV/0!"}},{"$f":"AG5/AG$54","v":{"$error":"#DIV/0!"}},1,{"$f":"MIN($F$3:$F$5002)","v":-0.23},{"$f":"SUMPRODUCT(--($F$3:$F$5002>=AK5),--($F$3:$F$5002<AK6),--(NOT(ISBLANK($F$3:$F$5002))))","v":1},{"$f":"SUM(AL$5:AL5)","v":1},{"$f":"AL5/AL$55","v":{"$error":"#DIV/0!"}},{"$f":"AM5/AM$54","v":6.6666666666666666E-2}]
[4,null,null,null,null,1.7,null,"EVGN",{"$f":"'5.4'!C88","v":5.0999999999999997E-2},{"$f":"COUNTIF($E$3:$E$5002,\">=\"&I6)/SUMPRODUCT(--($E$3:$E$5002<>$J$7),--($E$3:$E$5002<>$J$8))","v":{"$error":"#DIV/0!"}},{"$f":"AI4","v":0},2,{"$f":"M5+M$55","v":0},{"$f":"SUMPRODUCT(--($B$3:$B$5002>=M6),--($B$3:$B$5002<M7),--(NOT(ISBLANK($B$3:$B$5002))))","v":0},{"$f":"SUM(N$5:N6)","v":0},{"$f":"N6/N$55","v":{"$error":"#DIV/0!"}},{"$f":"O6/O$54","v":{"$error":"#DIV/0!"}},2,{"$f":"S5+S$55","v":0},0,{"$f":"SUM(T$5:T6)","v":0},{"$f":"T6/T$55","v":{"$error":"#DIV/0!"}},{"$f":"U6/U$54","v":{"$error":"#DIV/0!"}},2,{"$f":"Y5+Y$55","v":0},0,{"$f":"SUM(Z$5:Z6)","v":0},{"$f":"Z6/Z$55","v":{"$error":"#DIV/0!"}},{"$f":"AA6/AA$54","v":{"$error":"#DIV/0!"}},2,{"$f":"AE5+AE$55","v":0},0,{"$f":"SUM(AF$5:AF6)","v":0},{"$f":"AF6/AF$55","v":{"$error":"#DIV/0!"}},{"$f":"AG6/AG$54","v":{"$error":"#DIV/0!"}},2,{"$f":"AK5+AK$55","v":-0.2253061224489796},{"$f":"SUMPRODUCT(--($F$3:$F$5002>=AK6),--($F$3:$F$5002<AK7),--(NOT(ISBLANK($F$3:$F$5002))))","v":0},{"$f":"SUM(AL$5:AL6)","v":1},{"$f":"AL6/AL$55","v":{"$error":"#DIV/0!"}},{"$f":"AM6/AM$54","v":6.6666666666666666E-2}]
[5,null,null,null,null,0.95,null,null,null,"Nėra reikšmės",null,3,{"$f":"M6+M$55","v":0},0,{"$f":"SUM(N$5:N7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,{"$f":"S6+S$55","v":0},0,{"$f":"SUM(T$5:T7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,{"$f":"Y6+Y$55","v":0},0,{"$f":"SUM(Z$5:Z7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,{"$f":"AE6+AE$55","v":0},0,{"$f":"SUM(AF$5:AF7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,{"$f":"AK6+AK$55","v":-0.22061224489795919},0,{"$f":"SUM(AL$5:AL7)","v":1},{"$error":"#DIV/0!"},6.6666666666666666E-2]
[6,null,null,null,null,0.76,null,null,null,null,null,4,0,0,{"$f":"SUM(N$5:N8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4,0,0,{"$f":"SUM(T$5:T8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4,0,0,{"$f":"SUM(Z$5:Z8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4,0,0,{"$f":"SUM(AF$5:AF8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4,-0.21591836734693878,0,{"$f":"SUM(AL$5:AL8)","v":1},{"$error":"#DIV/0!"},6.6666666666666666E-2]
[7,null,null,null,null,1.37,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",null,{"$f":"COUNTIF($F$3:$F$5002,\">=\"&I9)/COUNTA($F$3:$F$5002)","v":0},{"$f":"AO4","v":-1.1734693877550995E-2},5,0,0,{"$f":"SUM(N$5:N9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5,0,0,{"$f":"SUM(T$5:T9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5,0,0,{"$f":"SUM(Z$5:Z9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5,0,0,{"$f":"SUM(AF$5:AF9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5,-0.21122448979591837,0,{"$f":"SUM(AL$5:AL9)","v":1},{"$error":"#DIV/0!"},6.6666666666666666E-2]
[8,null,null,null,null,0.72,null,null,null,null,null,6,0,0,{"$f":"SUM(N$5:N10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6,0,0,{"$f":"SUM(T$5:T10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6,0,0,{"$f":"SUM(Z$5:Z10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6,0,0,{"$f":"SUM(AF$5:AF10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6,-0.20653061224489797,0,{"$f":"SUM(AL$5:AL10)","v":1},{"$error":"#DIV/0!"},6.6666666666666666E-2]
[9,null,null,null,null,1.06,null,null,null,null,null,7,0,0,{"$f":"SUM(N$5:N11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7,0,0,{"$f":"SUM(T$5:T11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7,0,0,{"$f":"SUM(Z$5:Z11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7,0,0,{"$f":"SUM(AF$5:AF11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7,-0.20183673469387756,1,{"$f":"SUM(AL$5:AL11)","v":2},{"$error":"#DIV/0!"},0.13333333333333333]
[10,null,null,null,null,0.02,null,null,null,null,null,8,0,0,{"$f":"SUM(N$5:N12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8,0,0,{"$f":"SUM(T$5:T12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8,0,0,{"$f":"SUM(Z$5:Z12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8,0,0,{"$f":"SUM(AF$5:AF12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8,-0.19714285714285715,0,{"$f":"SUM(AL$5:AL12)","v":2},{"$error":"#DIV/0!"},0.13333333333333333]
[11,null,null,null,null,0.18,null,null,null,null,null,9,0,0,{"$f":"SUM(N$5:N13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9,0,0,{"$f":"SUM(T$5:T13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9,0,0,{"$f":"SUM(Z$5:Z13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9,0,0,{"$f":"SUM(AF$5:AF13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9,-0.19244897959183674,1,{"$f":"SUM(AL$5:AL13)","v":3},{"$error":"#DIV/0!"},0.2]
[12,null,null,null,null,0.8,null,null,null,null,null,10,0,0,{"$f":"SUM(N$5:N14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10,0,0,{"$f":"SUM(T$5:T14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10,0,0,{"$f":"SUM(Z$5:Z14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10,0,0,{"$f":"SUM(AF$5:AF14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10,-0.18775510204081633,0,{"$f":"SUM(AL$5:AL14)","v":3},{"$error":"#DIV/0!"},0.2]
[13,null,null,null,null,0.72,null,null,null,null,null,11,0,0,{"$f":"SUM(N$5:N15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11,0,0,{"$f":"SUM(T$5:T15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11,0,0,{"$f":"SUM(Z$5:Z15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11,0,0,{"$f":"SUM(AF$5:AF15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},11,-0.18306122448979592,0,{"$f":"SUM(AL$5:AL15)","v":3},{"$error":"#DIV/0!"},0.2]
[14,null,null,null,null,0.88,null,null,null,null,null,12,0,0,{"$f":"SUM(N$5:N16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,0,0,{"$f":"SUM(T$5:T16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,0,0,{"$f":"SUM(Z$5:Z16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,0,0,{"$f":"SUM(AF$5:AF16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},12,-0.17836734693877551,0,{"$f":"SUM(AL$5:AL16)","v":3},{"$error":"#DIV/0!"},0.2]
[15,null,null,null,null,0.99,null,null,null,null,null,13,0,0,{"$f":"SUM(N$5:N17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},13,0,0,{"$f":"SUM(T$5:T17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},13,0,0,{"$f":"SUM(Z$5:Z17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},13,0,0,{"$f":"SUM(AF$5:AF17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},13,-0.1736734693877551,0,{"$f":"SUM(AL$5:AL17)","v":3},{"$error":"#DIV/0!"},0.2]
[16,null,null,null,null,-0.09,null,null,null,null,null,14,0,0,{"$f":"SUM(N$5:N18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14,0,0,{"$f":"SUM(T$5:T18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14,0,0,{"$f":"SUM(Z$5:Z18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14,0,0,{"$f":"SUM(AF$5:AF18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},14,-0.16897959183673469,0,{"$f":"SUM(AL$5:AL18)","v":3},{"$error":"#DIV/0!"},0.2]
[17,null,null,null,null,1.77,null,null,null,null,null,15,0,0,{"$f":"SUM(N$5:N19)","v":0},{"$f":"N19/N$55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},15,0,0,{"$f":"SUM(T$5:T19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},15,0,0,{"$f":"SUM(Z$5:Z19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},15,0,0,{"$f":"SUM(AF$5:AF19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},15,-0.16428571428571428,1,{"$f":"SUM(AL$5:AL19)","v":4},{"$error":"#DIV/0!"},0.26666666666666666]
[18,null,null,null,null,0.87,null,null,null,null,null,16,0,0,{"$f":"SUM(N$5:N20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16,0,0,{"$f":"SUM(T$5:T20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16,0,0,{"$f":"SUM(Z$5:Z20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16,0,0,{"$f":"SUM(AF$5:AF20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},16,-0.15959183673469388,0,{"$f":"SUM(AL$5:AL20)","v":4},{"$error":"#DIV/0!"},0.26666666666666666]
[19,null,null,null,null,0.96,null,null,null,null,null,17,0,0,{"$f":"SUM(N$5:N21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17,0,0,{"$f":"SUM(T$5:T21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17,0,0,{"$f":"SUM(Z$5:Z21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17,0,0,{"$f":"SUM(AF$5:AF21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},17,-0.15489795918367347,0,{"$f":"SUM(AL$5:AL21)","v":4},{"$error":"#DIV/0!"},0.26666666666666666]
[20,null,null,null,null,0.14000000000000001,null,null,null,null,null,18,0,0,{"$f":"SUM(N$5:N22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},18,0,0,{"$f":"SUM(T$5:T22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},18,0,0,{"$f":"SUM(Z$5:Z22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},18,0,0,{"$f":"SUM(AF$5:AF22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},18,-0.15020408163265306,1,{"$f":"SUM(AL$5:AL22)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[21,null,null,null,null,1.98,null,null,null,null,null,19,0,0,{"$f":"SUM(N$5:N23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},19,0,0,{"$f":"SUM(T$5:T23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},19,0,0,{"$f":"SUM(Z$5:Z23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},19,0,0,{"$f":"SUM(AF$5:AF23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},19,-0.14551020408163265,0,{"$f":"SUM(AL$5:AL23)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[22,null,null,null,null,0.61,null,null,null,null,null,20,0,0,{"$f":"SUM(N$5:N24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},20,0,0,{"$f":"SUM(T$5:T24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},20,0,0,{"$f":"SUM(Z$5:Z24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},20,0,0,{"$f":"SUM(AF$5:AF24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},20,-0.14081632653061224,0,{"$f":"SUM(AL$5:AL24)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[23,null,null,null,null,0.94,null,null,null,null,null,21,0,0,{"$f":"SUM(N$5:N25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},21,0,0,{"$f":"SUM(T$5:T25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},21,0,0,{"$f":"SUM(Z$5:Z25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},21,0,0,{"$f":"SUM(AF$5:AF25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},21,-0.13612244897959183,0,{"$f":"SUM(AL$5:AL25)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[24,null,null,null,null,1.36,null,null,null,null,null,22,0,0,{"$f":"SUM(N$5:N26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},22,0,0,{"$f":"SUM(T$5:T26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},22,0,0,{"$f":"SUM(Z$5:Z26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},22,0,0,{"$f":"SUM(AF$5:AF26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},22,-0.13142857142857142,0,{"$f":"SUM(AL$5:AL26)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[25,null,null,null,null,1.33,null,null,null,null,null,23,0,0,{"$f":"SUM(N$5:N27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},23,0,0,{"$f":"SUM(T$5:T27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},23,0,0,{"$f":"SUM(Z$5:Z27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},23,0,0,{"$f":"SUM(AF$5:AF27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},23,-0.12673469387755101,0,{"$f":"SUM(AL$5:AL27)","v":5},{"$error":"#DIV/0!"},0.33333333333333331]
[26,null,null,null,null,1.42,null,null,null,null,null,24,0,0,{"$f":"SUM(N$5:N28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},24,0,0,{"$f":"SUM(T$5:T28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},24,0,0,{"$f":"SUM(Z$5:Z28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},24,0,0,{"$f":"SUM(AF$5:AF28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},24,-0.1220408163265306,1,{"$f":"SUM(AL$5:AL28)","v":6},{"$error":"#DIV/0!"},0.4]
[27,null,null,null,null,0.54,null,null,null,null,null,25,0,0,{"$f":"SUM(N$5:N29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},25,0,0,{"$f":"SUM(T$5:T29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},25,0,0,{"$f":"SUM(Z$5:Z29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},25,0,0,{"$f":"SUM(AF$5:AF29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},25,-0.1173469387755102,0,{"$f":"SUM(AL$5:AL29)","v":6},{"$error":"#DIV/0!"},0.4]
[28,null,null,null,null,0.74,null,null,null,null,null,26,0,0,{"$f":"SUM(N$5:N30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},26,0,0,{"$f":"SUM(T$5:T30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},26,0,0,{"$f":"SUM(Z$5:Z30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},26,0,0,{"$f":"SUM(AF$5:AF30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},26,-0.11265306122448979,0,{"$f":"SUM(AL$5:AL30)","v":6},{"$error":"#DIV/0!"},0.4]
[29,null,null,null,null,2.2200000000000002,null,null,null,null,null,27,0,0,{"$f":"SUM(N$5:N31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},27,0,0,{"$f":"SUM(T$5:T31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},27,0,0,{"$f":"SUM(Z$5:Z31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},27,0,0,{"$f":"SUM(AF$5:AF31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},27,-0.10795918367346938,0,{"$f":"SUM(AL$5:AL31)","v":6},{"$error":"#DIV/0!"},0.4]
[30,null,null,null,null,1.1100000000000001,null,null,null,null,null,28,0,0,{"$f":"SUM(N$5:N32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},28,0,0,{"$f":"SUM(T$5:T32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},28,0,0,{"$f":"SUM(Z$5:Z32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},28,0,0,{"$f":"SUM(AF$5:AF32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},28,-0.10326530612244897,0,{"$f":"SUM(AL$5:AL32)","v":6},{"$error":"#DIV/0!"},0.4]
[31,null,null,null,null,1.38,null,null,null,null,null,29,0,0,{"$f":"SUM(N$5:N33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29,0,0,{"$f":"SUM(T$5:T33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29,0,0,{"$f":"SUM(Z$5:Z33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29,0,0,{"$f":"SUM(AF$5:AF33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29,-9.857142857142856E-2,0,{"$f":"SUM(AL$5:AL33)","v":6},{"$error":"#DIV/0!"},0.4]
[32,null,null,null,null,0.9,null,null,null,null,null,30,0,0,{"$f":"SUM(N$5:N34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},30,0,0,{"$f":"SUM(T$5:T34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},30,0,0,{"$f":"SUM(Z$5:Z34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},30,0,0,{"$f":"SUM(AF$5:AF34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},30,-9.3877551020408151E-2,1,{"$f":"SUM(AL$5:AL34)","v":7},{"$error":"#DIV/0!"},0.46666666666666667]
[33,null,null,null,null,1.1100000000000001,null,null,null,null,null,31,0,0,{"$f":"SUM(N$5:N35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},31,0,0,{"$f":"SUM(T$5:T35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},31,0,0,{"$f":"SUM(Z$5:Z35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},31,0,0,{"$f":"SUM(AF$5:AF35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},31,-8.9183673469387742E-2,0,{"$f":"SUM(AL$5:AL35)","v":7},{"$error":"#DIV/0!"},0.46666666666666667]
[34,null,null,null,null,1.67,null,null,null,null,null,32,0,0,{"$f":"SUM(N$5:N36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},32,0,0,{"$f":"SUM(T$5:T36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},32,0,0,{"$f":"SUM(Z$5:Z36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},32,0,0,{"$f":"SUM(AF$5:AF36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},32,-8.4489795918367333E-2,1,{"$f":"SUM(AL$5:AL36)","v":8},{"$error":"#DIV/0!"},0.53333333333333333]
[35,null,null,null,null,1.05,null,null,null,null,null,33,0,0,{"$f":"SUM(N$5:N37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},33,0,{"$f":"SUMPRODUCT(--($C$3:$C$5002>=S37),--($C$3:$C$5002<S38),--(NOT(ISBLANK($C$3:$C$5002))))","v":0},{"$f":"SUM(T$5:T37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},33,0,{"$f":"SUMPRODUCT(--($D$3:$D$5002>=Y37),--($D$3:$D$5002<Y38),--(NOT(ISBLANK($D$3:$D$5002))))","v":0},{"$f":"SUM(Z$5:Z37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},33,0,{"$f":"SUMPRODUCT(--($E$3:$E$5002>=AE37),--($E$3:$E$5002<AE38),--(NOT(ISBLANK($E$3:$E$5002))))","v":0},{"$f":"SUM(AF$5:AF37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},33,-7.9795918367346924E-2,0,{"$f":"SUM(AL$5:AL37)","v":8},{"$error":"#DIV/0!"},0.53333333333333333]
[36,null,null,null,null,0.05,null,null,null,null,null,34,0,0,{"$f":"SUM(N$5:N38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},34,0,0,{"$f":"SUM(T$5:T38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},34,0,0,{"$f":"SUM(Z$5:Z38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},34,0,0,{"$f":"SUM(AF$5:AF38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},34,-7.5102040816326515E-2,0,{"$f":"SUM(AL$5:AL38)","v":8},{"$error":"#DIV/0!"},0.53333333333333333]
[37,null,null,null,null,0.54,null,null,null,null,null,35,0,0,{"$f":"SUM(N$5:N39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},35,0,0,{"$f":"SUM(T$5:T39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},35,0,0,{"$f":"SUM(Z$5:Z39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},35,0,0,{"$f":"SUM(AF$5:AF39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},35,-7.0408163265306106E-2,1,{"$f":"SUM(AL$5:AL39)","v":9},{"$error":"#DIV/0!"},0.6]
[38,null,null,null,null,1.87,null,null,null,null,null,36,0,0,{"$f":"SUM(N$5:N40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},36,0,0,{"$f":"SUM(T$5:T40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},36,0,0,{"$f":"SUM(Z$5:Z40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},36,0,0,{"$f":"SUM(AF$5:AF40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},36,-6.5714285714285697E-2,0,{"$f":"SUM(AL$5:AL40)","v":9},{"$error":"#DIV/0!"},0.6]
[39,null,null,null,null,0.75,null,null,null,null,null,37,0,0,{"$f":"SUM(N$5:N41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},37,0,0,{"$f":"SUM(T$5:T41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},37,0,0,{"$f":"SUM(Z$5:Z41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},37,0,0,{"$f":"SUM(AF$5:AF41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},37,-6.1020408163265288E-2,0,{"$f":"SUM(AL$5:AL41)","v":9},{"$error":"#DIV/0!"},0.6]
[40,null,null,null,null,1.06,null,null,null,null,null,38,0,0,{"$f":"SUM(N$5:N42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},38,0,0,{"$f":"SUM(T$5:T42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},38,0,0,{"$f":"SUM(Z$5:Z42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},38,0,0,{"$f":"SUM(AF$5:AF42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},38,-5.6326530612244879E-2,0,{"$f":"SUM(AL$5:AL42)","v":9},{"$error":"#DIV/0!"},0.6]
[41,null,null,null,null,0.61,null,null,null,null,null,39,0,0,{"$f":"SUM(N$5:N43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},39,0,0,{"$f":"SUM(T$5:T43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},39,0,0,{"$f":"SUM(Z$5:Z43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},39,0,0,{"$f":"SUM(AF$5:AF43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},39,-5.1632653061224471E-2,0,{"$f":"SUM(AL$5:AL43)","v":9},{"$error":"#DIV/0!"},0.6]
[42,null,null,null,null,1.32,null,null,null,null,null,40,0,0,{"$f":"SUM(N$5:N44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},40,0,0,{"$f":"SUM(T$5:T44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},40,0,0,{"$f":"SUM(Z$5:Z44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},40,0,0,{"$f":"SUM(AF$5:AF44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},40,-4.6938775510204062E-2,0,{"$f":"SUM(AL$5:AL44)","v":9},{"$error":"#DIV/0!"},0.6]
[43,null,null,null,null,0.45,null,null,null,null,null,41,0,0,{"$f":"SUM(N$5:N45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41,0,0,{"$f":"SUM(T$5:T45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41,0,0,{"$f":"SUM(Z$5:Z45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41,0,0,{"$f":"SUM(AF$5:AF45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},41,-4.2244897959183653E-2,1,{"$f":"SUM(AL$5:AL45)","v":10},{"$error":"#DIV/0!"},0.66666666666666663]
[44,null,null,null,null,1.05,null,null,null,null,null,42,0,0,{"$f":"SUM(N$5:N46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},42,0,0,{"$f":"SUM(T$5:T46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},42,0,0,{"$f":"SUM(Z$5:Z46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},42,0,0,{"$f":"SUM(AF$5:AF46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},42,-3.7551020408163244E-2,0,{"$f":"SUM(AL$5:AL46)","v":10},{"$error":"#DIV/0!"},0.66666666666666663]
[45,null,null,null,null,0.25,null,null,null,null,null,43,0,0,{"$f":"SUM(N$5:N47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},43,0,0,{"$f":"SUM(T$5:T47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},43,0,0,{"$f":"SUM(Z$5:Z47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},43,0,0,{"$f":"SUM(AF$5:AF47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},43,-3.2857142857142835E-2,1,{"$f":"SUM(AL$5:AL47)","v":11},{"$error":"#DIV/0!"},0.73333333333333328]
[46,null,null,null,null,1.39,null,null,null,null,null,44,0,0,{"$f":"SUM(N$5:N48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},44,0,0,{"$f":"SUM(T$5:T48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},44,0,0,{"$f":"SUM(Z$5:Z48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},44,0,0,{"$f":"SUM(AF$5:AF48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},44,-2.8163265306122426E-2,0,{"$f":"SUM(AL$5:AL48)","v":11},{"$error":"#DIV/0!"},0.73333333333333328]
[47,null,null,null,null,0.51,null,null,null,null,null,45,0,0,{"$f":"SUM(N$5:N49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45,0,0,{"$f":"SUM(T$5:T49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45,0,0,{"$f":"SUM(Z$5:Z49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45,0,0,{"$f":"SUM(AF$5:AF49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45,-2.3469387755102017E-2,0,{"$f":"SUM(AL$5:AL49)","v":11},{"$error":"#DIV/0!"},0.73333333333333328]
[48,null,null,null,null,1.1299999999999999,null,null,null,null,null,46,0,0,{"$f":"SUM(N$5:N50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},46,0,0,{"$f":"SUM(T$5:T50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},46,0,0,{"$f":"SUM(Z$5:Z50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},46,0,0,{"$f":"SUM(AF$5:AF50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},46,-1.8775510204081608E-2,0,{"$f":"SUM(AL$5:AL50)","v":11},{"$error":"#DIV/0!"},0.73333333333333328]
[49,null,null,null,null,0.93,null,null,null,null,null,47,0,0,{"$f":"SUM(N$5:N51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47,0,0,{"$f":"SUM(T$5:T51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47,0,0,{"$f":"SUM(Z$5:Z51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47,0,0,{"$f":"SUM(AF$5:AF51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47,-1.4081632653061199E-2,2,{"$f":"SUM(AL$5:AL51)","v":13},{"$error":"#DIV/0!"},0.8666666666666667]
[50,null,null,null,null,1.55,null,null,null,null,null,48,0,0,{"$f":"SUM(N$5:N52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},48,0,0,{"$f":"SUM(T$5:T52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},48,0,0,{"$f":"SUM(Z$5:Z52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},48,0,0,{"$f":"SUM(AF$5:AF52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},48,-9.3877551020407901E-3,0,{"$f":"SUM(AL$5:AL52)","v":13},{"$error":"#DIV/0!"},0.8666666666666667]
[51,null,null,null,null,0.41,null,null,null,null,null,49,0,0,{"$f":"SUM(N$5:N53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},49,0,0,{"$f":"SUM(T$5:T53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},49,0,0,{"$f":"SUM(Z$5:Z53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},49,0,0,{"$f":"SUM(AF$5:AF53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},49,-4.693877551020382E-3,0,{"$f":"SUM(AL$5:AL53)","v":13},{"$error":"#DIV/0!"},0.8666666666666667]
[52,null,null,null,null,0.65,null,null,null,null,null,50,{"$f":"MAX($B$3:$B$5002)","v":0},{"$f":"COUNTIF($B$3:$B$5002,\">=\"&M54)","v":0},{"$f":"SUM(N$5:N54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50,{"$f":"MAX($C$3:$C$5002)","v":0},{"$f":"COUNTIF($C$3:$C$5002,\">=\"&S54)","v":0},{"$f":"SUM(T$5:T54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50,{"$f":"MAX($D$3:$D$5002)","v":0},{"$f":"COUNTIF($D$3:$D$5002,\">=\"&Y54)","v":0},{"$f":"SUM(Z$5:Z54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50,{"$f":"MAX($E$3:$E$5002)","v":0},{"$f":"COUNTIF($E$3:$E$5002,\">=\"&AE54)","v":0},{"$f":"SUM(AF$5:AF54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50,{"$f":"MAX($D$3:$D$5002)","v":0},2,{"$f":"SUM(AL$5:AL54)","v":15},{"$error":"#DIV/0!"},1]
[53,null,null,null,null,1.73,null,null,null,null,null,"-",{"$f":"(M54-M5)/(L54-L$5)","v":0},{"$f":"SUM(N5:N54)","v":0},{"$f":"COUNTIF($B$3:$B$5002,\"Nėra reikšmės\")","v":0},"-","-","-",{"$f":"(S54-S5)/(R54-R$5)","v":0},{"$f":"SUM(T5:T54)","v":0},{"$f":"COUNTIF($C$3:$C$5002,\"Nėra reikšmės\")","v":0},"-","-","-",{"$f":"(Y54-Y5)/(X54-X$5)","v":0},{"$f":"SUM(Z5:Z54)","v":0},{"$f":"COUNTIF($D$3:$D$5002,\"Nėra reikšmės\")","v":0},"-","-",null,{"$f":"(AE54-AE5)/(AD54-AD$5)","v":0},{"$f":"SUM(AF5:AF54)","v":0},{"$f":"COUNTIF($E$3:$E$5002,\"Nėra reikšmės\")","v":0},"-","-",null,{"$f":"(AK54-AK5)/(AJ54-AJ$5)","v":4.6938775510204081E-3},0,{"$f":"COUNTIF($D$3:$D$5002,\"Nėra reikšmės\")","v":0},"-","-"]
[54,null,null,null,null,1.72]
[55,null,null,null,null,1.1100000000000001]
[56,null,null,null,null,0.45]
[57,null,null,null,null,1.75]
[58,null,null,null,null,1.7]
[59,null,null,null,null,0.98]
[60,null,null,null,null,1.7]
[61,null,null,null,null,0.9]
[62,null,null,null,null,0.36]
[63,null,null,null,null,1.43]
[64,null,null,null,null,0.04]
[65,null,null,null,null,1.73]
[66,null,null,null,null,0.94]
[67,null,null,null,null,1.0900000000000001]
[68,null,null,null,null,1.71]
[69,null,null,null,null,0.9]
[70,null,null,null,null,0.68]
[71,null,null,null,null,1.0900000000000001]
[72,null,null,null,null,1.43]
[73,null,null,null,null,0.86]
[74,null,null,null,null,1.6]
[75,null,null,null,null,0.11]
[76,null,null,null,null,0.04]
[77,null,null,null,null,-0.2]
[78,null,null,null,null,1.05]
[79,null,null,null,null,1.65]
[80,null,null,null,null,1.07]
[81,null,null,null,null,0.72]
[82,null,null,null,null,1.91]
[83,null,null,null,null,1.36]
[84,null,null,null,null,0.77]
[85,null,null,null,null,1.58]
[86,null,null,null,null,1.51]
[87,null,null,null,null,0.94]
[88,null,null,null,null,0.38]
[89,null,null,null,null,1.68]
[90,null,null,null,null,0.14000000000000001]
[91,null,null,null,null,1.32]
[92,null,null,null,null,0.6]
[93,null,null,null,null,1.21]
[94,null,null,null,null,1.52]
[95,null,null,null,null,0.01]
[96,null,null,null,null,1.84]
[97,null,null,null,null,0.71]
[98,null,null,null,null,0.99]
[99,null,null,null,null,0.63]
[100,null,null,null,null,1.1200000000000001]
[101,null,null,null,null,0.02]
[102,null,null,null,null,0.99]
[103,null,null,null,null,1.8]
[104,null,null,null,null,0.97]
[105,null,null,null,null,0.04]
[106,null,null,null,null,1.23]
[107,null,null,null,null,0.87]
[108,null,null,null,null,1.48]
[109,null,null,null,null,0.16]
[110,null,null,null,null,0.93]
[111,null,null,null,null,1.1299999999999999]
[112,null,null,null,null,0.97]
[113,null,null,null,null,1.62]
[114,null,null,null,null,0.73]
[115,null,null,null,null,1.47]
[116,null,null,null,null,0.46]
[117,null,null,null,null,2.0099999999999998]
[118,null,null,null,null,1.31]
[119,null,null,null,null,0.97]
[120,null,null,null,null,0.59]
[121,null,null,null,null,-0.08]
[122,null,null,null,null,0.22]
[123,null,null,null,null,1.1399999999999999]
[124,null,null,null,null,0.87]
[125,null,null,null,null,1.1399999999999999]
[126,null,null,null,null,2.5299999999999998]
[127,null,null,null,null,0.75]
[128,null,null,null,null,0.99]
[129,null,null,null,null,1.34]
[130,null,null,null,null,1.44]
[131,null,null,null,null,1.74]
[132,null,null,null,null,0.55000000000000004]
[133,null,null,null,null,0.14000000000000001]
[134,null,null,null,null,1.23]
[135,null,null,null,null,1.57]
[136,null,null,null,null,0.65]
[137,null,null,null,null,1.02]
[138,null,null,null,null,1.07]
[139,null,null,null,null,0.87]
[140,null,null,null,null,1.3]
[141,null,null,null,null,1.1000000000000001]
[142,null,null,null,null,0.92]
[143,null,null,null,null,0.13]
[144,null,null,null,null,1.24]
[145,null,null,null,null,1.07]
[146,null,null,null,null,0.28999999999999998]
[147,null,null,null,null,0.37]
[148,null,null,null,null,1.5]
[149,null,null,null,null,1.54]
[150,null,null,null,null,1.65]
[151,null,null,null,null,1.32]
[152,null,null,null,null,1.03]
[153,null,null,null,null,0.86]
[154,null,null,null,null,1.64]
[155,null,null,null,null,0.62]
[156,null,null,null,null,1.39]
[157,null,null,null,null,1.29]
[158,null,null,null,null,1.08]
[159,null,null,null,null,0.69]
[160,null,null,null,null,1.24]
[161,null,null,null,null,1.48]
[162,null,null,null,null,0.8]
[163,null,null,null,null,1.34]
[164,null,null,null,null,0.33]
[165,null,null,null,null,1.18]
[166,null,null,null,null,0.64]
[167,null,null,null,null,0.73]
[168,null,null,null,null,1.2]
[169,null,null,null,null,0.79]
[170,null,null,null,null,0.79]
[171,null,null,null,null,0.43]
[172,null,null,null,null,1.56]
[173,null,null,null,null,1.29]
[174,null,null,null,null,0.99]
[175,null,null,null,null,-0.01]
[176,null,null,null,null,1.1399999999999999]
[177,null,null,null,null,0.68]
[178,null,null,null,null,0.05]
[179,null,null,null,null,1.56]
[180,null,null,null,null,0.56000000000000005]
[181,null,null,null,null,1.07]
[182,null,null,null,null,1.77]
[183,null,null,null,null,1.02]
[184,null,null,null,null,1.83]
[185,null,null,null,null,1.03]
[186,null,null,null,null,1.63]
[187,null,null,null,null,0.24]
[188,null,null,null,null,1.47]
[189,null,null,null,null,1.03]
[190,null,null,null,null,1.7]
[191,null,null,null,null,1.21]
[192,null,null,null,null,0.88]
[193,null,null,null,null,0.08]
[194,null,null,null,null,1.03]
[195,null,null,null,null,-0.03]
[196,null,null,null,null,2.38]
[197,null,null,null,null,1.39]
[198,null,null,null,null,0.43]
[199,null,null,null,null,0.99]
[200,null,null,null,null,1.65]
[201,null,null,null,null,2.21]
[202,null,null,null,null,2.19]
[203,null,null,null,null,-0.01]
[204,null,null,null,null,1.71]
[205,null,null,null,null,2.64]
[206,null,null,null,null,0.72]
[207,null,null,null,null,0.45]
[208,null,null,null,null,1.42]
[209,null,null,null,null,1.22]
[210,null,null,null,null,1.46]
[211,null,null,null,null,1.18]
[212,null,null,null,null,0.95]
[213,null,null,null,null,1.57]
[214,null,null,null,null,0.4]
[215,null,null,null,null,0.94]
[216,null,null,null,null,0.86]
[217,null,null,null,null,1.25]
[218,null,null,null,null,0.64]
[219,null,null,null,null,0.36]
[220,null,null,null,null,0.88]
[221,null,null,null,null,1.07]
[222,null,null,null,null,2.09]
[223,null,null,null,null,0.85]
[224,null,null,null,null,0.46]
[225,null,null,null,null,1.1299999999999999]
[226,null,null,null,null,1.1399999999999999]
[227,null,null,null,null,1.69]
[228,null,null,null,null,0.68]
[229,null,null,null,null,1.48]
[230,null,null,null,null,0.76]
[231,null,null,null,null,1.47]
[232,null,null,null,null,0.37]
[233,null,null,null,null,0.75]
[234,null,null,null,null,1.31]
[235,null,null,null,null,0.7]
[236,null,null,null,null,1.42]
[237,null,null,null,null,0.34]
[238,null,null,null,null,1.46]
[239,null,null,null,null,0.56999999999999995]
[240,null,null,null,null,1.57]
[241,null,null,null,null,0.33]
[242,null,null,null,null,0.32]
[243,null,null,null,null,1.27]
[244,null,null,null,null,0.83]
[245,null,null,null,null,1.56]
[246,null,null,null,null,0.7]
[247,null,null,null,null,0.9]
[248,null,null,null,null,1.46]
[249,null,null,null,null,1.05]
[250,null,null,null,null,0.7]
[251,null,null,null,null,1.1100000000000001]
[252,null,null,null,null,1.65]
[253,null,null,null,null,0.49]
[254,null,null,null,null,0.77]
[255,null,null,null,null,0.28000000000000003]
[256,null,null,null,null,1.02]
[257,null,null,null,null,0.12]
[258,null,null,null,null,1]
[259,null,null,null,null,0.51]
[260,null,null,null,null,1.23]
[261,null,null,null,null,1.02]
[262,null,null,null,null,0.98]
[263,null,null,null,null,1.1299999999999999]
[264,null,null,null,null,1.83]
[265,null,null,null,null,0.2]
[266,null,null,null,null,0.77]
[267,null,null,null,null,1.59]
[268,null,null,null,null,0.49]
[269,null,null,null,null,1.23]
[270,null,null,null,null,0.78]
[271,null,null,null,null,-0.04]
[272,null,null,null,null,1.32]
[273,null,null,null,null,0.91]
[274,null,null,null,null,1.19]
[275,null,null,null,null,1.1599999999999999]
[276,null,null,null,null,1.65]
[277,null,null,null,null,1.94]
[278,null,null,null,null,1.02]
[279,null,null,null,null,1.81]
[280,null,null,null,null,0.66]
[281,null,null,null,null,0.21]
[282,null,null,null,null,0.36]
[283,null,null,null,null,1.02]
[284,null,null,null,null,0.62]
[285,null,null,null,null,0.35]
[286,null,null,null,null,0.62]
[287,null,null,null,null,0.73]
[288,null,null,null,null,0.1]
[289,null,null,null,null,1.21]
[290,null,null,null,null,1.17]
[291,null,null,null,null,2.33]
[292,null,null,null,null,1.47]
[293,null,null,null,null,1.51]
[294,null,null,null,null,0.92]
[295,null,null,null,null,1.37]
[296,null,null,null,null,0.55000000000000004]
[297,null,null,null,null,0.94]
[298,null,null,null,null,1.22]
[299,null,null,null,null,0.36]
[300,null,null,null,null,1.4]
[301,null,null,null,null,1.56]
[302,null,null,null,null,0.76]
[303,null,null,null,null,1.01]
[304,null,null,null,null,1.8]
[305,null,null,null,null,1.29]
[306,null,null,null,null,0.21]
[307,null,null,null,null,1.68]
[308,null,null,null,null,1.48]
[309,null,null,null,null,1.35]
[310,null,null,null,null,0.95]
[311,null,null,null,null,1.42]
[312,null,null,null,null,0.55000000000000004]
[313,null,null,null,null,1.54]
[314,null,null,null,null,1.27]
[315,null,null,null,null,0.91]
[316,null,null,null,null,1.05]
[317,null,null,null,null,0.63]
[318,null,null,null,null,0.63]
[319,null,null,null,null,1.03]
[320,null,null,null,null,0.67]
[321,null,null,null,null,0.81]
[322,null,null,null,null,1.34]
[323,null,null,null,null,0.78]
[324,null,null,null,null,0.95]
[325,null,null,null,null,0.97]
[326,null,null,null,null,0.02]
[327,null,null,null,null,1.94]
[328,null,null,null,null,1.39]
[329,null,null,null,null,1.0900000000000001]
[330,null,null,null,null,1.57]
[331,null,null,null,null,0.12]
[332,null,null,null,null,1.02]
[333,null,null,null,null,0.65]
[334,null,null,null,null,1.24]
[335,null,null,null,null,1.7]
[336,null,null,null,null,0.91]
[337,null,null,null,null,1.1599999999999999]
[338,null,null,null,null,0]
[339,null,null,null,null,2.38]
[340,null,null,null,null,0.64]
[341,null,null,null,null,1.0900000000000001]
[342,null,null,null,null,1.57]
[343,null,null,null,null,0.61]
[344,null,null,null,null,0.59]
[345,null,null,null,null,1.28]
[346,null,null,null,null,1.2]
[347,null,null,null,null,0.82]
[348,null,null,null,null,0.57999999999999996]
[349,null,null,null,null,-0.15]
[350,null,null,null,null,1.61]
[351,null,null,null,null,0.35]
[352,null,null,null,null,0.45]
[353,null,null,null,null,-0.23]
[354,null,null,null,null,0.69]
[355,null,null,null,null,1.1599999999999999]
[356,null,null,null,null,-0.12]
[357,null,null,null,null,0.54]
[358,null,null,null,null,0.74]
[359,null,null,null,null,1.28]
[360,null,null,null,null,1.17]
[361,null,null,null,null,0.73]
[362,null,null,null,null,0.63]
[363,null,null,null,null,0.66]
[364,null,null,null,null,0.85]
[365,null,null,null,null,0.47]
[366,null,null,null,null,1.31]
[367,null,null,null,null,1.0900000000000001]
[368,null,null,null,null,0.75]
[369,null,null,null,null,1.21]
[370,null,null,null,null,1.26]
[371,null,null,null,null,1.08]
[372,null,null,null,null,1.1200000000000001]
[373,null,null,null,null,0.4]
[374,null,null,null,null,0.19]
[375,null,null,null,null,0.34]
[376,null,null,null,null,1.29]
[377,null,null,null,null,-0.16]
[378,null,null,null,null,0.96]
[379,null,null,null,null,0.79]
[380,null,null,null,null,0.74]
[381,null,null,null,null,0.42]
[382,null,null,null,null,1]
[383,null,null,null,null,1.01]
[384,null,null,null,null,0.68]
[385,null,null,null,null,0.01]
[386,null,null,null,null,1.41]
[387,null,null,null,null,1.67]
[388,null,null,null,null,0.76]
[389,null,null,null,null,0.68]
[390,null,null,null,null,0.95]
[391,null,null,null,null,0.74]
[392,null,null,null,null,1.93]
[393,null,null,null,null,0.42]
[394,null,null,null,null,1.23]
[395,null,null,null,null,1.41]
[396,null,null,null,null,0]
[397,null,null,null,null,0.5]
[398,null,null,null,null,-0.19]
[399,null,null,null,null,0.9]
[400,null,null,null,null,1.76]
[401,null,null,null,null,1.03]
[402,null,null,null,null,0.63]
[403,null,null,null,null,0.97]
[404,null,null,null,null,0.54]
[405,null,null,null,null,1.4]
[406,null,null,null,null,0.12]
[407,null,null,null,null,1.39]
[408,null,null,null,null,2.33]
[409,null,null,null,null,1.03]
[410,null,null,null,null,1.18]
[411,null,null,null,null,1.1000000000000001]
[412,null,null,null,null,1.3]
[413,null,null,null,null,1.05]
[414,null,null,null,null,0.56999999999999995]
[415,null,null,null,null,1.21]
[416,null,null,null,null,0.98]
[417,null,null,null,null,1.49]
[418,null,null,null,null,0.88]
[419,null,null,null,null,0.86]
[420,null,null,null,null,-7.0000000000000007E-2]
[421,null,null,null,null,1.21]
[422,null,null,null,null,1.71]
[423,null,null,null,null,0.12]
[424,null,null,null,null,0.94]
[425,null,null,null,null,1.2]
[426,null,null,null,null,1.06]
[427,null,null,null,null,0.5]
[428,null,null,null,null,1.67]
[429,null,null,null,null,0.62]
[430,null,null,null,null,0.89]
[431,null,null,null,null,0.52]
[432,null,null,null,null,1.01]
[433,null,null,null,null,1.72]
[434,null,null,null,null,0.59]
[435,null,null,null,null,1.76]
[436,null,null,null,null,0.63]
[437,null,null,null,null,1.19]
[438,null,null,null,null,1.0900000000000001]
[439,null,null,null,null,1.51]
[440,null,null,null,null,1.78]
[441,null,null,null,null,1.92]
[442,null,null,null,null,1.25]
[443,null,null,null,null,0.64]
[444,null,null,null,null,0.47]
[445,null,null,null,null,1.56]
[446,null,null,null,null,1.56]
[447,null,null,null,null,0.61]
[448,null,null,null,null,1.67]
[449,null,null,null,null,1.25]
[450,null,null,null,null,1.28]
[451,null,null,null,null,1.43]
[452,null,null,null,null,1]
[453,null,null,null,null,1.67]
[454,null,null,null,null,0.5]
[455,null,null,null,null,0.8]
[456,null,null,null,null,0.98]
[457,null,null,null,null,0.22]
[458,null,null,null,null,0.76]
[459,null,null,null,null,0.88]
[460,null,null,null,null,0.94]
[461,null,null,null,null,0.23]
[462,null,null,null,null,1.07]
[463,null,null,null,null,0.79]
[464,null,null,null,null,0.59]
[465,null,null,null,null,0.61]
[466,null,null,null,null,0.63]
[467,null,null,null,null,0.12]
[468,null,null,null,null,1.03]
[469,null,null,null,null,1.1399999999999999]
[470,null,null,null,null,1.8]
[471,null,null,null,null,2.48]
[472,null,null,null,null,0.09]
[473,null,null,null,null,1.65]
[474,null,null,null,null,2.5099999999999998]
[475,null,null,null,null,1.7]
[476,null,null,null,null,0.77]
[477,null,null,null,null,0.91]
[478,null,null,null,null,0.64]
[479,null,null,null,null,1.47]
[480,null,null,null,null,1.37]
[481,null,null,null,null,1.62]
[482,null,null,null,null,1.19]
[483,null,null,null,null,0.15]
[484,null,null,null,null,0.2]
[485,null,null,null,null,0.4]
[486,null,null,null,null,1.1200000000000001]
[487,null,null,null,null,0.5]
[488,null,null,null,null,0.71]
[489,null,null,null,null,1.21]
[490,null,null,null,null,0.75]
[491,null,null,null,null,1.1100000000000001]
[492,null,null,null,null,1.03]
[493,null,null,null,null,1.2]
[494,null,null,null,null,0.54]
[495,null,null,null,null,0.56000000000000005]
[496,null,null,null,null,1.1200000000000001]
[497,null,null,null,null,1.39]
[498,null,null,null,null,0.76]
[499,null,null,null,null,0.56000000000000005]
[500,null,null,null,null,0.1]
[501]
[502]
[503]
[504]
[505]
[506]
[507]
[508]
[509]
[510]
[511]
[512]
[513]
[514]
[515]
[516]
[517]
[518]
[519]
[520]
[521]
[522]
[523]
[524]
[525]
[526]
[527]
[528]
[529]
[530]
[531]
[532]
[533]
[534]
[535]
[536]
[537]
[538]
[539]
[540]
[541]
[542]
[543]
[544]
[545]
[546]
[547]
[548]
[549]
[550]
[551]
[552]
[553]
[554]
[555]
[556]
[557]
[558]
[559]
[560]
[561]
[562]
[563]
[564]
[565]
[566]
[567]
[568]
[569]
[570]
[571]
[572]
[573]
[574]
[575]
[576]
[577]
[578]
[579]
[580]
[581]
[582]
[583]
[584]
[585]
[586]
[587]
[588]
[589]
[590]
[591]
[592]
[593]
[594]
[595]
[596]
[597]
[598]
[599]
[600]
[601]
[602]
[603]
[604]
[605]
[606]
[607]
[608]
[609]
[610]
[611]
[612]
[613]
[614]
[615]
[616]
[617]
[618]
[619]
[620]
[621]
[622]
[623]
[624]
[625]
[626]
[627]
[628]
[629]
[630]
[631]
[632]
[633]
[634]
[635]
[636]
[637]
[638]
[639]
[640]
[641]
[642]
[643]
[644]
[645]
[646]
[647]
[648]
[649]
[650]
[651]
[652]
[653]
[654]
[655]
[656]
[657]
[658]
[659]
[660]
[661]
[662]
[663]
[664]
[665]
[666]
[667]
[668]
[669]
[670]
[671]
[672]
[673]
[674]
[675]
[676]
[677]
[678]
[679]
[680]
[681]
[682]
[683]
[684]
[685]
[686]
[687]
[688]
[689]
[690]
[691]
[692]
[693]
[694]
[695]
[696]
[697]
[698]
[699]
[700]
[701]
[702]
[703]
[704]
[705]
[706]
[707]
[708]
[709]
[710]
[711]
[712]
[713]
[714]
[715]
[716]
[717]
[718]
[719]
[720]
[721]
[722]
[723]
[724]
[725]
[726]
[727]
[728]
[729]
[730]
[731]
[732]
[733]
[734]
[735]
[736]
[737]
[738]
[739]
[740]
[741]
[742]
[743]
[744]
[745]
[746]
[747]
[748]
[749]
[750]
[751]
[752]
[753]
[754]
[755]
[756]
[757]
[758]
[759]
[760]
[761]
[762]
[763]
[764]
[765]
[766]
[767]
[768]
[769]
[770]
[771]
[772]
[773]
[774]
[775]
[776]
[777]
[778]
[779]
[780]
[781]
[782]
[783]
[784]
[785]
[786]
[787]
[788]
[789]
[790]
[791]
[792]
[793]
[794]
[795]
[796]
[797]
[798]
[799]
[800]
[801]
[802]
[803]
[804]
[805]
[806]
[807]
[808]
[809]
[810]
[811]
[812]
[813]
[814]
[815]
[816]
[817]
[818]
[819]
[820]
[821]
[822]
[823]
[824]
[825]
[826]
[827]
[828]
[829]
[830]
[831]
[832]
[833]
[834]
[835]
[836]
[837]
[838]
[839]
[840]
[841]
[842]
[843]
[844]
[845]
[846]
[847]
[848]
[849]
[850]
[851]
[852]
[853]
[854]
[855]
[856]
[857]
[858]
[859]
[860]
[861]
[862]
[863]
[864]
[865]
[866]
[867]
[868]
[869]
[870]
[871]
[872]
[873]
[874]
[875]
[876]
[877]
[878]
[879]
[880]
[881]
[882]
[883]
[884]
[885]
[886]
[887]
[888]
[889]
[890]
[891]
[892]
[893]
[894]
[895]
[896]
[897]
[898]
[899]
[900]
[901]
[902]
[903]
[904]
[905]
[906]
[907]
[908]
[909]
[910]
[911]
[912]
[913]
[914]
[915]
[916]
[917]
[918]
[919]
[920]
[921]
[922]
[923]
[924]
[925]
[926]
[927]
[928]
[929]
[930]
[931]
[932]
[933]
[934]
[935]
[936]
[937]
[938]
[939]
[940]
[941]
[942]
[943]
[944]
[945]
[946]
[947]
[948]
[949]
[950]
[951]
[952]
[953]
[954]
[955]
[956]
[957]
[958]
[959]
[960]
[961]
[962]
[963]
[964]
[965]
[966]
[967]
[968]
[969]
[970]
[971]
[972]
[973]
[974]
[975]
[976]
[977]
[978]
[979]
[980]
[981]
[982]
[983]
[984]
[985]
[986]
[987]
[988]
[989]
[990]
[991]
[992]
[993]
[994]
[995]
[996]
[997]
[998]
[999]
[1000]
[1001]
[1002]
[1003]
[1004]
[1005]
[1006]
[1007]
[1008]
[1009]
[1010]
[1011]
[1012]
[1013]
[1014]
[1015]
[1016]
[1017]
[1018]
[1019]
[1020]
[1021]
[1022]
[1023]
[1024]
[1025]
[1026]
[1027]
[1028]
[1029]
[1030]
[1031]
[1032]
[1033]
[1034]
[1035]
[1036]
[1037]
[1038]
[1039]
[1040]
[1041]
[1042]
[1043]
[1044]
[1045]
[1046]
[1047]
[1048]
[1049]
[1050]
[1051]
[1052]
[1053]
[1054]
[1055]
[1056]
[1057]
[1058]
[1059]
[1060]
[1061]
[1062]
[1063]
[1064]
[1065]
[1066]
[1067]
[1068]
[1069]
[1070]
[1071]
[1072]
[1073]
[1074]
[1075]
[1076]
[1077]
[1078]
[1079]
[1080]
[1081]
[1082]
[1083]
[1084]
[1085]
[1086]
[1087]
[1088]
[1089]
[1090]
[1091]
[1092]
[1093]
[1094]
[1095]
[1096]
[1097]
[1098]
[1099]
[1100]
[1101]
[1102]
[1103]
[1104]
[1105]
[1106]
[1107]
[1108]
[1109]
[1110]
[1111]
[1112]
[1113]
[1114]
[1115]
[1116]
[1117]
[1118]
[1119]
[1120]
[1121]
[1122]
[1123]
[1124]
[1125]
[1126]
[1127]
[1128]
[1129]
[1130]
[1131]
[1132]
[1133]
[1134]
[1135]
[1136]
[1137]
[1138]
[1139]
[1140]
[1141]
[1142]
[1143]
[1144]
[1145]
[1146]
[1147]
[1148]
[1149]
[1150]
[1151]
[1152]
[1153]
[1154]
[1155]
[1156]
[1157]
[1158]
[1159]
[1160]
[1161]
[1162]
[1163]
[1164]
[1165]
[1166]
[1167]
[1168]
[1169]
[1170]
[1171]
[1172]
[1173]
[1174]
[1175]
[1176]
[1177]
[1178]
[1179]
[1180]
[1181]
[1182]
[1183]
[1184]
[1185]
[1186]
[1187]
[1188]
[1189]
[1190]
[1191]
[1192]
[1193]
[1194]
[1195]
[1196]
[1197]
[1198]
[1199]
[1200]
[1201]
[1202]
[1203]
[1204]
[1205]
[1206]
[1207]
[1208]
[1209]
[1210]
[1211]
[1212]
[1213]
[1214]
[1215]
[1216]
[1217]
[1218]
[1219]
[1220]
[1221]
[1222]
[1223]
[1224]
[1225]
[1226]
[1227]
[1228]
[1229]
[1230]
[1231]
[1232]
[1233]
[1234]
[1235]
[1236]
[1237]
[1238]
[1239]
[1240]
[1241]
[1242]
[1243]
[1244]
[1245]
[1246]
[1247]
[1248]
[1249]
[1250]
[1251]
[1252]
[1253]
[1254]
[1255]
[1256]
[1257]
[1258]
[1259]
[1260]
[1261]
[1262]
[1263]
[1264]
[1265]
[1266]
[1267]
[1268]
[1269]
[1270]
[1271]
[1272]
[1273]
[1274]
[1275]
[1276]
[1277]
[1278]
[1279]
[1280]
[1281]
[1282]
[1283]
[1284]
[1285]
[1286]
[1287]
[1288]
[1289]
[1290]
[1291]
[1292]
[1293]
[1294]
[1295]
[1296]
[1297]
[1298]
[1299]
[1300]
[1301]
[1302]
[1303]
[1304]
[1305]
[1306]
[1307]
[1308]
[1309]
[1310]
[1311]
[1312]
[1313]
[1314]
[1315]
[1316]
[1317]
[1318]
[1319]
[1320]
[1321]
[1322]
[1323]
[1324]
[1325]
[1326]
[1327]
[1328]
[1329]
[1330]
[1331]
[1332]
[1333]
[1334]
[1335]
[1336]
[1337]
[1338]
[1339]
[1340]
[1341]
[1342]
[1343]
[1344]
[1345]
[1346]
[1347]
[1348]
[1349]
[1350]
[1351]
[1352]
[1353]
[1354]
[1355]
[1356]
[1357]
[1358]
[1359]
[1360]
[1361]
[1362]
[1363]
[1364]
[1365]
[1366]
[1367]
[1368]
[1369]
[1370]
[1371]
[1372]
[1373]
[1374]
[1375]
[1376]
[1377]
[1378]
[1379]
[1380]
[1381]
[1382]
[1383]
[1384]
[1385]
[1386]
[1387]
[1388]
[1389]
[1390]
[1391]
[1392]
[1393]
[1394]
[1395]
[1396]
[1397]
[1398]
[1399]
[1400]
[1401]
[1402]
[1403]
[1404]
[1405]
[1406]
[1407]
[1408]
[1409]
[1410]
[1411]
[1412]
[1413]
[1414]
[1415]
[1416]
[1417]
[1418]
[1419]
[1420]
[1421]
[1422]
[1423]
[1424]
[1425]
[1426]
[1427]
[1428]
[1429]
[1430]
[1431]
[1432]
[1433]
[1434]
[1435]
[1436]
[1437]
[1438]
[1439]
[1440]
[1441]
[1442]
[1443]
[1444]
[1445]
[1446]
[1447]
[1448]
[1449]
[1450]
[1451]
[1452]
[1453]
[1454]
[1455]
[1456]
[1457]
[1458]
[1459]
[1460]
[1461]
[1462]
[1463]
[1464]
[1465]
[1466]
[1467]
[1468]
[1469]
[1470]
[1471]
[1472]
[1473]
[1474]
[1475]
[1476]
[1477]
[1478]
[1479]
[1480]
[1481]
[1482]
[1483]
[1484]
[1485]
[1486]
[1487]
[1488]
[1489]
[1490]
[1491]
[1492]
[1493]
[1494]
[1495]
[1496]
[1497]
[1498]
[1499]
[1500]
[1501]
[1502]
[1503]
[1504]
[1505]
[1506]
[1507]
[1508]
[1509]
[1510]
[1511]
[1512]
[1513]
[1514]
[1515]
[1516]
[1517]
[1518]
[1519]
[1520]
[1521]
[1522]
[1523]
[1524]
[1525]
[1526]
[1527]
[1528]
[1529]
[1530]
[1531]
[1532]
[1533]
[1534]
[1535]
[1536]
[1537]
[1538]
[1539]
[1540]
[1541]
[1542]
[1543]
[1544]
[1545]
[1546]
[1547]
[1548]
[1549]
[1550]
[1551]
[1552]
[1553]
[1554]
[1555]
[1556]
[1557]
[1558]
[1559]
[1560]
[1561]
[1562]
[1563]
[1564]
[1565]
[1566]
[1567]
[1568]
[1569]
[1570]
[1571]
[1572]
[1573]
[1574]
[1575]
[1576]
[1577]
[1578]
[1579]
[1580]
[1581]
[1582]
[1583]
[1584]
[1585]
[1586]
[1587]
[1588]
[1589]
[1590]
[1591]
[1592]
[1593]
[1594]
[1595]
[1596]
[1597]
[1598]
[1599]
[1600]
[1601]
[1602]
[1603]
[1604]
[1605]
[1606]
[1607]
[1608]
[1609]
[1610]
[1611]
[1612]
[1613]
[1614]
[1615]
[1616]
[1617]
[1618]
[1619]
[1620]
[1621]
[1622]
[1623]
[1624]
[1625]
[1626]
[1627]
[1628]
[1629]
[1630]
[1631]
[1632]
[1633]
[1634]
[1635]
[1636]
[1637]
[1638]
[1639]
[1640]
[1641]
[1642]
[1643]
[1644]
[1645]
[1646]
[1647]
[1648]
[1649]
[1650]
[1651]
[1652]
[1653]
[1654]
[1655]
[1656]
[1657]
[1658]
[1659]
[1660]
[1661]
[1662]
[1663]
[1664]
[1665]
[1666]
[1667]
[1668]
[1669]
[1670]
[1671]
[1672]
[1673]
[1674]
[1675]
[1676]
[1677]
[1678]
[1679]
[1680]
[1681]
[1682]
[1683]
[1684]
[1685]
[1686]
[1687]
[1688]
[1689]
[1690]
[1691]
[1692]
[1693]
[1694]
[1695]
[1696]
[1697]
[1698]
[1699]
[1700]
[1701]
[1702]
[1703]
[1704]
[1705]
[1706]
[1707]
[1708]
[1709]
[1710]
[1711]
[1712]
[1713]
[1714]
[1715]
[1716]
[1717]
[1718]
[1719]
[1720]
[1721]
[1722]
[1723]
[1724]
[1725]
[1726]
[1727]
[1728]
[1729]
[1730]
[1731]
[1732]
[1733]
[1734]
[1735]
[1736]
[1737]
[1738]
[1739]
[1740]
[1741]
[1742]
[1743]
[1744]
[1745]
[1746]
[1747]
[1748]
[1749]
[1750]
[1751]
[1752]
[1753]
[1754]
[1755]
[1756]
[1757]
[1758]
[1759]
[1760]
[1761]
[1762]
[1763]
[1764]
[1765]
[1766]
[1767]
[1768]
[1769]
[1770]
[1771]
[1772]
[1773]
[1774]
[1775]
[1776]
[1777]
[1778]
[1779]
[1780]
[1781]
[1782]
[1783]
[1784]
[1785]
[1786]
[1787]
[1788]
[1789]
[1790]
[1791]
[1792]
[1793]
[1794]
[1795]
[1796]
[1797]
[1798]
[1799]
[1800]
[1801]
[1802]
[1803]
[1804]
[1805]
[1806]
[1807]
[1808]
[1809]
[1810]
[1811]
[1812]
[1813]
[1814]
[1815]
[1816]
[1817]
[1818]
[1819]
[1820]
[1821]
[1822]
[1823]
[1824]
[1825]
[1826]
[1827]
[1828]
[1829]
[1830]
[1831]
[1832]
[1833]
[1834]
[1835]
[1836]
[1837]
[1838]
[1839]
[1840]
[1841]
[1842]
[1843]
[1844]
[1845]
[1846]
[1847]
[1848]
[1849]
[1850]
[1851]
[1852]
[1853]
[1854]
[1855]
[1856]
[1857]
[1858]
[1859]
[1860]
[1861]
[1862]
[1863]
[1864]
[1865]
[1866]
[1867]
[1868]
[1869]
[1870]
[1871]
[1872]
[1873]
[1874]
[1875]
[1876]
[1877]
[1878]
[1879]
[1880]
[1881]
[1882]
[1883]
[1884]
[1885]
[1886]
[1887]
[1888]
[1889]
[1890]
[1891]
[1892]
[1893]
[1894]
[1895]
[1896]
[1897]
[1898]
[1899]
[1900]
[1901]
[1902]
[1903]
[1904]
[1905]
[1906]
[1907]
[1908]
[1909]
[1910]
[1911]
[1912]
[1913]
[1914]
[1915]
[1916]
[1917]
[1918]
[1919]
[1920]
[1921]
[1922]
[1923]
[1924]
[1925]
[1926]
[1927]
[1928]
[1929]
[1930]
[1931]
[1932]
[1933]
[1934]
[1935]
[1936]
[1937]
[1938]
[1939]
[1940]
[1941]
[1942]
[1943]
[1944]
[1945]
[1946]
[1947]
[1948]
[1949]
[1950]
[1951]
[1952]
[1953]
[1954]
[1955]
[1956]
[1957]
[1958]
[1959]
[1960]
[1961]
[1962]
[1963]
[1964]
[1965]
[1966]
[1967]
[1968]
[1969]
[1970]
[1971]
[1972]
[1973]
[1974]
[1975]
[1976]
[1977]
[1978]
[1979]
[1980]
[1981]
[1982]
[1983]
[1984]
[1985]
[1986]
[1987]
[1988]
[1989]
[1990]
[1991]
[1992]
[1993]
[1994]
[1995]
[1996]
[1997]
[1998]
[1999]
[2000]
[2001]
[2002]
[2003]
[2004]
[2005]
[2006]
[2007]
[2008]
[2009]
[2010]
[2011]
[2012]
[2013]
[2014]
[2015]
[2016]
[2017]
[2018]
[2019]
[2020]
[2021]
[2022]
[2023]
[2024]
[2025]
[2026]
[2027]
[2028]
[2029]
[2030]
[2031]
[2032]
[2033]
[2034]
[2035]
[2036]
[2037]
[2038]
[2039]
[2040]
[2041]
[2042]
[2043]
[2044]
[2045]
[2046]
[2047]
[2048]
[2049]
[2050]
[2051]
[2052]
[2053]
[2054]
[2055]
[2056]
[2057]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]
[2066]
[2067]
[2068]
[2069]
[2070]
[2071]
[2072]
[2073]
[2074]
[2075]
[2076]
[2077]
[2078]
[2079]
[2080]
[2081]
[2082]
[2083]
[2084]
[2085]
[2086]
[2087]
[2088]
[2089]
[2090]
[2091]
[2092]
[2093]
[2094]
[2095]
[2096]
[2097]
[2098]
[2099]
[2100]
[2101]
[2102]
[2103]
[2104]
[2105]
[2106]
[2107]
[2108]
[2109]
[2110]
[2111]
[2112]
[2113]
[2114]
[2115]
[2116]
[2117]
[2118]
[2119]
[2120]
[2121]
[2122]
[2123]
[2124]
[2125]
[2126]
[2127]
[2128]
[2129]
[2130]
[2131]
[2132]
[2133]
[2134]
[2135]
[2136]
[2137]
[2138]
[2139]
[2140]
[2141]
[2142]
[2143]
[2144]
[2145]
[2146]
[2147]
[2148]
[2149]
[2150]
[2151]
[2152]
[2153]
[2154]
[2155]
[2156]
[2157]
[2158]
[2159]
[2160]
[2161]
[2162]
[2163]
[2164]
[2165]
[2166]
[2167]
[2168]
[2169]
[2170]
[2171]
[2172]
[2173]
[2174]
[2175]
[2176]
[2177]
[2178]
[2179]
[2180]
[2181]
[2182]
[2183]
[2184]
[2185]
[2186]
[2187]
[2188]
[2189]
[2190]
[2191]
[2192]
[2193]
[2194]
[2195]
[2196]
[2197]
[2198]
[2199]
[2200]
[2201]
[2202]
[2203]
[2204]
[2205]
[2206]
[2207]
[2208]
[2209]
[2210]
[2211]
[2212]
[2213]
[2214]
[2215]
[2216]
[2217]
[2218]
[2219]
[2220]
[2221]
[2222]
[2223]
[2224]
[2225]
[2226]
[2227]
[2228]
[2229]
[2230]
[2231]
[2232]
[2233]
[2234]
[2235]
[2236]
[2237]
[2238]
[2239]
[2240]
[2241]
[2242]
[2243]
[2244]
[2245]
[2246]
[2247]
[2248]
[2249]
[2250]
[2251]
[2252]
[2253]
[2254]
[2255]
[2256]
[2257]
[2258]
[2259]
[2260]
[2261]
[2262]
[2263]
[2264]
[2265]
[2266]
[2267]
[2268]
[2269]
[2270]
[2271]
[2272]
[2273]
[2274]
[2275]
[2276]
[2277]
[2278]
[2279]
[2280]
[2281]
[2282]
[2283]
[2284]
[2285]
[2286]
[2287]
[2288]
[2289]
[2290]
[2291]
[2292]
[2293]
[2294]
[2295]
[2296]
[2297]
[2298]
[2299]
[2300]
[2301]
[2302]
[2303]
[2304]
[2305]
[2306]
[2307]
[2308]
[2309]
[2310]
[2311]
[2312]
[2313]
[2314]
[2315]
[2316]
[2317]
[2318]
[2319]
[2320]
[2321]
[2322]
[2323]
[2324]
[2325]
[2326]
[2327]
[2328]
[2329]
[2330]
[2331]
[2332]
[2333]
[2334]
[2335]
[2336]
[2337]
[2338]
[2339]
[2340]
[2341]
[2342]
[2343]
[2344]
[2345]
[2346]
[2347]
[2348]
[2349]
[2350]
[2351]
[2352]
[2353]
[2354]
[2355]
[2356]
[2357]
[2358]
[2359]
[2360]
[2361]
[2362]
[2363]
[2364]
[2365]
[2366]
[2367]
[2368]
[2369]
[2370]
[2371]
[2372]
[2373]
[2374]
[2375]
[2376]
[2377]
[2378]
[2379]
[2380]
[2381]
[2382]
[2383]
[2384]
[2385]
[2386]
[2387]
[2388]
[2389]
[2390]
[2391]
[2392]
[2393]
[2394]
[2395]
[2396]
[2397]
[2398]
[2399]
[2400]
[2401]
[2402]
[2403]
[2404]
[2405]
[2406]
[2407]
[2408]
[2409]
[2410]
[2411]
[2412]
[2413]
[2414]
[2415]
[2416]
[2417]
[2418]
[2419]
[2420]
[2421]
[2422]
[2423]
[2424]
[2425]
[2426]
[2427]
[2428]
[2429]
[2430]
[2431]
[2432]
[2433]
[2434]
[2435]
[2436]
[2437]
[2438]
[2439]
[2440]
[2441]
[2442]
[2443]
[2444]
[2445]
[2446]
[2447]
[2448]
[2449]
[2450]
[2451]
[2452]
[2453]
[2454]
[2455]
[2456]
[2457]
[2458]
[2459]
[2460]
[2461]
[2462]
[2463]
[2464]
[2465]
[2466]
[2467]
[2468]
[2469]
[2470]
[2471]
[2472]
[2473]
[2474]
[2475]
[2476]
[2477]
[2478]
[2479]
[2480]
[2481]
[2482]
[2483]
[2484]
[2485]
[2486]
[2487]
[2488]
[2489]
[2490]
[2491]
[2492]
[2493]
[2494]
[2495]
[2496]
[2497]
[2498]
[2499]
[2500]
[2501]
[2502]
[2503]
[2504]
[2505]
[2506]
[2507]
[2508]
[2509]
[2510]
[2511]
[2512]
[2513]
[2514]
[2515]
[2516]
[2517]
[2518]
[2519]
[2520]
[2521]
[2522]
[2523]
[2524]
[2525]
[2526]
[2527]
[2528]
[2529]
[2530]
[2531]
[2532]
[2533]
[2534]
[2535]
[2536]
[2537]
[2538]
[2539]
[2540]
[2541]
[2542]
[2543]
[2544]
[2545]
[2546]
[2547]
[2548]
[2549]
[2550]
[2551]
[2552]
[2553]
[2554]
[2555]
[2556]
[2557]
[2558]
[2559]
[2560]
[2561]
[2562]
[2563]
[2564]
[2565]
[2566]
[2567]
[2568]
[2569]
[2570]
[2571]
[2572]
[2573]
[2574]
[2575]
[2576]
[2577]
[2578]
[2579]
[2580]
[2581]
[2582]
[2583]
[2584]
[2585]
[2586]
[2587]
[2588]
[2589]
[2590]
[2591]
[2592]
[2593]
[2594]
[2595]
[2596]
[2597]
[2598]
[2599]
[2600]
[2601]
[2602]
[2603]
[2604]
[2605]
[2606]
[2607]
[2608]
[2609]
[2610]
[2611]
[2612]
[2613]
[2614]
[2615]
[2616]
[2617]
[2618]
[2619]
[2620]
[2621]
[2622]
[2623]
[2624]
[2625]
[2626]
[2627]
[2628]
[2629]
[2630]
[2631]
[2632]
[2633]
[2634]
[2635]
[2636]
[2637]
[2638]
[2639]
[2640]
[2641]
[2642]
[2643]
[2644]
[2645]
[2646]
[2647]
[2648]
[2649]
[2650]
[2651]
[2652]
[2653]
[2654]
[2655]
[2656]
[2657]
[2658]
[2659]
[2660]
[2661]
[2662]
[2663]
[2664]
[2665]
[2666]
[2667]
[2668]
[2669]
[2670]
[2671]
[2672]
[2673]
[2674]
[2675]
[2676]
[2677]
[2678]
[2679]
[2680]
[2681]
[2682]
[2683]
[2684]
[2685]
[2686]
[2687]
[2688]
[2689]
[2690]
[2691]
[2692]
[2693]
[2694]
[2695]
[2696]
[2697]
[2698]
[2699]
[2700]
[2701]
[2702]
[2703]
[2704]
[2705]
[2706]
[2707]
[2708]
[2709]
[2710]
[2711]
[2712]
[2713]
[2714]
[2715]
[2716]
[2717]
[2718]
[2719]
[2720]
[2721]
[2722]
[2723]
[2724]
[2725]
[2726]
[2727]
[2728]
[2729]
[2730]
[2731]
[2732]
[2733]
[2734]
[2735]
[2736]
[2737]
[2738]
[2739]
[2740]
[2741]
[2742]
[2743]
[2744]
[2745]
[2746]
[2747]
[2748]
[2749]
[2750]
[2751]
[2752]
[2753]
[2754]
[2755]
[2756]
[2757]
[2758]
[2759]
[2760]
[2761]
[2762]
[2763]
[2764]
[2765]
[2766]
[2767]
[2768]
[2769]
[2770]
[2771]
[2772]
[2773]
[2774]
[2775]
[2776]
[2777]
[2778]
[2779]
[2780]
[2781]
[2782]
[2783]
[2784]
[2785]
[2786]
[2787]
[2788]
[2789]
[2790]
[2791]
[2792]
[2793]
[2794]
[2795]
[2796]
[2797]
[2798]
[2799]
[2800]
[2801]
[2802]
[2803]
[2804]
[2805]
[2806]
[2807]
[2808]
[2809]
[2810]
[2811]
[2812]
[2813]
[2814]
[2815]
[2816]
[2817]
[2818]
[2819]
[2820]
[2821]
[2822]
[2823]
[2824]
[2825]
[2826]
[2827]
[2828]
[2829]
[2830]
[2831]
[2832]
[2833]
[2834]
[2835]
[2836]
[2837]
[2838]
[2839]
[2840]
[2841]
[2842]
[2843]
[2844]
[2845]
[2846]
[2847]
[2848]
[2849]
[2850]
[2851]
[2852]
[2853]
[2854]
[2855]
[2856]
[2857]
[2858]
[2859]
[2860]
[2861]
[2862]
[2863]
[2864]
[2865]
[2866]
[2867]
[2868]
[2869]
[2870]
[2871]
[2872]
[2873]
[2874]
[2875]
[2876]
[2877]
[2878]
[2879]
[2880]
[2881]
[2882]
[2883]
[2884]
[2885]
[2886]
[2887]
[2888]
[2889]
[2890]
[2891]
[2892]
[2893]
[2894]
[2895]
[2896]
[2897]
[2898]
[2899]
[2900]
[2901]
[2902]
[2903]
[2904]
[2905]
[2906]
[2907]
[2908]
[2909]
[2910]
[2911]
[2912]
[2913]
[2914]
[2915]
[2916]
[2917]
[2918]
[2919]
[2920]
[2921]
[2922]
[2923]
[2924]
[2925]
[2926]
[2927]
[2928]
[2929]
[2930]
[2931]
[2932]
[2933]
[2934]
[2935]
[2936]
[2937]
[2938]
[2939]
[2940]
[2941]
[2942]
[2943]
[2944]
[2945]
[2946]
[2947]
[2948]
[2949]
[2950]
[2951]
[2952]
[2953]
[2954]
[2955]
[2956]
[2957]
[2958]
[2959]
[2960]
[2961]
[2962]
[2963]
[2964]
[2965]
[2966]
[2967]
[2968]
[2969]
[2970]
[2971]
[2972]
[2973]
[2974]
[2975]
[2976]
[2977]
[2978]
[2979]
[2980]
[2981]
[2982]
[2983]
[2984]
[2985]
[2986]
[2987]
[2988]
[2989]
[2990]
[2991]
[2992]
[2993]
[2994]
[2995]
[2996]
[2997]
[2998]
[2999]
[3000]
[3001]
[3002]
[3003]
[3004]
[3005]
[3006]
[3007]
[3008]
[3009]
[3010]
[3011]
[3012]
[3013]
[3014]
[3015]
[3016]
[3017]
[3018]
[3019]
[3020]
[3021]
[3022]
[3023]
[3024]
[3025]
[3026]
[3027]
[3028]
[3029]
[3030]
[3031]
[3032]
[3033]
[3034]
[3035]
[3036]
[3037]
[3038]
[3039]
[3040]
[3041]
[3042]
[3043]
[3044]
[3045]
[3046]
[3047]
[3048]
[3049]
[3050]
[3051]
[3052]
[3053]
[3054]
[3055]
[3056]
[3057]
[3058]
[3059]
[3060]
[3061]
[3062]
[3063]
[3064]
[3065]
[3066]
[3067]
[3068]
[3069]
[3070]
[3071]
[3072]
[3073]
[3074]
[3075]
[3076]
[3077]
[3078]
[3079]
[3080]
[3081]
[3082]
[3083]
[3084]
[3085]
[3086]
[3087]
[3088]
[3089]
[3090]
[3091]
[3092]
[3093]
[3094]
[3095]
[3096]
[3097]
[3098]
[3099]
[3100]
[3101]
[3102]
[3103]
[3104]
[3105]
[3106]
[3107]
[3108]
[3109]
[3110]
[3111]
[3112]
[3113]
[3114]
[3115]
[3116]
[3117]
[3118]
[3119]
[3120]
[3121]
[3122]
[3123]
[3124]
[3125]
[3126]
[3127]
[3128]
[3129]
[3130]
[3131]
[3132]
[3133]
[3134]
[3135]
[3136]
[3137]
[3138]
[3139]
[3140]
[3141]
[3142]
[3143]
[3144]
[3145]
[3146]
[3147]
[3148]
[3149]
[3150]
[3151]
[3152]
[3153]
[3154]
[3155]
[3156]
[3157]
[3158]
[3159]
[3160]
[3161]
[3162]
[3163]
[3164]
[3165]
[3166]
[3167]
[3168]
[3169]
[3170]
[3171]
[3172]
[3173]
[3174]
[3175]
[3176]
[3177]
[3178]
[3179]
[3180]
[3181]
[3182]
[3183]
[3184]
[3185]
[3186]
[3187]
[3188]
[3189]
[3190]
[3191]
[3192]
[3193]
[3194]
[3195]
[3196]
[3197]
[3198]
[3199]
[3200]
[3201]
[3202]
[3203]
[3204]
[3205]
[3206]
[3207]
[3208]
[3209]
[3210]
[3211]
[3212]
[3213]
[3214]
[3215]
[3216]
[3217]
[3218]
[3219]
[3220]
[3221]
[3222]
[3223]
[3224]
[3225]
[3226]
[3227]
[3228]
[3229]
[3230]
[3231]
[3232]
[3233]
[3234]
[3235]
[3236]
[3237]
[3238]
[3239]
[3240]
[3241]
[3242]
[3243]
[3244]
[3245]
[3246]
[3247]
[3248]
[3249]
[3250]
[3251]
[3252]
[3253]
[3254]
[3255]
[3256]
[3257]
[3258]
[3259]
[3260]
[3261]
[3262]
[3263]
[3264]
[3265]
[3266]
[3267]
[3268]
[3269]
[3270]
[3271]
[3272]
[3273]
[3274]
[3275]
[3276]
[3277]
[3278]
[3279]
[3280]
[3281]
[3282]
[3283]
[3284]
[3285]
[3286]
[3287]
[3288]
[3289]
[3290]
[3291]
[3292]
[3293]
[3294]
[3295]
[3296]
[3297]
[3298]
[3299]
[3300]
[3301]
[3302]
[3303]
[3304]
[3305]
[3306]
[3307]
[3308]
[3309]
[3310]
[3311]
[3312]
[3313]
[3314]
[3315]
[3316]
[3317]
[3318]
[3319]
[3320]
[3321]
[3322]
[3323]
[3324]
[3325]
[3326]
[3327]
[3328]
[3329]
[3330]
[3331]
[3332]
[3333]
[3334]
[3335]
[3336]
[3337]
[3338]
[3339]
[3340]
[3341]
[3342]
[3343]
[3344]
[3345]
[3346]
[3347]
[3348]
[3349]
[3350]
[3351]
[3352]
[3353]
[3354]
[3355]
[3356]
[3357]
[3358]
[3359]
[3360]
[3361]
[3362]
[3363]
[3364]
[3365]
[3366]
[3367]
[3368]
[3369]
[3370]
[3371]
[3372]
[3373]
[3374]
[3375]
[3376]
[3377]
[3378]
[3379]
[3380]
[3381]
[3382]
[3383]
[3384]
[3385]
[3386]
[3387]
[3388]
[3389]
[3390]
[3391]
[3392]
[3393]
[3394]
[3395]
[3396]
[3397]
[3398]
[3399]
[3400]
[3401]
[3402]
[3403]
[3404]
[3405]
[3406]
[3407]
[3408]
[3409]
[3410]
[3411]
[3412]
[3413]
[3414]
[3415]
[3416]
[3417]
[3418]
[3419]
[3420]
[3421]
[3422]
[3423]
[3424]
[3425]
[3426]
[3427]
[3428]
[3429]
[3430]
[3431]
[3432]
[3433]
[3434]
[3435]
[3436]
[3437]
[3438]
[3439]
[3440]
[3441]
[3442]
[3443]
[3444]
[3445]
[3446]
[3447]
[3448]
[3449]
[3450]
[3451]
[3452]
[3453]
[3454]
[3455]
[3456]
[3457]
[3458]
[3459]
[3460]
[3461]
[3462]
[3463]
[3464]
[3465]
[3466]
[3467]
[3468]
[3469]
[3470]
[3471]
[3472]
[3473]
[3474]
[3475]
[3476]
[3477]
[3478]
[3479]
[3480]
[3481]
[3482]
[3483]
[3484]
[3485]
[3486]
[3487]
[3488]
[3489]
[3490]
[3491]
[3492]
[3493]
[3494]
[3495]
[3496]
[3497]
[3498]
[3499]
[3500]
[3501]
[3502]
[3503]
[3504]
[3505]
[3506]
[3507]
[3508]
[3509]
[3510]
[3511]
[3512]
[3513]
[3514]
[3515]
[3516]
[3517]
[3518]
[3519]
[3520]
[3521]
[3522]
[3523]
[3524]
[3525]
[3526]
[3527]
[3528]
[3529]
[3530]
[3531]
[3532]
[3533]
[3534]
[3535]
[3536]
[3537]
[3538]
[3539]
[3540]
[3541]
[3542]
[3543]
[3544]
[3545]
[3546]
[3547]
[3548]
[3549]
[3550]
[3551]
[3552]
[3553]
[3554]
[3555]
[3556]
[3557]
[3558]
[3559]
[3560]
[3561]
[3562]
[3563]
[3564]
[3565]
[3566]
[3567]
[3568]
[3569]
[3570]
[3571]
[3572]
[3573]
[3574]
[3575]
[3576]
[3577]
[3578]
[3579]
[3580]
[3581]
[3582]
[3583]
[3584]
[3585]
[3586]
[3587]
[3588]
[3589]
[3590]
[3591]
[3592]
[3593]
[3594]
[3595]
[3596]
[3597]
[3598]
[3599]
[3600]
[3601]
[3602]
[3603]
[3604]
[3605]
[3606]
[3607]
[3608]
[3609]
[3610]
[3611]
[3612]
[3613]
[3614]
[3615]
[3616]
[3617]
[3618]
[3619]
[3620]
[3621]
[3622]
[3623]
[3624]
[3625]
[3626]
[3627]
[3628]
[3629]
[3630]
[3631]
[3632]
[3633]
[3634]
[3635]
[3636]
[3637]
[3638]
[3639]
[3640]
[3641]
[3642]
[3643]
[3644]
[3645]
[3646]
[3647]
[3648]
[3649]
[3650]
[3651]
[3652]
[3653]
[3654]
[3655]
[3656]
[3657]
[3658]
[3659]
[3660]
[3661]
[3662]
[3663]
[3664]
[3665]
[3666]
[3667]
[3668]
[3669]
[3670]
[3671]
[3672]
[3673]
[3674]
[3675]
[3676]
[3677]
[3678]
[3679]
[3680]
[3681]
[3682]
[3683]
[3684]
[3685]
[3686]
[3687]
[3688]
[3689]
[3690]
[3691]
[3692]
[3693]
[3694]
[3695]
[3696]
[3697]
[3698]
[3699]
[3700]
[3701]
[3702]
[3703]
[3704]
[3705]
[3706]
[3707]
[3708]
[3709]
[3710]
[3711]
[3712]
[3713]
[3714]
[3715]
[3716]
[3717]
[3718]
[3719]
[3720]
[3721]
[3722]
[3723]
[3724]
[3725]
[3726]
[3727]
[3728]
[3729]
[3730]
[3731]
[3732]
[3733]
[3734]
[3735]
[3736]
[3737]
[3738]
[3739]
[3740]
[3741]
[3742]
[3743]
[3744]
[3745]
[3746]
[3747]
[3748]
[3749]
[3750]
[3751]
[3752]
[3753]
[3754]
[3755]
[3756]
[3757]
[3758]
[3759]
[3760]
[3761]
[3762]
[3763]
[3764]
[3765]
[3766]
[3767]
[3768]
[3769]
[3770]
[3771]
[3772]
[3773]
[3774]
[3775]
[3776]
[3777]
[3778]
[3779]
[3780]
[3781]
[3782]
[3783]
[3784]
[3785]
[3786]
[3787]
[3788]
[3789]
[3790]
[3791]
[3792]
[3793]
[3794]
[3795]
[3796]
[3797]
[3798]
[3799]
[3800]
[3801]
[3802]
[3803]
[3804]
[3805]
[3806]
[3807]
[3808]
[3809]
[3810]
[3811]
[3812]
[3813]
[3814]
[3815]
[3816]
[3817]
[3818]
[3819]
[3820]
[3821]
[3822]
[3823]
[3824]
[3825]
[3826]
[3827]
[3828]
[3829]
[3830]
[3831]
[3832]
[3833]
[3834]
[3835]
[3836]
[3837]
[3838]
[3839]
[3840]
[3841]
[3842]
[3843]
[3844]
[3845]
[3846]
[3847]
[3848]
[3849]
[3850]
[3851]
[3852]
[3853]
[3854]
[3855]
[3856]
[3857]
[3858]
[3859]
[3860]
[3861]
[3862]
[3863]
[3864]
[3865]
[3866]
[3867]
[3868]
[3869]
[3870]
[3871]
[3872]
[3873]
[3874]
[3875]
[3876]
[3877]
[3878]
[3879]
[3880]
[3881]
[3882]
[3883]
[3884]
[3885]
[3886]
[3887]
[3888]
[3889]
[3890]
[3891]
[3892]
[3893]
[3894]
[3895]
[3896]
[3897]
[3898]
[3899]
[3900]
[3901]
[3902]
[3903]
[3904]
[3905]
[3906]
[3907]
[3908]
[3909]
[3910]
[3911]
[3912]
[3913]
[3914]
[3915]
[3916]
[3917]
[3918]
[3919]
[3920]
[3921]
[3922]
[3923]
[3924]
[3925]
[3926]
[3927]
[3928]
[3929]
[3930]
[3931]
[3932]
[3933]
[3934]
[3935]
[3936]
[3937]
[3938]
[3939]
[3940]
[3941]
[3942]
[3943]
[3944]
[3945]
[3946]
[3947]
[3948]
[3949]
[3950]
[3951]
[3952]
[3953]
[3954]
[3955]
[3956]
[3957]
[3958]
[3959]
[3960]
[3961]
[3962]
[3963]
[3964]
[3965]
[3966]
[3967]
[3968]
[3969]
[3970]
[3971]
[3972]
[3973]
[3974]
[3975]
[3976]
[3977]
[3978]
[3979]
[3980]
[3981]
[3982]
[3983]
[3984]
[3985]
[3986]
[3987]
[3988]
[3989]
[3990]
[3991]
[3992]
[3993]
[3994]
[3995]
[3996]
[3997]
[3998]
[3999]
[4000]
[4001]
[4002]
[4003]
[4004]
[4005]
[4006]
[4007]
[4008]
[4009]
[4010]
[4011]
[4012]
[4013]
[4014]
[4015]
[4016]
[4017]
[4018]
[4019]
[4020]
[4021]
[4022]
[4023]
[4024]
[4025]
[4026]
[4027]
[4028]
[4029]
[4030]
[4031]
[4032]
[4033]
[4034]
[4035]
[4036]
[4037]
[4038]
[4039]
[4040]
[4041]
[4042]
[4043]
[4044]
[4045]
[4046]
[4047]
[4048]
[4049]
[4050]
[4051]
[4052]
[4053]
[4054]
[4055]
[4056]
[4057]
[4058]
[4059]
[4060]
[4061]
[4062]
[4063]
[4064]
[4065]
[4066]
[4067]
[4068]
[4069]
[4070]
[4071]
[4072]
[4073]
[4074]
[4075]
[4076]
[4077]
[4078]
[4079]
[4080]
[4081]
[4082]
[4083]
[4084]
[4085]
[4086]
[4087]
[4088]
[4089]
[4090]
[4091]
[4092]
[4093]
[4094]
[4095]
[4096]
[4097]
[4098]
[4099]
[4100]
[4101]
[4102]
[4103]
[4104]
[4105]
[4106]
[4107]
[4108]
[4109]
[4110]
[4111]
[4112]
[4113]
[4114]
[4115]
[4116]
[4117]
[4118]
[4119]
[4120]
[4121]
[4122]
[4123]
[4124]
[4125]
[4126]
[4127]
[4128]
[4129]
[4130]
[4131]
[4132]
[4133]
[4134]
[4135]
[4136]
[4137]
[4138]
[4139]
[4140]
[4141]
[4142]
[4143]
[4144]
[4145]
[4146]
[4147]
[4148]
[4149]
[4150]
[4151]
[4152]
[4153]
[4154]
[4155]
[4156]
[4157]
[4158]
[4159]
[4160]
[4161]
[4162]
[4163]
[4164]
[4165]
[4166]
[4167]
[4168]
[4169]
[4170]
[4171]
[4172]
[4173]
[4174]
[4175]
[4176]
[4177]
[4178]
[4179]
[4180]
[4181]
[4182]
[4183]
[4184]
[4185]
[4186]
[4187]
[4188]
[4189]
[4190]
[4191]
[4192]
[4193]
[4194]
[4195]
[4196]
[4197]
[4198]
[4199]
[4200]
[4201]
[4202]
[4203]
[4204]
[4205]
[4206]
[4207]
[4208]
[4209]
[4210]
[4211]
[4212]
[4213]
[4214]
[4215]
[4216]
[4217]
[4218]
[4219]
[4220]
[4221]
[4222]
[4223]
[4224]
[4225]
[4226]
[4227]
[4228]
[4229]
[4230]
[4231]
[4232]
[4233]
[4234]
[4235]
[4236]
[4237]
[4238]
[4239]
[4240]
[4241]
[4242]
[4243]
[4244]
[4245]
[4246]
[4247]
[4248]
[4249]
[4250]
[4251]
[4252]
[4253]
[4254]
[4255]
[4256]
[4257]
[4258]
[4259]
[4260]
[4261]
[4262]
[4263]
[4264]
[4265]
[4266]
[4267]
[4268]
[4269]
[4270]
[4271]
[4272]
[4273]
[4274]
[4275]
[4276]
[4277]
[4278]
[4279]
[4280]
[4281]
[4282]
[4283]
[4284]
[4285]
[4286]
[4287]
[4288]
[4289]
[4290]
[4291]
[4292]
[4293]
[4294]
[4295]
[4296]
[4297]
[4298]
[4299]
[4300]
[4301]
[4302]
[4303]
[4304]
[4305]
[4306]
[4307]
[4308]
[4309]
[4310]
[4311]
[4312]
[4313]
[4314]
[4315]
[4316]
[4317]
[4318]
[4319]
[4320]
[4321]
[4322]
[4323]
[4324]
[4325]
[4326]
[4327]
[4328]
[4329]
[4330]
[4331]
[4332]
[4333]
[4334]
[4335]
[4336]
[4337]
[4338]
[4339]
[4340]
[4341]
[4342]
[4343]
[4344]
[4345]
[4346]
[4347]
[4348]
[4349]
[4350]
[4351]
[4352]
[4353]
[4354]
[4355]
[4356]
[4357]
[4358]
[4359]
[4360]
[4361]
[4362]
[4363]
[4364]
[4365]
[4366]
[4367]
[4368]
[4369]
[4370]
[4371]
[4372]
[4373]
[4374]
[4375]
[4376]
[4377]
[4378]
[4379]
[4380]
[4381]
[4382]
[4383]
[4384]
[4385]
[4386]
[4387]
[4388]
[4389]
[4390]
[4391]
[4392]
[4393]
[4394]
[4395]
[4396]
[4397]
[4398]
[4399]
[4400]
[4401]
[4402]
[4403]
[4404]
[4405]
[4406]
[4407]
[4408]
[4409]
[4410]
[4411]
[4412]
[4413]
[4414]
[4415]
[4416]
[4417]
[4418]
[4419]
[4420]
[4421]
[4422]
[4423]
[4424]
[4425]
[4426]
[4427]
[4428]
[4429]
[4430]
[4431]
[4432]
[4433]
[4434]
[4435]
[4436]
[4437]
[4438]
[4439]
[4440]
[4441]
[4442]
[4443]
[4444]
[4445]
[4446]
[4447]
[4448]
[4449]
[4450]
[4451]
[4452]
[4453]
[4454]
[4455]
[4456]
[4457]
[4458]
[4459]
[4460]
[4461]
[4462]
[4463]
[4464]
[4465]
[4466]
[4467]
[4468]
[4469]
[4470]
[4471]
[4472]
[4473]
[4474]
[4475]
[4476]
[4477]
[4478]
[4479]
[4480]
[4481]
[4482]
[4483]
[4484]
[4485]
[4486]
[4487]
[4488]
[4489]
[4490]
[4491]
[4492]
[4493]
[4494]
[4495]
[4496]
[4497]
[4498]
[4499]
[4500]
[4501]
[4502]
[4503]
[4504]
[4505]
[4506]
[4507]
[4508]
[4509]
[4510]
[4511]
[4512]
[4513]
[4514]
[4515]
[4516]
[4517]
[4518]
[4519]
[4520]
[4521]
[4522]
[4523]
[4524]
[4525]
[4526]
[4527]
[4528]
[4529]
[4530]
[4531]
[4532]
[4533]
[4534]
[4535]
[4536]
[4537]
[4538]
[4539]
[4540]
[4541]
[4542]
[4543]
[4544]
[4545]
[4546]
[4547]
[4548]
[4549]
[4550]
[4551]
[4552]
[4553]
[4554]
[4555]
[4556]
[4557]
[4558]
[4559]
[4560]
[4561]
[4562]
[4563]
[4564]
[4565]
[4566]
[4567]
[4568]
[4569]
[4570]
[4571]
[4572]
[4573]
[4574]
[4575]
[4576]
[4577]
[4578]
[4579]
[4580]
[4581]
[4582]
[4583]
[4584]
[4585]
[4586]
[4587]
[4588]
[4589]
[4590]
[4591]
[4592]
[4593]
[4594]
[4595]
[4596]
[4597]
[4598]
[4599]
[4600]
[4601]
[4602]
[4603]
[4604]
[4605]
[4606]
[4607]
[4608]
[4609]
[4610]
[4611]
[4612]
[4613]
[4614]
[4615]
[4616]
[4617]
[4618]
[4619]
[4620]
[4621]
[4622]
[4623]
[4624]
[4625]
[4626]
[4627]
[4628]
[4629]
[4630]
[4631]
[4632]
[4633]
[4634]
[4635]
[4636]
[4637]
[4638]
[4639]
[4640]
[4641]
[4642]
[4643]
[4644]
[4645]
[4646]
[4647]
[4648]
[4649]
[4650]
[4651]
[4652]
[4653]
[4654]
[4655]
[4656]
[4657]
[4658]
[4659]
[4660]
[4661]
[4662]
[4663]
[4664]
[4665]
[4666]
[4667]
[4668]
[4669]
[4670]
[4671]
[4672]
[4673]
[4674]
[4675]
[4676]
[4677]
[4678]
[4679]
[4680]
[4681]
[4682]
[4683]
[4684]
[4685]
[4686]
[4687]
[4688]
[4689]
[4690]
[4691]
[4692]
[4693]
[4694]
[4695]
[4696]
[4697]
[4698]
[4699]
[4700]
[4701]
[4702]
[4703]
[4704]
[4705]
[4706]
[4707]
[4708]
[4709]
[4710]
[4711]
[4712]
[4713]
[4714]
[4715]
[4716]
[4717]
[4718]
[4719]
[4720]
[4721]
[4722]
[4723]
[4724]
[4725]
[4726]
[4727]
[4728]
[4729]
[4730]
[4731]
[4732]
[4733]
[4734]
[4735]
[4736]
[4737]
[4738]
[4739]
[4740]
[4741]
[4742]
[4743]
[4744]
[4745]
[4746]
[4747]
[4748]
[4749]
[4750]
[4751]
[4752]
[4753]
[4754]
[4755]
[4756]
[4757]
[4758]
[4759]
[4760]
[4761]
[4762]
[4763]
[4764]
[4765]
[4766]
[4767]
[4768]
[4769]
[4770]
[4771]
[4772]
[4773]
[4774]
[4775]
[4776]
[4777]
[4778]
[4779]
[4780]
[4781]
[4782]
[4783]
[4784]
[4785]
[4786]
[4787]
[4788]
[4789]
[4790]
[4791]
[4792]
[4793]
[4794]
[4795]
[4796]
[4797]
[4798]
[4799]
[4800]
[4801]
[4802]
[4803]
[4804]
[4805]
[4806]
[4807]
[4808]
[4809]
[4810]
[4811]
[4812]
[4813]
[4814]
[4815]
[4816]
[4817]
[4818]
[4819]
[4820]
[4821]
[4822]
[4823]
[4824]
[4825]
[4826]
[4827]
[4828]
[4829]
[4830]
[4831]
[4832]
[4833]
[4834]
[4835]
[4836]
[4837]
[4838]
[4839]
[4840]
[4841]
[4842]
[4843]
[4844]
[4845]
[4846]
[4847]
[4848]
[4849]
[4850]
[4851]
[4852]
[4853]
[4854]
[4855]
[4856]
[4857]
[4858]
[4859]
[4860]
[4861]
[4862]
[4863]
[4864]
[4865]
[4866]
[4867]
[4868]
[4869]
[4870]
[4871]
[4872]
[4873]
[4874]
[4875]
[4876]
[4877]
[4878]
[4879]
[4880]
[4881]
[4882]
[4883]
[4884]
[4885]
[4886]
[4887]
[4888]
[4889]
[4890]
[4891]
[4892]
[4893]
[4894]
[4895]
[4896]
[4897]
[4898]
[4899]
[4900]
[4901]
[4902]
[4903]
[4904]
[4905]
[4906]
[4907]
[4908]
[4909]
[4910]
[4911]
[4912]
[4913]
[4914]
[4915]
[4916]
[4917]
[4918]
[4919]
[4920]
[4921]
[4922]
[4923]
[4924]
[4925]
[4926]
[4927]
[4928]
[4929]
[4930]
[4931]
[4932]
[4933]
[4934]
[4935]
[4936]
[4937]
[4938]
[4939]
[4940]
[4941]
[4942]
[4943]
[4944]
[4945]
[4946]
[4947]
[4948]
[4949]
[4950]
[4951]
[4952]
[4953]
[4954]
[4955]
[4956]
[4957]
[4958]
[4959]
[4960]
[4961]
[4962]
[4963]
[4964]
[4965]
[4966]
[4967]
[4968]
[4969]
[4970]
[4971]
[4972]
[4973]
[4974]
[4975]
[4976]
[4977]
[4978]
[4979]
[4980]
[4981]
[4982]
[4983]
[4984]
[4985]
[4986]
[4987]
[4988]
[4989]
[4990]
[4991]
[4992]
[4993]
[4994]
[4995]
[4996]
[4997]
[4998]
[4999]
[5000]

{"sheet":"Data6","index":6,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["PAGRINDIMAS"]
[]
["1.2 Turto grupė (pasirinkti iš sąrašo)\t","1.3 Naujas / keitimas\t","1.5 Lėšų paskirtis (pasirinkti iš sąrašo)","3.1 Ar lėšų turtui poreikį sąlygoja veiksniai, kylantys iš vykdomos funkcijos ir / ar teikiamos paslaugos? (pasirinkti iš sąrašo)","3.2 Ar papildomas išlaidas Turtui sąlygojo teisės aktų pokyčiai? ","3.3 Ar papildomų išlaidų turtui poreikį sąlygojo išorinės aplinkos pokyčiai (technologiniai, ekonominiai)?","4.1 Pasirenkamas būtinumo kriterijus (pasirinkti iš sąrašo)","4.5 Kokius apribojimus ar rizikas keltų šio turto neįsigijimas?"]
["Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo","Pasirinkti kriterijų iš skleidžiamojo sąrašo","Pasirinkti iš išskleidžiamojo sąrašo"]
["Pastatai","Naujas","Esamo turto esminiam pagerinimui","Taip","Taip","Taip","Būtinas veiklos tęstinumui","\nRizika veiklos tęstinumui \n"]
["Infrastruktūros statiniai","Keitimas","Naujo turto įsigijimui, pakeičiant seną turtą","Ne","Ne","Ne","Būtinas veiklos išplėtimui","Apribotos galimybės plėsti ar gerinti funkcijas ar paslaugas"]
["Kiti statiniai",null,"Naujo turto įsigijimui, nepakeičiant seno turto",null,null,null,"Nėra būtinas","Teisės aktų reikalavimų neįgyvendinimo rizika / Suinteresuotųjų šalių saugumo rizika"]
["Mašinos ir įrenginiai",null,null,null,null,null,null,"Apribotos galimybės didinti veiklos efektyvumą "]
["Transporto priemonės",null,null,null,null,null,null,"Apribotos galimybės pilna apimtimi vykdyti funkcijas ar teikti paslaugas"]
["Žemė",null,null,null,null,null,null,"Kita"]
["Baldai ir biuro įranga"]
["Kitas ilgalaikis materialusis turtas"]

{"sheet":"Data7","index":7,"n_rows":89,"n_cols":106,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,"Veikla","Rodiklis","Rodiklio_pavadinimas","Naudojamas","Iš viso","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
[null,"V.1","A.1.","Žemė","Taip"]
[null,"V.1","A.2.","Nekilnojamasis turtas","Taip"]
[null,"V.1","A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Taip"]
[null,"V.1","A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas","Taip"]
[null,"V.1","A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Taip"]
[null,"V.1","A.6.","Projekto administravimas ir vykdymas","Taip"]
[null,"V.1","A.7.","Kitos paslaugos ir išlaidos","Taip"]
[null,"V.1","A.8.","Reinvesticijos ","Taip"]
[null,"V.1","B.","Investicijų likutinė vertė","Taip"]
[null,"V.1","C.1.","Prekių pardavimo pajamos","Taip"]
[null,"V.1","C.2.","Paslaugų suteikimo pajamos","Taip"]
[null,"V.1","C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","Taip"]
[null,"V.1","D.1.1.","Žaliavos","Taip"]
[null,"V.1","D.1.2.","Darbo užmokesčio išlaidos","Taip"]
[null,"V.1","D.1.3.","Elektros energijos išlaidos","Taip"]
[null,"V.1","D.1.4.","Šildymo (išskyrus elektrą) išlaidos","Taip"]
[null,"V.1","D.1.5.","Infrastruktūros būklės palaikymo išlaidos","Taip"]
[null,"V.1","D.1.6.","Kitos išlaidos","Taip"]
[null,"V.1","E.1.","Bendra importo/pirkimo PVM suma","Taip"]
[null,"V.1","E.2.","Bendra pardavimo PVM suma","Taip"]
[null,"V.1","G.1.1.","ES struktūrinės paramos lėšos","Taip"]
[null,"V.1","G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Taip"]
[null,"V.2","A.1.","Žemė","Taip"]
[null,"V.2","A.2.","Nekilnojamasis turtas","Taip"]
[null,"V.2","A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Taip"]
[null,"V.2","A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas","Taip"]
[null,"V.2","A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Taip"]
[null,"V.2","A.6.","Projekto administravimas ir vykdymas","Taip"]
[null,"V.2","A.7.","Kitos paslaugos ir išlaidos","Taip"]
[null,"V.2","A.8.","Reinvesticijos ","Taip"]
[null,"V.2","B.","Investicijų likutinė vertė","Taip"]
[null,"V.2","C.1.","Prekių pardavimo pajamos","Taip"]
[null,"V.2","C.2.","Paslaugų suteikimo pajamos","Taip"]
[null,"V.2","C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","Taip"]
[null,"V.2","D.1.1.","Žaliavos","Taip"]
[null,"V.2","D.1.2.","Darbo užmokesčio išlaidos","Taip"]
[null,"V.2","D.1.3.","Elektros energijos išlaidos","Taip"]
[null,"V.2","D.1.4.","Šildymo (išskyrus elektrą) išlaidos","Taip"]
[null,"V.2","D.1.5.","Infrastruktūros būklės palaikymo išlaidos","Taip"]
[null,"V.2","D.1.6.","Kitos išlaidos","Taip"]
[null,"V.2","E.1.","Bendra importo/pirkimo PVM suma","Taip"]
[null,"V.2","E.2.","Bendra pardavimo PVM suma","Taip"]
[null,"V.2","G.1.1.","ES struktūrinės paramos lėšos","Taip"]
[null,"V.2","G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Taip"]
[null,"V.3","A.1.","Žemė","Taip"]
[null,"V.3","A.2.","Nekilnojamasis turtas","Taip"]
[null,"V.3","A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Taip"]
[null,"V.3","A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas","Taip"]
[null,"V.3","A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Taip"]
[null,"V.3","A.6.","Projekto administravimas ir vykdymas","Taip"]
[null,"V.3","A.7.","Kitos paslaugos ir išlaidos","Taip"]
[null,"V.3","A.8.","Reinvesticijos ","Taip"]
[null,"V.3","B.","Investicijų likutinė vertė","Taip"]
[null,"V.3","C.1.","Prekių pardavimo pajamos","Taip"]
[null,"V.3","C.2.","Paslaugų suteikimo pajamos","Taip"]
[null,"V.3","C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","Taip"]
[null,"V.3","D.1.1.","Žaliavos","Taip"]
[null,"V.3","D.1.2.","Darbo užmokesčio išlaidos","Taip"]
[null,"V.3","D.1.3.","Elektros energijos išlaidos","Taip"]
[null,"V.3","D.1.4.","Šildymo (išskyrus elektrą) išlaidos","Taip"]
[null,"V.3","D.1.5.","Infrastruktūros būklės palaikymo išlaidos","Taip"]
[null,"V.3","D.1.6.","Kitos išlaidos","Taip"]
[null,"V.3","E.1.","Bendra importo/pirkimo PVM suma","Taip"]
[null,"V.3","E.2.","Bendra pardavimo PVM suma","Taip"]
[null,"V.3","G.1.1.","ES struktūrinės paramos lėšos","Taip"]
[null,"V.3","G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Taip"]
[null,"V.4","A.1.","Žemė","Taip"]
[null,"V.4","A.2.","Nekilnojamasis turtas","Taip"]
[null,"V.4","A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Taip"]
[null,"V.4","A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas","Taip"]
[null,"V.4","A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Taip"]
[null,"V.4","A.6.","Projekto administravimas ir vykdymas","Taip"]
[null,"V.4","A.7.","Kitos paslaugos ir išlaidos","Taip"]
[null,"V.4","A.8.","Reinvesticijos ","Taip"]
[null,"V.4","B.","Investicijų likutinė vertė","Taip"]
[null,"V.4","C.1.","Prekių pardavimo pajamos","Taip"]
[null,"V.4","C.2.","Paslaugų suteikimo pajamos","Taip"]
[null,"V.4","C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","Taip"]
[null,"V.4","D.1.1.","Žaliavos","Taip"]
[null,"V.4","D.1.2.","Darbo užmokesčio išlaidos","Taip"]
[null,"V.4","D.1.3.","Elektros energijos išlaidos","Taip"]
[null,"V.4","D.1.4.","Šildymo (išskyrus elektrą) išlaidos","Taip"]
[null,"V.4","D.1.5.","Infrastruktūros būklės palaikymo išlaidos","Taip"]
[null,"V.4","D.1.6.","Kitos išlaidos","Taip"]
[null,"V.4","E.1.","Bendra importo/pirkimo PVM suma","Taip"]
[null,"V.4","E.2.","Bendra pardavimo PVM suma","Taip"]
[null,"V.4","G.1.1.","ES struktūrinės paramos lėšos","Taip"]
[null,"V.4","G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Taip"]

{"sheet":"Data8","index":8,"n_rows":41,"n_cols":20,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["NamedRange pavadinimas","RefersTo",null,null,"Lapas","Range",null,null,null,null,null,null,null,null,"Analizes_objektas_A",{"$f":"\"=\"&S1&T1","v":"=1!I76"},"Sukurta",null,1,"!I76"]
["DuomenysA_1",{"$f":"\"=\"&E2&F2","v":"=V.1!D30:N45"},"Sukurta",null,"V.1","!D30:N45",null,null,null,null,null,null,null,null,"A_I","=1!I77","Sukurta",null,1,"!I77"]
["DuomenysA_2",{"$f":"\"=\"&E3&F3","v":"=V.2!D30:N45"},"Sukurta",null,"V.2","!D30:N45",null,null,null,null,null,null,null,null,"A_II","=1!I78","Sukurta",null,1,"!I78"]
["DuomenysA_3","=V.3!D30:N45","Sukurta",null,"V.3","!D30:N45",null,null,null,null,null,null,null,null,"A_III","=1!I79","Sukurta",null,1,"!I79"]
["DuomenysA_4","=V.4!D30:N45","Sukurta",null,"V.4","!D30:N45",null,null,null,null,null,null,null,null,"A_IV","=1!I80","Sukurta",null,1,"!I80"]
["DuomenysA_5","=V.5!D30:N45","Sukurta",null,"V.5","!D30:N45",null,null,null,null,null,null,null,null,"A_PPR","=1!I81","Sukurta",null,1,"!I81"]
["DuomenysA_6","=V.6!D30:N45","Sukurta",null,"V.6","!D30:N45",null,null,null,null,null,null,null,null,"Analizes_objektas_B","=1!K76","Sukurta",null,1,"!K76"]
["DuomenysA_7","=V.7!D30:N45","Sukurta",null,"V.7","!D30:N45",null,null,null,null,null,null,null,null,"B_I","=1!K77","Sukurta",null,1,"!K77"]
["DuomenysA_8","=V.8!D30:N45","Sukurta",null,"V.8","!D30:N45",null,null,null,null,null,null,null,null,"B_II","=1!K78","Sukurta",null,1,"!K78"]
["DuomenysA_9","=V.9!D30:N45","Sukurta",null,"V.9","!D30:N45",null,null,null,null,null,null,null,null,"B_III","=1!K79","Sukurta",null,1,"!K79"]
["DuomenysA_10","=V.10!D30:N45","Sukurta",null,"V.10","!D30:N45",null,null,null,null,null,null,null,null,"B_IV","=1!K80","Sukurta",null,1,"!K80"]
["DuomenysC_1","=V.1!D50:K53","Sukurta",null,"V.1","!D50:K53",null,null,null,null,null,null,null,null,"B_PPR","=1!K81","Sukurta",null,1,"!K81"]
["DuomenysC_2","=V.2!D50:K53","Sukurta",null,"V.2","!D50:K53",null,null,null,null,null,null,null,null,"Analizes_objektas_C","=1!M76","Sukurta",null,1,"!M76"]
["DuomenysC_3","=V.3!D50:K53","Sukurta",null,"V.3","!D50:K53",null,null,null,null,null,null,null,null,"C_I","=1!M77","Sukurta",null,1,"!M77"]
["DuomenysC_4","=V.4!D50:K53","Sukurta",null,"V.4","!D50:K53",null,null,null,null,null,null,null,null,"C_II","=1!M78","Sukurta",null,1,"!M78"]
["DuomenysC_5","=V.5!D50:K53","Sukurta",null,"V.5","!D50:K53",null,null,null,null,null,null,null,null,"C_III","=1!M79","Sukurta",null,1,"!M79"]
["DuomenysC_6","=V.6!D50:K53","Sukurta",null,"V.6","!D50:K53",null,null,null,null,null,null,null,null,"C_IV","=1!M80","Sukurta",null,1,"!M80"]
["DuomenysC_7","=V.7!D50:K53","Sukurta",null,"V.7","!D50:K53",null,null,null,null,null,null,null,null,"C_PPR","=1!M81","Sukurta",null,1,"!M81"]
["DuomenysC_8","=V.8!D50:K53","Sukurta",null,"V.8","!D50:K53",null,null,null,null,null,null,null,null,"Analizes_objektas_D","=1!O76","Sukurta",null,1,"!O76"]
["DuomenysC_9","=V.9!D50:K53","Sukurta",null,"V.9","!D50:K53",null,null,null,null,null,null,null,null,"D_I","=1!O77","Sukurta",null,1,"!O77"]
["DuomenysC_10","=V.10!D50:K53","Sukurta",null,"V.10","!D50:K53",null,null,null,null,null,null,null,null,"D_II","=1!O78","Sukurta",null,1,"!O78"]
["DuomenysD_1","=V.1!D57:K63","Sukurta",null,"V.1","!D57:K63",null,null,null,null,null,null,null,null,"D_III","=1!O79","Sukurta",null,1,"!O79"]
["DuomenysD_2","=V.2!D57:K63","Sukurta",null,"V.2","!D57:K63",null,null,null,null,null,null,null,null,"D_IV","=1!O80","Sukurta",null,1,"!O80"]
["DuomenysD_3","=V.3!D57:K63","Sukurta",null,"V.3","!D57:K63",null,null,null,null,null,null,null,null,"D_PPR","=1!O81","Sukurta",null,1,"!O81"]
["DuomenysD_4","=V.4!D57:K63","Sukurta",null,"V.4","!D57:K63"]
["DuomenysD_5","=V.5!D57:K63","Sukurta",null,"V.5","!D57:K63"]
["DuomenysD_6","=V.6!D57:K63","Sukurta",null,"V.6","!D57:K63"]
["DuomenysD_7","=V.7!D57:K63","Sukurta",null,"V.7","!D57:K63"]
["DuomenysD_8","=V.8!D57:K63","Sukurta",null,"V.8","!D57:K63"]
["DuomenysD_9","=V.9!D57:K63","Sukurta",null,"V.9","!D57:K63"]
["DuomenysD_10","=V.10!D57:K63","Sukurta",null,"V.10","!D57:K63"]
["Duomenys_1","=V.1!D21:G26","Sukurta",null,"V.1","!D21:G26"]
["Duomenys_2","=V.2!D21:G26","Sukurta",null,"V.2","!D21:G26"]
["Duomenys_3","=V.3!D21:G26","Sukurta",null,"V.3","!D21:G26"]
["Duomenys_4","=V.4!D21:G26","Sukurta",null,"V.4","!D21:G26"]
["Duomenys_5","=V.5!D21:G26","Sukurta",null,"V.5","!D21:G26"]
["Duomenys_6","=V.6!D21:G26","Sukurta",null,"V.6","!D21:G26"]
["Duomenys_7","=V.7!D21:G26","Sukurta",null,"V.7","!D21:G26"]
["Duomenys_8","=V.8!D21:G26","Sukurta",null,"V.8","!D21:G26"]
["Duomenys_9","=V.9!D21:G26","Sukurta",null,"V.9","!D21:G26"]
["Duomenys_10","=V.10!D21:G26","Sukurta",null,"V.10","!D21:G26"]

{"sheet":"Data9","index":9,"n_rows":23,"n_cols":102,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Alternatyva","Rodiklis",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
["A.1","A.1."]
["A.1","A.2."]
["A.1","A.3."]
["A.1","A.4."]
["A.1","A.5."]
["A.1","A.6."]
["A.1","A.7."]
["A.1","A.8."]
["A.1","B."]
["A.1","C.1."]
["A.1","C.2."]
["A.1","C.3."]
["A.1","D.1.1."]
["A.1","D.1.2."]
["A.1","D.1.3."]
["A.1","D.1.4."]
["A.1","D.1.5."]
["A.1","D.1.6."]
["A.1","E.1."]
["A.1","E.2."]
["A.1","G.1.1."]
["A.1","G.2.1."]

{"sheet":"Veikla_calc","index":10,"n_rows":625,"n_cols":106,"rows_kept":625,"cut":false,"hidden":true,"merged":[[4,2,4,3],[4,4,4,5],[5,2,5,3]]}
[]
[null,null,"Veiklos nr.",4]
[null,null,"Veikla:",{"$f":"_xlfn.XLOOKUP(Veikla_calc!B8,Data0!FD2:FD11,Data0!FE2:FE11)","v":{"$error":"#N/A"}}]
[null,null,"Pinigų srautų modeliavimo rezultatas:"]
[null,null,"Projekto įgyvendinimo metai",null,"Iš viso",null,{"$f":"INDIRECT(\"V.\"&D2&\"!G7\")","v":0},{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},{"$f":"I5+1","v":3},{"$f":"J5+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Veiklos nr.","Projekto įgyvendinimo kalendoriniai metai",null,"Komentaras (ar įtraukta į modelį)","(Realiai)",{"$f":"INDIRECT(\"V.\"&D2&\"!G8\")","v":0},{"$f":"G6+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"A.","Alternatyvos investicijos, iš viso",null,{"$f":"SUM(G7:DB7)","v":0},{"$f":"SUM(G8:G15)","v":0},{"$f":"SUM(H8:H15)","v":0},{"$f":"SUM(I8:I15)","v":0},{"$f":"SUM(J8:J15)","v":0},{"$f":"SUM(K8:K15)","v":0},0,0,0,0,{"$f":"SUM(P8:P15)","v":0},{"$f":"SUM(Q8:Q15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC8:CC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(E8=\"Taip\",\"V.\"&$D$2,\"\")","v":"V.4"},"A.1.","Žemė","Taip",{"$f":"SUM(G8:DB8)","v":0},{"$f":"G202","v":0},{"$f":"H202","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(E9=\"Taip\",\"V.\"&$D$2,\"\")","v":"V.4"},"A.2.","Nekilnojamasis turtas","Taip",0,{"$f":"G203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"V.4","A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai","Taip",{"$f":"SUM(G10:DB10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas","Taip",0,{"$f":"G205","v":0},{"$f":"H205","v":0},0,0,0,0,0,0,0,0,0]
[null,"V.4","A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","Taip",0,{"$f":"G206","v":0},{"$f":"H206","v":0},0,0,{"$f":"K206","v":0},0,0,0,0,0,0]
[null,"V.4","A.6.","Projekto administravimas ir vykdymas","Taip",0,{"$f":"G207","v":0},0,0,0,{"$f":"K207","v":0},0,0,0,0,0,0]
[null,"V.4","A.7.","Kitos paslaugos ir išlaidos","Taip",0,{"$f":"G208","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"V.4","A.8.","Reinvesticijos ","Taip",0,{"$f":"G291","v":0},{"$f":"H291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","B.","Investicijų likutinė vertė","Taip",{"$f":"SUM(G16:AN16)","v":0},{"$f":"G411","v":0},{"$f":"H411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","C.","Veiklos pajamos, iš viso",null,{"$f":"SUM(G17:AN17)","v":0},{"$f":"SUM(G18:G20)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O18:O20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA18:CA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","C.1.","Prekių pardavimo pajamos","Taip",{"$f":"SUM(G18:AN18)","v":0},{"$f":"G475","v":0},{"$f":"H475","v":0},0,0,{"$f":"K475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","C.2.","Paslaugų suteikimo pajamos","Taip",{"$f":"SUM(G19:AN19)","v":0},{"$f":"G476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","C.3.","Finansinės ir investicinės veiklos bei kitos pajamos","Taip",{"$f":"SUM(G20:AN20)","v":0},0,{"$f":"H477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","D.","Veiklos ir finansinės išlaidos, iš viso",null,{"$f":"SUM(F23:F28)","v":0},{"$f":"SUM(G23:G28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R23:R28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD23:CD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","D.1.","Veiklos išlaidos","Ne",{"$f":"SUM(G22:DB22)","v":0},{"$f":"SUM(G23:G28)","v":0},0,0,0,{"$f":"SUM(K23:K28)","v":0},0,0,0,0,0,0,{"$f":"SUM(R23:R28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD23:CD28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.1.","Žaliavos","Taip",{"$f":"SUM(G23:DB23)","v":0},{"$f":"G512","v":0},0,0,0,0,0,{"$f":"M512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.2.","Darbo užmokesčio išlaidos","Taip",{"$f":"SUM(G24:DB24)","v":0},{"$f":"G513","v":0},0,0,0,0,{"$f":"L513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.3.","Elektros energijos išlaidos","Taip",0,0,0,0,0,0,{"$f":"L514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.4.","Šildymo (išskyrus elektrą) išlaidos","Taip",0,0,0,0,0,0,{"$f":"L515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.5.","Infrastruktūros būklės palaikymo išlaidos","Taip",{"$f":"SUM(G27:DB27)","v":0},0,0,0,0,0,{"$f":"L516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","D.1.6.","Kitos išlaidos","Taip",0,0,0,0,0,0,{"$f":"L517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","D.2.","Gautų paskolų (G.3.1.) palūkanos","Ne",0]
[null,"","E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",null,{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R31,R33)-R32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AX31,AX33)-AX32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CD31,CD33)-CD32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","E.1.","Bendra importo/pirkimo PVM suma","Taip",0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(K8:K15,Pirkimo_PVM)+SUMPRODUCT(K23:K28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AM8:AM15,Pirkimo_PVM)+SUMPRODUCT(AM23:AM28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","E.2.","Bendra pardavimo PVM suma","Taip",0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AM18:AM19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma","Ne",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","F.","Grynosios veiklos pajamos",null,{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O17)-SUM(O15,O22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AH17)-SUM(AH15,AH22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CT17)-SUM(CT15,CT22),0)","v":0},0,0,0,0,0,0,0,0]
[null,"","G. ","Finansavimas, iš viso",null,{"$f":"SUM(F36,F41,F44)","v":0},0,0,0,0,0,{"$f":"SUM(L36,L41,L44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL36,AL41,AL44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR36,BR41,BR44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX36,CX41,CX44)","v":0},0,0,0,0]
[null,"","G.1.","Prašomas finansavimas",null,{"$f":"ROUND(SUM(F37:F40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL37:AL40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR37:BR40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CX37:CX40),0)","v":0},0,0,0,0]
[null,"V.4","G.1.1.","ES struktūrinės paramos lėšos","Taip",{"$f":"SUM(G37:DB37)","v":0},{"$f":"G522","v":0},{"$f":"H522","v":0},0,0,{"$f":"K522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","G.1.2.","LR bendrojo finansavimo lėšos","Ne",{"$f":"SUM(G38:DB38)","v":0}]
[null,"","G.1.3.","Kito tarptautinio finansavimo lėšos","Ne",{"$f":"SUM(G39:DB39)","v":0}]
[null,"","G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM","Ne",{"$f":"SUM(G40:DB40)","v":0}]
[null,"","G.2.","Viešųjų ir privačiųjų šaltinių lėšos",null,{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},{"$f":"ROUND(SUM(H42:H43),0)","v":0},0,0,0,{"$f":"ROUND(SUM(L42:L43),0)","v":0},0,0,{"$f":"ROUND(SUM(O42:O43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AU42:AU43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CA42:CA43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.4","G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Taip",{"$f":"SUM(G42:DB42)","v":0},{"$f":"G523+G528","v":0},{"$f":"H523+H528","v":0},{"$f":"I523+I528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT523+BT528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)","Ne",{"$f":"SUM(G43:DB43)","v":0}]
[null,"","G.3.","Paskolos",null,{"$f":"SUM(G44:DB44)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},{"$f":"ROUND(SUM(H45)-SUM(H46),0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(O45)-SUM(O46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AU45)-SUM(AU46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CA45)-SUM(CA46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","G.3.1.","Paskolos","Ne"]
[null,"","G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)","Ne"]
[]
[null,null,null,"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)",null,null,{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30),0)","v":0},{"$f":"ROUND(SUM(I17,I35)-SUM(I7,I21,I30),0)","v":0},{"$f":"ROUND(SUM(J17,J35)-SUM(J7,J21,J30),0)","v":0},{"$f":"ROUND(SUM(K17,K35)-SUM(K7,K21,K30),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU17,BU35)-SUM(BU7,BU21,BU30),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(G48:DB48,\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[]
[null,null,"Bazinės prielaidos (default)"]
[null,null,"Rodiklio kodas","Rodiklis","Mato Vnt.","Siūloma reikšmė","Komentaras"]
[null,null,"B1","Veiklos pavadinimas","-","-","Veiklos pavadinimas nepateikiamas"]
[null,null,"B2","Turto eksploatavimo pradžios metai","metai",{"$f":"F76+1","v":1},"Investicijų laikotarpis + 1","tai nera bazine prielaida, nes gaunama su formule"]
[null,null,"B3","Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20},"Pagal PAL","šis neaktualus, nes ir taip PAL, neleidžiamas keisti"]
[null,null,"B4","Turto naudingo tarnavimo laikotarpis (TNTL)","metai",20,"Bendra visoms poveiklėms. Pasirinktas 20 metų TNTL."]
[null,null,"B5","Projektavimo išlaidos nuo statybų sąnaudų vertės","proc.",0.05,"Bendras visiems investicijų pinigų srautams"]
[null,null,"B6","Vieneto kainas/ apskaičiavimo bazę pateikti be PVM","Taip/Ne","Taip"]
[null,null,"B7","Somodeliuoti paprastą finansavimo modelį","Taip/Ne","Taip","Paprastas finansavimo modelis -> ES parama + viešosios lėšos arba tik viešosios lėšos"]
[null,null,"B8","Ar prašomas ES finansavimas?","Taip/Ne","Taip"]
[null,null,"B9","Finansavimo intensyvumas","proc.",0.6,"kita dalis yra iš nuosavų lėšų kaip ir ta, kur yra \"Ne\" prie klausimo \"Ar tinkamos finansuoti išlaidos\""]
[null,null,"B15","Projektavimo išlaidos","Eur",{"$f":"SUM(U435:U448)","v":0},"Projektavimo išlaidos skaičiuojamos kaip fiksuotas procentas nuo investicijų eilučių","išskaičiuojamas dydis"]
[]
[]
[null,null,"Prielaidos iš Veiklų lapų V.1,V,2,..."]
[null,null,{"$f":"INDIRECT(\"Duomenys_\"&D2)","v":"Rodiklio kodas"},"Rodiklis","Mato vnt.","Reikšmė"]
[null,null,1,"Ataskaitinis laikotarpis","metai",20]
[null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne",0]
[null,null,3,"ES finansavimo intensyvumas","proc.",0]
[]
[]
[]
[]
[null,null,null,"Vieneto kainas pateikti be PVM",null,"Ne","Ne, kad papildomai nepridėtų PVM, nes 1 lape PVM nusakomas"]
[null,null,null,"Sumodeliuoti įprastą finansavimo modelį",null,"Taip","t.y. su prielaida, kad finansavimas yra iš viešųjų šaltinių ir ES finansavimo"]
[null,null,10,"Investicijų laikotarpis","metai",{"$f":"MAX(I145:I159)","v":0},"Investicijų laikotarpis apskaičiuojamas pagal maksimalų poveiklės įgyvendinimo terminą","koreguota formule"]
[null,null,11,"Įgyvendinimo pradžios data","data",{"$f":"Veiklu_pradzia","v":"2026-01-01"},"Iš 1 darbalapio"]
[null,null,12,"Įgyvendinimo pradžios datos apatinis rėžis","data",{"$f":"Veikla_calc!F77","v":"2026-01-01"},"-"]
[null,null,13,"Įgyvendinimo pradžios datos viršutinis rėžis","data",{"$f":"DATE(YEAR(F78)-1+Veikla_calc!F76,12,31)","v":"2025-12-31"},"-"]
[null,null,14,"Turto naudojimo laikotarpis per PAL","metai",{"$f":"F67-F76+1","v":21},"-","koreguota formule"]
[null,null,15,"Projektavimo išlaidos","Eur",{"$f":"J449","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Pradinių investicijų, reinvesticijų ir likutinės vertės prielaidos (pasirinkimas) iš V.1, V.2 ir t.t."]
[null,{"$f":"INDIRECT(\"DuomenysA_\"&D2)","v":"Biudžeto eilutės kodas"},"Projekto biudžeto eilutė (pasirinkite iš sąrašo)","Eilutė","Mato vnt.","Kiekis","Vieneto kaina, Eur su PVM","Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai","Komentaras / Pagrindimas",null,null,null,"Projektavimas, proc.",null,"Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Reinvesticijų metai","Metinis nusidėvėjimas, Eur","Likutinė vertė, Eur"]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,{"$f":"F145*G145*1.21","v":0},null,null,null,{"$f":"F145*G145*(1+IFERROR(_xlfn.XLOOKUP(B145,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},{"$f":"Q145/(I145-H145+1)","v":0},{"$f":"IF(AND(J145>0,I145+J145<PAL),I145+J145,\"\")","v":""},{"$f":"IF(J145>0,Q145/J145,0)","v":0},{"$f":"_xlfn.IFS(AND(J145>0,J145<PAL),Q145/J145*(PAL-J145*INT(PAL/J145)-I145),J145>0,Q145/J145*(J145-PAL+I145),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,{"$f":"M145/J145","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"F146*G146*(1+IFERROR(_xlfn.XLOOKUP(B146,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},{"$f":"Q146/(I146-H146+1)","v":0},"",{"$f":"IF(J146>0,Q146/J146,0)","v":0},{"$f":"_xlfn.IFS(AND(J146>0,J146<PAL),Q146/J146*(PAL-J146*INT(PAL/J146)-I146),J146>0,Q146/J146*(J146-PAL+I146),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,{"$f":"J145+I145","v":0},null,null,null,{"$f":"F147*G147*(1+IFERROR(_xlfn.XLOOKUP(B147,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J147>0,J147<PAL),Q147/J147*(PAL-J147*INT(PAL/J147)-I147),J147>0,Q147/J147*(J147-PAL+I147),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,{"$f":"M145-M146","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"F148*G148*(1+IFERROR(_xlfn.XLOOKUP(B148,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J148>0,J148<PAL),Q148/J148*(PAL-J148*INT(PAL/J148)-I148),J148>0,Q148/J148*(J148-PAL+I148),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F149*G149*(1+IFERROR(_xlfn.XLOOKUP(B149,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J149>0,J149<PAL),Q149/J149*(PAL-J149*INT(PAL/J149)-I149),J149>0,Q149/J149*(J149-PAL+I149),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F150*G150*(1+IFERROR(_xlfn.XLOOKUP(B150,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J150>0,J150<PAL),Q150/J150*(PAL-J150*INT(PAL/J150)-I150),J150>0,Q150/J150*(J150-PAL+I150),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F151*G151*(1+IFERROR(_xlfn.XLOOKUP(B151,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J151>0,J151<PAL),Q151/J151*(PAL-J151*INT(PAL/J151)-I151),J151>0,Q151/J151*(J151-PAL+I151),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F152*G152*(1+IFERROR(_xlfn.XLOOKUP(B152,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J152>0,J152<PAL),Q152/J152*(PAL-J152*INT(PAL/J152)-I152),J152>0,Q152/J152*(J152-PAL+I152),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F153*G153*(1+IFERROR(_xlfn.XLOOKUP(B153,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J153>0,J153<PAL),Q153/J153*(PAL-J153*INT(PAL/J153)-I153),J153>0,Q153/J153*(J153-PAL+I153),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F154*G154*(1+IFERROR(_xlfn.XLOOKUP(B154,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J154>0,J154<PAL),Q154/J154*(PAL-J154*INT(PAL/J154)-I154),J154>0,Q154/J154*(J154-PAL+I154),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F155*G155*(1+IFERROR(_xlfn.XLOOKUP(B155,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J155>0,J155<PAL),Q155/J155*(PAL-J155*INT(PAL/J155)-I155),J155>0,Q155/J155*(J155-PAL+I155),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F156*G156*(1+IFERROR(_xlfn.XLOOKUP(B156,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J156>0,J156<PAL),Q156/J156*(PAL-J156*INT(PAL/J156)-I156),J156>0,Q156/J156*(J156-PAL+I156),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F157*G157*(1+IFERROR(_xlfn.XLOOKUP(B157,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J157>0,J157<PAL),Q157/J157*(PAL-J157*INT(PAL/J157)-I157),J157>0,Q157/J157*(J157-PAL+I157),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F158*G158*(1+IFERROR(_xlfn.XLOOKUP(B158,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J158>0,J158<PAL),Q158/J158*(PAL-J158*INT(PAL/J158)-I158),J158>0,Q158/J158*(J158-PAL+I158),TRUE,0)","v":0}]
[null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"F159*G159*(1+IFERROR(_xlfn.XLOOKUP(B159,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0))","v":0},0,"",0,{"$f":"_xlfn.IFS(AND(J159>0,J159<PAL),Q159/J159*(PAL-J159*INT(PAL/J159)-I159),J159>0,Q159/J159*(J159-PAL+I159),TRUE,0)","v":0}]
[]
[]
[null,null,"Pradinių investicijų modeliavimas pagal metus (max 10 metų reikia, nes toks maksimalus investicijų laikotarpis). Ar investicija atliekama atitinkamais metais?",null,null,null,null,null,"pakoreguota"]
[null,null,"Biudžeto eilutė","Eilutė / Metai",null,"Eilutės investicijų metų skaičius",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},"-",{"$f":"COUNTIF(G164:AN164,TRUE)","v":1},{"$f":"AND($H145<=G$163,$I145>=G$163)","v":true},{"$f":"AND($H145<=H$163,$I145>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},"-",{"$f":"COUNTIF(G165:AN165,TRUE)","v":1},{"$f":"AND($H146<=G$163,$I146>=G$163)","v":true},{"$f":"AND($H146<=H$163,$I146>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"COUNTIF(H166:AN166,TRUE)","v":0},true,{"$f":"AND($H147<=H$163,$I147>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"COUNTIF(H167:AN167,TRUE)","v":0},true,{"$f":"AND($H148<=H$163,$I148>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"COUNTIF(H168:AN168,TRUE)","v":0},true,{"$f":"AND($H149<=H$163,$I149>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"COUNTIF(H169:AN169,TRUE)","v":0},true,{"$f":"AND($H150<=H$163,$I150>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"COUNTIF(H170:AN170,TRUE)","v":0},true,{"$f":"AND($H151<=H$163,$I151>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,{"$f":"AND($H152<=H$163,$I152>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,{"$f":"AND($H153<=H$163,$I153>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,{"$f":"AND($H154<=H$163,$I154>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,{"$f":"AND($H158<=H$163,$I158>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,{"$error":"#N/A"},0,"-",0,true,{"$f":"AND($H159<=H$163,$I159>=H$163)","v":false},false,false,false,false,false,false,false,false,false]
[]
[]
[null,null,"Pradinių investicijų modeliavimas pagal eilutę ir metus"]
[null,null,"Biudžeto eilutė","Eilutė / Metai","-","Suma pagal eilutę",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},"-",{"$f":"SUM(G183:Q183)","v":0},{"$f":"IFERROR(IF(G164=TRUE,$J435/$F164,0),0)","v":0},{"$f":"IFERROR(IF(H164=TRUE,$J435/$F164,0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",{"$f":"SUM(G184:Q184)","v":0},{"$f":"IFERROR(IF(G165=TRUE,$J436/$F165,0),0)","v":0},{"$f":"IFERROR(IF(H165=TRUE,$J436/$F165,0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,"-",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Pradinių investicijų modeliavimas pagal biudžeto eilutę ir metus (suminės reikšmės)"]
[null,null,"Biudžeto eilutė","Eilutė / Metai","Komentaras","Suma pagal eilutę",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10]
[null,null,"A.1.",null,"Išvedimui į lentelę",{"$f":"SUM(G202:Q202)","v":0},{"$f":"SUMIFS(G$183:G$197,$C$183:$C$197,$C202)","v":0},{"$f":"SUMIFS(H$183:H$197,$C$183:$C$197,$C202)","v":0},{"$f":"SUMIFS(I$183:I$197,$C$183:$C$197,$C202)","v":0},0,0,0,0,0,0,0,0]
[null,null,"A.2.",null,"Išvedimui į lentelę",{"$f":"SUM(G203:Q203)","v":0},{"$f":"SUMIFS(G$183:G$197,$C$183:$C$197,$C203)","v":0},{"$f":"SUMIFS(H$183:H$197,$C$183:$C$197,$C203)","v":0},{"$f":"SUMIFS(I$183:I$197,$C$183:$C$197,$C203)","v":0},0,0,0,0,0,0,0,0]
[null,null,"A.3.",null,"Išvedimui į lentelę",0,0,{"$f":"SUMIFS(H$183:H$197,$C$183:$C$197,$C204)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"A.4.",null,"Išvedimui į lentelę",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.5.",null,"Išvedimui į lentelę",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.6.",null,"Išvedimui į lentelę",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.7.",null,"Išvedimui į lentelę",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.1.\nA.2.\nA.3.\nA.4.\nA.5.\nA.6.\nA.7.","Suma iš viso","-",{"$f":"SUM(G209:Q209)","v":0},{"$f":"SUM(G183:G197)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Projekto ataskaitinio laikotarpio žymeklis. Ar metai patenka į PAL?",null,null,null,"Pataisytos formules"]
[null,null,"Biudžeto eilutė","Metai","-","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,"PAL","-","-","...",{"$f":"IF(H213<=PAL,TRUE,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AN213<=PAL,TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT213<=PAL,TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CZ213<=PAL,TRUE,FALSE)","v":false},{"$f":"IF(DA213<=PAL,TRUE,FALSE)","v":false},{"$f":"IF(DB213<=PAL,TRUE,FALSE)","v":false}]
[]
[]
[null,null,"Investicijų eilutės turto naudojimo per PAL žymeklis"]
[null,null,"Biudžeto eilutė","Metai","-","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,{"$f":"D145","v":0},"-","-",{"$f":"IF(OR(G$213<$M435,G$214=FALSE),\n  0,\n  IF(G164=FALSE,\n    1,\n  0))","v":0},1,1,1,1,1,{"$f":"IF(OR(M$213<$M435,M$214=FALSE),\n  0,\n  IF(M164=FALSE,\n    1,\n  0))","v":1},1,1,1,1,{"$f":"IF(OR(R$213<$M435,R$214=FALSE),\n  0,\n  IF(R164=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BY$213<$M435,BY$214=FALSE),\n  0,\n  IF(BY164=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D146","v":0},"-","-",{"$f":"IF(OR(G$213<$M436,G$214=FALSE),\n  0,\n  IF(G165=FALSE,\n    1,\n  0))","v":0},1,1,1,1,{"$f":"IF(OR(L$213<$M436,L$214=FALSE),\n  0,\n  IF(L165=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M436,BX$214=FALSE),\n  0,\n  IF(BX165=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M437,L$214=FALSE),\n  0,\n  IF(L166=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M437,BX$214=FALSE),\n  0,\n  IF(BX166=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M438,L$214=FALSE),\n  0,\n  IF(L167=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M438,BX$214=FALSE),\n  0,\n  IF(BX167=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M439,L$214=FALSE),\n  0,\n  IF(L168=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M439,BX$214=FALSE),\n  0,\n  IF(BX168=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M440,L$214=FALSE),\n  0,\n  IF(L169=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M440,BX$214=FALSE),\n  0,\n  IF(BX169=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M441,L$214=FALSE),\n  0,\n  IF(L170=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M441,BX$214=FALSE),\n  0,\n  IF(BX170=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M442,L$214=FALSE),\n  0,\n  IF(L171=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M442,BX$214=FALSE),\n  0,\n  IF(BX171=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M443,L$214=FALSE),\n  0,\n  IF(L172=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M443,BX$214=FALSE),\n  0,\n  IF(BX172=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M444,L$214=FALSE),\n  0,\n  IF(L173=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M444,BX$214=FALSE),\n  0,\n  IF(BX173=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M445,L$214=FALSE),\n  0,\n  IF(L174=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M445,BX$214=FALSE),\n  0,\n  IF(BX174=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M446,L$214=FALSE),\n  0,\n  IF(L175=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M446,BX$214=FALSE),\n  0,\n  IF(BX175=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M447,L$214=FALSE),\n  0,\n  IF(L176=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M447,BX$214=FALSE),\n  0,\n  IF(BX176=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M448,L$214=FALSE),\n  0,\n  IF(L177=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M448,BX$214=FALSE),\n  0,\n  IF(BX177=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",0,1,1,1,1,{"$f":"IF(OR(L$213<$M449,L$214=FALSE),\n  0,\n  IF(L178=FALSE,\n    1,\n  0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BX$213<$M449,BX$214=FALSE),\n  0,\n  IF(BX178=FALSE,\n    1,\n  0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Investicijų naudojimo per PAL modeliavimas pamečiui "]
[null,null,"Biudžeto eilutė","Metai","-","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,{"$f":"D145","v":0},"-","-",{"$f":"G219","v":0},{"$f":"G238+H219","v":1},{"$f":"H238+I219","v":2},3,4,5,6,7,8,9,10,11,{"$f":"R238+S219","v":12},13,14,15,16,17,18,19,20,20,20,20,20,20,{"$f":"AF238+AG219","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR238+CS219","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,{"$f":"D146","v":0},"-","-",0,{"$f":"G239+H220","v":1},2,3,4,5,6,7,8,9,10,{"$f":"Q239+R220","v":11},12,13,14,15,{"$f":"V239+W220","v":16},17,18,19,20,20,{"$f":"AB239+AC220","v":20},20,20,20,{"$f":"AF239+AG220","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR239+CS220","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,{"$f":"D147","v":0},"-","-",0,{"$f":"G240+H221","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"V240+W221","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF240+AG221","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR240+CS221","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,{"$f":"G241+H222","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"V241+W222","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF241+AG222","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR241+CS222","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,{"$f":"G242+H223","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"V242+W223","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF242+AG223","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR242+CS223","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,{"$f":"G243+H224","v":1},2,3,4,{"$f":"K243+L224","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V243+W224","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF243+AG224","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR243+CS224","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K244+L225","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V244+W225","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF244+AG225","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR244+CS225","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K245+L226","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V245+W226","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF245+AG226","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR245+CS226","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K246+L227","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V246+W227","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF246+AG227","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR246+CS227","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K247+L228","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V247+W228","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF247+AG228","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR247+CS228","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K248+L229","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V248+W229","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF248+AG229","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR248+CS229","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K249+L230","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V249+W230","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF249+AG230","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR249+CS230","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K250+L231","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V250+W231","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF250+AG231","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR250+CS231","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K251+L232","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V251+W232","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF251+AG232","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR251+CS232","v":20},20,20,20,20,20,20,20,20,20]
[null,null,null,0,"-","-",0,1,2,3,4,{"$f":"K252+L233","v":5},6,7,8,9,10,11,12,13,14,15,{"$f":"V252+W233","v":16},17,18,19,20,20,20,20,20,20,{"$f":"AF252+AG233","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"CR252+CS233","v":20},20,20,20,20,20,20,20,20,20]
[]
[]
[null,null,"Reinvesticijų žymeklis per PAL (0 - kai reikalinga reinvesticija) pagal poveikles",null,"koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Ar turtas?","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},{"$f":"IF(OR(C257=\"A.6.\",C257=\"A.7.\"),0,1)","v":{"$error":"#N/A"}},"-",{"$f":"IFERROR(MOD(G238/$E257,$J145),101)","v":101},{"$f":"IFERROR(MOD(H238/$E257,$J145),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,{"$f":"IFERROR(MOD(BT238/$E257,$J145),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$f":"B146","v":{"$error":"#N/A"}},{"$f":"D146","v":0},{"$f":"IF(OR(C258=\"A.6.\",C258=\"A.7.\"),0,1)","v":{"$error":"#N/A"}},"-",{"$f":"IFERROR(MOD(G239/$E258,$J146),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,{"$f":"IFERROR(MOD(H240/$E259,$J147),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,{"$f":"IFERROR(MOD(BS243/$E262,$J150),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,{"$f":"IFERROR(MOD(H244/$E263,$J151),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,{"$f":"IFERROR(MOD(BS247/$E266,$J154),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,{"$f":"IFERROR(MOD(H248/$E267,$J155),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,{"$f":"IFERROR(MOD(BS251/$E270,$J158),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},"-",101,{"$f":"IFERROR(MOD(H252/$E271,$J159),101)","v":101},101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101,101]
[]
[]
[null,null,"Reinvesticijos per PAL pagal poveikles",null,"!!! Jei keičiamas lentelės pavadinimas reikia keisti MATCH formulę.",null,null,null,null,"koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,{"$f":"D145","v":0},"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G257=0,\n$J435,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM257=0,\n$J435,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS257=0,\n$J435,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D146","v":0},"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G258=0,\n$J436,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$213<=$F$76,W$275>=PAL),\n0,\nIF(W258=0,\n$J436,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM258=0,\n$J436,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS258=0,\n$J436,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G259=0,\n$J437,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM259=0,\n$J437,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS259=0,\n$J437,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G260=0,\n$J438,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM260=0,\n$J438,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS260=0,\n$J438,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G261=0,\n$J439,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM261=0,\n$J439,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS261=0,\n$J439,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G262=0,\n$J440,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM262=0,\n$J440,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS262=0,\n$J440,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G263=0,\n$J441,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM263=0,\n$J441,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS263=0,\n$J441,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G264=0,\n$J442,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM264=0,\n$J442,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS264=0,\n$J442,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G265=0,\n$J443,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM265=0,\n$J443,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS265=0,\n$J443,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G266=0,\n$J444,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM266=0,\n$J444,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS266=0,\n$J444,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G267=0,\n$J445,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM267=0,\n$J445,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS267=0,\n$J445,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G268=0,\n$J446,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM268=0,\n$J446,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS268=0,\n$J446,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G269=0,\n$J447,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM269=0,\n$J447,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS269=0,\n$J447,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G270=0,\n$J448,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM270=0,\n$J448,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS270=0,\n$J448,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"-","-",{"$f":"IF(OR(G$213<=$F$76,G$275>=PAL),\n0,\nIF(G271=0,\n$J449,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$213<=$F$76,AM$275>=PAL),\n0,\nIF(AM271=0,\n$J449,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BS$213<=$F$76,BS$275>=PAL),\n0,\nIF(BS271=0,\n$J449,\n0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.8.","Suma","Išvedimui į lentelę","-",{"$f":"SUM(G276:G290)","v":0},{"$f":"SUM(H276:H290)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P276:P290)","v":0},0,0,0,0,0,0,{"$f":"SUM(W276:W290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT276:BT290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Paskutinių metų žymeklis",null,"PAL naudojamas, koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"B.","Paskutiniai metai",null,null,{"$f":"IF(G295=PAL,TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AM295=PAL,TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS295=PAL,TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CY295=PAL,TRUE,FALSE)","v":false},{"$f":"IF(CZ295=PAL,TRUE,FALSE)","v":false},{"$f":"IF(DA295=PAL,TRUE,FALSE)","v":false},{"$f":"IF(DB295=PAL,TRUE,FALSE)","v":false}]
[]
[]
[null,null,"Turto naudojimo laikotarpis nuo paskutinių reinvesticijų ar pradinių investicijų"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},null,null,{"$f":"IF(G$296,G257,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(V$296,V257,\"\")","v":""},"","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM257,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS257,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},null,null,{"$f":"IF(G$296,G258,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM258,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS258,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G259,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM259,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS259,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G260,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM260,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS260,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM260,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G261,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM261,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS261,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM261,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G262,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM262,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS262,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM262,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G263,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM263,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS263,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM263,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G264,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM264,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS264,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM264,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(DB$296,DB264,\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G265,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",101,"","","","","","","","","","","",{"$f":"IF(AM$296,AM265,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,BS265,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM265,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(DB$296,DB265,\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G266,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA$296,AA266,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG266,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM266,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G267,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA$296,AA267,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG267,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM267,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G268,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA$296,AA268,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG268,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM268,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G269,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA$296,AA269,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG269,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM269,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G270,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA$296,AA270,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG270,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM270,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G$296,G271,\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(V$296,V271,\"\")","v":""},{"$f":"IF(W$296,W271,\"\")","v":""},{"$f":"IF(X$296,X271,\"\")","v":""},{"$f":"IF(Y$296,Y271,\"\")","v":""},{"$f":"IF(Z$296,Z271,\"\")","v":""},{"$f":"IF(AA$296,AA271,\"\")","v":101},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BG$296,BG271,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM$296,CM271,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[]
[null,null,"Reinvesticijos per PAL pagal poveikles (eilutės INDIRECT formulei)"]
[null,null,null,"Eilutė","Komentaras","Reikšmė"]
[null,null,null,{"$f":"D145","v":0},"Čia panaudota MATCH formulė",{"$f":"MATCH(\"Reinvesticijos per PAL pagal poveikles\", C:C, 0)+2","v":276}]
[null,null,null,{"$f":"D146","v":0},null,{"$f":"F320+1","v":277}]
[null,null,null,0,null,{"$f":"F321+1","v":278}]
[null,null,null,0,null,279]
[null,null,null,0,null,280]
[null,null,null,0,null,281]
[null,null,null,0,null,282]
[null,null,null,0,null,283]
[null,null,null,0,null,284]
[null,null,null,0,null,285]
[null,null,null,0,null,286]
[null,null,null,0,null,287]
[null,null,null,0,null,288]
[null,null,null,0,null,289]
[null,null,null,0,null,290]
[]
[]
[null,null,"Reinvesticijų likutinės vertės apskaičiavimo bazė"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},null,null,{"$f":"IF(G301=\"\",\n  \"\",\n  IF(G301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(G4) - G301))\n  )\n)","v":""},{"$f":"IF(H301=\"\",\n  \"\",\n  IF(H301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(H4) - H301))\n  )\n)","v":""},{"$f":"IF(I301=\"\",\n  \"\",\n  IF(I301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(I4) - I301))\n  )\n)","v":""},{"$f":"IF(J301=\"\",\n  \"\",\n  IF(J301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(J4) - J301))\n  )\n)","v":""},{"$f":"IF(K301=\"\",\n  \"\",\n  IF(K301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(K4) - K301))\n  )\n)","v":""},{"$f":"IF(L301=\"\",\n  \"\",\n  IF(L301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(L4) - L301))\n  )\n)","v":""},{"$f":"IF(M301=\"\",\n  \"\",\n  IF(M301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(M4) - M301))\n  )\n)","v":""},{"$f":"IF(N301=\"\",\n  \"\",\n  IF(N301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(N4) - N301))\n  )\n)","v":""},{"$f":"IF(O301=\"\",\n  \"\",\n  IF(O301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(O4) - O301))\n  )\n)","v":""},{"$f":"IF(P301=\"\",\n  \"\",\n  IF(P301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(P4) - P301))\n  )\n)","v":""},{"$f":"IF(Q301=\"\",\n  \"\",\n  IF(Q301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(Q4) - Q301))\n  )\n)","v":""},{"$f":"IF(R301=\"\",\n  \"\",\n  IF(R301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(R4) - R301))\n  )\n)","v":""},{"$f":"IF(S301=\"\",\n  \"\",\n  IF(S301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(S4) - S301))\n  )\n)","v":""},{"$f":"IF(T301=\"\",\n  \"\",\n  IF(T301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(T4) - T301))\n  )\n)","v":""},{"$f":"IF(U301=\"\",\n  \"\",\n  IF(U301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(U4) - U301))\n  )\n)","v":""},{"$f":"IF(V301=\"\",\n  \"\",\n  IF(V301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(V4) - V301))\n  )\n)","v":""},{"$f":"IF(W301=\"\",\n  \"\",\n  IF(W301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(W4) - W301))\n  )\n)","v":""},{"$f":"IF(X301=\"\",\n  \"\",\n  IF(X301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(X4) - X301))\n  )\n)","v":""},{"$f":"IF(Y301=\"\",\n  \"\",\n  IF(Y301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(Y4) - Y301))\n  )\n)","v":""},{"$f":"IF(Z301=\"\",\n  \"\",\n  IF(Z301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(Z4) - Z301))\n  )\n)","v":""},{"$f":"IF(AA301=\"\",\n  \"\",\n  IF(AA301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AA4) - AA301))\n  )\n)","v":""},{"$f":"IF(AB301=\"\",\n  \"\",\n  IF(AB301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AB4) - AB301))\n  )\n)","v":""},{"$f":"IF(AC301=\"\",\n  \"\",\n  IF(AC301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AC4) - AC301))\n  )\n)","v":""},{"$f":"IF(AD301=\"\",\n  \"\",\n  IF(AD301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AD4) - AD301))\n  )\n)","v":""},{"$f":"IF(AE301=\"\",\n  \"\",\n  IF(AE301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AE4) - AE301))\n  )\n)","v":""},{"$f":"IF(AF301=\"\",\n  \"\",\n  IF(AF301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AF4) - AF301))\n  )\n)","v":""},{"$f":"IF(AG301=\"\",\n  \"\",\n  IF(AG301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AG4) - AG301))\n  )\n)","v":""},{"$f":"IF(AH301=\"\",\n  \"\",\n  IF(AH301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AH4) - AH301))\n  )\n)","v":""},{"$f":"IF(AI301=\"\",\n  \"\",\n  IF(AI301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AI4) - AI301))\n  )\n)","v":""},{"$f":"IF(AJ301=\"\",\n  \"\",\n  IF(AJ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AJ4) - AJ301))\n  )\n)","v":""},{"$f":"IF(AK301=\"\",\n  \"\",\n  IF(AK301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AK4) - AK301))\n  )\n)","v":""},{"$f":"IF(AL301=\"\",\n  \"\",\n  IF(AL301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AL4) - AL301))\n  )\n)","v":""},{"$f":"IF(AM301=\"\",\n  \"\",\n  IF(AM301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AM4) - AM301))\n  )\n)","v":""},{"$f":"IF(AN301=\"\",\n  \"\",\n  IF(AN301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AN4) - AN301))\n  )\n)","v":""},{"$f":"IF(AO301=\"\",\n  \"\",\n  IF(AO301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AO4) - AO301))\n  )\n)","v":""},{"$f":"IF(AP301=\"\",\n  \"\",\n  IF(AP301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AP4) - AP301))\n  )\n)","v":""},{"$f":"IF(AQ301=\"\",\n  \"\",\n  IF(AQ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AQ4) - AQ301))\n  )\n)","v":""},{"$f":"IF(AR301=\"\",\n  \"\",\n  IF(AR301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AR4) - AR301))\n  )\n)","v":""},{"$f":"IF(AS301=\"\",\n  \"\",\n  IF(AS301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AS4) - AS301))\n  )\n)","v":""},{"$f":"IF(AT301=\"\",\n  \"\",\n  IF(AT301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AT4) - AT301))\n  )\n)","v":""},{"$f":"IF(AU301=\"\",\n  \"\",\n  IF(AU301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AU4) - AU301))\n  )\n)","v":""},{"$f":"IF(AV301=\"\",\n  \"\",\n  IF(AV301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AV4) - AV301))\n  )\n)","v":""},{"$f":"IF(AW301=\"\",\n  \"\",\n  IF(AW301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AW4) - AW301))\n  )\n)","v":""},{"$f":"IF(AX301=\"\",\n  \"\",\n  IF(AX301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AX4) - AX301))\n  )\n)","v":""},{"$f":"IF(AY301=\"\",\n  \"\",\n  IF(AY301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AY4) - AY301))\n  )\n)","v":""},{"$f":"IF(AZ301=\"\",\n  \"\",\n  IF(AZ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(AZ4) - AZ301))\n  )\n)","v":""},{"$f":"IF(BA301=\"\",\n  \"\",\n  IF(BA301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BA4) - BA301))\n  )\n)","v":""},{"$f":"IF(BB301=\"\",\n  \"\",\n  IF(BB301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BB4) - BB301))\n  )\n)","v":""},{"$f":"IF(BC301=\"\",\n  \"\",\n  IF(BC301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BC4) - BC301))\n  )\n)","v":""},{"$f":"IF(BD301=\"\",\n  \"\",\n  IF(BD301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BD4) - BD301))\n  )\n)","v":""},{"$f":"IF(BE301=\"\",\n  \"\",\n  IF(BE301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BE4) - BE301))\n  )\n)","v":""},{"$f":"IF(BF301=\"\",\n  \"\",\n  IF(BF301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BF4) - BF301))\n  )\n)","v":""},{"$f":"IF(BG301=\"\",\n  \"\",\n  IF(BG301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BG4) - BG301))\n  )\n)","v":""},{"$f":"IF(BH301=\"\",\n  \"\",\n  IF(BH301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BH4) - BH301))\n  )\n)","v":""},{"$f":"IF(BI301=\"\",\n  \"\",\n  IF(BI301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BI4) - BI301))\n  )\n)","v":""},{"$f":"IF(BJ301=\"\",\n  \"\",\n  IF(BJ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BJ4) - BJ301))\n  )\n)","v":""},{"$f":"IF(BK301=\"\",\n  \"\",\n  IF(BK301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BK4) - BK301))\n  )\n)","v":""},{"$f":"IF(BL301=\"\",\n  \"\",\n  IF(BL301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BL4) - BL301))\n  )\n)","v":""},{"$f":"IF(BM301=\"\",\n  \"\",\n  IF(BM301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BM4) - BM301))\n  )\n)","v":""},{"$f":"IF(BN301=\"\",\n  \"\",\n  IF(BN301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BN4) - BN301))\n  )\n)","v":""},{"$f":"IF(BO301=\"\",\n  \"\",\n  IF(BO301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BO4) - BO301))\n  )\n)","v":""},{"$f":"IF(BP301=\"\",\n  \"\",\n  IF(BP301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BP4) - BP301))\n  )\n)","v":""},{"$f":"IF(BQ301=\"\",\n  \"\",\n  IF(BQ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BQ4) - BQ301))\n  )\n)","v":""},{"$f":"IF(BR301=\"\",\n  \"\",\n  IF(BR301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BR4) - BR301))\n  )\n)","v":""},{"$f":"IF(BS301=\"\",\n  \"\",\n  IF(BS301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BS4) - BS301))\n  )\n)","v":""},{"$f":"IF(BT301=\"\",\n  \"\",\n  IF(BT301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BT4) - BT301))\n  )\n)","v":""},{"$f":"IF(BU301=\"\",\n  \"\",\n  IF(BU301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BU4) - BU301))\n  )\n)","v":""},{"$f":"IF(BV301=\"\",\n  \"\",\n  IF(BV301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BV4) - BV301))\n  )\n)","v":""},{"$f":"IF(BW301=\"\",\n  \"\",\n  IF(BW301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BW4) - BW301))\n  )\n)","v":""},{"$f":"IF(BX301=\"\",\n  \"\",\n  IF(BX301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BX4) - BX301))\n  )\n)","v":""},{"$f":"IF(BY301=\"\",\n  \"\",\n  IF(BY301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BY4) - BY301))\n  )\n)","v":""},{"$f":"IF(BZ301=\"\",\n  \"\",\n  IF(BZ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(BZ4) - BZ301))\n  )\n)","v":""},{"$f":"IF(CA301=\"\",\n  \"\",\n  IF(CA301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CA4) - CA301))\n  )\n)","v":""},{"$f":"IF(CB301=\"\",\n  \"\",\n  IF(CB301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CB4) - CB301))\n  )\n)","v":""},{"$f":"IF(CC301=\"\",\n  \"\",\n  IF(CC301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CC4) - CC301))\n  )\n)","v":""},{"$f":"IF(CD301=\"\",\n  \"\",\n  IF(CD301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CD4) - CD301))\n  )\n)","v":""},{"$f":"IF(CE301=\"\",\n  \"\",\n  IF(CE301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CE4) - CE301))\n  )\n)","v":""},{"$f":"IF(CF301=\"\",\n  \"\",\n  IF(CF301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CF4) - CF301))\n  )\n)","v":""},{"$f":"IF(CG301=\"\",\n  \"\",\n  IF(CG301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CG4) - CG301))\n  )\n)","v":""},{"$f":"IF(CH301=\"\",\n  \"\",\n  IF(CH301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CH4) - CH301))\n  )\n)","v":""},{"$f":"IF(CI301=\"\",\n  \"\",\n  IF(CI301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CI4) - CI301))\n  )\n)","v":""},{"$f":"IF(CJ301=\"\",\n  \"\",\n  IF(CJ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CJ4) - CJ301))\n  )\n)","v":""},{"$f":"IF(CK301=\"\",\n  \"\",\n  IF(CK301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CK4) - CK301))\n  )\n)","v":""},{"$f":"IF(CL301=\"\",\n  \"\",\n  IF(CL301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CL4) - CL301))\n  )\n)","v":""},{"$f":"IF(CM301=\"\",\n  \"\",\n  IF(CM301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CM4) - CM301))\n  )\n)","v":""},{"$f":"IF(CN301=\"\",\n  \"\",\n  IF(CN301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CN4) - CN301))\n  )\n)","v":""},{"$f":"IF(CO301=\"\",\n  \"\",\n  IF(CO301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CO4) - CO301))\n  )\n)","v":""},{"$f":"IF(CP301=\"\",\n  \"\",\n  IF(CP301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CP4) - CP301))\n  )\n)","v":""},{"$f":"IF(CQ301=\"\",\n  \"\",\n  IF(CQ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CQ4) - CQ301))\n  )\n)","v":""},{"$f":"IF(CR301=\"\",\n  \"\",\n  IF(CR301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CR4) - CR301))\n  )\n)","v":""},{"$f":"IF(CS301=\"\",\n  \"\",\n  IF(CS301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CS4) - CS301))\n  )\n)","v":""},{"$f":"IF(CT301=\"\",\n  \"\",\n  IF(CT301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CT4) - CT301))\n  )\n)","v":""},{"$f":"IF(CU301=\"\",\n  \"\",\n  IF(CU301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CU4) - CU301))\n  )\n)","v":""},{"$f":"IF(CV301=\"\",\n  \"\",\n  IF(CV301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CV4) - CV301))\n  )\n)","v":""},{"$f":"IF(CW301=\"\",\n  \"\",\n  IF(CW301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CW4) - CW301))\n  )\n)","v":""},{"$f":"IF(CX301=\"\",\n  \"\",\n  IF(CX301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CX4) - CX301))\n  )\n)","v":""},{"$f":"IF(CY301=\"\",\n  \"\",\n  IF(CY301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CY4) - CY301))\n  )\n)","v":""},{"$f":"IF(CZ301=\"\",\n  \"\",\n  IF(CZ301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(CZ4) - CZ301))\n  )\n)","v":""},{"$f":"IF(DA301=\"\",\n  \"\",\n  IF(DA301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(DA4) - DA301))\n  )\n)","v":""},{"$f":"IF(DB301=\"\",\n  \"\",\n  IF(DB301=101,\n    \"\",\n    INDIRECT(ADDRESS($F320, COLUMN(DB4) - DB301))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},null,null,{"$f":"IF(G302=\"\",\n  \"\",\n  IF(G302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(G5) - G302))\n  )\n)","v":""},{"$f":"IF(H302=\"\",\n  \"\",\n  IF(H302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(H5) - H302))\n  )\n)","v":""},{"$f":"IF(I302=\"\",\n  \"\",\n  IF(I302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(I5) - I302))\n  )\n)","v":""},{"$f":"IF(J302=\"\",\n  \"\",\n  IF(J302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(J5) - J302))\n  )\n)","v":""},{"$f":"IF(K302=\"\",\n  \"\",\n  IF(K302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(K5) - K302))\n  )\n)","v":""},{"$f":"IF(L302=\"\",\n  \"\",\n  IF(L302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(L5) - L302))\n  )\n)","v":""},{"$f":"IF(M302=\"\",\n  \"\",\n  IF(M302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(M5) - M302))\n  )\n)","v":""},{"$f":"IF(N302=\"\",\n  \"\",\n  IF(N302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(N5) - N302))\n  )\n)","v":""},{"$f":"IF(O302=\"\",\n  \"\",\n  IF(O302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(O5) - O302))\n  )\n)","v":""},{"$f":"IF(P302=\"\",\n  \"\",\n  IF(P302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(P5) - P302))\n  )\n)","v":""},{"$f":"IF(Q302=\"\",\n  \"\",\n  IF(Q302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(Q5) - Q302))\n  )\n)","v":""},{"$f":"IF(R302=\"\",\n  \"\",\n  IF(R302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(R5) - R302))\n  )\n)","v":""},{"$f":"IF(S302=\"\",\n  \"\",\n  IF(S302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(S5) - S302))\n  )\n)","v":""},{"$f":"IF(T302=\"\",\n  \"\",\n  IF(T302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(T5) - T302))\n  )\n)","v":""},{"$f":"IF(U302=\"\",\n  \"\",\n  IF(U302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(U5) - U302))\n  )\n)","v":""},{"$f":"IF(V302=\"\",\n  \"\",\n  IF(V302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(V5) - V302))\n  )\n)","v":""},{"$f":"IF(W302=\"\",\n  \"\",\n  IF(W302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(W5) - W302))\n  )\n)","v":""},{"$f":"IF(X302=\"\",\n  \"\",\n  IF(X302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(X5) - X302))\n  )\n)","v":""},{"$f":"IF(Y302=\"\",\n  \"\",\n  IF(Y302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(Y5) - Y302))\n  )\n)","v":""},{"$f":"IF(Z302=\"\",\n  \"\",\n  IF(Z302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(Z5) - Z302))\n  )\n)","v":""},{"$f":"IF(AA302=\"\",\n  \"\",\n  IF(AA302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AA5) - AA302))\n  )\n)","v":""},{"$f":"IF(AB302=\"\",\n  \"\",\n  IF(AB302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AB5) - AB302))\n  )\n)","v":""},{"$f":"IF(AC302=\"\",\n  \"\",\n  IF(AC302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AC5) - AC302))\n  )\n)","v":""},{"$f":"IF(AD302=\"\",\n  \"\",\n  IF(AD302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AD5) - AD302))\n  )\n)","v":""},{"$f":"IF(AE302=\"\",\n  \"\",\n  IF(AE302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AE5) - AE302))\n  )\n)","v":""},{"$f":"IF(AF302=\"\",\n  \"\",\n  IF(AF302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AF5) - AF302))\n  )\n)","v":""},{"$f":"IF(AG302=\"\",\n  \"\",\n  IF(AG302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AG5) - AG302))\n  )\n)","v":""},{"$f":"IF(AH302=\"\",\n  \"\",\n  IF(AH302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AH5) - AH302))\n  )\n)","v":""},{"$f":"IF(AI302=\"\",\n  \"\",\n  IF(AI302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AI5) - AI302))\n  )\n)","v":""},{"$f":"IF(AJ302=\"\",\n  \"\",\n  IF(AJ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AJ5) - AJ302))\n  )\n)","v":""},{"$f":"IF(AK302=\"\",\n  \"\",\n  IF(AK302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AK5) - AK302))\n  )\n)","v":""},{"$f":"IF(AL302=\"\",\n  \"\",\n  IF(AL302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AL5) - AL302))\n  )\n)","v":""},{"$f":"IF(AM302=\"\",\n  \"\",\n  IF(AM302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AM5) - AM302))\n  )\n)","v":""},{"$f":"IF(AN302=\"\",\n  \"\",\n  IF(AN302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AN5) - AN302))\n  )\n)","v":""},{"$f":"IF(AO302=\"\",\n  \"\",\n  IF(AO302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AO5) - AO302))\n  )\n)","v":""},{"$f":"IF(AP302=\"\",\n  \"\",\n  IF(AP302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AP5) - AP302))\n  )\n)","v":""},{"$f":"IF(AQ302=\"\",\n  \"\",\n  IF(AQ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AQ5) - AQ302))\n  )\n)","v":""},{"$f":"IF(AR302=\"\",\n  \"\",\n  IF(AR302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AR5) - AR302))\n  )\n)","v":""},{"$f":"IF(AS302=\"\",\n  \"\",\n  IF(AS302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AS5) - AS302))\n  )\n)","v":""},{"$f":"IF(AT302=\"\",\n  \"\",\n  IF(AT302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AT5) - AT302))\n  )\n)","v":""},{"$f":"IF(AU302=\"\",\n  \"\",\n  IF(AU302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AU5) - AU302))\n  )\n)","v":""},{"$f":"IF(AV302=\"\",\n  \"\",\n  IF(AV302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AV5) - AV302))\n  )\n)","v":""},{"$f":"IF(AW302=\"\",\n  \"\",\n  IF(AW302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AW5) - AW302))\n  )\n)","v":""},{"$f":"IF(AX302=\"\",\n  \"\",\n  IF(AX302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AX5) - AX302))\n  )\n)","v":""},{"$f":"IF(AY302=\"\",\n  \"\",\n  IF(AY302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AY5) - AY302))\n  )\n)","v":""},{"$f":"IF(AZ302=\"\",\n  \"\",\n  IF(AZ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(AZ5) - AZ302))\n  )\n)","v":""},{"$f":"IF(BA302=\"\",\n  \"\",\n  IF(BA302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BA5) - BA302))\n  )\n)","v":""},{"$f":"IF(BB302=\"\",\n  \"\",\n  IF(BB302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BB5) - BB302))\n  )\n)","v":""},{"$f":"IF(BC302=\"\",\n  \"\",\n  IF(BC302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BC5) - BC302))\n  )\n)","v":""},{"$f":"IF(BD302=\"\",\n  \"\",\n  IF(BD302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BD5) - BD302))\n  )\n)","v":""},{"$f":"IF(BE302=\"\",\n  \"\",\n  IF(BE302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BE5) - BE302))\n  )\n)","v":""},{"$f":"IF(BF302=\"\",\n  \"\",\n  IF(BF302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BF5) - BF302))\n  )\n)","v":""},{"$f":"IF(BG302=\"\",\n  \"\",\n  IF(BG302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BG5) - BG302))\n  )\n)","v":""},{"$f":"IF(BH302=\"\",\n  \"\",\n  IF(BH302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BH5) - BH302))\n  )\n)","v":""},{"$f":"IF(BI302=\"\",\n  \"\",\n  IF(BI302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BI5) - BI302))\n  )\n)","v":""},{"$f":"IF(BJ302=\"\",\n  \"\",\n  IF(BJ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BJ5) - BJ302))\n  )\n)","v":""},{"$f":"IF(BK302=\"\",\n  \"\",\n  IF(BK302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BK5) - BK302))\n  )\n)","v":""},{"$f":"IF(BL302=\"\",\n  \"\",\n  IF(BL302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BL5) - BL302))\n  )\n)","v":""},{"$f":"IF(BM302=\"\",\n  \"\",\n  IF(BM302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BM5) - BM302))\n  )\n)","v":""},{"$f":"IF(BN302=\"\",\n  \"\",\n  IF(BN302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BN5) - BN302))\n  )\n)","v":""},{"$f":"IF(BO302=\"\",\n  \"\",\n  IF(BO302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BO5) - BO302))\n  )\n)","v":""},{"$f":"IF(BP302=\"\",\n  \"\",\n  IF(BP302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BP5) - BP302))\n  )\n)","v":""},{"$f":"IF(BQ302=\"\",\n  \"\",\n  IF(BQ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BQ5) - BQ302))\n  )\n)","v":""},{"$f":"IF(BR302=\"\",\n  \"\",\n  IF(BR302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BR5) - BR302))\n  )\n)","v":""},{"$f":"IF(BS302=\"\",\n  \"\",\n  IF(BS302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BS5) - BS302))\n  )\n)","v":""},{"$f":"IF(BT302=\"\",\n  \"\",\n  IF(BT302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BT5) - BT302))\n  )\n)","v":""},{"$f":"IF(BU302=\"\",\n  \"\",\n  IF(BU302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BU5) - BU302))\n  )\n)","v":""},{"$f":"IF(BV302=\"\",\n  \"\",\n  IF(BV302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BV5) - BV302))\n  )\n)","v":""},{"$f":"IF(BW302=\"\",\n  \"\",\n  IF(BW302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BW5) - BW302))\n  )\n)","v":""},{"$f":"IF(BX302=\"\",\n  \"\",\n  IF(BX302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BX5) - BX302))\n  )\n)","v":""},{"$f":"IF(BY302=\"\",\n  \"\",\n  IF(BY302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BY5) - BY302))\n  )\n)","v":""},{"$f":"IF(BZ302=\"\",\n  \"\",\n  IF(BZ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(BZ5) - BZ302))\n  )\n)","v":""},{"$f":"IF(CA302=\"\",\n  \"\",\n  IF(CA302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CA5) - CA302))\n  )\n)","v":""},{"$f":"IF(CB302=\"\",\n  \"\",\n  IF(CB302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CB5) - CB302))\n  )\n)","v":""},{"$f":"IF(CC302=\"\",\n  \"\",\n  IF(CC302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CC5) - CC302))\n  )\n)","v":""},{"$f":"IF(CD302=\"\",\n  \"\",\n  IF(CD302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CD5) - CD302))\n  )\n)","v":""},{"$f":"IF(CE302=\"\",\n  \"\",\n  IF(CE302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CE5) - CE302))\n  )\n)","v":""},{"$f":"IF(CF302=\"\",\n  \"\",\n  IF(CF302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CF5) - CF302))\n  )\n)","v":""},{"$f":"IF(CG302=\"\",\n  \"\",\n  IF(CG302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CG5) - CG302))\n  )\n)","v":""},{"$f":"IF(CH302=\"\",\n  \"\",\n  IF(CH302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CH5) - CH302))\n  )\n)","v":""},{"$f":"IF(CI302=\"\",\n  \"\",\n  IF(CI302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CI5) - CI302))\n  )\n)","v":""},{"$f":"IF(CJ302=\"\",\n  \"\",\n  IF(CJ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CJ5) - CJ302))\n  )\n)","v":""},{"$f":"IF(CK302=\"\",\n  \"\",\n  IF(CK302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CK5) - CK302))\n  )\n)","v":""},{"$f":"IF(CL302=\"\",\n  \"\",\n  IF(CL302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CL5) - CL302))\n  )\n)","v":""},{"$f":"IF(CM302=\"\",\n  \"\",\n  IF(CM302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CM5) - CM302))\n  )\n)","v":""},{"$f":"IF(CN302=\"\",\n  \"\",\n  IF(CN302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CN5) - CN302))\n  )\n)","v":""},{"$f":"IF(CO302=\"\",\n  \"\",\n  IF(CO302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CO5) - CO302))\n  )\n)","v":""},{"$f":"IF(CP302=\"\",\n  \"\",\n  IF(CP302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CP5) - CP302))\n  )\n)","v":""},{"$f":"IF(CQ302=\"\",\n  \"\",\n  IF(CQ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CQ5) - CQ302))\n  )\n)","v":""},{"$f":"IF(CR302=\"\",\n  \"\",\n  IF(CR302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CR5) - CR302))\n  )\n)","v":""},{"$f":"IF(CS302=\"\",\n  \"\",\n  IF(CS302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CS5) - CS302))\n  )\n)","v":""},{"$f":"IF(CT302=\"\",\n  \"\",\n  IF(CT302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CT5) - CT302))\n  )\n)","v":""},{"$f":"IF(CU302=\"\",\n  \"\",\n  IF(CU302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CU5) - CU302))\n  )\n)","v":""},{"$f":"IF(CV302=\"\",\n  \"\",\n  IF(CV302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CV5) - CV302))\n  )\n)","v":""},{"$f":"IF(CW302=\"\",\n  \"\",\n  IF(CW302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CW5) - CW302))\n  )\n)","v":""},{"$f":"IF(CX302=\"\",\n  \"\",\n  IF(CX302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CX5) - CX302))\n  )\n)","v":""},{"$f":"IF(CY302=\"\",\n  \"\",\n  IF(CY302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CY5) - CY302))\n  )\n)","v":""},{"$f":"IF(CZ302=\"\",\n  \"\",\n  IF(CZ302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(CZ5) - CZ302))\n  )\n)","v":""},{"$f":"IF(DA302=\"\",\n  \"\",\n  IF(DA302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(DA5) - DA302))\n  )\n)","v":""},{"$f":"IF(DB302=\"\",\n  \"\",\n  IF(DB302=101,\n    \"\",\n    INDIRECT(ADDRESS($F321, COLUMN(DB5) - DB302))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G303=\"\",\n  \"\",\n  IF(G303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(G6) - G303))\n  )\n)","v":""},{"$f":"IF(H303=\"\",\n  \"\",\n  IF(H303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(H6) - H303))\n  )\n)","v":""},{"$f":"IF(I303=\"\",\n  \"\",\n  IF(I303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(I6) - I303))\n  )\n)","v":""},{"$f":"IF(J303=\"\",\n  \"\",\n  IF(J303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(J6) - J303))\n  )\n)","v":""},{"$f":"IF(K303=\"\",\n  \"\",\n  IF(K303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(K6) - K303))\n  )\n)","v":""},{"$f":"IF(L303=\"\",\n  \"\",\n  IF(L303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(L6) - L303))\n  )\n)","v":""},{"$f":"IF(M303=\"\",\n  \"\",\n  IF(M303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(M6) - M303))\n  )\n)","v":""},{"$f":"IF(N303=\"\",\n  \"\",\n  IF(N303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(N6) - N303))\n  )\n)","v":""},{"$f":"IF(O303=\"\",\n  \"\",\n  IF(O303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(O6) - O303))\n  )\n)","v":""},{"$f":"IF(P303=\"\",\n  \"\",\n  IF(P303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(P6) - P303))\n  )\n)","v":""},{"$f":"IF(Q303=\"\",\n  \"\",\n  IF(Q303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(Q6) - Q303))\n  )\n)","v":""},{"$f":"IF(R303=\"\",\n  \"\",\n  IF(R303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(R6) - R303))\n  )\n)","v":""},{"$f":"IF(S303=\"\",\n  \"\",\n  IF(S303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(S6) - S303))\n  )\n)","v":""},{"$f":"IF(T303=\"\",\n  \"\",\n  IF(T303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(T6) - T303))\n  )\n)","v":""},{"$f":"IF(U303=\"\",\n  \"\",\n  IF(U303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(U6) - U303))\n  )\n)","v":""},{"$f":"IF(V303=\"\",\n  \"\",\n  IF(V303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(V6) - V303))\n  )\n)","v":""},{"$f":"IF(W303=\"\",\n  \"\",\n  IF(W303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(W6) - W303))\n  )\n)","v":""},{"$f":"IF(X303=\"\",\n  \"\",\n  IF(X303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(X6) - X303))\n  )\n)","v":""},{"$f":"IF(Y303=\"\",\n  \"\",\n  IF(Y303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(Y6) - Y303))\n  )\n)","v":""},{"$f":"IF(Z303=\"\",\n  \"\",\n  IF(Z303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(Z6) - Z303))\n  )\n)","v":""},{"$f":"IF(AA303=\"\",\n  \"\",\n  IF(AA303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AA6) - AA303))\n  )\n)","v":""},{"$f":"IF(AB303=\"\",\n  \"\",\n  IF(AB303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AB6) - AB303))\n  )\n)","v":""},{"$f":"IF(AC303=\"\",\n  \"\",\n  IF(AC303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AC6) - AC303))\n  )\n)","v":""},{"$f":"IF(AD303=\"\",\n  \"\",\n  IF(AD303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AD6) - AD303))\n  )\n)","v":""},{"$f":"IF(AE303=\"\",\n  \"\",\n  IF(AE303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AE6) - AE303))\n  )\n)","v":""},{"$f":"IF(AF303=\"\",\n  \"\",\n  IF(AF303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AF6) - AF303))\n  )\n)","v":""},{"$f":"IF(AG303=\"\",\n  \"\",\n  IF(AG303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AG6) - AG303))\n  )\n)","v":""},{"$f":"IF(AH303=\"\",\n  \"\",\n  IF(AH303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AH6) - AH303))\n  )\n)","v":""},{"$f":"IF(AI303=\"\",\n  \"\",\n  IF(AI303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AI6) - AI303))\n  )\n)","v":""},{"$f":"IF(AJ303=\"\",\n  \"\",\n  IF(AJ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AJ6) - AJ303))\n  )\n)","v":""},{"$f":"IF(AK303=\"\",\n  \"\",\n  IF(AK303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AK6) - AK303))\n  )\n)","v":""},{"$f":"IF(AL303=\"\",\n  \"\",\n  IF(AL303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AL6) - AL303))\n  )\n)","v":""},{"$f":"IF(AM303=\"\",\n  \"\",\n  IF(AM303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AM6) - AM303))\n  )\n)","v":""},{"$f":"IF(AN303=\"\",\n  \"\",\n  IF(AN303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AN6) - AN303))\n  )\n)","v":""},{"$f":"IF(AO303=\"\",\n  \"\",\n  IF(AO303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AO6) - AO303))\n  )\n)","v":""},{"$f":"IF(AP303=\"\",\n  \"\",\n  IF(AP303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AP6) - AP303))\n  )\n)","v":""},{"$f":"IF(AQ303=\"\",\n  \"\",\n  IF(AQ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AQ6) - AQ303))\n  )\n)","v":""},{"$f":"IF(AR303=\"\",\n  \"\",\n  IF(AR303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AR6) - AR303))\n  )\n)","v":""},{"$f":"IF(AS303=\"\",\n  \"\",\n  IF(AS303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AS6) - AS303))\n  )\n)","v":""},{"$f":"IF(AT303=\"\",\n  \"\",\n  IF(AT303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AT6) - AT303))\n  )\n)","v":""},{"$f":"IF(AU303=\"\",\n  \"\",\n  IF(AU303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AU6) - AU303))\n  )\n)","v":""},{"$f":"IF(AV303=\"\",\n  \"\",\n  IF(AV303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AV6) - AV303))\n  )\n)","v":""},{"$f":"IF(AW303=\"\",\n  \"\",\n  IF(AW303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AW6) - AW303))\n  )\n)","v":""},{"$f":"IF(AX303=\"\",\n  \"\",\n  IF(AX303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AX6) - AX303))\n  )\n)","v":""},{"$f":"IF(AY303=\"\",\n  \"\",\n  IF(AY303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AY6) - AY303))\n  )\n)","v":""},{"$f":"IF(AZ303=\"\",\n  \"\",\n  IF(AZ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(AZ6) - AZ303))\n  )\n)","v":""},{"$f":"IF(BA303=\"\",\n  \"\",\n  IF(BA303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BA6) - BA303))\n  )\n)","v":""},{"$f":"IF(BB303=\"\",\n  \"\",\n  IF(BB303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BB6) - BB303))\n  )\n)","v":""},{"$f":"IF(BC303=\"\",\n  \"\",\n  IF(BC303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BC6) - BC303))\n  )\n)","v":""},{"$f":"IF(BD303=\"\",\n  \"\",\n  IF(BD303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BD6) - BD303))\n  )\n)","v":""},{"$f":"IF(BE303=\"\",\n  \"\",\n  IF(BE303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BE6) - BE303))\n  )\n)","v":""},{"$f":"IF(BF303=\"\",\n  \"\",\n  IF(BF303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BF6) - BF303))\n  )\n)","v":""},{"$f":"IF(BG303=\"\",\n  \"\",\n  IF(BG303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BG6) - BG303))\n  )\n)","v":""},{"$f":"IF(BH303=\"\",\n  \"\",\n  IF(BH303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BH6) - BH303))\n  )\n)","v":""},{"$f":"IF(BI303=\"\",\n  \"\",\n  IF(BI303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BI6) - BI303))\n  )\n)","v":""},{"$f":"IF(BJ303=\"\",\n  \"\",\n  IF(BJ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BJ6) - BJ303))\n  )\n)","v":""},{"$f":"IF(BK303=\"\",\n  \"\",\n  IF(BK303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BK6) - BK303))\n  )\n)","v":""},{"$f":"IF(BL303=\"\",\n  \"\",\n  IF(BL303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BL6) - BL303))\n  )\n)","v":""},{"$f":"IF(BM303=\"\",\n  \"\",\n  IF(BM303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BM6) - BM303))\n  )\n)","v":""},{"$f":"IF(BN303=\"\",\n  \"\",\n  IF(BN303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BN6) - BN303))\n  )\n)","v":""},{"$f":"IF(BO303=\"\",\n  \"\",\n  IF(BO303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BO6) - BO303))\n  )\n)","v":""},{"$f":"IF(BP303=\"\",\n  \"\",\n  IF(BP303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BP6) - BP303))\n  )\n)","v":""},{"$f":"IF(BQ303=\"\",\n  \"\",\n  IF(BQ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BQ6) - BQ303))\n  )\n)","v":""},{"$f":"IF(BR303=\"\",\n  \"\",\n  IF(BR303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BR6) - BR303))\n  )\n)","v":""},{"$f":"IF(BS303=\"\",\n  \"\",\n  IF(BS303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BS6) - BS303))\n  )\n)","v":""},{"$f":"IF(BT303=\"\",\n  \"\",\n  IF(BT303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BT6) - BT303))\n  )\n)","v":""},{"$f":"IF(BU303=\"\",\n  \"\",\n  IF(BU303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BU6) - BU303))\n  )\n)","v":""},{"$f":"IF(BV303=\"\",\n  \"\",\n  IF(BV303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BV6) - BV303))\n  )\n)","v":""},{"$f":"IF(BW303=\"\",\n  \"\",\n  IF(BW303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BW6) - BW303))\n  )\n)","v":""},{"$f":"IF(BX303=\"\",\n  \"\",\n  IF(BX303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BX6) - BX303))\n  )\n)","v":""},{"$f":"IF(BY303=\"\",\n  \"\",\n  IF(BY303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BY6) - BY303))\n  )\n)","v":""},{"$f":"IF(BZ303=\"\",\n  \"\",\n  IF(BZ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(BZ6) - BZ303))\n  )\n)","v":""},{"$f":"IF(CA303=\"\",\n  \"\",\n  IF(CA303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CA6) - CA303))\n  )\n)","v":""},{"$f":"IF(CB303=\"\",\n  \"\",\n  IF(CB303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CB6) - CB303))\n  )\n)","v":""},{"$f":"IF(CC303=\"\",\n  \"\",\n  IF(CC303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CC6) - CC303))\n  )\n)","v":""},{"$f":"IF(CD303=\"\",\n  \"\",\n  IF(CD303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CD6) - CD303))\n  )\n)","v":""},{"$f":"IF(CE303=\"\",\n  \"\",\n  IF(CE303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CE6) - CE303))\n  )\n)","v":""},{"$f":"IF(CF303=\"\",\n  \"\",\n  IF(CF303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CF6) - CF303))\n  )\n)","v":""},{"$f":"IF(CG303=\"\",\n  \"\",\n  IF(CG303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CG6) - CG303))\n  )\n)","v":""},{"$f":"IF(CH303=\"\",\n  \"\",\n  IF(CH303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CH6) - CH303))\n  )\n)","v":""},{"$f":"IF(CI303=\"\",\n  \"\",\n  IF(CI303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CI6) - CI303))\n  )\n)","v":""},{"$f":"IF(CJ303=\"\",\n  \"\",\n  IF(CJ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CJ6) - CJ303))\n  )\n)","v":""},{"$f":"IF(CK303=\"\",\n  \"\",\n  IF(CK303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CK6) - CK303))\n  )\n)","v":""},{"$f":"IF(CL303=\"\",\n  \"\",\n  IF(CL303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CL6) - CL303))\n  )\n)","v":""},{"$f":"IF(CM303=\"\",\n  \"\",\n  IF(CM303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CM6) - CM303))\n  )\n)","v":""},{"$f":"IF(CN303=\"\",\n  \"\",\n  IF(CN303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CN6) - CN303))\n  )\n)","v":""},{"$f":"IF(CO303=\"\",\n  \"\",\n  IF(CO303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CO6) - CO303))\n  )\n)","v":""},{"$f":"IF(CP303=\"\",\n  \"\",\n  IF(CP303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CP6) - CP303))\n  )\n)","v":""},{"$f":"IF(CQ303=\"\",\n  \"\",\n  IF(CQ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CQ6) - CQ303))\n  )\n)","v":""},{"$f":"IF(CR303=\"\",\n  \"\",\n  IF(CR303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CR6) - CR303))\n  )\n)","v":""},{"$f":"IF(CS303=\"\",\n  \"\",\n  IF(CS303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CS6) - CS303))\n  )\n)","v":""},{"$f":"IF(CT303=\"\",\n  \"\",\n  IF(CT303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CT6) - CT303))\n  )\n)","v":""},{"$f":"IF(CU303=\"\",\n  \"\",\n  IF(CU303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CU6) - CU303))\n  )\n)","v":""},{"$f":"IF(CV303=\"\",\n  \"\",\n  IF(CV303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CV6) - CV303))\n  )\n)","v":""},{"$f":"IF(CW303=\"\",\n  \"\",\n  IF(CW303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CW6) - CW303))\n  )\n)","v":""},{"$f":"IF(CX303=\"\",\n  \"\",\n  IF(CX303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CX6) - CX303))\n  )\n)","v":""},{"$f":"IF(CY303=\"\",\n  \"\",\n  IF(CY303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CY6) - CY303))\n  )\n)","v":""},{"$f":"IF(CZ303=\"\",\n  \"\",\n  IF(CZ303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(CZ6) - CZ303))\n  )\n)","v":""},{"$f":"IF(DA303=\"\",\n  \"\",\n  IF(DA303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(DA6) - DA303))\n  )\n)","v":""},{"$f":"IF(DB303=\"\",\n  \"\",\n  IF(DB303=101,\n    \"\",\n    INDIRECT(ADDRESS($F322, COLUMN(DB6) - DB303))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G304=\"\",\n  \"\",\n  IF(G304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(G7) - G304))\n  )\n)","v":""},{"$f":"IF(H304=\"\",\n  \"\",\n  IF(H304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(H7) - H304))\n  )\n)","v":""},{"$f":"IF(I304=\"\",\n  \"\",\n  IF(I304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(I7) - I304))\n  )\n)","v":""},{"$f":"IF(J304=\"\",\n  \"\",\n  IF(J304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(J7) - J304))\n  )\n)","v":""},{"$f":"IF(K304=\"\",\n  \"\",\n  IF(K304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(K7) - K304))\n  )\n)","v":""},{"$f":"IF(L304=\"\",\n  \"\",\n  IF(L304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(L7) - L304))\n  )\n)","v":""},{"$f":"IF(M304=\"\",\n  \"\",\n  IF(M304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(M7) - M304))\n  )\n)","v":""},{"$f":"IF(N304=\"\",\n  \"\",\n  IF(N304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(N7) - N304))\n  )\n)","v":""},{"$f":"IF(O304=\"\",\n  \"\",\n  IF(O304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(O7) - O304))\n  )\n)","v":""},{"$f":"IF(P304=\"\",\n  \"\",\n  IF(P304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(P7) - P304))\n  )\n)","v":""},{"$f":"IF(Q304=\"\",\n  \"\",\n  IF(Q304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(Q7) - Q304))\n  )\n)","v":""},{"$f":"IF(R304=\"\",\n  \"\",\n  IF(R304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(R7) - R304))\n  )\n)","v":""},{"$f":"IF(S304=\"\",\n  \"\",\n  IF(S304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(S7) - S304))\n  )\n)","v":""},{"$f":"IF(T304=\"\",\n  \"\",\n  IF(T304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(T7) - T304))\n  )\n)","v":""},{"$f":"IF(U304=\"\",\n  \"\",\n  IF(U304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(U7) - U304))\n  )\n)","v":""},{"$f":"IF(V304=\"\",\n  \"\",\n  IF(V304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(V7) - V304))\n  )\n)","v":""},{"$f":"IF(W304=\"\",\n  \"\",\n  IF(W304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(W7) - W304))\n  )\n)","v":""},{"$f":"IF(X304=\"\",\n  \"\",\n  IF(X304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(X7) - X304))\n  )\n)","v":""},{"$f":"IF(Y304=\"\",\n  \"\",\n  IF(Y304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(Y7) - Y304))\n  )\n)","v":""},{"$f":"IF(Z304=\"\",\n  \"\",\n  IF(Z304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(Z7) - Z304))\n  )\n)","v":""},{"$f":"IF(AA304=\"\",\n  \"\",\n  IF(AA304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AA7) - AA304))\n  )\n)","v":""},{"$f":"IF(AB304=\"\",\n  \"\",\n  IF(AB304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AB7) - AB304))\n  )\n)","v":""},{"$f":"IF(AC304=\"\",\n  \"\",\n  IF(AC304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AC7) - AC304))\n  )\n)","v":""},{"$f":"IF(AD304=\"\",\n  \"\",\n  IF(AD304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AD7) - AD304))\n  )\n)","v":""},{"$f":"IF(AE304=\"\",\n  \"\",\n  IF(AE304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AE7) - AE304))\n  )\n)","v":""},{"$f":"IF(AF304=\"\",\n  \"\",\n  IF(AF304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AF7) - AF304))\n  )\n)","v":""},{"$f":"IF(AG304=\"\",\n  \"\",\n  IF(AG304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AG7) - AG304))\n  )\n)","v":""},{"$f":"IF(AH304=\"\",\n  \"\",\n  IF(AH304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AH7) - AH304))\n  )\n)","v":""},{"$f":"IF(AI304=\"\",\n  \"\",\n  IF(AI304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AI7) - AI304))\n  )\n)","v":""},{"$f":"IF(AJ304=\"\",\n  \"\",\n  IF(AJ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AJ7) - AJ304))\n  )\n)","v":""},{"$f":"IF(AK304=\"\",\n  \"\",\n  IF(AK304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AK7) - AK304))\n  )\n)","v":""},{"$f":"IF(AL304=\"\",\n  \"\",\n  IF(AL304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AL7) - AL304))\n  )\n)","v":""},{"$f":"IF(AM304=\"\",\n  \"\",\n  IF(AM304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AM7) - AM304))\n  )\n)","v":""},{"$f":"IF(AN304=\"\",\n  \"\",\n  IF(AN304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AN7) - AN304))\n  )\n)","v":""},{"$f":"IF(AO304=\"\",\n  \"\",\n  IF(AO304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AO7) - AO304))\n  )\n)","v":""},{"$f":"IF(AP304=\"\",\n  \"\",\n  IF(AP304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AP7) - AP304))\n  )\n)","v":""},{"$f":"IF(AQ304=\"\",\n  \"\",\n  IF(AQ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AQ7) - AQ304))\n  )\n)","v":""},{"$f":"IF(AR304=\"\",\n  \"\",\n  IF(AR304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AR7) - AR304))\n  )\n)","v":""},{"$f":"IF(AS304=\"\",\n  \"\",\n  IF(AS304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AS7) - AS304))\n  )\n)","v":""},{"$f":"IF(AT304=\"\",\n  \"\",\n  IF(AT304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AT7) - AT304))\n  )\n)","v":""},{"$f":"IF(AU304=\"\",\n  \"\",\n  IF(AU304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AU7) - AU304))\n  )\n)","v":""},{"$f":"IF(AV304=\"\",\n  \"\",\n  IF(AV304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AV7) - AV304))\n  )\n)","v":""},{"$f":"IF(AW304=\"\",\n  \"\",\n  IF(AW304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AW7) - AW304))\n  )\n)","v":""},{"$f":"IF(AX304=\"\",\n  \"\",\n  IF(AX304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AX7) - AX304))\n  )\n)","v":""},{"$f":"IF(AY304=\"\",\n  \"\",\n  IF(AY304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AY7) - AY304))\n  )\n)","v":""},{"$f":"IF(AZ304=\"\",\n  \"\",\n  IF(AZ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(AZ7) - AZ304))\n  )\n)","v":""},{"$f":"IF(BA304=\"\",\n  \"\",\n  IF(BA304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BA7) - BA304))\n  )\n)","v":""},{"$f":"IF(BB304=\"\",\n  \"\",\n  IF(BB304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BB7) - BB304))\n  )\n)","v":""},{"$f":"IF(BC304=\"\",\n  \"\",\n  IF(BC304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BC7) - BC304))\n  )\n)","v":""},{"$f":"IF(BD304=\"\",\n  \"\",\n  IF(BD304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BD7) - BD304))\n  )\n)","v":""},{"$f":"IF(BE304=\"\",\n  \"\",\n  IF(BE304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BE7) - BE304))\n  )\n)","v":""},{"$f":"IF(BF304=\"\",\n  \"\",\n  IF(BF304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BF7) - BF304))\n  )\n)","v":""},{"$f":"IF(BG304=\"\",\n  \"\",\n  IF(BG304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BG7) - BG304))\n  )\n)","v":""},{"$f":"IF(BH304=\"\",\n  \"\",\n  IF(BH304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BH7) - BH304))\n  )\n)","v":""},{"$f":"IF(BI304=\"\",\n  \"\",\n  IF(BI304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BI7) - BI304))\n  )\n)","v":""},{"$f":"IF(BJ304=\"\",\n  \"\",\n  IF(BJ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BJ7) - BJ304))\n  )\n)","v":""},{"$f":"IF(BK304=\"\",\n  \"\",\n  IF(BK304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BK7) - BK304))\n  )\n)","v":""},{"$f":"IF(BL304=\"\",\n  \"\",\n  IF(BL304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BL7) - BL304))\n  )\n)","v":""},{"$f":"IF(BM304=\"\",\n  \"\",\n  IF(BM304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BM7) - BM304))\n  )\n)","v":""},{"$f":"IF(BN304=\"\",\n  \"\",\n  IF(BN304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BN7) - BN304))\n  )\n)","v":""},{"$f":"IF(BO304=\"\",\n  \"\",\n  IF(BO304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BO7) - BO304))\n  )\n)","v":""},{"$f":"IF(BP304=\"\",\n  \"\",\n  IF(BP304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BP7) - BP304))\n  )\n)","v":""},{"$f":"IF(BQ304=\"\",\n  \"\",\n  IF(BQ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BQ7) - BQ304))\n  )\n)","v":""},{"$f":"IF(BR304=\"\",\n  \"\",\n  IF(BR304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BR7) - BR304))\n  )\n)","v":""},{"$f":"IF(BS304=\"\",\n  \"\",\n  IF(BS304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BS7) - BS304))\n  )\n)","v":""},{"$f":"IF(BT304=\"\",\n  \"\",\n  IF(BT304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BT7) - BT304))\n  )\n)","v":""},{"$f":"IF(BU304=\"\",\n  \"\",\n  IF(BU304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BU7) - BU304))\n  )\n)","v":""},{"$f":"IF(BV304=\"\",\n  \"\",\n  IF(BV304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BV7) - BV304))\n  )\n)","v":""},{"$f":"IF(BW304=\"\",\n  \"\",\n  IF(BW304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BW7) - BW304))\n  )\n)","v":""},{"$f":"IF(BX304=\"\",\n  \"\",\n  IF(BX304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BX7) - BX304))\n  )\n)","v":""},{"$f":"IF(BY304=\"\",\n  \"\",\n  IF(BY304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BY7) - BY304))\n  )\n)","v":""},{"$f":"IF(BZ304=\"\",\n  \"\",\n  IF(BZ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(BZ7) - BZ304))\n  )\n)","v":""},{"$f":"IF(CA304=\"\",\n  \"\",\n  IF(CA304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CA7) - CA304))\n  )\n)","v":""},{"$f":"IF(CB304=\"\",\n  \"\",\n  IF(CB304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CB7) - CB304))\n  )\n)","v":""},{"$f":"IF(CC304=\"\",\n  \"\",\n  IF(CC304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CC7) - CC304))\n  )\n)","v":""},{"$f":"IF(CD304=\"\",\n  \"\",\n  IF(CD304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CD7) - CD304))\n  )\n)","v":""},{"$f":"IF(CE304=\"\",\n  \"\",\n  IF(CE304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CE7) - CE304))\n  )\n)","v":""},{"$f":"IF(CF304=\"\",\n  \"\",\n  IF(CF304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CF7) - CF304))\n  )\n)","v":""},{"$f":"IF(CG304=\"\",\n  \"\",\n  IF(CG304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CG7) - CG304))\n  )\n)","v":""},{"$f":"IF(CH304=\"\",\n  \"\",\n  IF(CH304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CH7) - CH304))\n  )\n)","v":""},{"$f":"IF(CI304=\"\",\n  \"\",\n  IF(CI304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CI7) - CI304))\n  )\n)","v":""},{"$f":"IF(CJ304=\"\",\n  \"\",\n  IF(CJ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CJ7) - CJ304))\n  )\n)","v":""},{"$f":"IF(CK304=\"\",\n  \"\",\n  IF(CK304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CK7) - CK304))\n  )\n)","v":""},{"$f":"IF(CL304=\"\",\n  \"\",\n  IF(CL304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CL7) - CL304))\n  )\n)","v":""},{"$f":"IF(CM304=\"\",\n  \"\",\n  IF(CM304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CM7) - CM304))\n  )\n)","v":""},{"$f":"IF(CN304=\"\",\n  \"\",\n  IF(CN304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CN7) - CN304))\n  )\n)","v":""},{"$f":"IF(CO304=\"\",\n  \"\",\n  IF(CO304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CO7) - CO304))\n  )\n)","v":""},{"$f":"IF(CP304=\"\",\n  \"\",\n  IF(CP304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CP7) - CP304))\n  )\n)","v":""},{"$f":"IF(CQ304=\"\",\n  \"\",\n  IF(CQ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CQ7) - CQ304))\n  )\n)","v":""},{"$f":"IF(CR304=\"\",\n  \"\",\n  IF(CR304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CR7) - CR304))\n  )\n)","v":""},{"$f":"IF(CS304=\"\",\n  \"\",\n  IF(CS304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CS7) - CS304))\n  )\n)","v":""},{"$f":"IF(CT304=\"\",\n  \"\",\n  IF(CT304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CT7) - CT304))\n  )\n)","v":""},{"$f":"IF(CU304=\"\",\n  \"\",\n  IF(CU304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CU7) - CU304))\n  )\n)","v":""},{"$f":"IF(CV304=\"\",\n  \"\",\n  IF(CV304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CV7) - CV304))\n  )\n)","v":""},{"$f":"IF(CW304=\"\",\n  \"\",\n  IF(CW304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CW7) - CW304))\n  )\n)","v":""},{"$f":"IF(CX304=\"\",\n  \"\",\n  IF(CX304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CX7) - CX304))\n  )\n)","v":""},{"$f":"IF(CY304=\"\",\n  \"\",\n  IF(CY304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CY7) - CY304))\n  )\n)","v":""},{"$f":"IF(CZ304=\"\",\n  \"\",\n  IF(CZ304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(CZ7) - CZ304))\n  )\n)","v":""},{"$f":"IF(DA304=\"\",\n  \"\",\n  IF(DA304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(DA7) - DA304))\n  )\n)","v":""},{"$f":"IF(DB304=\"\",\n  \"\",\n  IF(DB304=101,\n    \"\",\n    INDIRECT(ADDRESS($F323, COLUMN(DB7) - DB304))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G305=\"\",\n  \"\",\n  IF(G305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(G8) - G305))\n  )\n)","v":""},{"$f":"IF(H305=\"\",\n  \"\",\n  IF(H305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(H8) - H305))\n  )\n)","v":""},{"$f":"IF(I305=\"\",\n  \"\",\n  IF(I305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(I8) - I305))\n  )\n)","v":""},{"$f":"IF(J305=\"\",\n  \"\",\n  IF(J305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(J8) - J305))\n  )\n)","v":""},{"$f":"IF(K305=\"\",\n  \"\",\n  IF(K305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(K8) - K305))\n  )\n)","v":""},{"$f":"IF(L305=\"\",\n  \"\",\n  IF(L305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(L8) - L305))\n  )\n)","v":""},{"$f":"IF(M305=\"\",\n  \"\",\n  IF(M305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(M8) - M305))\n  )\n)","v":""},{"$f":"IF(N305=\"\",\n  \"\",\n  IF(N305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(N8) - N305))\n  )\n)","v":""},{"$f":"IF(O305=\"\",\n  \"\",\n  IF(O305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(O8) - O305))\n  )\n)","v":""},{"$f":"IF(P305=\"\",\n  \"\",\n  IF(P305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(P8) - P305))\n  )\n)","v":""},{"$f":"IF(Q305=\"\",\n  \"\",\n  IF(Q305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(Q8) - Q305))\n  )\n)","v":""},{"$f":"IF(R305=\"\",\n  \"\",\n  IF(R305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(R8) - R305))\n  )\n)","v":""},{"$f":"IF(S305=\"\",\n  \"\",\n  IF(S305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(S8) - S305))\n  )\n)","v":""},{"$f":"IF(T305=\"\",\n  \"\",\n  IF(T305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(T8) - T305))\n  )\n)","v":""},{"$f":"IF(U305=\"\",\n  \"\",\n  IF(U305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(U8) - U305))\n  )\n)","v":""},{"$f":"IF(V305=\"\",\n  \"\",\n  IF(V305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(V8) - V305))\n  )\n)","v":""},{"$f":"IF(W305=\"\",\n  \"\",\n  IF(W305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(W8) - W305))\n  )\n)","v":""},{"$f":"IF(X305=\"\",\n  \"\",\n  IF(X305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(X8) - X305))\n  )\n)","v":""},{"$f":"IF(Y305=\"\",\n  \"\",\n  IF(Y305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(Y8) - Y305))\n  )\n)","v":""},{"$f":"IF(Z305=\"\",\n  \"\",\n  IF(Z305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(Z8) - Z305))\n  )\n)","v":""},{"$f":"IF(AA305=\"\",\n  \"\",\n  IF(AA305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AA8) - AA305))\n  )\n)","v":""},{"$f":"IF(AB305=\"\",\n  \"\",\n  IF(AB305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AB8) - AB305))\n  )\n)","v":""},{"$f":"IF(AC305=\"\",\n  \"\",\n  IF(AC305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AC8) - AC305))\n  )\n)","v":""},{"$f":"IF(AD305=\"\",\n  \"\",\n  IF(AD305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AD8) - AD305))\n  )\n)","v":""},{"$f":"IF(AE305=\"\",\n  \"\",\n  IF(AE305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AE8) - AE305))\n  )\n)","v":""},{"$f":"IF(AF305=\"\",\n  \"\",\n  IF(AF305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AF8) - AF305))\n  )\n)","v":""},{"$f":"IF(AG305=\"\",\n  \"\",\n  IF(AG305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AG8) - AG305))\n  )\n)","v":""},{"$f":"IF(AH305=\"\",\n  \"\",\n  IF(AH305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AH8) - AH305))\n  )\n)","v":""},{"$f":"IF(AI305=\"\",\n  \"\",\n  IF(AI305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AI8) - AI305))\n  )\n)","v":""},{"$f":"IF(AJ305=\"\",\n  \"\",\n  IF(AJ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AJ8) - AJ305))\n  )\n)","v":""},{"$f":"IF(AK305=\"\",\n  \"\",\n  IF(AK305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AK8) - AK305))\n  )\n)","v":""},{"$f":"IF(AL305=\"\",\n  \"\",\n  IF(AL305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AL8) - AL305))\n  )\n)","v":""},{"$f":"IF(AM305=\"\",\n  \"\",\n  IF(AM305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AM8) - AM305))\n  )\n)","v":""},{"$f":"IF(AN305=\"\",\n  \"\",\n  IF(AN305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AN8) - AN305))\n  )\n)","v":""},{"$f":"IF(AO305=\"\",\n  \"\",\n  IF(AO305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AO8) - AO305))\n  )\n)","v":""},{"$f":"IF(AP305=\"\",\n  \"\",\n  IF(AP305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AP8) - AP305))\n  )\n)","v":""},{"$f":"IF(AQ305=\"\",\n  \"\",\n  IF(AQ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AQ8) - AQ305))\n  )\n)","v":""},{"$f":"IF(AR305=\"\",\n  \"\",\n  IF(AR305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AR8) - AR305))\n  )\n)","v":""},{"$f":"IF(AS305=\"\",\n  \"\",\n  IF(AS305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AS8) - AS305))\n  )\n)","v":""},{"$f":"IF(AT305=\"\",\n  \"\",\n  IF(AT305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AT8) - AT305))\n  )\n)","v":""},{"$f":"IF(AU305=\"\",\n  \"\",\n  IF(AU305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AU8) - AU305))\n  )\n)","v":""},{"$f":"IF(AV305=\"\",\n  \"\",\n  IF(AV305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AV8) - AV305))\n  )\n)","v":""},{"$f":"IF(AW305=\"\",\n  \"\",\n  IF(AW305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AW8) - AW305))\n  )\n)","v":""},{"$f":"IF(AX305=\"\",\n  \"\",\n  IF(AX305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AX8) - AX305))\n  )\n)","v":""},{"$f":"IF(AY305=\"\",\n  \"\",\n  IF(AY305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AY8) - AY305))\n  )\n)","v":""},{"$f":"IF(AZ305=\"\",\n  \"\",\n  IF(AZ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(AZ8) - AZ305))\n  )\n)","v":""},{"$f":"IF(BA305=\"\",\n  \"\",\n  IF(BA305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BA8) - BA305))\n  )\n)","v":""},{"$f":"IF(BB305=\"\",\n  \"\",\n  IF(BB305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BB8) - BB305))\n  )\n)","v":""},{"$f":"IF(BC305=\"\",\n  \"\",\n  IF(BC305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BC8) - BC305))\n  )\n)","v":""},{"$f":"IF(BD305=\"\",\n  \"\",\n  IF(BD305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BD8) - BD305))\n  )\n)","v":""},{"$f":"IF(BE305=\"\",\n  \"\",\n  IF(BE305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BE8) - BE305))\n  )\n)","v":""},{"$f":"IF(BF305=\"\",\n  \"\",\n  IF(BF305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BF8) - BF305))\n  )\n)","v":""},{"$f":"IF(BG305=\"\",\n  \"\",\n  IF(BG305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BG8) - BG305))\n  )\n)","v":""},{"$f":"IF(BH305=\"\",\n  \"\",\n  IF(BH305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BH8) - BH305))\n  )\n)","v":""},{"$f":"IF(BI305=\"\",\n  \"\",\n  IF(BI305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BI8) - BI305))\n  )\n)","v":""},{"$f":"IF(BJ305=\"\",\n  \"\",\n  IF(BJ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BJ8) - BJ305))\n  )\n)","v":""},{"$f":"IF(BK305=\"\",\n  \"\",\n  IF(BK305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BK8) - BK305))\n  )\n)","v":""},{"$f":"IF(BL305=\"\",\n  \"\",\n  IF(BL305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BL8) - BL305))\n  )\n)","v":""},{"$f":"IF(BM305=\"\",\n  \"\",\n  IF(BM305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BM8) - BM305))\n  )\n)","v":""},{"$f":"IF(BN305=\"\",\n  \"\",\n  IF(BN305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BN8) - BN305))\n  )\n)","v":""},{"$f":"IF(BO305=\"\",\n  \"\",\n  IF(BO305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BO8) - BO305))\n  )\n)","v":""},{"$f":"IF(BP305=\"\",\n  \"\",\n  IF(BP305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BP8) - BP305))\n  )\n)","v":""},{"$f":"IF(BQ305=\"\",\n  \"\",\n  IF(BQ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BQ8) - BQ305))\n  )\n)","v":""},{"$f":"IF(BR305=\"\",\n  \"\",\n  IF(BR305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BR8) - BR305))\n  )\n)","v":""},{"$f":"IF(BS305=\"\",\n  \"\",\n  IF(BS305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BS8) - BS305))\n  )\n)","v":""},{"$f":"IF(BT305=\"\",\n  \"\",\n  IF(BT305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BT8) - BT305))\n  )\n)","v":""},{"$f":"IF(BU305=\"\",\n  \"\",\n  IF(BU305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BU8) - BU305))\n  )\n)","v":""},{"$f":"IF(BV305=\"\",\n  \"\",\n  IF(BV305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BV8) - BV305))\n  )\n)","v":""},{"$f":"IF(BW305=\"\",\n  \"\",\n  IF(BW305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BW8) - BW305))\n  )\n)","v":""},{"$f":"IF(BX305=\"\",\n  \"\",\n  IF(BX305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BX8) - BX305))\n  )\n)","v":""},{"$f":"IF(BY305=\"\",\n  \"\",\n  IF(BY305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BY8) - BY305))\n  )\n)","v":""},{"$f":"IF(BZ305=\"\",\n  \"\",\n  IF(BZ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(BZ8) - BZ305))\n  )\n)","v":""},{"$f":"IF(CA305=\"\",\n  \"\",\n  IF(CA305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CA8) - CA305))\n  )\n)","v":""},{"$f":"IF(CB305=\"\",\n  \"\",\n  IF(CB305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CB8) - CB305))\n  )\n)","v":""},{"$f":"IF(CC305=\"\",\n  \"\",\n  IF(CC305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CC8) - CC305))\n  )\n)","v":""},{"$f":"IF(CD305=\"\",\n  \"\",\n  IF(CD305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CD8) - CD305))\n  )\n)","v":""},{"$f":"IF(CE305=\"\",\n  \"\",\n  IF(CE305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CE8) - CE305))\n  )\n)","v":""},{"$f":"IF(CF305=\"\",\n  \"\",\n  IF(CF305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CF8) - CF305))\n  )\n)","v":""},{"$f":"IF(CG305=\"\",\n  \"\",\n  IF(CG305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CG8) - CG305))\n  )\n)","v":""},{"$f":"IF(CH305=\"\",\n  \"\",\n  IF(CH305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CH8) - CH305))\n  )\n)","v":""},{"$f":"IF(CI305=\"\",\n  \"\",\n  IF(CI305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CI8) - CI305))\n  )\n)","v":""},{"$f":"IF(CJ305=\"\",\n  \"\",\n  IF(CJ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CJ8) - CJ305))\n  )\n)","v":""},{"$f":"IF(CK305=\"\",\n  \"\",\n  IF(CK305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CK8) - CK305))\n  )\n)","v":""},{"$f":"IF(CL305=\"\",\n  \"\",\n  IF(CL305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CL8) - CL305))\n  )\n)","v":""},{"$f":"IF(CM305=\"\",\n  \"\",\n  IF(CM305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CM8) - CM305))\n  )\n)","v":""},{"$f":"IF(CN305=\"\",\n  \"\",\n  IF(CN305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CN8) - CN305))\n  )\n)","v":""},{"$f":"IF(CO305=\"\",\n  \"\",\n  IF(CO305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CO8) - CO305))\n  )\n)","v":""},{"$f":"IF(CP305=\"\",\n  \"\",\n  IF(CP305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CP8) - CP305))\n  )\n)","v":""},{"$f":"IF(CQ305=\"\",\n  \"\",\n  IF(CQ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CQ8) - CQ305))\n  )\n)","v":""},{"$f":"IF(CR305=\"\",\n  \"\",\n  IF(CR305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CR8) - CR305))\n  )\n)","v":""},{"$f":"IF(CS305=\"\",\n  \"\",\n  IF(CS305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CS8) - CS305))\n  )\n)","v":""},{"$f":"IF(CT305=\"\",\n  \"\",\n  IF(CT305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CT8) - CT305))\n  )\n)","v":""},{"$f":"IF(CU305=\"\",\n  \"\",\n  IF(CU305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CU8) - CU305))\n  )\n)","v":""},{"$f":"IF(CV305=\"\",\n  \"\",\n  IF(CV305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CV8) - CV305))\n  )\n)","v":""},{"$f":"IF(CW305=\"\",\n  \"\",\n  IF(CW305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CW8) - CW305))\n  )\n)","v":""},{"$f":"IF(CX305=\"\",\n  \"\",\n  IF(CX305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CX8) - CX305))\n  )\n)","v":""},{"$f":"IF(CY305=\"\",\n  \"\",\n  IF(CY305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CY8) - CY305))\n  )\n)","v":""},{"$f":"IF(CZ305=\"\",\n  \"\",\n  IF(CZ305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(CZ8) - CZ305))\n  )\n)","v":""},{"$f":"IF(DA305=\"\",\n  \"\",\n  IF(DA305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(DA8) - DA305))\n  )\n)","v":""},{"$f":"IF(DB305=\"\",\n  \"\",\n  IF(DB305=101,\n    \"\",\n    INDIRECT(ADDRESS($F324, COLUMN(DB8) - DB305))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G306=\"\",\n  \"\",\n  IF(G306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(G9) - G306))\n  )\n)","v":""},{"$f":"IF(H306=\"\",\n  \"\",\n  IF(H306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(H9) - H306))\n  )\n)","v":""},{"$f":"IF(I306=\"\",\n  \"\",\n  IF(I306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(I9) - I306))\n  )\n)","v":""},{"$f":"IF(J306=\"\",\n  \"\",\n  IF(J306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(J9) - J306))\n  )\n)","v":""},{"$f":"IF(K306=\"\",\n  \"\",\n  IF(K306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(K9) - K306))\n  )\n)","v":""},{"$f":"IF(L306=\"\",\n  \"\",\n  IF(L306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(L9) - L306))\n  )\n)","v":""},{"$f":"IF(M306=\"\",\n  \"\",\n  IF(M306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(M9) - M306))\n  )\n)","v":""},{"$f":"IF(N306=\"\",\n  \"\",\n  IF(N306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(N9) - N306))\n  )\n)","v":""},{"$f":"IF(O306=\"\",\n  \"\",\n  IF(O306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(O9) - O306))\n  )\n)","v":""},{"$f":"IF(P306=\"\",\n  \"\",\n  IF(P306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(P9) - P306))\n  )\n)","v":""},{"$f":"IF(Q306=\"\",\n  \"\",\n  IF(Q306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(Q9) - Q306))\n  )\n)","v":""},{"$f":"IF(R306=\"\",\n  \"\",\n  IF(R306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(R9) - R306))\n  )\n)","v":""},{"$f":"IF(S306=\"\",\n  \"\",\n  IF(S306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(S9) - S306))\n  )\n)","v":""},{"$f":"IF(T306=\"\",\n  \"\",\n  IF(T306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(T9) - T306))\n  )\n)","v":""},{"$f":"IF(U306=\"\",\n  \"\",\n  IF(U306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(U9) - U306))\n  )\n)","v":""},{"$f":"IF(V306=\"\",\n  \"\",\n  IF(V306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(V9) - V306))\n  )\n)","v":""},{"$f":"IF(W306=\"\",\n  \"\",\n  IF(W306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(W9) - W306))\n  )\n)","v":""},{"$f":"IF(X306=\"\",\n  \"\",\n  IF(X306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(X9) - X306))\n  )\n)","v":""},{"$f":"IF(Y306=\"\",\n  \"\",\n  IF(Y306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(Y9) - Y306))\n  )\n)","v":""},{"$f":"IF(Z306=\"\",\n  \"\",\n  IF(Z306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(Z9) - Z306))\n  )\n)","v":""},{"$f":"IF(AA306=\"\",\n  \"\",\n  IF(AA306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AA9) - AA306))\n  )\n)","v":""},{"$f":"IF(AB306=\"\",\n  \"\",\n  IF(AB306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AB9) - AB306))\n  )\n)","v":""},{"$f":"IF(AC306=\"\",\n  \"\",\n  IF(AC306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AC9) - AC306))\n  )\n)","v":""},{"$f":"IF(AD306=\"\",\n  \"\",\n  IF(AD306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AD9) - AD306))\n  )\n)","v":""},{"$f":"IF(AE306=\"\",\n  \"\",\n  IF(AE306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AE9) - AE306))\n  )\n)","v":""},{"$f":"IF(AF306=\"\",\n  \"\",\n  IF(AF306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AF9) - AF306))\n  )\n)","v":""},{"$f":"IF(AG306=\"\",\n  \"\",\n  IF(AG306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AG9) - AG306))\n  )\n)","v":""},{"$f":"IF(AH306=\"\",\n  \"\",\n  IF(AH306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AH9) - AH306))\n  )\n)","v":""},{"$f":"IF(AI306=\"\",\n  \"\",\n  IF(AI306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AI9) - AI306))\n  )\n)","v":""},{"$f":"IF(AJ306=\"\",\n  \"\",\n  IF(AJ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AJ9) - AJ306))\n  )\n)","v":""},{"$f":"IF(AK306=\"\",\n  \"\",\n  IF(AK306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AK9) - AK306))\n  )\n)","v":""},{"$f":"IF(AL306=\"\",\n  \"\",\n  IF(AL306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AL9) - AL306))\n  )\n)","v":""},{"$f":"IF(AM306=\"\",\n  \"\",\n  IF(AM306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AM9) - AM306))\n  )\n)","v":""},{"$f":"IF(AN306=\"\",\n  \"\",\n  IF(AN306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AN9) - AN306))\n  )\n)","v":""},{"$f":"IF(AO306=\"\",\n  \"\",\n  IF(AO306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AO9) - AO306))\n  )\n)","v":""},{"$f":"IF(AP306=\"\",\n  \"\",\n  IF(AP306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AP9) - AP306))\n  )\n)","v":""},{"$f":"IF(AQ306=\"\",\n  \"\",\n  IF(AQ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AQ9) - AQ306))\n  )\n)","v":""},{"$f":"IF(AR306=\"\",\n  \"\",\n  IF(AR306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AR9) - AR306))\n  )\n)","v":""},{"$f":"IF(AS306=\"\",\n  \"\",\n  IF(AS306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AS9) - AS306))\n  )\n)","v":""},{"$f":"IF(AT306=\"\",\n  \"\",\n  IF(AT306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AT9) - AT306))\n  )\n)","v":""},{"$f":"IF(AU306=\"\",\n  \"\",\n  IF(AU306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AU9) - AU306))\n  )\n)","v":""},{"$f":"IF(AV306=\"\",\n  \"\",\n  IF(AV306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AV9) - AV306))\n  )\n)","v":""},{"$f":"IF(AW306=\"\",\n  \"\",\n  IF(AW306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AW9) - AW306))\n  )\n)","v":""},{"$f":"IF(AX306=\"\",\n  \"\",\n  IF(AX306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AX9) - AX306))\n  )\n)","v":""},{"$f":"IF(AY306=\"\",\n  \"\",\n  IF(AY306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AY9) - AY306))\n  )\n)","v":""},{"$f":"IF(AZ306=\"\",\n  \"\",\n  IF(AZ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(AZ9) - AZ306))\n  )\n)","v":""},{"$f":"IF(BA306=\"\",\n  \"\",\n  IF(BA306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BA9) - BA306))\n  )\n)","v":""},{"$f":"IF(BB306=\"\",\n  \"\",\n  IF(BB306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BB9) - BB306))\n  )\n)","v":""},{"$f":"IF(BC306=\"\",\n  \"\",\n  IF(BC306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BC9) - BC306))\n  )\n)","v":""},{"$f":"IF(BD306=\"\",\n  \"\",\n  IF(BD306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BD9) - BD306))\n  )\n)","v":""},{"$f":"IF(BE306=\"\",\n  \"\",\n  IF(BE306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BE9) - BE306))\n  )\n)","v":""},{"$f":"IF(BF306=\"\",\n  \"\",\n  IF(BF306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BF9) - BF306))\n  )\n)","v":""},{"$f":"IF(BG306=\"\",\n  \"\",\n  IF(BG306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BG9) - BG306))\n  )\n)","v":""},{"$f":"IF(BH306=\"\",\n  \"\",\n  IF(BH306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BH9) - BH306))\n  )\n)","v":""},{"$f":"IF(BI306=\"\",\n  \"\",\n  IF(BI306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BI9) - BI306))\n  )\n)","v":""},{"$f":"IF(BJ306=\"\",\n  \"\",\n  IF(BJ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BJ9) - BJ306))\n  )\n)","v":""},{"$f":"IF(BK306=\"\",\n  \"\",\n  IF(BK306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BK9) - BK306))\n  )\n)","v":""},{"$f":"IF(BL306=\"\",\n  \"\",\n  IF(BL306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BL9) - BL306))\n  )\n)","v":""},{"$f":"IF(BM306=\"\",\n  \"\",\n  IF(BM306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BM9) - BM306))\n  )\n)","v":""},{"$f":"IF(BN306=\"\",\n  \"\",\n  IF(BN306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BN9) - BN306))\n  )\n)","v":""},{"$f":"IF(BO306=\"\",\n  \"\",\n  IF(BO306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BO9) - BO306))\n  )\n)","v":""},{"$f":"IF(BP306=\"\",\n  \"\",\n  IF(BP306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BP9) - BP306))\n  )\n)","v":""},{"$f":"IF(BQ306=\"\",\n  \"\",\n  IF(BQ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BQ9) - BQ306))\n  )\n)","v":""},{"$f":"IF(BR306=\"\",\n  \"\",\n  IF(BR306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BR9) - BR306))\n  )\n)","v":""},{"$f":"IF(BS306=\"\",\n  \"\",\n  IF(BS306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BS9) - BS306))\n  )\n)","v":""},{"$f":"IF(BT306=\"\",\n  \"\",\n  IF(BT306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BT9) - BT306))\n  )\n)","v":""},{"$f":"IF(BU306=\"\",\n  \"\",\n  IF(BU306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BU9) - BU306))\n  )\n)","v":""},{"$f":"IF(BV306=\"\",\n  \"\",\n  IF(BV306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BV9) - BV306))\n  )\n)","v":""},{"$f":"IF(BW306=\"\",\n  \"\",\n  IF(BW306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BW9) - BW306))\n  )\n)","v":""},{"$f":"IF(BX306=\"\",\n  \"\",\n  IF(BX306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BX9) - BX306))\n  )\n)","v":""},{"$f":"IF(BY306=\"\",\n  \"\",\n  IF(BY306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BY9) - BY306))\n  )\n)","v":""},{"$f":"IF(BZ306=\"\",\n  \"\",\n  IF(BZ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(BZ9) - BZ306))\n  )\n)","v":""},{"$f":"IF(CA306=\"\",\n  \"\",\n  IF(CA306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CA9) - CA306))\n  )\n)","v":""},{"$f":"IF(CB306=\"\",\n  \"\",\n  IF(CB306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CB9) - CB306))\n  )\n)","v":""},{"$f":"IF(CC306=\"\",\n  \"\",\n  IF(CC306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CC9) - CC306))\n  )\n)","v":""},{"$f":"IF(CD306=\"\",\n  \"\",\n  IF(CD306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CD9) - CD306))\n  )\n)","v":""},{"$f":"IF(CE306=\"\",\n  \"\",\n  IF(CE306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CE9) - CE306))\n  )\n)","v":""},{"$f":"IF(CF306=\"\",\n  \"\",\n  IF(CF306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CF9) - CF306))\n  )\n)","v":""},{"$f":"IF(CG306=\"\",\n  \"\",\n  IF(CG306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CG9) - CG306))\n  )\n)","v":""},{"$f":"IF(CH306=\"\",\n  \"\",\n  IF(CH306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CH9) - CH306))\n  )\n)","v":""},{"$f":"IF(CI306=\"\",\n  \"\",\n  IF(CI306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CI9) - CI306))\n  )\n)","v":""},{"$f":"IF(CJ306=\"\",\n  \"\",\n  IF(CJ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CJ9) - CJ306))\n  )\n)","v":""},{"$f":"IF(CK306=\"\",\n  \"\",\n  IF(CK306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CK9) - CK306))\n  )\n)","v":""},{"$f":"IF(CL306=\"\",\n  \"\",\n  IF(CL306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CL9) - CL306))\n  )\n)","v":""},{"$f":"IF(CM306=\"\",\n  \"\",\n  IF(CM306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CM9) - CM306))\n  )\n)","v":""},{"$f":"IF(CN306=\"\",\n  \"\",\n  IF(CN306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CN9) - CN306))\n  )\n)","v":""},{"$f":"IF(CO306=\"\",\n  \"\",\n  IF(CO306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CO9) - CO306))\n  )\n)","v":""},{"$f":"IF(CP306=\"\",\n  \"\",\n  IF(CP306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CP9) - CP306))\n  )\n)","v":""},{"$f":"IF(CQ306=\"\",\n  \"\",\n  IF(CQ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CQ9) - CQ306))\n  )\n)","v":""},{"$f":"IF(CR306=\"\",\n  \"\",\n  IF(CR306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CR9) - CR306))\n  )\n)","v":""},{"$f":"IF(CS306=\"\",\n  \"\",\n  IF(CS306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CS9) - CS306))\n  )\n)","v":""},{"$f":"IF(CT306=\"\",\n  \"\",\n  IF(CT306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CT9) - CT306))\n  )\n)","v":""},{"$f":"IF(CU306=\"\",\n  \"\",\n  IF(CU306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CU9) - CU306))\n  )\n)","v":""},{"$f":"IF(CV306=\"\",\n  \"\",\n  IF(CV306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CV9) - CV306))\n  )\n)","v":""},{"$f":"IF(CW306=\"\",\n  \"\",\n  IF(CW306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CW9) - CW306))\n  )\n)","v":""},{"$f":"IF(CX306=\"\",\n  \"\",\n  IF(CX306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CX9) - CX306))\n  )\n)","v":""},{"$f":"IF(CY306=\"\",\n  \"\",\n  IF(CY306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CY9) - CY306))\n  )\n)","v":""},{"$f":"IF(CZ306=\"\",\n  \"\",\n  IF(CZ306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(CZ9) - CZ306))\n  )\n)","v":""},{"$f":"IF(DA306=\"\",\n  \"\",\n  IF(DA306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(DA9) - DA306))\n  )\n)","v":""},{"$f":"IF(DB306=\"\",\n  \"\",\n  IF(DB306=101,\n    \"\",\n    INDIRECT(ADDRESS($F325, COLUMN(DB9) - DB306))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G307=\"\",\n  \"\",\n  IF(G307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(G10) - G307))\n  )\n)","v":""},{"$f":"IF(H307=\"\",\n  \"\",\n  IF(H307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(H10) - H307))\n  )\n)","v":""},{"$f":"IF(I307=\"\",\n  \"\",\n  IF(I307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(I10) - I307))\n  )\n)","v":""},{"$f":"IF(J307=\"\",\n  \"\",\n  IF(J307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(J10) - J307))\n  )\n)","v":""},{"$f":"IF(K307=\"\",\n  \"\",\n  IF(K307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(K10) - K307))\n  )\n)","v":""},{"$f":"IF(L307=\"\",\n  \"\",\n  IF(L307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(L10) - L307))\n  )\n)","v":""},{"$f":"IF(M307=\"\",\n  \"\",\n  IF(M307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(M10) - M307))\n  )\n)","v":""},{"$f":"IF(N307=\"\",\n  \"\",\n  IF(N307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(N10) - N307))\n  )\n)","v":""},{"$f":"IF(O307=\"\",\n  \"\",\n  IF(O307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(O10) - O307))\n  )\n)","v":""},{"$f":"IF(P307=\"\",\n  \"\",\n  IF(P307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(P10) - P307))\n  )\n)","v":""},{"$f":"IF(Q307=\"\",\n  \"\",\n  IF(Q307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(Q10) - Q307))\n  )\n)","v":""},{"$f":"IF(R307=\"\",\n  \"\",\n  IF(R307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(R10) - R307))\n  )\n)","v":""},{"$f":"IF(S307=\"\",\n  \"\",\n  IF(S307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(S10) - S307))\n  )\n)","v":""},{"$f":"IF(T307=\"\",\n  \"\",\n  IF(T307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(T10) - T307))\n  )\n)","v":""},{"$f":"IF(U307=\"\",\n  \"\",\n  IF(U307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(U10) - U307))\n  )\n)","v":""},{"$f":"IF(V307=\"\",\n  \"\",\n  IF(V307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(V10) - V307))\n  )\n)","v":""},{"$f":"IF(W307=\"\",\n  \"\",\n  IF(W307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(W10) - W307))\n  )\n)","v":""},{"$f":"IF(X307=\"\",\n  \"\",\n  IF(X307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(X10) - X307))\n  )\n)","v":""},{"$f":"IF(Y307=\"\",\n  \"\",\n  IF(Y307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(Y10) - Y307))\n  )\n)","v":""},{"$f":"IF(Z307=\"\",\n  \"\",\n  IF(Z307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(Z10) - Z307))\n  )\n)","v":""},{"$f":"IF(AA307=\"\",\n  \"\",\n  IF(AA307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AA10) - AA307))\n  )\n)","v":""},{"$f":"IF(AB307=\"\",\n  \"\",\n  IF(AB307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AB10) - AB307))\n  )\n)","v":""},{"$f":"IF(AC307=\"\",\n  \"\",\n  IF(AC307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AC10) - AC307))\n  )\n)","v":""},{"$f":"IF(AD307=\"\",\n  \"\",\n  IF(AD307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AD10) - AD307))\n  )\n)","v":""},{"$f":"IF(AE307=\"\",\n  \"\",\n  IF(AE307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AE10) - AE307))\n  )\n)","v":""},{"$f":"IF(AF307=\"\",\n  \"\",\n  IF(AF307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AF10) - AF307))\n  )\n)","v":""},{"$f":"IF(AG307=\"\",\n  \"\",\n  IF(AG307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AG10) - AG307))\n  )\n)","v":""},{"$f":"IF(AH307=\"\",\n  \"\",\n  IF(AH307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AH10) - AH307))\n  )\n)","v":""},{"$f":"IF(AI307=\"\",\n  \"\",\n  IF(AI307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AI10) - AI307))\n  )\n)","v":""},{"$f":"IF(AJ307=\"\",\n  \"\",\n  IF(AJ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AJ10) - AJ307))\n  )\n)","v":""},{"$f":"IF(AK307=\"\",\n  \"\",\n  IF(AK307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AK10) - AK307))\n  )\n)","v":""},{"$f":"IF(AL307=\"\",\n  \"\",\n  IF(AL307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AL10) - AL307))\n  )\n)","v":""},{"$f":"IF(AM307=\"\",\n  \"\",\n  IF(AM307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AM10) - AM307))\n  )\n)","v":""},{"$f":"IF(AN307=\"\",\n  \"\",\n  IF(AN307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AN10) - AN307))\n  )\n)","v":""},{"$f":"IF(AO307=\"\",\n  \"\",\n  IF(AO307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AO10) - AO307))\n  )\n)","v":""},{"$f":"IF(AP307=\"\",\n  \"\",\n  IF(AP307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AP10) - AP307))\n  )\n)","v":""},{"$f":"IF(AQ307=\"\",\n  \"\",\n  IF(AQ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AQ10) - AQ307))\n  )\n)","v":""},{"$f":"IF(AR307=\"\",\n  \"\",\n  IF(AR307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AR10) - AR307))\n  )\n)","v":""},{"$f":"IF(AS307=\"\",\n  \"\",\n  IF(AS307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AS10) - AS307))\n  )\n)","v":""},{"$f":"IF(AT307=\"\",\n  \"\",\n  IF(AT307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AT10) - AT307))\n  )\n)","v":""},{"$f":"IF(AU307=\"\",\n  \"\",\n  IF(AU307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AU10) - AU307))\n  )\n)","v":""},{"$f":"IF(AV307=\"\",\n  \"\",\n  IF(AV307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AV10) - AV307))\n  )\n)","v":""},{"$f":"IF(AW307=\"\",\n  \"\",\n  IF(AW307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AW10) - AW307))\n  )\n)","v":""},{"$f":"IF(AX307=\"\",\n  \"\",\n  IF(AX307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AX10) - AX307))\n  )\n)","v":""},{"$f":"IF(AY307=\"\",\n  \"\",\n  IF(AY307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AY10) - AY307))\n  )\n)","v":""},{"$f":"IF(AZ307=\"\",\n  \"\",\n  IF(AZ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(AZ10) - AZ307))\n  )\n)","v":""},{"$f":"IF(BA307=\"\",\n  \"\",\n  IF(BA307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BA10) - BA307))\n  )\n)","v":""},{"$f":"IF(BB307=\"\",\n  \"\",\n  IF(BB307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BB10) - BB307))\n  )\n)","v":""},{"$f":"IF(BC307=\"\",\n  \"\",\n  IF(BC307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BC10) - BC307))\n  )\n)","v":""},{"$f":"IF(BD307=\"\",\n  \"\",\n  IF(BD307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BD10) - BD307))\n  )\n)","v":""},{"$f":"IF(BE307=\"\",\n  \"\",\n  IF(BE307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BE10) - BE307))\n  )\n)","v":""},{"$f":"IF(BF307=\"\",\n  \"\",\n  IF(BF307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BF10) - BF307))\n  )\n)","v":""},{"$f":"IF(BG307=\"\",\n  \"\",\n  IF(BG307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BG10) - BG307))\n  )\n)","v":""},{"$f":"IF(BH307=\"\",\n  \"\",\n  IF(BH307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BH10) - BH307))\n  )\n)","v":""},{"$f":"IF(BI307=\"\",\n  \"\",\n  IF(BI307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BI10) - BI307))\n  )\n)","v":""},{"$f":"IF(BJ307=\"\",\n  \"\",\n  IF(BJ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BJ10) - BJ307))\n  )\n)","v":""},{"$f":"IF(BK307=\"\",\n  \"\",\n  IF(BK307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BK10) - BK307))\n  )\n)","v":""},{"$f":"IF(BL307=\"\",\n  \"\",\n  IF(BL307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BL10) - BL307))\n  )\n)","v":""},{"$f":"IF(BM307=\"\",\n  \"\",\n  IF(BM307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BM10) - BM307))\n  )\n)","v":""},{"$f":"IF(BN307=\"\",\n  \"\",\n  IF(BN307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BN10) - BN307))\n  )\n)","v":""},{"$f":"IF(BO307=\"\",\n  \"\",\n  IF(BO307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BO10) - BO307))\n  )\n)","v":""},{"$f":"IF(BP307=\"\",\n  \"\",\n  IF(BP307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BP10) - BP307))\n  )\n)","v":""},{"$f":"IF(BQ307=\"\",\n  \"\",\n  IF(BQ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BQ10) - BQ307))\n  )\n)","v":""},{"$f":"IF(BR307=\"\",\n  \"\",\n  IF(BR307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BR10) - BR307))\n  )\n)","v":""},{"$f":"IF(BS307=\"\",\n  \"\",\n  IF(BS307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BS10) - BS307))\n  )\n)","v":""},{"$f":"IF(BT307=\"\",\n  \"\",\n  IF(BT307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BT10) - BT307))\n  )\n)","v":""},{"$f":"IF(BU307=\"\",\n  \"\",\n  IF(BU307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BU10) - BU307))\n  )\n)","v":""},{"$f":"IF(BV307=\"\",\n  \"\",\n  IF(BV307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BV10) - BV307))\n  )\n)","v":""},{"$f":"IF(BW307=\"\",\n  \"\",\n  IF(BW307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BW10) - BW307))\n  )\n)","v":""},{"$f":"IF(BX307=\"\",\n  \"\",\n  IF(BX307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BX10) - BX307))\n  )\n)","v":""},{"$f":"IF(BY307=\"\",\n  \"\",\n  IF(BY307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BY10) - BY307))\n  )\n)","v":""},{"$f":"IF(BZ307=\"\",\n  \"\",\n  IF(BZ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(BZ10) - BZ307))\n  )\n)","v":""},{"$f":"IF(CA307=\"\",\n  \"\",\n  IF(CA307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CA10) - CA307))\n  )\n)","v":""},{"$f":"IF(CB307=\"\",\n  \"\",\n  IF(CB307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CB10) - CB307))\n  )\n)","v":""},{"$f":"IF(CC307=\"\",\n  \"\",\n  IF(CC307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CC10) - CC307))\n  )\n)","v":""},{"$f":"IF(CD307=\"\",\n  \"\",\n  IF(CD307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CD10) - CD307))\n  )\n)","v":""},{"$f":"IF(CE307=\"\",\n  \"\",\n  IF(CE307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CE10) - CE307))\n  )\n)","v":""},{"$f":"IF(CF307=\"\",\n  \"\",\n  IF(CF307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CF10) - CF307))\n  )\n)","v":""},{"$f":"IF(CG307=\"\",\n  \"\",\n  IF(CG307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CG10) - CG307))\n  )\n)","v":""},{"$f":"IF(CH307=\"\",\n  \"\",\n  IF(CH307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CH10) - CH307))\n  )\n)","v":""},{"$f":"IF(CI307=\"\",\n  \"\",\n  IF(CI307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CI10) - CI307))\n  )\n)","v":""},{"$f":"IF(CJ307=\"\",\n  \"\",\n  IF(CJ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CJ10) - CJ307))\n  )\n)","v":""},{"$f":"IF(CK307=\"\",\n  \"\",\n  IF(CK307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CK10) - CK307))\n  )\n)","v":""},{"$f":"IF(CL307=\"\",\n  \"\",\n  IF(CL307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CL10) - CL307))\n  )\n)","v":""},{"$f":"IF(CM307=\"\",\n  \"\",\n  IF(CM307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CM10) - CM307))\n  )\n)","v":""},{"$f":"IF(CN307=\"\",\n  \"\",\n  IF(CN307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CN10) - CN307))\n  )\n)","v":""},{"$f":"IF(CO307=\"\",\n  \"\",\n  IF(CO307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CO10) - CO307))\n  )\n)","v":""},{"$f":"IF(CP307=\"\",\n  \"\",\n  IF(CP307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CP10) - CP307))\n  )\n)","v":""},{"$f":"IF(CQ307=\"\",\n  \"\",\n  IF(CQ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CQ10) - CQ307))\n  )\n)","v":""},{"$f":"IF(CR307=\"\",\n  \"\",\n  IF(CR307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CR10) - CR307))\n  )\n)","v":""},{"$f":"IF(CS307=\"\",\n  \"\",\n  IF(CS307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CS10) - CS307))\n  )\n)","v":""},{"$f":"IF(CT307=\"\",\n  \"\",\n  IF(CT307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CT10) - CT307))\n  )\n)","v":""},{"$f":"IF(CU307=\"\",\n  \"\",\n  IF(CU307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CU10) - CU307))\n  )\n)","v":""},{"$f":"IF(CV307=\"\",\n  \"\",\n  IF(CV307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CV10) - CV307))\n  )\n)","v":""},{"$f":"IF(CW307=\"\",\n  \"\",\n  IF(CW307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CW10) - CW307))\n  )\n)","v":""},{"$f":"IF(CX307=\"\",\n  \"\",\n  IF(CX307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CX10) - CX307))\n  )\n)","v":""},{"$f":"IF(CY307=\"\",\n  \"\",\n  IF(CY307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CY10) - CY307))\n  )\n)","v":""},{"$f":"IF(CZ307=\"\",\n  \"\",\n  IF(CZ307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(CZ10) - CZ307))\n  )\n)","v":""},{"$f":"IF(DA307=\"\",\n  \"\",\n  IF(DA307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(DA10) - DA307))\n  )\n)","v":""},{"$f":"IF(DB307=\"\",\n  \"\",\n  IF(DB307=101,\n    \"\",\n    INDIRECT(ADDRESS($F326, COLUMN(DB10) - DB307))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G308=\"\",\n  \"\",\n  IF(G308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(G11) - G308))\n  )\n)","v":""},{"$f":"IF(H308=\"\",\n  \"\",\n  IF(H308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(H11) - H308))\n  )\n)","v":""},{"$f":"IF(I308=\"\",\n  \"\",\n  IF(I308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(I11) - I308))\n  )\n)","v":""},{"$f":"IF(J308=\"\",\n  \"\",\n  IF(J308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(J11) - J308))\n  )\n)","v":""},{"$f":"IF(K308=\"\",\n  \"\",\n  IF(K308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(K11) - K308))\n  )\n)","v":""},{"$f":"IF(L308=\"\",\n  \"\",\n  IF(L308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(L11) - L308))\n  )\n)","v":""},{"$f":"IF(M308=\"\",\n  \"\",\n  IF(M308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(M11) - M308))\n  )\n)","v":""},{"$f":"IF(N308=\"\",\n  \"\",\n  IF(N308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(N11) - N308))\n  )\n)","v":""},{"$f":"IF(O308=\"\",\n  \"\",\n  IF(O308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(O11) - O308))\n  )\n)","v":""},{"$f":"IF(P308=\"\",\n  \"\",\n  IF(P308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(P11) - P308))\n  )\n)","v":""},{"$f":"IF(Q308=\"\",\n  \"\",\n  IF(Q308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(Q11) - Q308))\n  )\n)","v":""},{"$f":"IF(R308=\"\",\n  \"\",\n  IF(R308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(R11) - R308))\n  )\n)","v":""},{"$f":"IF(S308=\"\",\n  \"\",\n  IF(S308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(S11) - S308))\n  )\n)","v":""},{"$f":"IF(T308=\"\",\n  \"\",\n  IF(T308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(T11) - T308))\n  )\n)","v":""},{"$f":"IF(U308=\"\",\n  \"\",\n  IF(U308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(U11) - U308))\n  )\n)","v":""},{"$f":"IF(V308=\"\",\n  \"\",\n  IF(V308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(V11) - V308))\n  )\n)","v":""},{"$f":"IF(W308=\"\",\n  \"\",\n  IF(W308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(W11) - W308))\n  )\n)","v":""},{"$f":"IF(X308=\"\",\n  \"\",\n  IF(X308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(X11) - X308))\n  )\n)","v":""},{"$f":"IF(Y308=\"\",\n  \"\",\n  IF(Y308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(Y11) - Y308))\n  )\n)","v":""},{"$f":"IF(Z308=\"\",\n  \"\",\n  IF(Z308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(Z11) - Z308))\n  )\n)","v":""},{"$f":"IF(AA308=\"\",\n  \"\",\n  IF(AA308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AA11) - AA308))\n  )\n)","v":""},{"$f":"IF(AB308=\"\",\n  \"\",\n  IF(AB308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AB11) - AB308))\n  )\n)","v":""},{"$f":"IF(AC308=\"\",\n  \"\",\n  IF(AC308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AC11) - AC308))\n  )\n)","v":""},{"$f":"IF(AD308=\"\",\n  \"\",\n  IF(AD308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AD11) - AD308))\n  )\n)","v":""},{"$f":"IF(AE308=\"\",\n  \"\",\n  IF(AE308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AE11) - AE308))\n  )\n)","v":""},{"$f":"IF(AF308=\"\",\n  \"\",\n  IF(AF308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AF11) - AF308))\n  )\n)","v":""},{"$f":"IF(AG308=\"\",\n  \"\",\n  IF(AG308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AG11) - AG308))\n  )\n)","v":""},{"$f":"IF(AH308=\"\",\n  \"\",\n  IF(AH308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AH11) - AH308))\n  )\n)","v":""},{"$f":"IF(AI308=\"\",\n  \"\",\n  IF(AI308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AI11) - AI308))\n  )\n)","v":""},{"$f":"IF(AJ308=\"\",\n  \"\",\n  IF(AJ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AJ11) - AJ308))\n  )\n)","v":""},{"$f":"IF(AK308=\"\",\n  \"\",\n  IF(AK308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AK11) - AK308))\n  )\n)","v":""},{"$f":"IF(AL308=\"\",\n  \"\",\n  IF(AL308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AL11) - AL308))\n  )\n)","v":""},{"$f":"IF(AM308=\"\",\n  \"\",\n  IF(AM308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AM11) - AM308))\n  )\n)","v":""},{"$f":"IF(AN308=\"\",\n  \"\",\n  IF(AN308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AN11) - AN308))\n  )\n)","v":""},{"$f":"IF(AO308=\"\",\n  \"\",\n  IF(AO308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AO11) - AO308))\n  )\n)","v":""},{"$f":"IF(AP308=\"\",\n  \"\",\n  IF(AP308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AP11) - AP308))\n  )\n)","v":""},{"$f":"IF(AQ308=\"\",\n  \"\",\n  IF(AQ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AQ11) - AQ308))\n  )\n)","v":""},{"$f":"IF(AR308=\"\",\n  \"\",\n  IF(AR308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AR11) - AR308))\n  )\n)","v":""},{"$f":"IF(AS308=\"\",\n  \"\",\n  IF(AS308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AS11) - AS308))\n  )\n)","v":""},{"$f":"IF(AT308=\"\",\n  \"\",\n  IF(AT308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AT11) - AT308))\n  )\n)","v":""},{"$f":"IF(AU308=\"\",\n  \"\",\n  IF(AU308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AU11) - AU308))\n  )\n)","v":""},{"$f":"IF(AV308=\"\",\n  \"\",\n  IF(AV308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AV11) - AV308))\n  )\n)","v":""},{"$f":"IF(AW308=\"\",\n  \"\",\n  IF(AW308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AW11) - AW308))\n  )\n)","v":""},{"$f":"IF(AX308=\"\",\n  \"\",\n  IF(AX308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AX11) - AX308))\n  )\n)","v":""},{"$f":"IF(AY308=\"\",\n  \"\",\n  IF(AY308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AY11) - AY308))\n  )\n)","v":""},{"$f":"IF(AZ308=\"\",\n  \"\",\n  IF(AZ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(AZ11) - AZ308))\n  )\n)","v":""},{"$f":"IF(BA308=\"\",\n  \"\",\n  IF(BA308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BA11) - BA308))\n  )\n)","v":""},{"$f":"IF(BB308=\"\",\n  \"\",\n  IF(BB308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BB11) - BB308))\n  )\n)","v":""},{"$f":"IF(BC308=\"\",\n  \"\",\n  IF(BC308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BC11) - BC308))\n  )\n)","v":""},{"$f":"IF(BD308=\"\",\n  \"\",\n  IF(BD308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BD11) - BD308))\n  )\n)","v":""},{"$f":"IF(BE308=\"\",\n  \"\",\n  IF(BE308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BE11) - BE308))\n  )\n)","v":""},{"$f":"IF(BF308=\"\",\n  \"\",\n  IF(BF308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BF11) - BF308))\n  )\n)","v":""},{"$f":"IF(BG308=\"\",\n  \"\",\n  IF(BG308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BG11) - BG308))\n  )\n)","v":""},{"$f":"IF(BH308=\"\",\n  \"\",\n  IF(BH308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BH11) - BH308))\n  )\n)","v":""},{"$f":"IF(BI308=\"\",\n  \"\",\n  IF(BI308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BI11) - BI308))\n  )\n)","v":""},{"$f":"IF(BJ308=\"\",\n  \"\",\n  IF(BJ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BJ11) - BJ308))\n  )\n)","v":""},{"$f":"IF(BK308=\"\",\n  \"\",\n  IF(BK308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BK11) - BK308))\n  )\n)","v":""},{"$f":"IF(BL308=\"\",\n  \"\",\n  IF(BL308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BL11) - BL308))\n  )\n)","v":""},{"$f":"IF(BM308=\"\",\n  \"\",\n  IF(BM308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BM11) - BM308))\n  )\n)","v":""},{"$f":"IF(BN308=\"\",\n  \"\",\n  IF(BN308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BN11) - BN308))\n  )\n)","v":""},{"$f":"IF(BO308=\"\",\n  \"\",\n  IF(BO308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BO11) - BO308))\n  )\n)","v":""},{"$f":"IF(BP308=\"\",\n  \"\",\n  IF(BP308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BP11) - BP308))\n  )\n)","v":""},{"$f":"IF(BQ308=\"\",\n  \"\",\n  IF(BQ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BQ11) - BQ308))\n  )\n)","v":""},{"$f":"IF(BR308=\"\",\n  \"\",\n  IF(BR308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BR11) - BR308))\n  )\n)","v":""},{"$f":"IF(BS308=\"\",\n  \"\",\n  IF(BS308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BS11) - BS308))\n  )\n)","v":""},{"$f":"IF(BT308=\"\",\n  \"\",\n  IF(BT308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BT11) - BT308))\n  )\n)","v":""},{"$f":"IF(BU308=\"\",\n  \"\",\n  IF(BU308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BU11) - BU308))\n  )\n)","v":""},{"$f":"IF(BV308=\"\",\n  \"\",\n  IF(BV308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BV11) - BV308))\n  )\n)","v":""},{"$f":"IF(BW308=\"\",\n  \"\",\n  IF(BW308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BW11) - BW308))\n  )\n)","v":""},{"$f":"IF(BX308=\"\",\n  \"\",\n  IF(BX308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BX11) - BX308))\n  )\n)","v":""},{"$f":"IF(BY308=\"\",\n  \"\",\n  IF(BY308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BY11) - BY308))\n  )\n)","v":""},{"$f":"IF(BZ308=\"\",\n  \"\",\n  IF(BZ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(BZ11) - BZ308))\n  )\n)","v":""},{"$f":"IF(CA308=\"\",\n  \"\",\n  IF(CA308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CA11) - CA308))\n  )\n)","v":""},{"$f":"IF(CB308=\"\",\n  \"\",\n  IF(CB308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CB11) - CB308))\n  )\n)","v":""},{"$f":"IF(CC308=\"\",\n  \"\",\n  IF(CC308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CC11) - CC308))\n  )\n)","v":""},{"$f":"IF(CD308=\"\",\n  \"\",\n  IF(CD308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CD11) - CD308))\n  )\n)","v":""},{"$f":"IF(CE308=\"\",\n  \"\",\n  IF(CE308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CE11) - CE308))\n  )\n)","v":""},{"$f":"IF(CF308=\"\",\n  \"\",\n  IF(CF308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CF11) - CF308))\n  )\n)","v":""},{"$f":"IF(CG308=\"\",\n  \"\",\n  IF(CG308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CG11) - CG308))\n  )\n)","v":""},{"$f":"IF(CH308=\"\",\n  \"\",\n  IF(CH308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CH11) - CH308))\n  )\n)","v":""},{"$f":"IF(CI308=\"\",\n  \"\",\n  IF(CI308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CI11) - CI308))\n  )\n)","v":""},{"$f":"IF(CJ308=\"\",\n  \"\",\n  IF(CJ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CJ11) - CJ308))\n  )\n)","v":""},{"$f":"IF(CK308=\"\",\n  \"\",\n  IF(CK308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CK11) - CK308))\n  )\n)","v":""},{"$f":"IF(CL308=\"\",\n  \"\",\n  IF(CL308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CL11) - CL308))\n  )\n)","v":""},{"$f":"IF(CM308=\"\",\n  \"\",\n  IF(CM308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CM11) - CM308))\n  )\n)","v":""},{"$f":"IF(CN308=\"\",\n  \"\",\n  IF(CN308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CN11) - CN308))\n  )\n)","v":""},{"$f":"IF(CO308=\"\",\n  \"\",\n  IF(CO308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CO11) - CO308))\n  )\n)","v":""},{"$f":"IF(CP308=\"\",\n  \"\",\n  IF(CP308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CP11) - CP308))\n  )\n)","v":""},{"$f":"IF(CQ308=\"\",\n  \"\",\n  IF(CQ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CQ11) - CQ308))\n  )\n)","v":""},{"$f":"IF(CR308=\"\",\n  \"\",\n  IF(CR308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CR11) - CR308))\n  )\n)","v":""},{"$f":"IF(CS308=\"\",\n  \"\",\n  IF(CS308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CS11) - CS308))\n  )\n)","v":""},{"$f":"IF(CT308=\"\",\n  \"\",\n  IF(CT308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CT11) - CT308))\n  )\n)","v":""},{"$f":"IF(CU308=\"\",\n  \"\",\n  IF(CU308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CU11) - CU308))\n  )\n)","v":""},{"$f":"IF(CV308=\"\",\n  \"\",\n  IF(CV308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CV11) - CV308))\n  )\n)","v":""},{"$f":"IF(CW308=\"\",\n  \"\",\n  IF(CW308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CW11) - CW308))\n  )\n)","v":""},{"$f":"IF(CX308=\"\",\n  \"\",\n  IF(CX308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CX11) - CX308))\n  )\n)","v":""},{"$f":"IF(CY308=\"\",\n  \"\",\n  IF(CY308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CY11) - CY308))\n  )\n)","v":""},{"$f":"IF(CZ308=\"\",\n  \"\",\n  IF(CZ308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(CZ11) - CZ308))\n  )\n)","v":""},{"$f":"IF(DA308=\"\",\n  \"\",\n  IF(DA308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(DA11) - DA308))\n  )\n)","v":""},{"$f":"IF(DB308=\"\",\n  \"\",\n  IF(DB308=101,\n    \"\",\n    INDIRECT(ADDRESS($F327, COLUMN(DB11) - DB308))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G309=\"\",\n  \"\",\n  IF(G309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(G12) - G309))\n  )\n)","v":""},{"$f":"IF(H309=\"\",\n  \"\",\n  IF(H309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(H12) - H309))\n  )\n)","v":""},{"$f":"IF(I309=\"\",\n  \"\",\n  IF(I309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(I12) - I309))\n  )\n)","v":""},{"$f":"IF(J309=\"\",\n  \"\",\n  IF(J309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(J12) - J309))\n  )\n)","v":""},{"$f":"IF(K309=\"\",\n  \"\",\n  IF(K309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(K12) - K309))\n  )\n)","v":""},{"$f":"IF(L309=\"\",\n  \"\",\n  IF(L309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(L12) - L309))\n  )\n)","v":""},{"$f":"IF(M309=\"\",\n  \"\",\n  IF(M309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(M12) - M309))\n  )\n)","v":""},{"$f":"IF(N309=\"\",\n  \"\",\n  IF(N309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(N12) - N309))\n  )\n)","v":""},{"$f":"IF(O309=\"\",\n  \"\",\n  IF(O309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(O12) - O309))\n  )\n)","v":""},{"$f":"IF(P309=\"\",\n  \"\",\n  IF(P309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(P12) - P309))\n  )\n)","v":""},{"$f":"IF(Q309=\"\",\n  \"\",\n  IF(Q309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(Q12) - Q309))\n  )\n)","v":""},{"$f":"IF(R309=\"\",\n  \"\",\n  IF(R309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(R12) - R309))\n  )\n)","v":""},{"$f":"IF(S309=\"\",\n  \"\",\n  IF(S309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(S12) - S309))\n  )\n)","v":""},{"$f":"IF(T309=\"\",\n  \"\",\n  IF(T309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(T12) - T309))\n  )\n)","v":""},{"$f":"IF(U309=\"\",\n  \"\",\n  IF(U309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(U12) - U309))\n  )\n)","v":""},{"$f":"IF(V309=\"\",\n  \"\",\n  IF(V309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(V12) - V309))\n  )\n)","v":""},{"$f":"IF(W309=\"\",\n  \"\",\n  IF(W309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(W12) - W309))\n  )\n)","v":""},{"$f":"IF(X309=\"\",\n  \"\",\n  IF(X309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(X12) - X309))\n  )\n)","v":""},{"$f":"IF(Y309=\"\",\n  \"\",\n  IF(Y309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(Y12) - Y309))\n  )\n)","v":""},{"$f":"IF(Z309=\"\",\n  \"\",\n  IF(Z309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(Z12) - Z309))\n  )\n)","v":""},{"$f":"IF(AA309=\"\",\n  \"\",\n  IF(AA309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AA12) - AA309))\n  )\n)","v":""},{"$f":"IF(AB309=\"\",\n  \"\",\n  IF(AB309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AB12) - AB309))\n  )\n)","v":""},{"$f":"IF(AC309=\"\",\n  \"\",\n  IF(AC309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AC12) - AC309))\n  )\n)","v":""},{"$f":"IF(AD309=\"\",\n  \"\",\n  IF(AD309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AD12) - AD309))\n  )\n)","v":""},{"$f":"IF(AE309=\"\",\n  \"\",\n  IF(AE309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AE12) - AE309))\n  )\n)","v":""},{"$f":"IF(AF309=\"\",\n  \"\",\n  IF(AF309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AF12) - AF309))\n  )\n)","v":""},{"$f":"IF(AG309=\"\",\n  \"\",\n  IF(AG309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AG12) - AG309))\n  )\n)","v":""},{"$f":"IF(AH309=\"\",\n  \"\",\n  IF(AH309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AH12) - AH309))\n  )\n)","v":""},{"$f":"IF(AI309=\"\",\n  \"\",\n  IF(AI309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AI12) - AI309))\n  )\n)","v":""},{"$f":"IF(AJ309=\"\",\n  \"\",\n  IF(AJ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AJ12) - AJ309))\n  )\n)","v":""},{"$f":"IF(AK309=\"\",\n  \"\",\n  IF(AK309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AK12) - AK309))\n  )\n)","v":""},{"$f":"IF(AL309=\"\",\n  \"\",\n  IF(AL309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AL12) - AL309))\n  )\n)","v":""},{"$f":"IF(AM309=\"\",\n  \"\",\n  IF(AM309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AM12) - AM309))\n  )\n)","v":""},{"$f":"IF(AN309=\"\",\n  \"\",\n  IF(AN309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AN12) - AN309))\n  )\n)","v":""},{"$f":"IF(AO309=\"\",\n  \"\",\n  IF(AO309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AO12) - AO309))\n  )\n)","v":""},{"$f":"IF(AP309=\"\",\n  \"\",\n  IF(AP309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AP12) - AP309))\n  )\n)","v":""},{"$f":"IF(AQ309=\"\",\n  \"\",\n  IF(AQ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AQ12) - AQ309))\n  )\n)","v":""},{"$f":"IF(AR309=\"\",\n  \"\",\n  IF(AR309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AR12) - AR309))\n  )\n)","v":""},{"$f":"IF(AS309=\"\",\n  \"\",\n  IF(AS309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AS12) - AS309))\n  )\n)","v":""},{"$f":"IF(AT309=\"\",\n  \"\",\n  IF(AT309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AT12) - AT309))\n  )\n)","v":""},{"$f":"IF(AU309=\"\",\n  \"\",\n  IF(AU309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AU12) - AU309))\n  )\n)","v":""},{"$f":"IF(AV309=\"\",\n  \"\",\n  IF(AV309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AV12) - AV309))\n  )\n)","v":""},{"$f":"IF(AW309=\"\",\n  \"\",\n  IF(AW309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AW12) - AW309))\n  )\n)","v":""},{"$f":"IF(AX309=\"\",\n  \"\",\n  IF(AX309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AX12) - AX309))\n  )\n)","v":""},{"$f":"IF(AY309=\"\",\n  \"\",\n  IF(AY309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AY12) - AY309))\n  )\n)","v":""},{"$f":"IF(AZ309=\"\",\n  \"\",\n  IF(AZ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(AZ12) - AZ309))\n  )\n)","v":""},{"$f":"IF(BA309=\"\",\n  \"\",\n  IF(BA309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BA12) - BA309))\n  )\n)","v":""},{"$f":"IF(BB309=\"\",\n  \"\",\n  IF(BB309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BB12) - BB309))\n  )\n)","v":""},{"$f":"IF(BC309=\"\",\n  \"\",\n  IF(BC309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BC12) - BC309))\n  )\n)","v":""},{"$f":"IF(BD309=\"\",\n  \"\",\n  IF(BD309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BD12) - BD309))\n  )\n)","v":""},{"$f":"IF(BE309=\"\",\n  \"\",\n  IF(BE309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BE12) - BE309))\n  )\n)","v":""},{"$f":"IF(BF309=\"\",\n  \"\",\n  IF(BF309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BF12) - BF309))\n  )\n)","v":""},{"$f":"IF(BG309=\"\",\n  \"\",\n  IF(BG309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BG12) - BG309))\n  )\n)","v":""},{"$f":"IF(BH309=\"\",\n  \"\",\n  IF(BH309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BH12) - BH309))\n  )\n)","v":""},{"$f":"IF(BI309=\"\",\n  \"\",\n  IF(BI309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BI12) - BI309))\n  )\n)","v":""},{"$f":"IF(BJ309=\"\",\n  \"\",\n  IF(BJ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BJ12) - BJ309))\n  )\n)","v":""},{"$f":"IF(BK309=\"\",\n  \"\",\n  IF(BK309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BK12) - BK309))\n  )\n)","v":""},{"$f":"IF(BL309=\"\",\n  \"\",\n  IF(BL309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BL12) - BL309))\n  )\n)","v":""},{"$f":"IF(BM309=\"\",\n  \"\",\n  IF(BM309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BM12) - BM309))\n  )\n)","v":""},{"$f":"IF(BN309=\"\",\n  \"\",\n  IF(BN309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BN12) - BN309))\n  )\n)","v":""},{"$f":"IF(BO309=\"\",\n  \"\",\n  IF(BO309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BO12) - BO309))\n  )\n)","v":""},{"$f":"IF(BP309=\"\",\n  \"\",\n  IF(BP309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BP12) - BP309))\n  )\n)","v":""},{"$f":"IF(BQ309=\"\",\n  \"\",\n  IF(BQ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BQ12) - BQ309))\n  )\n)","v":""},{"$f":"IF(BR309=\"\",\n  \"\",\n  IF(BR309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BR12) - BR309))\n  )\n)","v":""},{"$f":"IF(BS309=\"\",\n  \"\",\n  IF(BS309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BS12) - BS309))\n  )\n)","v":""},{"$f":"IF(BT309=\"\",\n  \"\",\n  IF(BT309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BT12) - BT309))\n  )\n)","v":""},{"$f":"IF(BU309=\"\",\n  \"\",\n  IF(BU309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BU12) - BU309))\n  )\n)","v":""},{"$f":"IF(BV309=\"\",\n  \"\",\n  IF(BV309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BV12) - BV309))\n  )\n)","v":""},{"$f":"IF(BW309=\"\",\n  \"\",\n  IF(BW309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BW12) - BW309))\n  )\n)","v":""},{"$f":"IF(BX309=\"\",\n  \"\",\n  IF(BX309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BX12) - BX309))\n  )\n)","v":""},{"$f":"IF(BY309=\"\",\n  \"\",\n  IF(BY309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BY12) - BY309))\n  )\n)","v":""},{"$f":"IF(BZ309=\"\",\n  \"\",\n  IF(BZ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(BZ12) - BZ309))\n  )\n)","v":""},{"$f":"IF(CA309=\"\",\n  \"\",\n  IF(CA309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CA12) - CA309))\n  )\n)","v":""},{"$f":"IF(CB309=\"\",\n  \"\",\n  IF(CB309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CB12) - CB309))\n  )\n)","v":""},{"$f":"IF(CC309=\"\",\n  \"\",\n  IF(CC309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CC12) - CC309))\n  )\n)","v":""},{"$f":"IF(CD309=\"\",\n  \"\",\n  IF(CD309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CD12) - CD309))\n  )\n)","v":""},{"$f":"IF(CE309=\"\",\n  \"\",\n  IF(CE309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CE12) - CE309))\n  )\n)","v":""},{"$f":"IF(CF309=\"\",\n  \"\",\n  IF(CF309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CF12) - CF309))\n  )\n)","v":""},{"$f":"IF(CG309=\"\",\n  \"\",\n  IF(CG309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CG12) - CG309))\n  )\n)","v":""},{"$f":"IF(CH309=\"\",\n  \"\",\n  IF(CH309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CH12) - CH309))\n  )\n)","v":""},{"$f":"IF(CI309=\"\",\n  \"\",\n  IF(CI309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CI12) - CI309))\n  )\n)","v":""},{"$f":"IF(CJ309=\"\",\n  \"\",\n  IF(CJ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CJ12) - CJ309))\n  )\n)","v":""},{"$f":"IF(CK309=\"\",\n  \"\",\n  IF(CK309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CK12) - CK309))\n  )\n)","v":""},{"$f":"IF(CL309=\"\",\n  \"\",\n  IF(CL309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CL12) - CL309))\n  )\n)","v":""},{"$f":"IF(CM309=\"\",\n  \"\",\n  IF(CM309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CM12) - CM309))\n  )\n)","v":""},{"$f":"IF(CN309=\"\",\n  \"\",\n  IF(CN309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CN12) - CN309))\n  )\n)","v":""},{"$f":"IF(CO309=\"\",\n  \"\",\n  IF(CO309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CO12) - CO309))\n  )\n)","v":""},{"$f":"IF(CP309=\"\",\n  \"\",\n  IF(CP309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CP12) - CP309))\n  )\n)","v":""},{"$f":"IF(CQ309=\"\",\n  \"\",\n  IF(CQ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CQ12) - CQ309))\n  )\n)","v":""},{"$f":"IF(CR309=\"\",\n  \"\",\n  IF(CR309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CR12) - CR309))\n  )\n)","v":""},{"$f":"IF(CS309=\"\",\n  \"\",\n  IF(CS309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CS12) - CS309))\n  )\n)","v":""},{"$f":"IF(CT309=\"\",\n  \"\",\n  IF(CT309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CT12) - CT309))\n  )\n)","v":""},{"$f":"IF(CU309=\"\",\n  \"\",\n  IF(CU309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CU12) - CU309))\n  )\n)","v":""},{"$f":"IF(CV309=\"\",\n  \"\",\n  IF(CV309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CV12) - CV309))\n  )\n)","v":""},{"$f":"IF(CW309=\"\",\n  \"\",\n  IF(CW309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CW12) - CW309))\n  )\n)","v":""},{"$f":"IF(CX309=\"\",\n  \"\",\n  IF(CX309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CX12) - CX309))\n  )\n)","v":""},{"$f":"IF(CY309=\"\",\n  \"\",\n  IF(CY309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CY12) - CY309))\n  )\n)","v":""},{"$f":"IF(CZ309=\"\",\n  \"\",\n  IF(CZ309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(CZ12) - CZ309))\n  )\n)","v":""},{"$f":"IF(DA309=\"\",\n  \"\",\n  IF(DA309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(DA12) - DA309))\n  )\n)","v":""},{"$f":"IF(DB309=\"\",\n  \"\",\n  IF(DB309=101,\n    \"\",\n    INDIRECT(ADDRESS($F328, COLUMN(DB12) - DB309))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G310=\"\",\n  \"\",\n  IF(G310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(G13) - G310))\n  )\n)","v":""},{"$f":"IF(H310=\"\",\n  \"\",\n  IF(H310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(H13) - H310))\n  )\n)","v":""},{"$f":"IF(I310=\"\",\n  \"\",\n  IF(I310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(I13) - I310))\n  )\n)","v":""},{"$f":"IF(J310=\"\",\n  \"\",\n  IF(J310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(J13) - J310))\n  )\n)","v":""},{"$f":"IF(K310=\"\",\n  \"\",\n  IF(K310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(K13) - K310))\n  )\n)","v":""},{"$f":"IF(L310=\"\",\n  \"\",\n  IF(L310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(L13) - L310))\n  )\n)","v":""},{"$f":"IF(M310=\"\",\n  \"\",\n  IF(M310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(M13) - M310))\n  )\n)","v":""},{"$f":"IF(N310=\"\",\n  \"\",\n  IF(N310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(N13) - N310))\n  )\n)","v":""},{"$f":"IF(O310=\"\",\n  \"\",\n  IF(O310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(O13) - O310))\n  )\n)","v":""},{"$f":"IF(P310=\"\",\n  \"\",\n  IF(P310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(P13) - P310))\n  )\n)","v":""},{"$f":"IF(Q310=\"\",\n  \"\",\n  IF(Q310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(Q13) - Q310))\n  )\n)","v":""},{"$f":"IF(R310=\"\",\n  \"\",\n  IF(R310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(R13) - R310))\n  )\n)","v":""},{"$f":"IF(S310=\"\",\n  \"\",\n  IF(S310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(S13) - S310))\n  )\n)","v":""},{"$f":"IF(T310=\"\",\n  \"\",\n  IF(T310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(T13) - T310))\n  )\n)","v":""},{"$f":"IF(U310=\"\",\n  \"\",\n  IF(U310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(U13) - U310))\n  )\n)","v":""},{"$f":"IF(V310=\"\",\n  \"\",\n  IF(V310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(V13) - V310))\n  )\n)","v":""},{"$f":"IF(W310=\"\",\n  \"\",\n  IF(W310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(W13) - W310))\n  )\n)","v":""},{"$f":"IF(X310=\"\",\n  \"\",\n  IF(X310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(X13) - X310))\n  )\n)","v":""},{"$f":"IF(Y310=\"\",\n  \"\",\n  IF(Y310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(Y13) - Y310))\n  )\n)","v":""},{"$f":"IF(Z310=\"\",\n  \"\",\n  IF(Z310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(Z13) - Z310))\n  )\n)","v":""},{"$f":"IF(AA310=\"\",\n  \"\",\n  IF(AA310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AA13) - AA310))\n  )\n)","v":""},{"$f":"IF(AB310=\"\",\n  \"\",\n  IF(AB310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AB13) - AB310))\n  )\n)","v":""},{"$f":"IF(AC310=\"\",\n  \"\",\n  IF(AC310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AC13) - AC310))\n  )\n)","v":""},{"$f":"IF(AD310=\"\",\n  \"\",\n  IF(AD310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AD13) - AD310))\n  )\n)","v":""},{"$f":"IF(AE310=\"\",\n  \"\",\n  IF(AE310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AE13) - AE310))\n  )\n)","v":""},{"$f":"IF(AF310=\"\",\n  \"\",\n  IF(AF310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AF13) - AF310))\n  )\n)","v":""},{"$f":"IF(AG310=\"\",\n  \"\",\n  IF(AG310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AG13) - AG310))\n  )\n)","v":""},{"$f":"IF(AH310=\"\",\n  \"\",\n  IF(AH310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AH13) - AH310))\n  )\n)","v":""},{"$f":"IF(AI310=\"\",\n  \"\",\n  IF(AI310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AI13) - AI310))\n  )\n)","v":""},{"$f":"IF(AJ310=\"\",\n  \"\",\n  IF(AJ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AJ13) - AJ310))\n  )\n)","v":""},{"$f":"IF(AK310=\"\",\n  \"\",\n  IF(AK310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AK13) - AK310))\n  )\n)","v":""},{"$f":"IF(AL310=\"\",\n  \"\",\n  IF(AL310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AL13) - AL310))\n  )\n)","v":""},{"$f":"IF(AM310=\"\",\n  \"\",\n  IF(AM310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AM13) - AM310))\n  )\n)","v":""},{"$f":"IF(AN310=\"\",\n  \"\",\n  IF(AN310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AN13) - AN310))\n  )\n)","v":""},{"$f":"IF(AO310=\"\",\n  \"\",\n  IF(AO310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AO13) - AO310))\n  )\n)","v":""},{"$f":"IF(AP310=\"\",\n  \"\",\n  IF(AP310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AP13) - AP310))\n  )\n)","v":""},{"$f":"IF(AQ310=\"\",\n  \"\",\n  IF(AQ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AQ13) - AQ310))\n  )\n)","v":""},{"$f":"IF(AR310=\"\",\n  \"\",\n  IF(AR310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AR13) - AR310))\n  )\n)","v":""},{"$f":"IF(AS310=\"\",\n  \"\",\n  IF(AS310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AS13) - AS310))\n  )\n)","v":""},{"$f":"IF(AT310=\"\",\n  \"\",\n  IF(AT310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AT13) - AT310))\n  )\n)","v":""},{"$f":"IF(AU310=\"\",\n  \"\",\n  IF(AU310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AU13) - AU310))\n  )\n)","v":""},{"$f":"IF(AV310=\"\",\n  \"\",\n  IF(AV310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AV13) - AV310))\n  )\n)","v":""},{"$f":"IF(AW310=\"\",\n  \"\",\n  IF(AW310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AW13) - AW310))\n  )\n)","v":""},{"$f":"IF(AX310=\"\",\n  \"\",\n  IF(AX310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AX13) - AX310))\n  )\n)","v":""},{"$f":"IF(AY310=\"\",\n  \"\",\n  IF(AY310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AY13) - AY310))\n  )\n)","v":""},{"$f":"IF(AZ310=\"\",\n  \"\",\n  IF(AZ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(AZ13) - AZ310))\n  )\n)","v":""},{"$f":"IF(BA310=\"\",\n  \"\",\n  IF(BA310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BA13) - BA310))\n  )\n)","v":""},{"$f":"IF(BB310=\"\",\n  \"\",\n  IF(BB310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BB13) - BB310))\n  )\n)","v":""},{"$f":"IF(BC310=\"\",\n  \"\",\n  IF(BC310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BC13) - BC310))\n  )\n)","v":""},{"$f":"IF(BD310=\"\",\n  \"\",\n  IF(BD310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BD13) - BD310))\n  )\n)","v":""},{"$f":"IF(BE310=\"\",\n  \"\",\n  IF(BE310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BE13) - BE310))\n  )\n)","v":""},{"$f":"IF(BF310=\"\",\n  \"\",\n  IF(BF310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BF13) - BF310))\n  )\n)","v":""},{"$f":"IF(BG310=\"\",\n  \"\",\n  IF(BG310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BG13) - BG310))\n  )\n)","v":""},{"$f":"IF(BH310=\"\",\n  \"\",\n  IF(BH310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BH13) - BH310))\n  )\n)","v":""},{"$f":"IF(BI310=\"\",\n  \"\",\n  IF(BI310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BI13) - BI310))\n  )\n)","v":""},{"$f":"IF(BJ310=\"\",\n  \"\",\n  IF(BJ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BJ13) - BJ310))\n  )\n)","v":""},{"$f":"IF(BK310=\"\",\n  \"\",\n  IF(BK310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BK13) - BK310))\n  )\n)","v":""},{"$f":"IF(BL310=\"\",\n  \"\",\n  IF(BL310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BL13) - BL310))\n  )\n)","v":""},{"$f":"IF(BM310=\"\",\n  \"\",\n  IF(BM310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BM13) - BM310))\n  )\n)","v":""},{"$f":"IF(BN310=\"\",\n  \"\",\n  IF(BN310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BN13) - BN310))\n  )\n)","v":""},{"$f":"IF(BO310=\"\",\n  \"\",\n  IF(BO310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BO13) - BO310))\n  )\n)","v":""},{"$f":"IF(BP310=\"\",\n  \"\",\n  IF(BP310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BP13) - BP310))\n  )\n)","v":""},{"$f":"IF(BQ310=\"\",\n  \"\",\n  IF(BQ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BQ13) - BQ310))\n  )\n)","v":""},{"$f":"IF(BR310=\"\",\n  \"\",\n  IF(BR310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BR13) - BR310))\n  )\n)","v":""},{"$f":"IF(BS310=\"\",\n  \"\",\n  IF(BS310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BS13) - BS310))\n  )\n)","v":""},{"$f":"IF(BT310=\"\",\n  \"\",\n  IF(BT310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BT13) - BT310))\n  )\n)","v":""},{"$f":"IF(BU310=\"\",\n  \"\",\n  IF(BU310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BU13) - BU310))\n  )\n)","v":""},{"$f":"IF(BV310=\"\",\n  \"\",\n  IF(BV310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BV13) - BV310))\n  )\n)","v":""},{"$f":"IF(BW310=\"\",\n  \"\",\n  IF(BW310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BW13) - BW310))\n  )\n)","v":""},{"$f":"IF(BX310=\"\",\n  \"\",\n  IF(BX310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BX13) - BX310))\n  )\n)","v":""},{"$f":"IF(BY310=\"\",\n  \"\",\n  IF(BY310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BY13) - BY310))\n  )\n)","v":""},{"$f":"IF(BZ310=\"\",\n  \"\",\n  IF(BZ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(BZ13) - BZ310))\n  )\n)","v":""},{"$f":"IF(CA310=\"\",\n  \"\",\n  IF(CA310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CA13) - CA310))\n  )\n)","v":""},{"$f":"IF(CB310=\"\",\n  \"\",\n  IF(CB310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CB13) - CB310))\n  )\n)","v":""},{"$f":"IF(CC310=\"\",\n  \"\",\n  IF(CC310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CC13) - CC310))\n  )\n)","v":""},{"$f":"IF(CD310=\"\",\n  \"\",\n  IF(CD310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CD13) - CD310))\n  )\n)","v":""},{"$f":"IF(CE310=\"\",\n  \"\",\n  IF(CE310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CE13) - CE310))\n  )\n)","v":""},{"$f":"IF(CF310=\"\",\n  \"\",\n  IF(CF310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CF13) - CF310))\n  )\n)","v":""},{"$f":"IF(CG310=\"\",\n  \"\",\n  IF(CG310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CG13) - CG310))\n  )\n)","v":""},{"$f":"IF(CH310=\"\",\n  \"\",\n  IF(CH310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CH13) - CH310))\n  )\n)","v":""},{"$f":"IF(CI310=\"\",\n  \"\",\n  IF(CI310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CI13) - CI310))\n  )\n)","v":""},{"$f":"IF(CJ310=\"\",\n  \"\",\n  IF(CJ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CJ13) - CJ310))\n  )\n)","v":""},{"$f":"IF(CK310=\"\",\n  \"\",\n  IF(CK310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CK13) - CK310))\n  )\n)","v":""},{"$f":"IF(CL310=\"\",\n  \"\",\n  IF(CL310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CL13) - CL310))\n  )\n)","v":""},{"$f":"IF(CM310=\"\",\n  \"\",\n  IF(CM310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CM13) - CM310))\n  )\n)","v":""},{"$f":"IF(CN310=\"\",\n  \"\",\n  IF(CN310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CN13) - CN310))\n  )\n)","v":""},{"$f":"IF(CO310=\"\",\n  \"\",\n  IF(CO310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CO13) - CO310))\n  )\n)","v":""},{"$f":"IF(CP310=\"\",\n  \"\",\n  IF(CP310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CP13) - CP310))\n  )\n)","v":""},{"$f":"IF(CQ310=\"\",\n  \"\",\n  IF(CQ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CQ13) - CQ310))\n  )\n)","v":""},{"$f":"IF(CR310=\"\",\n  \"\",\n  IF(CR310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CR13) - CR310))\n  )\n)","v":""},{"$f":"IF(CS310=\"\",\n  \"\",\n  IF(CS310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CS13) - CS310))\n  )\n)","v":""},{"$f":"IF(CT310=\"\",\n  \"\",\n  IF(CT310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CT13) - CT310))\n  )\n)","v":""},{"$f":"IF(CU310=\"\",\n  \"\",\n  IF(CU310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CU13) - CU310))\n  )\n)","v":""},{"$f":"IF(CV310=\"\",\n  \"\",\n  IF(CV310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CV13) - CV310))\n  )\n)","v":""},{"$f":"IF(CW310=\"\",\n  \"\",\n  IF(CW310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CW13) - CW310))\n  )\n)","v":""},{"$f":"IF(CX310=\"\",\n  \"\",\n  IF(CX310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CX13) - CX310))\n  )\n)","v":""},{"$f":"IF(CY310=\"\",\n  \"\",\n  IF(CY310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CY13) - CY310))\n  )\n)","v":""},{"$f":"IF(CZ310=\"\",\n  \"\",\n  IF(CZ310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(CZ13) - CZ310))\n  )\n)","v":""},{"$f":"IF(DA310=\"\",\n  \"\",\n  IF(DA310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(DA13) - DA310))\n  )\n)","v":""},{"$f":"IF(DB310=\"\",\n  \"\",\n  IF(DB310=101,\n    \"\",\n    INDIRECT(ADDRESS($F329, COLUMN(DB13) - DB310))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G311=\"\",\n  \"\",\n  IF(G311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(G14) - G311))\n  )\n)","v":""},{"$f":"IF(H311=\"\",\n  \"\",\n  IF(H311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(H14) - H311))\n  )\n)","v":""},{"$f":"IF(I311=\"\",\n  \"\",\n  IF(I311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(I14) - I311))\n  )\n)","v":""},{"$f":"IF(J311=\"\",\n  \"\",\n  IF(J311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(J14) - J311))\n  )\n)","v":""},{"$f":"IF(K311=\"\",\n  \"\",\n  IF(K311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(K14) - K311))\n  )\n)","v":""},{"$f":"IF(L311=\"\",\n  \"\",\n  IF(L311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(L14) - L311))\n  )\n)","v":""},{"$f":"IF(M311=\"\",\n  \"\",\n  IF(M311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(M14) - M311))\n  )\n)","v":""},{"$f":"IF(N311=\"\",\n  \"\",\n  IF(N311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(N14) - N311))\n  )\n)","v":""},{"$f":"IF(O311=\"\",\n  \"\",\n  IF(O311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(O14) - O311))\n  )\n)","v":""},{"$f":"IF(P311=\"\",\n  \"\",\n  IF(P311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(P14) - P311))\n  )\n)","v":""},{"$f":"IF(Q311=\"\",\n  \"\",\n  IF(Q311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(Q14) - Q311))\n  )\n)","v":""},{"$f":"IF(R311=\"\",\n  \"\",\n  IF(R311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(R14) - R311))\n  )\n)","v":""},{"$f":"IF(S311=\"\",\n  \"\",\n  IF(S311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(S14) - S311))\n  )\n)","v":""},{"$f":"IF(T311=\"\",\n  \"\",\n  IF(T311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(T14) - T311))\n  )\n)","v":""},{"$f":"IF(U311=\"\",\n  \"\",\n  IF(U311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(U14) - U311))\n  )\n)","v":""},{"$f":"IF(V311=\"\",\n  \"\",\n  IF(V311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(V14) - V311))\n  )\n)","v":""},{"$f":"IF(W311=\"\",\n  \"\",\n  IF(W311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(W14) - W311))\n  )\n)","v":""},{"$f":"IF(X311=\"\",\n  \"\",\n  IF(X311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(X14) - X311))\n  )\n)","v":""},{"$f":"IF(Y311=\"\",\n  \"\",\n  IF(Y311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(Y14) - Y311))\n  )\n)","v":""},{"$f":"IF(Z311=\"\",\n  \"\",\n  IF(Z311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(Z14) - Z311))\n  )\n)","v":""},{"$f":"IF(AA311=\"\",\n  \"\",\n  IF(AA311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AA14) - AA311))\n  )\n)","v":""},{"$f":"IF(AB311=\"\",\n  \"\",\n  IF(AB311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AB14) - AB311))\n  )\n)","v":""},{"$f":"IF(AC311=\"\",\n  \"\",\n  IF(AC311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AC14) - AC311))\n  )\n)","v":""},{"$f":"IF(AD311=\"\",\n  \"\",\n  IF(AD311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AD14) - AD311))\n  )\n)","v":""},{"$f":"IF(AE311=\"\",\n  \"\",\n  IF(AE311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AE14) - AE311))\n  )\n)","v":""},{"$f":"IF(AF311=\"\",\n  \"\",\n  IF(AF311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AF14) - AF311))\n  )\n)","v":""},{"$f":"IF(AG311=\"\",\n  \"\",\n  IF(AG311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AG14) - AG311))\n  )\n)","v":""},{"$f":"IF(AH311=\"\",\n  \"\",\n  IF(AH311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AH14) - AH311))\n  )\n)","v":""},{"$f":"IF(AI311=\"\",\n  \"\",\n  IF(AI311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AI14) - AI311))\n  )\n)","v":""},{"$f":"IF(AJ311=\"\",\n  \"\",\n  IF(AJ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AJ14) - AJ311))\n  )\n)","v":""},{"$f":"IF(AK311=\"\",\n  \"\",\n  IF(AK311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AK14) - AK311))\n  )\n)","v":""},{"$f":"IF(AL311=\"\",\n  \"\",\n  IF(AL311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AL14) - AL311))\n  )\n)","v":""},{"$f":"IF(AM311=\"\",\n  \"\",\n  IF(AM311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AM14) - AM311))\n  )\n)","v":""},{"$f":"IF(AN311=\"\",\n  \"\",\n  IF(AN311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AN14) - AN311))\n  )\n)","v":""},{"$f":"IF(AO311=\"\",\n  \"\",\n  IF(AO311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AO14) - AO311))\n  )\n)","v":""},{"$f":"IF(AP311=\"\",\n  \"\",\n  IF(AP311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AP14) - AP311))\n  )\n)","v":""},{"$f":"IF(AQ311=\"\",\n  \"\",\n  IF(AQ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AQ14) - AQ311))\n  )\n)","v":""},{"$f":"IF(AR311=\"\",\n  \"\",\n  IF(AR311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AR14) - AR311))\n  )\n)","v":""},{"$f":"IF(AS311=\"\",\n  \"\",\n  IF(AS311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AS14) - AS311))\n  )\n)","v":""},{"$f":"IF(AT311=\"\",\n  \"\",\n  IF(AT311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AT14) - AT311))\n  )\n)","v":""},{"$f":"IF(AU311=\"\",\n  \"\",\n  IF(AU311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AU14) - AU311))\n  )\n)","v":""},{"$f":"IF(AV311=\"\",\n  \"\",\n  IF(AV311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AV14) - AV311))\n  )\n)","v":""},{"$f":"IF(AW311=\"\",\n  \"\",\n  IF(AW311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AW14) - AW311))\n  )\n)","v":""},{"$f":"IF(AX311=\"\",\n  \"\",\n  IF(AX311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AX14) - AX311))\n  )\n)","v":""},{"$f":"IF(AY311=\"\",\n  \"\",\n  IF(AY311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AY14) - AY311))\n  )\n)","v":""},{"$f":"IF(AZ311=\"\",\n  \"\",\n  IF(AZ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(AZ14) - AZ311))\n  )\n)","v":""},{"$f":"IF(BA311=\"\",\n  \"\",\n  IF(BA311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BA14) - BA311))\n  )\n)","v":""},{"$f":"IF(BB311=\"\",\n  \"\",\n  IF(BB311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BB14) - BB311))\n  )\n)","v":""},{"$f":"IF(BC311=\"\",\n  \"\",\n  IF(BC311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BC14) - BC311))\n  )\n)","v":""},{"$f":"IF(BD311=\"\",\n  \"\",\n  IF(BD311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BD14) - BD311))\n  )\n)","v":""},{"$f":"IF(BE311=\"\",\n  \"\",\n  IF(BE311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BE14) - BE311))\n  )\n)","v":""},{"$f":"IF(BF311=\"\",\n  \"\",\n  IF(BF311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BF14) - BF311))\n  )\n)","v":""},{"$f":"IF(BG311=\"\",\n  \"\",\n  IF(BG311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BG14) - BG311))\n  )\n)","v":""},{"$f":"IF(BH311=\"\",\n  \"\",\n  IF(BH311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BH14) - BH311))\n  )\n)","v":""},{"$f":"IF(BI311=\"\",\n  \"\",\n  IF(BI311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BI14) - BI311))\n  )\n)","v":""},{"$f":"IF(BJ311=\"\",\n  \"\",\n  IF(BJ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BJ14) - BJ311))\n  )\n)","v":""},{"$f":"IF(BK311=\"\",\n  \"\",\n  IF(BK311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BK14) - BK311))\n  )\n)","v":""},{"$f":"IF(BL311=\"\",\n  \"\",\n  IF(BL311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BL14) - BL311))\n  )\n)","v":""},{"$f":"IF(BM311=\"\",\n  \"\",\n  IF(BM311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BM14) - BM311))\n  )\n)","v":""},{"$f":"IF(BN311=\"\",\n  \"\",\n  IF(BN311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BN14) - BN311))\n  )\n)","v":""},{"$f":"IF(BO311=\"\",\n  \"\",\n  IF(BO311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BO14) - BO311))\n  )\n)","v":""},{"$f":"IF(BP311=\"\",\n  \"\",\n  IF(BP311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BP14) - BP311))\n  )\n)","v":""},{"$f":"IF(BQ311=\"\",\n  \"\",\n  IF(BQ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BQ14) - BQ311))\n  )\n)","v":""},{"$f":"IF(BR311=\"\",\n  \"\",\n  IF(BR311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BR14) - BR311))\n  )\n)","v":""},{"$f":"IF(BS311=\"\",\n  \"\",\n  IF(BS311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BS14) - BS311))\n  )\n)","v":""},{"$f":"IF(BT311=\"\",\n  \"\",\n  IF(BT311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BT14) - BT311))\n  )\n)","v":""},{"$f":"IF(BU311=\"\",\n  \"\",\n  IF(BU311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BU14) - BU311))\n  )\n)","v":""},{"$f":"IF(BV311=\"\",\n  \"\",\n  IF(BV311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BV14) - BV311))\n  )\n)","v":""},{"$f":"IF(BW311=\"\",\n  \"\",\n  IF(BW311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BW14) - BW311))\n  )\n)","v":""},{"$f":"IF(BX311=\"\",\n  \"\",\n  IF(BX311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BX14) - BX311))\n  )\n)","v":""},{"$f":"IF(BY311=\"\",\n  \"\",\n  IF(BY311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BY14) - BY311))\n  )\n)","v":""},{"$f":"IF(BZ311=\"\",\n  \"\",\n  IF(BZ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(BZ14) - BZ311))\n  )\n)","v":""},{"$f":"IF(CA311=\"\",\n  \"\",\n  IF(CA311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CA14) - CA311))\n  )\n)","v":""},{"$f":"IF(CB311=\"\",\n  \"\",\n  IF(CB311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CB14) - CB311))\n  )\n)","v":""},{"$f":"IF(CC311=\"\",\n  \"\",\n  IF(CC311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CC14) - CC311))\n  )\n)","v":""},{"$f":"IF(CD311=\"\",\n  \"\",\n  IF(CD311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CD14) - CD311))\n  )\n)","v":""},{"$f":"IF(CE311=\"\",\n  \"\",\n  IF(CE311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CE14) - CE311))\n  )\n)","v":""},{"$f":"IF(CF311=\"\",\n  \"\",\n  IF(CF311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CF14) - CF311))\n  )\n)","v":""},{"$f":"IF(CG311=\"\",\n  \"\",\n  IF(CG311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CG14) - CG311))\n  )\n)","v":""},{"$f":"IF(CH311=\"\",\n  \"\",\n  IF(CH311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CH14) - CH311))\n  )\n)","v":""},{"$f":"IF(CI311=\"\",\n  \"\",\n  IF(CI311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CI14) - CI311))\n  )\n)","v":""},{"$f":"IF(CJ311=\"\",\n  \"\",\n  IF(CJ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CJ14) - CJ311))\n  )\n)","v":""},{"$f":"IF(CK311=\"\",\n  \"\",\n  IF(CK311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CK14) - CK311))\n  )\n)","v":""},{"$f":"IF(CL311=\"\",\n  \"\",\n  IF(CL311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CL14) - CL311))\n  )\n)","v":""},{"$f":"IF(CM311=\"\",\n  \"\",\n  IF(CM311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CM14) - CM311))\n  )\n)","v":""},{"$f":"IF(CN311=\"\",\n  \"\",\n  IF(CN311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CN14) - CN311))\n  )\n)","v":""},{"$f":"IF(CO311=\"\",\n  \"\",\n  IF(CO311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CO14) - CO311))\n  )\n)","v":""},{"$f":"IF(CP311=\"\",\n  \"\",\n  IF(CP311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CP14) - CP311))\n  )\n)","v":""},{"$f":"IF(CQ311=\"\",\n  \"\",\n  IF(CQ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CQ14) - CQ311))\n  )\n)","v":""},{"$f":"IF(CR311=\"\",\n  \"\",\n  IF(CR311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CR14) - CR311))\n  )\n)","v":""},{"$f":"IF(CS311=\"\",\n  \"\",\n  IF(CS311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CS14) - CS311))\n  )\n)","v":""},{"$f":"IF(CT311=\"\",\n  \"\",\n  IF(CT311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CT14) - CT311))\n  )\n)","v":""},{"$f":"IF(CU311=\"\",\n  \"\",\n  IF(CU311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CU14) - CU311))\n  )\n)","v":""},{"$f":"IF(CV311=\"\",\n  \"\",\n  IF(CV311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CV14) - CV311))\n  )\n)","v":""},{"$f":"IF(CW311=\"\",\n  \"\",\n  IF(CW311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CW14) - CW311))\n  )\n)","v":""},{"$f":"IF(CX311=\"\",\n  \"\",\n  IF(CX311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CX14) - CX311))\n  )\n)","v":""},{"$f":"IF(CY311=\"\",\n  \"\",\n  IF(CY311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CY14) - CY311))\n  )\n)","v":""},{"$f":"IF(CZ311=\"\",\n  \"\",\n  IF(CZ311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(CZ14) - CZ311))\n  )\n)","v":""},{"$f":"IF(DA311=\"\",\n  \"\",\n  IF(DA311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(DA14) - DA311))\n  )\n)","v":""},{"$f":"IF(DB311=\"\",\n  \"\",\n  IF(DB311=101,\n    \"\",\n    INDIRECT(ADDRESS($F330, COLUMN(DB14) - DB311))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G312=\"\",\n  \"\",\n  IF(G312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(G15) - G312))\n  )\n)","v":""},{"$f":"IF(H312=\"\",\n  \"\",\n  IF(H312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(H15) - H312))\n  )\n)","v":""},{"$f":"IF(I312=\"\",\n  \"\",\n  IF(I312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(I15) - I312))\n  )\n)","v":""},{"$f":"IF(J312=\"\",\n  \"\",\n  IF(J312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(J15) - J312))\n  )\n)","v":""},{"$f":"IF(K312=\"\",\n  \"\",\n  IF(K312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(K15) - K312))\n  )\n)","v":""},{"$f":"IF(L312=\"\",\n  \"\",\n  IF(L312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(L15) - L312))\n  )\n)","v":""},{"$f":"IF(M312=\"\",\n  \"\",\n  IF(M312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(M15) - M312))\n  )\n)","v":""},{"$f":"IF(N312=\"\",\n  \"\",\n  IF(N312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(N15) - N312))\n  )\n)","v":""},{"$f":"IF(O312=\"\",\n  \"\",\n  IF(O312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(O15) - O312))\n  )\n)","v":""},{"$f":"IF(P312=\"\",\n  \"\",\n  IF(P312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(P15) - P312))\n  )\n)","v":""},{"$f":"IF(Q312=\"\",\n  \"\",\n  IF(Q312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(Q15) - Q312))\n  )\n)","v":""},{"$f":"IF(R312=\"\",\n  \"\",\n  IF(R312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(R15) - R312))\n  )\n)","v":""},{"$f":"IF(S312=\"\",\n  \"\",\n  IF(S312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(S15) - S312))\n  )\n)","v":""},{"$f":"IF(T312=\"\",\n  \"\",\n  IF(T312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(T15) - T312))\n  )\n)","v":""},{"$f":"IF(U312=\"\",\n  \"\",\n  IF(U312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(U15) - U312))\n  )\n)","v":""},{"$f":"IF(V312=\"\",\n  \"\",\n  IF(V312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(V15) - V312))\n  )\n)","v":""},{"$f":"IF(W312=\"\",\n  \"\",\n  IF(W312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(W15) - W312))\n  )\n)","v":""},{"$f":"IF(X312=\"\",\n  \"\",\n  IF(X312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(X15) - X312))\n  )\n)","v":""},{"$f":"IF(Y312=\"\",\n  \"\",\n  IF(Y312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(Y15) - Y312))\n  )\n)","v":""},{"$f":"IF(Z312=\"\",\n  \"\",\n  IF(Z312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(Z15) - Z312))\n  )\n)","v":""},{"$f":"IF(AA312=\"\",\n  \"\",\n  IF(AA312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AA15) - AA312))\n  )\n)","v":""},{"$f":"IF(AB312=\"\",\n  \"\",\n  IF(AB312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AB15) - AB312))\n  )\n)","v":""},{"$f":"IF(AC312=\"\",\n  \"\",\n  IF(AC312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AC15) - AC312))\n  )\n)","v":""},{"$f":"IF(AD312=\"\",\n  \"\",\n  IF(AD312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AD15) - AD312))\n  )\n)","v":""},{"$f":"IF(AE312=\"\",\n  \"\",\n  IF(AE312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AE15) - AE312))\n  )\n)","v":""},{"$f":"IF(AF312=\"\",\n  \"\",\n  IF(AF312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AF15) - AF312))\n  )\n)","v":""},{"$f":"IF(AG312=\"\",\n  \"\",\n  IF(AG312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AG15) - AG312))\n  )\n)","v":""},{"$f":"IF(AH312=\"\",\n  \"\",\n  IF(AH312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AH15) - AH312))\n  )\n)","v":""},{"$f":"IF(AI312=\"\",\n  \"\",\n  IF(AI312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AI15) - AI312))\n  )\n)","v":""},{"$f":"IF(AJ312=\"\",\n  \"\",\n  IF(AJ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AJ15) - AJ312))\n  )\n)","v":""},{"$f":"IF(AK312=\"\",\n  \"\",\n  IF(AK312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AK15) - AK312))\n  )\n)","v":""},{"$f":"IF(AL312=\"\",\n  \"\",\n  IF(AL312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AL15) - AL312))\n  )\n)","v":""},{"$f":"IF(AM312=\"\",\n  \"\",\n  IF(AM312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AM15) - AM312))\n  )\n)","v":""},{"$f":"IF(AN312=\"\",\n  \"\",\n  IF(AN312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AN15) - AN312))\n  )\n)","v":""},{"$f":"IF(AO312=\"\",\n  \"\",\n  IF(AO312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AO15) - AO312))\n  )\n)","v":""},{"$f":"IF(AP312=\"\",\n  \"\",\n  IF(AP312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AP15) - AP312))\n  )\n)","v":""},{"$f":"IF(AQ312=\"\",\n  \"\",\n  IF(AQ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AQ15) - AQ312))\n  )\n)","v":""},{"$f":"IF(AR312=\"\",\n  \"\",\n  IF(AR312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AR15) - AR312))\n  )\n)","v":""},{"$f":"IF(AS312=\"\",\n  \"\",\n  IF(AS312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AS15) - AS312))\n  )\n)","v":""},{"$f":"IF(AT312=\"\",\n  \"\",\n  IF(AT312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AT15) - AT312))\n  )\n)","v":""},{"$f":"IF(AU312=\"\",\n  \"\",\n  IF(AU312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AU15) - AU312))\n  )\n)","v":""},{"$f":"IF(AV312=\"\",\n  \"\",\n  IF(AV312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AV15) - AV312))\n  )\n)","v":""},{"$f":"IF(AW312=\"\",\n  \"\",\n  IF(AW312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AW15) - AW312))\n  )\n)","v":""},{"$f":"IF(AX312=\"\",\n  \"\",\n  IF(AX312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AX15) - AX312))\n  )\n)","v":""},{"$f":"IF(AY312=\"\",\n  \"\",\n  IF(AY312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AY15) - AY312))\n  )\n)","v":""},{"$f":"IF(AZ312=\"\",\n  \"\",\n  IF(AZ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(AZ15) - AZ312))\n  )\n)","v":""},{"$f":"IF(BA312=\"\",\n  \"\",\n  IF(BA312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BA15) - BA312))\n  )\n)","v":""},{"$f":"IF(BB312=\"\",\n  \"\",\n  IF(BB312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BB15) - BB312))\n  )\n)","v":""},{"$f":"IF(BC312=\"\",\n  \"\",\n  IF(BC312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BC15) - BC312))\n  )\n)","v":""},{"$f":"IF(BD312=\"\",\n  \"\",\n  IF(BD312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BD15) - BD312))\n  )\n)","v":""},{"$f":"IF(BE312=\"\",\n  \"\",\n  IF(BE312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BE15) - BE312))\n  )\n)","v":""},{"$f":"IF(BF312=\"\",\n  \"\",\n  IF(BF312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BF15) - BF312))\n  )\n)","v":""},{"$f":"IF(BG312=\"\",\n  \"\",\n  IF(BG312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BG15) - BG312))\n  )\n)","v":""},{"$f":"IF(BH312=\"\",\n  \"\",\n  IF(BH312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BH15) - BH312))\n  )\n)","v":""},{"$f":"IF(BI312=\"\",\n  \"\",\n  IF(BI312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BI15) - BI312))\n  )\n)","v":""},{"$f":"IF(BJ312=\"\",\n  \"\",\n  IF(BJ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BJ15) - BJ312))\n  )\n)","v":""},{"$f":"IF(BK312=\"\",\n  \"\",\n  IF(BK312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BK15) - BK312))\n  )\n)","v":""},{"$f":"IF(BL312=\"\",\n  \"\",\n  IF(BL312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BL15) - BL312))\n  )\n)","v":""},{"$f":"IF(BM312=\"\",\n  \"\",\n  IF(BM312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BM15) - BM312))\n  )\n)","v":""},{"$f":"IF(BN312=\"\",\n  \"\",\n  IF(BN312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BN15) - BN312))\n  )\n)","v":""},{"$f":"IF(BO312=\"\",\n  \"\",\n  IF(BO312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BO15) - BO312))\n  )\n)","v":""},{"$f":"IF(BP312=\"\",\n  \"\",\n  IF(BP312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BP15) - BP312))\n  )\n)","v":""},{"$f":"IF(BQ312=\"\",\n  \"\",\n  IF(BQ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BQ15) - BQ312))\n  )\n)","v":""},{"$f":"IF(BR312=\"\",\n  \"\",\n  IF(BR312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BR15) - BR312))\n  )\n)","v":""},{"$f":"IF(BS312=\"\",\n  \"\",\n  IF(BS312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BS15) - BS312))\n  )\n)","v":""},{"$f":"IF(BT312=\"\",\n  \"\",\n  IF(BT312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BT15) - BT312))\n  )\n)","v":""},{"$f":"IF(BU312=\"\",\n  \"\",\n  IF(BU312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BU15) - BU312))\n  )\n)","v":""},{"$f":"IF(BV312=\"\",\n  \"\",\n  IF(BV312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BV15) - BV312))\n  )\n)","v":""},{"$f":"IF(BW312=\"\",\n  \"\",\n  IF(BW312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BW15) - BW312))\n  )\n)","v":""},{"$f":"IF(BX312=\"\",\n  \"\",\n  IF(BX312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BX15) - BX312))\n  )\n)","v":""},{"$f":"IF(BY312=\"\",\n  \"\",\n  IF(BY312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BY15) - BY312))\n  )\n)","v":""},{"$f":"IF(BZ312=\"\",\n  \"\",\n  IF(BZ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(BZ15) - BZ312))\n  )\n)","v":""},{"$f":"IF(CA312=\"\",\n  \"\",\n  IF(CA312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CA15) - CA312))\n  )\n)","v":""},{"$f":"IF(CB312=\"\",\n  \"\",\n  IF(CB312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CB15) - CB312))\n  )\n)","v":""},{"$f":"IF(CC312=\"\",\n  \"\",\n  IF(CC312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CC15) - CC312))\n  )\n)","v":""},{"$f":"IF(CD312=\"\",\n  \"\",\n  IF(CD312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CD15) - CD312))\n  )\n)","v":""},{"$f":"IF(CE312=\"\",\n  \"\",\n  IF(CE312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CE15) - CE312))\n  )\n)","v":""},{"$f":"IF(CF312=\"\",\n  \"\",\n  IF(CF312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CF15) - CF312))\n  )\n)","v":""},{"$f":"IF(CG312=\"\",\n  \"\",\n  IF(CG312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CG15) - CG312))\n  )\n)","v":""},{"$f":"IF(CH312=\"\",\n  \"\",\n  IF(CH312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CH15) - CH312))\n  )\n)","v":""},{"$f":"IF(CI312=\"\",\n  \"\",\n  IF(CI312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CI15) - CI312))\n  )\n)","v":""},{"$f":"IF(CJ312=\"\",\n  \"\",\n  IF(CJ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CJ15) - CJ312))\n  )\n)","v":""},{"$f":"IF(CK312=\"\",\n  \"\",\n  IF(CK312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CK15) - CK312))\n  )\n)","v":""},{"$f":"IF(CL312=\"\",\n  \"\",\n  IF(CL312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CL15) - CL312))\n  )\n)","v":""},{"$f":"IF(CM312=\"\",\n  \"\",\n  IF(CM312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CM15) - CM312))\n  )\n)","v":""},{"$f":"IF(CN312=\"\",\n  \"\",\n  IF(CN312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CN15) - CN312))\n  )\n)","v":""},{"$f":"IF(CO312=\"\",\n  \"\",\n  IF(CO312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CO15) - CO312))\n  )\n)","v":""},{"$f":"IF(CP312=\"\",\n  \"\",\n  IF(CP312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CP15) - CP312))\n  )\n)","v":""},{"$f":"IF(CQ312=\"\",\n  \"\",\n  IF(CQ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CQ15) - CQ312))\n  )\n)","v":""},{"$f":"IF(CR312=\"\",\n  \"\",\n  IF(CR312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CR15) - CR312))\n  )\n)","v":""},{"$f":"IF(CS312=\"\",\n  \"\",\n  IF(CS312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CS15) - CS312))\n  )\n)","v":""},{"$f":"IF(CT312=\"\",\n  \"\",\n  IF(CT312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CT15) - CT312))\n  )\n)","v":""},{"$f":"IF(CU312=\"\",\n  \"\",\n  IF(CU312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CU15) - CU312))\n  )\n)","v":""},{"$f":"IF(CV312=\"\",\n  \"\",\n  IF(CV312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CV15) - CV312))\n  )\n)","v":""},{"$f":"IF(CW312=\"\",\n  \"\",\n  IF(CW312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CW15) - CW312))\n  )\n)","v":""},{"$f":"IF(CX312=\"\",\n  \"\",\n  IF(CX312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CX15) - CX312))\n  )\n)","v":""},{"$f":"IF(CY312=\"\",\n  \"\",\n  IF(CY312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CY15) - CY312))\n  )\n)","v":""},{"$f":"IF(CZ312=\"\",\n  \"\",\n  IF(CZ312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(CZ15) - CZ312))\n  )\n)","v":""},{"$f":"IF(DA312=\"\",\n  \"\",\n  IF(DA312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(DA15) - DA312))\n  )\n)","v":""},{"$f":"IF(DB312=\"\",\n  \"\",\n  IF(DB312=101,\n    \"\",\n    INDIRECT(ADDRESS($F331, COLUMN(DB15) - DB312))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G313=\"\",\n  \"\",\n  IF(G313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(G16) - G313))\n  )\n)","v":""},{"$f":"IF(H313=\"\",\n  \"\",\n  IF(H313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(H16) - H313))\n  )\n)","v":""},{"$f":"IF(I313=\"\",\n  \"\",\n  IF(I313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(I16) - I313))\n  )\n)","v":""},{"$f":"IF(J313=\"\",\n  \"\",\n  IF(J313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(J16) - J313))\n  )\n)","v":""},{"$f":"IF(K313=\"\",\n  \"\",\n  IF(K313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(K16) - K313))\n  )\n)","v":""},{"$f":"IF(L313=\"\",\n  \"\",\n  IF(L313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(L16) - L313))\n  )\n)","v":""},{"$f":"IF(M313=\"\",\n  \"\",\n  IF(M313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(M16) - M313))\n  )\n)","v":""},{"$f":"IF(N313=\"\",\n  \"\",\n  IF(N313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(N16) - N313))\n  )\n)","v":""},{"$f":"IF(O313=\"\",\n  \"\",\n  IF(O313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(O16) - O313))\n  )\n)","v":""},{"$f":"IF(P313=\"\",\n  \"\",\n  IF(P313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(P16) - P313))\n  )\n)","v":""},{"$f":"IF(Q313=\"\",\n  \"\",\n  IF(Q313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(Q16) - Q313))\n  )\n)","v":""},{"$f":"IF(R313=\"\",\n  \"\",\n  IF(R313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(R16) - R313))\n  )\n)","v":""},{"$f":"IF(S313=\"\",\n  \"\",\n  IF(S313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(S16) - S313))\n  )\n)","v":""},{"$f":"IF(T313=\"\",\n  \"\",\n  IF(T313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(T16) - T313))\n  )\n)","v":""},{"$f":"IF(U313=\"\",\n  \"\",\n  IF(U313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(U16) - U313))\n  )\n)","v":""},{"$f":"IF(V313=\"\",\n  \"\",\n  IF(V313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(V16) - V313))\n  )\n)","v":""},{"$f":"IF(W313=\"\",\n  \"\",\n  IF(W313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(W16) - W313))\n  )\n)","v":""},{"$f":"IF(X313=\"\",\n  \"\",\n  IF(X313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(X16) - X313))\n  )\n)","v":""},{"$f":"IF(Y313=\"\",\n  \"\",\n  IF(Y313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(Y16) - Y313))\n  )\n)","v":""},{"$f":"IF(Z313=\"\",\n  \"\",\n  IF(Z313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(Z16) - Z313))\n  )\n)","v":""},{"$f":"IF(AA313=\"\",\n  \"\",\n  IF(AA313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AA16) - AA313))\n  )\n)","v":""},{"$f":"IF(AB313=\"\",\n  \"\",\n  IF(AB313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AB16) - AB313))\n  )\n)","v":""},{"$f":"IF(AC313=\"\",\n  \"\",\n  IF(AC313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AC16) - AC313))\n  )\n)","v":""},{"$f":"IF(AD313=\"\",\n  \"\",\n  IF(AD313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AD16) - AD313))\n  )\n)","v":""},{"$f":"IF(AE313=\"\",\n  \"\",\n  IF(AE313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AE16) - AE313))\n  )\n)","v":""},{"$f":"IF(AF313=\"\",\n  \"\",\n  IF(AF313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AF16) - AF313))\n  )\n)","v":""},{"$f":"IF(AG313=\"\",\n  \"\",\n  IF(AG313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AG16) - AG313))\n  )\n)","v":""},{"$f":"IF(AH313=\"\",\n  \"\",\n  IF(AH313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AH16) - AH313))\n  )\n)","v":""},{"$f":"IF(AI313=\"\",\n  \"\",\n  IF(AI313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AI16) - AI313))\n  )\n)","v":""},{"$f":"IF(AJ313=\"\",\n  \"\",\n  IF(AJ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AJ16) - AJ313))\n  )\n)","v":""},{"$f":"IF(AK313=\"\",\n  \"\",\n  IF(AK313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AK16) - AK313))\n  )\n)","v":""},{"$f":"IF(AL313=\"\",\n  \"\",\n  IF(AL313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AL16) - AL313))\n  )\n)","v":""},{"$f":"IF(AM313=\"\",\n  \"\",\n  IF(AM313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AM16) - AM313))\n  )\n)","v":""},{"$f":"IF(AN313=\"\",\n  \"\",\n  IF(AN313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AN16) - AN313))\n  )\n)","v":""},{"$f":"IF(AO313=\"\",\n  \"\",\n  IF(AO313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AO16) - AO313))\n  )\n)","v":""},{"$f":"IF(AP313=\"\",\n  \"\",\n  IF(AP313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AP16) - AP313))\n  )\n)","v":""},{"$f":"IF(AQ313=\"\",\n  \"\",\n  IF(AQ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AQ16) - AQ313))\n  )\n)","v":""},{"$f":"IF(AR313=\"\",\n  \"\",\n  IF(AR313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AR16) - AR313))\n  )\n)","v":""},{"$f":"IF(AS313=\"\",\n  \"\",\n  IF(AS313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AS16) - AS313))\n  )\n)","v":""},{"$f":"IF(AT313=\"\",\n  \"\",\n  IF(AT313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AT16) - AT313))\n  )\n)","v":""},{"$f":"IF(AU313=\"\",\n  \"\",\n  IF(AU313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AU16) - AU313))\n  )\n)","v":""},{"$f":"IF(AV313=\"\",\n  \"\",\n  IF(AV313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AV16) - AV313))\n  )\n)","v":""},{"$f":"IF(AW313=\"\",\n  \"\",\n  IF(AW313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AW16) - AW313))\n  )\n)","v":""},{"$f":"IF(AX313=\"\",\n  \"\",\n  IF(AX313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AX16) - AX313))\n  )\n)","v":""},{"$f":"IF(AY313=\"\",\n  \"\",\n  IF(AY313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AY16) - AY313))\n  )\n)","v":""},{"$f":"IF(AZ313=\"\",\n  \"\",\n  IF(AZ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(AZ16) - AZ313))\n  )\n)","v":""},{"$f":"IF(BA313=\"\",\n  \"\",\n  IF(BA313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BA16) - BA313))\n  )\n)","v":""},{"$f":"IF(BB313=\"\",\n  \"\",\n  IF(BB313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BB16) - BB313))\n  )\n)","v":""},{"$f":"IF(BC313=\"\",\n  \"\",\n  IF(BC313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BC16) - BC313))\n  )\n)","v":""},{"$f":"IF(BD313=\"\",\n  \"\",\n  IF(BD313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BD16) - BD313))\n  )\n)","v":""},{"$f":"IF(BE313=\"\",\n  \"\",\n  IF(BE313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BE16) - BE313))\n  )\n)","v":""},{"$f":"IF(BF313=\"\",\n  \"\",\n  IF(BF313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BF16) - BF313))\n  )\n)","v":""},{"$f":"IF(BG313=\"\",\n  \"\",\n  IF(BG313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BG16) - BG313))\n  )\n)","v":""},{"$f":"IF(BH313=\"\",\n  \"\",\n  IF(BH313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BH16) - BH313))\n  )\n)","v":""},{"$f":"IF(BI313=\"\",\n  \"\",\n  IF(BI313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BI16) - BI313))\n  )\n)","v":""},{"$f":"IF(BJ313=\"\",\n  \"\",\n  IF(BJ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BJ16) - BJ313))\n  )\n)","v":""},{"$f":"IF(BK313=\"\",\n  \"\",\n  IF(BK313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BK16) - BK313))\n  )\n)","v":""},{"$f":"IF(BL313=\"\",\n  \"\",\n  IF(BL313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BL16) - BL313))\n  )\n)","v":""},{"$f":"IF(BM313=\"\",\n  \"\",\n  IF(BM313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BM16) - BM313))\n  )\n)","v":""},{"$f":"IF(BN313=\"\",\n  \"\",\n  IF(BN313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BN16) - BN313))\n  )\n)","v":""},{"$f":"IF(BO313=\"\",\n  \"\",\n  IF(BO313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BO16) - BO313))\n  )\n)","v":""},{"$f":"IF(BP313=\"\",\n  \"\",\n  IF(BP313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BP16) - BP313))\n  )\n)","v":""},{"$f":"IF(BQ313=\"\",\n  \"\",\n  IF(BQ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BQ16) - BQ313))\n  )\n)","v":""},{"$f":"IF(BR313=\"\",\n  \"\",\n  IF(BR313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BR16) - BR313))\n  )\n)","v":""},{"$f":"IF(BS313=\"\",\n  \"\",\n  IF(BS313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BS16) - BS313))\n  )\n)","v":""},{"$f":"IF(BT313=\"\",\n  \"\",\n  IF(BT313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BT16) - BT313))\n  )\n)","v":""},{"$f":"IF(BU313=\"\",\n  \"\",\n  IF(BU313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BU16) - BU313))\n  )\n)","v":""},{"$f":"IF(BV313=\"\",\n  \"\",\n  IF(BV313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BV16) - BV313))\n  )\n)","v":""},{"$f":"IF(BW313=\"\",\n  \"\",\n  IF(BW313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BW16) - BW313))\n  )\n)","v":""},{"$f":"IF(BX313=\"\",\n  \"\",\n  IF(BX313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BX16) - BX313))\n  )\n)","v":""},{"$f":"IF(BY313=\"\",\n  \"\",\n  IF(BY313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BY16) - BY313))\n  )\n)","v":""},{"$f":"IF(BZ313=\"\",\n  \"\",\n  IF(BZ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(BZ16) - BZ313))\n  )\n)","v":""},{"$f":"IF(CA313=\"\",\n  \"\",\n  IF(CA313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CA16) - CA313))\n  )\n)","v":""},{"$f":"IF(CB313=\"\",\n  \"\",\n  IF(CB313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CB16) - CB313))\n  )\n)","v":""},{"$f":"IF(CC313=\"\",\n  \"\",\n  IF(CC313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CC16) - CC313))\n  )\n)","v":""},{"$f":"IF(CD313=\"\",\n  \"\",\n  IF(CD313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CD16) - CD313))\n  )\n)","v":""},{"$f":"IF(CE313=\"\",\n  \"\",\n  IF(CE313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CE16) - CE313))\n  )\n)","v":""},{"$f":"IF(CF313=\"\",\n  \"\",\n  IF(CF313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CF16) - CF313))\n  )\n)","v":""},{"$f":"IF(CG313=\"\",\n  \"\",\n  IF(CG313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CG16) - CG313))\n  )\n)","v":""},{"$f":"IF(CH313=\"\",\n  \"\",\n  IF(CH313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CH16) - CH313))\n  )\n)","v":""},{"$f":"IF(CI313=\"\",\n  \"\",\n  IF(CI313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CI16) - CI313))\n  )\n)","v":""},{"$f":"IF(CJ313=\"\",\n  \"\",\n  IF(CJ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CJ16) - CJ313))\n  )\n)","v":""},{"$f":"IF(CK313=\"\",\n  \"\",\n  IF(CK313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CK16) - CK313))\n  )\n)","v":""},{"$f":"IF(CL313=\"\",\n  \"\",\n  IF(CL313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CL16) - CL313))\n  )\n)","v":""},{"$f":"IF(CM313=\"\",\n  \"\",\n  IF(CM313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CM16) - CM313))\n  )\n)","v":""},{"$f":"IF(CN313=\"\",\n  \"\",\n  IF(CN313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CN16) - CN313))\n  )\n)","v":""},{"$f":"IF(CO313=\"\",\n  \"\",\n  IF(CO313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CO16) - CO313))\n  )\n)","v":""},{"$f":"IF(CP313=\"\",\n  \"\",\n  IF(CP313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CP16) - CP313))\n  )\n)","v":""},{"$f":"IF(CQ313=\"\",\n  \"\",\n  IF(CQ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CQ16) - CQ313))\n  )\n)","v":""},{"$f":"IF(CR313=\"\",\n  \"\",\n  IF(CR313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CR16) - CR313))\n  )\n)","v":""},{"$f":"IF(CS313=\"\",\n  \"\",\n  IF(CS313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CS16) - CS313))\n  )\n)","v":""},{"$f":"IF(CT313=\"\",\n  \"\",\n  IF(CT313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CT16) - CT313))\n  )\n)","v":""},{"$f":"IF(CU313=\"\",\n  \"\",\n  IF(CU313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CU16) - CU313))\n  )\n)","v":""},{"$f":"IF(CV313=\"\",\n  \"\",\n  IF(CV313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CV16) - CV313))\n  )\n)","v":""},{"$f":"IF(CW313=\"\",\n  \"\",\n  IF(CW313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CW16) - CW313))\n  )\n)","v":""},{"$f":"IF(CX313=\"\",\n  \"\",\n  IF(CX313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CX16) - CX313))\n  )\n)","v":""},{"$f":"IF(CY313=\"\",\n  \"\",\n  IF(CY313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CY16) - CY313))\n  )\n)","v":""},{"$f":"IF(CZ313=\"\",\n  \"\",\n  IF(CZ313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(CZ16) - CZ313))\n  )\n)","v":""},{"$f":"IF(DA313=\"\",\n  \"\",\n  IF(DA313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(DA16) - DA313))\n  )\n)","v":""},{"$f":"IF(DB313=\"\",\n  \"\",\n  IF(DB313=101,\n    \"\",\n    INDIRECT(ADDRESS($F332, COLUMN(DB16) - DB313))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G314=\"\",\n  \"\",\n  IF(G314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(G17) - G314))\n  )\n)","v":""},{"$f":"IF(H314=\"\",\n  \"\",\n  IF(H314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(H17) - H314))\n  )\n)","v":""},{"$f":"IF(I314=\"\",\n  \"\",\n  IF(I314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(I17) - I314))\n  )\n)","v":""},{"$f":"IF(J314=\"\",\n  \"\",\n  IF(J314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(J17) - J314))\n  )\n)","v":""},{"$f":"IF(K314=\"\",\n  \"\",\n  IF(K314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(K17) - K314))\n  )\n)","v":""},{"$f":"IF(L314=\"\",\n  \"\",\n  IF(L314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(L17) - L314))\n  )\n)","v":""},{"$f":"IF(M314=\"\",\n  \"\",\n  IF(M314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(M17) - M314))\n  )\n)","v":""},{"$f":"IF(N314=\"\",\n  \"\",\n  IF(N314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(N17) - N314))\n  )\n)","v":""},{"$f":"IF(O314=\"\",\n  \"\",\n  IF(O314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(O17) - O314))\n  )\n)","v":""},{"$f":"IF(P314=\"\",\n  \"\",\n  IF(P314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(P17) - P314))\n  )\n)","v":""},{"$f":"IF(Q314=\"\",\n  \"\",\n  IF(Q314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(Q17) - Q314))\n  )\n)","v":""},{"$f":"IF(R314=\"\",\n  \"\",\n  IF(R314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(R17) - R314))\n  )\n)","v":""},{"$f":"IF(S314=\"\",\n  \"\",\n  IF(S314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(S17) - S314))\n  )\n)","v":""},{"$f":"IF(T314=\"\",\n  \"\",\n  IF(T314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(T17) - T314))\n  )\n)","v":""},{"$f":"IF(U314=\"\",\n  \"\",\n  IF(U314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(U17) - U314))\n  )\n)","v":""},{"$f":"IF(V314=\"\",\n  \"\",\n  IF(V314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(V17) - V314))\n  )\n)","v":""},{"$f":"IF(W314=\"\",\n  \"\",\n  IF(W314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(W17) - W314))\n  )\n)","v":""},{"$f":"IF(X314=\"\",\n  \"\",\n  IF(X314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(X17) - X314))\n  )\n)","v":""},{"$f":"IF(Y314=\"\",\n  \"\",\n  IF(Y314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(Y17) - Y314))\n  )\n)","v":""},{"$f":"IF(Z314=\"\",\n  \"\",\n  IF(Z314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(Z17) - Z314))\n  )\n)","v":""},{"$f":"IF(AA314=\"\",\n  \"\",\n  IF(AA314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AA17) - AA314))\n  )\n)","v":""},{"$f":"IF(AB314=\"\",\n  \"\",\n  IF(AB314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AB17) - AB314))\n  )\n)","v":""},{"$f":"IF(AC314=\"\",\n  \"\",\n  IF(AC314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AC17) - AC314))\n  )\n)","v":""},{"$f":"IF(AD314=\"\",\n  \"\",\n  IF(AD314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AD17) - AD314))\n  )\n)","v":""},{"$f":"IF(AE314=\"\",\n  \"\",\n  IF(AE314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AE17) - AE314))\n  )\n)","v":""},{"$f":"IF(AF314=\"\",\n  \"\",\n  IF(AF314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AF17) - AF314))\n  )\n)","v":""},{"$f":"IF(AG314=\"\",\n  \"\",\n  IF(AG314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AG17) - AG314))\n  )\n)","v":""},{"$f":"IF(AH314=\"\",\n  \"\",\n  IF(AH314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AH17) - AH314))\n  )\n)","v":""},{"$f":"IF(AI314=\"\",\n  \"\",\n  IF(AI314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AI17) - AI314))\n  )\n)","v":""},{"$f":"IF(AJ314=\"\",\n  \"\",\n  IF(AJ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AJ17) - AJ314))\n  )\n)","v":""},{"$f":"IF(AK314=\"\",\n  \"\",\n  IF(AK314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AK17) - AK314))\n  )\n)","v":""},{"$f":"IF(AL314=\"\",\n  \"\",\n  IF(AL314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AL17) - AL314))\n  )\n)","v":""},{"$f":"IF(AM314=\"\",\n  \"\",\n  IF(AM314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AM17) - AM314))\n  )\n)","v":""},{"$f":"IF(AN314=\"\",\n  \"\",\n  IF(AN314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AN17) - AN314))\n  )\n)","v":""},{"$f":"IF(AO314=\"\",\n  \"\",\n  IF(AO314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AO17) - AO314))\n  )\n)","v":""},{"$f":"IF(AP314=\"\",\n  \"\",\n  IF(AP314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AP17) - AP314))\n  )\n)","v":""},{"$f":"IF(AQ314=\"\",\n  \"\",\n  IF(AQ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AQ17) - AQ314))\n  )\n)","v":""},{"$f":"IF(AR314=\"\",\n  \"\",\n  IF(AR314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AR17) - AR314))\n  )\n)","v":""},{"$f":"IF(AS314=\"\",\n  \"\",\n  IF(AS314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AS17) - AS314))\n  )\n)","v":""},{"$f":"IF(AT314=\"\",\n  \"\",\n  IF(AT314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AT17) - AT314))\n  )\n)","v":""},{"$f":"IF(AU314=\"\",\n  \"\",\n  IF(AU314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AU17) - AU314))\n  )\n)","v":""},{"$f":"IF(AV314=\"\",\n  \"\",\n  IF(AV314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AV17) - AV314))\n  )\n)","v":""},{"$f":"IF(AW314=\"\",\n  \"\",\n  IF(AW314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AW17) - AW314))\n  )\n)","v":""},{"$f":"IF(AX314=\"\",\n  \"\",\n  IF(AX314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AX17) - AX314))\n  )\n)","v":""},{"$f":"IF(AY314=\"\",\n  \"\",\n  IF(AY314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AY17) - AY314))\n  )\n)","v":""},{"$f":"IF(AZ314=\"\",\n  \"\",\n  IF(AZ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(AZ17) - AZ314))\n  )\n)","v":""},{"$f":"IF(BA314=\"\",\n  \"\",\n  IF(BA314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BA17) - BA314))\n  )\n)","v":""},{"$f":"IF(BB314=\"\",\n  \"\",\n  IF(BB314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BB17) - BB314))\n  )\n)","v":""},{"$f":"IF(BC314=\"\",\n  \"\",\n  IF(BC314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BC17) - BC314))\n  )\n)","v":""},{"$f":"IF(BD314=\"\",\n  \"\",\n  IF(BD314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BD17) - BD314))\n  )\n)","v":""},{"$f":"IF(BE314=\"\",\n  \"\",\n  IF(BE314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BE17) - BE314))\n  )\n)","v":""},{"$f":"IF(BF314=\"\",\n  \"\",\n  IF(BF314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BF17) - BF314))\n  )\n)","v":""},{"$f":"IF(BG314=\"\",\n  \"\",\n  IF(BG314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BG17) - BG314))\n  )\n)","v":""},{"$f":"IF(BH314=\"\",\n  \"\",\n  IF(BH314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BH17) - BH314))\n  )\n)","v":""},{"$f":"IF(BI314=\"\",\n  \"\",\n  IF(BI314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BI17) - BI314))\n  )\n)","v":""},{"$f":"IF(BJ314=\"\",\n  \"\",\n  IF(BJ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BJ17) - BJ314))\n  )\n)","v":""},{"$f":"IF(BK314=\"\",\n  \"\",\n  IF(BK314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BK17) - BK314))\n  )\n)","v":""},{"$f":"IF(BL314=\"\",\n  \"\",\n  IF(BL314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BL17) - BL314))\n  )\n)","v":""},{"$f":"IF(BM314=\"\",\n  \"\",\n  IF(BM314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BM17) - BM314))\n  )\n)","v":""},{"$f":"IF(BN314=\"\",\n  \"\",\n  IF(BN314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BN17) - BN314))\n  )\n)","v":""},{"$f":"IF(BO314=\"\",\n  \"\",\n  IF(BO314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BO17) - BO314))\n  )\n)","v":""},{"$f":"IF(BP314=\"\",\n  \"\",\n  IF(BP314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BP17) - BP314))\n  )\n)","v":""},{"$f":"IF(BQ314=\"\",\n  \"\",\n  IF(BQ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BQ17) - BQ314))\n  )\n)","v":""},{"$f":"IF(BR314=\"\",\n  \"\",\n  IF(BR314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BR17) - BR314))\n  )\n)","v":""},{"$f":"IF(BS314=\"\",\n  \"\",\n  IF(BS314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BS17) - BS314))\n  )\n)","v":""},{"$f":"IF(BT314=\"\",\n  \"\",\n  IF(BT314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BT17) - BT314))\n  )\n)","v":""},{"$f":"IF(BU314=\"\",\n  \"\",\n  IF(BU314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BU17) - BU314))\n  )\n)","v":""},{"$f":"IF(BV314=\"\",\n  \"\",\n  IF(BV314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BV17) - BV314))\n  )\n)","v":""},{"$f":"IF(BW314=\"\",\n  \"\",\n  IF(BW314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BW17) - BW314))\n  )\n)","v":""},{"$f":"IF(BX314=\"\",\n  \"\",\n  IF(BX314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BX17) - BX314))\n  )\n)","v":""},{"$f":"IF(BY314=\"\",\n  \"\",\n  IF(BY314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BY17) - BY314))\n  )\n)","v":""},{"$f":"IF(BZ314=\"\",\n  \"\",\n  IF(BZ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(BZ17) - BZ314))\n  )\n)","v":""},{"$f":"IF(CA314=\"\",\n  \"\",\n  IF(CA314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CA17) - CA314))\n  )\n)","v":""},{"$f":"IF(CB314=\"\",\n  \"\",\n  IF(CB314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CB17) - CB314))\n  )\n)","v":""},{"$f":"IF(CC314=\"\",\n  \"\",\n  IF(CC314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CC17) - CC314))\n  )\n)","v":""},{"$f":"IF(CD314=\"\",\n  \"\",\n  IF(CD314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CD17) - CD314))\n  )\n)","v":""},{"$f":"IF(CE314=\"\",\n  \"\",\n  IF(CE314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CE17) - CE314))\n  )\n)","v":""},{"$f":"IF(CF314=\"\",\n  \"\",\n  IF(CF314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CF17) - CF314))\n  )\n)","v":""},{"$f":"IF(CG314=\"\",\n  \"\",\n  IF(CG314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CG17) - CG314))\n  )\n)","v":""},{"$f":"IF(CH314=\"\",\n  \"\",\n  IF(CH314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CH17) - CH314))\n  )\n)","v":""},{"$f":"IF(CI314=\"\",\n  \"\",\n  IF(CI314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CI17) - CI314))\n  )\n)","v":""},{"$f":"IF(CJ314=\"\",\n  \"\",\n  IF(CJ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CJ17) - CJ314))\n  )\n)","v":""},{"$f":"IF(CK314=\"\",\n  \"\",\n  IF(CK314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CK17) - CK314))\n  )\n)","v":""},{"$f":"IF(CL314=\"\",\n  \"\",\n  IF(CL314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CL17) - CL314))\n  )\n)","v":""},{"$f":"IF(CM314=\"\",\n  \"\",\n  IF(CM314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CM17) - CM314))\n  )\n)","v":""},{"$f":"IF(CN314=\"\",\n  \"\",\n  IF(CN314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CN17) - CN314))\n  )\n)","v":""},{"$f":"IF(CO314=\"\",\n  \"\",\n  IF(CO314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CO17) - CO314))\n  )\n)","v":""},{"$f":"IF(CP314=\"\",\n  \"\",\n  IF(CP314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CP17) - CP314))\n  )\n)","v":""},{"$f":"IF(CQ314=\"\",\n  \"\",\n  IF(CQ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CQ17) - CQ314))\n  )\n)","v":""},{"$f":"IF(CR314=\"\",\n  \"\",\n  IF(CR314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CR17) - CR314))\n  )\n)","v":""},{"$f":"IF(CS314=\"\",\n  \"\",\n  IF(CS314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CS17) - CS314))\n  )\n)","v":""},{"$f":"IF(CT314=\"\",\n  \"\",\n  IF(CT314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CT17) - CT314))\n  )\n)","v":""},{"$f":"IF(CU314=\"\",\n  \"\",\n  IF(CU314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CU17) - CU314))\n  )\n)","v":""},{"$f":"IF(CV314=\"\",\n  \"\",\n  IF(CV314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CV17) - CV314))\n  )\n)","v":""},{"$f":"IF(CW314=\"\",\n  \"\",\n  IF(CW314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CW17) - CW314))\n  )\n)","v":""},{"$f":"IF(CX314=\"\",\n  \"\",\n  IF(CX314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CX17) - CX314))\n  )\n)","v":""},{"$f":"IF(CY314=\"\",\n  \"\",\n  IF(CY314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CY17) - CY314))\n  )\n)","v":""},{"$f":"IF(CZ314=\"\",\n  \"\",\n  IF(CZ314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(CZ17) - CZ314))\n  )\n)","v":""},{"$f":"IF(DA314=\"\",\n  \"\",\n  IF(DA314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(DA17) - DA314))\n  )\n)","v":""},{"$f":"IF(DB314=\"\",\n  \"\",\n  IF(DB314=101,\n    \"\",\n    INDIRECT(ADDRESS($F333, COLUMN(DB17) - DB314))\n  )\n)","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IF(G315=\"\",\n  \"\",\n  IF(G315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(G18) - G315))\n  )\n)","v":""},{"$f":"IF(H315=\"\",\n  \"\",\n  IF(H315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(H18) - H315))\n  )\n)","v":""},{"$f":"IF(I315=\"\",\n  \"\",\n  IF(I315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(I18) - I315))\n  )\n)","v":""},{"$f":"IF(J315=\"\",\n  \"\",\n  IF(J315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(J18) - J315))\n  )\n)","v":""},{"$f":"IF(K315=\"\",\n  \"\",\n  IF(K315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(K18) - K315))\n  )\n)","v":""},{"$f":"IF(L315=\"\",\n  \"\",\n  IF(L315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(L18) - L315))\n  )\n)","v":""},{"$f":"IF(M315=\"\",\n  \"\",\n  IF(M315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(M18) - M315))\n  )\n)","v":""},{"$f":"IF(N315=\"\",\n  \"\",\n  IF(N315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(N18) - N315))\n  )\n)","v":""},{"$f":"IF(O315=\"\",\n  \"\",\n  IF(O315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(O18) - O315))\n  )\n)","v":""},{"$f":"IF(P315=\"\",\n  \"\",\n  IF(P315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(P18) - P315))\n  )\n)","v":""},{"$f":"IF(Q315=\"\",\n  \"\",\n  IF(Q315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(Q18) - Q315))\n  )\n)","v":""},{"$f":"IF(R315=\"\",\n  \"\",\n  IF(R315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(R18) - R315))\n  )\n)","v":""},{"$f":"IF(S315=\"\",\n  \"\",\n  IF(S315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(S18) - S315))\n  )\n)","v":""},{"$f":"IF(T315=\"\",\n  \"\",\n  IF(T315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(T18) - T315))\n  )\n)","v":""},{"$f":"IF(U315=\"\",\n  \"\",\n  IF(U315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(U18) - U315))\n  )\n)","v":""},{"$f":"IF(V315=\"\",\n  \"\",\n  IF(V315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(V18) - V315))\n  )\n)","v":""},{"$f":"IF(W315=\"\",\n  \"\",\n  IF(W315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(W18) - W315))\n  )\n)","v":""},{"$f":"IF(X315=\"\",\n  \"\",\n  IF(X315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(X18) - X315))\n  )\n)","v":""},{"$f":"IF(Y315=\"\",\n  \"\",\n  IF(Y315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(Y18) - Y315))\n  )\n)","v":""},{"$f":"IF(Z315=\"\",\n  \"\",\n  IF(Z315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(Z18) - Z315))\n  )\n)","v":""},{"$f":"IF(AA315=\"\",\n  \"\",\n  IF(AA315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AA18) - AA315))\n  )\n)","v":""},{"$f":"IF(AB315=\"\",\n  \"\",\n  IF(AB315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AB18) - AB315))\n  )\n)","v":""},{"$f":"IF(AC315=\"\",\n  \"\",\n  IF(AC315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AC18) - AC315))\n  )\n)","v":""},{"$f":"IF(AD315=\"\",\n  \"\",\n  IF(AD315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AD18) - AD315))\n  )\n)","v":""},{"$f":"IF(AE315=\"\",\n  \"\",\n  IF(AE315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AE18) - AE315))\n  )\n)","v":""},{"$f":"IF(AF315=\"\",\n  \"\",\n  IF(AF315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AF18) - AF315))\n  )\n)","v":""},{"$f":"IF(AG315=\"\",\n  \"\",\n  IF(AG315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AG18) - AG315))\n  )\n)","v":""},{"$f":"IF(AH315=\"\",\n  \"\",\n  IF(AH315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AH18) - AH315))\n  )\n)","v":""},{"$f":"IF(AI315=\"\",\n  \"\",\n  IF(AI315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AI18) - AI315))\n  )\n)","v":""},{"$f":"IF(AJ315=\"\",\n  \"\",\n  IF(AJ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AJ18) - AJ315))\n  )\n)","v":""},{"$f":"IF(AK315=\"\",\n  \"\",\n  IF(AK315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AK18) - AK315))\n  )\n)","v":""},{"$f":"IF(AL315=\"\",\n  \"\",\n  IF(AL315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AL18) - AL315))\n  )\n)","v":""},{"$f":"IF(AM315=\"\",\n  \"\",\n  IF(AM315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AM18) - AM315))\n  )\n)","v":""},{"$f":"IF(AN315=\"\",\n  \"\",\n  IF(AN315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AN18) - AN315))\n  )\n)","v":""},{"$f":"IF(AO315=\"\",\n  \"\",\n  IF(AO315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AO18) - AO315))\n  )\n)","v":""},{"$f":"IF(AP315=\"\",\n  \"\",\n  IF(AP315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AP18) - AP315))\n  )\n)","v":""},{"$f":"IF(AQ315=\"\",\n  \"\",\n  IF(AQ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AQ18) - AQ315))\n  )\n)","v":""},{"$f":"IF(AR315=\"\",\n  \"\",\n  IF(AR315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AR18) - AR315))\n  )\n)","v":""},{"$f":"IF(AS315=\"\",\n  \"\",\n  IF(AS315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AS18) - AS315))\n  )\n)","v":""},{"$f":"IF(AT315=\"\",\n  \"\",\n  IF(AT315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AT18) - AT315))\n  )\n)","v":""},{"$f":"IF(AU315=\"\",\n  \"\",\n  IF(AU315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AU18) - AU315))\n  )\n)","v":""},{"$f":"IF(AV315=\"\",\n  \"\",\n  IF(AV315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AV18) - AV315))\n  )\n)","v":""},{"$f":"IF(AW315=\"\",\n  \"\",\n  IF(AW315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AW18) - AW315))\n  )\n)","v":""},{"$f":"IF(AX315=\"\",\n  \"\",\n  IF(AX315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AX18) - AX315))\n  )\n)","v":""},{"$f":"IF(AY315=\"\",\n  \"\",\n  IF(AY315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AY18) - AY315))\n  )\n)","v":""},{"$f":"IF(AZ315=\"\",\n  \"\",\n  IF(AZ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(AZ18) - AZ315))\n  )\n)","v":""},{"$f":"IF(BA315=\"\",\n  \"\",\n  IF(BA315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BA18) - BA315))\n  )\n)","v":""},{"$f":"IF(BB315=\"\",\n  \"\",\n  IF(BB315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BB18) - BB315))\n  )\n)","v":""},{"$f":"IF(BC315=\"\",\n  \"\",\n  IF(BC315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BC18) - BC315))\n  )\n)","v":""},{"$f":"IF(BD315=\"\",\n  \"\",\n  IF(BD315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BD18) - BD315))\n  )\n)","v":""},{"$f":"IF(BE315=\"\",\n  \"\",\n  IF(BE315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BE18) - BE315))\n  )\n)","v":""},{"$f":"IF(BF315=\"\",\n  \"\",\n  IF(BF315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BF18) - BF315))\n  )\n)","v":""},{"$f":"IF(BG315=\"\",\n  \"\",\n  IF(BG315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BG18) - BG315))\n  )\n)","v":""},{"$f":"IF(BH315=\"\",\n  \"\",\n  IF(BH315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BH18) - BH315))\n  )\n)","v":""},{"$f":"IF(BI315=\"\",\n  \"\",\n  IF(BI315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BI18) - BI315))\n  )\n)","v":""},{"$f":"IF(BJ315=\"\",\n  \"\",\n  IF(BJ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BJ18) - BJ315))\n  )\n)","v":""},{"$f":"IF(BK315=\"\",\n  \"\",\n  IF(BK315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BK18) - BK315))\n  )\n)","v":""},{"$f":"IF(BL315=\"\",\n  \"\",\n  IF(BL315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BL18) - BL315))\n  )\n)","v":""},{"$f":"IF(BM315=\"\",\n  \"\",\n  IF(BM315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BM18) - BM315))\n  )\n)","v":""},{"$f":"IF(BN315=\"\",\n  \"\",\n  IF(BN315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BN18) - BN315))\n  )\n)","v":""},{"$f":"IF(BO315=\"\",\n  \"\",\n  IF(BO315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BO18) - BO315))\n  )\n)","v":""},{"$f":"IF(BP315=\"\",\n  \"\",\n  IF(BP315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BP18) - BP315))\n  )\n)","v":""},{"$f":"IF(BQ315=\"\",\n  \"\",\n  IF(BQ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BQ18) - BQ315))\n  )\n)","v":""},{"$f":"IF(BR315=\"\",\n  \"\",\n  IF(BR315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BR18) - BR315))\n  )\n)","v":""},{"$f":"IF(BS315=\"\",\n  \"\",\n  IF(BS315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BS18) - BS315))\n  )\n)","v":""},{"$f":"IF(BT315=\"\",\n  \"\",\n  IF(BT315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BT18) - BT315))\n  )\n)","v":""},{"$f":"IF(BU315=\"\",\n  \"\",\n  IF(BU315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BU18) - BU315))\n  )\n)","v":""},{"$f":"IF(BV315=\"\",\n  \"\",\n  IF(BV315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BV18) - BV315))\n  )\n)","v":""},{"$f":"IF(BW315=\"\",\n  \"\",\n  IF(BW315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BW18) - BW315))\n  )\n)","v":""},{"$f":"IF(BX315=\"\",\n  \"\",\n  IF(BX315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BX18) - BX315))\n  )\n)","v":""},{"$f":"IF(BY315=\"\",\n  \"\",\n  IF(BY315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BY18) - BY315))\n  )\n)","v":""},{"$f":"IF(BZ315=\"\",\n  \"\",\n  IF(BZ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(BZ18) - BZ315))\n  )\n)","v":""},{"$f":"IF(CA315=\"\",\n  \"\",\n  IF(CA315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CA18) - CA315))\n  )\n)","v":""},{"$f":"IF(CB315=\"\",\n  \"\",\n  IF(CB315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CB18) - CB315))\n  )\n)","v":""},{"$f":"IF(CC315=\"\",\n  \"\",\n  IF(CC315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CC18) - CC315))\n  )\n)","v":""},{"$f":"IF(CD315=\"\",\n  \"\",\n  IF(CD315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CD18) - CD315))\n  )\n)","v":""},{"$f":"IF(CE315=\"\",\n  \"\",\n  IF(CE315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CE18) - CE315))\n  )\n)","v":""},{"$f":"IF(CF315=\"\",\n  \"\",\n  IF(CF315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CF18) - CF315))\n  )\n)","v":""},{"$f":"IF(CG315=\"\",\n  \"\",\n  IF(CG315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CG18) - CG315))\n  )\n)","v":""},{"$f":"IF(CH315=\"\",\n  \"\",\n  IF(CH315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CH18) - CH315))\n  )\n)","v":""},{"$f":"IF(CI315=\"\",\n  \"\",\n  IF(CI315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CI18) - CI315))\n  )\n)","v":""},{"$f":"IF(CJ315=\"\",\n  \"\",\n  IF(CJ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CJ18) - CJ315))\n  )\n)","v":""},{"$f":"IF(CK315=\"\",\n  \"\",\n  IF(CK315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CK18) - CK315))\n  )\n)","v":""},{"$f":"IF(CL315=\"\",\n  \"\",\n  IF(CL315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CL18) - CL315))\n  )\n)","v":""},{"$f":"IF(CM315=\"\",\n  \"\",\n  IF(CM315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CM18) - CM315))\n  )\n)","v":""},{"$f":"IF(CN315=\"\",\n  \"\",\n  IF(CN315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CN18) - CN315))\n  )\n)","v":""},{"$f":"IF(CO315=\"\",\n  \"\",\n  IF(CO315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CO18) - CO315))\n  )\n)","v":""},{"$f":"IF(CP315=\"\",\n  \"\",\n  IF(CP315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CP18) - CP315))\n  )\n)","v":""},{"$f":"IF(CQ315=\"\",\n  \"\",\n  IF(CQ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CQ18) - CQ315))\n  )\n)","v":""},{"$f":"IF(CR315=\"\",\n  \"\",\n  IF(CR315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CR18) - CR315))\n  )\n)","v":""},{"$f":"IF(CS315=\"\",\n  \"\",\n  IF(CS315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CS18) - CS315))\n  )\n)","v":""},{"$f":"IF(CT315=\"\",\n  \"\",\n  IF(CT315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CT18) - CT315))\n  )\n)","v":""},{"$f":"IF(CU315=\"\",\n  \"\",\n  IF(CU315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CU18) - CU315))\n  )\n)","v":""},{"$f":"IF(CV315=\"\",\n  \"\",\n  IF(CV315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CV18) - CV315))\n  )\n)","v":""},{"$f":"IF(CW315=\"\",\n  \"\",\n  IF(CW315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CW18) - CW315))\n  )\n)","v":""},{"$f":"IF(CX315=\"\",\n  \"\",\n  IF(CX315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CX18) - CX315))\n  )\n)","v":""},{"$f":"IF(CY315=\"\",\n  \"\",\n  IF(CY315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CY18) - CY315))\n  )\n)","v":""},{"$f":"IF(CZ315=\"\",\n  \"\",\n  IF(CZ315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(CZ18) - CZ315))\n  )\n)","v":""},{"$f":"IF(DA315=\"\",\n  \"\",\n  IF(DA315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(DA18) - DA315))\n  )\n)","v":""},{"$f":"IF(DB315=\"\",\n  \"\",\n  IF(DB315=101,\n    \"\",\n    INDIRECT(ADDRESS($F334, COLUMN(DB18) - DB315))\n  )\n)","v":""}]
[]
[]
[null,null,"Turto tarnavimo laikotarpis per PAL skaičius po pradinių investicijų arba po paskutinių reinvesiticjų ",null,"koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},null,null,{"$f":"IF(G$296,$J145-G301,\"\")","v":""},{"$f":"IF(H$296,$J145-H301,\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(V$296,$J145-V301,\"\")","v":""},"","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$296,$J145-BT301,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},null,null,"",{"$f":"IF(H$296,$J146-H302,\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(V$296,$J146-V302,\"\")","v":""},"","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"",{"$f":"IF(H$296,$J147-H303,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,$J150-BS306,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"",{"$f":"IF(H$296,$J151-H307,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,$J154-BS310,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"",{"$f":"IF(H$296,$J155-H311,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"","","","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS$296,$J158-BS314,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$error":"#N/A"},0,null,null,"",{"$f":"IF(H$296,$J159-H315,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,"Ar buvo atliktos reinvesticijos?",null,"koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G358) * ($R435<>0), TRUE, ISNUMBER(G358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H358) * ($R435<>0), TRUE, ISNUMBER(H358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I358) * ($R435<>0), TRUE, ISNUMBER(I358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J358) * ($R435<>0), TRUE, ISNUMBER(J358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K358) * ($R435<>0), TRUE, ISNUMBER(K358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L358) * ($R435<>0), TRUE, ISNUMBER(L358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M358) * ($R435<>0), TRUE, ISNUMBER(M358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N358) * ($R435<>0), TRUE, ISNUMBER(N358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O358) * ($R435<>0), TRUE, ISNUMBER(O358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P358) * ($R435<>0), TRUE, ISNUMBER(P358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q358) * ($R435<>0), TRUE, ISNUMBER(Q358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R358) * ($R435<>0), TRUE, ISNUMBER(R358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S358) * ($R435<>0), TRUE, ISNUMBER(S358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T358) * ($R435<>0), TRUE, ISNUMBER(T358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U358) * ($R435<>0), TRUE, ISNUMBER(U358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V358) * ($R435<>0), TRUE, ISNUMBER(V358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W358) * ($R435<>0), TRUE, ISNUMBER(W358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X358) * ($R435<>0), TRUE, ISNUMBER(X358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y358) * ($R435<>0), TRUE, ISNUMBER(Y358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z358) * ($R435<>0), TRUE, ISNUMBER(Z358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA358) * ($R435<>0), TRUE, ISNUMBER(AA358), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB358) * ($R435<>0), TRUE, ISNUMBER(AB358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC358) * ($R435<>0), TRUE, ISNUMBER(AC358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD358) * ($R435<>0), TRUE, ISNUMBER(AD358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE358) * ($R435<>0), TRUE, ISNUMBER(AE358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF358) * ($R435<>0), TRUE, ISNUMBER(AF358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG358) * ($R435<>0), TRUE, ISNUMBER(AG358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH358) * ($R435<>0), TRUE, ISNUMBER(AH358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI358) * ($R435<>0), TRUE, ISNUMBER(AI358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ358) * ($R435<>0), TRUE, ISNUMBER(AJ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK358) * ($R435<>0), TRUE, ISNUMBER(AK358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL358) * ($R435<>0), TRUE, ISNUMBER(AL358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM358) * ($R435<>0), TRUE, ISNUMBER(AM358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN358) * ($R435<>0), TRUE, ISNUMBER(AN358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO358) * ($R435<>0), TRUE, ISNUMBER(AO358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP358) * ($R435<>0), TRUE, ISNUMBER(AP358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ358) * ($R435<>0), TRUE, ISNUMBER(AQ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR358) * ($R435<>0), TRUE, ISNUMBER(AR358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS358) * ($R435<>0), TRUE, ISNUMBER(AS358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT358) * ($R435<>0), TRUE, ISNUMBER(AT358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU358) * ($R435<>0), TRUE, ISNUMBER(AU358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV358) * ($R435<>0), TRUE, ISNUMBER(AV358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW358) * ($R435<>0), TRUE, ISNUMBER(AW358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX358) * ($R435<>0), TRUE, ISNUMBER(AX358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY358) * ($R435<>0), TRUE, ISNUMBER(AY358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ358) * ($R435<>0), TRUE, ISNUMBER(AZ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA358) * ($R435<>0), TRUE, ISNUMBER(BA358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB358) * ($R435<>0), TRUE, ISNUMBER(BB358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC358) * ($R435<>0), TRUE, ISNUMBER(BC358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD358) * ($R435<>0), TRUE, ISNUMBER(BD358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE358) * ($R435<>0), TRUE, ISNUMBER(BE358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF358) * ($R435<>0), TRUE, ISNUMBER(BF358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG358) * ($R435<>0), TRUE, ISNUMBER(BG358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH358) * ($R435<>0), TRUE, ISNUMBER(BH358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI358) * ($R435<>0), TRUE, ISNUMBER(BI358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ358) * ($R435<>0), TRUE, ISNUMBER(BJ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK358) * ($R435<>0), TRUE, ISNUMBER(BK358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL358) * ($R435<>0), TRUE, ISNUMBER(BL358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM358) * ($R435<>0), TRUE, ISNUMBER(BM358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN358) * ($R435<>0), TRUE, ISNUMBER(BN358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO358) * ($R435<>0), TRUE, ISNUMBER(BO358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP358) * ($R435<>0), TRUE, ISNUMBER(BP358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ358) * ($R435<>0), TRUE, ISNUMBER(BQ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR358) * ($R435<>0), TRUE, ISNUMBER(BR358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS358) * ($R435<>0), TRUE, ISNUMBER(BS358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT358) * ($R435<>0), TRUE, ISNUMBER(BT358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU358) * ($R435<>0), TRUE, ISNUMBER(BU358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV358) * ($R435<>0), TRUE, ISNUMBER(BV358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW358) * ($R435<>0), TRUE, ISNUMBER(BW358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX358) * ($R435<>0), TRUE, ISNUMBER(BX358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY358) * ($R435<>0), TRUE, ISNUMBER(BY358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ358) * ($R435<>0), TRUE, ISNUMBER(BZ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA358) * ($R435<>0), TRUE, ISNUMBER(CA358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB358) * ($R435<>0), TRUE, ISNUMBER(CB358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC358) * ($R435<>0), TRUE, ISNUMBER(CC358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD358) * ($R435<>0), TRUE, ISNUMBER(CD358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE358) * ($R435<>0), TRUE, ISNUMBER(CE358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF358) * ($R435<>0), TRUE, ISNUMBER(CF358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG358) * ($R435<>0), TRUE, ISNUMBER(CG358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH358) * ($R435<>0), TRUE, ISNUMBER(CH358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI358) * ($R435<>0), TRUE, ISNUMBER(CI358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ358) * ($R435<>0), TRUE, ISNUMBER(CJ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK358) * ($R435<>0), TRUE, ISNUMBER(CK358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL358) * ($R435<>0), TRUE, ISNUMBER(CL358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM358) * ($R435<>0), TRUE, ISNUMBER(CM358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN358) * ($R435<>0), TRUE, ISNUMBER(CN358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO358) * ($R435<>0), TRUE, ISNUMBER(CO358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP358) * ($R435<>0), TRUE, ISNUMBER(CP358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ358) * ($R435<>0), TRUE, ISNUMBER(CQ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR358) * ($R435<>0), TRUE, ISNUMBER(CR358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS358) * ($R435<>0), TRUE, ISNUMBER(CS358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT358) * ($R435<>0), TRUE, ISNUMBER(CT358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU358) * ($R435<>0), TRUE, ISNUMBER(CU358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV358) * ($R435<>0), TRUE, ISNUMBER(CV358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW358) * ($R435<>0), TRUE, ISNUMBER(CW358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX358) * ($R435<>0), TRUE, ISNUMBER(CX358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY358) * ($R435<>0), TRUE, ISNUMBER(CY358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ358) * ($R435<>0), TRUE, ISNUMBER(CZ358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA358) * ($R435<>0), TRUE, ISNUMBER(DA358), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB358) * ($R435<>0), TRUE, ISNUMBER(DB358), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G359) * ($R436<>0), TRUE, ISNUMBER(G359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H359) * ($R436<>0), TRUE, ISNUMBER(H359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I359) * ($R436<>0), TRUE, ISNUMBER(I359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J359) * ($R436<>0), TRUE, ISNUMBER(J359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K359) * ($R436<>0), TRUE, ISNUMBER(K359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L359) * ($R436<>0), TRUE, ISNUMBER(L359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M359) * ($R436<>0), TRUE, ISNUMBER(M359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N359) * ($R436<>0), TRUE, ISNUMBER(N359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O359) * ($R436<>0), TRUE, ISNUMBER(O359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P359) * ($R436<>0), TRUE, ISNUMBER(P359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q359) * ($R436<>0), TRUE, ISNUMBER(Q359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R359) * ($R436<>0), TRUE, ISNUMBER(R359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S359) * ($R436<>0), TRUE, ISNUMBER(S359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T359) * ($R436<>0), TRUE, ISNUMBER(T359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U359) * ($R436<>0), TRUE, ISNUMBER(U359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V359) * ($R436<>0), TRUE, ISNUMBER(V359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W359) * ($R436<>0), TRUE, ISNUMBER(W359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X359) * ($R436<>0), TRUE, ISNUMBER(X359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y359) * ($R436<>0), TRUE, ISNUMBER(Y359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z359) * ($R436<>0), TRUE, ISNUMBER(Z359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA359) * ($R436<>0), TRUE, ISNUMBER(AA359), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB359) * ($R436<>0), TRUE, ISNUMBER(AB359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC359) * ($R436<>0), TRUE, ISNUMBER(AC359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD359) * ($R436<>0), TRUE, ISNUMBER(AD359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE359) * ($R436<>0), TRUE, ISNUMBER(AE359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF359) * ($R436<>0), TRUE, ISNUMBER(AF359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG359) * ($R436<>0), TRUE, ISNUMBER(AG359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH359) * ($R436<>0), TRUE, ISNUMBER(AH359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI359) * ($R436<>0), TRUE, ISNUMBER(AI359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ359) * ($R436<>0), TRUE, ISNUMBER(AJ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK359) * ($R436<>0), TRUE, ISNUMBER(AK359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL359) * ($R436<>0), TRUE, ISNUMBER(AL359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM359) * ($R436<>0), TRUE, ISNUMBER(AM359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN359) * ($R436<>0), TRUE, ISNUMBER(AN359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO359) * ($R436<>0), TRUE, ISNUMBER(AO359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP359) * ($R436<>0), TRUE, ISNUMBER(AP359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ359) * ($R436<>0), TRUE, ISNUMBER(AQ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR359) * ($R436<>0), TRUE, ISNUMBER(AR359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS359) * ($R436<>0), TRUE, ISNUMBER(AS359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT359) * ($R436<>0), TRUE, ISNUMBER(AT359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU359) * ($R436<>0), TRUE, ISNUMBER(AU359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV359) * ($R436<>0), TRUE, ISNUMBER(AV359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW359) * ($R436<>0), TRUE, ISNUMBER(AW359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX359) * ($R436<>0), TRUE, ISNUMBER(AX359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY359) * ($R436<>0), TRUE, ISNUMBER(AY359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ359) * ($R436<>0), TRUE, ISNUMBER(AZ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA359) * ($R436<>0), TRUE, ISNUMBER(BA359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB359) * ($R436<>0), TRUE, ISNUMBER(BB359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC359) * ($R436<>0), TRUE, ISNUMBER(BC359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD359) * ($R436<>0), TRUE, ISNUMBER(BD359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE359) * ($R436<>0), TRUE, ISNUMBER(BE359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF359) * ($R436<>0), TRUE, ISNUMBER(BF359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG359) * ($R436<>0), TRUE, ISNUMBER(BG359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH359) * ($R436<>0), TRUE, ISNUMBER(BH359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI359) * ($R436<>0), TRUE, ISNUMBER(BI359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ359) * ($R436<>0), TRUE, ISNUMBER(BJ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK359) * ($R436<>0), TRUE, ISNUMBER(BK359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL359) * ($R436<>0), TRUE, ISNUMBER(BL359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM359) * ($R436<>0), TRUE, ISNUMBER(BM359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN359) * ($R436<>0), TRUE, ISNUMBER(BN359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO359) * ($R436<>0), TRUE, ISNUMBER(BO359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP359) * ($R436<>0), TRUE, ISNUMBER(BP359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ359) * ($R436<>0), TRUE, ISNUMBER(BQ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR359) * ($R436<>0), TRUE, ISNUMBER(BR359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS359) * ($R436<>0), TRUE, ISNUMBER(BS359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT359) * ($R436<>0), TRUE, ISNUMBER(BT359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU359) * ($R436<>0), TRUE, ISNUMBER(BU359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV359) * ($R436<>0), TRUE, ISNUMBER(BV359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW359) * ($R436<>0), TRUE, ISNUMBER(BW359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX359) * ($R436<>0), TRUE, ISNUMBER(BX359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY359) * ($R436<>0), TRUE, ISNUMBER(BY359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ359) * ($R436<>0), TRUE, ISNUMBER(BZ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA359) * ($R436<>0), TRUE, ISNUMBER(CA359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB359) * ($R436<>0), TRUE, ISNUMBER(CB359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC359) * ($R436<>0), TRUE, ISNUMBER(CC359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD359) * ($R436<>0), TRUE, ISNUMBER(CD359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE359) * ($R436<>0), TRUE, ISNUMBER(CE359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF359) * ($R436<>0), TRUE, ISNUMBER(CF359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG359) * ($R436<>0), TRUE, ISNUMBER(CG359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH359) * ($R436<>0), TRUE, ISNUMBER(CH359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI359) * ($R436<>0), TRUE, ISNUMBER(CI359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ359) * ($R436<>0), TRUE, ISNUMBER(CJ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK359) * ($R436<>0), TRUE, ISNUMBER(CK359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL359) * ($R436<>0), TRUE, ISNUMBER(CL359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM359) * ($R436<>0), TRUE, ISNUMBER(CM359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN359) * ($R436<>0), TRUE, ISNUMBER(CN359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO359) * ($R436<>0), TRUE, ISNUMBER(CO359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP359) * ($R436<>0), TRUE, ISNUMBER(CP359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ359) * ($R436<>0), TRUE, ISNUMBER(CQ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR359) * ($R436<>0), TRUE, ISNUMBER(CR359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS359) * ($R436<>0), TRUE, ISNUMBER(CS359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT359) * ($R436<>0), TRUE, ISNUMBER(CT359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU359) * ($R436<>0), TRUE, ISNUMBER(CU359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV359) * ($R436<>0), TRUE, ISNUMBER(CV359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW359) * ($R436<>0), TRUE, ISNUMBER(CW359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX359) * ($R436<>0), TRUE, ISNUMBER(CX359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY359) * ($R436<>0), TRUE, ISNUMBER(CY359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ359) * ($R436<>0), TRUE, ISNUMBER(CZ359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA359) * ($R436<>0), TRUE, ISNUMBER(DA359), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB359) * ($R436<>0), TRUE, ISNUMBER(DB359), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G360) * ($R437<>0), TRUE, ISNUMBER(G360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H360) * ($R437<>0), TRUE, ISNUMBER(H360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I360) * ($R437<>0), TRUE, ISNUMBER(I360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J360) * ($R437<>0), TRUE, ISNUMBER(J360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K360) * ($R437<>0), TRUE, ISNUMBER(K360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L360) * ($R437<>0), TRUE, ISNUMBER(L360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M360) * ($R437<>0), TRUE, ISNUMBER(M360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N360) * ($R437<>0), TRUE, ISNUMBER(N360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O360) * ($R437<>0), TRUE, ISNUMBER(O360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P360) * ($R437<>0), TRUE, ISNUMBER(P360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q360) * ($R437<>0), TRUE, ISNUMBER(Q360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R360) * ($R437<>0), TRUE, ISNUMBER(R360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S360) * ($R437<>0), TRUE, ISNUMBER(S360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T360) * ($R437<>0), TRUE, ISNUMBER(T360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U360) * ($R437<>0), TRUE, ISNUMBER(U360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V360) * ($R437<>0), TRUE, ISNUMBER(V360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W360) * ($R437<>0), TRUE, ISNUMBER(W360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X360) * ($R437<>0), TRUE, ISNUMBER(X360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y360) * ($R437<>0), TRUE, ISNUMBER(Y360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z360) * ($R437<>0), TRUE, ISNUMBER(Z360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA360) * ($R437<>0), TRUE, ISNUMBER(AA360), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB360) * ($R437<>0), TRUE, ISNUMBER(AB360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC360) * ($R437<>0), TRUE, ISNUMBER(AC360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD360) * ($R437<>0), TRUE, ISNUMBER(AD360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE360) * ($R437<>0), TRUE, ISNUMBER(AE360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF360) * ($R437<>0), TRUE, ISNUMBER(AF360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG360) * ($R437<>0), TRUE, ISNUMBER(AG360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH360) * ($R437<>0), TRUE, ISNUMBER(AH360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI360) * ($R437<>0), TRUE, ISNUMBER(AI360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ360) * ($R437<>0), TRUE, ISNUMBER(AJ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK360) * ($R437<>0), TRUE, ISNUMBER(AK360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL360) * ($R437<>0), TRUE, ISNUMBER(AL360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM360) * ($R437<>0), TRUE, ISNUMBER(AM360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN360) * ($R437<>0), TRUE, ISNUMBER(AN360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO360) * ($R437<>0), TRUE, ISNUMBER(AO360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP360) * ($R437<>0), TRUE, ISNUMBER(AP360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ360) * ($R437<>0), TRUE, ISNUMBER(AQ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR360) * ($R437<>0), TRUE, ISNUMBER(AR360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS360) * ($R437<>0), TRUE, ISNUMBER(AS360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT360) * ($R437<>0), TRUE, ISNUMBER(AT360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU360) * ($R437<>0), TRUE, ISNUMBER(AU360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV360) * ($R437<>0), TRUE, ISNUMBER(AV360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW360) * ($R437<>0), TRUE, ISNUMBER(AW360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX360) * ($R437<>0), TRUE, ISNUMBER(AX360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY360) * ($R437<>0), TRUE, ISNUMBER(AY360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ360) * ($R437<>0), TRUE, ISNUMBER(AZ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA360) * ($R437<>0), TRUE, ISNUMBER(BA360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB360) * ($R437<>0), TRUE, ISNUMBER(BB360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC360) * ($R437<>0), TRUE, ISNUMBER(BC360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD360) * ($R437<>0), TRUE, ISNUMBER(BD360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE360) * ($R437<>0), TRUE, ISNUMBER(BE360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF360) * ($R437<>0), TRUE, ISNUMBER(BF360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG360) * ($R437<>0), TRUE, ISNUMBER(BG360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH360) * ($R437<>0), TRUE, ISNUMBER(BH360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI360) * ($R437<>0), TRUE, ISNUMBER(BI360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ360) * ($R437<>0), TRUE, ISNUMBER(BJ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK360) * ($R437<>0), TRUE, ISNUMBER(BK360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL360) * ($R437<>0), TRUE, ISNUMBER(BL360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM360) * ($R437<>0), TRUE, ISNUMBER(BM360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN360) * ($R437<>0), TRUE, ISNUMBER(BN360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO360) * ($R437<>0), TRUE, ISNUMBER(BO360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP360) * ($R437<>0), TRUE, ISNUMBER(BP360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ360) * ($R437<>0), TRUE, ISNUMBER(BQ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR360) * ($R437<>0), TRUE, ISNUMBER(BR360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS360) * ($R437<>0), TRUE, ISNUMBER(BS360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT360) * ($R437<>0), TRUE, ISNUMBER(BT360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU360) * ($R437<>0), TRUE, ISNUMBER(BU360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV360) * ($R437<>0), TRUE, ISNUMBER(BV360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW360) * ($R437<>0), TRUE, ISNUMBER(BW360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX360) * ($R437<>0), TRUE, ISNUMBER(BX360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY360) * ($R437<>0), TRUE, ISNUMBER(BY360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ360) * ($R437<>0), TRUE, ISNUMBER(BZ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA360) * ($R437<>0), TRUE, ISNUMBER(CA360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB360) * ($R437<>0), TRUE, ISNUMBER(CB360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC360) * ($R437<>0), TRUE, ISNUMBER(CC360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD360) * ($R437<>0), TRUE, ISNUMBER(CD360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE360) * ($R437<>0), TRUE, ISNUMBER(CE360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF360) * ($R437<>0), TRUE, ISNUMBER(CF360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG360) * ($R437<>0), TRUE, ISNUMBER(CG360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH360) * ($R437<>0), TRUE, ISNUMBER(CH360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI360) * ($R437<>0), TRUE, ISNUMBER(CI360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ360) * ($R437<>0), TRUE, ISNUMBER(CJ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK360) * ($R437<>0), TRUE, ISNUMBER(CK360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL360) * ($R437<>0), TRUE, ISNUMBER(CL360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM360) * ($R437<>0), TRUE, ISNUMBER(CM360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN360) * ($R437<>0), TRUE, ISNUMBER(CN360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO360) * ($R437<>0), TRUE, ISNUMBER(CO360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP360) * ($R437<>0), TRUE, ISNUMBER(CP360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ360) * ($R437<>0), TRUE, ISNUMBER(CQ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR360) * ($R437<>0), TRUE, ISNUMBER(CR360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS360) * ($R437<>0), TRUE, ISNUMBER(CS360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT360) * ($R437<>0), TRUE, ISNUMBER(CT360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU360) * ($R437<>0), TRUE, ISNUMBER(CU360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV360) * ($R437<>0), TRUE, ISNUMBER(CV360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW360) * ($R437<>0), TRUE, ISNUMBER(CW360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX360) * ($R437<>0), TRUE, ISNUMBER(CX360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY360) * ($R437<>0), TRUE, ISNUMBER(CY360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ360) * ($R437<>0), TRUE, ISNUMBER(CZ360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA360) * ($R437<>0), TRUE, ISNUMBER(DA360), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB360) * ($R437<>0), TRUE, ISNUMBER(DB360), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G361) * ($R438<>0), TRUE, ISNUMBER(G361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H361) * ($R438<>0), TRUE, ISNUMBER(H361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I361) * ($R438<>0), TRUE, ISNUMBER(I361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J361) * ($R438<>0), TRUE, ISNUMBER(J361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K361) * ($R438<>0), TRUE, ISNUMBER(K361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L361) * ($R438<>0), TRUE, ISNUMBER(L361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M361) * ($R438<>0), TRUE, ISNUMBER(M361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N361) * ($R438<>0), TRUE, ISNUMBER(N361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O361) * ($R438<>0), TRUE, ISNUMBER(O361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P361) * ($R438<>0), TRUE, ISNUMBER(P361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q361) * ($R438<>0), TRUE, ISNUMBER(Q361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R361) * ($R438<>0), TRUE, ISNUMBER(R361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S361) * ($R438<>0), TRUE, ISNUMBER(S361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T361) * ($R438<>0), TRUE, ISNUMBER(T361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U361) * ($R438<>0), TRUE, ISNUMBER(U361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V361) * ($R438<>0), TRUE, ISNUMBER(V361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W361) * ($R438<>0), TRUE, ISNUMBER(W361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X361) * ($R438<>0), TRUE, ISNUMBER(X361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y361) * ($R438<>0), TRUE, ISNUMBER(Y361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z361) * ($R438<>0), TRUE, ISNUMBER(Z361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA361) * ($R438<>0), TRUE, ISNUMBER(AA361), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB361) * ($R438<>0), TRUE, ISNUMBER(AB361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC361) * ($R438<>0), TRUE, ISNUMBER(AC361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD361) * ($R438<>0), TRUE, ISNUMBER(AD361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE361) * ($R438<>0), TRUE, ISNUMBER(AE361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF361) * ($R438<>0), TRUE, ISNUMBER(AF361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG361) * ($R438<>0), TRUE, ISNUMBER(AG361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH361) * ($R438<>0), TRUE, ISNUMBER(AH361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI361) * ($R438<>0), TRUE, ISNUMBER(AI361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ361) * ($R438<>0), TRUE, ISNUMBER(AJ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK361) * ($R438<>0), TRUE, ISNUMBER(AK361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL361) * ($R438<>0), TRUE, ISNUMBER(AL361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM361) * ($R438<>0), TRUE, ISNUMBER(AM361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN361) * ($R438<>0), TRUE, ISNUMBER(AN361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO361) * ($R438<>0), TRUE, ISNUMBER(AO361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP361) * ($R438<>0), TRUE, ISNUMBER(AP361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ361) * ($R438<>0), TRUE, ISNUMBER(AQ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR361) * ($R438<>0), TRUE, ISNUMBER(AR361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS361) * ($R438<>0), TRUE, ISNUMBER(AS361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT361) * ($R438<>0), TRUE, ISNUMBER(AT361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU361) * ($R438<>0), TRUE, ISNUMBER(AU361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV361) * ($R438<>0), TRUE, ISNUMBER(AV361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW361) * ($R438<>0), TRUE, ISNUMBER(AW361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX361) * ($R438<>0), TRUE, ISNUMBER(AX361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY361) * ($R438<>0), TRUE, ISNUMBER(AY361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ361) * ($R438<>0), TRUE, ISNUMBER(AZ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA361) * ($R438<>0), TRUE, ISNUMBER(BA361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB361) * ($R438<>0), TRUE, ISNUMBER(BB361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC361) * ($R438<>0), TRUE, ISNUMBER(BC361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD361) * ($R438<>0), TRUE, ISNUMBER(BD361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE361) * ($R438<>0), TRUE, ISNUMBER(BE361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF361) * ($R438<>0), TRUE, ISNUMBER(BF361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG361) * ($R438<>0), TRUE, ISNUMBER(BG361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH361) * ($R438<>0), TRUE, ISNUMBER(BH361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI361) * ($R438<>0), TRUE, ISNUMBER(BI361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ361) * ($R438<>0), TRUE, ISNUMBER(BJ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK361) * ($R438<>0), TRUE, ISNUMBER(BK361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL361) * ($R438<>0), TRUE, ISNUMBER(BL361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM361) * ($R438<>0), TRUE, ISNUMBER(BM361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN361) * ($R438<>0), TRUE, ISNUMBER(BN361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO361) * ($R438<>0), TRUE, ISNUMBER(BO361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP361) * ($R438<>0), TRUE, ISNUMBER(BP361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ361) * ($R438<>0), TRUE, ISNUMBER(BQ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR361) * ($R438<>0), TRUE, ISNUMBER(BR361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS361) * ($R438<>0), TRUE, ISNUMBER(BS361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT361) * ($R438<>0), TRUE, ISNUMBER(BT361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU361) * ($R438<>0), TRUE, ISNUMBER(BU361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV361) * ($R438<>0), TRUE, ISNUMBER(BV361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW361) * ($R438<>0), TRUE, ISNUMBER(BW361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX361) * ($R438<>0), TRUE, ISNUMBER(BX361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY361) * ($R438<>0), TRUE, ISNUMBER(BY361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ361) * ($R438<>0), TRUE, ISNUMBER(BZ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA361) * ($R438<>0), TRUE, ISNUMBER(CA361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB361) * ($R438<>0), TRUE, ISNUMBER(CB361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC361) * ($R438<>0), TRUE, ISNUMBER(CC361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD361) * ($R438<>0), TRUE, ISNUMBER(CD361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE361) * ($R438<>0), TRUE, ISNUMBER(CE361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF361) * ($R438<>0), TRUE, ISNUMBER(CF361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG361) * ($R438<>0), TRUE, ISNUMBER(CG361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH361) * ($R438<>0), TRUE, ISNUMBER(CH361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI361) * ($R438<>0), TRUE, ISNUMBER(CI361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ361) * ($R438<>0), TRUE, ISNUMBER(CJ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK361) * ($R438<>0), TRUE, ISNUMBER(CK361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL361) * ($R438<>0), TRUE, ISNUMBER(CL361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM361) * ($R438<>0), TRUE, ISNUMBER(CM361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN361) * ($R438<>0), TRUE, ISNUMBER(CN361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO361) * ($R438<>0), TRUE, ISNUMBER(CO361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP361) * ($R438<>0), TRUE, ISNUMBER(CP361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ361) * ($R438<>0), TRUE, ISNUMBER(CQ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR361) * ($R438<>0), TRUE, ISNUMBER(CR361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS361) * ($R438<>0), TRUE, ISNUMBER(CS361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT361) * ($R438<>0), TRUE, ISNUMBER(CT361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU361) * ($R438<>0), TRUE, ISNUMBER(CU361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV361) * ($R438<>0), TRUE, ISNUMBER(CV361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW361) * ($R438<>0), TRUE, ISNUMBER(CW361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX361) * ($R438<>0), TRUE, ISNUMBER(CX361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY361) * ($R438<>0), TRUE, ISNUMBER(CY361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ361) * ($R438<>0), TRUE, ISNUMBER(CZ361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA361) * ($R438<>0), TRUE, ISNUMBER(DA361), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB361) * ($R438<>0), TRUE, ISNUMBER(DB361), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G362) * ($R439<>0), TRUE, ISNUMBER(G362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H362) * ($R439<>0), TRUE, ISNUMBER(H362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I362) * ($R439<>0), TRUE, ISNUMBER(I362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J362) * ($R439<>0), TRUE, ISNUMBER(J362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K362) * ($R439<>0), TRUE, ISNUMBER(K362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L362) * ($R439<>0), TRUE, ISNUMBER(L362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M362) * ($R439<>0), TRUE, ISNUMBER(M362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N362) * ($R439<>0), TRUE, ISNUMBER(N362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O362) * ($R439<>0), TRUE, ISNUMBER(O362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P362) * ($R439<>0), TRUE, ISNUMBER(P362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q362) * ($R439<>0), TRUE, ISNUMBER(Q362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R362) * ($R439<>0), TRUE, ISNUMBER(R362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S362) * ($R439<>0), TRUE, ISNUMBER(S362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T362) * ($R439<>0), TRUE, ISNUMBER(T362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U362) * ($R439<>0), TRUE, ISNUMBER(U362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V362) * ($R439<>0), TRUE, ISNUMBER(V362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W362) * ($R439<>0), TRUE, ISNUMBER(W362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X362) * ($R439<>0), TRUE, ISNUMBER(X362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y362) * ($R439<>0), TRUE, ISNUMBER(Y362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z362) * ($R439<>0), TRUE, ISNUMBER(Z362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA362) * ($R439<>0), TRUE, ISNUMBER(AA362), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB362) * ($R439<>0), TRUE, ISNUMBER(AB362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC362) * ($R439<>0), TRUE, ISNUMBER(AC362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD362) * ($R439<>0), TRUE, ISNUMBER(AD362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE362) * ($R439<>0), TRUE, ISNUMBER(AE362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF362) * ($R439<>0), TRUE, ISNUMBER(AF362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG362) * ($R439<>0), TRUE, ISNUMBER(AG362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH362) * ($R439<>0), TRUE, ISNUMBER(AH362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI362) * ($R439<>0), TRUE, ISNUMBER(AI362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ362) * ($R439<>0), TRUE, ISNUMBER(AJ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK362) * ($R439<>0), TRUE, ISNUMBER(AK362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL362) * ($R439<>0), TRUE, ISNUMBER(AL362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM362) * ($R439<>0), TRUE, ISNUMBER(AM362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN362) * ($R439<>0), TRUE, ISNUMBER(AN362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO362) * ($R439<>0), TRUE, ISNUMBER(AO362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP362) * ($R439<>0), TRUE, ISNUMBER(AP362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ362) * ($R439<>0), TRUE, ISNUMBER(AQ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR362) * ($R439<>0), TRUE, ISNUMBER(AR362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS362) * ($R439<>0), TRUE, ISNUMBER(AS362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT362) * ($R439<>0), TRUE, ISNUMBER(AT362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU362) * ($R439<>0), TRUE, ISNUMBER(AU362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV362) * ($R439<>0), TRUE, ISNUMBER(AV362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW362) * ($R439<>0), TRUE, ISNUMBER(AW362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX362) * ($R439<>0), TRUE, ISNUMBER(AX362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY362) * ($R439<>0), TRUE, ISNUMBER(AY362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ362) * ($R439<>0), TRUE, ISNUMBER(AZ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA362) * ($R439<>0), TRUE, ISNUMBER(BA362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB362) * ($R439<>0), TRUE, ISNUMBER(BB362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC362) * ($R439<>0), TRUE, ISNUMBER(BC362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD362) * ($R439<>0), TRUE, ISNUMBER(BD362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE362) * ($R439<>0), TRUE, ISNUMBER(BE362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF362) * ($R439<>0), TRUE, ISNUMBER(BF362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG362) * ($R439<>0), TRUE, ISNUMBER(BG362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH362) * ($R439<>0), TRUE, ISNUMBER(BH362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI362) * ($R439<>0), TRUE, ISNUMBER(BI362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ362) * ($R439<>0), TRUE, ISNUMBER(BJ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK362) * ($R439<>0), TRUE, ISNUMBER(BK362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL362) * ($R439<>0), TRUE, ISNUMBER(BL362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM362) * ($R439<>0), TRUE, ISNUMBER(BM362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN362) * ($R439<>0), TRUE, ISNUMBER(BN362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO362) * ($R439<>0), TRUE, ISNUMBER(BO362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP362) * ($R439<>0), TRUE, ISNUMBER(BP362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ362) * ($R439<>0), TRUE, ISNUMBER(BQ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR362) * ($R439<>0), TRUE, ISNUMBER(BR362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS362) * ($R439<>0), TRUE, ISNUMBER(BS362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT362) * ($R439<>0), TRUE, ISNUMBER(BT362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU362) * ($R439<>0), TRUE, ISNUMBER(BU362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV362) * ($R439<>0), TRUE, ISNUMBER(BV362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW362) * ($R439<>0), TRUE, ISNUMBER(BW362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX362) * ($R439<>0), TRUE, ISNUMBER(BX362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY362) * ($R439<>0), TRUE, ISNUMBER(BY362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ362) * ($R439<>0), TRUE, ISNUMBER(BZ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA362) * ($R439<>0), TRUE, ISNUMBER(CA362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB362) * ($R439<>0), TRUE, ISNUMBER(CB362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC362) * ($R439<>0), TRUE, ISNUMBER(CC362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD362) * ($R439<>0), TRUE, ISNUMBER(CD362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE362) * ($R439<>0), TRUE, ISNUMBER(CE362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF362) * ($R439<>0), TRUE, ISNUMBER(CF362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG362) * ($R439<>0), TRUE, ISNUMBER(CG362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH362) * ($R439<>0), TRUE, ISNUMBER(CH362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI362) * ($R439<>0), TRUE, ISNUMBER(CI362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ362) * ($R439<>0), TRUE, ISNUMBER(CJ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK362) * ($R439<>0), TRUE, ISNUMBER(CK362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL362) * ($R439<>0), TRUE, ISNUMBER(CL362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM362) * ($R439<>0), TRUE, ISNUMBER(CM362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN362) * ($R439<>0), TRUE, ISNUMBER(CN362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO362) * ($R439<>0), TRUE, ISNUMBER(CO362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP362) * ($R439<>0), TRUE, ISNUMBER(CP362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ362) * ($R439<>0), TRUE, ISNUMBER(CQ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR362) * ($R439<>0), TRUE, ISNUMBER(CR362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS362) * ($R439<>0), TRUE, ISNUMBER(CS362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT362) * ($R439<>0), TRUE, ISNUMBER(CT362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU362) * ($R439<>0), TRUE, ISNUMBER(CU362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV362) * ($R439<>0), TRUE, ISNUMBER(CV362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW362) * ($R439<>0), TRUE, ISNUMBER(CW362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX362) * ($R439<>0), TRUE, ISNUMBER(CX362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY362) * ($R439<>0), TRUE, ISNUMBER(CY362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ362) * ($R439<>0), TRUE, ISNUMBER(CZ362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA362) * ($R439<>0), TRUE, ISNUMBER(DA362), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB362) * ($R439<>0), TRUE, ISNUMBER(DB362), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G363) * ($R440<>0), TRUE, ISNUMBER(G363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H363) * ($R440<>0), TRUE, ISNUMBER(H363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I363) * ($R440<>0), TRUE, ISNUMBER(I363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J363) * ($R440<>0), TRUE, ISNUMBER(J363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K363) * ($R440<>0), TRUE, ISNUMBER(K363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L363) * ($R440<>0), TRUE, ISNUMBER(L363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M363) * ($R440<>0), TRUE, ISNUMBER(M363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N363) * ($R440<>0), TRUE, ISNUMBER(N363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O363) * ($R440<>0), TRUE, ISNUMBER(O363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P363) * ($R440<>0), TRUE, ISNUMBER(P363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q363) * ($R440<>0), TRUE, ISNUMBER(Q363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R363) * ($R440<>0), TRUE, ISNUMBER(R363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S363) * ($R440<>0), TRUE, ISNUMBER(S363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T363) * ($R440<>0), TRUE, ISNUMBER(T363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U363) * ($R440<>0), TRUE, ISNUMBER(U363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V363) * ($R440<>0), TRUE, ISNUMBER(V363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W363) * ($R440<>0), TRUE, ISNUMBER(W363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X363) * ($R440<>0), TRUE, ISNUMBER(X363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y363) * ($R440<>0), TRUE, ISNUMBER(Y363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z363) * ($R440<>0), TRUE, ISNUMBER(Z363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA363) * ($R440<>0), TRUE, ISNUMBER(AA363), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB363) * ($R440<>0), TRUE, ISNUMBER(AB363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC363) * ($R440<>0), TRUE, ISNUMBER(AC363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD363) * ($R440<>0), TRUE, ISNUMBER(AD363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE363) * ($R440<>0), TRUE, ISNUMBER(AE363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF363) * ($R440<>0), TRUE, ISNUMBER(AF363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG363) * ($R440<>0), TRUE, ISNUMBER(AG363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH363) * ($R440<>0), TRUE, ISNUMBER(AH363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI363) * ($R440<>0), TRUE, ISNUMBER(AI363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ363) * ($R440<>0), TRUE, ISNUMBER(AJ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK363) * ($R440<>0), TRUE, ISNUMBER(AK363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL363) * ($R440<>0), TRUE, ISNUMBER(AL363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM363) * ($R440<>0), TRUE, ISNUMBER(AM363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN363) * ($R440<>0), TRUE, ISNUMBER(AN363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO363) * ($R440<>0), TRUE, ISNUMBER(AO363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP363) * ($R440<>0), TRUE, ISNUMBER(AP363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ363) * ($R440<>0), TRUE, ISNUMBER(AQ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR363) * ($R440<>0), TRUE, ISNUMBER(AR363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS363) * ($R440<>0), TRUE, ISNUMBER(AS363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT363) * ($R440<>0), TRUE, ISNUMBER(AT363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU363) * ($R440<>0), TRUE, ISNUMBER(AU363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV363) * ($R440<>0), TRUE, ISNUMBER(AV363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW363) * ($R440<>0), TRUE, ISNUMBER(AW363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX363) * ($R440<>0), TRUE, ISNUMBER(AX363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY363) * ($R440<>0), TRUE, ISNUMBER(AY363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ363) * ($R440<>0), TRUE, ISNUMBER(AZ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA363) * ($R440<>0), TRUE, ISNUMBER(BA363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB363) * ($R440<>0), TRUE, ISNUMBER(BB363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC363) * ($R440<>0), TRUE, ISNUMBER(BC363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD363) * ($R440<>0), TRUE, ISNUMBER(BD363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE363) * ($R440<>0), TRUE, ISNUMBER(BE363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF363) * ($R440<>0), TRUE, ISNUMBER(BF363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG363) * ($R440<>0), TRUE, ISNUMBER(BG363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH363) * ($R440<>0), TRUE, ISNUMBER(BH363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI363) * ($R440<>0), TRUE, ISNUMBER(BI363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ363) * ($R440<>0), TRUE, ISNUMBER(BJ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK363) * ($R440<>0), TRUE, ISNUMBER(BK363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL363) * ($R440<>0), TRUE, ISNUMBER(BL363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM363) * ($R440<>0), TRUE, ISNUMBER(BM363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN363) * ($R440<>0), TRUE, ISNUMBER(BN363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO363) * ($R440<>0), TRUE, ISNUMBER(BO363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP363) * ($R440<>0), TRUE, ISNUMBER(BP363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ363) * ($R440<>0), TRUE, ISNUMBER(BQ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR363) * ($R440<>0), TRUE, ISNUMBER(BR363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS363) * ($R440<>0), TRUE, ISNUMBER(BS363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT363) * ($R440<>0), TRUE, ISNUMBER(BT363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU363) * ($R440<>0), TRUE, ISNUMBER(BU363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV363) * ($R440<>0), TRUE, ISNUMBER(BV363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW363) * ($R440<>0), TRUE, ISNUMBER(BW363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX363) * ($R440<>0), TRUE, ISNUMBER(BX363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY363) * ($R440<>0), TRUE, ISNUMBER(BY363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ363) * ($R440<>0), TRUE, ISNUMBER(BZ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA363) * ($R440<>0), TRUE, ISNUMBER(CA363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB363) * ($R440<>0), TRUE, ISNUMBER(CB363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC363) * ($R440<>0), TRUE, ISNUMBER(CC363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD363) * ($R440<>0), TRUE, ISNUMBER(CD363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE363) * ($R440<>0), TRUE, ISNUMBER(CE363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF363) * ($R440<>0), TRUE, ISNUMBER(CF363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG363) * ($R440<>0), TRUE, ISNUMBER(CG363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH363) * ($R440<>0), TRUE, ISNUMBER(CH363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI363) * ($R440<>0), TRUE, ISNUMBER(CI363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ363) * ($R440<>0), TRUE, ISNUMBER(CJ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK363) * ($R440<>0), TRUE, ISNUMBER(CK363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL363) * ($R440<>0), TRUE, ISNUMBER(CL363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM363) * ($R440<>0), TRUE, ISNUMBER(CM363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN363) * ($R440<>0), TRUE, ISNUMBER(CN363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO363) * ($R440<>0), TRUE, ISNUMBER(CO363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP363) * ($R440<>0), TRUE, ISNUMBER(CP363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ363) * ($R440<>0), TRUE, ISNUMBER(CQ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR363) * ($R440<>0), TRUE, ISNUMBER(CR363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS363) * ($R440<>0), TRUE, ISNUMBER(CS363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT363) * ($R440<>0), TRUE, ISNUMBER(CT363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU363) * ($R440<>0), TRUE, ISNUMBER(CU363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV363) * ($R440<>0), TRUE, ISNUMBER(CV363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW363) * ($R440<>0), TRUE, ISNUMBER(CW363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX363) * ($R440<>0), TRUE, ISNUMBER(CX363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY363) * ($R440<>0), TRUE, ISNUMBER(CY363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ363) * ($R440<>0), TRUE, ISNUMBER(CZ363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA363) * ($R440<>0), TRUE, ISNUMBER(DA363), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB363) * ($R440<>0), TRUE, ISNUMBER(DB363), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G364) * ($R441<>0), TRUE, ISNUMBER(G364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H364) * ($R441<>0), TRUE, ISNUMBER(H364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I364) * ($R441<>0), TRUE, ISNUMBER(I364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J364) * ($R441<>0), TRUE, ISNUMBER(J364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K364) * ($R441<>0), TRUE, ISNUMBER(K364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L364) * ($R441<>0), TRUE, ISNUMBER(L364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M364) * ($R441<>0), TRUE, ISNUMBER(M364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N364) * ($R441<>0), TRUE, ISNUMBER(N364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O364) * ($R441<>0), TRUE, ISNUMBER(O364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P364) * ($R441<>0), TRUE, ISNUMBER(P364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q364) * ($R441<>0), TRUE, ISNUMBER(Q364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R364) * ($R441<>0), TRUE, ISNUMBER(R364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S364) * ($R441<>0), TRUE, ISNUMBER(S364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T364) * ($R441<>0), TRUE, ISNUMBER(T364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U364) * ($R441<>0), TRUE, ISNUMBER(U364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V364) * ($R441<>0), TRUE, ISNUMBER(V364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W364) * ($R441<>0), TRUE, ISNUMBER(W364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X364) * ($R441<>0), TRUE, ISNUMBER(X364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y364) * ($R441<>0), TRUE, ISNUMBER(Y364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z364) * ($R441<>0), TRUE, ISNUMBER(Z364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA364) * ($R441<>0), TRUE, ISNUMBER(AA364), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB364) * ($R441<>0), TRUE, ISNUMBER(AB364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC364) * ($R441<>0), TRUE, ISNUMBER(AC364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD364) * ($R441<>0), TRUE, ISNUMBER(AD364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE364) * ($R441<>0), TRUE, ISNUMBER(AE364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF364) * ($R441<>0), TRUE, ISNUMBER(AF364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG364) * ($R441<>0), TRUE, ISNUMBER(AG364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH364) * ($R441<>0), TRUE, ISNUMBER(AH364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI364) * ($R441<>0), TRUE, ISNUMBER(AI364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ364) * ($R441<>0), TRUE, ISNUMBER(AJ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK364) * ($R441<>0), TRUE, ISNUMBER(AK364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL364) * ($R441<>0), TRUE, ISNUMBER(AL364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM364) * ($R441<>0), TRUE, ISNUMBER(AM364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN364) * ($R441<>0), TRUE, ISNUMBER(AN364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO364) * ($R441<>0), TRUE, ISNUMBER(AO364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP364) * ($R441<>0), TRUE, ISNUMBER(AP364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ364) * ($R441<>0), TRUE, ISNUMBER(AQ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR364) * ($R441<>0), TRUE, ISNUMBER(AR364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS364) * ($R441<>0), TRUE, ISNUMBER(AS364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT364) * ($R441<>0), TRUE, ISNUMBER(AT364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU364) * ($R441<>0), TRUE, ISNUMBER(AU364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV364) * ($R441<>0), TRUE, ISNUMBER(AV364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW364) * ($R441<>0), TRUE, ISNUMBER(AW364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX364) * ($R441<>0), TRUE, ISNUMBER(AX364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY364) * ($R441<>0), TRUE, ISNUMBER(AY364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ364) * ($R441<>0), TRUE, ISNUMBER(AZ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA364) * ($R441<>0), TRUE, ISNUMBER(BA364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB364) * ($R441<>0), TRUE, ISNUMBER(BB364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC364) * ($R441<>0), TRUE, ISNUMBER(BC364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD364) * ($R441<>0), TRUE, ISNUMBER(BD364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE364) * ($R441<>0), TRUE, ISNUMBER(BE364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF364) * ($R441<>0), TRUE, ISNUMBER(BF364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG364) * ($R441<>0), TRUE, ISNUMBER(BG364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH364) * ($R441<>0), TRUE, ISNUMBER(BH364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI364) * ($R441<>0), TRUE, ISNUMBER(BI364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ364) * ($R441<>0), TRUE, ISNUMBER(BJ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK364) * ($R441<>0), TRUE, ISNUMBER(BK364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL364) * ($R441<>0), TRUE, ISNUMBER(BL364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM364) * ($R441<>0), TRUE, ISNUMBER(BM364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN364) * ($R441<>0), TRUE, ISNUMBER(BN364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO364) * ($R441<>0), TRUE, ISNUMBER(BO364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP364) * ($R441<>0), TRUE, ISNUMBER(BP364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ364) * ($R441<>0), TRUE, ISNUMBER(BQ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR364) * ($R441<>0), TRUE, ISNUMBER(BR364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS364) * ($R441<>0), TRUE, ISNUMBER(BS364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT364) * ($R441<>0), TRUE, ISNUMBER(BT364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU364) * ($R441<>0), TRUE, ISNUMBER(BU364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV364) * ($R441<>0), TRUE, ISNUMBER(BV364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW364) * ($R441<>0), TRUE, ISNUMBER(BW364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX364) * ($R441<>0), TRUE, ISNUMBER(BX364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY364) * ($R441<>0), TRUE, ISNUMBER(BY364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ364) * ($R441<>0), TRUE, ISNUMBER(BZ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA364) * ($R441<>0), TRUE, ISNUMBER(CA364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB364) * ($R441<>0), TRUE, ISNUMBER(CB364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC364) * ($R441<>0), TRUE, ISNUMBER(CC364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD364) * ($R441<>0), TRUE, ISNUMBER(CD364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE364) * ($R441<>0), TRUE, ISNUMBER(CE364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF364) * ($R441<>0), TRUE, ISNUMBER(CF364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG364) * ($R441<>0), TRUE, ISNUMBER(CG364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH364) * ($R441<>0), TRUE, ISNUMBER(CH364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI364) * ($R441<>0), TRUE, ISNUMBER(CI364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ364) * ($R441<>0), TRUE, ISNUMBER(CJ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK364) * ($R441<>0), TRUE, ISNUMBER(CK364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL364) * ($R441<>0), TRUE, ISNUMBER(CL364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM364) * ($R441<>0), TRUE, ISNUMBER(CM364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN364) * ($R441<>0), TRUE, ISNUMBER(CN364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO364) * ($R441<>0), TRUE, ISNUMBER(CO364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP364) * ($R441<>0), TRUE, ISNUMBER(CP364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ364) * ($R441<>0), TRUE, ISNUMBER(CQ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR364) * ($R441<>0), TRUE, ISNUMBER(CR364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS364) * ($R441<>0), TRUE, ISNUMBER(CS364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT364) * ($R441<>0), TRUE, ISNUMBER(CT364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU364) * ($R441<>0), TRUE, ISNUMBER(CU364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV364) * ($R441<>0), TRUE, ISNUMBER(CV364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW364) * ($R441<>0), TRUE, ISNUMBER(CW364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX364) * ($R441<>0), TRUE, ISNUMBER(CX364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY364) * ($R441<>0), TRUE, ISNUMBER(CY364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ364) * ($R441<>0), TRUE, ISNUMBER(CZ364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA364) * ($R441<>0), TRUE, ISNUMBER(DA364), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB364) * ($R441<>0), TRUE, ISNUMBER(DB364), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G365) * ($R442<>0), TRUE, ISNUMBER(G365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H365) * ($R442<>0), TRUE, ISNUMBER(H365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I365) * ($R442<>0), TRUE, ISNUMBER(I365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J365) * ($R442<>0), TRUE, ISNUMBER(J365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K365) * ($R442<>0), TRUE, ISNUMBER(K365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L365) * ($R442<>0), TRUE, ISNUMBER(L365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M365) * ($R442<>0), TRUE, ISNUMBER(M365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N365) * ($R442<>0), TRUE, ISNUMBER(N365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O365) * ($R442<>0), TRUE, ISNUMBER(O365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P365) * ($R442<>0), TRUE, ISNUMBER(P365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q365) * ($R442<>0), TRUE, ISNUMBER(Q365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R365) * ($R442<>0), TRUE, ISNUMBER(R365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S365) * ($R442<>0), TRUE, ISNUMBER(S365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T365) * ($R442<>0), TRUE, ISNUMBER(T365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U365) * ($R442<>0), TRUE, ISNUMBER(U365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V365) * ($R442<>0), TRUE, ISNUMBER(V365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W365) * ($R442<>0), TRUE, ISNUMBER(W365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X365) * ($R442<>0), TRUE, ISNUMBER(X365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y365) * ($R442<>0), TRUE, ISNUMBER(Y365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z365) * ($R442<>0), TRUE, ISNUMBER(Z365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA365) * ($R442<>0), TRUE, ISNUMBER(AA365), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB365) * ($R442<>0), TRUE, ISNUMBER(AB365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC365) * ($R442<>0), TRUE, ISNUMBER(AC365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD365) * ($R442<>0), TRUE, ISNUMBER(AD365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE365) * ($R442<>0), TRUE, ISNUMBER(AE365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF365) * ($R442<>0), TRUE, ISNUMBER(AF365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG365) * ($R442<>0), TRUE, ISNUMBER(AG365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH365) * ($R442<>0), TRUE, ISNUMBER(AH365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI365) * ($R442<>0), TRUE, ISNUMBER(AI365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ365) * ($R442<>0), TRUE, ISNUMBER(AJ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK365) * ($R442<>0), TRUE, ISNUMBER(AK365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL365) * ($R442<>0), TRUE, ISNUMBER(AL365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM365) * ($R442<>0), TRUE, ISNUMBER(AM365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN365) * ($R442<>0), TRUE, ISNUMBER(AN365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO365) * ($R442<>0), TRUE, ISNUMBER(AO365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP365) * ($R442<>0), TRUE, ISNUMBER(AP365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ365) * ($R442<>0), TRUE, ISNUMBER(AQ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR365) * ($R442<>0), TRUE, ISNUMBER(AR365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS365) * ($R442<>0), TRUE, ISNUMBER(AS365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT365) * ($R442<>0), TRUE, ISNUMBER(AT365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU365) * ($R442<>0), TRUE, ISNUMBER(AU365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV365) * ($R442<>0), TRUE, ISNUMBER(AV365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW365) * ($R442<>0), TRUE, ISNUMBER(AW365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX365) * ($R442<>0), TRUE, ISNUMBER(AX365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY365) * ($R442<>0), TRUE, ISNUMBER(AY365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ365) * ($R442<>0), TRUE, ISNUMBER(AZ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA365) * ($R442<>0), TRUE, ISNUMBER(BA365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB365) * ($R442<>0), TRUE, ISNUMBER(BB365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC365) * ($R442<>0), TRUE, ISNUMBER(BC365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD365) * ($R442<>0), TRUE, ISNUMBER(BD365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE365) * ($R442<>0), TRUE, ISNUMBER(BE365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF365) * ($R442<>0), TRUE, ISNUMBER(BF365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG365) * ($R442<>0), TRUE, ISNUMBER(BG365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH365) * ($R442<>0), TRUE, ISNUMBER(BH365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI365) * ($R442<>0), TRUE, ISNUMBER(BI365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ365) * ($R442<>0), TRUE, ISNUMBER(BJ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK365) * ($R442<>0), TRUE, ISNUMBER(BK365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL365) * ($R442<>0), TRUE, ISNUMBER(BL365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM365) * ($R442<>0), TRUE, ISNUMBER(BM365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN365) * ($R442<>0), TRUE, ISNUMBER(BN365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO365) * ($R442<>0), TRUE, ISNUMBER(BO365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP365) * ($R442<>0), TRUE, ISNUMBER(BP365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ365) * ($R442<>0), TRUE, ISNUMBER(BQ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR365) * ($R442<>0), TRUE, ISNUMBER(BR365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS365) * ($R442<>0), TRUE, ISNUMBER(BS365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT365) * ($R442<>0), TRUE, ISNUMBER(BT365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU365) * ($R442<>0), TRUE, ISNUMBER(BU365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV365) * ($R442<>0), TRUE, ISNUMBER(BV365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW365) * ($R442<>0), TRUE, ISNUMBER(BW365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX365) * ($R442<>0), TRUE, ISNUMBER(BX365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY365) * ($R442<>0), TRUE, ISNUMBER(BY365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ365) * ($R442<>0), TRUE, ISNUMBER(BZ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA365) * ($R442<>0), TRUE, ISNUMBER(CA365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB365) * ($R442<>0), TRUE, ISNUMBER(CB365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC365) * ($R442<>0), TRUE, ISNUMBER(CC365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD365) * ($R442<>0), TRUE, ISNUMBER(CD365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE365) * ($R442<>0), TRUE, ISNUMBER(CE365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF365) * ($R442<>0), TRUE, ISNUMBER(CF365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG365) * ($R442<>0), TRUE, ISNUMBER(CG365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH365) * ($R442<>0), TRUE, ISNUMBER(CH365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI365) * ($R442<>0), TRUE, ISNUMBER(CI365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ365) * ($R442<>0), TRUE, ISNUMBER(CJ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK365) * ($R442<>0), TRUE, ISNUMBER(CK365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL365) * ($R442<>0), TRUE, ISNUMBER(CL365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM365) * ($R442<>0), TRUE, ISNUMBER(CM365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN365) * ($R442<>0), TRUE, ISNUMBER(CN365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO365) * ($R442<>0), TRUE, ISNUMBER(CO365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP365) * ($R442<>0), TRUE, ISNUMBER(CP365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ365) * ($R442<>0), TRUE, ISNUMBER(CQ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR365) * ($R442<>0), TRUE, ISNUMBER(CR365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS365) * ($R442<>0), TRUE, ISNUMBER(CS365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT365) * ($R442<>0), TRUE, ISNUMBER(CT365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU365) * ($R442<>0), TRUE, ISNUMBER(CU365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV365) * ($R442<>0), TRUE, ISNUMBER(CV365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW365) * ($R442<>0), TRUE, ISNUMBER(CW365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX365) * ($R442<>0), TRUE, ISNUMBER(CX365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY365) * ($R442<>0), TRUE, ISNUMBER(CY365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ365) * ($R442<>0), TRUE, ISNUMBER(CZ365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA365) * ($R442<>0), TRUE, ISNUMBER(DA365), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB365) * ($R442<>0), TRUE, ISNUMBER(DB365), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G366) * ($R443<>0), TRUE, ISNUMBER(G366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H366) * ($R443<>0), TRUE, ISNUMBER(H366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I366) * ($R443<>0), TRUE, ISNUMBER(I366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J366) * ($R443<>0), TRUE, ISNUMBER(J366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K366) * ($R443<>0), TRUE, ISNUMBER(K366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L366) * ($R443<>0), TRUE, ISNUMBER(L366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M366) * ($R443<>0), TRUE, ISNUMBER(M366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N366) * ($R443<>0), TRUE, ISNUMBER(N366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O366) * ($R443<>0), TRUE, ISNUMBER(O366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P366) * ($R443<>0), TRUE, ISNUMBER(P366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q366) * ($R443<>0), TRUE, ISNUMBER(Q366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R366) * ($R443<>0), TRUE, ISNUMBER(R366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S366) * ($R443<>0), TRUE, ISNUMBER(S366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T366) * ($R443<>0), TRUE, ISNUMBER(T366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U366) * ($R443<>0), TRUE, ISNUMBER(U366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V366) * ($R443<>0), TRUE, ISNUMBER(V366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W366) * ($R443<>0), TRUE, ISNUMBER(W366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X366) * ($R443<>0), TRUE, ISNUMBER(X366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y366) * ($R443<>0), TRUE, ISNUMBER(Y366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z366) * ($R443<>0), TRUE, ISNUMBER(Z366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA366) * ($R443<>0), TRUE, ISNUMBER(AA366), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB366) * ($R443<>0), TRUE, ISNUMBER(AB366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC366) * ($R443<>0), TRUE, ISNUMBER(AC366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD366) * ($R443<>0), TRUE, ISNUMBER(AD366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE366) * ($R443<>0), TRUE, ISNUMBER(AE366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF366) * ($R443<>0), TRUE, ISNUMBER(AF366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG366) * ($R443<>0), TRUE, ISNUMBER(AG366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH366) * ($R443<>0), TRUE, ISNUMBER(AH366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI366) * ($R443<>0), TRUE, ISNUMBER(AI366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ366) * ($R443<>0), TRUE, ISNUMBER(AJ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK366) * ($R443<>0), TRUE, ISNUMBER(AK366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL366) * ($R443<>0), TRUE, ISNUMBER(AL366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM366) * ($R443<>0), TRUE, ISNUMBER(AM366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN366) * ($R443<>0), TRUE, ISNUMBER(AN366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO366) * ($R443<>0), TRUE, ISNUMBER(AO366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP366) * ($R443<>0), TRUE, ISNUMBER(AP366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ366) * ($R443<>0), TRUE, ISNUMBER(AQ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR366) * ($R443<>0), TRUE, ISNUMBER(AR366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS366) * ($R443<>0), TRUE, ISNUMBER(AS366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT366) * ($R443<>0), TRUE, ISNUMBER(AT366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU366) * ($R443<>0), TRUE, ISNUMBER(AU366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV366) * ($R443<>0), TRUE, ISNUMBER(AV366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW366) * ($R443<>0), TRUE, ISNUMBER(AW366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX366) * ($R443<>0), TRUE, ISNUMBER(AX366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY366) * ($R443<>0), TRUE, ISNUMBER(AY366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ366) * ($R443<>0), TRUE, ISNUMBER(AZ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA366) * ($R443<>0), TRUE, ISNUMBER(BA366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB366) * ($R443<>0), TRUE, ISNUMBER(BB366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC366) * ($R443<>0), TRUE, ISNUMBER(BC366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD366) * ($R443<>0), TRUE, ISNUMBER(BD366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE366) * ($R443<>0), TRUE, ISNUMBER(BE366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF366) * ($R443<>0), TRUE, ISNUMBER(BF366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG366) * ($R443<>0), TRUE, ISNUMBER(BG366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH366) * ($R443<>0), TRUE, ISNUMBER(BH366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI366) * ($R443<>0), TRUE, ISNUMBER(BI366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ366) * ($R443<>0), TRUE, ISNUMBER(BJ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK366) * ($R443<>0), TRUE, ISNUMBER(BK366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL366) * ($R443<>0), TRUE, ISNUMBER(BL366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM366) * ($R443<>0), TRUE, ISNUMBER(BM366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN366) * ($R443<>0), TRUE, ISNUMBER(BN366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO366) * ($R443<>0), TRUE, ISNUMBER(BO366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP366) * ($R443<>0), TRUE, ISNUMBER(BP366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ366) * ($R443<>0), TRUE, ISNUMBER(BQ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR366) * ($R443<>0), TRUE, ISNUMBER(BR366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS366) * ($R443<>0), TRUE, ISNUMBER(BS366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT366) * ($R443<>0), TRUE, ISNUMBER(BT366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU366) * ($R443<>0), TRUE, ISNUMBER(BU366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV366) * ($R443<>0), TRUE, ISNUMBER(BV366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW366) * ($R443<>0), TRUE, ISNUMBER(BW366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX366) * ($R443<>0), TRUE, ISNUMBER(BX366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY366) * ($R443<>0), TRUE, ISNUMBER(BY366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ366) * ($R443<>0), TRUE, ISNUMBER(BZ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA366) * ($R443<>0), TRUE, ISNUMBER(CA366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB366) * ($R443<>0), TRUE, ISNUMBER(CB366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC366) * ($R443<>0), TRUE, ISNUMBER(CC366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD366) * ($R443<>0), TRUE, ISNUMBER(CD366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE366) * ($R443<>0), TRUE, ISNUMBER(CE366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF366) * ($R443<>0), TRUE, ISNUMBER(CF366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG366) * ($R443<>0), TRUE, ISNUMBER(CG366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH366) * ($R443<>0), TRUE, ISNUMBER(CH366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI366) * ($R443<>0), TRUE, ISNUMBER(CI366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ366) * ($R443<>0), TRUE, ISNUMBER(CJ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK366) * ($R443<>0), TRUE, ISNUMBER(CK366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL366) * ($R443<>0), TRUE, ISNUMBER(CL366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM366) * ($R443<>0), TRUE, ISNUMBER(CM366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN366) * ($R443<>0), TRUE, ISNUMBER(CN366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO366) * ($R443<>0), TRUE, ISNUMBER(CO366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP366) * ($R443<>0), TRUE, ISNUMBER(CP366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ366) * ($R443<>0), TRUE, ISNUMBER(CQ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR366) * ($R443<>0), TRUE, ISNUMBER(CR366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS366) * ($R443<>0), TRUE, ISNUMBER(CS366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT366) * ($R443<>0), TRUE, ISNUMBER(CT366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU366) * ($R443<>0), TRUE, ISNUMBER(CU366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV366) * ($R443<>0), TRUE, ISNUMBER(CV366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW366) * ($R443<>0), TRUE, ISNUMBER(CW366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX366) * ($R443<>0), TRUE, ISNUMBER(CX366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY366) * ($R443<>0), TRUE, ISNUMBER(CY366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ366) * ($R443<>0), TRUE, ISNUMBER(CZ366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA366) * ($R443<>0), TRUE, ISNUMBER(DA366), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB366) * ($R443<>0), TRUE, ISNUMBER(DB366), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G367) * ($R444<>0), TRUE, ISNUMBER(G367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H367) * ($R444<>0), TRUE, ISNUMBER(H367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I367) * ($R444<>0), TRUE, ISNUMBER(I367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J367) * ($R444<>0), TRUE, ISNUMBER(J367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K367) * ($R444<>0), TRUE, ISNUMBER(K367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L367) * ($R444<>0), TRUE, ISNUMBER(L367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M367) * ($R444<>0), TRUE, ISNUMBER(M367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N367) * ($R444<>0), TRUE, ISNUMBER(N367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O367) * ($R444<>0), TRUE, ISNUMBER(O367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P367) * ($R444<>0), TRUE, ISNUMBER(P367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q367) * ($R444<>0), TRUE, ISNUMBER(Q367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R367) * ($R444<>0), TRUE, ISNUMBER(R367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S367) * ($R444<>0), TRUE, ISNUMBER(S367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T367) * ($R444<>0), TRUE, ISNUMBER(T367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U367) * ($R444<>0), TRUE, ISNUMBER(U367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V367) * ($R444<>0), TRUE, ISNUMBER(V367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W367) * ($R444<>0), TRUE, ISNUMBER(W367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X367) * ($R444<>0), TRUE, ISNUMBER(X367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y367) * ($R444<>0), TRUE, ISNUMBER(Y367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z367) * ($R444<>0), TRUE, ISNUMBER(Z367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA367) * ($R444<>0), TRUE, ISNUMBER(AA367), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB367) * ($R444<>0), TRUE, ISNUMBER(AB367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC367) * ($R444<>0), TRUE, ISNUMBER(AC367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD367) * ($R444<>0), TRUE, ISNUMBER(AD367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE367) * ($R444<>0), TRUE, ISNUMBER(AE367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF367) * ($R444<>0), TRUE, ISNUMBER(AF367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG367) * ($R444<>0), TRUE, ISNUMBER(AG367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH367) * ($R444<>0), TRUE, ISNUMBER(AH367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI367) * ($R444<>0), TRUE, ISNUMBER(AI367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ367) * ($R444<>0), TRUE, ISNUMBER(AJ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK367) * ($R444<>0), TRUE, ISNUMBER(AK367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL367) * ($R444<>0), TRUE, ISNUMBER(AL367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM367) * ($R444<>0), TRUE, ISNUMBER(AM367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN367) * ($R444<>0), TRUE, ISNUMBER(AN367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO367) * ($R444<>0), TRUE, ISNUMBER(AO367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP367) * ($R444<>0), TRUE, ISNUMBER(AP367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ367) * ($R444<>0), TRUE, ISNUMBER(AQ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR367) * ($R444<>0), TRUE, ISNUMBER(AR367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS367) * ($R444<>0), TRUE, ISNUMBER(AS367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT367) * ($R444<>0), TRUE, ISNUMBER(AT367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU367) * ($R444<>0), TRUE, ISNUMBER(AU367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV367) * ($R444<>0), TRUE, ISNUMBER(AV367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW367) * ($R444<>0), TRUE, ISNUMBER(AW367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX367) * ($R444<>0), TRUE, ISNUMBER(AX367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY367) * ($R444<>0), TRUE, ISNUMBER(AY367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ367) * ($R444<>0), TRUE, ISNUMBER(AZ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA367) * ($R444<>0), TRUE, ISNUMBER(BA367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB367) * ($R444<>0), TRUE, ISNUMBER(BB367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC367) * ($R444<>0), TRUE, ISNUMBER(BC367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD367) * ($R444<>0), TRUE, ISNUMBER(BD367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE367) * ($R444<>0), TRUE, ISNUMBER(BE367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF367) * ($R444<>0), TRUE, ISNUMBER(BF367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG367) * ($R444<>0), TRUE, ISNUMBER(BG367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH367) * ($R444<>0), TRUE, ISNUMBER(BH367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI367) * ($R444<>0), TRUE, ISNUMBER(BI367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ367) * ($R444<>0), TRUE, ISNUMBER(BJ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK367) * ($R444<>0), TRUE, ISNUMBER(BK367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL367) * ($R444<>0), TRUE, ISNUMBER(BL367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM367) * ($R444<>0), TRUE, ISNUMBER(BM367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN367) * ($R444<>0), TRUE, ISNUMBER(BN367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO367) * ($R444<>0), TRUE, ISNUMBER(BO367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP367) * ($R444<>0), TRUE, ISNUMBER(BP367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ367) * ($R444<>0), TRUE, ISNUMBER(BQ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR367) * ($R444<>0), TRUE, ISNUMBER(BR367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS367) * ($R444<>0), TRUE, ISNUMBER(BS367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT367) * ($R444<>0), TRUE, ISNUMBER(BT367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU367) * ($R444<>0), TRUE, ISNUMBER(BU367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV367) * ($R444<>0), TRUE, ISNUMBER(BV367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW367) * ($R444<>0), TRUE, ISNUMBER(BW367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX367) * ($R444<>0), TRUE, ISNUMBER(BX367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY367) * ($R444<>0), TRUE, ISNUMBER(BY367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ367) * ($R444<>0), TRUE, ISNUMBER(BZ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA367) * ($R444<>0), TRUE, ISNUMBER(CA367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB367) * ($R444<>0), TRUE, ISNUMBER(CB367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC367) * ($R444<>0), TRUE, ISNUMBER(CC367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD367) * ($R444<>0), TRUE, ISNUMBER(CD367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE367) * ($R444<>0), TRUE, ISNUMBER(CE367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF367) * ($R444<>0), TRUE, ISNUMBER(CF367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG367) * ($R444<>0), TRUE, ISNUMBER(CG367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH367) * ($R444<>0), TRUE, ISNUMBER(CH367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI367) * ($R444<>0), TRUE, ISNUMBER(CI367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ367) * ($R444<>0), TRUE, ISNUMBER(CJ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK367) * ($R444<>0), TRUE, ISNUMBER(CK367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL367) * ($R444<>0), TRUE, ISNUMBER(CL367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM367) * ($R444<>0), TRUE, ISNUMBER(CM367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN367) * ($R444<>0), TRUE, ISNUMBER(CN367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO367) * ($R444<>0), TRUE, ISNUMBER(CO367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP367) * ($R444<>0), TRUE, ISNUMBER(CP367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ367) * ($R444<>0), TRUE, ISNUMBER(CQ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR367) * ($R444<>0), TRUE, ISNUMBER(CR367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS367) * ($R444<>0), TRUE, ISNUMBER(CS367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT367) * ($R444<>0), TRUE, ISNUMBER(CT367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU367) * ($R444<>0), TRUE, ISNUMBER(CU367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV367) * ($R444<>0), TRUE, ISNUMBER(CV367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW367) * ($R444<>0), TRUE, ISNUMBER(CW367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX367) * ($R444<>0), TRUE, ISNUMBER(CX367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY367) * ($R444<>0), TRUE, ISNUMBER(CY367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ367) * ($R444<>0), TRUE, ISNUMBER(CZ367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA367) * ($R444<>0), TRUE, ISNUMBER(DA367), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB367) * ($R444<>0), TRUE, ISNUMBER(DB367), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G368) * ($R445<>0), TRUE, ISNUMBER(G368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H368) * ($R445<>0), TRUE, ISNUMBER(H368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I368) * ($R445<>0), TRUE, ISNUMBER(I368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J368) * ($R445<>0), TRUE, ISNUMBER(J368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K368) * ($R445<>0), TRUE, ISNUMBER(K368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L368) * ($R445<>0), TRUE, ISNUMBER(L368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M368) * ($R445<>0), TRUE, ISNUMBER(M368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N368) * ($R445<>0), TRUE, ISNUMBER(N368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O368) * ($R445<>0), TRUE, ISNUMBER(O368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P368) * ($R445<>0), TRUE, ISNUMBER(P368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q368) * ($R445<>0), TRUE, ISNUMBER(Q368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R368) * ($R445<>0), TRUE, ISNUMBER(R368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S368) * ($R445<>0), TRUE, ISNUMBER(S368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T368) * ($R445<>0), TRUE, ISNUMBER(T368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U368) * ($R445<>0), TRUE, ISNUMBER(U368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V368) * ($R445<>0), TRUE, ISNUMBER(V368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W368) * ($R445<>0), TRUE, ISNUMBER(W368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X368) * ($R445<>0), TRUE, ISNUMBER(X368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y368) * ($R445<>0), TRUE, ISNUMBER(Y368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z368) * ($R445<>0), TRUE, ISNUMBER(Z368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA368) * ($R445<>0), TRUE, ISNUMBER(AA368), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB368) * ($R445<>0), TRUE, ISNUMBER(AB368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC368) * ($R445<>0), TRUE, ISNUMBER(AC368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD368) * ($R445<>0), TRUE, ISNUMBER(AD368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE368) * ($R445<>0), TRUE, ISNUMBER(AE368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF368) * ($R445<>0), TRUE, ISNUMBER(AF368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG368) * ($R445<>0), TRUE, ISNUMBER(AG368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH368) * ($R445<>0), TRUE, ISNUMBER(AH368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI368) * ($R445<>0), TRUE, ISNUMBER(AI368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ368) * ($R445<>0), TRUE, ISNUMBER(AJ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK368) * ($R445<>0), TRUE, ISNUMBER(AK368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL368) * ($R445<>0), TRUE, ISNUMBER(AL368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM368) * ($R445<>0), TRUE, ISNUMBER(AM368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN368) * ($R445<>0), TRUE, ISNUMBER(AN368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO368) * ($R445<>0), TRUE, ISNUMBER(AO368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP368) * ($R445<>0), TRUE, ISNUMBER(AP368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ368) * ($R445<>0), TRUE, ISNUMBER(AQ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR368) * ($R445<>0), TRUE, ISNUMBER(AR368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS368) * ($R445<>0), TRUE, ISNUMBER(AS368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT368) * ($R445<>0), TRUE, ISNUMBER(AT368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU368) * ($R445<>0), TRUE, ISNUMBER(AU368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV368) * ($R445<>0), TRUE, ISNUMBER(AV368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW368) * ($R445<>0), TRUE, ISNUMBER(AW368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX368) * ($R445<>0), TRUE, ISNUMBER(AX368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY368) * ($R445<>0), TRUE, ISNUMBER(AY368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ368) * ($R445<>0), TRUE, ISNUMBER(AZ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA368) * ($R445<>0), TRUE, ISNUMBER(BA368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB368) * ($R445<>0), TRUE, ISNUMBER(BB368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC368) * ($R445<>0), TRUE, ISNUMBER(BC368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD368) * ($R445<>0), TRUE, ISNUMBER(BD368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE368) * ($R445<>0), TRUE, ISNUMBER(BE368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF368) * ($R445<>0), TRUE, ISNUMBER(BF368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG368) * ($R445<>0), TRUE, ISNUMBER(BG368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH368) * ($R445<>0), TRUE, ISNUMBER(BH368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI368) * ($R445<>0), TRUE, ISNUMBER(BI368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ368) * ($R445<>0), TRUE, ISNUMBER(BJ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK368) * ($R445<>0), TRUE, ISNUMBER(BK368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL368) * ($R445<>0), TRUE, ISNUMBER(BL368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM368) * ($R445<>0), TRUE, ISNUMBER(BM368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN368) * ($R445<>0), TRUE, ISNUMBER(BN368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO368) * ($R445<>0), TRUE, ISNUMBER(BO368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP368) * ($R445<>0), TRUE, ISNUMBER(BP368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ368) * ($R445<>0), TRUE, ISNUMBER(BQ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR368) * ($R445<>0), TRUE, ISNUMBER(BR368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS368) * ($R445<>0), TRUE, ISNUMBER(BS368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT368) * ($R445<>0), TRUE, ISNUMBER(BT368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU368) * ($R445<>0), TRUE, ISNUMBER(BU368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV368) * ($R445<>0), TRUE, ISNUMBER(BV368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW368) * ($R445<>0), TRUE, ISNUMBER(BW368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX368) * ($R445<>0), TRUE, ISNUMBER(BX368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY368) * ($R445<>0), TRUE, ISNUMBER(BY368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ368) * ($R445<>0), TRUE, ISNUMBER(BZ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA368) * ($R445<>0), TRUE, ISNUMBER(CA368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB368) * ($R445<>0), TRUE, ISNUMBER(CB368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC368) * ($R445<>0), TRUE, ISNUMBER(CC368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD368) * ($R445<>0), TRUE, ISNUMBER(CD368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE368) * ($R445<>0), TRUE, ISNUMBER(CE368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF368) * ($R445<>0), TRUE, ISNUMBER(CF368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG368) * ($R445<>0), TRUE, ISNUMBER(CG368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH368) * ($R445<>0), TRUE, ISNUMBER(CH368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI368) * ($R445<>0), TRUE, ISNUMBER(CI368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ368) * ($R445<>0), TRUE, ISNUMBER(CJ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK368) * ($R445<>0), TRUE, ISNUMBER(CK368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL368) * ($R445<>0), TRUE, ISNUMBER(CL368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM368) * ($R445<>0), TRUE, ISNUMBER(CM368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN368) * ($R445<>0), TRUE, ISNUMBER(CN368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO368) * ($R445<>0), TRUE, ISNUMBER(CO368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP368) * ($R445<>0), TRUE, ISNUMBER(CP368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ368) * ($R445<>0), TRUE, ISNUMBER(CQ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR368) * ($R445<>0), TRUE, ISNUMBER(CR368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS368) * ($R445<>0), TRUE, ISNUMBER(CS368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT368) * ($R445<>0), TRUE, ISNUMBER(CT368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU368) * ($R445<>0), TRUE, ISNUMBER(CU368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV368) * ($R445<>0), TRUE, ISNUMBER(CV368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW368) * ($R445<>0), TRUE, ISNUMBER(CW368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX368) * ($R445<>0), TRUE, ISNUMBER(CX368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY368) * ($R445<>0), TRUE, ISNUMBER(CY368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ368) * ($R445<>0), TRUE, ISNUMBER(CZ368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA368) * ($R445<>0), TRUE, ISNUMBER(DA368), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB368) * ($R445<>0), TRUE, ISNUMBER(DB368), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G369) * ($R446<>0), TRUE, ISNUMBER(G369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H369) * ($R446<>0), TRUE, ISNUMBER(H369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I369) * ($R446<>0), TRUE, ISNUMBER(I369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J369) * ($R446<>0), TRUE, ISNUMBER(J369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K369) * ($R446<>0), TRUE, ISNUMBER(K369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L369) * ($R446<>0), TRUE, ISNUMBER(L369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M369) * ($R446<>0), TRUE, ISNUMBER(M369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N369) * ($R446<>0), TRUE, ISNUMBER(N369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O369) * ($R446<>0), TRUE, ISNUMBER(O369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P369) * ($R446<>0), TRUE, ISNUMBER(P369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q369) * ($R446<>0), TRUE, ISNUMBER(Q369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R369) * ($R446<>0), TRUE, ISNUMBER(R369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S369) * ($R446<>0), TRUE, ISNUMBER(S369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T369) * ($R446<>0), TRUE, ISNUMBER(T369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U369) * ($R446<>0), TRUE, ISNUMBER(U369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V369) * ($R446<>0), TRUE, ISNUMBER(V369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W369) * ($R446<>0), TRUE, ISNUMBER(W369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X369) * ($R446<>0), TRUE, ISNUMBER(X369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y369) * ($R446<>0), TRUE, ISNUMBER(Y369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z369) * ($R446<>0), TRUE, ISNUMBER(Z369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA369) * ($R446<>0), TRUE, ISNUMBER(AA369), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB369) * ($R446<>0), TRUE, ISNUMBER(AB369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC369) * ($R446<>0), TRUE, ISNUMBER(AC369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD369) * ($R446<>0), TRUE, ISNUMBER(AD369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE369) * ($R446<>0), TRUE, ISNUMBER(AE369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF369) * ($R446<>0), TRUE, ISNUMBER(AF369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG369) * ($R446<>0), TRUE, ISNUMBER(AG369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH369) * ($R446<>0), TRUE, ISNUMBER(AH369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI369) * ($R446<>0), TRUE, ISNUMBER(AI369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ369) * ($R446<>0), TRUE, ISNUMBER(AJ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK369) * ($R446<>0), TRUE, ISNUMBER(AK369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL369) * ($R446<>0), TRUE, ISNUMBER(AL369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM369) * ($R446<>0), TRUE, ISNUMBER(AM369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN369) * ($R446<>0), TRUE, ISNUMBER(AN369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO369) * ($R446<>0), TRUE, ISNUMBER(AO369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP369) * ($R446<>0), TRUE, ISNUMBER(AP369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ369) * ($R446<>0), TRUE, ISNUMBER(AQ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR369) * ($R446<>0), TRUE, ISNUMBER(AR369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS369) * ($R446<>0), TRUE, ISNUMBER(AS369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT369) * ($R446<>0), TRUE, ISNUMBER(AT369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU369) * ($R446<>0), TRUE, ISNUMBER(AU369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV369) * ($R446<>0), TRUE, ISNUMBER(AV369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW369) * ($R446<>0), TRUE, ISNUMBER(AW369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX369) * ($R446<>0), TRUE, ISNUMBER(AX369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY369) * ($R446<>0), TRUE, ISNUMBER(AY369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ369) * ($R446<>0), TRUE, ISNUMBER(AZ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA369) * ($R446<>0), TRUE, ISNUMBER(BA369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB369) * ($R446<>0), TRUE, ISNUMBER(BB369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC369) * ($R446<>0), TRUE, ISNUMBER(BC369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD369) * ($R446<>0), TRUE, ISNUMBER(BD369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE369) * ($R446<>0), TRUE, ISNUMBER(BE369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF369) * ($R446<>0), TRUE, ISNUMBER(BF369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG369) * ($R446<>0), TRUE, ISNUMBER(BG369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH369) * ($R446<>0), TRUE, ISNUMBER(BH369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI369) * ($R446<>0), TRUE, ISNUMBER(BI369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ369) * ($R446<>0), TRUE, ISNUMBER(BJ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK369) * ($R446<>0), TRUE, ISNUMBER(BK369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL369) * ($R446<>0), TRUE, ISNUMBER(BL369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM369) * ($R446<>0), TRUE, ISNUMBER(BM369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN369) * ($R446<>0), TRUE, ISNUMBER(BN369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO369) * ($R446<>0), TRUE, ISNUMBER(BO369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP369) * ($R446<>0), TRUE, ISNUMBER(BP369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ369) * ($R446<>0), TRUE, ISNUMBER(BQ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR369) * ($R446<>0), TRUE, ISNUMBER(BR369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS369) * ($R446<>0), TRUE, ISNUMBER(BS369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT369) * ($R446<>0), TRUE, ISNUMBER(BT369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU369) * ($R446<>0), TRUE, ISNUMBER(BU369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV369) * ($R446<>0), TRUE, ISNUMBER(BV369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW369) * ($R446<>0), TRUE, ISNUMBER(BW369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX369) * ($R446<>0), TRUE, ISNUMBER(BX369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY369) * ($R446<>0), TRUE, ISNUMBER(BY369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ369) * ($R446<>0), TRUE, ISNUMBER(BZ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA369) * ($R446<>0), TRUE, ISNUMBER(CA369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB369) * ($R446<>0), TRUE, ISNUMBER(CB369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC369) * ($R446<>0), TRUE, ISNUMBER(CC369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD369) * ($R446<>0), TRUE, ISNUMBER(CD369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE369) * ($R446<>0), TRUE, ISNUMBER(CE369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF369) * ($R446<>0), TRUE, ISNUMBER(CF369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG369) * ($R446<>0), TRUE, ISNUMBER(CG369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH369) * ($R446<>0), TRUE, ISNUMBER(CH369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI369) * ($R446<>0), TRUE, ISNUMBER(CI369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ369) * ($R446<>0), TRUE, ISNUMBER(CJ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK369) * ($R446<>0), TRUE, ISNUMBER(CK369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL369) * ($R446<>0), TRUE, ISNUMBER(CL369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM369) * ($R446<>0), TRUE, ISNUMBER(CM369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN369) * ($R446<>0), TRUE, ISNUMBER(CN369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO369) * ($R446<>0), TRUE, ISNUMBER(CO369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP369) * ($R446<>0), TRUE, ISNUMBER(CP369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ369) * ($R446<>0), TRUE, ISNUMBER(CQ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR369) * ($R446<>0), TRUE, ISNUMBER(CR369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS369) * ($R446<>0), TRUE, ISNUMBER(CS369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT369) * ($R446<>0), TRUE, ISNUMBER(CT369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU369) * ($R446<>0), TRUE, ISNUMBER(CU369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV369) * ($R446<>0), TRUE, ISNUMBER(CV369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW369) * ($R446<>0), TRUE, ISNUMBER(CW369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX369) * ($R446<>0), TRUE, ISNUMBER(CX369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY369) * ($R446<>0), TRUE, ISNUMBER(CY369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ369) * ($R446<>0), TRUE, ISNUMBER(CZ369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA369) * ($R446<>0), TRUE, ISNUMBER(DA369), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB369) * ($R446<>0), TRUE, ISNUMBER(DB369), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G370) * ($R447<>0), TRUE, ISNUMBER(G370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H370) * ($R447<>0), TRUE, ISNUMBER(H370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I370) * ($R447<>0), TRUE, ISNUMBER(I370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J370) * ($R447<>0), TRUE, ISNUMBER(J370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K370) * ($R447<>0), TRUE, ISNUMBER(K370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L370) * ($R447<>0), TRUE, ISNUMBER(L370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M370) * ($R447<>0), TRUE, ISNUMBER(M370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N370) * ($R447<>0), TRUE, ISNUMBER(N370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O370) * ($R447<>0), TRUE, ISNUMBER(O370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P370) * ($R447<>0), TRUE, ISNUMBER(P370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q370) * ($R447<>0), TRUE, ISNUMBER(Q370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R370) * ($R447<>0), TRUE, ISNUMBER(R370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S370) * ($R447<>0), TRUE, ISNUMBER(S370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T370) * ($R447<>0), TRUE, ISNUMBER(T370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U370) * ($R447<>0), TRUE, ISNUMBER(U370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V370) * ($R447<>0), TRUE, ISNUMBER(V370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W370) * ($R447<>0), TRUE, ISNUMBER(W370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X370) * ($R447<>0), TRUE, ISNUMBER(X370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y370) * ($R447<>0), TRUE, ISNUMBER(Y370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z370) * ($R447<>0), TRUE, ISNUMBER(Z370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA370) * ($R447<>0), TRUE, ISNUMBER(AA370), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB370) * ($R447<>0), TRUE, ISNUMBER(AB370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC370) * ($R447<>0), TRUE, ISNUMBER(AC370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD370) * ($R447<>0), TRUE, ISNUMBER(AD370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE370) * ($R447<>0), TRUE, ISNUMBER(AE370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF370) * ($R447<>0), TRUE, ISNUMBER(AF370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG370) * ($R447<>0), TRUE, ISNUMBER(AG370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH370) * ($R447<>0), TRUE, ISNUMBER(AH370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI370) * ($R447<>0), TRUE, ISNUMBER(AI370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ370) * ($R447<>0), TRUE, ISNUMBER(AJ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK370) * ($R447<>0), TRUE, ISNUMBER(AK370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL370) * ($R447<>0), TRUE, ISNUMBER(AL370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM370) * ($R447<>0), TRUE, ISNUMBER(AM370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN370) * ($R447<>0), TRUE, ISNUMBER(AN370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO370) * ($R447<>0), TRUE, ISNUMBER(AO370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP370) * ($R447<>0), TRUE, ISNUMBER(AP370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ370) * ($R447<>0), TRUE, ISNUMBER(AQ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR370) * ($R447<>0), TRUE, ISNUMBER(AR370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS370) * ($R447<>0), TRUE, ISNUMBER(AS370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT370) * ($R447<>0), TRUE, ISNUMBER(AT370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU370) * ($R447<>0), TRUE, ISNUMBER(AU370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV370) * ($R447<>0), TRUE, ISNUMBER(AV370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW370) * ($R447<>0), TRUE, ISNUMBER(AW370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX370) * ($R447<>0), TRUE, ISNUMBER(AX370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY370) * ($R447<>0), TRUE, ISNUMBER(AY370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ370) * ($R447<>0), TRUE, ISNUMBER(AZ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA370) * ($R447<>0), TRUE, ISNUMBER(BA370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB370) * ($R447<>0), TRUE, ISNUMBER(BB370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC370) * ($R447<>0), TRUE, ISNUMBER(BC370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD370) * ($R447<>0), TRUE, ISNUMBER(BD370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE370) * ($R447<>0), TRUE, ISNUMBER(BE370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF370) * ($R447<>0), TRUE, ISNUMBER(BF370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG370) * ($R447<>0), TRUE, ISNUMBER(BG370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH370) * ($R447<>0), TRUE, ISNUMBER(BH370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI370) * ($R447<>0), TRUE, ISNUMBER(BI370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ370) * ($R447<>0), TRUE, ISNUMBER(BJ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK370) * ($R447<>0), TRUE, ISNUMBER(BK370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL370) * ($R447<>0), TRUE, ISNUMBER(BL370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM370) * ($R447<>0), TRUE, ISNUMBER(BM370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN370) * ($R447<>0), TRUE, ISNUMBER(BN370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO370) * ($R447<>0), TRUE, ISNUMBER(BO370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP370) * ($R447<>0), TRUE, ISNUMBER(BP370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ370) * ($R447<>0), TRUE, ISNUMBER(BQ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR370) * ($R447<>0), TRUE, ISNUMBER(BR370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS370) * ($R447<>0), TRUE, ISNUMBER(BS370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT370) * ($R447<>0), TRUE, ISNUMBER(BT370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU370) * ($R447<>0), TRUE, ISNUMBER(BU370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV370) * ($R447<>0), TRUE, ISNUMBER(BV370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW370) * ($R447<>0), TRUE, ISNUMBER(BW370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX370) * ($R447<>0), TRUE, ISNUMBER(BX370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY370) * ($R447<>0), TRUE, ISNUMBER(BY370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ370) * ($R447<>0), TRUE, ISNUMBER(BZ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA370) * ($R447<>0), TRUE, ISNUMBER(CA370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB370) * ($R447<>0), TRUE, ISNUMBER(CB370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC370) * ($R447<>0), TRUE, ISNUMBER(CC370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD370) * ($R447<>0), TRUE, ISNUMBER(CD370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE370) * ($R447<>0), TRUE, ISNUMBER(CE370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF370) * ($R447<>0), TRUE, ISNUMBER(CF370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG370) * ($R447<>0), TRUE, ISNUMBER(CG370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH370) * ($R447<>0), TRUE, ISNUMBER(CH370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI370) * ($R447<>0), TRUE, ISNUMBER(CI370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ370) * ($R447<>0), TRUE, ISNUMBER(CJ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK370) * ($R447<>0), TRUE, ISNUMBER(CK370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL370) * ($R447<>0), TRUE, ISNUMBER(CL370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM370) * ($R447<>0), TRUE, ISNUMBER(CM370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN370) * ($R447<>0), TRUE, ISNUMBER(CN370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO370) * ($R447<>0), TRUE, ISNUMBER(CO370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP370) * ($R447<>0), TRUE, ISNUMBER(CP370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ370) * ($R447<>0), TRUE, ISNUMBER(CQ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR370) * ($R447<>0), TRUE, ISNUMBER(CR370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS370) * ($R447<>0), TRUE, ISNUMBER(CS370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT370) * ($R447<>0), TRUE, ISNUMBER(CT370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU370) * ($R447<>0), TRUE, ISNUMBER(CU370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV370) * ($R447<>0), TRUE, ISNUMBER(CV370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW370) * ($R447<>0), TRUE, ISNUMBER(CW370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX370) * ($R447<>0), TRUE, ISNUMBER(CX370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY370) * ($R447<>0), TRUE, ISNUMBER(CY370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ370) * ($R447<>0), TRUE, ISNUMBER(CZ370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA370) * ($R447<>0), TRUE, ISNUMBER(DA370), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB370) * ($R447<>0), TRUE, ISNUMBER(DB370), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G371) * ($R448<>0), TRUE, ISNUMBER(G371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H371) * ($R448<>0), TRUE, ISNUMBER(H371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I371) * ($R448<>0), TRUE, ISNUMBER(I371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J371) * ($R448<>0), TRUE, ISNUMBER(J371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K371) * ($R448<>0), TRUE, ISNUMBER(K371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L371) * ($R448<>0), TRUE, ISNUMBER(L371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M371) * ($R448<>0), TRUE, ISNUMBER(M371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N371) * ($R448<>0), TRUE, ISNUMBER(N371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O371) * ($R448<>0), TRUE, ISNUMBER(O371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P371) * ($R448<>0), TRUE, ISNUMBER(P371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q371) * ($R448<>0), TRUE, ISNUMBER(Q371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R371) * ($R448<>0), TRUE, ISNUMBER(R371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S371) * ($R448<>0), TRUE, ISNUMBER(S371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T371) * ($R448<>0), TRUE, ISNUMBER(T371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U371) * ($R448<>0), TRUE, ISNUMBER(U371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V371) * ($R448<>0), TRUE, ISNUMBER(V371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W371) * ($R448<>0), TRUE, ISNUMBER(W371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X371) * ($R448<>0), TRUE, ISNUMBER(X371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y371) * ($R448<>0), TRUE, ISNUMBER(Y371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z371) * ($R448<>0), TRUE, ISNUMBER(Z371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA371) * ($R448<>0), TRUE, ISNUMBER(AA371), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB371) * ($R448<>0), TRUE, ISNUMBER(AB371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC371) * ($R448<>0), TRUE, ISNUMBER(AC371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD371) * ($R448<>0), TRUE, ISNUMBER(AD371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE371) * ($R448<>0), TRUE, ISNUMBER(AE371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF371) * ($R448<>0), TRUE, ISNUMBER(AF371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG371) * ($R448<>0), TRUE, ISNUMBER(AG371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH371) * ($R448<>0), TRUE, ISNUMBER(AH371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI371) * ($R448<>0), TRUE, ISNUMBER(AI371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ371) * ($R448<>0), TRUE, ISNUMBER(AJ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK371) * ($R448<>0), TRUE, ISNUMBER(AK371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL371) * ($R448<>0), TRUE, ISNUMBER(AL371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM371) * ($R448<>0), TRUE, ISNUMBER(AM371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN371) * ($R448<>0), TRUE, ISNUMBER(AN371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO371) * ($R448<>0), TRUE, ISNUMBER(AO371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP371) * ($R448<>0), TRUE, ISNUMBER(AP371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ371) * ($R448<>0), TRUE, ISNUMBER(AQ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR371) * ($R448<>0), TRUE, ISNUMBER(AR371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS371) * ($R448<>0), TRUE, ISNUMBER(AS371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT371) * ($R448<>0), TRUE, ISNUMBER(AT371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU371) * ($R448<>0), TRUE, ISNUMBER(AU371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV371) * ($R448<>0), TRUE, ISNUMBER(AV371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW371) * ($R448<>0), TRUE, ISNUMBER(AW371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX371) * ($R448<>0), TRUE, ISNUMBER(AX371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY371) * ($R448<>0), TRUE, ISNUMBER(AY371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ371) * ($R448<>0), TRUE, ISNUMBER(AZ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA371) * ($R448<>0), TRUE, ISNUMBER(BA371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB371) * ($R448<>0), TRUE, ISNUMBER(BB371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC371) * ($R448<>0), TRUE, ISNUMBER(BC371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD371) * ($R448<>0), TRUE, ISNUMBER(BD371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE371) * ($R448<>0), TRUE, ISNUMBER(BE371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF371) * ($R448<>0), TRUE, ISNUMBER(BF371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG371) * ($R448<>0), TRUE, ISNUMBER(BG371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH371) * ($R448<>0), TRUE, ISNUMBER(BH371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI371) * ($R448<>0), TRUE, ISNUMBER(BI371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ371) * ($R448<>0), TRUE, ISNUMBER(BJ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK371) * ($R448<>0), TRUE, ISNUMBER(BK371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL371) * ($R448<>0), TRUE, ISNUMBER(BL371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM371) * ($R448<>0), TRUE, ISNUMBER(BM371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN371) * ($R448<>0), TRUE, ISNUMBER(BN371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO371) * ($R448<>0), TRUE, ISNUMBER(BO371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP371) * ($R448<>0), TRUE, ISNUMBER(BP371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ371) * ($R448<>0), TRUE, ISNUMBER(BQ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR371) * ($R448<>0), TRUE, ISNUMBER(BR371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS371) * ($R448<>0), TRUE, ISNUMBER(BS371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT371) * ($R448<>0), TRUE, ISNUMBER(BT371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU371) * ($R448<>0), TRUE, ISNUMBER(BU371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV371) * ($R448<>0), TRUE, ISNUMBER(BV371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW371) * ($R448<>0), TRUE, ISNUMBER(BW371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX371) * ($R448<>0), TRUE, ISNUMBER(BX371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY371) * ($R448<>0), TRUE, ISNUMBER(BY371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ371) * ($R448<>0), TRUE, ISNUMBER(BZ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA371) * ($R448<>0), TRUE, ISNUMBER(CA371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB371) * ($R448<>0), TRUE, ISNUMBER(CB371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC371) * ($R448<>0), TRUE, ISNUMBER(CC371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD371) * ($R448<>0), TRUE, ISNUMBER(CD371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE371) * ($R448<>0), TRUE, ISNUMBER(CE371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF371) * ($R448<>0), TRUE, ISNUMBER(CF371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG371) * ($R448<>0), TRUE, ISNUMBER(CG371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH371) * ($R448<>0), TRUE, ISNUMBER(CH371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI371) * ($R448<>0), TRUE, ISNUMBER(CI371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ371) * ($R448<>0), TRUE, ISNUMBER(CJ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK371) * ($R448<>0), TRUE, ISNUMBER(CK371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL371) * ($R448<>0), TRUE, ISNUMBER(CL371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM371) * ($R448<>0), TRUE, ISNUMBER(CM371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN371) * ($R448<>0), TRUE, ISNUMBER(CN371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO371) * ($R448<>0), TRUE, ISNUMBER(CO371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP371) * ($R448<>0), TRUE, ISNUMBER(CP371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ371) * ($R448<>0), TRUE, ISNUMBER(CQ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR371) * ($R448<>0), TRUE, ISNUMBER(CR371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS371) * ($R448<>0), TRUE, ISNUMBER(CS371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT371) * ($R448<>0), TRUE, ISNUMBER(CT371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU371) * ($R448<>0), TRUE, ISNUMBER(CU371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV371) * ($R448<>0), TRUE, ISNUMBER(CV371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW371) * ($R448<>0), TRUE, ISNUMBER(CW371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX371) * ($R448<>0), TRUE, ISNUMBER(CX371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY371) * ($R448<>0), TRUE, ISNUMBER(CY371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ371) * ($R448<>0), TRUE, ISNUMBER(CZ371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA371) * ($R448<>0), TRUE, ISNUMBER(DA371), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB371) * ($R448<>0), TRUE, ISNUMBER(DB371), FALSE),\"\")","v":""}]
[null,null,{"$error":"#N/A"},0,null,null,{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(G372) * ($R449<>0), TRUE, ISNUMBER(G372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(H372) * ($R449<>0), TRUE, ISNUMBER(H372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(I372) * ($R449<>0), TRUE, ISNUMBER(I372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(J372) * ($R449<>0), TRUE, ISNUMBER(J372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(K372) * ($R449<>0), TRUE, ISNUMBER(K372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(L372) * ($R449<>0), TRUE, ISNUMBER(L372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(M372) * ($R449<>0), TRUE, ISNUMBER(M372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(N372) * ($R449<>0), TRUE, ISNUMBER(N372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(O372) * ($R449<>0), TRUE, ISNUMBER(O372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(P372) * ($R449<>0), TRUE, ISNUMBER(P372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Q372) * ($R449<>0), TRUE, ISNUMBER(Q372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(R372) * ($R449<>0), TRUE, ISNUMBER(R372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(S372) * ($R449<>0), TRUE, ISNUMBER(S372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(T372) * ($R449<>0), TRUE, ISNUMBER(T372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(U372) * ($R449<>0), TRUE, ISNUMBER(U372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(V372) * ($R449<>0), TRUE, ISNUMBER(V372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(W372) * ($R449<>0), TRUE, ISNUMBER(W372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(X372) * ($R449<>0), TRUE, ISNUMBER(X372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Y372) * ($R449<>0), TRUE, ISNUMBER(Y372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(Z372) * ($R449<>0), TRUE, ISNUMBER(Z372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AA372) * ($R449<>0), TRUE, ISNUMBER(AA372), FALSE),\"\")","v":false},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AB372) * ($R449<>0), TRUE, ISNUMBER(AB372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AC372) * ($R449<>0), TRUE, ISNUMBER(AC372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AD372) * ($R449<>0), TRUE, ISNUMBER(AD372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AE372) * ($R449<>0), TRUE, ISNUMBER(AE372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AF372) * ($R449<>0), TRUE, ISNUMBER(AF372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AG372) * ($R449<>0), TRUE, ISNUMBER(AG372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AH372) * ($R449<>0), TRUE, ISNUMBER(AH372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AI372) * ($R449<>0), TRUE, ISNUMBER(AI372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AJ372) * ($R449<>0), TRUE, ISNUMBER(AJ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AK372) * ($R449<>0), TRUE, ISNUMBER(AK372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AL372) * ($R449<>0), TRUE, ISNUMBER(AL372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AM372) * ($R449<>0), TRUE, ISNUMBER(AM372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AN372) * ($R449<>0), TRUE, ISNUMBER(AN372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AO372) * ($R449<>0), TRUE, ISNUMBER(AO372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AP372) * ($R449<>0), TRUE, ISNUMBER(AP372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AQ372) * ($R449<>0), TRUE, ISNUMBER(AQ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AR372) * ($R449<>0), TRUE, ISNUMBER(AR372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AS372) * ($R449<>0), TRUE, ISNUMBER(AS372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AT372) * ($R449<>0), TRUE, ISNUMBER(AT372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AU372) * ($R449<>0), TRUE, ISNUMBER(AU372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AV372) * ($R449<>0), TRUE, ISNUMBER(AV372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AW372) * ($R449<>0), TRUE, ISNUMBER(AW372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AX372) * ($R449<>0), TRUE, ISNUMBER(AX372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AY372) * ($R449<>0), TRUE, ISNUMBER(AY372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(AZ372) * ($R449<>0), TRUE, ISNUMBER(AZ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BA372) * ($R449<>0), TRUE, ISNUMBER(BA372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BB372) * ($R449<>0), TRUE, ISNUMBER(BB372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BC372) * ($R449<>0), TRUE, ISNUMBER(BC372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BD372) * ($R449<>0), TRUE, ISNUMBER(BD372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BE372) * ($R449<>0), TRUE, ISNUMBER(BE372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BF372) * ($R449<>0), TRUE, ISNUMBER(BF372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BG372) * ($R449<>0), TRUE, ISNUMBER(BG372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BH372) * ($R449<>0), TRUE, ISNUMBER(BH372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BI372) * ($R449<>0), TRUE, ISNUMBER(BI372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BJ372) * ($R449<>0), TRUE, ISNUMBER(BJ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BK372) * ($R449<>0), TRUE, ISNUMBER(BK372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BL372) * ($R449<>0), TRUE, ISNUMBER(BL372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BM372) * ($R449<>0), TRUE, ISNUMBER(BM372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BN372) * ($R449<>0), TRUE, ISNUMBER(BN372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BO372) * ($R449<>0), TRUE, ISNUMBER(BO372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BP372) * ($R449<>0), TRUE, ISNUMBER(BP372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BQ372) * ($R449<>0), TRUE, ISNUMBER(BQ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BR372) * ($R449<>0), TRUE, ISNUMBER(BR372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BS372) * ($R449<>0), TRUE, ISNUMBER(BS372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BT372) * ($R449<>0), TRUE, ISNUMBER(BT372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BU372) * ($R449<>0), TRUE, ISNUMBER(BU372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BV372) * ($R449<>0), TRUE, ISNUMBER(BV372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BW372) * ($R449<>0), TRUE, ISNUMBER(BW372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BX372) * ($R449<>0), TRUE, ISNUMBER(BX372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BY372) * ($R449<>0), TRUE, ISNUMBER(BY372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(BZ372) * ($R449<>0), TRUE, ISNUMBER(BZ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CA372) * ($R449<>0), TRUE, ISNUMBER(CA372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CB372) * ($R449<>0), TRUE, ISNUMBER(CB372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CC372) * ($R449<>0), TRUE, ISNUMBER(CC372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CD372) * ($R449<>0), TRUE, ISNUMBER(CD372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CE372) * ($R449<>0), TRUE, ISNUMBER(CE372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CF372) * ($R449<>0), TRUE, ISNUMBER(CF372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CG372) * ($R449<>0), TRUE, ISNUMBER(CG372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CH372) * ($R449<>0), TRUE, ISNUMBER(CH372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CI372) * ($R449<>0), TRUE, ISNUMBER(CI372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CJ372) * ($R449<>0), TRUE, ISNUMBER(CJ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CK372) * ($R449<>0), TRUE, ISNUMBER(CK372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CL372) * ($R449<>0), TRUE, ISNUMBER(CL372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CM372) * ($R449<>0), TRUE, ISNUMBER(CM372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CN372) * ($R449<>0), TRUE, ISNUMBER(CN372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CO372) * ($R449<>0), TRUE, ISNUMBER(CO372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CP372) * ($R449<>0), TRUE, ISNUMBER(CP372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CQ372) * ($R449<>0), TRUE, ISNUMBER(CQ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CR372) * ($R449<>0), TRUE, ISNUMBER(CR372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CS372) * ($R449<>0), TRUE, ISNUMBER(CS372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CT372) * ($R449<>0), TRUE, ISNUMBER(CT372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CU372) * ($R449<>0), TRUE, ISNUMBER(CU372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CV372) * ($R449<>0), TRUE, ISNUMBER(CV372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CW372) * ($R449<>0), TRUE, ISNUMBER(CW372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CX372) * ($R449<>0), TRUE, ISNUMBER(CX372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CY372) * ($R449<>0), TRUE, ISNUMBER(CY372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(CZ372) * ($R449<>0), TRUE, ISNUMBER(CZ372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DA372) * ($R449<>0), TRUE, ISNUMBER(DA372), FALSE),\"\")","v":""},{"$f":"IFERROR(_xlfn.IFS(ISNUMBER(DB372) * ($R449<>0), TRUE, ISNUMBER(DB372), FALSE),\"\")","v":""}]
[]
[]
[null,null,"Likutinė vertė pagal eilutes",null,null,"koreguotos formules"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},{"$f":"E257","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(G339/($E396*$J145)*G358,0)","v":0},{"$f":"IFERROR(H339/($E396*$J145)*H358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BT339/($E396*$J145)*BT358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(DB339/($E396*$J145)*DB358,0)","v":0}]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},{"$f":"E258","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(G340/($E397*$J146)*G359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,{"$f":"IFERROR(H341/($E398*$J147)*H360,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS344/($E401*$J150)*BS363,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,{"$f":"IFERROR(H345/($E402*$J151)*H364,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS348/($E405*$J154)*BS367,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,{"$f":"IFERROR(H349/($E406*$J155)*H368,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS352/($E409*$J158)*BS371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},0,{"$error":"#N/A"},null,0,{"$f":"IFERROR(H353/($E410*$J159)*H372,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"B.","Investicijų likutinė vertė","Išvedimui į lentelę",null,{"$f":"SUM(G396:G410)","v":0},{"$f":"SUM(H396:H410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT396:BT410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"PVM tarifas pagal biudžeto eilutes"]
[null,null,"Biudžeto eilutė","-","Komentaras","Reikšmė"]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C416,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},{"$f":"E416","v":"Atkelta iš Data1 darbalapio"},{"$f":"VLOOKUP(C417,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,{"$f":"E417","v":"Atkelta iš Data1 darbalapio"},{"$f":"VLOOKUP(C418,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C419,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C420,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C421,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C422,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C423,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C424,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C425,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C426,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C427,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C428,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C429,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},0,"Atkelta iš Data1 darbalapio",{"$f":"VLOOKUP(C430,Data1!$A$2:$C$25,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nenaudojama","Išrinti? Nors yra naudojama"]
[null,null,"Investiicjų, reinvesticijų, projektavimo išlaidų planavimas",null,null,null,null,null,"taisyta"]
[null,null,{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},"Bendra suma, Eur be PVM","PVM","Bendra suma, Eur su PVM",{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},"Poveiklės turto naudojimo pradžios metai","Poveiklės turto naudijimo pradžios mėnesis","Poveiklės turto naudojimo laikotarpis per PAL",{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},"Poveiklės reinvesiticjų kartai per PAL (spec. skaičiavimai)","Poveiklės reinvesticijų kartai per PAL",{"$f":"V.1!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"B145","v":{"$error":"#N/A"}},{"$f":"D145","v":0},{"$f":"E145","v":0},{"$f":"F145","v":0},{"$f":"G145","v":0},{"$f":"F435*G435","v":0},{"$f":"IF($F$74=\"Ne\",0,IFERROR(H435*F416,0))","v":0},{"$f":"SUM(H435:I435)","v":0},{"$f":"H145","v":0},{"$f":"I145","v":0},{"$f":"L435+1","v":1},{"$f":"M435*12-11","v":1},{"$f":"PAL-M435+1","v":20},{"$f":"IF(E257=0,0,O435)","v":{"$error":"#N/A"}},{"$f":"IFERROR(ROUND(O435/P435,2),0)","v":0},{"$f":"IF(Q435<=1, 0, IF(Q435=INT(Q435), Q435-1, INT(Q435)))","v":0},{"$f":"K145","v":0}]
[null,null,{"$error":"#N/A"},{"$f":"D146","v":0},{"$f":"E146","v":0},0,0,{"$f":"F436*G436","v":0},0,{"$f":"SUM(H436:I436)","v":0},0,0,{"$f":"L436+1","v":1},1,20,{"$f":"IF(E258=0,0,O436)","v":{"$error":"#N/A"}},{"$f":"IFERROR(ROUND(O436/P436,2),0)","v":0},{"$f":"IF(Q436<=1, 0, IF(Q436=INT(Q436), Q436-1, INT(Q436)))","v":0},{"$f":"K146","v":0}]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[null,null,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,1,1,20,{"$error":"#N/A"},0,0,0]
[]
[]
[null,null,"PVM tarifas pagal pajamų eilutes"]
[null,null,"Biudžeto eilutė","-","Komentaras","Reikšmė"]
[null,null,{"$f":"B461","v":"C.1."},{"$f":"D461","v":0},"Atkelta iš Data1 darbalapio",{"$f":"Data1!C13","v":0.21}]
[null,null,{"$f":"B462","v":"C.2."},0,{"$f":"E454","v":"Atkelta iš Data1 darbalapio"},{"$f":"Data1!C14","v":0.21}]
[null,null,{"$f":"B463","v":"C.3."},0,{"$f":"E455","v":"Atkelta iš Data1 darbalapio"},{"$f":"Data1!C15","v":"-"}]
[]
[]
[null,null,"Pajamų modeliavimo prielaidos"]
[null,{"$f":"INDIRECT(\"DuomenysC_\"&D2)","v":"Biudžeto eilutės kodas"},"Projekto biudžeto eilutė","Eilutė","Mato vnt.","Kiekis (per metus)","Vieneto kaina, Eur su PVM","Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Komentaras / Pagrindimas","Kiekis * Kaina","PVM","Bendra suma, Eur"]
[null,"C.1.","Prekių pardavimo pajamos",0,0,0,0,0,0,0,{"$f":"F461*G461","v":0},{"$f":"IF(F$74=\"Ne\",0,IFERROR(K461*F454,0))","v":0},{"$f":"SUM(K461:L461)","v":0}]
[null,"C.2.","Paslaugų suteikimo pajamos",0,0,0,0,0,0,0,{"$f":"F462*G462","v":0},{"$f":"IF(F$74=\"Ne\",0,IFERROR(K462*F455,0))","v":0},{"$f":"SUM(K462:L462)","v":0}]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",0,0,0,0,0,0,0,{"$f":"F463*G463","v":0},{"$f":"IF(F$74=\"Ne\",0,IFERROR(K463*F456,0))","v":0},{"$f":"SUM(K463:L463)","v":0}]
[]
[]
[null,null,"Pajamų žymeklis (Ar atitinkamais metais gaunamos pajamos?)",null,null,null,"koreguotos"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B461","v":"C.1."},{"$f":"D461","v":0},null,null,{"$f":"AND($H461<=G$467,$I461>=G$467)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H461<=AM$467,$I461>=AM$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H461<=BS$467,$I461>=BS$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"B462","v":"C.2."},0,null,null,{"$f":"AND($H462<=G$467,$I462>=G$467)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H462<=AM$467,$I462>=AM$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H462<=BS$467,$I462>=BS$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"B463","v":"C.3."},0,null,null,{"$f":"AND($H463<=G$467,$I463>=G$467)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H463<=AM$467,$I463>=AM$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H463<=BS$467,$I463>=BS$467)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,null,"Pajamos per PAL pagal biudžeto eilutes"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"B461","v":"C.1."},{"$f":"D461","v":0},null,null,{"$f":"IF(G468,$M461,0)","v":0},{"$f":"IF(H468,$M461,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM468,$M461,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS468,$M461,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"B462","v":"C.2."},0,null,null,{"$f":"IF(G469,$M462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM469,$M462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS469,$M462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"B463","v":"C.3."},0,null,null,{"$f":"IF(G470,$M463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM470,$M463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS470,$M463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"PVM tarifas pagal išlaidų eilutes",null,null,"koreguotos"]
[null,null,"Biudžeto eilutė","-","Komentaras","Reikšmė"]
[null,null,{"$f":"B492","v":"D.1.1."},{"$f":"D492","v":0},"Atkelta iš Data1",{"$f":"Data1!C18","v":0.21}]
[null,null,"D.1.2.",{"$f":"D493","v":0},{"$f":"E482","v":"Atkelta iš Data1"},{"$f":"Data1!C19","v":"-"}]
[null,null,"D.1.3.",0,{"$f":"E483","v":"Atkelta iš Data1"},{"$f":"Data1!C20","v":0.21}]
[null,null,"D.1.4.",0,{"$f":"E484","v":"Atkelta iš Data1"},{"$f":"Data1!C21","v":0.21}]
[null,null,"D.1.5.",0,{"$f":"E485","v":"Atkelta iš Data1"},{"$f":"Data1!C22","v":0.21}]
[null,null,"D.1.6.",0,{"$f":"E486","v":"Atkelta iš Data1"},{"$f":"Data1!C23","v":0.21}]
[]
[]
[null,null,"Veiklos išlaidų modeliavimo prielaidos"]
[null,{"$f":"INDIRECT(\"DuomenysD_\"&D2)","v":"Biudžeto eilutės kodas"},"Projekto biudžeto eilutė","Eilutė","Mato vnt.","Kiekis (per metus)","Vieneto kaina, Eur su PVM","Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Komentaras / Pagrindimas","Kiekis * Kaina","PVM","Bendra suma, Eur"]
[null,"D.1.1.","Žaliavos",0,0,0,0,0,0,0,{"$f":"F492*G492","v":0},{"$f":"IF(F$74=\"Ne\",0,IFERROR(F482*K492,0))","v":0},{"$f":"SUM(K492:L492)","v":0}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Veiklos išlaidų žymeklis (Ar atitinkamais metais patiriamos išlaidos?)",null,null,"koreguota"]
[null,null,"Biudžeto eilutė","Metai","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"D.1.1.","Žaliavos",null,"-",{"$f":"AND($H492<=G$501,$I492>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H492<=AM$501,$I492>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H492<=BS$501,$I492>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"D.1.2.","Darbo užmokesčio išlaidos",null,"-",{"$f":"AND($H493<=G$501,$I493>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H493<=AM$501,$I493>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H493<=BS$501,$I493>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"D.1.3.","Elektros energijos išlaidos",null,"-",{"$f":"AND($H494<=G$501,$I494>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H494<=AM$501,$I494>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H494<=BS$501,$I494>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,"-",{"$f":"AND($H495<=G$501,$I495>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H495<=AM$501,$I495>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H495<=BS$501,$I495>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,"-",{"$f":"AND($H496<=G$501,$I496>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H496<=AM$501,$I496>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H496<=BS$501,$I496>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"D1.6.","Kitos išlaidos",null,"-",{"$f":"AND($H497<=G$501,$I497>=G$501)","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H497<=AM$501,$I497>=AM$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND($H497<=BS$501,$I497>=BS$501)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,null,"Veiklos išlaidų per PAL pagal biudžeto eilutes"]
[null,null,"Biudžeto eilutė","Eilutė","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"D.1.1.","Žaliavos",null,null,{"$f":"IF(G502=TRUE,$M492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM502=TRUE,$M492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS502=TRUE,$M492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,{"$f":"IF(G503=TRUE,$M493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM503=TRUE,$M493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS503=TRUE,$M493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.3.","Elektros energijos išlaidos",null,null,{"$f":"IF(G504=TRUE,$M494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM504=TRUE,$M494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS504=TRUE,$M494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,{"$f":"IF(G505=TRUE,$M495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM505=TRUE,$M495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS505=TRUE,$M495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,{"$f":"IF(G506=TRUE,$M496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM506=TRUE,$M496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS506=TRUE,$M496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D1.6.","Kitos išlaidos",null,null,{"$f":"IF(G507=TRUE,$M497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM507=TRUE,$M497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS507=TRUE,$M497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Standartinio atvejo investicijų finansavimo modeliavimas"]
[null,null,"Biudžeto eilutė","Eilutė","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10]
[null,null,"G.1.1.","ES struktūrinės paramos lėšos","Finansuojama kažkoks procentas nuo tinkamų finansuoti išlaidų",null,{"$f":"IF($F$75=\"Taip\",\n  IF($F$68=\"Taip\",\n    SUMIF($S$435:$S$449,\"Taip\",G183:G197)*$F$69,0),\n    0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Likutis finansuojamas viešosiomis lėšomis",null,{"$f":"IF($F$75=\"Taip\",G7-G522-G15,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Standartinio atvejo veiklos išlaidų ir reinvesticijų finansavimo modeliavimas"]
[null,null,"Biudžeto eilutė","Eilutė","Komentaras","-",{"$f":"G5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AM5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BS5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)","Veiklos išlaidos finansavimo modelis",null,{"$f":"IF($F$75=\"Taip\",IF(G34<0,G34*-1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$75=\"Taip\",IF(AM34<0,AM34*-1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$75=\"Taip\",IF(BS34<0,BS34*-1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Pradinių investicijų, reinvesticijų ir likutinės vertės prielaidos (default reikšmės)"]
[null,null,"Default: tuščia, išskyrus A.5. - A.7. Testavimui: palikti kelias random reikšmes.","Default: tuščia, išskyrus A.5. - A.7. Testavimui: palikti kelias random reikšmes.","Default: tuščia.","Default: tuščia","Default: tuščia","kokia mintis čia?"]
[null,null,"Biudžeto eilutė","Eilutė","Mato vnt.","Kiekis",{"$f":"IF($H$22=\"Taip\",\"Vieneto kaina / Apskaičiavimo bazė, Eur be PVM)\", \"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)\")","v":"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"A.6.","Administravimas ir vykdymas"]
[null,null,"A.7.","Kitos paslaugos ir išlaidos"]
[null,null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"]
[]
[]
[null,null,"Pradinių investicijų, reinvesticijų ir likutinės vertės prielaidos (auto fill pagal biudžeto eilučių pasirinkimus)",null,null,null,null,"kam sita lentele?","prielaidos"]
[null,null,"Default: tuščia, išskyrus A.5. - A.7. Testavimui: palikti kelias random reikšmes.","Default: tuščia, išskyrus A.5. - A.7. Testavimui: palikti kelias random reikšmes.","Default: tuščia.","Default: tuščia","Default: tuščia","Default: 1","Default: Sutampa su investicijų laikotarpio pabaiga","Default: Turto naudingo tarnavimo laikotarpis yra vienodas, išskyrus A.1-A.2, A.5.-A.7. eilutes.","Default: Jei poveiklės biudžeto eilutė yra ne A.3. tai 0, kitu atveju visų poveiklių projektavimas skaičiuojamas kaip statinis procentas nuo biudžeto eilutės vertės","Default: tuščia","Default: Jei modeliuojamas finansavimo modelis ir jei prašomas finansavimas, visos išlaidos yra tinkamos finansuoti. Kitais atvejais Ne."]
[null,null,"Biudžeto eilutė","Eilutė","Mato vnt.","Kiekis",{"$f":"IF($H$22=\"Taip\",\"Vieneto kaina / Apskaičiavimo bazė, Eur be PVM)\", \"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)\")","v":"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)"},"Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Poveiklės turto naudingo tarnavimo laikotarpis (TNTL)","Projektavimas, proc.","Komentaras","Ar tinkamos finansuoti išlaidos?"]
[null,null,{"$f":"V.1!C17","v":{"$error":"#N/A"}},{"$f":"V.1!E17","v":0},{"$f":"V.1!F17","v":0},{"$f":"V.1!G17","v":0},{"$f":"V.1!H17","v":0},1,{"$f":"F76","v":0},{"$f":"IF(AND(C592<>\"A.3.\",C592<>\"A.4.\"),0,$F$56)","v":{"$error":"#N/A"}},{"$f":"IF(C592<>\"A.3.\",0,$F$57)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($F$59=\"Taip\",$F$60=\"Taip\",C592<>\"A.1.\",C592<>\"A.2.\"),\"Taip\",\"Ne\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"V.1!C18","v":{"$error":"#N/A"}},{"$f":"V.1!E18","v":0},{"$f":"V.1!F18","v":0},{"$f":"V.1!G18","v":0},{"$f":"V.1!H18","v":0},1,{"$f":"$I$592","v":0},{"$f":"IF(AND(C593<>\"A.3.\",C593<>\"A.4.\"),0,$F$56)","v":{"$error":"#N/A"}},{"$f":"IF(C593<>\"A.3.\",0,$F$57)","v":{"$error":"#N/A"}},null,{"$f":"IF(AND($F$59=\"Taip\",$F$60=\"Taip\",C593<>\"A.1.\",C593<>\"A.2.\"),\"Taip\",\"Ne\")","v":{"$error":"#N/A"}}]
[null,null,{"$f":"V.1!C19","v":{"$error":"#N/A"}},{"$f":"V.1!E19","v":0},{"$f":"V.1!F19","v":0},{"$f":"V.1!G19","v":0},{"$f":"V.1!H19","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C20","v":{"$error":"#N/A"}},{"$f":"V.1!E20","v":0},{"$f":"V.1!F20","v":0},{"$f":"V.1!G20","v":0},{"$f":"V.1!H20","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C21","v":{"$error":"#N/A"}},{"$f":"V.1!E21","v":0},{"$f":"V.1!F21","v":0},{"$f":"V.1!G21","v":0},{"$f":"V.1!H21","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C22","v":{"$error":"#N/A"}},{"$f":"V.1!E22","v":0},{"$f":"V.1!F22","v":0},{"$f":"V.1!G22","v":0},{"$f":"V.1!H22","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C23","v":{"$error":"#N/A"}},{"$f":"V.1!E23","v":0},{"$f":"V.1!F23","v":0},{"$f":"V.1!G23","v":0},{"$f":"V.1!H23","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C24","v":{"$error":"#N/A"}},{"$f":"V.1!E24","v":0},{"$f":"V.1!F24","v":0},{"$f":"V.1!G24","v":0},{"$f":"V.1!H24","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C25","v":{"$error":"#N/A"}},{"$f":"V.1!E25","v":0},{"$f":"V.1!F25","v":0},{"$f":"V.1!G25","v":0},{"$f":"V.1!H25","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C26","v":{"$error":"#N/A"}},{"$f":"V.1!E26","v":0},{"$f":"V.1!F26","v":0},{"$f":"V.1!G26","v":0},{"$f":"V.1!H26","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C27","v":{"$error":"#N/A"}},{"$f":"V.1!E27","v":0},{"$f":"V.1!F27","v":0},{"$f":"V.1!G27","v":0},{"$f":"V.1!H27","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,{"$f":"V.1!C28","v":{"$error":"#N/A"}},{"$f":"V.1!E28","v":0},{"$f":"V.1!F28","v":0},{"$f":"V.1!G28","v":0},{"$f":"V.1!H28","v":0},1,0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,"A.6.","Administravimas ir vykdymas",{"$f":"V.1!F30","v":0},{"$f":"V.1!G30","v":0},{"$f":"V.1!H30","v":0},1,0,0,0,null,"Taip"]
[null,null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"V.1!F31","v":0},{"$f":"V.1!G31","v":0},{"$f":"V.1!H31","v":0},1,0,0,0,null,"Taip"]
[null,null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"V.1!F29","v":0},{"$f":"V.1!G29","v":0},{"$f":"V.1!H29","v":0},1,0,0,0,null,"Taip"]
[]
[]
[null,null,"Pradinių investicijų, reinvesticijų ir likutinės vertės prielaidos (testavimui)"]
[null,null,"Biudžeto eilutė","Eilutė","Mato vnt.","Kiekis",{"$f":"IF($H$22=\"Taip\",\"Vieneto kaina / Apskaičiavimo bazė, Eur be PVM)\", \"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)\")","v":"Vieneto kaina / Apskaičiavimo bazė, Eur su PVM)"},"Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Poveiklės turto naudingo tarnavimo laikotarpis (TNTL)","Projektavimas, proc.","Komentaras","Ar tinkamos finansuoti išlaidos?"]
[null,null,"A.3.","Eilutė 1","m2",1000,100,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 2","vnt.",15,1000,{"$f":"$H$611","v":1},{"$f":"$I$611","v":3},{"$f":"$J$611","v":20},{"$f":"$K$611","v":0.05},null,{"$f":"$M$611","v":"Taip"}]
[null,null,"A.3.","Eilutė 3","kompl.",1,8000,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 4","m2",1000,150,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 5","kompl.",1,2500,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 6","vnt.",5,50000,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 7","m2",1000,100,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 8","m2",1000,150,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 9","m2",1000,100,1,3,20,0.05,null,"Taip"]
[null,null,"A.3.","Eilutė 10","kompl.",1,35000,1,3,20,0.05,null,"Taip"]
[null,null,"A.1.","Eilutė 11 (Žemės įsigijimas)","kompl.",1,35000,1,3,20,0,null,"Ne"]
[null,null,"A.2.","Eilutė 12 (Nekilnojamojo turto įsigijimas)","kompl.",1,25000,1,3,20,0,null,"Ne"]
[null,null,"A.6.","Administravimas ir vykdymas","kompl.",1,15000,1,3,0,0,null,{"$f":"$M$611","v":"Taip"}]
[null,null,"A.7.","Kitos paslaugos ir išlaidos","vnt.",1,100000,1,3,0,0,null,{"$f":"$M$611","v":"Taip"}]
[null,null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos","vnt.",1,55085,1,3,0,0,null,{"$f":"$M$611","v":"Taip"}]

{"sheet":"1","index":11,"n_rows":89,"n_cols":18,"rows_kept":89,"cut":false,"hidden":false,"merged":[[56,1,56,6],[58,1,58,6],[60,1,60,6],[64,1,64,6],[48,1,48,6],[50,1,50,6],[62,1,62,6],[52,1,52,6],[54,1,54,6],[48,8,48,9],[48,11,48,15],[43,1,43,6],[45,1,45,6],[79,1,79,6],[78,1,78,6],[78,8,78,9],[78,10,78,11],[76,1,76,6],[76,8,76,9],[76,10,76,11],[77,1,77,6],[77,8,77,9],[77,10,77,11],[79,8,79,9],[79,10,79,11],[80,1,80,6],[80,8,80,9],[80,10,80,11],[80,12,80,13],[80,14,80,15],[79,12,79,13],[79,14,79,15],[77,14,77,15],[77,12,77,13],[31,8,31,13],[78,14,78,15],[42,11,42,15],[74,14,74,15],[74,10,74,11],[50,10,50,12],[78,12,78,13],[76,12,76,13],[74,12,74,13],[50,13,50,15],[75,8,75,9],[75,10,75,11],[75,12,75,13],[75,14,75,15],[74,8,74,9],[76,14,76,15],[66,1,66,6],[3,8,3,15],[4,8,4,15],[19,8,19,10],[23,8,23,10],[37,1,37,6],[37,8,37,15],[33,8,33,13],[21,8,21,13],[25,8,25,13],[29,8,29,13],[27,8,27,10],[35,8,35,10],[33,1,33,6],[35,1,35,6],[29,1,29,6],[31,1,31,6],[41,1,41,6],[19,1,19,6],[21,1,21,6],[23,1,23,6],[25,1,25,6],[39,1,39,6],[27,1,27,6]]}
[]
[null,1,"Žymeklis"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C109,Data2!B109)","v":"Keisti skaičiuoklės paskirtį"},null,null,null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C110,Data2!B110)","v":"TĘSTINĖS VEIKLOS LĖŠŲ POREIKIO INVESTICIJOMS Į ILGALAIKĮ TURTĄ PAGRINDIMO FORMA"}]
[null,{"$f":"B4","v":"Keisti skaičiuoklės paskirtį"},null,null,null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C111,Data2!B111)","v":"INVESTICIJŲ PROJEKTO RENGIMO SKAIČIUOKLĖ"},null,null,null,null,null,null,null,null,"Metodika ↗"]
[]
[]
[]
[null,"Pasirinkite Jūsų kalbą / Please select your language:",null,null,null,null,null,null,"LT"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C3,Data2!B3)","v":"Skaičiuoklę sudaro šios dalys:"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C4,Data2!B4)","v":"- Projekto investicijų, investicijų likutinės vertės, veiklos pajamų, veiklos išlaidų, mokesčių, finansavimo ir socialinės ekonominės naudos (žalos) prognozė pagal visas projekto alternatyvas,"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C5,Data2!B5)","v":"- Projekto finansinių ir ekonominių rodiklių apskaičiavimas, išvados (pasiūlymas) dėl projekto alternatyvos pasirinkimo, Projekto jautrumo ir rizikų analizė ir"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C105,Data2!B105)","v":"- PP rizikų pasidalijimas ir rodiklių apskaičiavimas."}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C112,Data2!B112)","v":"- Tęstinės veiklos lėšų poreikio prielaidų pateikimas"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C113,Data2!B113)","v":"- Investicijų, investicijų likutinės vertės, veiklos pajamų, veiklos išlaidų, mokesčių, finansavimo prognozė kiekvienai pasirinktai alternatyvai"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C114,Data2!B114)","v":"- Finansinių ir efektyvumo rodiklių apskaičiavimas, išvados (pasiūlymas) dėl alternatyvos pasirinkimo, jautrumo ir rizikų analizė"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C115,Data2!B115)","v":"- Investicijų poreikio pagrindimas ir papildomos informacijos pateikimas"}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C116,Data2!B116)","v":"Asignavimų valdytojo kodas "},null,null,null,null,null,null,"Įrašykite asignavimų valdytojo kodą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C117,Data2!B117)","v":"Asignavimų valdytojo pavadinimas"},null,null,null,null,null,null,"Įrašykite asignavimų valdytojo pavadinimą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C118,Data2!B118)","v":"Įstaigos kodas"},null,null,null,null,null,null,"Įrašykite įstaigos kodą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C119,Data2!B119)","v":"Įstaigos pavadinimas"},null,null,null,null,null,null,"Įrašykite įstaigos pavadinimą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C120,Data2!B120)","v":"Tęstinės priemonės kodas"},null,null,null,null,null,null,"Įrašykite tęstinės priemonės kodą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C121,Data2!B121)","v":"Tęstinės priemonės pavadinimas"},null,null,null,null,null,null,"Įrašykite tęstinės priemonės pavadinimą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C122,Data2!B122)","v":"Formos rengėjas"},null,null,null,null,null,null,"Įrašykite formos rengėjo įstaigos pavadinimą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C123,Data2!B123)","v":"Rengėjo atstovo elektroninis paštas"},null,null,null,null,null,null,"Įrašykite formos rengėjo atstovo elektroninį paštą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C124,Data2!B124)","v":"Rengėjo atstovo kontaktinis telefonas"},null,null,null,null,null,null,"Įrašykite formos rengėjo atstovo kontaktinį telefoną"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C9,Data2!B9)","v":"Įveskite numatomo įgyvendinti projekto pavadinimą"},null,null,null,null,null,null,"Irašykite projekto pavadinimą"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C10,Data2!B10)","v":"Nurodykite pildymo datą"},null,null,null,null,null,null,"2026-01-01"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C13,Data2!B13)","v":"Nurodykite veiklų įgyvendinimo pradžios datą"},null,null,null,null,null,null,"2026-01-01",null,{"$f":"IF(Veiklu_pradzia<I40,\"Klaida: veiklų įgyvendinimo pradžios data negali būti ankstesnė nei pildymo data\",\"\")","v":""}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C125,Data2!B125)","v":"Pasirinkite rodiklių analizės principą"},null,null,null,null,null,null,null,null,"Efektyvumas"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C126,Data2!B126)","v":"Nurodykite ataskaitinio laikotarpio trukmę (metais)"},null,null,null,null,null,null,{"$f":"PAL","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Efektyvumas"]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C6,Data2!B6)","v":"Pasirinkite analizės metodą bei rodiklių apskaičiavimo principą"},null,null,null,null,null,null,"Sąnaudų naudos analizė"]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C11,Data2!B11)","v":"Nurodykite projekto ataskaitinio laikotarpio trukmę (metais) ir projekto įgyvendinimo būdą"},null,null,null,null,null,null,20,null,{"$f":"IF(VPSP=\"Taip\",\"Pasirinktas VPSP projekto įgyvendinimas\",\"\")","v":""},null,null,{"$f":"IF(Data0!E2=\"Taip\",IF(Data0!EW2=1,\"IP skaičiuoklė\",\"Apskaičiuojami viešojo sektoriaus VPSP rodikliai\"),\"\")","v":""}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C12,Data2!B12)","v":"Nurodykite, per kiek metų numatote atlikti investicijas"},null,null,null,null,null,null,3,null,{"$f":"IF(I53>I51,\"Klaida: investicijų trukmė negali viršyti ataskaitinio laikotarpio\",\"\")","v":""}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C16,Data2!B16)","v":"Esant poreikiui, patikslinkite taikomą realią finansinę diskonto normą"},null,null,null,null,null,null,0.04]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C17,Data2!B17)","v":"Esant poreikiui, patikslinkite taikomus PVM tarifus ir pažymėkite varnelę, jeigu PVM negalite įtraukti į atskaitą ir susigrąžinti"}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C18,Data2!B18)","v":"Esant poreikiui, patikslinkite taikomą socialinę diskonto normą"},null,null,null,null,null,null,0.05]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C106,Data2!B106)","v":"Esant poreikiui, patikslinkite taikomą indeksą realių pinigų srautų konvertavimui į nominalius"},null,null,null,null,null,null,0.03]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C127,Data2!B127)","v":"Nurodykite analizės objektą (būtina pasirinkti analizės objektą (A) ir pagal poreikį iki trijų papildomų) bei nurodykite paslaugos pokyčio rodiklį (PPR):"}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C20,Data2!B20)","v":"Nurodykite analizės objektą (būtina pasirinkti analizės objektą (A) ir pagal poreikį iki trijų papildomų) bei ekonominės veiklos sektoriaus projekto tipą (pagrindinį ir pagal poreikį iki trijų papildomų):"}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C128,Data2!B128)","v":"Jei planuojate IP skaičiuoklę pildyti naudodami veiklų, iš kurių bus formuojamos alternatyvos, šablonus, pažymėkite varnele langelį."},null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"",null,""]
[null,null,null,null,null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C21,Data2!B21)","v":"Analizės objektas (A)"},null,{"$f":"IF(Kalba=\"EN\",Data2!C22,Data2!B22)","v":"Analizės objektas (B)"},null,{"$f":"IF(Kalba=\"EN\",Data2!C23,Data2!B23)","v":"Analizės objektas (C)"},null,{"$f":"IF(Kalba=\"EN\",Data2!C24,Data2!B24)","v":"Analizės objektas (D)"}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C26,Data2!B26)","v":"Pagrindinis ekonominės veiklos sektoriaus (EVS) projektų tipas (I)"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C27,Data2!B27)","v":"Papildomas EVS projektų tipas (II)"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C28,Data2!B28)","v":"Papildomas EVS projektų tipas (III)"},null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C27,Data2!B27)","v":"Papildomas EVS projektų tipas (II)"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C29,Data2!B29)","v":"Papildomas EVS projektų tipas (IV)"},null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C28,Data2!B28)","v":"Papildomas EVS projektų tipas (III)"}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C107,Data2!B107)","v":"Paslaugos pokyčio rezultatas (PPR)"},null,null,null,null,{"$f":"IF(Kalba=\"EN\",Data2!C29,Data2!B29)","v":"Papildomas EVS projektų tipas (IV)"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Copyright \" & \"© \" & YEAR(TODAY()) & \" Všį Centrinė projektų valdymo agentūra.\" & \" Visos teisės saugomos. \"","v":"Copyright © 2026 Všį Centrinė projektų valdymo agentūra. Visos teisės saugomos. "},null,null,null,null,null,"Versija:","v2.3.1"]

{"sheet":"V.1","index":12,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,"Veiklos nr.","Veiklos pavadinimas:","Ataskaitinis laikotarpis"]
[null,null,null,"V.1",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""]
[]
[]
[]
[null,null,null,"Ataskaitinis laikotarpis:",{"$f":"PAL","v":20},"metai"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne","Taip"]
[null,null,null,3,"ES finansavimo intensyvumas","proc.",0.8]
[]
[]
[null,null,null,"INVESTICIJŲ PRIELAIDOS"]
[null,null,"Biudžeto eilutės kodas","Projekto biudžeto eilutė (pasirinkite iš sąrašo)","Eilutė","Mato vnt.","Kiekis",{"$f":"IF(pvm_susigrazinimas=\"Taip\",\"Vieneto kaina, Eur su PVM\", \"Vieneto kaina, Eur be PVM\")","v":"Vieneto kaina, Eur su PVM"},"Pinigų srauto pradžios metai","Pinigų srauto pabaigos metai","Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai","Komentaras / Pagrindimas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.1!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,"VEIKLOS PAJAMŲ PRIELAIDOS"]
[null,null,"Biudžeto eilutės kodas","Projekto biudžeto eilutė","Eilutė",{"$f":"F16","v":"Mato vnt."},"Kiekis (per metus)",{"$f":"H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"I16","v":"Pinigų srauto pradžios metai"},{"$f":"J16","v":"Pinigų srauto pabaigos metai"},{"$f":"L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"Veikla_calc!D18","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"Veikla_calc!D19","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"Veikla_calc!D20","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,"VEIKLOS IŠLAIDŲ PRIELAIDOS"]
[null,null,"Biudžeto eilutės kodas",{"$f":"D36","v":"Projekto biudžeto eilutė"},"Eilutė",{"$f":"F16","v":"Mato vnt."},{"$f":"G36","v":"Kiekis (per metus)"},{"$f":"H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"I16","v":"Pinigų srauto pradžios metai"},{"$f":"J16","v":"Pinigų srauto pabaigos metai"},{"$f":"L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.","Žaliavos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"Veikla_calc!D24","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"Veikla_calc!D25","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"Veikla_calc!D26","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"Veikla_calc!D27","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"Veikla_calc!D28","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.2","index":13,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[48,10,48,11],[35,10,35,11],[42,10,42,11],[36,10,36,11],[43,10,43,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.2",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.2!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.3","index":14,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.3",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.3!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.4","index":15,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.4",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.4!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.5","index":16,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.5",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.5!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.6","index":17,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.6",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.6!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.7","index":18,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.7",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.7!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.8","index":19,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.8",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.8!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.9","index":20,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.9",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.9!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"V.10","index":21,"n_rows":49,"n_cols":109,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,10,48,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[47,10,47,11],[14,3,14,12],[34,3,34,12],[41,3,41,12],[35,10,35,11],[42,10,42,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[]
[]
[null,null,null,{"$f":"V.1!D4","v":"Veiklos nr."},{"$f":"V.1!E4","v":"Veiklos pavadinimas:"},{"$f":"V.1!F4","v":"Ataskaitinis laikotarpis"}]
[null,null,null,"V.10",{"$f":"IFERROR(_xlfn.XLOOKUP(D5,Data0!FD:FD,Data0!FE:FE),\"\")","v":""},{"$f":"PAL & \" m.\"","v":"20 m."},null,{"$f":"V.1!H5","v":"Užpildykite visus žalius langelius ir spauskite mygtuką \"Atnaujinti\""}]
[]
[]
[null,null,null,"Bazinės prielaidos"]
[null,null,null,"Rodiklio kodas","Rodiklis","Mato vnt.","Reikšmė"]
[null,null,null,1,"Ataskaitinis laikotarpis","metai",{"$f":"PAL","v":20}]
[null,null,null,2,"Ar prašomas ES finansavimas?","Taip/Ne"]
[null,null,null,3,"ES finansavimo intensyvumas","proc."]
[]
[]
[null,null,null,{"$f":"V.1!D15","v":"INVESTICIJŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D16","v":"Projekto biudžeto eilutė (pasirinkite iš sąrašo)"},{"$f":"V.1!E16","v":"Eilutė"},{"$f":"V.1!F16","v":"Mato vnt."},{"$f":"V.1!G16","v":"Kiekis"},{"$f":"V.1!H16","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I16","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J16","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K16","v":"Poveiklės turto naudingo tarnavimo laikotarpis (TNTL), metai"},{"$f":"V.1!L16","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Iš viso su PVM, Eur","Metinė investicija su PVM, Eur","Pirmos reinvesticijos metai","Likutinė vertė, Eur"]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D17,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C17","v":{"$error":"#N/A"}},{"$f":"G17*H17*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C17,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$f":"DB17/(J17-I17+1)","v":{"$error":"#REF!"}},{"$f":"IF(AND(K17>0,J17+K17<PAL),J17+K17,0)","v":0},{"$f":"IF(OR(K17=0, K17=\"\", PAL<=J17), 0, IF(MOD(PAL-J17, K17)=0, 0, DB17*(1-MOD(PAL-J17, K17)/K17)))","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D18,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G18*H18*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C18,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D19,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G19*H19*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C19,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D20,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G20*H20*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C20,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D21,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G21*H21*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C21,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D22,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G22*H22*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C22,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D23,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G23*H23*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C23,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D24,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G24*H24*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C24,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D25,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G25*H25*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C25,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D26,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G26*H26*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C26,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D27,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G27*H27*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C27,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D28,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G28*H28*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C28,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D29,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G29*H29*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C29,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D30,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G30*H30*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C30,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K30>0,DB30/K30,0)","v":0}]
[null,null,{"$f":"_xlfn.XLOOKUP(V.10!D31,Data1!$B$3:$B$9,Data1!$A$3:$A$9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"G31*H31*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C31,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF(K31>0,DB31/K31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likutinė vertė iš viso",null,null,null,{"$f":"SUM(DE17:DE31)","v":0}]
[]
[]
[null,null,null,{"$f":"V.1!D35","v":"VEIKLOS PAJAMŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D36","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E36","v":"Eilutė"},{"$f":"V.1!F36","v":"Mato vnt."},{"$f":"V.1!G36","v":"Kiekis (per metus)"},{"$f":"V.1!H36","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I36","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J36","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K36","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos pajamos su PVM"]
[null,null,{"$f":"Veikla_calc!C18","v":"C.1."},{"$f":"V.1!D37","v":"Prekių pardavimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C37","v":"C.1."},{"$f":"G37*H37*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C37,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C19","v":"C.2."},{"$f":"V.1!D38","v":"Paslaugų suteikimo pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C38","v":"C.2."},{"$f":"G38*H38*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C38,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Veikla_calc!C20","v":"C.3."},{"$f":"V.1!D39","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C39","v":"C.3."},{"$f":"G39*H39*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C39,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"V.1!D42","v":"VEIKLOS IŠLAIDŲ PRIELAIDOS"}]
[null,null,"Biudžeto eilutės kodas",{"$f":"V.1!D43","v":"Projekto biudžeto eilutė"},{"$f":"V.1!E43","v":"Eilutė"},{"$f":"V.1!F43","v":"Mato vnt."},{"$f":"V.1!G43","v":"Kiekis (per metus)"},{"$f":"V.1!H43","v":"Vieneto kaina, Eur su PVM"},{"$f":"V.1!I43","v":"Pinigų srauto pradžios metai"},{"$f":"V.1!J43","v":"Pinigų srauto pabaigos metai"},{"$f":"V.1!K43","v":"Komentaras / Pagrindimas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biudžeto eilutė (pasirinkite iš sąrašo)","Metinės veiklos išlaidos su PVM"]
[null,null,"D.1.1.",{"$f":"V.1!D44","v":"Žaliavos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C44","v":"D.1.1."},{"$f":"G44*H44*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C44,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.2.",{"$f":"V.1!D45","v":"Darbo užmokesčio išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.2.",{"$f":"G45*H45*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C45,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.3.",{"$f":"V.1!D46","v":"Elektros energijos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.3.",{"$f":"G46*H46*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C46,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.4.",{"$f":"V.1!D47","v":"Šildymo (išskyrus elektrą) išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.4.",{"$f":"G47*H47*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C47,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.5.",{"$f":"V.1!D48","v":"Infrastruktūros būklės palaikymo išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.5.",{"$f":"G48*H48*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C48,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]
[null,null,"D.1.6.",{"$f":"V.1!D49","v":"Kitos išlaidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.1.6.",{"$f":"G49*H49*(1+IF(#REF!=\"Ne\",0,IFERROR(_xlfn.XLOOKUP(C49,Data1!$A$2:$A$25,Data1!$C$2:$C$25,0)*1,0)))","v":{"$error":"#REF!"}}]

{"sheet":"A.1","index":22,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[3,110,3,119],[1,2,1,4],[2,2,2,4],[85,1,85,2],[3,2,3,4]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O2&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.1\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kai PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"D60","v":0},{"$f":"E60","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.2","index":23,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O3&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.2\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$28","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$28),0,Data4!M$28)","v":0},{"$f":"IF(ISERROR(Data4!N$28),0,Data4!N$28)","v":0},{"$f":"IF(ISERROR(Data4!O$28),0,Data4!O$28)","v":0},{"$f":"IF(ISERROR(Data4!P$28),0,Data4!P$28)","v":0},{"$f":"IF(ISERROR(Data4!Q$28),0,Data4!Q$28)","v":0},{"$f":"IF(ISERROR(Data4!R$28),0,Data4!R$28)","v":0},{"$f":"IF(ISERROR(Data4!S$28),0,Data4!S$28)","v":0},{"$f":"IF(ISERROR(Data4!T$28),0,Data4!T$28)","v":0},{"$f":"IF(ISERROR(Data4!U$28),0,Data4!U$28)","v":0},{"$f":"IF(ISERROR(Data4!V$28),0,Data4!V$28)","v":0},{"$f":"IF(ISERROR(Data4!W$28),0,Data4!W$28)","v":0},{"$f":"IF(ISERROR(Data4!X$28),0,Data4!X$28)","v":0},{"$f":"IF(ISERROR(Data4!Y$28),0,Data4!Y$28)","v":0},{"$f":"IF(ISERROR(Data4!Z$28),0,Data4!Z$28)","v":0},{"$f":"IF(ISERROR(Data4!AA$28),0,Data4!AA$28)","v":0},{"$f":"IF(ISERROR(Data4!AB$28),0,Data4!AB$28)","v":0},{"$f":"IF(ISERROR(Data4!AC$28),0,Data4!AC$28)","v":0},{"$f":"IF(ISERROR(Data4!AD$28),0,Data4!AD$28)","v":0},{"$f":"IF(ISERROR(Data4!AE$28),0,Data4!AE$28)","v":0},{"$f":"IF(ISERROR(Data4!AF$28),0,Data4!AF$28)","v":0},{"$f":"IF(ISERROR(Data4!AG$28),0,Data4!AG$28)","v":0},{"$f":"IF(ISERROR(Data4!AH$28),0,Data4!AH$28)","v":0},{"$f":"IF(ISERROR(Data4!AI$28),0,Data4!AI$28)","v":0},{"$f":"IF(ISERROR(Data4!AJ$28),0,Data4!AJ$28)","v":0},{"$f":"IF(ISERROR(Data4!AK$28),0,Data4!AK$28)","v":0},{"$f":"IF(ISERROR(Data4!AL$28),0,Data4!AL$28)","v":0},{"$f":"IF(ISERROR(Data4!AM$28),0,Data4!AM$28)","v":0},{"$f":"IF(ISERROR(Data4!AN$28),0,Data4!AN$28)","v":0},{"$f":"IF(ISERROR(Data4!AO$28),0,Data4!AO$28)","v":0},{"$f":"IF(ISERROR(Data4!AP$28),0,Data4!AP$28)","v":0},{"$f":"IF(ISERROR(Data4!AQ$28),0,Data4!AQ$28)","v":0},{"$f":"IF(ISERROR(Data4!AR$28),0,Data4!AR$28)","v":0},{"$f":"IF(ISERROR(Data4!AS$28),0,Data4!AS$28)","v":0},{"$f":"IF(ISERROR(Data4!AT$28),0,Data4!AT$28)","v":0},{"$f":"IF(ISERROR(Data4!AU$28),0,Data4!AU$28)","v":0},{"$f":"IF(ISERROR(Data4!AV$28),0,Data4!AV$28)","v":0},{"$f":"IF(ISERROR(Data4!AW$28),0,Data4!AW$28)","v":0},{"$f":"IF(ISERROR(Data4!AX$28),0,Data4!AX$28)","v":0},{"$f":"IF(ISERROR(Data4!AY$28),0,Data4!AY$28)","v":0},{"$f":"IF(ISERROR(Data4!AZ$28),0,Data4!AZ$28)","v":0},{"$f":"IF(ISERROR(Data4!BA$28),0,Data4!BA$28)","v":0},{"$f":"IF(ISERROR(Data4!BB$28),0,Data4!BB$28)","v":0},{"$f":"IF(ISERROR(Data4!BC$28),0,Data4!BC$28)","v":0},{"$f":"IF(ISERROR(Data4!BD$28),0,Data4!BD$28)","v":0},{"$f":"IF(ISERROR(Data4!BE$28),0,Data4!BE$28)","v":0},{"$f":"IF(ISERROR(Data4!BF$28),0,Data4!BF$28)","v":0},{"$f":"IF(ISERROR(Data4!BG$28),0,Data4!BG$28)","v":0},{"$f":"IF(ISERROR(Data4!BH$28),0,Data4!BH$28)","v":0},{"$f":"IF(ISERROR(Data4!BI$28),0,Data4!BI$28)","v":0},{"$f":"IF(ISERROR(Data4!BJ$28),0,Data4!BJ$28)","v":0},{"$f":"IF(ISERROR(Data4!BK$28),0,Data4!BK$28)","v":0},{"$f":"IF(ISERROR(Data4!BL$28),0,Data4!BL$28)","v":0},{"$f":"IF(ISERROR(Data4!BM$28),0,Data4!BM$28)","v":0},{"$f":"IF(ISERROR(Data4!BN$28),0,Data4!BN$28)","v":0},{"$f":"IF(ISERROR(Data4!BO$28),0,Data4!BO$28)","v":0},{"$f":"IF(ISERROR(Data4!BP$28),0,Data4!BP$28)","v":0},{"$f":"IF(ISERROR(Data4!BQ$28),0,Data4!BQ$28)","v":0},{"$f":"IF(ISERROR(Data4!BR$28),0,Data4!BR$28)","v":0},{"$f":"IF(ISERROR(Data4!BS$28),0,Data4!BS$28)","v":0},{"$f":"IF(ISERROR(Data4!BT$28),0,Data4!BT$28)","v":0},{"$f":"IF(ISERROR(Data4!BU$28),0,Data4!BU$28)","v":0},{"$f":"IF(ISERROR(Data4!BV$28),0,Data4!BV$28)","v":0},{"$f":"IF(ISERROR(Data4!BW$28),0,Data4!BW$28)","v":0},{"$f":"IF(ISERROR(Data4!BX$28),0,Data4!BX$28)","v":0},{"$f":"IF(ISERROR(Data4!BY$28),0,Data4!BY$28)","v":0},{"$f":"IF(ISERROR(Data4!BZ$28),0,Data4!BZ$28)","v":0},{"$f":"IF(ISERROR(Data4!CA$28),0,Data4!CA$28)","v":0},{"$f":"IF(ISERROR(Data4!CB$28),0,Data4!CB$28)","v":0},{"$f":"IF(ISERROR(Data4!CC$28),0,Data4!CC$28)","v":0},{"$f":"IF(ISERROR(Data4!CD$28),0,Data4!CD$28)","v":0},{"$f":"IF(ISERROR(Data4!CE$28),0,Data4!CE$28)","v":0},{"$f":"IF(ISERROR(Data4!CF$28),0,Data4!CF$28)","v":0},{"$f":"IF(ISERROR(Data4!CG$28),0,Data4!CG$28)","v":0},{"$f":"IF(ISERROR(Data4!CH$28),0,Data4!CH$28)","v":0},{"$f":"IF(ISERROR(Data4!CI$28),0,Data4!CI$28)","v":0},{"$f":"IF(ISERROR(Data4!CJ$28),0,Data4!CJ$28)","v":0},{"$f":"IF(ISERROR(Data4!CK$28),0,Data4!CK$28)","v":0},{"$f":"IF(ISERROR(Data4!CL$28),0,Data4!CL$28)","v":0},{"$f":"IF(ISERROR(Data4!CM$28),0,Data4!CM$28)","v":0},{"$f":"IF(ISERROR(Data4!CN$28),0,Data4!CN$28)","v":0},{"$f":"IF(ISERROR(Data4!CO$28),0,Data4!CO$28)","v":0},{"$f":"IF(ISERROR(Data4!CP$28),0,Data4!CP$28)","v":0},{"$f":"IF(ISERROR(Data4!CQ$28),0,Data4!CQ$28)","v":0},{"$f":"IF(ISERROR(Data4!CR$28),0,Data4!CR$28)","v":0},{"$f":"IF(ISERROR(Data4!CS$28),0,Data4!CS$28)","v":0},{"$f":"IF(ISERROR(Data4!CT$28),0,Data4!CT$28)","v":0},{"$f":"IF(ISERROR(Data4!CU$28),0,Data4!CU$28)","v":0},{"$f":"IF(ISERROR(Data4!CV$28),0,Data4!CV$28)","v":0},{"$f":"IF(ISERROR(Data4!CW$28),0,Data4!CW$28)","v":0},{"$f":"IF(ISERROR(Data4!CX$28),0,Data4!CX$28)","v":0},{"$f":"IF(ISERROR(Data4!CY$28),0,Data4!CY$28)","v":0},{"$f":"IF(ISERROR(Data4!CZ$28),0,Data4!CZ$28)","v":0},{"$f":"IF(ISERROR(Data4!DA$28),0,Data4!DA$28)","v":0},{"$f":"IF(ISERROR(Data4!DB$28),0,Data4!DB$28)","v":0},{"$f":"IF(ISERROR(Data4!DC$28),0,Data4!DC$28)","v":0},{"$f":"IF(ISERROR(Data4!DD$28),0,Data4!DD$28)","v":0},{"$f":"IF(ISERROR(Data4!DE$28),0,Data4!DE$28)","v":0},{"$f":"IF(ISERROR(Data4!DF$28),0,Data4!DF$28)","v":0},{"$f":"IF(ISERROR(Data4!DG$28),0,Data4!DG$28)","v":0},{"$f":"IF(ISERROR(Data4!DH$28),0,Data4!DH$28)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$29","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$29),0,Data4!M$29)","v":0},{"$f":"IF(ISERROR(Data4!N$29),0,Data4!N$29)","v":0},{"$f":"IF(ISERROR(Data4!O$29),0,Data4!O$29)","v":0},{"$f":"IF(ISERROR(Data4!P$29),0,Data4!P$29)","v":0},{"$f":"IF(ISERROR(Data4!Q$29),0,Data4!Q$29)","v":0},{"$f":"IF(ISERROR(Data4!R$29),0,Data4!R$29)","v":0},{"$f":"IF(ISERROR(Data4!S$29),0,Data4!S$29)","v":0},{"$f":"IF(ISERROR(Data4!T$29),0,Data4!T$29)","v":0},{"$f":"IF(ISERROR(Data4!U$29),0,Data4!U$29)","v":0},{"$f":"IF(ISERROR(Data4!V$29),0,Data4!V$29)","v":0},{"$f":"IF(ISERROR(Data4!W$29),0,Data4!W$29)","v":0},{"$f":"IF(ISERROR(Data4!X$29),0,Data4!X$29)","v":0},{"$f":"IF(ISERROR(Data4!Y$29),0,Data4!Y$29)","v":0},{"$f":"IF(ISERROR(Data4!Z$29),0,Data4!Z$29)","v":0},{"$f":"IF(ISERROR(Data4!AA$29),0,Data4!AA$29)","v":0},{"$f":"IF(ISERROR(Data4!AB$29),0,Data4!AB$29)","v":0},{"$f":"IF(ISERROR(Data4!AC$29),0,Data4!AC$29)","v":0},{"$f":"IF(ISERROR(Data4!AD$29),0,Data4!AD$29)","v":0},{"$f":"IF(ISERROR(Data4!AE$29),0,Data4!AE$29)","v":0},{"$f":"IF(ISERROR(Data4!AF$29),0,Data4!AF$29)","v":0},{"$f":"IF(ISERROR(Data4!AG$29),0,Data4!AG$29)","v":0},{"$f":"IF(ISERROR(Data4!AH$29),0,Data4!AH$29)","v":0},{"$f":"IF(ISERROR(Data4!AI$29),0,Data4!AI$29)","v":0},{"$f":"IF(ISERROR(Data4!AJ$29),0,Data4!AJ$29)","v":0},{"$f":"IF(ISERROR(Data4!AK$29),0,Data4!AK$29)","v":0},{"$f":"IF(ISERROR(Data4!AL$29),0,Data4!AL$29)","v":0},{"$f":"IF(ISERROR(Data4!AM$29),0,Data4!AM$29)","v":0},{"$f":"IF(ISERROR(Data4!AN$29),0,Data4!AN$29)","v":0},{"$f":"IF(ISERROR(Data4!AO$29),0,Data4!AO$29)","v":0},{"$f":"IF(ISERROR(Data4!AP$29),0,Data4!AP$29)","v":0},{"$f":"IF(ISERROR(Data4!AQ$29),0,Data4!AQ$29)","v":0},{"$f":"IF(ISERROR(Data4!AR$29),0,Data4!AR$29)","v":0},{"$f":"IF(ISERROR(Data4!AS$29),0,Data4!AS$29)","v":0},{"$f":"IF(ISERROR(Data4!AT$29),0,Data4!AT$29)","v":0},{"$f":"IF(ISERROR(Data4!AU$29),0,Data4!AU$29)","v":0},{"$f":"IF(ISERROR(Data4!AV$29),0,Data4!AV$29)","v":0},{"$f":"IF(ISERROR(Data4!AW$29),0,Data4!AW$29)","v":0},{"$f":"IF(ISERROR(Data4!AX$29),0,Data4!AX$29)","v":0},{"$f":"IF(ISERROR(Data4!AY$29),0,Data4!AY$29)","v":0},{"$f":"IF(ISERROR(Data4!AZ$29),0,Data4!AZ$29)","v":0},{"$f":"IF(ISERROR(Data4!BA$29),0,Data4!BA$29)","v":0},{"$f":"IF(ISERROR(Data4!BB$29),0,Data4!BB$29)","v":0},{"$f":"IF(ISERROR(Data4!BC$29),0,Data4!BC$29)","v":0},{"$f":"IF(ISERROR(Data4!BD$29),0,Data4!BD$29)","v":0},{"$f":"IF(ISERROR(Data4!BE$29),0,Data4!BE$29)","v":0},{"$f":"IF(ISERROR(Data4!BF$29),0,Data4!BF$29)","v":0},{"$f":"IF(ISERROR(Data4!BG$29),0,Data4!BG$29)","v":0},{"$f":"IF(ISERROR(Data4!BH$29),0,Data4!BH$29)","v":0},{"$f":"IF(ISERROR(Data4!BI$29),0,Data4!BI$29)","v":0},{"$f":"IF(ISERROR(Data4!BJ$29),0,Data4!BJ$29)","v":0},{"$f":"IF(ISERROR(Data4!BK$29),0,Data4!BK$29)","v":0},{"$f":"IF(ISERROR(Data4!BL$29),0,Data4!BL$29)","v":0},{"$f":"IF(ISERROR(Data4!BM$29),0,Data4!BM$29)","v":0},{"$f":"IF(ISERROR(Data4!BN$29),0,Data4!BN$29)","v":0},{"$f":"IF(ISERROR(Data4!BO$29),0,Data4!BO$29)","v":0},{"$f":"IF(ISERROR(Data4!BP$29),0,Data4!BP$29)","v":0},{"$f":"IF(ISERROR(Data4!BQ$29),0,Data4!BQ$29)","v":0},{"$f":"IF(ISERROR(Data4!BR$29),0,Data4!BR$29)","v":0},{"$f":"IF(ISERROR(Data4!BS$29),0,Data4!BS$29)","v":0},{"$f":"IF(ISERROR(Data4!BT$29),0,Data4!BT$29)","v":0},{"$f":"IF(ISERROR(Data4!BU$29),0,Data4!BU$29)","v":0},{"$f":"IF(ISERROR(Data4!BV$29),0,Data4!BV$29)","v":0},{"$f":"IF(ISERROR(Data4!BW$29),0,Data4!BW$29)","v":0},{"$f":"IF(ISERROR(Data4!BX$29),0,Data4!BX$29)","v":0},{"$f":"IF(ISERROR(Data4!BY$29),0,Data4!BY$29)","v":0},{"$f":"IF(ISERROR(Data4!BZ$29),0,Data4!BZ$29)","v":0},{"$f":"IF(ISERROR(Data4!CA$29),0,Data4!CA$29)","v":0},{"$f":"IF(ISERROR(Data4!CB$29),0,Data4!CB$29)","v":0},{"$f":"IF(ISERROR(Data4!CC$29),0,Data4!CC$29)","v":0},{"$f":"IF(ISERROR(Data4!CD$29),0,Data4!CD$29)","v":0},{"$f":"IF(ISERROR(Data4!CE$29),0,Data4!CE$29)","v":0},{"$f":"IF(ISERROR(Data4!CF$29),0,Data4!CF$29)","v":0},{"$f":"IF(ISERROR(Data4!CG$29),0,Data4!CG$29)","v":0},{"$f":"IF(ISERROR(Data4!CH$29),0,Data4!CH$29)","v":0},{"$f":"IF(ISERROR(Data4!CI$29),0,Data4!CI$29)","v":0},{"$f":"IF(ISERROR(Data4!CJ$29),0,Data4!CJ$29)","v":0},{"$f":"IF(ISERROR(Data4!CK$29),0,Data4!CK$29)","v":0},{"$f":"IF(ISERROR(Data4!CL$29),0,Data4!CL$29)","v":0},{"$f":"IF(ISERROR(Data4!CM$29),0,Data4!CM$29)","v":0},{"$f":"IF(ISERROR(Data4!CN$29),0,Data4!CN$29)","v":0},{"$f":"IF(ISERROR(Data4!CO$29),0,Data4!CO$29)","v":0},{"$f":"IF(ISERROR(Data4!CP$29),0,Data4!CP$29)","v":0},{"$f":"IF(ISERROR(Data4!CQ$29),0,Data4!CQ$29)","v":0},{"$f":"IF(ISERROR(Data4!CR$29),0,Data4!CR$29)","v":0},{"$f":"IF(ISERROR(Data4!CS$29),0,Data4!CS$29)","v":0},{"$f":"IF(ISERROR(Data4!CT$29),0,Data4!CT$29)","v":0},{"$f":"IF(ISERROR(Data4!CU$29),0,Data4!CU$29)","v":0},{"$f":"IF(ISERROR(Data4!CV$29),0,Data4!CV$29)","v":0},{"$f":"IF(ISERROR(Data4!CW$29),0,Data4!CW$29)","v":0},{"$f":"IF(ISERROR(Data4!CX$29),0,Data4!CX$29)","v":0},{"$f":"IF(ISERROR(Data4!CY$29),0,Data4!CY$29)","v":0},{"$f":"IF(ISERROR(Data4!CZ$29),0,Data4!CZ$29)","v":0},{"$f":"IF(ISERROR(Data4!DA$29),0,Data4!DA$29)","v":0},{"$f":"IF(ISERROR(Data4!DB$29),0,Data4!DB$29)","v":0},{"$f":"IF(ISERROR(Data4!DC$29),0,Data4!DC$29)","v":0},{"$f":"IF(ISERROR(Data4!DD$29),0,Data4!DD$29)","v":0},{"$f":"IF(ISERROR(Data4!DE$29),0,Data4!DE$29)","v":0},{"$f":"IF(ISERROR(Data4!DF$29),0,Data4!DF$29)","v":0},{"$f":"IF(ISERROR(Data4!DG$29),0,Data4!DG$29)","v":0},{"$f":"IF(ISERROR(Data4!DH$29),0,Data4!DH$29)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$30","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$30),0,Data4!M$30)","v":0},{"$f":"IF(ISERROR(Data4!N$30),0,Data4!N$30)","v":0},{"$f":"IF(ISERROR(Data4!O$30),0,Data4!O$30)","v":0},{"$f":"IF(ISERROR(Data4!P$30),0,Data4!P$30)","v":0},{"$f":"IF(ISERROR(Data4!Q$30),0,Data4!Q$30)","v":0},{"$f":"IF(ISERROR(Data4!R$30),0,Data4!R$30)","v":0},{"$f":"IF(ISERROR(Data4!S$30),0,Data4!S$30)","v":0},{"$f":"IF(ISERROR(Data4!T$30),0,Data4!T$30)","v":0},{"$f":"IF(ISERROR(Data4!U$30),0,Data4!U$30)","v":0},{"$f":"IF(ISERROR(Data4!V$30),0,Data4!V$30)","v":0},{"$f":"IF(ISERROR(Data4!W$30),0,Data4!W$30)","v":0},{"$f":"IF(ISERROR(Data4!X$30),0,Data4!X$30)","v":0},{"$f":"IF(ISERROR(Data4!Y$30),0,Data4!Y$30)","v":0},{"$f":"IF(ISERROR(Data4!Z$30),0,Data4!Z$30)","v":0},{"$f":"IF(ISERROR(Data4!AA$30),0,Data4!AA$30)","v":0},{"$f":"IF(ISERROR(Data4!AB$30),0,Data4!AB$30)","v":0},{"$f":"IF(ISERROR(Data4!AC$30),0,Data4!AC$30)","v":0},{"$f":"IF(ISERROR(Data4!AD$30),0,Data4!AD$30)","v":0},{"$f":"IF(ISERROR(Data4!AE$30),0,Data4!AE$30)","v":0},{"$f":"IF(ISERROR(Data4!AF$30),0,Data4!AF$30)","v":0},{"$f":"IF(ISERROR(Data4!AG$30),0,Data4!AG$30)","v":0},{"$f":"IF(ISERROR(Data4!AH$30),0,Data4!AH$30)","v":0},{"$f":"IF(ISERROR(Data4!AI$30),0,Data4!AI$30)","v":0},{"$f":"IF(ISERROR(Data4!AJ$30),0,Data4!AJ$30)","v":0},{"$f":"IF(ISERROR(Data4!AK$30),0,Data4!AK$30)","v":0},{"$f":"IF(ISERROR(Data4!AL$30),0,Data4!AL$30)","v":0},{"$f":"IF(ISERROR(Data4!AM$30),0,Data4!AM$30)","v":0},{"$f":"IF(ISERROR(Data4!AN$30),0,Data4!AN$30)","v":0},{"$f":"IF(ISERROR(Data4!AO$30),0,Data4!AO$30)","v":0},{"$f":"IF(ISERROR(Data4!AP$30),0,Data4!AP$30)","v":0},{"$f":"IF(ISERROR(Data4!AQ$30),0,Data4!AQ$30)","v":0},{"$f":"IF(ISERROR(Data4!AR$30),0,Data4!AR$30)","v":0},{"$f":"IF(ISERROR(Data4!AS$30),0,Data4!AS$30)","v":0},{"$f":"IF(ISERROR(Data4!AT$30),0,Data4!AT$30)","v":0},{"$f":"IF(ISERROR(Data4!AU$30),0,Data4!AU$30)","v":0},{"$f":"IF(ISERROR(Data4!AV$30),0,Data4!AV$30)","v":0},{"$f":"IF(ISERROR(Data4!AW$30),0,Data4!AW$30)","v":0},{"$f":"IF(ISERROR(Data4!AX$30),0,Data4!AX$30)","v":0},{"$f":"IF(ISERROR(Data4!AY$30),0,Data4!AY$30)","v":0},{"$f":"IF(ISERROR(Data4!AZ$30),0,Data4!AZ$30)","v":0},{"$f":"IF(ISERROR(Data4!BA$30),0,Data4!BA$30)","v":0},{"$f":"IF(ISERROR(Data4!BB$30),0,Data4!BB$30)","v":0},{"$f":"IF(ISERROR(Data4!BC$30),0,Data4!BC$30)","v":0},{"$f":"IF(ISERROR(Data4!BD$30),0,Data4!BD$30)","v":0},{"$f":"IF(ISERROR(Data4!BE$30),0,Data4!BE$30)","v":0},{"$f":"IF(ISERROR(Data4!BF$30),0,Data4!BF$30)","v":0},{"$f":"IF(ISERROR(Data4!BG$30),0,Data4!BG$30)","v":0},{"$f":"IF(ISERROR(Data4!BH$30),0,Data4!BH$30)","v":0},{"$f":"IF(ISERROR(Data4!BI$30),0,Data4!BI$30)","v":0},{"$f":"IF(ISERROR(Data4!BJ$30),0,Data4!BJ$30)","v":0},{"$f":"IF(ISERROR(Data4!BK$30),0,Data4!BK$30)","v":0},{"$f":"IF(ISERROR(Data4!BL$30),0,Data4!BL$30)","v":0},{"$f":"IF(ISERROR(Data4!BM$30),0,Data4!BM$30)","v":0},{"$f":"IF(ISERROR(Data4!BN$30),0,Data4!BN$30)","v":0},{"$f":"IF(ISERROR(Data4!BO$30),0,Data4!BO$30)","v":0},{"$f":"IF(ISERROR(Data4!BP$30),0,Data4!BP$30)","v":0},{"$f":"IF(ISERROR(Data4!BQ$30),0,Data4!BQ$30)","v":0},{"$f":"IF(ISERROR(Data4!BR$30),0,Data4!BR$30)","v":0},{"$f":"IF(ISERROR(Data4!BS$30),0,Data4!BS$30)","v":0},{"$f":"IF(ISERROR(Data4!BT$30),0,Data4!BT$30)","v":0},{"$f":"IF(ISERROR(Data4!BU$30),0,Data4!BU$30)","v":0},{"$f":"IF(ISERROR(Data4!BV$30),0,Data4!BV$30)","v":0},{"$f":"IF(ISERROR(Data4!BW$30),0,Data4!BW$30)","v":0},{"$f":"IF(ISERROR(Data4!BX$30),0,Data4!BX$30)","v":0},{"$f":"IF(ISERROR(Data4!BY$30),0,Data4!BY$30)","v":0},{"$f":"IF(ISERROR(Data4!BZ$30),0,Data4!BZ$30)","v":0},{"$f":"IF(ISERROR(Data4!CA$30),0,Data4!CA$30)","v":0},{"$f":"IF(ISERROR(Data4!CB$30),0,Data4!CB$30)","v":0},{"$f":"IF(ISERROR(Data4!CC$30),0,Data4!CC$30)","v":0},{"$f":"IF(ISERROR(Data4!CD$30),0,Data4!CD$30)","v":0},{"$f":"IF(ISERROR(Data4!CE$30),0,Data4!CE$30)","v":0},{"$f":"IF(ISERROR(Data4!CF$30),0,Data4!CF$30)","v":0},{"$f":"IF(ISERROR(Data4!CG$30),0,Data4!CG$30)","v":0},{"$f":"IF(ISERROR(Data4!CH$30),0,Data4!CH$30)","v":0},{"$f":"IF(ISERROR(Data4!CI$30),0,Data4!CI$30)","v":0},{"$f":"IF(ISERROR(Data4!CJ$30),0,Data4!CJ$30)","v":0},{"$f":"IF(ISERROR(Data4!CK$30),0,Data4!CK$30)","v":0},{"$f":"IF(ISERROR(Data4!CL$30),0,Data4!CL$30)","v":0},{"$f":"IF(ISERROR(Data4!CM$30),0,Data4!CM$30)","v":0},{"$f":"IF(ISERROR(Data4!CN$30),0,Data4!CN$30)","v":0},{"$f":"IF(ISERROR(Data4!CO$30),0,Data4!CO$30)","v":0},{"$f":"IF(ISERROR(Data4!CP$30),0,Data4!CP$30)","v":0},{"$f":"IF(ISERROR(Data4!CQ$30),0,Data4!CQ$30)","v":0},{"$f":"IF(ISERROR(Data4!CR$30),0,Data4!CR$30)","v":0},{"$f":"IF(ISERROR(Data4!CS$30),0,Data4!CS$30)","v":0},{"$f":"IF(ISERROR(Data4!CT$30),0,Data4!CT$30)","v":0},{"$f":"IF(ISERROR(Data4!CU$30),0,Data4!CU$30)","v":0},{"$f":"IF(ISERROR(Data4!CV$30),0,Data4!CV$30)","v":0},{"$f":"IF(ISERROR(Data4!CW$30),0,Data4!CW$30)","v":0},{"$f":"IF(ISERROR(Data4!CX$30),0,Data4!CX$30)","v":0},{"$f":"IF(ISERROR(Data4!CY$30),0,Data4!CY$30)","v":0},{"$f":"IF(ISERROR(Data4!CZ$30),0,Data4!CZ$30)","v":0},{"$f":"IF(ISERROR(Data4!DA$30),0,Data4!DA$30)","v":0},{"$f":"IF(ISERROR(Data4!DB$30),0,Data4!DB$30)","v":0},{"$f":"IF(ISERROR(Data4!DC$30),0,Data4!DC$30)","v":0},{"$f":"IF(ISERROR(Data4!DD$30),0,Data4!DD$30)","v":0},{"$f":"IF(ISERROR(Data4!DE$30),0,Data4!DE$30)","v":0},{"$f":"IF(ISERROR(Data4!DF$30),0,Data4!DF$30)","v":0},{"$f":"IF(ISERROR(Data4!DG$30),0,Data4!DG$30)","v":0},{"$f":"IF(ISERROR(Data4!DH$30),0,Data4!DH$30)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$31","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$31),0,Data4!M$31)","v":0},{"$f":"IF(ISERROR(Data4!N$31),0,Data4!N$31)","v":0},{"$f":"IF(ISERROR(Data4!O$31),0,Data4!O$31)","v":0},{"$f":"IF(ISERROR(Data4!P$31),0,Data4!P$31)","v":0},{"$f":"IF(ISERROR(Data4!Q$31),0,Data4!Q$31)","v":0},{"$f":"IF(ISERROR(Data4!R$31),0,Data4!R$31)","v":0},{"$f":"IF(ISERROR(Data4!S$31),0,Data4!S$31)","v":0},{"$f":"IF(ISERROR(Data4!T$31),0,Data4!T$31)","v":0},{"$f":"IF(ISERROR(Data4!U$31),0,Data4!U$31)","v":0},{"$f":"IF(ISERROR(Data4!V$31),0,Data4!V$31)","v":0},{"$f":"IF(ISERROR(Data4!W$31),0,Data4!W$31)","v":0},{"$f":"IF(ISERROR(Data4!X$31),0,Data4!X$31)","v":0},{"$f":"IF(ISERROR(Data4!Y$31),0,Data4!Y$31)","v":0},{"$f":"IF(ISERROR(Data4!Z$31),0,Data4!Z$31)","v":0},{"$f":"IF(ISERROR(Data4!AA$31),0,Data4!AA$31)","v":0},{"$f":"IF(ISERROR(Data4!AB$31),0,Data4!AB$31)","v":0},{"$f":"IF(ISERROR(Data4!AC$31),0,Data4!AC$31)","v":0},{"$f":"IF(ISERROR(Data4!AD$31),0,Data4!AD$31)","v":0},{"$f":"IF(ISERROR(Data4!AE$31),0,Data4!AE$31)","v":0},{"$f":"IF(ISERROR(Data4!AF$31),0,Data4!AF$31)","v":0},{"$f":"IF(ISERROR(Data4!AG$31),0,Data4!AG$31)","v":0},{"$f":"IF(ISERROR(Data4!AH$31),0,Data4!AH$31)","v":0},{"$f":"IF(ISERROR(Data4!AI$31),0,Data4!AI$31)","v":0},{"$f":"IF(ISERROR(Data4!AJ$31),0,Data4!AJ$31)","v":0},{"$f":"IF(ISERROR(Data4!AK$31),0,Data4!AK$31)","v":0},{"$f":"IF(ISERROR(Data4!AL$31),0,Data4!AL$31)","v":0},{"$f":"IF(ISERROR(Data4!AM$31),0,Data4!AM$31)","v":0},{"$f":"IF(ISERROR(Data4!AN$31),0,Data4!AN$31)","v":0},{"$f":"IF(ISERROR(Data4!AO$31),0,Data4!AO$31)","v":0},{"$f":"IF(ISERROR(Data4!AP$31),0,Data4!AP$31)","v":0},{"$f":"IF(ISERROR(Data4!AQ$31),0,Data4!AQ$31)","v":0},{"$f":"IF(ISERROR(Data4!AR$31),0,Data4!AR$31)","v":0},{"$f":"IF(ISERROR(Data4!AS$31),0,Data4!AS$31)","v":0},{"$f":"IF(ISERROR(Data4!AT$31),0,Data4!AT$31)","v":0},{"$f":"IF(ISERROR(Data4!AU$31),0,Data4!AU$31)","v":0},{"$f":"IF(ISERROR(Data4!AV$31),0,Data4!AV$31)","v":0},{"$f":"IF(ISERROR(Data4!AW$31),0,Data4!AW$31)","v":0},{"$f":"IF(ISERROR(Data4!AX$31),0,Data4!AX$31)","v":0},{"$f":"IF(ISERROR(Data4!AY$31),0,Data4!AY$31)","v":0},{"$f":"IF(ISERROR(Data4!AZ$31),0,Data4!AZ$31)","v":0},{"$f":"IF(ISERROR(Data4!BA$31),0,Data4!BA$31)","v":0},{"$f":"IF(ISERROR(Data4!BB$31),0,Data4!BB$31)","v":0},{"$f":"IF(ISERROR(Data4!BC$31),0,Data4!BC$31)","v":0},{"$f":"IF(ISERROR(Data4!BD$31),0,Data4!BD$31)","v":0},{"$f":"IF(ISERROR(Data4!BE$31),0,Data4!BE$31)","v":0},{"$f":"IF(ISERROR(Data4!BF$31),0,Data4!BF$31)","v":0},{"$f":"IF(ISERROR(Data4!BG$31),0,Data4!BG$31)","v":0},{"$f":"IF(ISERROR(Data4!BH$31),0,Data4!BH$31)","v":0},{"$f":"IF(ISERROR(Data4!BI$31),0,Data4!BI$31)","v":0},{"$f":"IF(ISERROR(Data4!BJ$31),0,Data4!BJ$31)","v":0},{"$f":"IF(ISERROR(Data4!BK$31),0,Data4!BK$31)","v":0},{"$f":"IF(ISERROR(Data4!BL$31),0,Data4!BL$31)","v":0},{"$f":"IF(ISERROR(Data4!BM$31),0,Data4!BM$31)","v":0},{"$f":"IF(ISERROR(Data4!BN$31),0,Data4!BN$31)","v":0},{"$f":"IF(ISERROR(Data4!BO$31),0,Data4!BO$31)","v":0},{"$f":"IF(ISERROR(Data4!BP$31),0,Data4!BP$31)","v":0},{"$f":"IF(ISERROR(Data4!BQ$31),0,Data4!BQ$31)","v":0},{"$f":"IF(ISERROR(Data4!BR$31),0,Data4!BR$31)","v":0},{"$f":"IF(ISERROR(Data4!BS$31),0,Data4!BS$31)","v":0},{"$f":"IF(ISERROR(Data4!BT$31),0,Data4!BT$31)","v":0},{"$f":"IF(ISERROR(Data4!BU$31),0,Data4!BU$31)","v":0},{"$f":"IF(ISERROR(Data4!BV$31),0,Data4!BV$31)","v":0},{"$f":"IF(ISERROR(Data4!BW$31),0,Data4!BW$31)","v":0},{"$f":"IF(ISERROR(Data4!BX$31),0,Data4!BX$31)","v":0},{"$f":"IF(ISERROR(Data4!BY$31),0,Data4!BY$31)","v":0},{"$f":"IF(ISERROR(Data4!BZ$31),0,Data4!BZ$31)","v":0},{"$f":"IF(ISERROR(Data4!CA$31),0,Data4!CA$31)","v":0},{"$f":"IF(ISERROR(Data4!CB$31),0,Data4!CB$31)","v":0},{"$f":"IF(ISERROR(Data4!CC$31),0,Data4!CC$31)","v":0},{"$f":"IF(ISERROR(Data4!CD$31),0,Data4!CD$31)","v":0},{"$f":"IF(ISERROR(Data4!CE$31),0,Data4!CE$31)","v":0},{"$f":"IF(ISERROR(Data4!CF$31),0,Data4!CF$31)","v":0},{"$f":"IF(ISERROR(Data4!CG$31),0,Data4!CG$31)","v":0},{"$f":"IF(ISERROR(Data4!CH$31),0,Data4!CH$31)","v":0},{"$f":"IF(ISERROR(Data4!CI$31),0,Data4!CI$31)","v":0},{"$f":"IF(ISERROR(Data4!CJ$31),0,Data4!CJ$31)","v":0},{"$f":"IF(ISERROR(Data4!CK$31),0,Data4!CK$31)","v":0},{"$f":"IF(ISERROR(Data4!CL$31),0,Data4!CL$31)","v":0},{"$f":"IF(ISERROR(Data4!CM$31),0,Data4!CM$31)","v":0},{"$f":"IF(ISERROR(Data4!CN$31),0,Data4!CN$31)","v":0},{"$f":"IF(ISERROR(Data4!CO$31),0,Data4!CO$31)","v":0},{"$f":"IF(ISERROR(Data4!CP$31),0,Data4!CP$31)","v":0},{"$f":"IF(ISERROR(Data4!CQ$31),0,Data4!CQ$31)","v":0},{"$f":"IF(ISERROR(Data4!CR$31),0,Data4!CR$31)","v":0},{"$f":"IF(ISERROR(Data4!CS$31),0,Data4!CS$31)","v":0},{"$f":"IF(ISERROR(Data4!CT$31),0,Data4!CT$31)","v":0},{"$f":"IF(ISERROR(Data4!CU$31),0,Data4!CU$31)","v":0},{"$f":"IF(ISERROR(Data4!CV$31),0,Data4!CV$31)","v":0},{"$f":"IF(ISERROR(Data4!CW$31),0,Data4!CW$31)","v":0},{"$f":"IF(ISERROR(Data4!CX$31),0,Data4!CX$31)","v":0},{"$f":"IF(ISERROR(Data4!CY$31),0,Data4!CY$31)","v":0},{"$f":"IF(ISERROR(Data4!CZ$31),0,Data4!CZ$31)","v":0},{"$f":"IF(ISERROR(Data4!DA$31),0,Data4!DA$31)","v":0},{"$f":"IF(ISERROR(Data4!DB$31),0,Data4!DB$31)","v":0},{"$f":"IF(ISERROR(Data4!DC$31),0,Data4!DC$31)","v":0},{"$f":"IF(ISERROR(Data4!DD$31),0,Data4!DD$31)","v":0},{"$f":"IF(ISERROR(Data4!DE$31),0,Data4!DE$31)","v":0},{"$f":"IF(ISERROR(Data4!DF$31),0,Data4!DF$31)","v":0},{"$f":"IF(ISERROR(Data4!DG$31),0,Data4!DG$31)","v":0},{"$f":"IF(ISERROR(Data4!DH$31),0,Data4!DH$31)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$32","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$32),0,Data4!M$32)","v":0},{"$f":"IF(ISERROR(Data4!N$32),0,Data4!N$32)","v":0},{"$f":"IF(ISERROR(Data4!O$32),0,Data4!O$32)","v":0},{"$f":"IF(ISERROR(Data4!P$32),0,Data4!P$32)","v":0},{"$f":"IF(ISERROR(Data4!Q$32),0,Data4!Q$32)","v":0},{"$f":"IF(ISERROR(Data4!R$32),0,Data4!R$32)","v":0},{"$f":"IF(ISERROR(Data4!S$32),0,Data4!S$32)","v":0},{"$f":"IF(ISERROR(Data4!T$32),0,Data4!T$32)","v":0},{"$f":"IF(ISERROR(Data4!U$32),0,Data4!U$32)","v":0},{"$f":"IF(ISERROR(Data4!V$32),0,Data4!V$32)","v":0},{"$f":"IF(ISERROR(Data4!W$32),0,Data4!W$32)","v":0},{"$f":"IF(ISERROR(Data4!X$32),0,Data4!X$32)","v":0},{"$f":"IF(ISERROR(Data4!Y$32),0,Data4!Y$32)","v":0},{"$f":"IF(ISERROR(Data4!Z$32),0,Data4!Z$32)","v":0},{"$f":"IF(ISERROR(Data4!AA$32),0,Data4!AA$32)","v":0},{"$f":"IF(ISERROR(Data4!AB$32),0,Data4!AB$32)","v":0},{"$f":"IF(ISERROR(Data4!AC$32),0,Data4!AC$32)","v":0},{"$f":"IF(ISERROR(Data4!AD$32),0,Data4!AD$32)","v":0},{"$f":"IF(ISERROR(Data4!AE$32),0,Data4!AE$32)","v":0},{"$f":"IF(ISERROR(Data4!AF$32),0,Data4!AF$32)","v":0},{"$f":"IF(ISERROR(Data4!AG$32),0,Data4!AG$32)","v":0},{"$f":"IF(ISERROR(Data4!AH$32),0,Data4!AH$32)","v":0},{"$f":"IF(ISERROR(Data4!AI$32),0,Data4!AI$32)","v":0},{"$f":"IF(ISERROR(Data4!AJ$32),0,Data4!AJ$32)","v":0},{"$f":"IF(ISERROR(Data4!AK$32),0,Data4!AK$32)","v":0},{"$f":"IF(ISERROR(Data4!AL$32),0,Data4!AL$32)","v":0},{"$f":"IF(ISERROR(Data4!AM$32),0,Data4!AM$32)","v":0},{"$f":"IF(ISERROR(Data4!AN$32),0,Data4!AN$32)","v":0},{"$f":"IF(ISERROR(Data4!AO$32),0,Data4!AO$32)","v":0},{"$f":"IF(ISERROR(Data4!AP$32),0,Data4!AP$32)","v":0},{"$f":"IF(ISERROR(Data4!AQ$32),0,Data4!AQ$32)","v":0},{"$f":"IF(ISERROR(Data4!AR$32),0,Data4!AR$32)","v":0},{"$f":"IF(ISERROR(Data4!AS$32),0,Data4!AS$32)","v":0},{"$f":"IF(ISERROR(Data4!AT$32),0,Data4!AT$32)","v":0},{"$f":"IF(ISERROR(Data4!AU$32),0,Data4!AU$32)","v":0},{"$f":"IF(ISERROR(Data4!AV$32),0,Data4!AV$32)","v":0},{"$f":"IF(ISERROR(Data4!AW$32),0,Data4!AW$32)","v":0},{"$f":"IF(ISERROR(Data4!AX$32),0,Data4!AX$32)","v":0},{"$f":"IF(ISERROR(Data4!AY$32),0,Data4!AY$32)","v":0},{"$f":"IF(ISERROR(Data4!AZ$32),0,Data4!AZ$32)","v":0},{"$f":"IF(ISERROR(Data4!BA$32),0,Data4!BA$32)","v":0},{"$f":"IF(ISERROR(Data4!BB$32),0,Data4!BB$32)","v":0},{"$f":"IF(ISERROR(Data4!BC$32),0,Data4!BC$32)","v":0},{"$f":"IF(ISERROR(Data4!BD$32),0,Data4!BD$32)","v":0},{"$f":"IF(ISERROR(Data4!BE$32),0,Data4!BE$32)","v":0},{"$f":"IF(ISERROR(Data4!BF$32),0,Data4!BF$32)","v":0},{"$f":"IF(ISERROR(Data4!BG$32),0,Data4!BG$32)","v":0},{"$f":"IF(ISERROR(Data4!BH$32),0,Data4!BH$32)","v":0},{"$f":"IF(ISERROR(Data4!BI$32),0,Data4!BI$32)","v":0},{"$f":"IF(ISERROR(Data4!BJ$32),0,Data4!BJ$32)","v":0},{"$f":"IF(ISERROR(Data4!BK$32),0,Data4!BK$32)","v":0},{"$f":"IF(ISERROR(Data4!BL$32),0,Data4!BL$32)","v":0},{"$f":"IF(ISERROR(Data4!BM$32),0,Data4!BM$32)","v":0},{"$f":"IF(ISERROR(Data4!BN$32),0,Data4!BN$32)","v":0},{"$f":"IF(ISERROR(Data4!BO$32),0,Data4!BO$32)","v":0},{"$f":"IF(ISERROR(Data4!BP$32),0,Data4!BP$32)","v":0},{"$f":"IF(ISERROR(Data4!BQ$32),0,Data4!BQ$32)","v":0},{"$f":"IF(ISERROR(Data4!BR$32),0,Data4!BR$32)","v":0},{"$f":"IF(ISERROR(Data4!BS$32),0,Data4!BS$32)","v":0},{"$f":"IF(ISERROR(Data4!BT$32),0,Data4!BT$32)","v":0},{"$f":"IF(ISERROR(Data4!BU$32),0,Data4!BU$32)","v":0},{"$f":"IF(ISERROR(Data4!BV$32),0,Data4!BV$32)","v":0},{"$f":"IF(ISERROR(Data4!BW$32),0,Data4!BW$32)","v":0},{"$f":"IF(ISERROR(Data4!BX$32),0,Data4!BX$32)","v":0},{"$f":"IF(ISERROR(Data4!BY$32),0,Data4!BY$32)","v":0},{"$f":"IF(ISERROR(Data4!BZ$32),0,Data4!BZ$32)","v":0},{"$f":"IF(ISERROR(Data4!CA$32),0,Data4!CA$32)","v":0},{"$f":"IF(ISERROR(Data4!CB$32),0,Data4!CB$32)","v":0},{"$f":"IF(ISERROR(Data4!CC$32),0,Data4!CC$32)","v":0},{"$f":"IF(ISERROR(Data4!CD$32),0,Data4!CD$32)","v":0},{"$f":"IF(ISERROR(Data4!CE$32),0,Data4!CE$32)","v":0},{"$f":"IF(ISERROR(Data4!CF$32),0,Data4!CF$32)","v":0},{"$f":"IF(ISERROR(Data4!CG$32),0,Data4!CG$32)","v":0},{"$f":"IF(ISERROR(Data4!CH$32),0,Data4!CH$32)","v":0},{"$f":"IF(ISERROR(Data4!CI$32),0,Data4!CI$32)","v":0},{"$f":"IF(ISERROR(Data4!CJ$32),0,Data4!CJ$32)","v":0},{"$f":"IF(ISERROR(Data4!CK$32),0,Data4!CK$32)","v":0},{"$f":"IF(ISERROR(Data4!CL$32),0,Data4!CL$32)","v":0},{"$f":"IF(ISERROR(Data4!CM$32),0,Data4!CM$32)","v":0},{"$f":"IF(ISERROR(Data4!CN$32),0,Data4!CN$32)","v":0},{"$f":"IF(ISERROR(Data4!CO$32),0,Data4!CO$32)","v":0},{"$f":"IF(ISERROR(Data4!CP$32),0,Data4!CP$32)","v":0},{"$f":"IF(ISERROR(Data4!CQ$32),0,Data4!CQ$32)","v":0},{"$f":"IF(ISERROR(Data4!CR$32),0,Data4!CR$32)","v":0},{"$f":"IF(ISERROR(Data4!CS$32),0,Data4!CS$32)","v":0},{"$f":"IF(ISERROR(Data4!CT$32),0,Data4!CT$32)","v":0},{"$f":"IF(ISERROR(Data4!CU$32),0,Data4!CU$32)","v":0},{"$f":"IF(ISERROR(Data4!CV$32),0,Data4!CV$32)","v":0},{"$f":"IF(ISERROR(Data4!CW$32),0,Data4!CW$32)","v":0},{"$f":"IF(ISERROR(Data4!CX$32),0,Data4!CX$32)","v":0},{"$f":"IF(ISERROR(Data4!CY$32),0,Data4!CY$32)","v":0},{"$f":"IF(ISERROR(Data4!CZ$32),0,Data4!CZ$32)","v":0},{"$f":"IF(ISERROR(Data4!DA$32),0,Data4!DA$32)","v":0},{"$f":"IF(ISERROR(Data4!DB$32),0,Data4!DB$32)","v":0},{"$f":"IF(ISERROR(Data4!DC$32),0,Data4!DC$32)","v":0},{"$f":"IF(ISERROR(Data4!DD$32),0,Data4!DD$32)","v":0},{"$f":"IF(ISERROR(Data4!DE$32),0,Data4!DE$32)","v":0},{"$f":"IF(ISERROR(Data4!DF$32),0,Data4!DF$32)","v":0},{"$f":"IF(ISERROR(Data4!DG$32),0,Data4!DG$32)","v":0},{"$f":"IF(ISERROR(Data4!DH$32),0,Data4!DH$32)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$33","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$33),0,Data4!M$33)","v":0},{"$f":"IF(ISERROR(Data4!N$33),0,Data4!N$33)","v":0},{"$f":"IF(ISERROR(Data4!O$33),0,Data4!O$33)","v":0},{"$f":"IF(ISERROR(Data4!P$33),0,Data4!P$33)","v":0},{"$f":"IF(ISERROR(Data4!Q$33),0,Data4!Q$33)","v":0},{"$f":"IF(ISERROR(Data4!R$33),0,Data4!R$33)","v":0},{"$f":"IF(ISERROR(Data4!S$33),0,Data4!S$33)","v":0},{"$f":"IF(ISERROR(Data4!T$33),0,Data4!T$33)","v":0},{"$f":"IF(ISERROR(Data4!U$33),0,Data4!U$33)","v":0},{"$f":"IF(ISERROR(Data4!V$33),0,Data4!V$33)","v":0},{"$f":"IF(ISERROR(Data4!W$33),0,Data4!W$33)","v":0},{"$f":"IF(ISERROR(Data4!X$33),0,Data4!X$33)","v":0},{"$f":"IF(ISERROR(Data4!Y$33),0,Data4!Y$33)","v":0},{"$f":"IF(ISERROR(Data4!Z$33),0,Data4!Z$33)","v":0},{"$f":"IF(ISERROR(Data4!AA$33),0,Data4!AA$33)","v":0},{"$f":"IF(ISERROR(Data4!AB$33),0,Data4!AB$33)","v":0},{"$f":"IF(ISERROR(Data4!AC$33),0,Data4!AC$33)","v":0},{"$f":"IF(ISERROR(Data4!AD$33),0,Data4!AD$33)","v":0},{"$f":"IF(ISERROR(Data4!AE$33),0,Data4!AE$33)","v":0},{"$f":"IF(ISERROR(Data4!AF$33),0,Data4!AF$33)","v":0},{"$f":"IF(ISERROR(Data4!AG$33),0,Data4!AG$33)","v":0},{"$f":"IF(ISERROR(Data4!AH$33),0,Data4!AH$33)","v":0},{"$f":"IF(ISERROR(Data4!AI$33),0,Data4!AI$33)","v":0},{"$f":"IF(ISERROR(Data4!AJ$33),0,Data4!AJ$33)","v":0},{"$f":"IF(ISERROR(Data4!AK$33),0,Data4!AK$33)","v":0},{"$f":"IF(ISERROR(Data4!AL$33),0,Data4!AL$33)","v":0},{"$f":"IF(ISERROR(Data4!AM$33),0,Data4!AM$33)","v":0},{"$f":"IF(ISERROR(Data4!AN$33),0,Data4!AN$33)","v":0},{"$f":"IF(ISERROR(Data4!AO$33),0,Data4!AO$33)","v":0},{"$f":"IF(ISERROR(Data4!AP$33),0,Data4!AP$33)","v":0},{"$f":"IF(ISERROR(Data4!AQ$33),0,Data4!AQ$33)","v":0},{"$f":"IF(ISERROR(Data4!AR$33),0,Data4!AR$33)","v":0},{"$f":"IF(ISERROR(Data4!AS$33),0,Data4!AS$33)","v":0},{"$f":"IF(ISERROR(Data4!AT$33),0,Data4!AT$33)","v":0},{"$f":"IF(ISERROR(Data4!AU$33),0,Data4!AU$33)","v":0},{"$f":"IF(ISERROR(Data4!AV$33),0,Data4!AV$33)","v":0},{"$f":"IF(ISERROR(Data4!AW$33),0,Data4!AW$33)","v":0},{"$f":"IF(ISERROR(Data4!AX$33),0,Data4!AX$33)","v":0},{"$f":"IF(ISERROR(Data4!AY$33),0,Data4!AY$33)","v":0},{"$f":"IF(ISERROR(Data4!AZ$33),0,Data4!AZ$33)","v":0},{"$f":"IF(ISERROR(Data4!BA$33),0,Data4!BA$33)","v":0},{"$f":"IF(ISERROR(Data4!BB$33),0,Data4!BB$33)","v":0},{"$f":"IF(ISERROR(Data4!BC$33),0,Data4!BC$33)","v":0},{"$f":"IF(ISERROR(Data4!BD$33),0,Data4!BD$33)","v":0},{"$f":"IF(ISERROR(Data4!BE$33),0,Data4!BE$33)","v":0},{"$f":"IF(ISERROR(Data4!BF$33),0,Data4!BF$33)","v":0},{"$f":"IF(ISERROR(Data4!BG$33),0,Data4!BG$33)","v":0},{"$f":"IF(ISERROR(Data4!BH$33),0,Data4!BH$33)","v":0},{"$f":"IF(ISERROR(Data4!BI$33),0,Data4!BI$33)","v":0},{"$f":"IF(ISERROR(Data4!BJ$33),0,Data4!BJ$33)","v":0},{"$f":"IF(ISERROR(Data4!BK$33),0,Data4!BK$33)","v":0},{"$f":"IF(ISERROR(Data4!BL$33),0,Data4!BL$33)","v":0},{"$f":"IF(ISERROR(Data4!BM$33),0,Data4!BM$33)","v":0},{"$f":"IF(ISERROR(Data4!BN$33),0,Data4!BN$33)","v":0},{"$f":"IF(ISERROR(Data4!BO$33),0,Data4!BO$33)","v":0},{"$f":"IF(ISERROR(Data4!BP$33),0,Data4!BP$33)","v":0},{"$f":"IF(ISERROR(Data4!BQ$33),0,Data4!BQ$33)","v":0},{"$f":"IF(ISERROR(Data4!BR$33),0,Data4!BR$33)","v":0},{"$f":"IF(ISERROR(Data4!BS$33),0,Data4!BS$33)","v":0},{"$f":"IF(ISERROR(Data4!BT$33),0,Data4!BT$33)","v":0},{"$f":"IF(ISERROR(Data4!BU$33),0,Data4!BU$33)","v":0},{"$f":"IF(ISERROR(Data4!BV$33),0,Data4!BV$33)","v":0},{"$f":"IF(ISERROR(Data4!BW$33),0,Data4!BW$33)","v":0},{"$f":"IF(ISERROR(Data4!BX$33),0,Data4!BX$33)","v":0},{"$f":"IF(ISERROR(Data4!BY$33),0,Data4!BY$33)","v":0},{"$f":"IF(ISERROR(Data4!BZ$33),0,Data4!BZ$33)","v":0},{"$f":"IF(ISERROR(Data4!CA$33),0,Data4!CA$33)","v":0},{"$f":"IF(ISERROR(Data4!CB$33),0,Data4!CB$33)","v":0},{"$f":"IF(ISERROR(Data4!CC$33),0,Data4!CC$33)","v":0},{"$f":"IF(ISERROR(Data4!CD$33),0,Data4!CD$33)","v":0},{"$f":"IF(ISERROR(Data4!CE$33),0,Data4!CE$33)","v":0},{"$f":"IF(ISERROR(Data4!CF$33),0,Data4!CF$33)","v":0},{"$f":"IF(ISERROR(Data4!CG$33),0,Data4!CG$33)","v":0},{"$f":"IF(ISERROR(Data4!CH$33),0,Data4!CH$33)","v":0},{"$f":"IF(ISERROR(Data4!CI$33),0,Data4!CI$33)","v":0},{"$f":"IF(ISERROR(Data4!CJ$33),0,Data4!CJ$33)","v":0},{"$f":"IF(ISERROR(Data4!CK$33),0,Data4!CK$33)","v":0},{"$f":"IF(ISERROR(Data4!CL$33),0,Data4!CL$33)","v":0},{"$f":"IF(ISERROR(Data4!CM$33),0,Data4!CM$33)","v":0},{"$f":"IF(ISERROR(Data4!CN$33),0,Data4!CN$33)","v":0},{"$f":"IF(ISERROR(Data4!CO$33),0,Data4!CO$33)","v":0},{"$f":"IF(ISERROR(Data4!CP$33),0,Data4!CP$33)","v":0},{"$f":"IF(ISERROR(Data4!CQ$33),0,Data4!CQ$33)","v":0},{"$f":"IF(ISERROR(Data4!CR$33),0,Data4!CR$33)","v":0},{"$f":"IF(ISERROR(Data4!CS$33),0,Data4!CS$33)","v":0},{"$f":"IF(ISERROR(Data4!CT$33),0,Data4!CT$33)","v":0},{"$f":"IF(ISERROR(Data4!CU$33),0,Data4!CU$33)","v":0},{"$f":"IF(ISERROR(Data4!CV$33),0,Data4!CV$33)","v":0},{"$f":"IF(ISERROR(Data4!CW$33),0,Data4!CW$33)","v":0},{"$f":"IF(ISERROR(Data4!CX$33),0,Data4!CX$33)","v":0},{"$f":"IF(ISERROR(Data4!CY$33),0,Data4!CY$33)","v":0},{"$f":"IF(ISERROR(Data4!CZ$33),0,Data4!CZ$33)","v":0},{"$f":"IF(ISERROR(Data4!DA$33),0,Data4!DA$33)","v":0},{"$f":"IF(ISERROR(Data4!DB$33),0,Data4!DB$33)","v":0},{"$f":"IF(ISERROR(Data4!DC$33),0,Data4!DC$33)","v":0},{"$f":"IF(ISERROR(Data4!DD$33),0,Data4!DD$33)","v":0},{"$f":"IF(ISERROR(Data4!DE$33),0,Data4!DE$33)","v":0},{"$f":"IF(ISERROR(Data4!DF$33),0,Data4!DF$33)","v":0},{"$f":"IF(ISERROR(Data4!DG$33),0,Data4!DG$33)","v":0},{"$f":"IF(ISERROR(Data4!DH$33),0,Data4!DH$33)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$34","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$34),0,Data4!M$34)","v":0},{"$f":"IF(ISERROR(Data4!N$34),0,Data4!N$34)","v":0},{"$f":"IF(ISERROR(Data4!O$34),0,Data4!O$34)","v":0},{"$f":"IF(ISERROR(Data4!P$34),0,Data4!P$34)","v":0},{"$f":"IF(ISERROR(Data4!Q$34),0,Data4!Q$34)","v":0},{"$f":"IF(ISERROR(Data4!R$34),0,Data4!R$34)","v":0},{"$f":"IF(ISERROR(Data4!S$34),0,Data4!S$34)","v":0},{"$f":"IF(ISERROR(Data4!T$34),0,Data4!T$34)","v":0},{"$f":"IF(ISERROR(Data4!U$34),0,Data4!U$34)","v":0},{"$f":"IF(ISERROR(Data4!V$34),0,Data4!V$34)","v":0},{"$f":"IF(ISERROR(Data4!W$34),0,Data4!W$34)","v":0},{"$f":"IF(ISERROR(Data4!X$34),0,Data4!X$34)","v":0},{"$f":"IF(ISERROR(Data4!Y$34),0,Data4!Y$34)","v":0},{"$f":"IF(ISERROR(Data4!Z$34),0,Data4!Z$34)","v":0},{"$f":"IF(ISERROR(Data4!AA$34),0,Data4!AA$34)","v":0},{"$f":"IF(ISERROR(Data4!AB$34),0,Data4!AB$34)","v":0},{"$f":"IF(ISERROR(Data4!AC$34),0,Data4!AC$34)","v":0},{"$f":"IF(ISERROR(Data4!AD$34),0,Data4!AD$34)","v":0},{"$f":"IF(ISERROR(Data4!AE$34),0,Data4!AE$34)","v":0},{"$f":"IF(ISERROR(Data4!AF$34),0,Data4!AF$34)","v":0},{"$f":"IF(ISERROR(Data4!AG$34),0,Data4!AG$34)","v":0},{"$f":"IF(ISERROR(Data4!AH$34),0,Data4!AH$34)","v":0},{"$f":"IF(ISERROR(Data4!AI$34),0,Data4!AI$34)","v":0},{"$f":"IF(ISERROR(Data4!AJ$34),0,Data4!AJ$34)","v":0},{"$f":"IF(ISERROR(Data4!AK$34),0,Data4!AK$34)","v":0},{"$f":"IF(ISERROR(Data4!AL$34),0,Data4!AL$34)","v":0},{"$f":"IF(ISERROR(Data4!AM$34),0,Data4!AM$34)","v":0},{"$f":"IF(ISERROR(Data4!AN$34),0,Data4!AN$34)","v":0},{"$f":"IF(ISERROR(Data4!AO$34),0,Data4!AO$34)","v":0},{"$f":"IF(ISERROR(Data4!AP$34),0,Data4!AP$34)","v":0},{"$f":"IF(ISERROR(Data4!AQ$34),0,Data4!AQ$34)","v":0},{"$f":"IF(ISERROR(Data4!AR$34),0,Data4!AR$34)","v":0},{"$f":"IF(ISERROR(Data4!AS$34),0,Data4!AS$34)","v":0},{"$f":"IF(ISERROR(Data4!AT$34),0,Data4!AT$34)","v":0},{"$f":"IF(ISERROR(Data4!AU$34),0,Data4!AU$34)","v":0},{"$f":"IF(ISERROR(Data4!AV$34),0,Data4!AV$34)","v":0},{"$f":"IF(ISERROR(Data4!AW$34),0,Data4!AW$34)","v":0},{"$f":"IF(ISERROR(Data4!AX$34),0,Data4!AX$34)","v":0},{"$f":"IF(ISERROR(Data4!AY$34),0,Data4!AY$34)","v":0},{"$f":"IF(ISERROR(Data4!AZ$34),0,Data4!AZ$34)","v":0},{"$f":"IF(ISERROR(Data4!BA$34),0,Data4!BA$34)","v":0},{"$f":"IF(ISERROR(Data4!BB$34),0,Data4!BB$34)","v":0},{"$f":"IF(ISERROR(Data4!BC$34),0,Data4!BC$34)","v":0},{"$f":"IF(ISERROR(Data4!BD$34),0,Data4!BD$34)","v":0},{"$f":"IF(ISERROR(Data4!BE$34),0,Data4!BE$34)","v":0},{"$f":"IF(ISERROR(Data4!BF$34),0,Data4!BF$34)","v":0},{"$f":"IF(ISERROR(Data4!BG$34),0,Data4!BG$34)","v":0},{"$f":"IF(ISERROR(Data4!BH$34),0,Data4!BH$34)","v":0},{"$f":"IF(ISERROR(Data4!BI$34),0,Data4!BI$34)","v":0},{"$f":"IF(ISERROR(Data4!BJ$34),0,Data4!BJ$34)","v":0},{"$f":"IF(ISERROR(Data4!BK$34),0,Data4!BK$34)","v":0},{"$f":"IF(ISERROR(Data4!BL$34),0,Data4!BL$34)","v":0},{"$f":"IF(ISERROR(Data4!BM$34),0,Data4!BM$34)","v":0},{"$f":"IF(ISERROR(Data4!BN$34),0,Data4!BN$34)","v":0},{"$f":"IF(ISERROR(Data4!BO$34),0,Data4!BO$34)","v":0},{"$f":"IF(ISERROR(Data4!BP$34),0,Data4!BP$34)","v":0},{"$f":"IF(ISERROR(Data4!BQ$34),0,Data4!BQ$34)","v":0},{"$f":"IF(ISERROR(Data4!BR$34),0,Data4!BR$34)","v":0},{"$f":"IF(ISERROR(Data4!BS$34),0,Data4!BS$34)","v":0},{"$f":"IF(ISERROR(Data4!BT$34),0,Data4!BT$34)","v":0},{"$f":"IF(ISERROR(Data4!BU$34),0,Data4!BU$34)","v":0},{"$f":"IF(ISERROR(Data4!BV$34),0,Data4!BV$34)","v":0},{"$f":"IF(ISERROR(Data4!BW$34),0,Data4!BW$34)","v":0},{"$f":"IF(ISERROR(Data4!BX$34),0,Data4!BX$34)","v":0},{"$f":"IF(ISERROR(Data4!BY$34),0,Data4!BY$34)","v":0},{"$f":"IF(ISERROR(Data4!BZ$34),0,Data4!BZ$34)","v":0},{"$f":"IF(ISERROR(Data4!CA$34),0,Data4!CA$34)","v":0},{"$f":"IF(ISERROR(Data4!CB$34),0,Data4!CB$34)","v":0},{"$f":"IF(ISERROR(Data4!CC$34),0,Data4!CC$34)","v":0},{"$f":"IF(ISERROR(Data4!CD$34),0,Data4!CD$34)","v":0},{"$f":"IF(ISERROR(Data4!CE$34),0,Data4!CE$34)","v":0},{"$f":"IF(ISERROR(Data4!CF$34),0,Data4!CF$34)","v":0},{"$f":"IF(ISERROR(Data4!CG$34),0,Data4!CG$34)","v":0},{"$f":"IF(ISERROR(Data4!CH$34),0,Data4!CH$34)","v":0},{"$f":"IF(ISERROR(Data4!CI$34),0,Data4!CI$34)","v":0},{"$f":"IF(ISERROR(Data4!CJ$34),0,Data4!CJ$34)","v":0},{"$f":"IF(ISERROR(Data4!CK$34),0,Data4!CK$34)","v":0},{"$f":"IF(ISERROR(Data4!CL$34),0,Data4!CL$34)","v":0},{"$f":"IF(ISERROR(Data4!CM$34),0,Data4!CM$34)","v":0},{"$f":"IF(ISERROR(Data4!CN$34),0,Data4!CN$34)","v":0},{"$f":"IF(ISERROR(Data4!CO$34),0,Data4!CO$34)","v":0},{"$f":"IF(ISERROR(Data4!CP$34),0,Data4!CP$34)","v":0},{"$f":"IF(ISERROR(Data4!CQ$34),0,Data4!CQ$34)","v":0},{"$f":"IF(ISERROR(Data4!CR$34),0,Data4!CR$34)","v":0},{"$f":"IF(ISERROR(Data4!CS$34),0,Data4!CS$34)","v":0},{"$f":"IF(ISERROR(Data4!CT$34),0,Data4!CT$34)","v":0},{"$f":"IF(ISERROR(Data4!CU$34),0,Data4!CU$34)","v":0},{"$f":"IF(ISERROR(Data4!CV$34),0,Data4!CV$34)","v":0},{"$f":"IF(ISERROR(Data4!CW$34),0,Data4!CW$34)","v":0},{"$f":"IF(ISERROR(Data4!CX$34),0,Data4!CX$34)","v":0},{"$f":"IF(ISERROR(Data4!CY$34),0,Data4!CY$34)","v":0},{"$f":"IF(ISERROR(Data4!CZ$34),0,Data4!CZ$34)","v":0},{"$f":"IF(ISERROR(Data4!DA$34),0,Data4!DA$34)","v":0},{"$f":"IF(ISERROR(Data4!DB$34),0,Data4!DB$34)","v":0},{"$f":"IF(ISERROR(Data4!DC$34),0,Data4!DC$34)","v":0},{"$f":"IF(ISERROR(Data4!DD$34),0,Data4!DD$34)","v":0},{"$f":"IF(ISERROR(Data4!DE$34),0,Data4!DE$34)","v":0},{"$f":"IF(ISERROR(Data4!DF$34),0,Data4!DF$34)","v":0},{"$f":"IF(ISERROR(Data4!DG$34),0,Data4!DG$34)","v":0},{"$f":"IF(ISERROR(Data4!DH$34),0,Data4!DH$34)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$36","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$36),0,Data4!M$36)","v":0},{"$f":"IF(ISERROR(Data4!N$36),0,Data4!N$36)","v":0},{"$f":"IF(ISERROR(Data4!O$36),0,Data4!O$36)","v":0},{"$f":"IF(ISERROR(Data4!P$36),0,Data4!P$36)","v":0},{"$f":"IF(ISERROR(Data4!Q$36),0,Data4!Q$36)","v":0},{"$f":"IF(ISERROR(Data4!R$36),0,Data4!R$36)","v":0},{"$f":"IF(ISERROR(Data4!S$36),0,Data4!S$36)","v":0},{"$f":"IF(ISERROR(Data4!T$36),0,Data4!T$36)","v":0},{"$f":"IF(ISERROR(Data4!U$36),0,Data4!U$36)","v":0},{"$f":"IF(ISERROR(Data4!V$36),0,Data4!V$36)","v":0},{"$f":"IF(ISERROR(Data4!W$36),0,Data4!W$36)","v":0},{"$f":"IF(ISERROR(Data4!X$36),0,Data4!X$36)","v":0},{"$f":"IF(ISERROR(Data4!Y$36),0,Data4!Y$36)","v":0},{"$f":"IF(ISERROR(Data4!Z$36),0,Data4!Z$36)","v":0},{"$f":"IF(ISERROR(Data4!AA$36),0,Data4!AA$36)","v":0},{"$f":"IF(ISERROR(Data4!AB$36),0,Data4!AB$36)","v":0},{"$f":"IF(ISERROR(Data4!AC$36),0,Data4!AC$36)","v":0},{"$f":"IF(ISERROR(Data4!AD$36),0,Data4!AD$36)","v":0},{"$f":"IF(ISERROR(Data4!AE$36),0,Data4!AE$36)","v":0},{"$f":"IF(ISERROR(Data4!AF$36),0,Data4!AF$36)","v":0},{"$f":"IF(ISERROR(Data4!AG$36),0,Data4!AG$36)","v":0},{"$f":"IF(ISERROR(Data4!AH$36),0,Data4!AH$36)","v":0},{"$f":"IF(ISERROR(Data4!AI$36),0,Data4!AI$36)","v":0},{"$f":"IF(ISERROR(Data4!AJ$36),0,Data4!AJ$36)","v":0},{"$f":"IF(ISERROR(Data4!AK$36),0,Data4!AK$36)","v":0},{"$f":"IF(ISERROR(Data4!AL$36),0,Data4!AL$36)","v":0},{"$f":"IF(ISERROR(Data4!AM$36),0,Data4!AM$36)","v":0},{"$f":"IF(ISERROR(Data4!AN$36),0,Data4!AN$36)","v":0},{"$f":"IF(ISERROR(Data4!AO$36),0,Data4!AO$36)","v":0},{"$f":"IF(ISERROR(Data4!AP$36),0,Data4!AP$36)","v":0},{"$f":"IF(ISERROR(Data4!AQ$36),0,Data4!AQ$36)","v":0},{"$f":"IF(ISERROR(Data4!AR$36),0,Data4!AR$36)","v":0},{"$f":"IF(ISERROR(Data4!AS$36),0,Data4!AS$36)","v":0},{"$f":"IF(ISERROR(Data4!AT$36),0,Data4!AT$36)","v":0},{"$f":"IF(ISERROR(Data4!AU$36),0,Data4!AU$36)","v":0},{"$f":"IF(ISERROR(Data4!AV$36),0,Data4!AV$36)","v":0},{"$f":"IF(ISERROR(Data4!AW$36),0,Data4!AW$36)","v":0},{"$f":"IF(ISERROR(Data4!AX$36),0,Data4!AX$36)","v":0},{"$f":"IF(ISERROR(Data4!AY$36),0,Data4!AY$36)","v":0},{"$f":"IF(ISERROR(Data4!AZ$36),0,Data4!AZ$36)","v":0},{"$f":"IF(ISERROR(Data4!BA$36),0,Data4!BA$36)","v":0},{"$f":"IF(ISERROR(Data4!BB$36),0,Data4!BB$36)","v":0},{"$f":"IF(ISERROR(Data4!BC$36),0,Data4!BC$36)","v":0},{"$f":"IF(ISERROR(Data4!BD$36),0,Data4!BD$36)","v":0},{"$f":"IF(ISERROR(Data4!BE$36),0,Data4!BE$36)","v":0},{"$f":"IF(ISERROR(Data4!BF$36),0,Data4!BF$36)","v":0},{"$f":"IF(ISERROR(Data4!BG$36),0,Data4!BG$36)","v":0},{"$f":"IF(ISERROR(Data4!BH$36),0,Data4!BH$36)","v":0},{"$f":"IF(ISERROR(Data4!BI$36),0,Data4!BI$36)","v":0},{"$f":"IF(ISERROR(Data4!BJ$36),0,Data4!BJ$36)","v":0},{"$f":"IF(ISERROR(Data4!BK$36),0,Data4!BK$36)","v":0},{"$f":"IF(ISERROR(Data4!BL$36),0,Data4!BL$36)","v":0},{"$f":"IF(ISERROR(Data4!BM$36),0,Data4!BM$36)","v":0},{"$f":"IF(ISERROR(Data4!BN$36),0,Data4!BN$36)","v":0},{"$f":"IF(ISERROR(Data4!BO$36),0,Data4!BO$36)","v":0},{"$f":"IF(ISERROR(Data4!BP$36),0,Data4!BP$36)","v":0},{"$f":"IF(ISERROR(Data4!BQ$36),0,Data4!BQ$36)","v":0},{"$f":"IF(ISERROR(Data4!BR$36),0,Data4!BR$36)","v":0},{"$f":"IF(ISERROR(Data4!BS$36),0,Data4!BS$36)","v":0},{"$f":"IF(ISERROR(Data4!BT$36),0,Data4!BT$36)","v":0},{"$f":"IF(ISERROR(Data4!BU$36),0,Data4!BU$36)","v":0},{"$f":"IF(ISERROR(Data4!BV$36),0,Data4!BV$36)","v":0},{"$f":"IF(ISERROR(Data4!BW$36),0,Data4!BW$36)","v":0},{"$f":"IF(ISERROR(Data4!BX$36),0,Data4!BX$36)","v":0},{"$f":"IF(ISERROR(Data4!BY$36),0,Data4!BY$36)","v":0},{"$f":"IF(ISERROR(Data4!BZ$36),0,Data4!BZ$36)","v":0},{"$f":"IF(ISERROR(Data4!CA$36),0,Data4!CA$36)","v":0},{"$f":"IF(ISERROR(Data4!CB$36),0,Data4!CB$36)","v":0},{"$f":"IF(ISERROR(Data4!CC$36),0,Data4!CC$36)","v":0},{"$f":"IF(ISERROR(Data4!CD$36),0,Data4!CD$36)","v":0},{"$f":"IF(ISERROR(Data4!CE$36),0,Data4!CE$36)","v":0},{"$f":"IF(ISERROR(Data4!CF$36),0,Data4!CF$36)","v":0},{"$f":"IF(ISERROR(Data4!CG$36),0,Data4!CG$36)","v":0},{"$f":"IF(ISERROR(Data4!CH$36),0,Data4!CH$36)","v":0},{"$f":"IF(ISERROR(Data4!CI$36),0,Data4!CI$36)","v":0},{"$f":"IF(ISERROR(Data4!CJ$36),0,Data4!CJ$36)","v":0},{"$f":"IF(ISERROR(Data4!CK$36),0,Data4!CK$36)","v":0},{"$f":"IF(ISERROR(Data4!CL$36),0,Data4!CL$36)","v":0},{"$f":"IF(ISERROR(Data4!CM$36),0,Data4!CM$36)","v":0},{"$f":"IF(ISERROR(Data4!CN$36),0,Data4!CN$36)","v":0},{"$f":"IF(ISERROR(Data4!CO$36),0,Data4!CO$36)","v":0},{"$f":"IF(ISERROR(Data4!CP$36),0,Data4!CP$36)","v":0},{"$f":"IF(ISERROR(Data4!CQ$36),0,Data4!CQ$36)","v":0},{"$f":"IF(ISERROR(Data4!CR$36),0,Data4!CR$36)","v":0},{"$f":"IF(ISERROR(Data4!CS$36),0,Data4!CS$36)","v":0},{"$f":"IF(ISERROR(Data4!CT$36),0,Data4!CT$36)","v":0},{"$f":"IF(ISERROR(Data4!CU$36),0,Data4!CU$36)","v":0},{"$f":"IF(ISERROR(Data4!CV$36),0,Data4!CV$36)","v":0},{"$f":"IF(ISERROR(Data4!CW$36),0,Data4!CW$36)","v":0},{"$f":"IF(ISERROR(Data4!CX$36),0,Data4!CX$36)","v":0},{"$f":"IF(ISERROR(Data4!CY$36),0,Data4!CY$36)","v":0},{"$f":"IF(ISERROR(Data4!CZ$36),0,Data4!CZ$36)","v":0},{"$f":"IF(ISERROR(Data4!DA$36),0,Data4!DA$36)","v":0},{"$f":"IF(ISERROR(Data4!DB$36),0,Data4!DB$36)","v":0},{"$f":"IF(ISERROR(Data4!DC$36),0,Data4!DC$36)","v":0},{"$f":"IF(ISERROR(Data4!DD$36),0,Data4!DD$36)","v":0},{"$f":"IF(ISERROR(Data4!DE$36),0,Data4!DE$36)","v":0},{"$f":"IF(ISERROR(Data4!DF$36),0,Data4!DF$36)","v":0},{"$f":"IF(ISERROR(Data4!DG$36),0,Data4!DG$36)","v":0},{"$f":"IF(ISERROR(Data4!DH$36),0,Data4!DH$36)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$37","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$37),0,Data4!M$37)","v":0},{"$f":"IF(ISERROR(Data4!N$37),0,Data4!N$37)","v":0},{"$f":"IF(ISERROR(Data4!O$37),0,Data4!O$37)","v":0},{"$f":"IF(ISERROR(Data4!P$37),0,Data4!P$37)","v":0},{"$f":"IF(ISERROR(Data4!Q$37),0,Data4!Q$37)","v":0},{"$f":"IF(ISERROR(Data4!R$37),0,Data4!R$37)","v":0},{"$f":"IF(ISERROR(Data4!S$37),0,Data4!S$37)","v":0},{"$f":"IF(ISERROR(Data4!T$37),0,Data4!T$37)","v":0},{"$f":"IF(ISERROR(Data4!U$37),0,Data4!U$37)","v":0},{"$f":"IF(ISERROR(Data4!V$37),0,Data4!V$37)","v":0},{"$f":"IF(ISERROR(Data4!W$37),0,Data4!W$37)","v":0},{"$f":"IF(ISERROR(Data4!X$37),0,Data4!X$37)","v":0},{"$f":"IF(ISERROR(Data4!Y$37),0,Data4!Y$37)","v":0},{"$f":"IF(ISERROR(Data4!Z$37),0,Data4!Z$37)","v":0},{"$f":"IF(ISERROR(Data4!AA$37),0,Data4!AA$37)","v":0},{"$f":"IF(ISERROR(Data4!AB$37),0,Data4!AB$37)","v":0},{"$f":"IF(ISERROR(Data4!AC$37),0,Data4!AC$37)","v":0},{"$f":"IF(ISERROR(Data4!AD$37),0,Data4!AD$37)","v":0},{"$f":"IF(ISERROR(Data4!AE$37),0,Data4!AE$37)","v":0},{"$f":"IF(ISERROR(Data4!AF$37),0,Data4!AF$37)","v":0},{"$f":"IF(ISERROR(Data4!AG$37),0,Data4!AG$37)","v":0},{"$f":"IF(ISERROR(Data4!AH$37),0,Data4!AH$37)","v":0},{"$f":"IF(ISERROR(Data4!AI$37),0,Data4!AI$37)","v":0},{"$f":"IF(ISERROR(Data4!AJ$37),0,Data4!AJ$37)","v":0},{"$f":"IF(ISERROR(Data4!AK$37),0,Data4!AK$37)","v":0},{"$f":"IF(ISERROR(Data4!AL$37),0,Data4!AL$37)","v":0},{"$f":"IF(ISERROR(Data4!AM$37),0,Data4!AM$37)","v":0},{"$f":"IF(ISERROR(Data4!AN$37),0,Data4!AN$37)","v":0},{"$f":"IF(ISERROR(Data4!AO$37),0,Data4!AO$37)","v":0},{"$f":"IF(ISERROR(Data4!AP$37),0,Data4!AP$37)","v":0},{"$f":"IF(ISERROR(Data4!AQ$37),0,Data4!AQ$37)","v":0},{"$f":"IF(ISERROR(Data4!AR$37),0,Data4!AR$37)","v":0},{"$f":"IF(ISERROR(Data4!AS$37),0,Data4!AS$37)","v":0},{"$f":"IF(ISERROR(Data4!AT$37),0,Data4!AT$37)","v":0},{"$f":"IF(ISERROR(Data4!AU$37),0,Data4!AU$37)","v":0},{"$f":"IF(ISERROR(Data4!AV$37),0,Data4!AV$37)","v":0},{"$f":"IF(ISERROR(Data4!AW$37),0,Data4!AW$37)","v":0},{"$f":"IF(ISERROR(Data4!AX$37),0,Data4!AX$37)","v":0},{"$f":"IF(ISERROR(Data4!AY$37),0,Data4!AY$37)","v":0},{"$f":"IF(ISERROR(Data4!AZ$37),0,Data4!AZ$37)","v":0},{"$f":"IF(ISERROR(Data4!BA$37),0,Data4!BA$37)","v":0},{"$f":"IF(ISERROR(Data4!BB$37),0,Data4!BB$37)","v":0},{"$f":"IF(ISERROR(Data4!BC$37),0,Data4!BC$37)","v":0},{"$f":"IF(ISERROR(Data4!BD$37),0,Data4!BD$37)","v":0},{"$f":"IF(ISERROR(Data4!BE$37),0,Data4!BE$37)","v":0},{"$f":"IF(ISERROR(Data4!BF$37),0,Data4!BF$37)","v":0},{"$f":"IF(ISERROR(Data4!BG$37),0,Data4!BG$37)","v":0},{"$f":"IF(ISERROR(Data4!BH$37),0,Data4!BH$37)","v":0},{"$f":"IF(ISERROR(Data4!BI$37),0,Data4!BI$37)","v":0},{"$f":"IF(ISERROR(Data4!BJ$37),0,Data4!BJ$37)","v":0},{"$f":"IF(ISERROR(Data4!BK$37),0,Data4!BK$37)","v":0},{"$f":"IF(ISERROR(Data4!BL$37),0,Data4!BL$37)","v":0},{"$f":"IF(ISERROR(Data4!BM$37),0,Data4!BM$37)","v":0},{"$f":"IF(ISERROR(Data4!BN$37),0,Data4!BN$37)","v":0},{"$f":"IF(ISERROR(Data4!BO$37),0,Data4!BO$37)","v":0},{"$f":"IF(ISERROR(Data4!BP$37),0,Data4!BP$37)","v":0},{"$f":"IF(ISERROR(Data4!BQ$37),0,Data4!BQ$37)","v":0},{"$f":"IF(ISERROR(Data4!BR$37),0,Data4!BR$37)","v":0},{"$f":"IF(ISERROR(Data4!BS$37),0,Data4!BS$37)","v":0},{"$f":"IF(ISERROR(Data4!BT$37),0,Data4!BT$37)","v":0},{"$f":"IF(ISERROR(Data4!BU$37),0,Data4!BU$37)","v":0},{"$f":"IF(ISERROR(Data4!BV$37),0,Data4!BV$37)","v":0},{"$f":"IF(ISERROR(Data4!BW$37),0,Data4!BW$37)","v":0},{"$f":"IF(ISERROR(Data4!BX$37),0,Data4!BX$37)","v":0},{"$f":"IF(ISERROR(Data4!BY$37),0,Data4!BY$37)","v":0},{"$f":"IF(ISERROR(Data4!BZ$37),0,Data4!BZ$37)","v":0},{"$f":"IF(ISERROR(Data4!CA$37),0,Data4!CA$37)","v":0},{"$f":"IF(ISERROR(Data4!CB$37),0,Data4!CB$37)","v":0},{"$f":"IF(ISERROR(Data4!CC$37),0,Data4!CC$37)","v":0},{"$f":"IF(ISERROR(Data4!CD$37),0,Data4!CD$37)","v":0},{"$f":"IF(ISERROR(Data4!CE$37),0,Data4!CE$37)","v":0},{"$f":"IF(ISERROR(Data4!CF$37),0,Data4!CF$37)","v":0},{"$f":"IF(ISERROR(Data4!CG$37),0,Data4!CG$37)","v":0},{"$f":"IF(ISERROR(Data4!CH$37),0,Data4!CH$37)","v":0},{"$f":"IF(ISERROR(Data4!CI$37),0,Data4!CI$37)","v":0},{"$f":"IF(ISERROR(Data4!CJ$37),0,Data4!CJ$37)","v":0},{"$f":"IF(ISERROR(Data4!CK$37),0,Data4!CK$37)","v":0},{"$f":"IF(ISERROR(Data4!CL$37),0,Data4!CL$37)","v":0},{"$f":"IF(ISERROR(Data4!CM$37),0,Data4!CM$37)","v":0},{"$f":"IF(ISERROR(Data4!CN$37),0,Data4!CN$37)","v":0},{"$f":"IF(ISERROR(Data4!CO$37),0,Data4!CO$37)","v":0},{"$f":"IF(ISERROR(Data4!CP$37),0,Data4!CP$37)","v":0},{"$f":"IF(ISERROR(Data4!CQ$37),0,Data4!CQ$37)","v":0},{"$f":"IF(ISERROR(Data4!CR$37),0,Data4!CR$37)","v":0},{"$f":"IF(ISERROR(Data4!CS$37),0,Data4!CS$37)","v":0},{"$f":"IF(ISERROR(Data4!CT$37),0,Data4!CT$37)","v":0},{"$f":"IF(ISERROR(Data4!CU$37),0,Data4!CU$37)","v":0},{"$f":"IF(ISERROR(Data4!CV$37),0,Data4!CV$37)","v":0},{"$f":"IF(ISERROR(Data4!CW$37),0,Data4!CW$37)","v":0},{"$f":"IF(ISERROR(Data4!CX$37),0,Data4!CX$37)","v":0},{"$f":"IF(ISERROR(Data4!CY$37),0,Data4!CY$37)","v":0},{"$f":"IF(ISERROR(Data4!CZ$37),0,Data4!CZ$37)","v":0},{"$f":"IF(ISERROR(Data4!DA$37),0,Data4!DA$37)","v":0},{"$f":"IF(ISERROR(Data4!DB$37),0,Data4!DB$37)","v":0},{"$f":"IF(ISERROR(Data4!DC$37),0,Data4!DC$37)","v":0},{"$f":"IF(ISERROR(Data4!DD$37),0,Data4!DD$37)","v":0},{"$f":"IF(ISERROR(Data4!DE$37),0,Data4!DE$37)","v":0},{"$f":"IF(ISERROR(Data4!DF$37),0,Data4!DF$37)","v":0},{"$f":"IF(ISERROR(Data4!DG$37),0,Data4!DG$37)","v":0},{"$f":"IF(ISERROR(Data4!DH$37),0,Data4!DH$37)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$38","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$38),0,Data4!M$38)","v":0},{"$f":"IF(ISERROR(Data4!N$38),0,Data4!N$38)","v":0},{"$f":"IF(ISERROR(Data4!O$38),0,Data4!O$38)","v":0},{"$f":"IF(ISERROR(Data4!P$38),0,Data4!P$38)","v":0},{"$f":"IF(ISERROR(Data4!Q$38),0,Data4!Q$38)","v":0},{"$f":"IF(ISERROR(Data4!R$38),0,Data4!R$38)","v":0},{"$f":"IF(ISERROR(Data4!S$38),0,Data4!S$38)","v":0},{"$f":"IF(ISERROR(Data4!T$38),0,Data4!T$38)","v":0},{"$f":"IF(ISERROR(Data4!U$38),0,Data4!U$38)","v":0},{"$f":"IF(ISERROR(Data4!V$38),0,Data4!V$38)","v":0},{"$f":"IF(ISERROR(Data4!W$38),0,Data4!W$38)","v":0},{"$f":"IF(ISERROR(Data4!X$38),0,Data4!X$38)","v":0},{"$f":"IF(ISERROR(Data4!Y$38),0,Data4!Y$38)","v":0},{"$f":"IF(ISERROR(Data4!Z$38),0,Data4!Z$38)","v":0},{"$f":"IF(ISERROR(Data4!AA$38),0,Data4!AA$38)","v":0},{"$f":"IF(ISERROR(Data4!AB$38),0,Data4!AB$38)","v":0},{"$f":"IF(ISERROR(Data4!AC$38),0,Data4!AC$38)","v":0},{"$f":"IF(ISERROR(Data4!AD$38),0,Data4!AD$38)","v":0},{"$f":"IF(ISERROR(Data4!AE$38),0,Data4!AE$38)","v":0},{"$f":"IF(ISERROR(Data4!AF$38),0,Data4!AF$38)","v":0},{"$f":"IF(ISERROR(Data4!AG$38),0,Data4!AG$38)","v":0},{"$f":"IF(ISERROR(Data4!AH$38),0,Data4!AH$38)","v":0},{"$f":"IF(ISERROR(Data4!AI$38),0,Data4!AI$38)","v":0},{"$f":"IF(ISERROR(Data4!AJ$38),0,Data4!AJ$38)","v":0},{"$f":"IF(ISERROR(Data4!AK$38),0,Data4!AK$38)","v":0},{"$f":"IF(ISERROR(Data4!AL$38),0,Data4!AL$38)","v":0},{"$f":"IF(ISERROR(Data4!AM$38),0,Data4!AM$38)","v":0},{"$f":"IF(ISERROR(Data4!AN$38),0,Data4!AN$38)","v":0},{"$f":"IF(ISERROR(Data4!AO$38),0,Data4!AO$38)","v":0},{"$f":"IF(ISERROR(Data4!AP$38),0,Data4!AP$38)","v":0},{"$f":"IF(ISERROR(Data4!AQ$38),0,Data4!AQ$38)","v":0},{"$f":"IF(ISERROR(Data4!AR$38),0,Data4!AR$38)","v":0},{"$f":"IF(ISERROR(Data4!AS$38),0,Data4!AS$38)","v":0},{"$f":"IF(ISERROR(Data4!AT$38),0,Data4!AT$38)","v":0},{"$f":"IF(ISERROR(Data4!AU$38),0,Data4!AU$38)","v":0},{"$f":"IF(ISERROR(Data4!AV$38),0,Data4!AV$38)","v":0},{"$f":"IF(ISERROR(Data4!AW$38),0,Data4!AW$38)","v":0},{"$f":"IF(ISERROR(Data4!AX$38),0,Data4!AX$38)","v":0},{"$f":"IF(ISERROR(Data4!AY$38),0,Data4!AY$38)","v":0},{"$f":"IF(ISERROR(Data4!AZ$38),0,Data4!AZ$38)","v":0},{"$f":"IF(ISERROR(Data4!BA$38),0,Data4!BA$38)","v":0},{"$f":"IF(ISERROR(Data4!BB$38),0,Data4!BB$38)","v":0},{"$f":"IF(ISERROR(Data4!BC$38),0,Data4!BC$38)","v":0},{"$f":"IF(ISERROR(Data4!BD$38),0,Data4!BD$38)","v":0},{"$f":"IF(ISERROR(Data4!BE$38),0,Data4!BE$38)","v":0},{"$f":"IF(ISERROR(Data4!BF$38),0,Data4!BF$38)","v":0},{"$f":"IF(ISERROR(Data4!BG$38),0,Data4!BG$38)","v":0},{"$f":"IF(ISERROR(Data4!BH$38),0,Data4!BH$38)","v":0},{"$f":"IF(ISERROR(Data4!BI$38),0,Data4!BI$38)","v":0},{"$f":"IF(ISERROR(Data4!BJ$38),0,Data4!BJ$38)","v":0},{"$f":"IF(ISERROR(Data4!BK$38),0,Data4!BK$38)","v":0},{"$f":"IF(ISERROR(Data4!BL$38),0,Data4!BL$38)","v":0},{"$f":"IF(ISERROR(Data4!BM$38),0,Data4!BM$38)","v":0},{"$f":"IF(ISERROR(Data4!BN$38),0,Data4!BN$38)","v":0},{"$f":"IF(ISERROR(Data4!BO$38),0,Data4!BO$38)","v":0},{"$f":"IF(ISERROR(Data4!BP$38),0,Data4!BP$38)","v":0},{"$f":"IF(ISERROR(Data4!BQ$38),0,Data4!BQ$38)","v":0},{"$f":"IF(ISERROR(Data4!BR$38),0,Data4!BR$38)","v":0},{"$f":"IF(ISERROR(Data4!BS$38),0,Data4!BS$38)","v":0},{"$f":"IF(ISERROR(Data4!BT$38),0,Data4!BT$38)","v":0},{"$f":"IF(ISERROR(Data4!BU$38),0,Data4!BU$38)","v":0},{"$f":"IF(ISERROR(Data4!BV$38),0,Data4!BV$38)","v":0},{"$f":"IF(ISERROR(Data4!BW$38),0,Data4!BW$38)","v":0},{"$f":"IF(ISERROR(Data4!BX$38),0,Data4!BX$38)","v":0},{"$f":"IF(ISERROR(Data4!BY$38),0,Data4!BY$38)","v":0},{"$f":"IF(ISERROR(Data4!BZ$38),0,Data4!BZ$38)","v":0},{"$f":"IF(ISERROR(Data4!CA$38),0,Data4!CA$38)","v":0},{"$f":"IF(ISERROR(Data4!CB$38),0,Data4!CB$38)","v":0},{"$f":"IF(ISERROR(Data4!CC$38),0,Data4!CC$38)","v":0},{"$f":"IF(ISERROR(Data4!CD$38),0,Data4!CD$38)","v":0},{"$f":"IF(ISERROR(Data4!CE$38),0,Data4!CE$38)","v":0},{"$f":"IF(ISERROR(Data4!CF$38),0,Data4!CF$38)","v":0},{"$f":"IF(ISERROR(Data4!CG$38),0,Data4!CG$38)","v":0},{"$f":"IF(ISERROR(Data4!CH$38),0,Data4!CH$38)","v":0},{"$f":"IF(ISERROR(Data4!CI$38),0,Data4!CI$38)","v":0},{"$f":"IF(ISERROR(Data4!CJ$38),0,Data4!CJ$38)","v":0},{"$f":"IF(ISERROR(Data4!CK$38),0,Data4!CK$38)","v":0},{"$f":"IF(ISERROR(Data4!CL$38),0,Data4!CL$38)","v":0},{"$f":"IF(ISERROR(Data4!CM$38),0,Data4!CM$38)","v":0},{"$f":"IF(ISERROR(Data4!CN$38),0,Data4!CN$38)","v":0},{"$f":"IF(ISERROR(Data4!CO$38),0,Data4!CO$38)","v":0},{"$f":"IF(ISERROR(Data4!CP$38),0,Data4!CP$38)","v":0},{"$f":"IF(ISERROR(Data4!CQ$38),0,Data4!CQ$38)","v":0},{"$f":"IF(ISERROR(Data4!CR$38),0,Data4!CR$38)","v":0},{"$f":"IF(ISERROR(Data4!CS$38),0,Data4!CS$38)","v":0},{"$f":"IF(ISERROR(Data4!CT$38),0,Data4!CT$38)","v":0},{"$f":"IF(ISERROR(Data4!CU$38),0,Data4!CU$38)","v":0},{"$f":"IF(ISERROR(Data4!CV$38),0,Data4!CV$38)","v":0},{"$f":"IF(ISERROR(Data4!CW$38),0,Data4!CW$38)","v":0},{"$f":"IF(ISERROR(Data4!CX$38),0,Data4!CX$38)","v":0},{"$f":"IF(ISERROR(Data4!CY$38),0,Data4!CY$38)","v":0},{"$f":"IF(ISERROR(Data4!CZ$38),0,Data4!CZ$38)","v":0},{"$f":"IF(ISERROR(Data4!DA$38),0,Data4!DA$38)","v":0},{"$f":"IF(ISERROR(Data4!DB$38),0,Data4!DB$38)","v":0},{"$f":"IF(ISERROR(Data4!DC$38),0,Data4!DC$38)","v":0},{"$f":"IF(ISERROR(Data4!DD$38),0,Data4!DD$38)","v":0},{"$f":"IF(ISERROR(Data4!DE$38),0,Data4!DE$38)","v":0},{"$f":"IF(ISERROR(Data4!DF$38),0,Data4!DF$38)","v":0},{"$f":"IF(ISERROR(Data4!DG$38),0,Data4!DG$38)","v":0},{"$f":"IF(ISERROR(Data4!DH$38),0,Data4!DH$38)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F145","v":0},{"$f":"G145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F146","v":0},{"$f":"G146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.3","index":24,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O4&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.3\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$40","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$40),0,Data4!M$40)","v":0},{"$f":"IF(ISERROR(Data4!N$40),0,Data4!N$40)","v":0},{"$f":"IF(ISERROR(Data4!O$40),0,Data4!O$40)","v":0},{"$f":"IF(ISERROR(Data4!P$40),0,Data4!P$40)","v":0},{"$f":"IF(ISERROR(Data4!Q$40),0,Data4!Q$40)","v":0},{"$f":"IF(ISERROR(Data4!R$40),0,Data4!R$40)","v":0},{"$f":"IF(ISERROR(Data4!S$40),0,Data4!S$40)","v":0},{"$f":"IF(ISERROR(Data4!T$40),0,Data4!T$40)","v":0},{"$f":"IF(ISERROR(Data4!U$40),0,Data4!U$40)","v":0},{"$f":"IF(ISERROR(Data4!V$40),0,Data4!V$40)","v":0},{"$f":"IF(ISERROR(Data4!W$40),0,Data4!W$40)","v":0},{"$f":"IF(ISERROR(Data4!X$40),0,Data4!X$40)","v":0},{"$f":"IF(ISERROR(Data4!Y$40),0,Data4!Y$40)","v":0},{"$f":"IF(ISERROR(Data4!Z$40),0,Data4!Z$40)","v":0},{"$f":"IF(ISERROR(Data4!AA$40),0,Data4!AA$40)","v":0},{"$f":"IF(ISERROR(Data4!AB$40),0,Data4!AB$40)","v":0},{"$f":"IF(ISERROR(Data4!AC$40),0,Data4!AC$40)","v":0},{"$f":"IF(ISERROR(Data4!AD$40),0,Data4!AD$40)","v":0},{"$f":"IF(ISERROR(Data4!AE$40),0,Data4!AE$40)","v":0},{"$f":"IF(ISERROR(Data4!AF$40),0,Data4!AF$40)","v":0},{"$f":"IF(ISERROR(Data4!AG$40),0,Data4!AG$40)","v":0},{"$f":"IF(ISERROR(Data4!AH$40),0,Data4!AH$40)","v":0},{"$f":"IF(ISERROR(Data4!AI$40),0,Data4!AI$40)","v":0},{"$f":"IF(ISERROR(Data4!AJ$40),0,Data4!AJ$40)","v":0},{"$f":"IF(ISERROR(Data4!AK$40),0,Data4!AK$40)","v":0},{"$f":"IF(ISERROR(Data4!AL$40),0,Data4!AL$40)","v":0},{"$f":"IF(ISERROR(Data4!AM$40),0,Data4!AM$40)","v":0},{"$f":"IF(ISERROR(Data4!AN$40),0,Data4!AN$40)","v":0},{"$f":"IF(ISERROR(Data4!AO$40),0,Data4!AO$40)","v":0},{"$f":"IF(ISERROR(Data4!AP$40),0,Data4!AP$40)","v":0},{"$f":"IF(ISERROR(Data4!AQ$40),0,Data4!AQ$40)","v":0},{"$f":"IF(ISERROR(Data4!AR$40),0,Data4!AR$40)","v":0},{"$f":"IF(ISERROR(Data4!AS$40),0,Data4!AS$40)","v":0},{"$f":"IF(ISERROR(Data4!AT$40),0,Data4!AT$40)","v":0},{"$f":"IF(ISERROR(Data4!AU$40),0,Data4!AU$40)","v":0},{"$f":"IF(ISERROR(Data4!AV$40),0,Data4!AV$40)","v":0},{"$f":"IF(ISERROR(Data4!AW$40),0,Data4!AW$40)","v":0},{"$f":"IF(ISERROR(Data4!AX$40),0,Data4!AX$40)","v":0},{"$f":"IF(ISERROR(Data4!AY$40),0,Data4!AY$40)","v":0},{"$f":"IF(ISERROR(Data4!AZ$40),0,Data4!AZ$40)","v":0},{"$f":"IF(ISERROR(Data4!BA$40),0,Data4!BA$40)","v":0},{"$f":"IF(ISERROR(Data4!BB$40),0,Data4!BB$40)","v":0},{"$f":"IF(ISERROR(Data4!BC$40),0,Data4!BC$40)","v":0},{"$f":"IF(ISERROR(Data4!BD$40),0,Data4!BD$40)","v":0},{"$f":"IF(ISERROR(Data4!BE$40),0,Data4!BE$40)","v":0},{"$f":"IF(ISERROR(Data4!BF$40),0,Data4!BF$40)","v":0},{"$f":"IF(ISERROR(Data4!BG$40),0,Data4!BG$40)","v":0},{"$f":"IF(ISERROR(Data4!BH$40),0,Data4!BH$40)","v":0},{"$f":"IF(ISERROR(Data4!BI$40),0,Data4!BI$40)","v":0},{"$f":"IF(ISERROR(Data4!BJ$40),0,Data4!BJ$40)","v":0},{"$f":"IF(ISERROR(Data4!BK$40),0,Data4!BK$40)","v":0},{"$f":"IF(ISERROR(Data4!BL$40),0,Data4!BL$40)","v":0},{"$f":"IF(ISERROR(Data4!BM$40),0,Data4!BM$40)","v":0},{"$f":"IF(ISERROR(Data4!BN$40),0,Data4!BN$40)","v":0},{"$f":"IF(ISERROR(Data4!BO$40),0,Data4!BO$40)","v":0},{"$f":"IF(ISERROR(Data4!BP$40),0,Data4!BP$40)","v":0},{"$f":"IF(ISERROR(Data4!BQ$40),0,Data4!BQ$40)","v":0},{"$f":"IF(ISERROR(Data4!BR$40),0,Data4!BR$40)","v":0},{"$f":"IF(ISERROR(Data4!BS$40),0,Data4!BS$40)","v":0},{"$f":"IF(ISERROR(Data4!BT$40),0,Data4!BT$40)","v":0},{"$f":"IF(ISERROR(Data4!BU$40),0,Data4!BU$40)","v":0},{"$f":"IF(ISERROR(Data4!BV$40),0,Data4!BV$40)","v":0},{"$f":"IF(ISERROR(Data4!BW$40),0,Data4!BW$40)","v":0},{"$f":"IF(ISERROR(Data4!BX$40),0,Data4!BX$40)","v":0},{"$f":"IF(ISERROR(Data4!BY$40),0,Data4!BY$40)","v":0},{"$f":"IF(ISERROR(Data4!BZ$40),0,Data4!BZ$40)","v":0},{"$f":"IF(ISERROR(Data4!CA$40),0,Data4!CA$40)","v":0},{"$f":"IF(ISERROR(Data4!CB$40),0,Data4!CB$40)","v":0},{"$f":"IF(ISERROR(Data4!CC$40),0,Data4!CC$40)","v":0},{"$f":"IF(ISERROR(Data4!CD$40),0,Data4!CD$40)","v":0},{"$f":"IF(ISERROR(Data4!CE$40),0,Data4!CE$40)","v":0},{"$f":"IF(ISERROR(Data4!CF$40),0,Data4!CF$40)","v":0},{"$f":"IF(ISERROR(Data4!CG$40),0,Data4!CG$40)","v":0},{"$f":"IF(ISERROR(Data4!CH$40),0,Data4!CH$40)","v":0},{"$f":"IF(ISERROR(Data4!CI$40),0,Data4!CI$40)","v":0},{"$f":"IF(ISERROR(Data4!CJ$40),0,Data4!CJ$40)","v":0},{"$f":"IF(ISERROR(Data4!CK$40),0,Data4!CK$40)","v":0},{"$f":"IF(ISERROR(Data4!CL$40),0,Data4!CL$40)","v":0},{"$f":"IF(ISERROR(Data4!CM$40),0,Data4!CM$40)","v":0},{"$f":"IF(ISERROR(Data4!CN$40),0,Data4!CN$40)","v":0},{"$f":"IF(ISERROR(Data4!CO$40),0,Data4!CO$40)","v":0},{"$f":"IF(ISERROR(Data4!CP$40),0,Data4!CP$40)","v":0},{"$f":"IF(ISERROR(Data4!CQ$40),0,Data4!CQ$40)","v":0},{"$f":"IF(ISERROR(Data4!CR$40),0,Data4!CR$40)","v":0},{"$f":"IF(ISERROR(Data4!CS$40),0,Data4!CS$40)","v":0},{"$f":"IF(ISERROR(Data4!CT$40),0,Data4!CT$40)","v":0},{"$f":"IF(ISERROR(Data4!CU$40),0,Data4!CU$40)","v":0},{"$f":"IF(ISERROR(Data4!CV$40),0,Data4!CV$40)","v":0},{"$f":"IF(ISERROR(Data4!CW$40),0,Data4!CW$40)","v":0},{"$f":"IF(ISERROR(Data4!CX$40),0,Data4!CX$40)","v":0},{"$f":"IF(ISERROR(Data4!CY$40),0,Data4!CY$40)","v":0},{"$f":"IF(ISERROR(Data4!CZ$40),0,Data4!CZ$40)","v":0},{"$f":"IF(ISERROR(Data4!DA$40),0,Data4!DA$40)","v":0},{"$f":"IF(ISERROR(Data4!DB$40),0,Data4!DB$40)","v":0},{"$f":"IF(ISERROR(Data4!DC$40),0,Data4!DC$40)","v":0},{"$f":"IF(ISERROR(Data4!DD$40),0,Data4!DD$40)","v":0},{"$f":"IF(ISERROR(Data4!DE$40),0,Data4!DE$40)","v":0},{"$f":"IF(ISERROR(Data4!DF$40),0,Data4!DF$40)","v":0},{"$f":"IF(ISERROR(Data4!DG$40),0,Data4!DG$40)","v":0},{"$f":"IF(ISERROR(Data4!DH$40),0,Data4!DH$40)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$41","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$41),0,Data4!M$41)","v":0},{"$f":"IF(ISERROR(Data4!N$41),0,Data4!N$41)","v":0},{"$f":"IF(ISERROR(Data4!O$41),0,Data4!O$41)","v":0},{"$f":"IF(ISERROR(Data4!P$41),0,Data4!P$41)","v":0},{"$f":"IF(ISERROR(Data4!Q$41),0,Data4!Q$41)","v":0},{"$f":"IF(ISERROR(Data4!R$41),0,Data4!R$41)","v":0},{"$f":"IF(ISERROR(Data4!S$41),0,Data4!S$41)","v":0},{"$f":"IF(ISERROR(Data4!T$41),0,Data4!T$41)","v":0},{"$f":"IF(ISERROR(Data4!U$41),0,Data4!U$41)","v":0},{"$f":"IF(ISERROR(Data4!V$41),0,Data4!V$41)","v":0},{"$f":"IF(ISERROR(Data4!W$41),0,Data4!W$41)","v":0},{"$f":"IF(ISERROR(Data4!X$41),0,Data4!X$41)","v":0},{"$f":"IF(ISERROR(Data4!Y$41),0,Data4!Y$41)","v":0},{"$f":"IF(ISERROR(Data4!Z$41),0,Data4!Z$41)","v":0},{"$f":"IF(ISERROR(Data4!AA$41),0,Data4!AA$41)","v":0},{"$f":"IF(ISERROR(Data4!AB$41),0,Data4!AB$41)","v":0},{"$f":"IF(ISERROR(Data4!AC$41),0,Data4!AC$41)","v":0},{"$f":"IF(ISERROR(Data4!AD$41),0,Data4!AD$41)","v":0},{"$f":"IF(ISERROR(Data4!AE$41),0,Data4!AE$41)","v":0},{"$f":"IF(ISERROR(Data4!AF$41),0,Data4!AF$41)","v":0},{"$f":"IF(ISERROR(Data4!AG$41),0,Data4!AG$41)","v":0},{"$f":"IF(ISERROR(Data4!AH$41),0,Data4!AH$41)","v":0},{"$f":"IF(ISERROR(Data4!AI$41),0,Data4!AI$41)","v":0},{"$f":"IF(ISERROR(Data4!AJ$41),0,Data4!AJ$41)","v":0},{"$f":"IF(ISERROR(Data4!AK$41),0,Data4!AK$41)","v":0},{"$f":"IF(ISERROR(Data4!AL$41),0,Data4!AL$41)","v":0},{"$f":"IF(ISERROR(Data4!AM$41),0,Data4!AM$41)","v":0},{"$f":"IF(ISERROR(Data4!AN$41),0,Data4!AN$41)","v":0},{"$f":"IF(ISERROR(Data4!AO$41),0,Data4!AO$41)","v":0},{"$f":"IF(ISERROR(Data4!AP$41),0,Data4!AP$41)","v":0},{"$f":"IF(ISERROR(Data4!AQ$41),0,Data4!AQ$41)","v":0},{"$f":"IF(ISERROR(Data4!AR$41),0,Data4!AR$41)","v":0},{"$f":"IF(ISERROR(Data4!AS$41),0,Data4!AS$41)","v":0},{"$f":"IF(ISERROR(Data4!AT$41),0,Data4!AT$41)","v":0},{"$f":"IF(ISERROR(Data4!AU$41),0,Data4!AU$41)","v":0},{"$f":"IF(ISERROR(Data4!AV$41),0,Data4!AV$41)","v":0},{"$f":"IF(ISERROR(Data4!AW$41),0,Data4!AW$41)","v":0},{"$f":"IF(ISERROR(Data4!AX$41),0,Data4!AX$41)","v":0},{"$f":"IF(ISERROR(Data4!AY$41),0,Data4!AY$41)","v":0},{"$f":"IF(ISERROR(Data4!AZ$41),0,Data4!AZ$41)","v":0},{"$f":"IF(ISERROR(Data4!BA$41),0,Data4!BA$41)","v":0},{"$f":"IF(ISERROR(Data4!BB$41),0,Data4!BB$41)","v":0},{"$f":"IF(ISERROR(Data4!BC$41),0,Data4!BC$41)","v":0},{"$f":"IF(ISERROR(Data4!BD$41),0,Data4!BD$41)","v":0},{"$f":"IF(ISERROR(Data4!BE$41),0,Data4!BE$41)","v":0},{"$f":"IF(ISERROR(Data4!BF$41),0,Data4!BF$41)","v":0},{"$f":"IF(ISERROR(Data4!BG$41),0,Data4!BG$41)","v":0},{"$f":"IF(ISERROR(Data4!BH$41),0,Data4!BH$41)","v":0},{"$f":"IF(ISERROR(Data4!BI$41),0,Data4!BI$41)","v":0},{"$f":"IF(ISERROR(Data4!BJ$41),0,Data4!BJ$41)","v":0},{"$f":"IF(ISERROR(Data4!BK$41),0,Data4!BK$41)","v":0},{"$f":"IF(ISERROR(Data4!BL$41),0,Data4!BL$41)","v":0},{"$f":"IF(ISERROR(Data4!BM$41),0,Data4!BM$41)","v":0},{"$f":"IF(ISERROR(Data4!BN$41),0,Data4!BN$41)","v":0},{"$f":"IF(ISERROR(Data4!BO$41),0,Data4!BO$41)","v":0},{"$f":"IF(ISERROR(Data4!BP$41),0,Data4!BP$41)","v":0},{"$f":"IF(ISERROR(Data4!BQ$41),0,Data4!BQ$41)","v":0},{"$f":"IF(ISERROR(Data4!BR$41),0,Data4!BR$41)","v":0},{"$f":"IF(ISERROR(Data4!BS$41),0,Data4!BS$41)","v":0},{"$f":"IF(ISERROR(Data4!BT$41),0,Data4!BT$41)","v":0},{"$f":"IF(ISERROR(Data4!BU$41),0,Data4!BU$41)","v":0},{"$f":"IF(ISERROR(Data4!BV$41),0,Data4!BV$41)","v":0},{"$f":"IF(ISERROR(Data4!BW$41),0,Data4!BW$41)","v":0},{"$f":"IF(ISERROR(Data4!BX$41),0,Data4!BX$41)","v":0},{"$f":"IF(ISERROR(Data4!BY$41),0,Data4!BY$41)","v":0},{"$f":"IF(ISERROR(Data4!BZ$41),0,Data4!BZ$41)","v":0},{"$f":"IF(ISERROR(Data4!CA$41),0,Data4!CA$41)","v":0},{"$f":"IF(ISERROR(Data4!CB$41),0,Data4!CB$41)","v":0},{"$f":"IF(ISERROR(Data4!CC$41),0,Data4!CC$41)","v":0},{"$f":"IF(ISERROR(Data4!CD$41),0,Data4!CD$41)","v":0},{"$f":"IF(ISERROR(Data4!CE$41),0,Data4!CE$41)","v":0},{"$f":"IF(ISERROR(Data4!CF$41),0,Data4!CF$41)","v":0},{"$f":"IF(ISERROR(Data4!CG$41),0,Data4!CG$41)","v":0},{"$f":"IF(ISERROR(Data4!CH$41),0,Data4!CH$41)","v":0},{"$f":"IF(ISERROR(Data4!CI$41),0,Data4!CI$41)","v":0},{"$f":"IF(ISERROR(Data4!CJ$41),0,Data4!CJ$41)","v":0},{"$f":"IF(ISERROR(Data4!CK$41),0,Data4!CK$41)","v":0},{"$f":"IF(ISERROR(Data4!CL$41),0,Data4!CL$41)","v":0},{"$f":"IF(ISERROR(Data4!CM$41),0,Data4!CM$41)","v":0},{"$f":"IF(ISERROR(Data4!CN$41),0,Data4!CN$41)","v":0},{"$f":"IF(ISERROR(Data4!CO$41),0,Data4!CO$41)","v":0},{"$f":"IF(ISERROR(Data4!CP$41),0,Data4!CP$41)","v":0},{"$f":"IF(ISERROR(Data4!CQ$41),0,Data4!CQ$41)","v":0},{"$f":"IF(ISERROR(Data4!CR$41),0,Data4!CR$41)","v":0},{"$f":"IF(ISERROR(Data4!CS$41),0,Data4!CS$41)","v":0},{"$f":"IF(ISERROR(Data4!CT$41),0,Data4!CT$41)","v":0},{"$f":"IF(ISERROR(Data4!CU$41),0,Data4!CU$41)","v":0},{"$f":"IF(ISERROR(Data4!CV$41),0,Data4!CV$41)","v":0},{"$f":"IF(ISERROR(Data4!CW$41),0,Data4!CW$41)","v":0},{"$f":"IF(ISERROR(Data4!CX$41),0,Data4!CX$41)","v":0},{"$f":"IF(ISERROR(Data4!CY$41),0,Data4!CY$41)","v":0},{"$f":"IF(ISERROR(Data4!CZ$41),0,Data4!CZ$41)","v":0},{"$f":"IF(ISERROR(Data4!DA$41),0,Data4!DA$41)","v":0},{"$f":"IF(ISERROR(Data4!DB$41),0,Data4!DB$41)","v":0},{"$f":"IF(ISERROR(Data4!DC$41),0,Data4!DC$41)","v":0},{"$f":"IF(ISERROR(Data4!DD$41),0,Data4!DD$41)","v":0},{"$f":"IF(ISERROR(Data4!DE$41),0,Data4!DE$41)","v":0},{"$f":"IF(ISERROR(Data4!DF$41),0,Data4!DF$41)","v":0},{"$f":"IF(ISERROR(Data4!DG$41),0,Data4!DG$41)","v":0},{"$f":"IF(ISERROR(Data4!DH$41),0,Data4!DH$41)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$42","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$42),0,Data4!M$42)","v":0},{"$f":"IF(ISERROR(Data4!N$42),0,Data4!N$42)","v":0},{"$f":"IF(ISERROR(Data4!O$42),0,Data4!O$42)","v":0},{"$f":"IF(ISERROR(Data4!P$42),0,Data4!P$42)","v":0},{"$f":"IF(ISERROR(Data4!Q$42),0,Data4!Q$42)","v":0},{"$f":"IF(ISERROR(Data4!R$42),0,Data4!R$42)","v":0},{"$f":"IF(ISERROR(Data4!S$42),0,Data4!S$42)","v":0},{"$f":"IF(ISERROR(Data4!T$42),0,Data4!T$42)","v":0},{"$f":"IF(ISERROR(Data4!U$42),0,Data4!U$42)","v":0},{"$f":"IF(ISERROR(Data4!V$42),0,Data4!V$42)","v":0},{"$f":"IF(ISERROR(Data4!W$42),0,Data4!W$42)","v":0},{"$f":"IF(ISERROR(Data4!X$42),0,Data4!X$42)","v":0},{"$f":"IF(ISERROR(Data4!Y$42),0,Data4!Y$42)","v":0},{"$f":"IF(ISERROR(Data4!Z$42),0,Data4!Z$42)","v":0},{"$f":"IF(ISERROR(Data4!AA$42),0,Data4!AA$42)","v":0},{"$f":"IF(ISERROR(Data4!AB$42),0,Data4!AB$42)","v":0},{"$f":"IF(ISERROR(Data4!AC$42),0,Data4!AC$42)","v":0},{"$f":"IF(ISERROR(Data4!AD$42),0,Data4!AD$42)","v":0},{"$f":"IF(ISERROR(Data4!AE$42),0,Data4!AE$42)","v":0},{"$f":"IF(ISERROR(Data4!AF$42),0,Data4!AF$42)","v":0},{"$f":"IF(ISERROR(Data4!AG$42),0,Data4!AG$42)","v":0},{"$f":"IF(ISERROR(Data4!AH$42),0,Data4!AH$42)","v":0},{"$f":"IF(ISERROR(Data4!AI$42),0,Data4!AI$42)","v":0},{"$f":"IF(ISERROR(Data4!AJ$42),0,Data4!AJ$42)","v":0},{"$f":"IF(ISERROR(Data4!AK$42),0,Data4!AK$42)","v":0},{"$f":"IF(ISERROR(Data4!AL$42),0,Data4!AL$42)","v":0},{"$f":"IF(ISERROR(Data4!AM$42),0,Data4!AM$42)","v":0},{"$f":"IF(ISERROR(Data4!AN$42),0,Data4!AN$42)","v":0},{"$f":"IF(ISERROR(Data4!AO$42),0,Data4!AO$42)","v":0},{"$f":"IF(ISERROR(Data4!AP$42),0,Data4!AP$42)","v":0},{"$f":"IF(ISERROR(Data4!AQ$42),0,Data4!AQ$42)","v":0},{"$f":"IF(ISERROR(Data4!AR$42),0,Data4!AR$42)","v":0},{"$f":"IF(ISERROR(Data4!AS$42),0,Data4!AS$42)","v":0},{"$f":"IF(ISERROR(Data4!AT$42),0,Data4!AT$42)","v":0},{"$f":"IF(ISERROR(Data4!AU$42),0,Data4!AU$42)","v":0},{"$f":"IF(ISERROR(Data4!AV$42),0,Data4!AV$42)","v":0},{"$f":"IF(ISERROR(Data4!AW$42),0,Data4!AW$42)","v":0},{"$f":"IF(ISERROR(Data4!AX$42),0,Data4!AX$42)","v":0},{"$f":"IF(ISERROR(Data4!AY$42),0,Data4!AY$42)","v":0},{"$f":"IF(ISERROR(Data4!AZ$42),0,Data4!AZ$42)","v":0},{"$f":"IF(ISERROR(Data4!BA$42),0,Data4!BA$42)","v":0},{"$f":"IF(ISERROR(Data4!BB$42),0,Data4!BB$42)","v":0},{"$f":"IF(ISERROR(Data4!BC$42),0,Data4!BC$42)","v":0},{"$f":"IF(ISERROR(Data4!BD$42),0,Data4!BD$42)","v":0},{"$f":"IF(ISERROR(Data4!BE$42),0,Data4!BE$42)","v":0},{"$f":"IF(ISERROR(Data4!BF$42),0,Data4!BF$42)","v":0},{"$f":"IF(ISERROR(Data4!BG$42),0,Data4!BG$42)","v":0},{"$f":"IF(ISERROR(Data4!BH$42),0,Data4!BH$42)","v":0},{"$f":"IF(ISERROR(Data4!BI$42),0,Data4!BI$42)","v":0},{"$f":"IF(ISERROR(Data4!BJ$42),0,Data4!BJ$42)","v":0},{"$f":"IF(ISERROR(Data4!BK$42),0,Data4!BK$42)","v":0},{"$f":"IF(ISERROR(Data4!BL$42),0,Data4!BL$42)","v":0},{"$f":"IF(ISERROR(Data4!BM$42),0,Data4!BM$42)","v":0},{"$f":"IF(ISERROR(Data4!BN$42),0,Data4!BN$42)","v":0},{"$f":"IF(ISERROR(Data4!BO$42),0,Data4!BO$42)","v":0},{"$f":"IF(ISERROR(Data4!BP$42),0,Data4!BP$42)","v":0},{"$f":"IF(ISERROR(Data4!BQ$42),0,Data4!BQ$42)","v":0},{"$f":"IF(ISERROR(Data4!BR$42),0,Data4!BR$42)","v":0},{"$f":"IF(ISERROR(Data4!BS$42),0,Data4!BS$42)","v":0},{"$f":"IF(ISERROR(Data4!BT$42),0,Data4!BT$42)","v":0},{"$f":"IF(ISERROR(Data4!BU$42),0,Data4!BU$42)","v":0},{"$f":"IF(ISERROR(Data4!BV$42),0,Data4!BV$42)","v":0},{"$f":"IF(ISERROR(Data4!BW$42),0,Data4!BW$42)","v":0},{"$f":"IF(ISERROR(Data4!BX$42),0,Data4!BX$42)","v":0},{"$f":"IF(ISERROR(Data4!BY$42),0,Data4!BY$42)","v":0},{"$f":"IF(ISERROR(Data4!BZ$42),0,Data4!BZ$42)","v":0},{"$f":"IF(ISERROR(Data4!CA$42),0,Data4!CA$42)","v":0},{"$f":"IF(ISERROR(Data4!CB$42),0,Data4!CB$42)","v":0},{"$f":"IF(ISERROR(Data4!CC$42),0,Data4!CC$42)","v":0},{"$f":"IF(ISERROR(Data4!CD$42),0,Data4!CD$42)","v":0},{"$f":"IF(ISERROR(Data4!CE$42),0,Data4!CE$42)","v":0},{"$f":"IF(ISERROR(Data4!CF$42),0,Data4!CF$42)","v":0},{"$f":"IF(ISERROR(Data4!CG$42),0,Data4!CG$42)","v":0},{"$f":"IF(ISERROR(Data4!CH$42),0,Data4!CH$42)","v":0},{"$f":"IF(ISERROR(Data4!CI$42),0,Data4!CI$42)","v":0},{"$f":"IF(ISERROR(Data4!CJ$42),0,Data4!CJ$42)","v":0},{"$f":"IF(ISERROR(Data4!CK$42),0,Data4!CK$42)","v":0},{"$f":"IF(ISERROR(Data4!CL$42),0,Data4!CL$42)","v":0},{"$f":"IF(ISERROR(Data4!CM$42),0,Data4!CM$42)","v":0},{"$f":"IF(ISERROR(Data4!CN$42),0,Data4!CN$42)","v":0},{"$f":"IF(ISERROR(Data4!CO$42),0,Data4!CO$42)","v":0},{"$f":"IF(ISERROR(Data4!CP$42),0,Data4!CP$42)","v":0},{"$f":"IF(ISERROR(Data4!CQ$42),0,Data4!CQ$42)","v":0},{"$f":"IF(ISERROR(Data4!CR$42),0,Data4!CR$42)","v":0},{"$f":"IF(ISERROR(Data4!CS$42),0,Data4!CS$42)","v":0},{"$f":"IF(ISERROR(Data4!CT$42),0,Data4!CT$42)","v":0},{"$f":"IF(ISERROR(Data4!CU$42),0,Data4!CU$42)","v":0},{"$f":"IF(ISERROR(Data4!CV$42),0,Data4!CV$42)","v":0},{"$f":"IF(ISERROR(Data4!CW$42),0,Data4!CW$42)","v":0},{"$f":"IF(ISERROR(Data4!CX$42),0,Data4!CX$42)","v":0},{"$f":"IF(ISERROR(Data4!CY$42),0,Data4!CY$42)","v":0},{"$f":"IF(ISERROR(Data4!CZ$42),0,Data4!CZ$42)","v":0},{"$f":"IF(ISERROR(Data4!DA$42),0,Data4!DA$42)","v":0},{"$f":"IF(ISERROR(Data4!DB$42),0,Data4!DB$42)","v":0},{"$f":"IF(ISERROR(Data4!DC$42),0,Data4!DC$42)","v":0},{"$f":"IF(ISERROR(Data4!DD$42),0,Data4!DD$42)","v":0},{"$f":"IF(ISERROR(Data4!DE$42),0,Data4!DE$42)","v":0},{"$f":"IF(ISERROR(Data4!DF$42),0,Data4!DF$42)","v":0},{"$f":"IF(ISERROR(Data4!DG$42),0,Data4!DG$42)","v":0},{"$f":"IF(ISERROR(Data4!DH$42),0,Data4!DH$42)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$43","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$43),0,Data4!M$43)","v":0},{"$f":"IF(ISERROR(Data4!N$43),0,Data4!N$43)","v":0},{"$f":"IF(ISERROR(Data4!O$43),0,Data4!O$43)","v":0},{"$f":"IF(ISERROR(Data4!P$43),0,Data4!P$43)","v":0},{"$f":"IF(ISERROR(Data4!Q$43),0,Data4!Q$43)","v":0},{"$f":"IF(ISERROR(Data4!R$43),0,Data4!R$43)","v":0},{"$f":"IF(ISERROR(Data4!S$43),0,Data4!S$43)","v":0},{"$f":"IF(ISERROR(Data4!T$43),0,Data4!T$43)","v":0},{"$f":"IF(ISERROR(Data4!U$43),0,Data4!U$43)","v":0},{"$f":"IF(ISERROR(Data4!V$43),0,Data4!V$43)","v":0},{"$f":"IF(ISERROR(Data4!W$43),0,Data4!W$43)","v":0},{"$f":"IF(ISERROR(Data4!X$43),0,Data4!X$43)","v":0},{"$f":"IF(ISERROR(Data4!Y$43),0,Data4!Y$43)","v":0},{"$f":"IF(ISERROR(Data4!Z$43),0,Data4!Z$43)","v":0},{"$f":"IF(ISERROR(Data4!AA$43),0,Data4!AA$43)","v":0},{"$f":"IF(ISERROR(Data4!AB$43),0,Data4!AB$43)","v":0},{"$f":"IF(ISERROR(Data4!AC$43),0,Data4!AC$43)","v":0},{"$f":"IF(ISERROR(Data4!AD$43),0,Data4!AD$43)","v":0},{"$f":"IF(ISERROR(Data4!AE$43),0,Data4!AE$43)","v":0},{"$f":"IF(ISERROR(Data4!AF$43),0,Data4!AF$43)","v":0},{"$f":"IF(ISERROR(Data4!AG$43),0,Data4!AG$43)","v":0},{"$f":"IF(ISERROR(Data4!AH$43),0,Data4!AH$43)","v":0},{"$f":"IF(ISERROR(Data4!AI$43),0,Data4!AI$43)","v":0},{"$f":"IF(ISERROR(Data4!AJ$43),0,Data4!AJ$43)","v":0},{"$f":"IF(ISERROR(Data4!AK$43),0,Data4!AK$43)","v":0},{"$f":"IF(ISERROR(Data4!AL$43),0,Data4!AL$43)","v":0},{"$f":"IF(ISERROR(Data4!AM$43),0,Data4!AM$43)","v":0},{"$f":"IF(ISERROR(Data4!AN$43),0,Data4!AN$43)","v":0},{"$f":"IF(ISERROR(Data4!AO$43),0,Data4!AO$43)","v":0},{"$f":"IF(ISERROR(Data4!AP$43),0,Data4!AP$43)","v":0},{"$f":"IF(ISERROR(Data4!AQ$43),0,Data4!AQ$43)","v":0},{"$f":"IF(ISERROR(Data4!AR$43),0,Data4!AR$43)","v":0},{"$f":"IF(ISERROR(Data4!AS$43),0,Data4!AS$43)","v":0},{"$f":"IF(ISERROR(Data4!AT$43),0,Data4!AT$43)","v":0},{"$f":"IF(ISERROR(Data4!AU$43),0,Data4!AU$43)","v":0},{"$f":"IF(ISERROR(Data4!AV$43),0,Data4!AV$43)","v":0},{"$f":"IF(ISERROR(Data4!AW$43),0,Data4!AW$43)","v":0},{"$f":"IF(ISERROR(Data4!AX$43),0,Data4!AX$43)","v":0},{"$f":"IF(ISERROR(Data4!AY$43),0,Data4!AY$43)","v":0},{"$f":"IF(ISERROR(Data4!AZ$43),0,Data4!AZ$43)","v":0},{"$f":"IF(ISERROR(Data4!BA$43),0,Data4!BA$43)","v":0},{"$f":"IF(ISERROR(Data4!BB$43),0,Data4!BB$43)","v":0},{"$f":"IF(ISERROR(Data4!BC$43),0,Data4!BC$43)","v":0},{"$f":"IF(ISERROR(Data4!BD$43),0,Data4!BD$43)","v":0},{"$f":"IF(ISERROR(Data4!BE$43),0,Data4!BE$43)","v":0},{"$f":"IF(ISERROR(Data4!BF$43),0,Data4!BF$43)","v":0},{"$f":"IF(ISERROR(Data4!BG$43),0,Data4!BG$43)","v":0},{"$f":"IF(ISERROR(Data4!BH$43),0,Data4!BH$43)","v":0},{"$f":"IF(ISERROR(Data4!BI$43),0,Data4!BI$43)","v":0},{"$f":"IF(ISERROR(Data4!BJ$43),0,Data4!BJ$43)","v":0},{"$f":"IF(ISERROR(Data4!BK$43),0,Data4!BK$43)","v":0},{"$f":"IF(ISERROR(Data4!BL$43),0,Data4!BL$43)","v":0},{"$f":"IF(ISERROR(Data4!BM$43),0,Data4!BM$43)","v":0},{"$f":"IF(ISERROR(Data4!BN$43),0,Data4!BN$43)","v":0},{"$f":"IF(ISERROR(Data4!BO$43),0,Data4!BO$43)","v":0},{"$f":"IF(ISERROR(Data4!BP$43),0,Data4!BP$43)","v":0},{"$f":"IF(ISERROR(Data4!BQ$43),0,Data4!BQ$43)","v":0},{"$f":"IF(ISERROR(Data4!BR$43),0,Data4!BR$43)","v":0},{"$f":"IF(ISERROR(Data4!BS$43),0,Data4!BS$43)","v":0},{"$f":"IF(ISERROR(Data4!BT$43),0,Data4!BT$43)","v":0},{"$f":"IF(ISERROR(Data4!BU$43),0,Data4!BU$43)","v":0},{"$f":"IF(ISERROR(Data4!BV$43),0,Data4!BV$43)","v":0},{"$f":"IF(ISERROR(Data4!BW$43),0,Data4!BW$43)","v":0},{"$f":"IF(ISERROR(Data4!BX$43),0,Data4!BX$43)","v":0},{"$f":"IF(ISERROR(Data4!BY$43),0,Data4!BY$43)","v":0},{"$f":"IF(ISERROR(Data4!BZ$43),0,Data4!BZ$43)","v":0},{"$f":"IF(ISERROR(Data4!CA$43),0,Data4!CA$43)","v":0},{"$f":"IF(ISERROR(Data4!CB$43),0,Data4!CB$43)","v":0},{"$f":"IF(ISERROR(Data4!CC$43),0,Data4!CC$43)","v":0},{"$f":"IF(ISERROR(Data4!CD$43),0,Data4!CD$43)","v":0},{"$f":"IF(ISERROR(Data4!CE$43),0,Data4!CE$43)","v":0},{"$f":"IF(ISERROR(Data4!CF$43),0,Data4!CF$43)","v":0},{"$f":"IF(ISERROR(Data4!CG$43),0,Data4!CG$43)","v":0},{"$f":"IF(ISERROR(Data4!CH$43),0,Data4!CH$43)","v":0},{"$f":"IF(ISERROR(Data4!CI$43),0,Data4!CI$43)","v":0},{"$f":"IF(ISERROR(Data4!CJ$43),0,Data4!CJ$43)","v":0},{"$f":"IF(ISERROR(Data4!CK$43),0,Data4!CK$43)","v":0},{"$f":"IF(ISERROR(Data4!CL$43),0,Data4!CL$43)","v":0},{"$f":"IF(ISERROR(Data4!CM$43),0,Data4!CM$43)","v":0},{"$f":"IF(ISERROR(Data4!CN$43),0,Data4!CN$43)","v":0},{"$f":"IF(ISERROR(Data4!CO$43),0,Data4!CO$43)","v":0},{"$f":"IF(ISERROR(Data4!CP$43),0,Data4!CP$43)","v":0},{"$f":"IF(ISERROR(Data4!CQ$43),0,Data4!CQ$43)","v":0},{"$f":"IF(ISERROR(Data4!CR$43),0,Data4!CR$43)","v":0},{"$f":"IF(ISERROR(Data4!CS$43),0,Data4!CS$43)","v":0},{"$f":"IF(ISERROR(Data4!CT$43),0,Data4!CT$43)","v":0},{"$f":"IF(ISERROR(Data4!CU$43),0,Data4!CU$43)","v":0},{"$f":"IF(ISERROR(Data4!CV$43),0,Data4!CV$43)","v":0},{"$f":"IF(ISERROR(Data4!CW$43),0,Data4!CW$43)","v":0},{"$f":"IF(ISERROR(Data4!CX$43),0,Data4!CX$43)","v":0},{"$f":"IF(ISERROR(Data4!CY$43),0,Data4!CY$43)","v":0},{"$f":"IF(ISERROR(Data4!CZ$43),0,Data4!CZ$43)","v":0},{"$f":"IF(ISERROR(Data4!DA$43),0,Data4!DA$43)","v":0},{"$f":"IF(ISERROR(Data4!DB$43),0,Data4!DB$43)","v":0},{"$f":"IF(ISERROR(Data4!DC$43),0,Data4!DC$43)","v":0},{"$f":"IF(ISERROR(Data4!DD$43),0,Data4!DD$43)","v":0},{"$f":"IF(ISERROR(Data4!DE$43),0,Data4!DE$43)","v":0},{"$f":"IF(ISERROR(Data4!DF$43),0,Data4!DF$43)","v":0},{"$f":"IF(ISERROR(Data4!DG$43),0,Data4!DG$43)","v":0},{"$f":"IF(ISERROR(Data4!DH$43),0,Data4!DH$43)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$44","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$44),0,Data4!M$44)","v":0},{"$f":"IF(ISERROR(Data4!N$44),0,Data4!N$44)","v":0},{"$f":"IF(ISERROR(Data4!O$44),0,Data4!O$44)","v":0},{"$f":"IF(ISERROR(Data4!P$44),0,Data4!P$44)","v":0},{"$f":"IF(ISERROR(Data4!Q$44),0,Data4!Q$44)","v":0},{"$f":"IF(ISERROR(Data4!R$44),0,Data4!R$44)","v":0},{"$f":"IF(ISERROR(Data4!S$44),0,Data4!S$44)","v":0},{"$f":"IF(ISERROR(Data4!T$44),0,Data4!T$44)","v":0},{"$f":"IF(ISERROR(Data4!U$44),0,Data4!U$44)","v":0},{"$f":"IF(ISERROR(Data4!V$44),0,Data4!V$44)","v":0},{"$f":"IF(ISERROR(Data4!W$44),0,Data4!W$44)","v":0},{"$f":"IF(ISERROR(Data4!X$44),0,Data4!X$44)","v":0},{"$f":"IF(ISERROR(Data4!Y$44),0,Data4!Y$44)","v":0},{"$f":"IF(ISERROR(Data4!Z$44),0,Data4!Z$44)","v":0},{"$f":"IF(ISERROR(Data4!AA$44),0,Data4!AA$44)","v":0},{"$f":"IF(ISERROR(Data4!AB$44),0,Data4!AB$44)","v":0},{"$f":"IF(ISERROR(Data4!AC$44),0,Data4!AC$44)","v":0},{"$f":"IF(ISERROR(Data4!AD$44),0,Data4!AD$44)","v":0},{"$f":"IF(ISERROR(Data4!AE$44),0,Data4!AE$44)","v":0},{"$f":"IF(ISERROR(Data4!AF$44),0,Data4!AF$44)","v":0},{"$f":"IF(ISERROR(Data4!AG$44),0,Data4!AG$44)","v":0},{"$f":"IF(ISERROR(Data4!AH$44),0,Data4!AH$44)","v":0},{"$f":"IF(ISERROR(Data4!AI$44),0,Data4!AI$44)","v":0},{"$f":"IF(ISERROR(Data4!AJ$44),0,Data4!AJ$44)","v":0},{"$f":"IF(ISERROR(Data4!AK$44),0,Data4!AK$44)","v":0},{"$f":"IF(ISERROR(Data4!AL$44),0,Data4!AL$44)","v":0},{"$f":"IF(ISERROR(Data4!AM$44),0,Data4!AM$44)","v":0},{"$f":"IF(ISERROR(Data4!AN$44),0,Data4!AN$44)","v":0},{"$f":"IF(ISERROR(Data4!AO$44),0,Data4!AO$44)","v":0},{"$f":"IF(ISERROR(Data4!AP$44),0,Data4!AP$44)","v":0},{"$f":"IF(ISERROR(Data4!AQ$44),0,Data4!AQ$44)","v":0},{"$f":"IF(ISERROR(Data4!AR$44),0,Data4!AR$44)","v":0},{"$f":"IF(ISERROR(Data4!AS$44),0,Data4!AS$44)","v":0},{"$f":"IF(ISERROR(Data4!AT$44),0,Data4!AT$44)","v":0},{"$f":"IF(ISERROR(Data4!AU$44),0,Data4!AU$44)","v":0},{"$f":"IF(ISERROR(Data4!AV$44),0,Data4!AV$44)","v":0},{"$f":"IF(ISERROR(Data4!AW$44),0,Data4!AW$44)","v":0},{"$f":"IF(ISERROR(Data4!AX$44),0,Data4!AX$44)","v":0},{"$f":"IF(ISERROR(Data4!AY$44),0,Data4!AY$44)","v":0},{"$f":"IF(ISERROR(Data4!AZ$44),0,Data4!AZ$44)","v":0},{"$f":"IF(ISERROR(Data4!BA$44),0,Data4!BA$44)","v":0},{"$f":"IF(ISERROR(Data4!BB$44),0,Data4!BB$44)","v":0},{"$f":"IF(ISERROR(Data4!BC$44),0,Data4!BC$44)","v":0},{"$f":"IF(ISERROR(Data4!BD$44),0,Data4!BD$44)","v":0},{"$f":"IF(ISERROR(Data4!BE$44),0,Data4!BE$44)","v":0},{"$f":"IF(ISERROR(Data4!BF$44),0,Data4!BF$44)","v":0},{"$f":"IF(ISERROR(Data4!BG$44),0,Data4!BG$44)","v":0},{"$f":"IF(ISERROR(Data4!BH$44),0,Data4!BH$44)","v":0},{"$f":"IF(ISERROR(Data4!BI$44),0,Data4!BI$44)","v":0},{"$f":"IF(ISERROR(Data4!BJ$44),0,Data4!BJ$44)","v":0},{"$f":"IF(ISERROR(Data4!BK$44),0,Data4!BK$44)","v":0},{"$f":"IF(ISERROR(Data4!BL$44),0,Data4!BL$44)","v":0},{"$f":"IF(ISERROR(Data4!BM$44),0,Data4!BM$44)","v":0},{"$f":"IF(ISERROR(Data4!BN$44),0,Data4!BN$44)","v":0},{"$f":"IF(ISERROR(Data4!BO$44),0,Data4!BO$44)","v":0},{"$f":"IF(ISERROR(Data4!BP$44),0,Data4!BP$44)","v":0},{"$f":"IF(ISERROR(Data4!BQ$44),0,Data4!BQ$44)","v":0},{"$f":"IF(ISERROR(Data4!BR$44),0,Data4!BR$44)","v":0},{"$f":"IF(ISERROR(Data4!BS$44),0,Data4!BS$44)","v":0},{"$f":"IF(ISERROR(Data4!BT$44),0,Data4!BT$44)","v":0},{"$f":"IF(ISERROR(Data4!BU$44),0,Data4!BU$44)","v":0},{"$f":"IF(ISERROR(Data4!BV$44),0,Data4!BV$44)","v":0},{"$f":"IF(ISERROR(Data4!BW$44),0,Data4!BW$44)","v":0},{"$f":"IF(ISERROR(Data4!BX$44),0,Data4!BX$44)","v":0},{"$f":"IF(ISERROR(Data4!BY$44),0,Data4!BY$44)","v":0},{"$f":"IF(ISERROR(Data4!BZ$44),0,Data4!BZ$44)","v":0},{"$f":"IF(ISERROR(Data4!CA$44),0,Data4!CA$44)","v":0},{"$f":"IF(ISERROR(Data4!CB$44),0,Data4!CB$44)","v":0},{"$f":"IF(ISERROR(Data4!CC$44),0,Data4!CC$44)","v":0},{"$f":"IF(ISERROR(Data4!CD$44),0,Data4!CD$44)","v":0},{"$f":"IF(ISERROR(Data4!CE$44),0,Data4!CE$44)","v":0},{"$f":"IF(ISERROR(Data4!CF$44),0,Data4!CF$44)","v":0},{"$f":"IF(ISERROR(Data4!CG$44),0,Data4!CG$44)","v":0},{"$f":"IF(ISERROR(Data4!CH$44),0,Data4!CH$44)","v":0},{"$f":"IF(ISERROR(Data4!CI$44),0,Data4!CI$44)","v":0},{"$f":"IF(ISERROR(Data4!CJ$44),0,Data4!CJ$44)","v":0},{"$f":"IF(ISERROR(Data4!CK$44),0,Data4!CK$44)","v":0},{"$f":"IF(ISERROR(Data4!CL$44),0,Data4!CL$44)","v":0},{"$f":"IF(ISERROR(Data4!CM$44),0,Data4!CM$44)","v":0},{"$f":"IF(ISERROR(Data4!CN$44),0,Data4!CN$44)","v":0},{"$f":"IF(ISERROR(Data4!CO$44),0,Data4!CO$44)","v":0},{"$f":"IF(ISERROR(Data4!CP$44),0,Data4!CP$44)","v":0},{"$f":"IF(ISERROR(Data4!CQ$44),0,Data4!CQ$44)","v":0},{"$f":"IF(ISERROR(Data4!CR$44),0,Data4!CR$44)","v":0},{"$f":"IF(ISERROR(Data4!CS$44),0,Data4!CS$44)","v":0},{"$f":"IF(ISERROR(Data4!CT$44),0,Data4!CT$44)","v":0},{"$f":"IF(ISERROR(Data4!CU$44),0,Data4!CU$44)","v":0},{"$f":"IF(ISERROR(Data4!CV$44),0,Data4!CV$44)","v":0},{"$f":"IF(ISERROR(Data4!CW$44),0,Data4!CW$44)","v":0},{"$f":"IF(ISERROR(Data4!CX$44),0,Data4!CX$44)","v":0},{"$f":"IF(ISERROR(Data4!CY$44),0,Data4!CY$44)","v":0},{"$f":"IF(ISERROR(Data4!CZ$44),0,Data4!CZ$44)","v":0},{"$f":"IF(ISERROR(Data4!DA$44),0,Data4!DA$44)","v":0},{"$f":"IF(ISERROR(Data4!DB$44),0,Data4!DB$44)","v":0},{"$f":"IF(ISERROR(Data4!DC$44),0,Data4!DC$44)","v":0},{"$f":"IF(ISERROR(Data4!DD$44),0,Data4!DD$44)","v":0},{"$f":"IF(ISERROR(Data4!DE$44),0,Data4!DE$44)","v":0},{"$f":"IF(ISERROR(Data4!DF$44),0,Data4!DF$44)","v":0},{"$f":"IF(ISERROR(Data4!DG$44),0,Data4!DG$44)","v":0},{"$f":"IF(ISERROR(Data4!DH$44),0,Data4!DH$44)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$45","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$45),0,Data4!M$45)","v":0},{"$f":"IF(ISERROR(Data4!N$45),0,Data4!N$45)","v":0},{"$f":"IF(ISERROR(Data4!O$45),0,Data4!O$45)","v":0},{"$f":"IF(ISERROR(Data4!P$45),0,Data4!P$45)","v":0},{"$f":"IF(ISERROR(Data4!Q$45),0,Data4!Q$45)","v":0},{"$f":"IF(ISERROR(Data4!R$45),0,Data4!R$45)","v":0},{"$f":"IF(ISERROR(Data4!S$45),0,Data4!S$45)","v":0},{"$f":"IF(ISERROR(Data4!T$45),0,Data4!T$45)","v":0},{"$f":"IF(ISERROR(Data4!U$45),0,Data4!U$45)","v":0},{"$f":"IF(ISERROR(Data4!V$45),0,Data4!V$45)","v":0},{"$f":"IF(ISERROR(Data4!W$45),0,Data4!W$45)","v":0},{"$f":"IF(ISERROR(Data4!X$45),0,Data4!X$45)","v":0},{"$f":"IF(ISERROR(Data4!Y$45),0,Data4!Y$45)","v":0},{"$f":"IF(ISERROR(Data4!Z$45),0,Data4!Z$45)","v":0},{"$f":"IF(ISERROR(Data4!AA$45),0,Data4!AA$45)","v":0},{"$f":"IF(ISERROR(Data4!AB$45),0,Data4!AB$45)","v":0},{"$f":"IF(ISERROR(Data4!AC$45),0,Data4!AC$45)","v":0},{"$f":"IF(ISERROR(Data4!AD$45),0,Data4!AD$45)","v":0},{"$f":"IF(ISERROR(Data4!AE$45),0,Data4!AE$45)","v":0},{"$f":"IF(ISERROR(Data4!AF$45),0,Data4!AF$45)","v":0},{"$f":"IF(ISERROR(Data4!AG$45),0,Data4!AG$45)","v":0},{"$f":"IF(ISERROR(Data4!AH$45),0,Data4!AH$45)","v":0},{"$f":"IF(ISERROR(Data4!AI$45),0,Data4!AI$45)","v":0},{"$f":"IF(ISERROR(Data4!AJ$45),0,Data4!AJ$45)","v":0},{"$f":"IF(ISERROR(Data4!AK$45),0,Data4!AK$45)","v":0},{"$f":"IF(ISERROR(Data4!AL$45),0,Data4!AL$45)","v":0},{"$f":"IF(ISERROR(Data4!AM$45),0,Data4!AM$45)","v":0},{"$f":"IF(ISERROR(Data4!AN$45),0,Data4!AN$45)","v":0},{"$f":"IF(ISERROR(Data4!AO$45),0,Data4!AO$45)","v":0},{"$f":"IF(ISERROR(Data4!AP$45),0,Data4!AP$45)","v":0},{"$f":"IF(ISERROR(Data4!AQ$45),0,Data4!AQ$45)","v":0},{"$f":"IF(ISERROR(Data4!AR$45),0,Data4!AR$45)","v":0},{"$f":"IF(ISERROR(Data4!AS$45),0,Data4!AS$45)","v":0},{"$f":"IF(ISERROR(Data4!AT$45),0,Data4!AT$45)","v":0},{"$f":"IF(ISERROR(Data4!AU$45),0,Data4!AU$45)","v":0},{"$f":"IF(ISERROR(Data4!AV$45),0,Data4!AV$45)","v":0},{"$f":"IF(ISERROR(Data4!AW$45),0,Data4!AW$45)","v":0},{"$f":"IF(ISERROR(Data4!AX$45),0,Data4!AX$45)","v":0},{"$f":"IF(ISERROR(Data4!AY$45),0,Data4!AY$45)","v":0},{"$f":"IF(ISERROR(Data4!AZ$45),0,Data4!AZ$45)","v":0},{"$f":"IF(ISERROR(Data4!BA$45),0,Data4!BA$45)","v":0},{"$f":"IF(ISERROR(Data4!BB$45),0,Data4!BB$45)","v":0},{"$f":"IF(ISERROR(Data4!BC$45),0,Data4!BC$45)","v":0},{"$f":"IF(ISERROR(Data4!BD$45),0,Data4!BD$45)","v":0},{"$f":"IF(ISERROR(Data4!BE$45),0,Data4!BE$45)","v":0},{"$f":"IF(ISERROR(Data4!BF$45),0,Data4!BF$45)","v":0},{"$f":"IF(ISERROR(Data4!BG$45),0,Data4!BG$45)","v":0},{"$f":"IF(ISERROR(Data4!BH$45),0,Data4!BH$45)","v":0},{"$f":"IF(ISERROR(Data4!BI$45),0,Data4!BI$45)","v":0},{"$f":"IF(ISERROR(Data4!BJ$45),0,Data4!BJ$45)","v":0},{"$f":"IF(ISERROR(Data4!BK$45),0,Data4!BK$45)","v":0},{"$f":"IF(ISERROR(Data4!BL$45),0,Data4!BL$45)","v":0},{"$f":"IF(ISERROR(Data4!BM$45),0,Data4!BM$45)","v":0},{"$f":"IF(ISERROR(Data4!BN$45),0,Data4!BN$45)","v":0},{"$f":"IF(ISERROR(Data4!BO$45),0,Data4!BO$45)","v":0},{"$f":"IF(ISERROR(Data4!BP$45),0,Data4!BP$45)","v":0},{"$f":"IF(ISERROR(Data4!BQ$45),0,Data4!BQ$45)","v":0},{"$f":"IF(ISERROR(Data4!BR$45),0,Data4!BR$45)","v":0},{"$f":"IF(ISERROR(Data4!BS$45),0,Data4!BS$45)","v":0},{"$f":"IF(ISERROR(Data4!BT$45),0,Data4!BT$45)","v":0},{"$f":"IF(ISERROR(Data4!BU$45),0,Data4!BU$45)","v":0},{"$f":"IF(ISERROR(Data4!BV$45),0,Data4!BV$45)","v":0},{"$f":"IF(ISERROR(Data4!BW$45),0,Data4!BW$45)","v":0},{"$f":"IF(ISERROR(Data4!BX$45),0,Data4!BX$45)","v":0},{"$f":"IF(ISERROR(Data4!BY$45),0,Data4!BY$45)","v":0},{"$f":"IF(ISERROR(Data4!BZ$45),0,Data4!BZ$45)","v":0},{"$f":"IF(ISERROR(Data4!CA$45),0,Data4!CA$45)","v":0},{"$f":"IF(ISERROR(Data4!CB$45),0,Data4!CB$45)","v":0},{"$f":"IF(ISERROR(Data4!CC$45),0,Data4!CC$45)","v":0},{"$f":"IF(ISERROR(Data4!CD$45),0,Data4!CD$45)","v":0},{"$f":"IF(ISERROR(Data4!CE$45),0,Data4!CE$45)","v":0},{"$f":"IF(ISERROR(Data4!CF$45),0,Data4!CF$45)","v":0},{"$f":"IF(ISERROR(Data4!CG$45),0,Data4!CG$45)","v":0},{"$f":"IF(ISERROR(Data4!CH$45),0,Data4!CH$45)","v":0},{"$f":"IF(ISERROR(Data4!CI$45),0,Data4!CI$45)","v":0},{"$f":"IF(ISERROR(Data4!CJ$45),0,Data4!CJ$45)","v":0},{"$f":"IF(ISERROR(Data4!CK$45),0,Data4!CK$45)","v":0},{"$f":"IF(ISERROR(Data4!CL$45),0,Data4!CL$45)","v":0},{"$f":"IF(ISERROR(Data4!CM$45),0,Data4!CM$45)","v":0},{"$f":"IF(ISERROR(Data4!CN$45),0,Data4!CN$45)","v":0},{"$f":"IF(ISERROR(Data4!CO$45),0,Data4!CO$45)","v":0},{"$f":"IF(ISERROR(Data4!CP$45),0,Data4!CP$45)","v":0},{"$f":"IF(ISERROR(Data4!CQ$45),0,Data4!CQ$45)","v":0},{"$f":"IF(ISERROR(Data4!CR$45),0,Data4!CR$45)","v":0},{"$f":"IF(ISERROR(Data4!CS$45),0,Data4!CS$45)","v":0},{"$f":"IF(ISERROR(Data4!CT$45),0,Data4!CT$45)","v":0},{"$f":"IF(ISERROR(Data4!CU$45),0,Data4!CU$45)","v":0},{"$f":"IF(ISERROR(Data4!CV$45),0,Data4!CV$45)","v":0},{"$f":"IF(ISERROR(Data4!CW$45),0,Data4!CW$45)","v":0},{"$f":"IF(ISERROR(Data4!CX$45),0,Data4!CX$45)","v":0},{"$f":"IF(ISERROR(Data4!CY$45),0,Data4!CY$45)","v":0},{"$f":"IF(ISERROR(Data4!CZ$45),0,Data4!CZ$45)","v":0},{"$f":"IF(ISERROR(Data4!DA$45),0,Data4!DA$45)","v":0},{"$f":"IF(ISERROR(Data4!DB$45),0,Data4!DB$45)","v":0},{"$f":"IF(ISERROR(Data4!DC$45),0,Data4!DC$45)","v":0},{"$f":"IF(ISERROR(Data4!DD$45),0,Data4!DD$45)","v":0},{"$f":"IF(ISERROR(Data4!DE$45),0,Data4!DE$45)","v":0},{"$f":"IF(ISERROR(Data4!DF$45),0,Data4!DF$45)","v":0},{"$f":"IF(ISERROR(Data4!DG$45),0,Data4!DG$45)","v":0},{"$f":"IF(ISERROR(Data4!DH$45),0,Data4!DH$45)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$46","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$46),0,Data4!M$46)","v":0},{"$f":"IF(ISERROR(Data4!N$46),0,Data4!N$46)","v":0},{"$f":"IF(ISERROR(Data4!O$46),0,Data4!O$46)","v":0},{"$f":"IF(ISERROR(Data4!P$46),0,Data4!P$46)","v":0},{"$f":"IF(ISERROR(Data4!Q$46),0,Data4!Q$46)","v":0},{"$f":"IF(ISERROR(Data4!R$46),0,Data4!R$46)","v":0},{"$f":"IF(ISERROR(Data4!S$46),0,Data4!S$46)","v":0},{"$f":"IF(ISERROR(Data4!T$46),0,Data4!T$46)","v":0},{"$f":"IF(ISERROR(Data4!U$46),0,Data4!U$46)","v":0},{"$f":"IF(ISERROR(Data4!V$46),0,Data4!V$46)","v":0},{"$f":"IF(ISERROR(Data4!W$46),0,Data4!W$46)","v":0},{"$f":"IF(ISERROR(Data4!X$46),0,Data4!X$46)","v":0},{"$f":"IF(ISERROR(Data4!Y$46),0,Data4!Y$46)","v":0},{"$f":"IF(ISERROR(Data4!Z$46),0,Data4!Z$46)","v":0},{"$f":"IF(ISERROR(Data4!AA$46),0,Data4!AA$46)","v":0},{"$f":"IF(ISERROR(Data4!AB$46),0,Data4!AB$46)","v":0},{"$f":"IF(ISERROR(Data4!AC$46),0,Data4!AC$46)","v":0},{"$f":"IF(ISERROR(Data4!AD$46),0,Data4!AD$46)","v":0},{"$f":"IF(ISERROR(Data4!AE$46),0,Data4!AE$46)","v":0},{"$f":"IF(ISERROR(Data4!AF$46),0,Data4!AF$46)","v":0},{"$f":"IF(ISERROR(Data4!AG$46),0,Data4!AG$46)","v":0},{"$f":"IF(ISERROR(Data4!AH$46),0,Data4!AH$46)","v":0},{"$f":"IF(ISERROR(Data4!AI$46),0,Data4!AI$46)","v":0},{"$f":"IF(ISERROR(Data4!AJ$46),0,Data4!AJ$46)","v":0},{"$f":"IF(ISERROR(Data4!AK$46),0,Data4!AK$46)","v":0},{"$f":"IF(ISERROR(Data4!AL$46),0,Data4!AL$46)","v":0},{"$f":"IF(ISERROR(Data4!AM$46),0,Data4!AM$46)","v":0},{"$f":"IF(ISERROR(Data4!AN$46),0,Data4!AN$46)","v":0},{"$f":"IF(ISERROR(Data4!AO$46),0,Data4!AO$46)","v":0},{"$f":"IF(ISERROR(Data4!AP$46),0,Data4!AP$46)","v":0},{"$f":"IF(ISERROR(Data4!AQ$46),0,Data4!AQ$46)","v":0},{"$f":"IF(ISERROR(Data4!AR$46),0,Data4!AR$46)","v":0},{"$f":"IF(ISERROR(Data4!AS$46),0,Data4!AS$46)","v":0},{"$f":"IF(ISERROR(Data4!AT$46),0,Data4!AT$46)","v":0},{"$f":"IF(ISERROR(Data4!AU$46),0,Data4!AU$46)","v":0},{"$f":"IF(ISERROR(Data4!AV$46),0,Data4!AV$46)","v":0},{"$f":"IF(ISERROR(Data4!AW$46),0,Data4!AW$46)","v":0},{"$f":"IF(ISERROR(Data4!AX$46),0,Data4!AX$46)","v":0},{"$f":"IF(ISERROR(Data4!AY$46),0,Data4!AY$46)","v":0},{"$f":"IF(ISERROR(Data4!AZ$46),0,Data4!AZ$46)","v":0},{"$f":"IF(ISERROR(Data4!BA$46),0,Data4!BA$46)","v":0},{"$f":"IF(ISERROR(Data4!BB$46),0,Data4!BB$46)","v":0},{"$f":"IF(ISERROR(Data4!BC$46),0,Data4!BC$46)","v":0},{"$f":"IF(ISERROR(Data4!BD$46),0,Data4!BD$46)","v":0},{"$f":"IF(ISERROR(Data4!BE$46),0,Data4!BE$46)","v":0},{"$f":"IF(ISERROR(Data4!BF$46),0,Data4!BF$46)","v":0},{"$f":"IF(ISERROR(Data4!BG$46),0,Data4!BG$46)","v":0},{"$f":"IF(ISERROR(Data4!BH$46),0,Data4!BH$46)","v":0},{"$f":"IF(ISERROR(Data4!BI$46),0,Data4!BI$46)","v":0},{"$f":"IF(ISERROR(Data4!BJ$46),0,Data4!BJ$46)","v":0},{"$f":"IF(ISERROR(Data4!BK$46),0,Data4!BK$46)","v":0},{"$f":"IF(ISERROR(Data4!BL$46),0,Data4!BL$46)","v":0},{"$f":"IF(ISERROR(Data4!BM$46),0,Data4!BM$46)","v":0},{"$f":"IF(ISERROR(Data4!BN$46),0,Data4!BN$46)","v":0},{"$f":"IF(ISERROR(Data4!BO$46),0,Data4!BO$46)","v":0},{"$f":"IF(ISERROR(Data4!BP$46),0,Data4!BP$46)","v":0},{"$f":"IF(ISERROR(Data4!BQ$46),0,Data4!BQ$46)","v":0},{"$f":"IF(ISERROR(Data4!BR$46),0,Data4!BR$46)","v":0},{"$f":"IF(ISERROR(Data4!BS$46),0,Data4!BS$46)","v":0},{"$f":"IF(ISERROR(Data4!BT$46),0,Data4!BT$46)","v":0},{"$f":"IF(ISERROR(Data4!BU$46),0,Data4!BU$46)","v":0},{"$f":"IF(ISERROR(Data4!BV$46),0,Data4!BV$46)","v":0},{"$f":"IF(ISERROR(Data4!BW$46),0,Data4!BW$46)","v":0},{"$f":"IF(ISERROR(Data4!BX$46),0,Data4!BX$46)","v":0},{"$f":"IF(ISERROR(Data4!BY$46),0,Data4!BY$46)","v":0},{"$f":"IF(ISERROR(Data4!BZ$46),0,Data4!BZ$46)","v":0},{"$f":"IF(ISERROR(Data4!CA$46),0,Data4!CA$46)","v":0},{"$f":"IF(ISERROR(Data4!CB$46),0,Data4!CB$46)","v":0},{"$f":"IF(ISERROR(Data4!CC$46),0,Data4!CC$46)","v":0},{"$f":"IF(ISERROR(Data4!CD$46),0,Data4!CD$46)","v":0},{"$f":"IF(ISERROR(Data4!CE$46),0,Data4!CE$46)","v":0},{"$f":"IF(ISERROR(Data4!CF$46),0,Data4!CF$46)","v":0},{"$f":"IF(ISERROR(Data4!CG$46),0,Data4!CG$46)","v":0},{"$f":"IF(ISERROR(Data4!CH$46),0,Data4!CH$46)","v":0},{"$f":"IF(ISERROR(Data4!CI$46),0,Data4!CI$46)","v":0},{"$f":"IF(ISERROR(Data4!CJ$46),0,Data4!CJ$46)","v":0},{"$f":"IF(ISERROR(Data4!CK$46),0,Data4!CK$46)","v":0},{"$f":"IF(ISERROR(Data4!CL$46),0,Data4!CL$46)","v":0},{"$f":"IF(ISERROR(Data4!CM$46),0,Data4!CM$46)","v":0},{"$f":"IF(ISERROR(Data4!CN$46),0,Data4!CN$46)","v":0},{"$f":"IF(ISERROR(Data4!CO$46),0,Data4!CO$46)","v":0},{"$f":"IF(ISERROR(Data4!CP$46),0,Data4!CP$46)","v":0},{"$f":"IF(ISERROR(Data4!CQ$46),0,Data4!CQ$46)","v":0},{"$f":"IF(ISERROR(Data4!CR$46),0,Data4!CR$46)","v":0},{"$f":"IF(ISERROR(Data4!CS$46),0,Data4!CS$46)","v":0},{"$f":"IF(ISERROR(Data4!CT$46),0,Data4!CT$46)","v":0},{"$f":"IF(ISERROR(Data4!CU$46),0,Data4!CU$46)","v":0},{"$f":"IF(ISERROR(Data4!CV$46),0,Data4!CV$46)","v":0},{"$f":"IF(ISERROR(Data4!CW$46),0,Data4!CW$46)","v":0},{"$f":"IF(ISERROR(Data4!CX$46),0,Data4!CX$46)","v":0},{"$f":"IF(ISERROR(Data4!CY$46),0,Data4!CY$46)","v":0},{"$f":"IF(ISERROR(Data4!CZ$46),0,Data4!CZ$46)","v":0},{"$f":"IF(ISERROR(Data4!DA$46),0,Data4!DA$46)","v":0},{"$f":"IF(ISERROR(Data4!DB$46),0,Data4!DB$46)","v":0},{"$f":"IF(ISERROR(Data4!DC$46),0,Data4!DC$46)","v":0},{"$f":"IF(ISERROR(Data4!DD$46),0,Data4!DD$46)","v":0},{"$f":"IF(ISERROR(Data4!DE$46),0,Data4!DE$46)","v":0},{"$f":"IF(ISERROR(Data4!DF$46),0,Data4!DF$46)","v":0},{"$f":"IF(ISERROR(Data4!DG$46),0,Data4!DG$46)","v":0},{"$f":"IF(ISERROR(Data4!DH$46),0,Data4!DH$46)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$48","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$48),0,Data4!M$48)","v":0},{"$f":"IF(ISERROR(Data4!N$48),0,Data4!N$48)","v":0},{"$f":"IF(ISERROR(Data4!O$48),0,Data4!O$48)","v":0},{"$f":"IF(ISERROR(Data4!P$48),0,Data4!P$48)","v":0},{"$f":"IF(ISERROR(Data4!Q$48),0,Data4!Q$48)","v":0},{"$f":"IF(ISERROR(Data4!R$48),0,Data4!R$48)","v":0},{"$f":"IF(ISERROR(Data4!S$48),0,Data4!S$48)","v":0},{"$f":"IF(ISERROR(Data4!T$48),0,Data4!T$48)","v":0},{"$f":"IF(ISERROR(Data4!U$48),0,Data4!U$48)","v":0},{"$f":"IF(ISERROR(Data4!V$48),0,Data4!V$48)","v":0},{"$f":"IF(ISERROR(Data4!W$48),0,Data4!W$48)","v":0},{"$f":"IF(ISERROR(Data4!X$48),0,Data4!X$48)","v":0},{"$f":"IF(ISERROR(Data4!Y$48),0,Data4!Y$48)","v":0},{"$f":"IF(ISERROR(Data4!Z$48),0,Data4!Z$48)","v":0},{"$f":"IF(ISERROR(Data4!AA$48),0,Data4!AA$48)","v":0},{"$f":"IF(ISERROR(Data4!AB$48),0,Data4!AB$48)","v":0},{"$f":"IF(ISERROR(Data4!AC$48),0,Data4!AC$48)","v":0},{"$f":"IF(ISERROR(Data4!AD$48),0,Data4!AD$48)","v":0},{"$f":"IF(ISERROR(Data4!AE$48),0,Data4!AE$48)","v":0},{"$f":"IF(ISERROR(Data4!AF$48),0,Data4!AF$48)","v":0},{"$f":"IF(ISERROR(Data4!AG$48),0,Data4!AG$48)","v":0},{"$f":"IF(ISERROR(Data4!AH$48),0,Data4!AH$48)","v":0},{"$f":"IF(ISERROR(Data4!AI$48),0,Data4!AI$48)","v":0},{"$f":"IF(ISERROR(Data4!AJ$48),0,Data4!AJ$48)","v":0},{"$f":"IF(ISERROR(Data4!AK$48),0,Data4!AK$48)","v":0},{"$f":"IF(ISERROR(Data4!AL$48),0,Data4!AL$48)","v":0},{"$f":"IF(ISERROR(Data4!AM$48),0,Data4!AM$48)","v":0},{"$f":"IF(ISERROR(Data4!AN$48),0,Data4!AN$48)","v":0},{"$f":"IF(ISERROR(Data4!AO$48),0,Data4!AO$48)","v":0},{"$f":"IF(ISERROR(Data4!AP$48),0,Data4!AP$48)","v":0},{"$f":"IF(ISERROR(Data4!AQ$48),0,Data4!AQ$48)","v":0},{"$f":"IF(ISERROR(Data4!AR$48),0,Data4!AR$48)","v":0},{"$f":"IF(ISERROR(Data4!AS$48),0,Data4!AS$48)","v":0},{"$f":"IF(ISERROR(Data4!AT$48),0,Data4!AT$48)","v":0},{"$f":"IF(ISERROR(Data4!AU$48),0,Data4!AU$48)","v":0},{"$f":"IF(ISERROR(Data4!AV$48),0,Data4!AV$48)","v":0},{"$f":"IF(ISERROR(Data4!AW$48),0,Data4!AW$48)","v":0},{"$f":"IF(ISERROR(Data4!AX$48),0,Data4!AX$48)","v":0},{"$f":"IF(ISERROR(Data4!AY$48),0,Data4!AY$48)","v":0},{"$f":"IF(ISERROR(Data4!AZ$48),0,Data4!AZ$48)","v":0},{"$f":"IF(ISERROR(Data4!BA$48),0,Data4!BA$48)","v":0},{"$f":"IF(ISERROR(Data4!BB$48),0,Data4!BB$48)","v":0},{"$f":"IF(ISERROR(Data4!BC$48),0,Data4!BC$48)","v":0},{"$f":"IF(ISERROR(Data4!BD$48),0,Data4!BD$48)","v":0},{"$f":"IF(ISERROR(Data4!BE$48),0,Data4!BE$48)","v":0},{"$f":"IF(ISERROR(Data4!BF$48),0,Data4!BF$48)","v":0},{"$f":"IF(ISERROR(Data4!BG$48),0,Data4!BG$48)","v":0},{"$f":"IF(ISERROR(Data4!BH$48),0,Data4!BH$48)","v":0},{"$f":"IF(ISERROR(Data4!BI$48),0,Data4!BI$48)","v":0},{"$f":"IF(ISERROR(Data4!BJ$48),0,Data4!BJ$48)","v":0},{"$f":"IF(ISERROR(Data4!BK$48),0,Data4!BK$48)","v":0},{"$f":"IF(ISERROR(Data4!BL$48),0,Data4!BL$48)","v":0},{"$f":"IF(ISERROR(Data4!BM$48),0,Data4!BM$48)","v":0},{"$f":"IF(ISERROR(Data4!BN$48),0,Data4!BN$48)","v":0},{"$f":"IF(ISERROR(Data4!BO$48),0,Data4!BO$48)","v":0},{"$f":"IF(ISERROR(Data4!BP$48),0,Data4!BP$48)","v":0},{"$f":"IF(ISERROR(Data4!BQ$48),0,Data4!BQ$48)","v":0},{"$f":"IF(ISERROR(Data4!BR$48),0,Data4!BR$48)","v":0},{"$f":"IF(ISERROR(Data4!BS$48),0,Data4!BS$48)","v":0},{"$f":"IF(ISERROR(Data4!BT$48),0,Data4!BT$48)","v":0},{"$f":"IF(ISERROR(Data4!BU$48),0,Data4!BU$48)","v":0},{"$f":"IF(ISERROR(Data4!BV$48),0,Data4!BV$48)","v":0},{"$f":"IF(ISERROR(Data4!BW$48),0,Data4!BW$48)","v":0},{"$f":"IF(ISERROR(Data4!BX$48),0,Data4!BX$48)","v":0},{"$f":"IF(ISERROR(Data4!BY$48),0,Data4!BY$48)","v":0},{"$f":"IF(ISERROR(Data4!BZ$48),0,Data4!BZ$48)","v":0},{"$f":"IF(ISERROR(Data4!CA$48),0,Data4!CA$48)","v":0},{"$f":"IF(ISERROR(Data4!CB$48),0,Data4!CB$48)","v":0},{"$f":"IF(ISERROR(Data4!CC$48),0,Data4!CC$48)","v":0},{"$f":"IF(ISERROR(Data4!CD$48),0,Data4!CD$48)","v":0},{"$f":"IF(ISERROR(Data4!CE$48),0,Data4!CE$48)","v":0},{"$f":"IF(ISERROR(Data4!CF$48),0,Data4!CF$48)","v":0},{"$f":"IF(ISERROR(Data4!CG$48),0,Data4!CG$48)","v":0},{"$f":"IF(ISERROR(Data4!CH$48),0,Data4!CH$48)","v":0},{"$f":"IF(ISERROR(Data4!CI$48),0,Data4!CI$48)","v":0},{"$f":"IF(ISERROR(Data4!CJ$48),0,Data4!CJ$48)","v":0},{"$f":"IF(ISERROR(Data4!CK$48),0,Data4!CK$48)","v":0},{"$f":"IF(ISERROR(Data4!CL$48),0,Data4!CL$48)","v":0},{"$f":"IF(ISERROR(Data4!CM$48),0,Data4!CM$48)","v":0},{"$f":"IF(ISERROR(Data4!CN$48),0,Data4!CN$48)","v":0},{"$f":"IF(ISERROR(Data4!CO$48),0,Data4!CO$48)","v":0},{"$f":"IF(ISERROR(Data4!CP$48),0,Data4!CP$48)","v":0},{"$f":"IF(ISERROR(Data4!CQ$48),0,Data4!CQ$48)","v":0},{"$f":"IF(ISERROR(Data4!CR$48),0,Data4!CR$48)","v":0},{"$f":"IF(ISERROR(Data4!CS$48),0,Data4!CS$48)","v":0},{"$f":"IF(ISERROR(Data4!CT$48),0,Data4!CT$48)","v":0},{"$f":"IF(ISERROR(Data4!CU$48),0,Data4!CU$48)","v":0},{"$f":"IF(ISERROR(Data4!CV$48),0,Data4!CV$48)","v":0},{"$f":"IF(ISERROR(Data4!CW$48),0,Data4!CW$48)","v":0},{"$f":"IF(ISERROR(Data4!CX$48),0,Data4!CX$48)","v":0},{"$f":"IF(ISERROR(Data4!CY$48),0,Data4!CY$48)","v":0},{"$f":"IF(ISERROR(Data4!CZ$48),0,Data4!CZ$48)","v":0},{"$f":"IF(ISERROR(Data4!DA$48),0,Data4!DA$48)","v":0},{"$f":"IF(ISERROR(Data4!DB$48),0,Data4!DB$48)","v":0},{"$f":"IF(ISERROR(Data4!DC$48),0,Data4!DC$48)","v":0},{"$f":"IF(ISERROR(Data4!DD$48),0,Data4!DD$48)","v":0},{"$f":"IF(ISERROR(Data4!DE$48),0,Data4!DE$48)","v":0},{"$f":"IF(ISERROR(Data4!DF$48),0,Data4!DF$48)","v":0},{"$f":"IF(ISERROR(Data4!DG$48),0,Data4!DG$48)","v":0},{"$f":"IF(ISERROR(Data4!DH$48),0,Data4!DH$48)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$49","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$49),0,Data4!M$49)","v":0},{"$f":"IF(ISERROR(Data4!N$49),0,Data4!N$49)","v":0},{"$f":"IF(ISERROR(Data4!O$49),0,Data4!O$49)","v":0},{"$f":"IF(ISERROR(Data4!P$49),0,Data4!P$49)","v":0},{"$f":"IF(ISERROR(Data4!Q$49),0,Data4!Q$49)","v":0},{"$f":"IF(ISERROR(Data4!R$49),0,Data4!R$49)","v":0},{"$f":"IF(ISERROR(Data4!S$49),0,Data4!S$49)","v":0},{"$f":"IF(ISERROR(Data4!T$49),0,Data4!T$49)","v":0},{"$f":"IF(ISERROR(Data4!U$49),0,Data4!U$49)","v":0},{"$f":"IF(ISERROR(Data4!V$49),0,Data4!V$49)","v":0},{"$f":"IF(ISERROR(Data4!W$49),0,Data4!W$49)","v":0},{"$f":"IF(ISERROR(Data4!X$49),0,Data4!X$49)","v":0},{"$f":"IF(ISERROR(Data4!Y$49),0,Data4!Y$49)","v":0},{"$f":"IF(ISERROR(Data4!Z$49),0,Data4!Z$49)","v":0},{"$f":"IF(ISERROR(Data4!AA$49),0,Data4!AA$49)","v":0},{"$f":"IF(ISERROR(Data4!AB$49),0,Data4!AB$49)","v":0},{"$f":"IF(ISERROR(Data4!AC$49),0,Data4!AC$49)","v":0},{"$f":"IF(ISERROR(Data4!AD$49),0,Data4!AD$49)","v":0},{"$f":"IF(ISERROR(Data4!AE$49),0,Data4!AE$49)","v":0},{"$f":"IF(ISERROR(Data4!AF$49),0,Data4!AF$49)","v":0},{"$f":"IF(ISERROR(Data4!AG$49),0,Data4!AG$49)","v":0},{"$f":"IF(ISERROR(Data4!AH$49),0,Data4!AH$49)","v":0},{"$f":"IF(ISERROR(Data4!AI$49),0,Data4!AI$49)","v":0},{"$f":"IF(ISERROR(Data4!AJ$49),0,Data4!AJ$49)","v":0},{"$f":"IF(ISERROR(Data4!AK$49),0,Data4!AK$49)","v":0},{"$f":"IF(ISERROR(Data4!AL$49),0,Data4!AL$49)","v":0},{"$f":"IF(ISERROR(Data4!AM$49),0,Data4!AM$49)","v":0},{"$f":"IF(ISERROR(Data4!AN$49),0,Data4!AN$49)","v":0},{"$f":"IF(ISERROR(Data4!AO$49),0,Data4!AO$49)","v":0},{"$f":"IF(ISERROR(Data4!AP$49),0,Data4!AP$49)","v":0},{"$f":"IF(ISERROR(Data4!AQ$49),0,Data4!AQ$49)","v":0},{"$f":"IF(ISERROR(Data4!AR$49),0,Data4!AR$49)","v":0},{"$f":"IF(ISERROR(Data4!AS$49),0,Data4!AS$49)","v":0},{"$f":"IF(ISERROR(Data4!AT$49),0,Data4!AT$49)","v":0},{"$f":"IF(ISERROR(Data4!AU$49),0,Data4!AU$49)","v":0},{"$f":"IF(ISERROR(Data4!AV$49),0,Data4!AV$49)","v":0},{"$f":"IF(ISERROR(Data4!AW$49),0,Data4!AW$49)","v":0},{"$f":"IF(ISERROR(Data4!AX$49),0,Data4!AX$49)","v":0},{"$f":"IF(ISERROR(Data4!AY$49),0,Data4!AY$49)","v":0},{"$f":"IF(ISERROR(Data4!AZ$49),0,Data4!AZ$49)","v":0},{"$f":"IF(ISERROR(Data4!BA$49),0,Data4!BA$49)","v":0},{"$f":"IF(ISERROR(Data4!BB$49),0,Data4!BB$49)","v":0},{"$f":"IF(ISERROR(Data4!BC$49),0,Data4!BC$49)","v":0},{"$f":"IF(ISERROR(Data4!BD$49),0,Data4!BD$49)","v":0},{"$f":"IF(ISERROR(Data4!BE$49),0,Data4!BE$49)","v":0},{"$f":"IF(ISERROR(Data4!BF$49),0,Data4!BF$49)","v":0},{"$f":"IF(ISERROR(Data4!BG$49),0,Data4!BG$49)","v":0},{"$f":"IF(ISERROR(Data4!BH$49),0,Data4!BH$49)","v":0},{"$f":"IF(ISERROR(Data4!BI$49),0,Data4!BI$49)","v":0},{"$f":"IF(ISERROR(Data4!BJ$49),0,Data4!BJ$49)","v":0},{"$f":"IF(ISERROR(Data4!BK$49),0,Data4!BK$49)","v":0},{"$f":"IF(ISERROR(Data4!BL$49),0,Data4!BL$49)","v":0},{"$f":"IF(ISERROR(Data4!BM$49),0,Data4!BM$49)","v":0},{"$f":"IF(ISERROR(Data4!BN$49),0,Data4!BN$49)","v":0},{"$f":"IF(ISERROR(Data4!BO$49),0,Data4!BO$49)","v":0},{"$f":"IF(ISERROR(Data4!BP$49),0,Data4!BP$49)","v":0},{"$f":"IF(ISERROR(Data4!BQ$49),0,Data4!BQ$49)","v":0},{"$f":"IF(ISERROR(Data4!BR$49),0,Data4!BR$49)","v":0},{"$f":"IF(ISERROR(Data4!BS$49),0,Data4!BS$49)","v":0},{"$f":"IF(ISERROR(Data4!BT$49),0,Data4!BT$49)","v":0},{"$f":"IF(ISERROR(Data4!BU$49),0,Data4!BU$49)","v":0},{"$f":"IF(ISERROR(Data4!BV$49),0,Data4!BV$49)","v":0},{"$f":"IF(ISERROR(Data4!BW$49),0,Data4!BW$49)","v":0},{"$f":"IF(ISERROR(Data4!BX$49),0,Data4!BX$49)","v":0},{"$f":"IF(ISERROR(Data4!BY$49),0,Data4!BY$49)","v":0},{"$f":"IF(ISERROR(Data4!BZ$49),0,Data4!BZ$49)","v":0},{"$f":"IF(ISERROR(Data4!CA$49),0,Data4!CA$49)","v":0},{"$f":"IF(ISERROR(Data4!CB$49),0,Data4!CB$49)","v":0},{"$f":"IF(ISERROR(Data4!CC$49),0,Data4!CC$49)","v":0},{"$f":"IF(ISERROR(Data4!CD$49),0,Data4!CD$49)","v":0},{"$f":"IF(ISERROR(Data4!CE$49),0,Data4!CE$49)","v":0},{"$f":"IF(ISERROR(Data4!CF$49),0,Data4!CF$49)","v":0},{"$f":"IF(ISERROR(Data4!CG$49),0,Data4!CG$49)","v":0},{"$f":"IF(ISERROR(Data4!CH$49),0,Data4!CH$49)","v":0},{"$f":"IF(ISERROR(Data4!CI$49),0,Data4!CI$49)","v":0},{"$f":"IF(ISERROR(Data4!CJ$49),0,Data4!CJ$49)","v":0},{"$f":"IF(ISERROR(Data4!CK$49),0,Data4!CK$49)","v":0},{"$f":"IF(ISERROR(Data4!CL$49),0,Data4!CL$49)","v":0},{"$f":"IF(ISERROR(Data4!CM$49),0,Data4!CM$49)","v":0},{"$f":"IF(ISERROR(Data4!CN$49),0,Data4!CN$49)","v":0},{"$f":"IF(ISERROR(Data4!CO$49),0,Data4!CO$49)","v":0},{"$f":"IF(ISERROR(Data4!CP$49),0,Data4!CP$49)","v":0},{"$f":"IF(ISERROR(Data4!CQ$49),0,Data4!CQ$49)","v":0},{"$f":"IF(ISERROR(Data4!CR$49),0,Data4!CR$49)","v":0},{"$f":"IF(ISERROR(Data4!CS$49),0,Data4!CS$49)","v":0},{"$f":"IF(ISERROR(Data4!CT$49),0,Data4!CT$49)","v":0},{"$f":"IF(ISERROR(Data4!CU$49),0,Data4!CU$49)","v":0},{"$f":"IF(ISERROR(Data4!CV$49),0,Data4!CV$49)","v":0},{"$f":"IF(ISERROR(Data4!CW$49),0,Data4!CW$49)","v":0},{"$f":"IF(ISERROR(Data4!CX$49),0,Data4!CX$49)","v":0},{"$f":"IF(ISERROR(Data4!CY$49),0,Data4!CY$49)","v":0},{"$f":"IF(ISERROR(Data4!CZ$49),0,Data4!CZ$49)","v":0},{"$f":"IF(ISERROR(Data4!DA$49),0,Data4!DA$49)","v":0},{"$f":"IF(ISERROR(Data4!DB$49),0,Data4!DB$49)","v":0},{"$f":"IF(ISERROR(Data4!DC$49),0,Data4!DC$49)","v":0},{"$f":"IF(ISERROR(Data4!DD$49),0,Data4!DD$49)","v":0},{"$f":"IF(ISERROR(Data4!DE$49),0,Data4!DE$49)","v":0},{"$f":"IF(ISERROR(Data4!DF$49),0,Data4!DF$49)","v":0},{"$f":"IF(ISERROR(Data4!DG$49),0,Data4!DG$49)","v":0},{"$f":"IF(ISERROR(Data4!DH$49),0,Data4!DH$49)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$50","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$50),0,Data4!M$50)","v":0},{"$f":"IF(ISERROR(Data4!N$50),0,Data4!N$50)","v":0},{"$f":"IF(ISERROR(Data4!O$50),0,Data4!O$50)","v":0},{"$f":"IF(ISERROR(Data4!P$50),0,Data4!P$50)","v":0},{"$f":"IF(ISERROR(Data4!Q$50),0,Data4!Q$50)","v":0},{"$f":"IF(ISERROR(Data4!R$50),0,Data4!R$50)","v":0},{"$f":"IF(ISERROR(Data4!S$50),0,Data4!S$50)","v":0},{"$f":"IF(ISERROR(Data4!T$50),0,Data4!T$50)","v":0},{"$f":"IF(ISERROR(Data4!U$50),0,Data4!U$50)","v":0},{"$f":"IF(ISERROR(Data4!V$50),0,Data4!V$50)","v":0},{"$f":"IF(ISERROR(Data4!W$50),0,Data4!W$50)","v":0},{"$f":"IF(ISERROR(Data4!X$50),0,Data4!X$50)","v":0},{"$f":"IF(ISERROR(Data4!Y$50),0,Data4!Y$50)","v":0},{"$f":"IF(ISERROR(Data4!Z$50),0,Data4!Z$50)","v":0},{"$f":"IF(ISERROR(Data4!AA$50),0,Data4!AA$50)","v":0},{"$f":"IF(ISERROR(Data4!AB$50),0,Data4!AB$50)","v":0},{"$f":"IF(ISERROR(Data4!AC$50),0,Data4!AC$50)","v":0},{"$f":"IF(ISERROR(Data4!AD$50),0,Data4!AD$50)","v":0},{"$f":"IF(ISERROR(Data4!AE$50),0,Data4!AE$50)","v":0},{"$f":"IF(ISERROR(Data4!AF$50),0,Data4!AF$50)","v":0},{"$f":"IF(ISERROR(Data4!AG$50),0,Data4!AG$50)","v":0},{"$f":"IF(ISERROR(Data4!AH$50),0,Data4!AH$50)","v":0},{"$f":"IF(ISERROR(Data4!AI$50),0,Data4!AI$50)","v":0},{"$f":"IF(ISERROR(Data4!AJ$50),0,Data4!AJ$50)","v":0},{"$f":"IF(ISERROR(Data4!AK$50),0,Data4!AK$50)","v":0},{"$f":"IF(ISERROR(Data4!AL$50),0,Data4!AL$50)","v":0},{"$f":"IF(ISERROR(Data4!AM$50),0,Data4!AM$50)","v":0},{"$f":"IF(ISERROR(Data4!AN$50),0,Data4!AN$50)","v":0},{"$f":"IF(ISERROR(Data4!AO$50),0,Data4!AO$50)","v":0},{"$f":"IF(ISERROR(Data4!AP$50),0,Data4!AP$50)","v":0},{"$f":"IF(ISERROR(Data4!AQ$50),0,Data4!AQ$50)","v":0},{"$f":"IF(ISERROR(Data4!AR$50),0,Data4!AR$50)","v":0},{"$f":"IF(ISERROR(Data4!AS$50),0,Data4!AS$50)","v":0},{"$f":"IF(ISERROR(Data4!AT$50),0,Data4!AT$50)","v":0},{"$f":"IF(ISERROR(Data4!AU$50),0,Data4!AU$50)","v":0},{"$f":"IF(ISERROR(Data4!AV$50),0,Data4!AV$50)","v":0},{"$f":"IF(ISERROR(Data4!AW$50),0,Data4!AW$50)","v":0},{"$f":"IF(ISERROR(Data4!AX$50),0,Data4!AX$50)","v":0},{"$f":"IF(ISERROR(Data4!AY$50),0,Data4!AY$50)","v":0},{"$f":"IF(ISERROR(Data4!AZ$50),0,Data4!AZ$50)","v":0},{"$f":"IF(ISERROR(Data4!BA$50),0,Data4!BA$50)","v":0},{"$f":"IF(ISERROR(Data4!BB$50),0,Data4!BB$50)","v":0},{"$f":"IF(ISERROR(Data4!BC$50),0,Data4!BC$50)","v":0},{"$f":"IF(ISERROR(Data4!BD$50),0,Data4!BD$50)","v":0},{"$f":"IF(ISERROR(Data4!BE$50),0,Data4!BE$50)","v":0},{"$f":"IF(ISERROR(Data4!BF$50),0,Data4!BF$50)","v":0},{"$f":"IF(ISERROR(Data4!BG$50),0,Data4!BG$50)","v":0},{"$f":"IF(ISERROR(Data4!BH$50),0,Data4!BH$50)","v":0},{"$f":"IF(ISERROR(Data4!BI$50),0,Data4!BI$50)","v":0},{"$f":"IF(ISERROR(Data4!BJ$50),0,Data4!BJ$50)","v":0},{"$f":"IF(ISERROR(Data4!BK$50),0,Data4!BK$50)","v":0},{"$f":"IF(ISERROR(Data4!BL$50),0,Data4!BL$50)","v":0},{"$f":"IF(ISERROR(Data4!BM$50),0,Data4!BM$50)","v":0},{"$f":"IF(ISERROR(Data4!BN$50),0,Data4!BN$50)","v":0},{"$f":"IF(ISERROR(Data4!BO$50),0,Data4!BO$50)","v":0},{"$f":"IF(ISERROR(Data4!BP$50),0,Data4!BP$50)","v":0},{"$f":"IF(ISERROR(Data4!BQ$50),0,Data4!BQ$50)","v":0},{"$f":"IF(ISERROR(Data4!BR$50),0,Data4!BR$50)","v":0},{"$f":"IF(ISERROR(Data4!BS$50),0,Data4!BS$50)","v":0},{"$f":"IF(ISERROR(Data4!BT$50),0,Data4!BT$50)","v":0},{"$f":"IF(ISERROR(Data4!BU$50),0,Data4!BU$50)","v":0},{"$f":"IF(ISERROR(Data4!BV$50),0,Data4!BV$50)","v":0},{"$f":"IF(ISERROR(Data4!BW$50),0,Data4!BW$50)","v":0},{"$f":"IF(ISERROR(Data4!BX$50),0,Data4!BX$50)","v":0},{"$f":"IF(ISERROR(Data4!BY$50),0,Data4!BY$50)","v":0},{"$f":"IF(ISERROR(Data4!BZ$50),0,Data4!BZ$50)","v":0},{"$f":"IF(ISERROR(Data4!CA$50),0,Data4!CA$50)","v":0},{"$f":"IF(ISERROR(Data4!CB$50),0,Data4!CB$50)","v":0},{"$f":"IF(ISERROR(Data4!CC$50),0,Data4!CC$50)","v":0},{"$f":"IF(ISERROR(Data4!CD$50),0,Data4!CD$50)","v":0},{"$f":"IF(ISERROR(Data4!CE$50),0,Data4!CE$50)","v":0},{"$f":"IF(ISERROR(Data4!CF$50),0,Data4!CF$50)","v":0},{"$f":"IF(ISERROR(Data4!CG$50),0,Data4!CG$50)","v":0},{"$f":"IF(ISERROR(Data4!CH$50),0,Data4!CH$50)","v":0},{"$f":"IF(ISERROR(Data4!CI$50),0,Data4!CI$50)","v":0},{"$f":"IF(ISERROR(Data4!CJ$50),0,Data4!CJ$50)","v":0},{"$f":"IF(ISERROR(Data4!CK$50),0,Data4!CK$50)","v":0},{"$f":"IF(ISERROR(Data4!CL$50),0,Data4!CL$50)","v":0},{"$f":"IF(ISERROR(Data4!CM$50),0,Data4!CM$50)","v":0},{"$f":"IF(ISERROR(Data4!CN$50),0,Data4!CN$50)","v":0},{"$f":"IF(ISERROR(Data4!CO$50),0,Data4!CO$50)","v":0},{"$f":"IF(ISERROR(Data4!CP$50),0,Data4!CP$50)","v":0},{"$f":"IF(ISERROR(Data4!CQ$50),0,Data4!CQ$50)","v":0},{"$f":"IF(ISERROR(Data4!CR$50),0,Data4!CR$50)","v":0},{"$f":"IF(ISERROR(Data4!CS$50),0,Data4!CS$50)","v":0},{"$f":"IF(ISERROR(Data4!CT$50),0,Data4!CT$50)","v":0},{"$f":"IF(ISERROR(Data4!CU$50),0,Data4!CU$50)","v":0},{"$f":"IF(ISERROR(Data4!CV$50),0,Data4!CV$50)","v":0},{"$f":"IF(ISERROR(Data4!CW$50),0,Data4!CW$50)","v":0},{"$f":"IF(ISERROR(Data4!CX$50),0,Data4!CX$50)","v":0},{"$f":"IF(ISERROR(Data4!CY$50),0,Data4!CY$50)","v":0},{"$f":"IF(ISERROR(Data4!CZ$50),0,Data4!CZ$50)","v":0},{"$f":"IF(ISERROR(Data4!DA$50),0,Data4!DA$50)","v":0},{"$f":"IF(ISERROR(Data4!DB$50),0,Data4!DB$50)","v":0},{"$f":"IF(ISERROR(Data4!DC$50),0,Data4!DC$50)","v":0},{"$f":"IF(ISERROR(Data4!DD$50),0,Data4!DD$50)","v":0},{"$f":"IF(ISERROR(Data4!DE$50),0,Data4!DE$50)","v":0},{"$f":"IF(ISERROR(Data4!DF$50),0,Data4!DF$50)","v":0},{"$f":"IF(ISERROR(Data4!DG$50),0,Data4!DG$50)","v":0},{"$f":"IF(ISERROR(Data4!DH$50),0,Data4!DH$50)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.4","index":25,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O5&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.4\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$52","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$52),0,Data4!M$52)","v":0},{"$f":"IF(ISERROR(Data4!N$52),0,Data4!N$52)","v":0},{"$f":"IF(ISERROR(Data4!O$52),0,Data4!O$52)","v":0},{"$f":"IF(ISERROR(Data4!P$52),0,Data4!P$52)","v":0},{"$f":"IF(ISERROR(Data4!Q$52),0,Data4!Q$52)","v":0},{"$f":"IF(ISERROR(Data4!R$52),0,Data4!R$52)","v":0},{"$f":"IF(ISERROR(Data4!S$52),0,Data4!S$52)","v":0},{"$f":"IF(ISERROR(Data4!T$52),0,Data4!T$52)","v":0},{"$f":"IF(ISERROR(Data4!U$52),0,Data4!U$52)","v":0},{"$f":"IF(ISERROR(Data4!V$52),0,Data4!V$52)","v":0},{"$f":"IF(ISERROR(Data4!W$52),0,Data4!W$52)","v":0},{"$f":"IF(ISERROR(Data4!X$52),0,Data4!X$52)","v":0},{"$f":"IF(ISERROR(Data4!Y$52),0,Data4!Y$52)","v":0},{"$f":"IF(ISERROR(Data4!Z$52),0,Data4!Z$52)","v":0},{"$f":"IF(ISERROR(Data4!AA$52),0,Data4!AA$52)","v":0},{"$f":"IF(ISERROR(Data4!AB$52),0,Data4!AB$52)","v":0},{"$f":"IF(ISERROR(Data4!AC$52),0,Data4!AC$52)","v":0},{"$f":"IF(ISERROR(Data4!AD$52),0,Data4!AD$52)","v":0},{"$f":"IF(ISERROR(Data4!AE$52),0,Data4!AE$52)","v":0},{"$f":"IF(ISERROR(Data4!AF$52),0,Data4!AF$52)","v":0},{"$f":"IF(ISERROR(Data4!AG$52),0,Data4!AG$52)","v":0},{"$f":"IF(ISERROR(Data4!AH$52),0,Data4!AH$52)","v":0},{"$f":"IF(ISERROR(Data4!AI$52),0,Data4!AI$52)","v":0},{"$f":"IF(ISERROR(Data4!AJ$52),0,Data4!AJ$52)","v":0},{"$f":"IF(ISERROR(Data4!AK$52),0,Data4!AK$52)","v":0},{"$f":"IF(ISERROR(Data4!AL$52),0,Data4!AL$52)","v":0},{"$f":"IF(ISERROR(Data4!AM$52),0,Data4!AM$52)","v":0},{"$f":"IF(ISERROR(Data4!AN$52),0,Data4!AN$52)","v":0},{"$f":"IF(ISERROR(Data4!AO$52),0,Data4!AO$52)","v":0},{"$f":"IF(ISERROR(Data4!AP$52),0,Data4!AP$52)","v":0},{"$f":"IF(ISERROR(Data4!AQ$52),0,Data4!AQ$52)","v":0},{"$f":"IF(ISERROR(Data4!AR$52),0,Data4!AR$52)","v":0},{"$f":"IF(ISERROR(Data4!AS$52),0,Data4!AS$52)","v":0},{"$f":"IF(ISERROR(Data4!AT$52),0,Data4!AT$52)","v":0},{"$f":"IF(ISERROR(Data4!AU$52),0,Data4!AU$52)","v":0},{"$f":"IF(ISERROR(Data4!AV$52),0,Data4!AV$52)","v":0},{"$f":"IF(ISERROR(Data4!AW$52),0,Data4!AW$52)","v":0},{"$f":"IF(ISERROR(Data4!AX$52),0,Data4!AX$52)","v":0},{"$f":"IF(ISERROR(Data4!AY$52),0,Data4!AY$52)","v":0},{"$f":"IF(ISERROR(Data4!AZ$52),0,Data4!AZ$52)","v":0},{"$f":"IF(ISERROR(Data4!BA$52),0,Data4!BA$52)","v":0},{"$f":"IF(ISERROR(Data4!BB$52),0,Data4!BB$52)","v":0},{"$f":"IF(ISERROR(Data4!BC$52),0,Data4!BC$52)","v":0},{"$f":"IF(ISERROR(Data4!BD$52),0,Data4!BD$52)","v":0},{"$f":"IF(ISERROR(Data4!BE$52),0,Data4!BE$52)","v":0},{"$f":"IF(ISERROR(Data4!BF$52),0,Data4!BF$52)","v":0},{"$f":"IF(ISERROR(Data4!BG$52),0,Data4!BG$52)","v":0},{"$f":"IF(ISERROR(Data4!BH$52),0,Data4!BH$52)","v":0},{"$f":"IF(ISERROR(Data4!BI$52),0,Data4!BI$52)","v":0},{"$f":"IF(ISERROR(Data4!BJ$52),0,Data4!BJ$52)","v":0},{"$f":"IF(ISERROR(Data4!BK$52),0,Data4!BK$52)","v":0},{"$f":"IF(ISERROR(Data4!BL$52),0,Data4!BL$52)","v":0},{"$f":"IF(ISERROR(Data4!BM$52),0,Data4!BM$52)","v":0},{"$f":"IF(ISERROR(Data4!BN$52),0,Data4!BN$52)","v":0},{"$f":"IF(ISERROR(Data4!BO$52),0,Data4!BO$52)","v":0},{"$f":"IF(ISERROR(Data4!BP$52),0,Data4!BP$52)","v":0},{"$f":"IF(ISERROR(Data4!BQ$52),0,Data4!BQ$52)","v":0},{"$f":"IF(ISERROR(Data4!BR$52),0,Data4!BR$52)","v":0},{"$f":"IF(ISERROR(Data4!BS$52),0,Data4!BS$52)","v":0},{"$f":"IF(ISERROR(Data4!BT$52),0,Data4!BT$52)","v":0},{"$f":"IF(ISERROR(Data4!BU$52),0,Data4!BU$52)","v":0},{"$f":"IF(ISERROR(Data4!BV$52),0,Data4!BV$52)","v":0},{"$f":"IF(ISERROR(Data4!BW$52),0,Data4!BW$52)","v":0},{"$f":"IF(ISERROR(Data4!BX$52),0,Data4!BX$52)","v":0},{"$f":"IF(ISERROR(Data4!BY$52),0,Data4!BY$52)","v":0},{"$f":"IF(ISERROR(Data4!BZ$52),0,Data4!BZ$52)","v":0},{"$f":"IF(ISERROR(Data4!CA$52),0,Data4!CA$52)","v":0},{"$f":"IF(ISERROR(Data4!CB$52),0,Data4!CB$52)","v":0},{"$f":"IF(ISERROR(Data4!CC$52),0,Data4!CC$52)","v":0},{"$f":"IF(ISERROR(Data4!CD$52),0,Data4!CD$52)","v":0},{"$f":"IF(ISERROR(Data4!CE$52),0,Data4!CE$52)","v":0},{"$f":"IF(ISERROR(Data4!CF$52),0,Data4!CF$52)","v":0},{"$f":"IF(ISERROR(Data4!CG$52),0,Data4!CG$52)","v":0},{"$f":"IF(ISERROR(Data4!CH$52),0,Data4!CH$52)","v":0},{"$f":"IF(ISERROR(Data4!CI$52),0,Data4!CI$52)","v":0},{"$f":"IF(ISERROR(Data4!CJ$52),0,Data4!CJ$52)","v":0},{"$f":"IF(ISERROR(Data4!CK$52),0,Data4!CK$52)","v":0},{"$f":"IF(ISERROR(Data4!CL$52),0,Data4!CL$52)","v":0},{"$f":"IF(ISERROR(Data4!CM$52),0,Data4!CM$52)","v":0},{"$f":"IF(ISERROR(Data4!CN$52),0,Data4!CN$52)","v":0},{"$f":"IF(ISERROR(Data4!CO$52),0,Data4!CO$52)","v":0},{"$f":"IF(ISERROR(Data4!CP$52),0,Data4!CP$52)","v":0},{"$f":"IF(ISERROR(Data4!CQ$52),0,Data4!CQ$52)","v":0},{"$f":"IF(ISERROR(Data4!CR$52),0,Data4!CR$52)","v":0},{"$f":"IF(ISERROR(Data4!CS$52),0,Data4!CS$52)","v":0},{"$f":"IF(ISERROR(Data4!CT$52),0,Data4!CT$52)","v":0},{"$f":"IF(ISERROR(Data4!CU$52),0,Data4!CU$52)","v":0},{"$f":"IF(ISERROR(Data4!CV$52),0,Data4!CV$52)","v":0},{"$f":"IF(ISERROR(Data4!CW$52),0,Data4!CW$52)","v":0},{"$f":"IF(ISERROR(Data4!CX$52),0,Data4!CX$52)","v":0},{"$f":"IF(ISERROR(Data4!CY$52),0,Data4!CY$52)","v":0},{"$f":"IF(ISERROR(Data4!CZ$52),0,Data4!CZ$52)","v":0},{"$f":"IF(ISERROR(Data4!DA$52),0,Data4!DA$52)","v":0},{"$f":"IF(ISERROR(Data4!DB$52),0,Data4!DB$52)","v":0},{"$f":"IF(ISERROR(Data4!DC$52),0,Data4!DC$52)","v":0},{"$f":"IF(ISERROR(Data4!DD$52),0,Data4!DD$52)","v":0},{"$f":"IF(ISERROR(Data4!DE$52),0,Data4!DE$52)","v":0},{"$f":"IF(ISERROR(Data4!DF$52),0,Data4!DF$52)","v":0},{"$f":"IF(ISERROR(Data4!DG$52),0,Data4!DG$52)","v":0},{"$f":"IF(ISERROR(Data4!DH$52),0,Data4!DH$52)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$53","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$53),0,Data4!M$53)","v":0},{"$f":"IF(ISERROR(Data4!N$53),0,Data4!N$53)","v":0},{"$f":"IF(ISERROR(Data4!O$53),0,Data4!O$53)","v":0},{"$f":"IF(ISERROR(Data4!P$53),0,Data4!P$53)","v":0},{"$f":"IF(ISERROR(Data4!Q$53),0,Data4!Q$53)","v":0},{"$f":"IF(ISERROR(Data4!R$53),0,Data4!R$53)","v":0},{"$f":"IF(ISERROR(Data4!S$53),0,Data4!S$53)","v":0},{"$f":"IF(ISERROR(Data4!T$53),0,Data4!T$53)","v":0},{"$f":"IF(ISERROR(Data4!U$53),0,Data4!U$53)","v":0},{"$f":"IF(ISERROR(Data4!V$53),0,Data4!V$53)","v":0},{"$f":"IF(ISERROR(Data4!W$53),0,Data4!W$53)","v":0},{"$f":"IF(ISERROR(Data4!X$53),0,Data4!X$53)","v":0},{"$f":"IF(ISERROR(Data4!Y$53),0,Data4!Y$53)","v":0},{"$f":"IF(ISERROR(Data4!Z$53),0,Data4!Z$53)","v":0},{"$f":"IF(ISERROR(Data4!AA$53),0,Data4!AA$53)","v":0},{"$f":"IF(ISERROR(Data4!AB$53),0,Data4!AB$53)","v":0},{"$f":"IF(ISERROR(Data4!AC$53),0,Data4!AC$53)","v":0},{"$f":"IF(ISERROR(Data4!AD$53),0,Data4!AD$53)","v":0},{"$f":"IF(ISERROR(Data4!AE$53),0,Data4!AE$53)","v":0},{"$f":"IF(ISERROR(Data4!AF$53),0,Data4!AF$53)","v":0},{"$f":"IF(ISERROR(Data4!AG$53),0,Data4!AG$53)","v":0},{"$f":"IF(ISERROR(Data4!AH$53),0,Data4!AH$53)","v":0},{"$f":"IF(ISERROR(Data4!AI$53),0,Data4!AI$53)","v":0},{"$f":"IF(ISERROR(Data4!AJ$53),0,Data4!AJ$53)","v":0},{"$f":"IF(ISERROR(Data4!AK$53),0,Data4!AK$53)","v":0},{"$f":"IF(ISERROR(Data4!AL$53),0,Data4!AL$53)","v":0},{"$f":"IF(ISERROR(Data4!AM$53),0,Data4!AM$53)","v":0},{"$f":"IF(ISERROR(Data4!AN$53),0,Data4!AN$53)","v":0},{"$f":"IF(ISERROR(Data4!AO$53),0,Data4!AO$53)","v":0},{"$f":"IF(ISERROR(Data4!AP$53),0,Data4!AP$53)","v":0},{"$f":"IF(ISERROR(Data4!AQ$53),0,Data4!AQ$53)","v":0},{"$f":"IF(ISERROR(Data4!AR$53),0,Data4!AR$53)","v":0},{"$f":"IF(ISERROR(Data4!AS$53),0,Data4!AS$53)","v":0},{"$f":"IF(ISERROR(Data4!AT$53),0,Data4!AT$53)","v":0},{"$f":"IF(ISERROR(Data4!AU$53),0,Data4!AU$53)","v":0},{"$f":"IF(ISERROR(Data4!AV$53),0,Data4!AV$53)","v":0},{"$f":"IF(ISERROR(Data4!AW$53),0,Data4!AW$53)","v":0},{"$f":"IF(ISERROR(Data4!AX$53),0,Data4!AX$53)","v":0},{"$f":"IF(ISERROR(Data4!AY$53),0,Data4!AY$53)","v":0},{"$f":"IF(ISERROR(Data4!AZ$53),0,Data4!AZ$53)","v":0},{"$f":"IF(ISERROR(Data4!BA$53),0,Data4!BA$53)","v":0},{"$f":"IF(ISERROR(Data4!BB$53),0,Data4!BB$53)","v":0},{"$f":"IF(ISERROR(Data4!BC$53),0,Data4!BC$53)","v":0},{"$f":"IF(ISERROR(Data4!BD$53),0,Data4!BD$53)","v":0},{"$f":"IF(ISERROR(Data4!BE$53),0,Data4!BE$53)","v":0},{"$f":"IF(ISERROR(Data4!BF$53),0,Data4!BF$53)","v":0},{"$f":"IF(ISERROR(Data4!BG$53),0,Data4!BG$53)","v":0},{"$f":"IF(ISERROR(Data4!BH$53),0,Data4!BH$53)","v":0},{"$f":"IF(ISERROR(Data4!BI$53),0,Data4!BI$53)","v":0},{"$f":"IF(ISERROR(Data4!BJ$53),0,Data4!BJ$53)","v":0},{"$f":"IF(ISERROR(Data4!BK$53),0,Data4!BK$53)","v":0},{"$f":"IF(ISERROR(Data4!BL$53),0,Data4!BL$53)","v":0},{"$f":"IF(ISERROR(Data4!BM$53),0,Data4!BM$53)","v":0},{"$f":"IF(ISERROR(Data4!BN$53),0,Data4!BN$53)","v":0},{"$f":"IF(ISERROR(Data4!BO$53),0,Data4!BO$53)","v":0},{"$f":"IF(ISERROR(Data4!BP$53),0,Data4!BP$53)","v":0},{"$f":"IF(ISERROR(Data4!BQ$53),0,Data4!BQ$53)","v":0},{"$f":"IF(ISERROR(Data4!BR$53),0,Data4!BR$53)","v":0},{"$f":"IF(ISERROR(Data4!BS$53),0,Data4!BS$53)","v":0},{"$f":"IF(ISERROR(Data4!BT$53),0,Data4!BT$53)","v":0},{"$f":"IF(ISERROR(Data4!BU$53),0,Data4!BU$53)","v":0},{"$f":"IF(ISERROR(Data4!BV$53),0,Data4!BV$53)","v":0},{"$f":"IF(ISERROR(Data4!BW$53),0,Data4!BW$53)","v":0},{"$f":"IF(ISERROR(Data4!BX$53),0,Data4!BX$53)","v":0},{"$f":"IF(ISERROR(Data4!BY$53),0,Data4!BY$53)","v":0},{"$f":"IF(ISERROR(Data4!BZ$53),0,Data4!BZ$53)","v":0},{"$f":"IF(ISERROR(Data4!CA$53),0,Data4!CA$53)","v":0},{"$f":"IF(ISERROR(Data4!CB$53),0,Data4!CB$53)","v":0},{"$f":"IF(ISERROR(Data4!CC$53),0,Data4!CC$53)","v":0},{"$f":"IF(ISERROR(Data4!CD$53),0,Data4!CD$53)","v":0},{"$f":"IF(ISERROR(Data4!CE$53),0,Data4!CE$53)","v":0},{"$f":"IF(ISERROR(Data4!CF$53),0,Data4!CF$53)","v":0},{"$f":"IF(ISERROR(Data4!CG$53),0,Data4!CG$53)","v":0},{"$f":"IF(ISERROR(Data4!CH$53),0,Data4!CH$53)","v":0},{"$f":"IF(ISERROR(Data4!CI$53),0,Data4!CI$53)","v":0},{"$f":"IF(ISERROR(Data4!CJ$53),0,Data4!CJ$53)","v":0},{"$f":"IF(ISERROR(Data4!CK$53),0,Data4!CK$53)","v":0},{"$f":"IF(ISERROR(Data4!CL$53),0,Data4!CL$53)","v":0},{"$f":"IF(ISERROR(Data4!CM$53),0,Data4!CM$53)","v":0},{"$f":"IF(ISERROR(Data4!CN$53),0,Data4!CN$53)","v":0},{"$f":"IF(ISERROR(Data4!CO$53),0,Data4!CO$53)","v":0},{"$f":"IF(ISERROR(Data4!CP$53),0,Data4!CP$53)","v":0},{"$f":"IF(ISERROR(Data4!CQ$53),0,Data4!CQ$53)","v":0},{"$f":"IF(ISERROR(Data4!CR$53),0,Data4!CR$53)","v":0},{"$f":"IF(ISERROR(Data4!CS$53),0,Data4!CS$53)","v":0},{"$f":"IF(ISERROR(Data4!CT$53),0,Data4!CT$53)","v":0},{"$f":"IF(ISERROR(Data4!CU$53),0,Data4!CU$53)","v":0},{"$f":"IF(ISERROR(Data4!CV$53),0,Data4!CV$53)","v":0},{"$f":"IF(ISERROR(Data4!CW$53),0,Data4!CW$53)","v":0},{"$f":"IF(ISERROR(Data4!CX$53),0,Data4!CX$53)","v":0},{"$f":"IF(ISERROR(Data4!CY$53),0,Data4!CY$53)","v":0},{"$f":"IF(ISERROR(Data4!CZ$53),0,Data4!CZ$53)","v":0},{"$f":"IF(ISERROR(Data4!DA$53),0,Data4!DA$53)","v":0},{"$f":"IF(ISERROR(Data4!DB$53),0,Data4!DB$53)","v":0},{"$f":"IF(ISERROR(Data4!DC$53),0,Data4!DC$53)","v":0},{"$f":"IF(ISERROR(Data4!DD$53),0,Data4!DD$53)","v":0},{"$f":"IF(ISERROR(Data4!DE$53),0,Data4!DE$53)","v":0},{"$f":"IF(ISERROR(Data4!DF$53),0,Data4!DF$53)","v":0},{"$f":"IF(ISERROR(Data4!DG$53),0,Data4!DG$53)","v":0},{"$f":"IF(ISERROR(Data4!DH$53),0,Data4!DH$53)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$54","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$54),0,Data4!M$54)","v":0},{"$f":"IF(ISERROR(Data4!N$54),0,Data4!N$54)","v":0},{"$f":"IF(ISERROR(Data4!O$54),0,Data4!O$54)","v":0},{"$f":"IF(ISERROR(Data4!P$54),0,Data4!P$54)","v":0},{"$f":"IF(ISERROR(Data4!Q$54),0,Data4!Q$54)","v":0},{"$f":"IF(ISERROR(Data4!R$54),0,Data4!R$54)","v":0},{"$f":"IF(ISERROR(Data4!S$54),0,Data4!S$54)","v":0},{"$f":"IF(ISERROR(Data4!T$54),0,Data4!T$54)","v":0},{"$f":"IF(ISERROR(Data4!U$54),0,Data4!U$54)","v":0},{"$f":"IF(ISERROR(Data4!V$54),0,Data4!V$54)","v":0},{"$f":"IF(ISERROR(Data4!W$54),0,Data4!W$54)","v":0},{"$f":"IF(ISERROR(Data4!X$54),0,Data4!X$54)","v":0},{"$f":"IF(ISERROR(Data4!Y$54),0,Data4!Y$54)","v":0},{"$f":"IF(ISERROR(Data4!Z$54),0,Data4!Z$54)","v":0},{"$f":"IF(ISERROR(Data4!AA$54),0,Data4!AA$54)","v":0},{"$f":"IF(ISERROR(Data4!AB$54),0,Data4!AB$54)","v":0},{"$f":"IF(ISERROR(Data4!AC$54),0,Data4!AC$54)","v":0},{"$f":"IF(ISERROR(Data4!AD$54),0,Data4!AD$54)","v":0},{"$f":"IF(ISERROR(Data4!AE$54),0,Data4!AE$54)","v":0},{"$f":"IF(ISERROR(Data4!AF$54),0,Data4!AF$54)","v":0},{"$f":"IF(ISERROR(Data4!AG$54),0,Data4!AG$54)","v":0},{"$f":"IF(ISERROR(Data4!AH$54),0,Data4!AH$54)","v":0},{"$f":"IF(ISERROR(Data4!AI$54),0,Data4!AI$54)","v":0},{"$f":"IF(ISERROR(Data4!AJ$54),0,Data4!AJ$54)","v":0},{"$f":"IF(ISERROR(Data4!AK$54),0,Data4!AK$54)","v":0},{"$f":"IF(ISERROR(Data4!AL$54),0,Data4!AL$54)","v":0},{"$f":"IF(ISERROR(Data4!AM$54),0,Data4!AM$54)","v":0},{"$f":"IF(ISERROR(Data4!AN$54),0,Data4!AN$54)","v":0},{"$f":"IF(ISERROR(Data4!AO$54),0,Data4!AO$54)","v":0},{"$f":"IF(ISERROR(Data4!AP$54),0,Data4!AP$54)","v":0},{"$f":"IF(ISERROR(Data4!AQ$54),0,Data4!AQ$54)","v":0},{"$f":"IF(ISERROR(Data4!AR$54),0,Data4!AR$54)","v":0},{"$f":"IF(ISERROR(Data4!AS$54),0,Data4!AS$54)","v":0},{"$f":"IF(ISERROR(Data4!AT$54),0,Data4!AT$54)","v":0},{"$f":"IF(ISERROR(Data4!AU$54),0,Data4!AU$54)","v":0},{"$f":"IF(ISERROR(Data4!AV$54),0,Data4!AV$54)","v":0},{"$f":"IF(ISERROR(Data4!AW$54),0,Data4!AW$54)","v":0},{"$f":"IF(ISERROR(Data4!AX$54),0,Data4!AX$54)","v":0},{"$f":"IF(ISERROR(Data4!AY$54),0,Data4!AY$54)","v":0},{"$f":"IF(ISERROR(Data4!AZ$54),0,Data4!AZ$54)","v":0},{"$f":"IF(ISERROR(Data4!BA$54),0,Data4!BA$54)","v":0},{"$f":"IF(ISERROR(Data4!BB$54),0,Data4!BB$54)","v":0},{"$f":"IF(ISERROR(Data4!BC$54),0,Data4!BC$54)","v":0},{"$f":"IF(ISERROR(Data4!BD$54),0,Data4!BD$54)","v":0},{"$f":"IF(ISERROR(Data4!BE$54),0,Data4!BE$54)","v":0},{"$f":"IF(ISERROR(Data4!BF$54),0,Data4!BF$54)","v":0},{"$f":"IF(ISERROR(Data4!BG$54),0,Data4!BG$54)","v":0},{"$f":"IF(ISERROR(Data4!BH$54),0,Data4!BH$54)","v":0},{"$f":"IF(ISERROR(Data4!BI$54),0,Data4!BI$54)","v":0},{"$f":"IF(ISERROR(Data4!BJ$54),0,Data4!BJ$54)","v":0},{"$f":"IF(ISERROR(Data4!BK$54),0,Data4!BK$54)","v":0},{"$f":"IF(ISERROR(Data4!BL$54),0,Data4!BL$54)","v":0},{"$f":"IF(ISERROR(Data4!BM$54),0,Data4!BM$54)","v":0},{"$f":"IF(ISERROR(Data4!BN$54),0,Data4!BN$54)","v":0},{"$f":"IF(ISERROR(Data4!BO$54),0,Data4!BO$54)","v":0},{"$f":"IF(ISERROR(Data4!BP$54),0,Data4!BP$54)","v":0},{"$f":"IF(ISERROR(Data4!BQ$54),0,Data4!BQ$54)","v":0},{"$f":"IF(ISERROR(Data4!BR$54),0,Data4!BR$54)","v":0},{"$f":"IF(ISERROR(Data4!BS$54),0,Data4!BS$54)","v":0},{"$f":"IF(ISERROR(Data4!BT$54),0,Data4!BT$54)","v":0},{"$f":"IF(ISERROR(Data4!BU$54),0,Data4!BU$54)","v":0},{"$f":"IF(ISERROR(Data4!BV$54),0,Data4!BV$54)","v":0},{"$f":"IF(ISERROR(Data4!BW$54),0,Data4!BW$54)","v":0},{"$f":"IF(ISERROR(Data4!BX$54),0,Data4!BX$54)","v":0},{"$f":"IF(ISERROR(Data4!BY$54),0,Data4!BY$54)","v":0},{"$f":"IF(ISERROR(Data4!BZ$54),0,Data4!BZ$54)","v":0},{"$f":"IF(ISERROR(Data4!CA$54),0,Data4!CA$54)","v":0},{"$f":"IF(ISERROR(Data4!CB$54),0,Data4!CB$54)","v":0},{"$f":"IF(ISERROR(Data4!CC$54),0,Data4!CC$54)","v":0},{"$f":"IF(ISERROR(Data4!CD$54),0,Data4!CD$54)","v":0},{"$f":"IF(ISERROR(Data4!CE$54),0,Data4!CE$54)","v":0},{"$f":"IF(ISERROR(Data4!CF$54),0,Data4!CF$54)","v":0},{"$f":"IF(ISERROR(Data4!CG$54),0,Data4!CG$54)","v":0},{"$f":"IF(ISERROR(Data4!CH$54),0,Data4!CH$54)","v":0},{"$f":"IF(ISERROR(Data4!CI$54),0,Data4!CI$54)","v":0},{"$f":"IF(ISERROR(Data4!CJ$54),0,Data4!CJ$54)","v":0},{"$f":"IF(ISERROR(Data4!CK$54),0,Data4!CK$54)","v":0},{"$f":"IF(ISERROR(Data4!CL$54),0,Data4!CL$54)","v":0},{"$f":"IF(ISERROR(Data4!CM$54),0,Data4!CM$54)","v":0},{"$f":"IF(ISERROR(Data4!CN$54),0,Data4!CN$54)","v":0},{"$f":"IF(ISERROR(Data4!CO$54),0,Data4!CO$54)","v":0},{"$f":"IF(ISERROR(Data4!CP$54),0,Data4!CP$54)","v":0},{"$f":"IF(ISERROR(Data4!CQ$54),0,Data4!CQ$54)","v":0},{"$f":"IF(ISERROR(Data4!CR$54),0,Data4!CR$54)","v":0},{"$f":"IF(ISERROR(Data4!CS$54),0,Data4!CS$54)","v":0},{"$f":"IF(ISERROR(Data4!CT$54),0,Data4!CT$54)","v":0},{"$f":"IF(ISERROR(Data4!CU$54),0,Data4!CU$54)","v":0},{"$f":"IF(ISERROR(Data4!CV$54),0,Data4!CV$54)","v":0},{"$f":"IF(ISERROR(Data4!CW$54),0,Data4!CW$54)","v":0},{"$f":"IF(ISERROR(Data4!CX$54),0,Data4!CX$54)","v":0},{"$f":"IF(ISERROR(Data4!CY$54),0,Data4!CY$54)","v":0},{"$f":"IF(ISERROR(Data4!CZ$54),0,Data4!CZ$54)","v":0},{"$f":"IF(ISERROR(Data4!DA$54),0,Data4!DA$54)","v":0},{"$f":"IF(ISERROR(Data4!DB$54),0,Data4!DB$54)","v":0},{"$f":"IF(ISERROR(Data4!DC$54),0,Data4!DC$54)","v":0},{"$f":"IF(ISERROR(Data4!DD$54),0,Data4!DD$54)","v":0},{"$f":"IF(ISERROR(Data4!DE$54),0,Data4!DE$54)","v":0},{"$f":"IF(ISERROR(Data4!DF$54),0,Data4!DF$54)","v":0},{"$f":"IF(ISERROR(Data4!DG$54),0,Data4!DG$54)","v":0},{"$f":"IF(ISERROR(Data4!DH$54),0,Data4!DH$54)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$55","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$55),0,Data4!M$55)","v":0},{"$f":"IF(ISERROR(Data4!N$55),0,Data4!N$55)","v":0},{"$f":"IF(ISERROR(Data4!O$55),0,Data4!O$55)","v":0},{"$f":"IF(ISERROR(Data4!P$55),0,Data4!P$55)","v":0},{"$f":"IF(ISERROR(Data4!Q$55),0,Data4!Q$55)","v":0},{"$f":"IF(ISERROR(Data4!R$55),0,Data4!R$55)","v":0},{"$f":"IF(ISERROR(Data4!S$55),0,Data4!S$55)","v":0},{"$f":"IF(ISERROR(Data4!T$55),0,Data4!T$55)","v":0},{"$f":"IF(ISERROR(Data4!U$55),0,Data4!U$55)","v":0},{"$f":"IF(ISERROR(Data4!V$55),0,Data4!V$55)","v":0},{"$f":"IF(ISERROR(Data4!W$55),0,Data4!W$55)","v":0},{"$f":"IF(ISERROR(Data4!X$55),0,Data4!X$55)","v":0},{"$f":"IF(ISERROR(Data4!Y$55),0,Data4!Y$55)","v":0},{"$f":"IF(ISERROR(Data4!Z$55),0,Data4!Z$55)","v":0},{"$f":"IF(ISERROR(Data4!AA$55),0,Data4!AA$55)","v":0},{"$f":"IF(ISERROR(Data4!AB$55),0,Data4!AB$55)","v":0},{"$f":"IF(ISERROR(Data4!AC$55),0,Data4!AC$55)","v":0},{"$f":"IF(ISERROR(Data4!AD$55),0,Data4!AD$55)","v":0},{"$f":"IF(ISERROR(Data4!AE$55),0,Data4!AE$55)","v":0},{"$f":"IF(ISERROR(Data4!AF$55),0,Data4!AF$55)","v":0},{"$f":"IF(ISERROR(Data4!AG$55),0,Data4!AG$55)","v":0},{"$f":"IF(ISERROR(Data4!AH$55),0,Data4!AH$55)","v":0},{"$f":"IF(ISERROR(Data4!AI$55),0,Data4!AI$55)","v":0},{"$f":"IF(ISERROR(Data4!AJ$55),0,Data4!AJ$55)","v":0},{"$f":"IF(ISERROR(Data4!AK$55),0,Data4!AK$55)","v":0},{"$f":"IF(ISERROR(Data4!AL$55),0,Data4!AL$55)","v":0},{"$f":"IF(ISERROR(Data4!AM$55),0,Data4!AM$55)","v":0},{"$f":"IF(ISERROR(Data4!AN$55),0,Data4!AN$55)","v":0},{"$f":"IF(ISERROR(Data4!AO$55),0,Data4!AO$55)","v":0},{"$f":"IF(ISERROR(Data4!AP$55),0,Data4!AP$55)","v":0},{"$f":"IF(ISERROR(Data4!AQ$55),0,Data4!AQ$55)","v":0},{"$f":"IF(ISERROR(Data4!AR$55),0,Data4!AR$55)","v":0},{"$f":"IF(ISERROR(Data4!AS$55),0,Data4!AS$55)","v":0},{"$f":"IF(ISERROR(Data4!AT$55),0,Data4!AT$55)","v":0},{"$f":"IF(ISERROR(Data4!AU$55),0,Data4!AU$55)","v":0},{"$f":"IF(ISERROR(Data4!AV$55),0,Data4!AV$55)","v":0},{"$f":"IF(ISERROR(Data4!AW$55),0,Data4!AW$55)","v":0},{"$f":"IF(ISERROR(Data4!AX$55),0,Data4!AX$55)","v":0},{"$f":"IF(ISERROR(Data4!AY$55),0,Data4!AY$55)","v":0},{"$f":"IF(ISERROR(Data4!AZ$55),0,Data4!AZ$55)","v":0},{"$f":"IF(ISERROR(Data4!BA$55),0,Data4!BA$55)","v":0},{"$f":"IF(ISERROR(Data4!BB$55),0,Data4!BB$55)","v":0},{"$f":"IF(ISERROR(Data4!BC$55),0,Data4!BC$55)","v":0},{"$f":"IF(ISERROR(Data4!BD$55),0,Data4!BD$55)","v":0},{"$f":"IF(ISERROR(Data4!BE$55),0,Data4!BE$55)","v":0},{"$f":"IF(ISERROR(Data4!BF$55),0,Data4!BF$55)","v":0},{"$f":"IF(ISERROR(Data4!BG$55),0,Data4!BG$55)","v":0},{"$f":"IF(ISERROR(Data4!BH$55),0,Data4!BH$55)","v":0},{"$f":"IF(ISERROR(Data4!BI$55),0,Data4!BI$55)","v":0},{"$f":"IF(ISERROR(Data4!BJ$55),0,Data4!BJ$55)","v":0},{"$f":"IF(ISERROR(Data4!BK$55),0,Data4!BK$55)","v":0},{"$f":"IF(ISERROR(Data4!BL$55),0,Data4!BL$55)","v":0},{"$f":"IF(ISERROR(Data4!BM$55),0,Data4!BM$55)","v":0},{"$f":"IF(ISERROR(Data4!BN$55),0,Data4!BN$55)","v":0},{"$f":"IF(ISERROR(Data4!BO$55),0,Data4!BO$55)","v":0},{"$f":"IF(ISERROR(Data4!BP$55),0,Data4!BP$55)","v":0},{"$f":"IF(ISERROR(Data4!BQ$55),0,Data4!BQ$55)","v":0},{"$f":"IF(ISERROR(Data4!BR$55),0,Data4!BR$55)","v":0},{"$f":"IF(ISERROR(Data4!BS$55),0,Data4!BS$55)","v":0},{"$f":"IF(ISERROR(Data4!BT$55),0,Data4!BT$55)","v":0},{"$f":"IF(ISERROR(Data4!BU$55),0,Data4!BU$55)","v":0},{"$f":"IF(ISERROR(Data4!BV$55),0,Data4!BV$55)","v":0},{"$f":"IF(ISERROR(Data4!BW$55),0,Data4!BW$55)","v":0},{"$f":"IF(ISERROR(Data4!BX$55),0,Data4!BX$55)","v":0},{"$f":"IF(ISERROR(Data4!BY$55),0,Data4!BY$55)","v":0},{"$f":"IF(ISERROR(Data4!BZ$55),0,Data4!BZ$55)","v":0},{"$f":"IF(ISERROR(Data4!CA$55),0,Data4!CA$55)","v":0},{"$f":"IF(ISERROR(Data4!CB$55),0,Data4!CB$55)","v":0},{"$f":"IF(ISERROR(Data4!CC$55),0,Data4!CC$55)","v":0},{"$f":"IF(ISERROR(Data4!CD$55),0,Data4!CD$55)","v":0},{"$f":"IF(ISERROR(Data4!CE$55),0,Data4!CE$55)","v":0},{"$f":"IF(ISERROR(Data4!CF$55),0,Data4!CF$55)","v":0},{"$f":"IF(ISERROR(Data4!CG$55),0,Data4!CG$55)","v":0},{"$f":"IF(ISERROR(Data4!CH$55),0,Data4!CH$55)","v":0},{"$f":"IF(ISERROR(Data4!CI$55),0,Data4!CI$55)","v":0},{"$f":"IF(ISERROR(Data4!CJ$55),0,Data4!CJ$55)","v":0},{"$f":"IF(ISERROR(Data4!CK$55),0,Data4!CK$55)","v":0},{"$f":"IF(ISERROR(Data4!CL$55),0,Data4!CL$55)","v":0},{"$f":"IF(ISERROR(Data4!CM$55),0,Data4!CM$55)","v":0},{"$f":"IF(ISERROR(Data4!CN$55),0,Data4!CN$55)","v":0},{"$f":"IF(ISERROR(Data4!CO$55),0,Data4!CO$55)","v":0},{"$f":"IF(ISERROR(Data4!CP$55),0,Data4!CP$55)","v":0},{"$f":"IF(ISERROR(Data4!CQ$55),0,Data4!CQ$55)","v":0},{"$f":"IF(ISERROR(Data4!CR$55),0,Data4!CR$55)","v":0},{"$f":"IF(ISERROR(Data4!CS$55),0,Data4!CS$55)","v":0},{"$f":"IF(ISERROR(Data4!CT$55),0,Data4!CT$55)","v":0},{"$f":"IF(ISERROR(Data4!CU$55),0,Data4!CU$55)","v":0},{"$f":"IF(ISERROR(Data4!CV$55),0,Data4!CV$55)","v":0},{"$f":"IF(ISERROR(Data4!CW$55),0,Data4!CW$55)","v":0},{"$f":"IF(ISERROR(Data4!CX$55),0,Data4!CX$55)","v":0},{"$f":"IF(ISERROR(Data4!CY$55),0,Data4!CY$55)","v":0},{"$f":"IF(ISERROR(Data4!CZ$55),0,Data4!CZ$55)","v":0},{"$f":"IF(ISERROR(Data4!DA$55),0,Data4!DA$55)","v":0},{"$f":"IF(ISERROR(Data4!DB$55),0,Data4!DB$55)","v":0},{"$f":"IF(ISERROR(Data4!DC$55),0,Data4!DC$55)","v":0},{"$f":"IF(ISERROR(Data4!DD$55),0,Data4!DD$55)","v":0},{"$f":"IF(ISERROR(Data4!DE$55),0,Data4!DE$55)","v":0},{"$f":"IF(ISERROR(Data4!DF$55),0,Data4!DF$55)","v":0},{"$f":"IF(ISERROR(Data4!DG$55),0,Data4!DG$55)","v":0},{"$f":"IF(ISERROR(Data4!DH$55),0,Data4!DH$55)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$56","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$56),0,Data4!M$56)","v":0},{"$f":"IF(ISERROR(Data4!N$56),0,Data4!N$56)","v":0},{"$f":"IF(ISERROR(Data4!O$56),0,Data4!O$56)","v":0},{"$f":"IF(ISERROR(Data4!P$56),0,Data4!P$56)","v":0},{"$f":"IF(ISERROR(Data4!Q$56),0,Data4!Q$56)","v":0},{"$f":"IF(ISERROR(Data4!R$56),0,Data4!R$56)","v":0},{"$f":"IF(ISERROR(Data4!S$56),0,Data4!S$56)","v":0},{"$f":"IF(ISERROR(Data4!T$56),0,Data4!T$56)","v":0},{"$f":"IF(ISERROR(Data4!U$56),0,Data4!U$56)","v":0},{"$f":"IF(ISERROR(Data4!V$56),0,Data4!V$56)","v":0},{"$f":"IF(ISERROR(Data4!W$56),0,Data4!W$56)","v":0},{"$f":"IF(ISERROR(Data4!X$56),0,Data4!X$56)","v":0},{"$f":"IF(ISERROR(Data4!Y$56),0,Data4!Y$56)","v":0},{"$f":"IF(ISERROR(Data4!Z$56),0,Data4!Z$56)","v":0},{"$f":"IF(ISERROR(Data4!AA$56),0,Data4!AA$56)","v":0},{"$f":"IF(ISERROR(Data4!AB$56),0,Data4!AB$56)","v":0},{"$f":"IF(ISERROR(Data4!AC$56),0,Data4!AC$56)","v":0},{"$f":"IF(ISERROR(Data4!AD$56),0,Data4!AD$56)","v":0},{"$f":"IF(ISERROR(Data4!AE$56),0,Data4!AE$56)","v":0},{"$f":"IF(ISERROR(Data4!AF$56),0,Data4!AF$56)","v":0},{"$f":"IF(ISERROR(Data4!AG$56),0,Data4!AG$56)","v":0},{"$f":"IF(ISERROR(Data4!AH$56),0,Data4!AH$56)","v":0},{"$f":"IF(ISERROR(Data4!AI$56),0,Data4!AI$56)","v":0},{"$f":"IF(ISERROR(Data4!AJ$56),0,Data4!AJ$56)","v":0},{"$f":"IF(ISERROR(Data4!AK$56),0,Data4!AK$56)","v":0},{"$f":"IF(ISERROR(Data4!AL$56),0,Data4!AL$56)","v":0},{"$f":"IF(ISERROR(Data4!AM$56),0,Data4!AM$56)","v":0},{"$f":"IF(ISERROR(Data4!AN$56),0,Data4!AN$56)","v":0},{"$f":"IF(ISERROR(Data4!AO$56),0,Data4!AO$56)","v":0},{"$f":"IF(ISERROR(Data4!AP$56),0,Data4!AP$56)","v":0},{"$f":"IF(ISERROR(Data4!AQ$56),0,Data4!AQ$56)","v":0},{"$f":"IF(ISERROR(Data4!AR$56),0,Data4!AR$56)","v":0},{"$f":"IF(ISERROR(Data4!AS$56),0,Data4!AS$56)","v":0},{"$f":"IF(ISERROR(Data4!AT$56),0,Data4!AT$56)","v":0},{"$f":"IF(ISERROR(Data4!AU$56),0,Data4!AU$56)","v":0},{"$f":"IF(ISERROR(Data4!AV$56),0,Data4!AV$56)","v":0},{"$f":"IF(ISERROR(Data4!AW$56),0,Data4!AW$56)","v":0},{"$f":"IF(ISERROR(Data4!AX$56),0,Data4!AX$56)","v":0},{"$f":"IF(ISERROR(Data4!AY$56),0,Data4!AY$56)","v":0},{"$f":"IF(ISERROR(Data4!AZ$56),0,Data4!AZ$56)","v":0},{"$f":"IF(ISERROR(Data4!BA$56),0,Data4!BA$56)","v":0},{"$f":"IF(ISERROR(Data4!BB$56),0,Data4!BB$56)","v":0},{"$f":"IF(ISERROR(Data4!BC$56),0,Data4!BC$56)","v":0},{"$f":"IF(ISERROR(Data4!BD$56),0,Data4!BD$56)","v":0},{"$f":"IF(ISERROR(Data4!BE$56),0,Data4!BE$56)","v":0},{"$f":"IF(ISERROR(Data4!BF$56),0,Data4!BF$56)","v":0},{"$f":"IF(ISERROR(Data4!BG$56),0,Data4!BG$56)","v":0},{"$f":"IF(ISERROR(Data4!BH$56),0,Data4!BH$56)","v":0},{"$f":"IF(ISERROR(Data4!BI$56),0,Data4!BI$56)","v":0},{"$f":"IF(ISERROR(Data4!BJ$56),0,Data4!BJ$56)","v":0},{"$f":"IF(ISERROR(Data4!BK$56),0,Data4!BK$56)","v":0},{"$f":"IF(ISERROR(Data4!BL$56),0,Data4!BL$56)","v":0},{"$f":"IF(ISERROR(Data4!BM$56),0,Data4!BM$56)","v":0},{"$f":"IF(ISERROR(Data4!BN$56),0,Data4!BN$56)","v":0},{"$f":"IF(ISERROR(Data4!BO$56),0,Data4!BO$56)","v":0},{"$f":"IF(ISERROR(Data4!BP$56),0,Data4!BP$56)","v":0},{"$f":"IF(ISERROR(Data4!BQ$56),0,Data4!BQ$56)","v":0},{"$f":"IF(ISERROR(Data4!BR$56),0,Data4!BR$56)","v":0},{"$f":"IF(ISERROR(Data4!BS$56),0,Data4!BS$56)","v":0},{"$f":"IF(ISERROR(Data4!BT$56),0,Data4!BT$56)","v":0},{"$f":"IF(ISERROR(Data4!BU$56),0,Data4!BU$56)","v":0},{"$f":"IF(ISERROR(Data4!BV$56),0,Data4!BV$56)","v":0},{"$f":"IF(ISERROR(Data4!BW$56),0,Data4!BW$56)","v":0},{"$f":"IF(ISERROR(Data4!BX$56),0,Data4!BX$56)","v":0},{"$f":"IF(ISERROR(Data4!BY$56),0,Data4!BY$56)","v":0},{"$f":"IF(ISERROR(Data4!BZ$56),0,Data4!BZ$56)","v":0},{"$f":"IF(ISERROR(Data4!CA$56),0,Data4!CA$56)","v":0},{"$f":"IF(ISERROR(Data4!CB$56),0,Data4!CB$56)","v":0},{"$f":"IF(ISERROR(Data4!CC$56),0,Data4!CC$56)","v":0},{"$f":"IF(ISERROR(Data4!CD$56),0,Data4!CD$56)","v":0},{"$f":"IF(ISERROR(Data4!CE$56),0,Data4!CE$56)","v":0},{"$f":"IF(ISERROR(Data4!CF$56),0,Data4!CF$56)","v":0},{"$f":"IF(ISERROR(Data4!CG$56),0,Data4!CG$56)","v":0},{"$f":"IF(ISERROR(Data4!CH$56),0,Data4!CH$56)","v":0},{"$f":"IF(ISERROR(Data4!CI$56),0,Data4!CI$56)","v":0},{"$f":"IF(ISERROR(Data4!CJ$56),0,Data4!CJ$56)","v":0},{"$f":"IF(ISERROR(Data4!CK$56),0,Data4!CK$56)","v":0},{"$f":"IF(ISERROR(Data4!CL$56),0,Data4!CL$56)","v":0},{"$f":"IF(ISERROR(Data4!CM$56),0,Data4!CM$56)","v":0},{"$f":"IF(ISERROR(Data4!CN$56),0,Data4!CN$56)","v":0},{"$f":"IF(ISERROR(Data4!CO$56),0,Data4!CO$56)","v":0},{"$f":"IF(ISERROR(Data4!CP$56),0,Data4!CP$56)","v":0},{"$f":"IF(ISERROR(Data4!CQ$56),0,Data4!CQ$56)","v":0},{"$f":"IF(ISERROR(Data4!CR$56),0,Data4!CR$56)","v":0},{"$f":"IF(ISERROR(Data4!CS$56),0,Data4!CS$56)","v":0},{"$f":"IF(ISERROR(Data4!CT$56),0,Data4!CT$56)","v":0},{"$f":"IF(ISERROR(Data4!CU$56),0,Data4!CU$56)","v":0},{"$f":"IF(ISERROR(Data4!CV$56),0,Data4!CV$56)","v":0},{"$f":"IF(ISERROR(Data4!CW$56),0,Data4!CW$56)","v":0},{"$f":"IF(ISERROR(Data4!CX$56),0,Data4!CX$56)","v":0},{"$f":"IF(ISERROR(Data4!CY$56),0,Data4!CY$56)","v":0},{"$f":"IF(ISERROR(Data4!CZ$56),0,Data4!CZ$56)","v":0},{"$f":"IF(ISERROR(Data4!DA$56),0,Data4!DA$56)","v":0},{"$f":"IF(ISERROR(Data4!DB$56),0,Data4!DB$56)","v":0},{"$f":"IF(ISERROR(Data4!DC$56),0,Data4!DC$56)","v":0},{"$f":"IF(ISERROR(Data4!DD$56),0,Data4!DD$56)","v":0},{"$f":"IF(ISERROR(Data4!DE$56),0,Data4!DE$56)","v":0},{"$f":"IF(ISERROR(Data4!DF$56),0,Data4!DF$56)","v":0},{"$f":"IF(ISERROR(Data4!DG$56),0,Data4!DG$56)","v":0},{"$f":"IF(ISERROR(Data4!DH$56),0,Data4!DH$56)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$57","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$57),0,Data4!M$57)","v":0},{"$f":"IF(ISERROR(Data4!N$57),0,Data4!N$57)","v":0},{"$f":"IF(ISERROR(Data4!O$57),0,Data4!O$57)","v":0},{"$f":"IF(ISERROR(Data4!P$57),0,Data4!P$57)","v":0},{"$f":"IF(ISERROR(Data4!Q$57),0,Data4!Q$57)","v":0},{"$f":"IF(ISERROR(Data4!R$57),0,Data4!R$57)","v":0},{"$f":"IF(ISERROR(Data4!S$57),0,Data4!S$57)","v":0},{"$f":"IF(ISERROR(Data4!T$57),0,Data4!T$57)","v":0},{"$f":"IF(ISERROR(Data4!U$57),0,Data4!U$57)","v":0},{"$f":"IF(ISERROR(Data4!V$57),0,Data4!V$57)","v":0},{"$f":"IF(ISERROR(Data4!W$57),0,Data4!W$57)","v":0},{"$f":"IF(ISERROR(Data4!X$57),0,Data4!X$57)","v":0},{"$f":"IF(ISERROR(Data4!Y$57),0,Data4!Y$57)","v":0},{"$f":"IF(ISERROR(Data4!Z$57),0,Data4!Z$57)","v":0},{"$f":"IF(ISERROR(Data4!AA$57),0,Data4!AA$57)","v":0},{"$f":"IF(ISERROR(Data4!AB$57),0,Data4!AB$57)","v":0},{"$f":"IF(ISERROR(Data4!AC$57),0,Data4!AC$57)","v":0},{"$f":"IF(ISERROR(Data4!AD$57),0,Data4!AD$57)","v":0},{"$f":"IF(ISERROR(Data4!AE$57),0,Data4!AE$57)","v":0},{"$f":"IF(ISERROR(Data4!AF$57),0,Data4!AF$57)","v":0},{"$f":"IF(ISERROR(Data4!AG$57),0,Data4!AG$57)","v":0},{"$f":"IF(ISERROR(Data4!AH$57),0,Data4!AH$57)","v":0},{"$f":"IF(ISERROR(Data4!AI$57),0,Data4!AI$57)","v":0},{"$f":"IF(ISERROR(Data4!AJ$57),0,Data4!AJ$57)","v":0},{"$f":"IF(ISERROR(Data4!AK$57),0,Data4!AK$57)","v":0},{"$f":"IF(ISERROR(Data4!AL$57),0,Data4!AL$57)","v":0},{"$f":"IF(ISERROR(Data4!AM$57),0,Data4!AM$57)","v":0},{"$f":"IF(ISERROR(Data4!AN$57),0,Data4!AN$57)","v":0},{"$f":"IF(ISERROR(Data4!AO$57),0,Data4!AO$57)","v":0},{"$f":"IF(ISERROR(Data4!AP$57),0,Data4!AP$57)","v":0},{"$f":"IF(ISERROR(Data4!AQ$57),0,Data4!AQ$57)","v":0},{"$f":"IF(ISERROR(Data4!AR$57),0,Data4!AR$57)","v":0},{"$f":"IF(ISERROR(Data4!AS$57),0,Data4!AS$57)","v":0},{"$f":"IF(ISERROR(Data4!AT$57),0,Data4!AT$57)","v":0},{"$f":"IF(ISERROR(Data4!AU$57),0,Data4!AU$57)","v":0},{"$f":"IF(ISERROR(Data4!AV$57),0,Data4!AV$57)","v":0},{"$f":"IF(ISERROR(Data4!AW$57),0,Data4!AW$57)","v":0},{"$f":"IF(ISERROR(Data4!AX$57),0,Data4!AX$57)","v":0},{"$f":"IF(ISERROR(Data4!AY$57),0,Data4!AY$57)","v":0},{"$f":"IF(ISERROR(Data4!AZ$57),0,Data4!AZ$57)","v":0},{"$f":"IF(ISERROR(Data4!BA$57),0,Data4!BA$57)","v":0},{"$f":"IF(ISERROR(Data4!BB$57),0,Data4!BB$57)","v":0},{"$f":"IF(ISERROR(Data4!BC$57),0,Data4!BC$57)","v":0},{"$f":"IF(ISERROR(Data4!BD$57),0,Data4!BD$57)","v":0},{"$f":"IF(ISERROR(Data4!BE$57),0,Data4!BE$57)","v":0},{"$f":"IF(ISERROR(Data4!BF$57),0,Data4!BF$57)","v":0},{"$f":"IF(ISERROR(Data4!BG$57),0,Data4!BG$57)","v":0},{"$f":"IF(ISERROR(Data4!BH$57),0,Data4!BH$57)","v":0},{"$f":"IF(ISERROR(Data4!BI$57),0,Data4!BI$57)","v":0},{"$f":"IF(ISERROR(Data4!BJ$57),0,Data4!BJ$57)","v":0},{"$f":"IF(ISERROR(Data4!BK$57),0,Data4!BK$57)","v":0},{"$f":"IF(ISERROR(Data4!BL$57),0,Data4!BL$57)","v":0},{"$f":"IF(ISERROR(Data4!BM$57),0,Data4!BM$57)","v":0},{"$f":"IF(ISERROR(Data4!BN$57),0,Data4!BN$57)","v":0},{"$f":"IF(ISERROR(Data4!BO$57),0,Data4!BO$57)","v":0},{"$f":"IF(ISERROR(Data4!BP$57),0,Data4!BP$57)","v":0},{"$f":"IF(ISERROR(Data4!BQ$57),0,Data4!BQ$57)","v":0},{"$f":"IF(ISERROR(Data4!BR$57),0,Data4!BR$57)","v":0},{"$f":"IF(ISERROR(Data4!BS$57),0,Data4!BS$57)","v":0},{"$f":"IF(ISERROR(Data4!BT$57),0,Data4!BT$57)","v":0},{"$f":"IF(ISERROR(Data4!BU$57),0,Data4!BU$57)","v":0},{"$f":"IF(ISERROR(Data4!BV$57),0,Data4!BV$57)","v":0},{"$f":"IF(ISERROR(Data4!BW$57),0,Data4!BW$57)","v":0},{"$f":"IF(ISERROR(Data4!BX$57),0,Data4!BX$57)","v":0},{"$f":"IF(ISERROR(Data4!BY$57),0,Data4!BY$57)","v":0},{"$f":"IF(ISERROR(Data4!BZ$57),0,Data4!BZ$57)","v":0},{"$f":"IF(ISERROR(Data4!CA$57),0,Data4!CA$57)","v":0},{"$f":"IF(ISERROR(Data4!CB$57),0,Data4!CB$57)","v":0},{"$f":"IF(ISERROR(Data4!CC$57),0,Data4!CC$57)","v":0},{"$f":"IF(ISERROR(Data4!CD$57),0,Data4!CD$57)","v":0},{"$f":"IF(ISERROR(Data4!CE$57),0,Data4!CE$57)","v":0},{"$f":"IF(ISERROR(Data4!CF$57),0,Data4!CF$57)","v":0},{"$f":"IF(ISERROR(Data4!CG$57),0,Data4!CG$57)","v":0},{"$f":"IF(ISERROR(Data4!CH$57),0,Data4!CH$57)","v":0},{"$f":"IF(ISERROR(Data4!CI$57),0,Data4!CI$57)","v":0},{"$f":"IF(ISERROR(Data4!CJ$57),0,Data4!CJ$57)","v":0},{"$f":"IF(ISERROR(Data4!CK$57),0,Data4!CK$57)","v":0},{"$f":"IF(ISERROR(Data4!CL$57),0,Data4!CL$57)","v":0},{"$f":"IF(ISERROR(Data4!CM$57),0,Data4!CM$57)","v":0},{"$f":"IF(ISERROR(Data4!CN$57),0,Data4!CN$57)","v":0},{"$f":"IF(ISERROR(Data4!CO$57),0,Data4!CO$57)","v":0},{"$f":"IF(ISERROR(Data4!CP$57),0,Data4!CP$57)","v":0},{"$f":"IF(ISERROR(Data4!CQ$57),0,Data4!CQ$57)","v":0},{"$f":"IF(ISERROR(Data4!CR$57),0,Data4!CR$57)","v":0},{"$f":"IF(ISERROR(Data4!CS$57),0,Data4!CS$57)","v":0},{"$f":"IF(ISERROR(Data4!CT$57),0,Data4!CT$57)","v":0},{"$f":"IF(ISERROR(Data4!CU$57),0,Data4!CU$57)","v":0},{"$f":"IF(ISERROR(Data4!CV$57),0,Data4!CV$57)","v":0},{"$f":"IF(ISERROR(Data4!CW$57),0,Data4!CW$57)","v":0},{"$f":"IF(ISERROR(Data4!CX$57),0,Data4!CX$57)","v":0},{"$f":"IF(ISERROR(Data4!CY$57),0,Data4!CY$57)","v":0},{"$f":"IF(ISERROR(Data4!CZ$57),0,Data4!CZ$57)","v":0},{"$f":"IF(ISERROR(Data4!DA$57),0,Data4!DA$57)","v":0},{"$f":"IF(ISERROR(Data4!DB$57),0,Data4!DB$57)","v":0},{"$f":"IF(ISERROR(Data4!DC$57),0,Data4!DC$57)","v":0},{"$f":"IF(ISERROR(Data4!DD$57),0,Data4!DD$57)","v":0},{"$f":"IF(ISERROR(Data4!DE$57),0,Data4!DE$57)","v":0},{"$f":"IF(ISERROR(Data4!DF$57),0,Data4!DF$57)","v":0},{"$f":"IF(ISERROR(Data4!DG$57),0,Data4!DG$57)","v":0},{"$f":"IF(ISERROR(Data4!DH$57),0,Data4!DH$57)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$58","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$58),0,Data4!M$58)","v":0},{"$f":"IF(ISERROR(Data4!N$58),0,Data4!N$58)","v":0},{"$f":"IF(ISERROR(Data4!O$58),0,Data4!O$58)","v":0},{"$f":"IF(ISERROR(Data4!P$58),0,Data4!P$58)","v":0},{"$f":"IF(ISERROR(Data4!Q$58),0,Data4!Q$58)","v":0},{"$f":"IF(ISERROR(Data4!R$58),0,Data4!R$58)","v":0},{"$f":"IF(ISERROR(Data4!S$58),0,Data4!S$58)","v":0},{"$f":"IF(ISERROR(Data4!T$58),0,Data4!T$58)","v":0},{"$f":"IF(ISERROR(Data4!U$58),0,Data4!U$58)","v":0},{"$f":"IF(ISERROR(Data4!V$58),0,Data4!V$58)","v":0},{"$f":"IF(ISERROR(Data4!W$58),0,Data4!W$58)","v":0},{"$f":"IF(ISERROR(Data4!X$58),0,Data4!X$58)","v":0},{"$f":"IF(ISERROR(Data4!Y$58),0,Data4!Y$58)","v":0},{"$f":"IF(ISERROR(Data4!Z$58),0,Data4!Z$58)","v":0},{"$f":"IF(ISERROR(Data4!AA$58),0,Data4!AA$58)","v":0},{"$f":"IF(ISERROR(Data4!AB$58),0,Data4!AB$58)","v":0},{"$f":"IF(ISERROR(Data4!AC$58),0,Data4!AC$58)","v":0},{"$f":"IF(ISERROR(Data4!AD$58),0,Data4!AD$58)","v":0},{"$f":"IF(ISERROR(Data4!AE$58),0,Data4!AE$58)","v":0},{"$f":"IF(ISERROR(Data4!AF$58),0,Data4!AF$58)","v":0},{"$f":"IF(ISERROR(Data4!AG$58),0,Data4!AG$58)","v":0},{"$f":"IF(ISERROR(Data4!AH$58),0,Data4!AH$58)","v":0},{"$f":"IF(ISERROR(Data4!AI$58),0,Data4!AI$58)","v":0},{"$f":"IF(ISERROR(Data4!AJ$58),0,Data4!AJ$58)","v":0},{"$f":"IF(ISERROR(Data4!AK$58),0,Data4!AK$58)","v":0},{"$f":"IF(ISERROR(Data4!AL$58),0,Data4!AL$58)","v":0},{"$f":"IF(ISERROR(Data4!AM$58),0,Data4!AM$58)","v":0},{"$f":"IF(ISERROR(Data4!AN$58),0,Data4!AN$58)","v":0},{"$f":"IF(ISERROR(Data4!AO$58),0,Data4!AO$58)","v":0},{"$f":"IF(ISERROR(Data4!AP$58),0,Data4!AP$58)","v":0},{"$f":"IF(ISERROR(Data4!AQ$58),0,Data4!AQ$58)","v":0},{"$f":"IF(ISERROR(Data4!AR$58),0,Data4!AR$58)","v":0},{"$f":"IF(ISERROR(Data4!AS$58),0,Data4!AS$58)","v":0},{"$f":"IF(ISERROR(Data4!AT$58),0,Data4!AT$58)","v":0},{"$f":"IF(ISERROR(Data4!AU$58),0,Data4!AU$58)","v":0},{"$f":"IF(ISERROR(Data4!AV$58),0,Data4!AV$58)","v":0},{"$f":"IF(ISERROR(Data4!AW$58),0,Data4!AW$58)","v":0},{"$f":"IF(ISERROR(Data4!AX$58),0,Data4!AX$58)","v":0},{"$f":"IF(ISERROR(Data4!AY$58),0,Data4!AY$58)","v":0},{"$f":"IF(ISERROR(Data4!AZ$58),0,Data4!AZ$58)","v":0},{"$f":"IF(ISERROR(Data4!BA$58),0,Data4!BA$58)","v":0},{"$f":"IF(ISERROR(Data4!BB$58),0,Data4!BB$58)","v":0},{"$f":"IF(ISERROR(Data4!BC$58),0,Data4!BC$58)","v":0},{"$f":"IF(ISERROR(Data4!BD$58),0,Data4!BD$58)","v":0},{"$f":"IF(ISERROR(Data4!BE$58),0,Data4!BE$58)","v":0},{"$f":"IF(ISERROR(Data4!BF$58),0,Data4!BF$58)","v":0},{"$f":"IF(ISERROR(Data4!BG$58),0,Data4!BG$58)","v":0},{"$f":"IF(ISERROR(Data4!BH$58),0,Data4!BH$58)","v":0},{"$f":"IF(ISERROR(Data4!BI$58),0,Data4!BI$58)","v":0},{"$f":"IF(ISERROR(Data4!BJ$58),0,Data4!BJ$58)","v":0},{"$f":"IF(ISERROR(Data4!BK$58),0,Data4!BK$58)","v":0},{"$f":"IF(ISERROR(Data4!BL$58),0,Data4!BL$58)","v":0},{"$f":"IF(ISERROR(Data4!BM$58),0,Data4!BM$58)","v":0},{"$f":"IF(ISERROR(Data4!BN$58),0,Data4!BN$58)","v":0},{"$f":"IF(ISERROR(Data4!BO$58),0,Data4!BO$58)","v":0},{"$f":"IF(ISERROR(Data4!BP$58),0,Data4!BP$58)","v":0},{"$f":"IF(ISERROR(Data4!BQ$58),0,Data4!BQ$58)","v":0},{"$f":"IF(ISERROR(Data4!BR$58),0,Data4!BR$58)","v":0},{"$f":"IF(ISERROR(Data4!BS$58),0,Data4!BS$58)","v":0},{"$f":"IF(ISERROR(Data4!BT$58),0,Data4!BT$58)","v":0},{"$f":"IF(ISERROR(Data4!BU$58),0,Data4!BU$58)","v":0},{"$f":"IF(ISERROR(Data4!BV$58),0,Data4!BV$58)","v":0},{"$f":"IF(ISERROR(Data4!BW$58),0,Data4!BW$58)","v":0},{"$f":"IF(ISERROR(Data4!BX$58),0,Data4!BX$58)","v":0},{"$f":"IF(ISERROR(Data4!BY$58),0,Data4!BY$58)","v":0},{"$f":"IF(ISERROR(Data4!BZ$58),0,Data4!BZ$58)","v":0},{"$f":"IF(ISERROR(Data4!CA$58),0,Data4!CA$58)","v":0},{"$f":"IF(ISERROR(Data4!CB$58),0,Data4!CB$58)","v":0},{"$f":"IF(ISERROR(Data4!CC$58),0,Data4!CC$58)","v":0},{"$f":"IF(ISERROR(Data4!CD$58),0,Data4!CD$58)","v":0},{"$f":"IF(ISERROR(Data4!CE$58),0,Data4!CE$58)","v":0},{"$f":"IF(ISERROR(Data4!CF$58),0,Data4!CF$58)","v":0},{"$f":"IF(ISERROR(Data4!CG$58),0,Data4!CG$58)","v":0},{"$f":"IF(ISERROR(Data4!CH$58),0,Data4!CH$58)","v":0},{"$f":"IF(ISERROR(Data4!CI$58),0,Data4!CI$58)","v":0},{"$f":"IF(ISERROR(Data4!CJ$58),0,Data4!CJ$58)","v":0},{"$f":"IF(ISERROR(Data4!CK$58),0,Data4!CK$58)","v":0},{"$f":"IF(ISERROR(Data4!CL$58),0,Data4!CL$58)","v":0},{"$f":"IF(ISERROR(Data4!CM$58),0,Data4!CM$58)","v":0},{"$f":"IF(ISERROR(Data4!CN$58),0,Data4!CN$58)","v":0},{"$f":"IF(ISERROR(Data4!CO$58),0,Data4!CO$58)","v":0},{"$f":"IF(ISERROR(Data4!CP$58),0,Data4!CP$58)","v":0},{"$f":"IF(ISERROR(Data4!CQ$58),0,Data4!CQ$58)","v":0},{"$f":"IF(ISERROR(Data4!CR$58),0,Data4!CR$58)","v":0},{"$f":"IF(ISERROR(Data4!CS$58),0,Data4!CS$58)","v":0},{"$f":"IF(ISERROR(Data4!CT$58),0,Data4!CT$58)","v":0},{"$f":"IF(ISERROR(Data4!CU$58),0,Data4!CU$58)","v":0},{"$f":"IF(ISERROR(Data4!CV$58),0,Data4!CV$58)","v":0},{"$f":"IF(ISERROR(Data4!CW$58),0,Data4!CW$58)","v":0},{"$f":"IF(ISERROR(Data4!CX$58),0,Data4!CX$58)","v":0},{"$f":"IF(ISERROR(Data4!CY$58),0,Data4!CY$58)","v":0},{"$f":"IF(ISERROR(Data4!CZ$58),0,Data4!CZ$58)","v":0},{"$f":"IF(ISERROR(Data4!DA$58),0,Data4!DA$58)","v":0},{"$f":"IF(ISERROR(Data4!DB$58),0,Data4!DB$58)","v":0},{"$f":"IF(ISERROR(Data4!DC$58),0,Data4!DC$58)","v":0},{"$f":"IF(ISERROR(Data4!DD$58),0,Data4!DD$58)","v":0},{"$f":"IF(ISERROR(Data4!DE$58),0,Data4!DE$58)","v":0},{"$f":"IF(ISERROR(Data4!DF$58),0,Data4!DF$58)","v":0},{"$f":"IF(ISERROR(Data4!DG$58),0,Data4!DG$58)","v":0},{"$f":"IF(ISERROR(Data4!DH$58),0,Data4!DH$58)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$60","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$60),0,Data4!M$60)","v":0},{"$f":"IF(ISERROR(Data4!N$60),0,Data4!N$60)","v":0},{"$f":"IF(ISERROR(Data4!O$60),0,Data4!O$60)","v":0},{"$f":"IF(ISERROR(Data4!P$60),0,Data4!P$60)","v":0},{"$f":"IF(ISERROR(Data4!Q$60),0,Data4!Q$60)","v":0},{"$f":"IF(ISERROR(Data4!R$60),0,Data4!R$60)","v":0},{"$f":"IF(ISERROR(Data4!S$60),0,Data4!S$60)","v":0},{"$f":"IF(ISERROR(Data4!T$60),0,Data4!T$60)","v":0},{"$f":"IF(ISERROR(Data4!U$60),0,Data4!U$60)","v":0},{"$f":"IF(ISERROR(Data4!V$60),0,Data4!V$60)","v":0},{"$f":"IF(ISERROR(Data4!W$60),0,Data4!W$60)","v":0},{"$f":"IF(ISERROR(Data4!X$60),0,Data4!X$60)","v":0},{"$f":"IF(ISERROR(Data4!Y$60),0,Data4!Y$60)","v":0},{"$f":"IF(ISERROR(Data4!Z$60),0,Data4!Z$60)","v":0},{"$f":"IF(ISERROR(Data4!AA$60),0,Data4!AA$60)","v":0},{"$f":"IF(ISERROR(Data4!AB$60),0,Data4!AB$60)","v":0},{"$f":"IF(ISERROR(Data4!AC$60),0,Data4!AC$60)","v":0},{"$f":"IF(ISERROR(Data4!AD$60),0,Data4!AD$60)","v":0},{"$f":"IF(ISERROR(Data4!AE$60),0,Data4!AE$60)","v":0},{"$f":"IF(ISERROR(Data4!AF$60),0,Data4!AF$60)","v":0},{"$f":"IF(ISERROR(Data4!AG$60),0,Data4!AG$60)","v":0},{"$f":"IF(ISERROR(Data4!AH$60),0,Data4!AH$60)","v":0},{"$f":"IF(ISERROR(Data4!AI$60),0,Data4!AI$60)","v":0},{"$f":"IF(ISERROR(Data4!AJ$60),0,Data4!AJ$60)","v":0},{"$f":"IF(ISERROR(Data4!AK$60),0,Data4!AK$60)","v":0},{"$f":"IF(ISERROR(Data4!AL$60),0,Data4!AL$60)","v":0},{"$f":"IF(ISERROR(Data4!AM$60),0,Data4!AM$60)","v":0},{"$f":"IF(ISERROR(Data4!AN$60),0,Data4!AN$60)","v":0},{"$f":"IF(ISERROR(Data4!AO$60),0,Data4!AO$60)","v":0},{"$f":"IF(ISERROR(Data4!AP$60),0,Data4!AP$60)","v":0},{"$f":"IF(ISERROR(Data4!AQ$60),0,Data4!AQ$60)","v":0},{"$f":"IF(ISERROR(Data4!AR$60),0,Data4!AR$60)","v":0},{"$f":"IF(ISERROR(Data4!AS$60),0,Data4!AS$60)","v":0},{"$f":"IF(ISERROR(Data4!AT$60),0,Data4!AT$60)","v":0},{"$f":"IF(ISERROR(Data4!AU$60),0,Data4!AU$60)","v":0},{"$f":"IF(ISERROR(Data4!AV$60),0,Data4!AV$60)","v":0},{"$f":"IF(ISERROR(Data4!AW$60),0,Data4!AW$60)","v":0},{"$f":"IF(ISERROR(Data4!AX$60),0,Data4!AX$60)","v":0},{"$f":"IF(ISERROR(Data4!AY$60),0,Data4!AY$60)","v":0},{"$f":"IF(ISERROR(Data4!AZ$60),0,Data4!AZ$60)","v":0},{"$f":"IF(ISERROR(Data4!BA$60),0,Data4!BA$60)","v":0},{"$f":"IF(ISERROR(Data4!BB$60),0,Data4!BB$60)","v":0},{"$f":"IF(ISERROR(Data4!BC$60),0,Data4!BC$60)","v":0},{"$f":"IF(ISERROR(Data4!BD$60),0,Data4!BD$60)","v":0},{"$f":"IF(ISERROR(Data4!BE$60),0,Data4!BE$60)","v":0},{"$f":"IF(ISERROR(Data4!BF$60),0,Data4!BF$60)","v":0},{"$f":"IF(ISERROR(Data4!BG$60),0,Data4!BG$60)","v":0},{"$f":"IF(ISERROR(Data4!BH$60),0,Data4!BH$60)","v":0},{"$f":"IF(ISERROR(Data4!BI$60),0,Data4!BI$60)","v":0},{"$f":"IF(ISERROR(Data4!BJ$60),0,Data4!BJ$60)","v":0},{"$f":"IF(ISERROR(Data4!BK$60),0,Data4!BK$60)","v":0},{"$f":"IF(ISERROR(Data4!BL$60),0,Data4!BL$60)","v":0},{"$f":"IF(ISERROR(Data4!BM$60),0,Data4!BM$60)","v":0},{"$f":"IF(ISERROR(Data4!BN$60),0,Data4!BN$60)","v":0},{"$f":"IF(ISERROR(Data4!BO$60),0,Data4!BO$60)","v":0},{"$f":"IF(ISERROR(Data4!BP$60),0,Data4!BP$60)","v":0},{"$f":"IF(ISERROR(Data4!BQ$60),0,Data4!BQ$60)","v":0},{"$f":"IF(ISERROR(Data4!BR$60),0,Data4!BR$60)","v":0},{"$f":"IF(ISERROR(Data4!BS$60),0,Data4!BS$60)","v":0},{"$f":"IF(ISERROR(Data4!BT$60),0,Data4!BT$60)","v":0},{"$f":"IF(ISERROR(Data4!BU$60),0,Data4!BU$60)","v":0},{"$f":"IF(ISERROR(Data4!BV$60),0,Data4!BV$60)","v":0},{"$f":"IF(ISERROR(Data4!BW$60),0,Data4!BW$60)","v":0},{"$f":"IF(ISERROR(Data4!BX$60),0,Data4!BX$60)","v":0},{"$f":"IF(ISERROR(Data4!BY$60),0,Data4!BY$60)","v":0},{"$f":"IF(ISERROR(Data4!BZ$60),0,Data4!BZ$60)","v":0},{"$f":"IF(ISERROR(Data4!CA$60),0,Data4!CA$60)","v":0},{"$f":"IF(ISERROR(Data4!CB$60),0,Data4!CB$60)","v":0},{"$f":"IF(ISERROR(Data4!CC$60),0,Data4!CC$60)","v":0},{"$f":"IF(ISERROR(Data4!CD$60),0,Data4!CD$60)","v":0},{"$f":"IF(ISERROR(Data4!CE$60),0,Data4!CE$60)","v":0},{"$f":"IF(ISERROR(Data4!CF$60),0,Data4!CF$60)","v":0},{"$f":"IF(ISERROR(Data4!CG$60),0,Data4!CG$60)","v":0},{"$f":"IF(ISERROR(Data4!CH$60),0,Data4!CH$60)","v":0},{"$f":"IF(ISERROR(Data4!CI$60),0,Data4!CI$60)","v":0},{"$f":"IF(ISERROR(Data4!CJ$60),0,Data4!CJ$60)","v":0},{"$f":"IF(ISERROR(Data4!CK$60),0,Data4!CK$60)","v":0},{"$f":"IF(ISERROR(Data4!CL$60),0,Data4!CL$60)","v":0},{"$f":"IF(ISERROR(Data4!CM$60),0,Data4!CM$60)","v":0},{"$f":"IF(ISERROR(Data4!CN$60),0,Data4!CN$60)","v":0},{"$f":"IF(ISERROR(Data4!CO$60),0,Data4!CO$60)","v":0},{"$f":"IF(ISERROR(Data4!CP$60),0,Data4!CP$60)","v":0},{"$f":"IF(ISERROR(Data4!CQ$60),0,Data4!CQ$60)","v":0},{"$f":"IF(ISERROR(Data4!CR$60),0,Data4!CR$60)","v":0},{"$f":"IF(ISERROR(Data4!CS$60),0,Data4!CS$60)","v":0},{"$f":"IF(ISERROR(Data4!CT$60),0,Data4!CT$60)","v":0},{"$f":"IF(ISERROR(Data4!CU$60),0,Data4!CU$60)","v":0},{"$f":"IF(ISERROR(Data4!CV$60),0,Data4!CV$60)","v":0},{"$f":"IF(ISERROR(Data4!CW$60),0,Data4!CW$60)","v":0},{"$f":"IF(ISERROR(Data4!CX$60),0,Data4!CX$60)","v":0},{"$f":"IF(ISERROR(Data4!CY$60),0,Data4!CY$60)","v":0},{"$f":"IF(ISERROR(Data4!CZ$60),0,Data4!CZ$60)","v":0},{"$f":"IF(ISERROR(Data4!DA$60),0,Data4!DA$60)","v":0},{"$f":"IF(ISERROR(Data4!DB$60),0,Data4!DB$60)","v":0},{"$f":"IF(ISERROR(Data4!DC$60),0,Data4!DC$60)","v":0},{"$f":"IF(ISERROR(Data4!DD$60),0,Data4!DD$60)","v":0},{"$f":"IF(ISERROR(Data4!DE$60),0,Data4!DE$60)","v":0},{"$f":"IF(ISERROR(Data4!DF$60),0,Data4!DF$60)","v":0},{"$f":"IF(ISERROR(Data4!DG$60),0,Data4!DG$60)","v":0},{"$f":"IF(ISERROR(Data4!DH$60),0,Data4!DH$60)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$61","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$61),0,Data4!M$61)","v":0},{"$f":"IF(ISERROR(Data4!N$61),0,Data4!N$61)","v":0},{"$f":"IF(ISERROR(Data4!O$61),0,Data4!O$61)","v":0},{"$f":"IF(ISERROR(Data4!P$61),0,Data4!P$61)","v":0},{"$f":"IF(ISERROR(Data4!Q$61),0,Data4!Q$61)","v":0},{"$f":"IF(ISERROR(Data4!R$61),0,Data4!R$61)","v":0},{"$f":"IF(ISERROR(Data4!S$61),0,Data4!S$61)","v":0},{"$f":"IF(ISERROR(Data4!T$61),0,Data4!T$61)","v":0},{"$f":"IF(ISERROR(Data4!U$61),0,Data4!U$61)","v":0},{"$f":"IF(ISERROR(Data4!V$61),0,Data4!V$61)","v":0},{"$f":"IF(ISERROR(Data4!W$61),0,Data4!W$61)","v":0},{"$f":"IF(ISERROR(Data4!X$61),0,Data4!X$61)","v":0},{"$f":"IF(ISERROR(Data4!Y$61),0,Data4!Y$61)","v":0},{"$f":"IF(ISERROR(Data4!Z$61),0,Data4!Z$61)","v":0},{"$f":"IF(ISERROR(Data4!AA$61),0,Data4!AA$61)","v":0},{"$f":"IF(ISERROR(Data4!AB$61),0,Data4!AB$61)","v":0},{"$f":"IF(ISERROR(Data4!AC$61),0,Data4!AC$61)","v":0},{"$f":"IF(ISERROR(Data4!AD$61),0,Data4!AD$61)","v":0},{"$f":"IF(ISERROR(Data4!AE$61),0,Data4!AE$61)","v":0},{"$f":"IF(ISERROR(Data4!AF$61),0,Data4!AF$61)","v":0},{"$f":"IF(ISERROR(Data4!AG$61),0,Data4!AG$61)","v":0},{"$f":"IF(ISERROR(Data4!AH$61),0,Data4!AH$61)","v":0},{"$f":"IF(ISERROR(Data4!AI$61),0,Data4!AI$61)","v":0},{"$f":"IF(ISERROR(Data4!AJ$61),0,Data4!AJ$61)","v":0},{"$f":"IF(ISERROR(Data4!AK$61),0,Data4!AK$61)","v":0},{"$f":"IF(ISERROR(Data4!AL$61),0,Data4!AL$61)","v":0},{"$f":"IF(ISERROR(Data4!AM$61),0,Data4!AM$61)","v":0},{"$f":"IF(ISERROR(Data4!AN$61),0,Data4!AN$61)","v":0},{"$f":"IF(ISERROR(Data4!AO$61),0,Data4!AO$61)","v":0},{"$f":"IF(ISERROR(Data4!AP$61),0,Data4!AP$61)","v":0},{"$f":"IF(ISERROR(Data4!AQ$61),0,Data4!AQ$61)","v":0},{"$f":"IF(ISERROR(Data4!AR$61),0,Data4!AR$61)","v":0},{"$f":"IF(ISERROR(Data4!AS$61),0,Data4!AS$61)","v":0},{"$f":"IF(ISERROR(Data4!AT$61),0,Data4!AT$61)","v":0},{"$f":"IF(ISERROR(Data4!AU$61),0,Data4!AU$61)","v":0},{"$f":"IF(ISERROR(Data4!AV$61),0,Data4!AV$61)","v":0},{"$f":"IF(ISERROR(Data4!AW$61),0,Data4!AW$61)","v":0},{"$f":"IF(ISERROR(Data4!AX$61),0,Data4!AX$61)","v":0},{"$f":"IF(ISERROR(Data4!AY$61),0,Data4!AY$61)","v":0},{"$f":"IF(ISERROR(Data4!AZ$61),0,Data4!AZ$61)","v":0},{"$f":"IF(ISERROR(Data4!BA$61),0,Data4!BA$61)","v":0},{"$f":"IF(ISERROR(Data4!BB$61),0,Data4!BB$61)","v":0},{"$f":"IF(ISERROR(Data4!BC$61),0,Data4!BC$61)","v":0},{"$f":"IF(ISERROR(Data4!BD$61),0,Data4!BD$61)","v":0},{"$f":"IF(ISERROR(Data4!BE$61),0,Data4!BE$61)","v":0},{"$f":"IF(ISERROR(Data4!BF$61),0,Data4!BF$61)","v":0},{"$f":"IF(ISERROR(Data4!BG$61),0,Data4!BG$61)","v":0},{"$f":"IF(ISERROR(Data4!BH$61),0,Data4!BH$61)","v":0},{"$f":"IF(ISERROR(Data4!BI$61),0,Data4!BI$61)","v":0},{"$f":"IF(ISERROR(Data4!BJ$61),0,Data4!BJ$61)","v":0},{"$f":"IF(ISERROR(Data4!BK$61),0,Data4!BK$61)","v":0},{"$f":"IF(ISERROR(Data4!BL$61),0,Data4!BL$61)","v":0},{"$f":"IF(ISERROR(Data4!BM$61),0,Data4!BM$61)","v":0},{"$f":"IF(ISERROR(Data4!BN$61),0,Data4!BN$61)","v":0},{"$f":"IF(ISERROR(Data4!BO$61),0,Data4!BO$61)","v":0},{"$f":"IF(ISERROR(Data4!BP$61),0,Data4!BP$61)","v":0},{"$f":"IF(ISERROR(Data4!BQ$61),0,Data4!BQ$61)","v":0},{"$f":"IF(ISERROR(Data4!BR$61),0,Data4!BR$61)","v":0},{"$f":"IF(ISERROR(Data4!BS$61),0,Data4!BS$61)","v":0},{"$f":"IF(ISERROR(Data4!BT$61),0,Data4!BT$61)","v":0},{"$f":"IF(ISERROR(Data4!BU$61),0,Data4!BU$61)","v":0},{"$f":"IF(ISERROR(Data4!BV$61),0,Data4!BV$61)","v":0},{"$f":"IF(ISERROR(Data4!BW$61),0,Data4!BW$61)","v":0},{"$f":"IF(ISERROR(Data4!BX$61),0,Data4!BX$61)","v":0},{"$f":"IF(ISERROR(Data4!BY$61),0,Data4!BY$61)","v":0},{"$f":"IF(ISERROR(Data4!BZ$61),0,Data4!BZ$61)","v":0},{"$f":"IF(ISERROR(Data4!CA$61),0,Data4!CA$61)","v":0},{"$f":"IF(ISERROR(Data4!CB$61),0,Data4!CB$61)","v":0},{"$f":"IF(ISERROR(Data4!CC$61),0,Data4!CC$61)","v":0},{"$f":"IF(ISERROR(Data4!CD$61),0,Data4!CD$61)","v":0},{"$f":"IF(ISERROR(Data4!CE$61),0,Data4!CE$61)","v":0},{"$f":"IF(ISERROR(Data4!CF$61),0,Data4!CF$61)","v":0},{"$f":"IF(ISERROR(Data4!CG$61),0,Data4!CG$61)","v":0},{"$f":"IF(ISERROR(Data4!CH$61),0,Data4!CH$61)","v":0},{"$f":"IF(ISERROR(Data4!CI$61),0,Data4!CI$61)","v":0},{"$f":"IF(ISERROR(Data4!CJ$61),0,Data4!CJ$61)","v":0},{"$f":"IF(ISERROR(Data4!CK$61),0,Data4!CK$61)","v":0},{"$f":"IF(ISERROR(Data4!CL$61),0,Data4!CL$61)","v":0},{"$f":"IF(ISERROR(Data4!CM$61),0,Data4!CM$61)","v":0},{"$f":"IF(ISERROR(Data4!CN$61),0,Data4!CN$61)","v":0},{"$f":"IF(ISERROR(Data4!CO$61),0,Data4!CO$61)","v":0},{"$f":"IF(ISERROR(Data4!CP$61),0,Data4!CP$61)","v":0},{"$f":"IF(ISERROR(Data4!CQ$61),0,Data4!CQ$61)","v":0},{"$f":"IF(ISERROR(Data4!CR$61),0,Data4!CR$61)","v":0},{"$f":"IF(ISERROR(Data4!CS$61),0,Data4!CS$61)","v":0},{"$f":"IF(ISERROR(Data4!CT$61),0,Data4!CT$61)","v":0},{"$f":"IF(ISERROR(Data4!CU$61),0,Data4!CU$61)","v":0},{"$f":"IF(ISERROR(Data4!CV$61),0,Data4!CV$61)","v":0},{"$f":"IF(ISERROR(Data4!CW$61),0,Data4!CW$61)","v":0},{"$f":"IF(ISERROR(Data4!CX$61),0,Data4!CX$61)","v":0},{"$f":"IF(ISERROR(Data4!CY$61),0,Data4!CY$61)","v":0},{"$f":"IF(ISERROR(Data4!CZ$61),0,Data4!CZ$61)","v":0},{"$f":"IF(ISERROR(Data4!DA$61),0,Data4!DA$61)","v":0},{"$f":"IF(ISERROR(Data4!DB$61),0,Data4!DB$61)","v":0},{"$f":"IF(ISERROR(Data4!DC$61),0,Data4!DC$61)","v":0},{"$f":"IF(ISERROR(Data4!DD$61),0,Data4!DD$61)","v":0},{"$f":"IF(ISERROR(Data4!DE$61),0,Data4!DE$61)","v":0},{"$f":"IF(ISERROR(Data4!DF$61),0,Data4!DF$61)","v":0},{"$f":"IF(ISERROR(Data4!DG$61),0,Data4!DG$61)","v":0},{"$f":"IF(ISERROR(Data4!DH$61),0,Data4!DH$61)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$62","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$62),0,Data4!M$62)","v":0},{"$f":"IF(ISERROR(Data4!N$62),0,Data4!N$62)","v":0},{"$f":"IF(ISERROR(Data4!O$62),0,Data4!O$62)","v":0},{"$f":"IF(ISERROR(Data4!P$62),0,Data4!P$62)","v":0},{"$f":"IF(ISERROR(Data4!Q$62),0,Data4!Q$62)","v":0},{"$f":"IF(ISERROR(Data4!R$62),0,Data4!R$62)","v":0},{"$f":"IF(ISERROR(Data4!S$62),0,Data4!S$62)","v":0},{"$f":"IF(ISERROR(Data4!T$62),0,Data4!T$62)","v":0},{"$f":"IF(ISERROR(Data4!U$62),0,Data4!U$62)","v":0},{"$f":"IF(ISERROR(Data4!V$62),0,Data4!V$62)","v":0},{"$f":"IF(ISERROR(Data4!W$62),0,Data4!W$62)","v":0},{"$f":"IF(ISERROR(Data4!X$62),0,Data4!X$62)","v":0},{"$f":"IF(ISERROR(Data4!Y$62),0,Data4!Y$62)","v":0},{"$f":"IF(ISERROR(Data4!Z$62),0,Data4!Z$62)","v":0},{"$f":"IF(ISERROR(Data4!AA$62),0,Data4!AA$62)","v":0},{"$f":"IF(ISERROR(Data4!AB$62),0,Data4!AB$62)","v":0},{"$f":"IF(ISERROR(Data4!AC$62),0,Data4!AC$62)","v":0},{"$f":"IF(ISERROR(Data4!AD$62),0,Data4!AD$62)","v":0},{"$f":"IF(ISERROR(Data4!AE$62),0,Data4!AE$62)","v":0},{"$f":"IF(ISERROR(Data4!AF$62),0,Data4!AF$62)","v":0},{"$f":"IF(ISERROR(Data4!AG$62),0,Data4!AG$62)","v":0},{"$f":"IF(ISERROR(Data4!AH$62),0,Data4!AH$62)","v":0},{"$f":"IF(ISERROR(Data4!AI$62),0,Data4!AI$62)","v":0},{"$f":"IF(ISERROR(Data4!AJ$62),0,Data4!AJ$62)","v":0},{"$f":"IF(ISERROR(Data4!AK$62),0,Data4!AK$62)","v":0},{"$f":"IF(ISERROR(Data4!AL$62),0,Data4!AL$62)","v":0},{"$f":"IF(ISERROR(Data4!AM$62),0,Data4!AM$62)","v":0},{"$f":"IF(ISERROR(Data4!AN$62),0,Data4!AN$62)","v":0},{"$f":"IF(ISERROR(Data4!AO$62),0,Data4!AO$62)","v":0},{"$f":"IF(ISERROR(Data4!AP$62),0,Data4!AP$62)","v":0},{"$f":"IF(ISERROR(Data4!AQ$62),0,Data4!AQ$62)","v":0},{"$f":"IF(ISERROR(Data4!AR$62),0,Data4!AR$62)","v":0},{"$f":"IF(ISERROR(Data4!AS$62),0,Data4!AS$62)","v":0},{"$f":"IF(ISERROR(Data4!AT$62),0,Data4!AT$62)","v":0},{"$f":"IF(ISERROR(Data4!AU$62),0,Data4!AU$62)","v":0},{"$f":"IF(ISERROR(Data4!AV$62),0,Data4!AV$62)","v":0},{"$f":"IF(ISERROR(Data4!AW$62),0,Data4!AW$62)","v":0},{"$f":"IF(ISERROR(Data4!AX$62),0,Data4!AX$62)","v":0},{"$f":"IF(ISERROR(Data4!AY$62),0,Data4!AY$62)","v":0},{"$f":"IF(ISERROR(Data4!AZ$62),0,Data4!AZ$62)","v":0},{"$f":"IF(ISERROR(Data4!BA$62),0,Data4!BA$62)","v":0},{"$f":"IF(ISERROR(Data4!BB$62),0,Data4!BB$62)","v":0},{"$f":"IF(ISERROR(Data4!BC$62),0,Data4!BC$62)","v":0},{"$f":"IF(ISERROR(Data4!BD$62),0,Data4!BD$62)","v":0},{"$f":"IF(ISERROR(Data4!BE$62),0,Data4!BE$62)","v":0},{"$f":"IF(ISERROR(Data4!BF$62),0,Data4!BF$62)","v":0},{"$f":"IF(ISERROR(Data4!BG$62),0,Data4!BG$62)","v":0},{"$f":"IF(ISERROR(Data4!BH$62),0,Data4!BH$62)","v":0},{"$f":"IF(ISERROR(Data4!BI$62),0,Data4!BI$62)","v":0},{"$f":"IF(ISERROR(Data4!BJ$62),0,Data4!BJ$62)","v":0},{"$f":"IF(ISERROR(Data4!BK$62),0,Data4!BK$62)","v":0},{"$f":"IF(ISERROR(Data4!BL$62),0,Data4!BL$62)","v":0},{"$f":"IF(ISERROR(Data4!BM$62),0,Data4!BM$62)","v":0},{"$f":"IF(ISERROR(Data4!BN$62),0,Data4!BN$62)","v":0},{"$f":"IF(ISERROR(Data4!BO$62),0,Data4!BO$62)","v":0},{"$f":"IF(ISERROR(Data4!BP$62),0,Data4!BP$62)","v":0},{"$f":"IF(ISERROR(Data4!BQ$62),0,Data4!BQ$62)","v":0},{"$f":"IF(ISERROR(Data4!BR$62),0,Data4!BR$62)","v":0},{"$f":"IF(ISERROR(Data4!BS$62),0,Data4!BS$62)","v":0},{"$f":"IF(ISERROR(Data4!BT$62),0,Data4!BT$62)","v":0},{"$f":"IF(ISERROR(Data4!BU$62),0,Data4!BU$62)","v":0},{"$f":"IF(ISERROR(Data4!BV$62),0,Data4!BV$62)","v":0},{"$f":"IF(ISERROR(Data4!BW$62),0,Data4!BW$62)","v":0},{"$f":"IF(ISERROR(Data4!BX$62),0,Data4!BX$62)","v":0},{"$f":"IF(ISERROR(Data4!BY$62),0,Data4!BY$62)","v":0},{"$f":"IF(ISERROR(Data4!BZ$62),0,Data4!BZ$62)","v":0},{"$f":"IF(ISERROR(Data4!CA$62),0,Data4!CA$62)","v":0},{"$f":"IF(ISERROR(Data4!CB$62),0,Data4!CB$62)","v":0},{"$f":"IF(ISERROR(Data4!CC$62),0,Data4!CC$62)","v":0},{"$f":"IF(ISERROR(Data4!CD$62),0,Data4!CD$62)","v":0},{"$f":"IF(ISERROR(Data4!CE$62),0,Data4!CE$62)","v":0},{"$f":"IF(ISERROR(Data4!CF$62),0,Data4!CF$62)","v":0},{"$f":"IF(ISERROR(Data4!CG$62),0,Data4!CG$62)","v":0},{"$f":"IF(ISERROR(Data4!CH$62),0,Data4!CH$62)","v":0},{"$f":"IF(ISERROR(Data4!CI$62),0,Data4!CI$62)","v":0},{"$f":"IF(ISERROR(Data4!CJ$62),0,Data4!CJ$62)","v":0},{"$f":"IF(ISERROR(Data4!CK$62),0,Data4!CK$62)","v":0},{"$f":"IF(ISERROR(Data4!CL$62),0,Data4!CL$62)","v":0},{"$f":"IF(ISERROR(Data4!CM$62),0,Data4!CM$62)","v":0},{"$f":"IF(ISERROR(Data4!CN$62),0,Data4!CN$62)","v":0},{"$f":"IF(ISERROR(Data4!CO$62),0,Data4!CO$62)","v":0},{"$f":"IF(ISERROR(Data4!CP$62),0,Data4!CP$62)","v":0},{"$f":"IF(ISERROR(Data4!CQ$62),0,Data4!CQ$62)","v":0},{"$f":"IF(ISERROR(Data4!CR$62),0,Data4!CR$62)","v":0},{"$f":"IF(ISERROR(Data4!CS$62),0,Data4!CS$62)","v":0},{"$f":"IF(ISERROR(Data4!CT$62),0,Data4!CT$62)","v":0},{"$f":"IF(ISERROR(Data4!CU$62),0,Data4!CU$62)","v":0},{"$f":"IF(ISERROR(Data4!CV$62),0,Data4!CV$62)","v":0},{"$f":"IF(ISERROR(Data4!CW$62),0,Data4!CW$62)","v":0},{"$f":"IF(ISERROR(Data4!CX$62),0,Data4!CX$62)","v":0},{"$f":"IF(ISERROR(Data4!CY$62),0,Data4!CY$62)","v":0},{"$f":"IF(ISERROR(Data4!CZ$62),0,Data4!CZ$62)","v":0},{"$f":"IF(ISERROR(Data4!DA$62),0,Data4!DA$62)","v":0},{"$f":"IF(ISERROR(Data4!DB$62),0,Data4!DB$62)","v":0},{"$f":"IF(ISERROR(Data4!DC$62),0,Data4!DC$62)","v":0},{"$f":"IF(ISERROR(Data4!DD$62),0,Data4!DD$62)","v":0},{"$f":"IF(ISERROR(Data4!DE$62),0,Data4!DE$62)","v":0},{"$f":"IF(ISERROR(Data4!DF$62),0,Data4!DF$62)","v":0},{"$f":"IF(ISERROR(Data4!DG$62),0,Data4!DG$62)","v":0},{"$f":"IF(ISERROR(Data4!DH$62),0,Data4!DH$62)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.5","index":26,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O6&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.5\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$64","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$64),0,Data4!M$64)","v":0},{"$f":"IF(ISERROR(Data4!N$64),0,Data4!N$64)","v":0},{"$f":"IF(ISERROR(Data4!O$64),0,Data4!O$64)","v":0},{"$f":"IF(ISERROR(Data4!P$64),0,Data4!P$64)","v":0},{"$f":"IF(ISERROR(Data4!Q$64),0,Data4!Q$64)","v":0},{"$f":"IF(ISERROR(Data4!R$64),0,Data4!R$64)","v":0},{"$f":"IF(ISERROR(Data4!S$64),0,Data4!S$64)","v":0},{"$f":"IF(ISERROR(Data4!T$64),0,Data4!T$64)","v":0},{"$f":"IF(ISERROR(Data4!U$64),0,Data4!U$64)","v":0},{"$f":"IF(ISERROR(Data4!V$64),0,Data4!V$64)","v":0},{"$f":"IF(ISERROR(Data4!W$64),0,Data4!W$64)","v":0},{"$f":"IF(ISERROR(Data4!X$64),0,Data4!X$64)","v":0},{"$f":"IF(ISERROR(Data4!Y$64),0,Data4!Y$64)","v":0},{"$f":"IF(ISERROR(Data4!Z$64),0,Data4!Z$64)","v":0},{"$f":"IF(ISERROR(Data4!AA$64),0,Data4!AA$64)","v":0},{"$f":"IF(ISERROR(Data4!AB$64),0,Data4!AB$64)","v":0},{"$f":"IF(ISERROR(Data4!AC$64),0,Data4!AC$64)","v":0},{"$f":"IF(ISERROR(Data4!AD$64),0,Data4!AD$64)","v":0},{"$f":"IF(ISERROR(Data4!AE$64),0,Data4!AE$64)","v":0},{"$f":"IF(ISERROR(Data4!AF$64),0,Data4!AF$64)","v":0},{"$f":"IF(ISERROR(Data4!AG$64),0,Data4!AG$64)","v":0},{"$f":"IF(ISERROR(Data4!AH$64),0,Data4!AH$64)","v":0},{"$f":"IF(ISERROR(Data4!AI$64),0,Data4!AI$64)","v":0},{"$f":"IF(ISERROR(Data4!AJ$64),0,Data4!AJ$64)","v":0},{"$f":"IF(ISERROR(Data4!AK$64),0,Data4!AK$64)","v":0},{"$f":"IF(ISERROR(Data4!AL$64),0,Data4!AL$64)","v":0},{"$f":"IF(ISERROR(Data4!AM$64),0,Data4!AM$64)","v":0},{"$f":"IF(ISERROR(Data4!AN$64),0,Data4!AN$64)","v":0},{"$f":"IF(ISERROR(Data4!AO$64),0,Data4!AO$64)","v":0},{"$f":"IF(ISERROR(Data4!AP$64),0,Data4!AP$64)","v":0},{"$f":"IF(ISERROR(Data4!AQ$64),0,Data4!AQ$64)","v":0},{"$f":"IF(ISERROR(Data4!AR$64),0,Data4!AR$64)","v":0},{"$f":"IF(ISERROR(Data4!AS$64),0,Data4!AS$64)","v":0},{"$f":"IF(ISERROR(Data4!AT$64),0,Data4!AT$64)","v":0},{"$f":"IF(ISERROR(Data4!AU$64),0,Data4!AU$64)","v":0},{"$f":"IF(ISERROR(Data4!AV$64),0,Data4!AV$64)","v":0},{"$f":"IF(ISERROR(Data4!AW$64),0,Data4!AW$64)","v":0},{"$f":"IF(ISERROR(Data4!AX$64),0,Data4!AX$64)","v":0},{"$f":"IF(ISERROR(Data4!AY$64),0,Data4!AY$64)","v":0},{"$f":"IF(ISERROR(Data4!AZ$64),0,Data4!AZ$64)","v":0},{"$f":"IF(ISERROR(Data4!BA$64),0,Data4!BA$64)","v":0},{"$f":"IF(ISERROR(Data4!BB$64),0,Data4!BB$64)","v":0},{"$f":"IF(ISERROR(Data4!BC$64),0,Data4!BC$64)","v":0},{"$f":"IF(ISERROR(Data4!BD$64),0,Data4!BD$64)","v":0},{"$f":"IF(ISERROR(Data4!BE$64),0,Data4!BE$64)","v":0},{"$f":"IF(ISERROR(Data4!BF$64),0,Data4!BF$64)","v":0},{"$f":"IF(ISERROR(Data4!BG$64),0,Data4!BG$64)","v":0},{"$f":"IF(ISERROR(Data4!BH$64),0,Data4!BH$64)","v":0},{"$f":"IF(ISERROR(Data4!BI$64),0,Data4!BI$64)","v":0},{"$f":"IF(ISERROR(Data4!BJ$64),0,Data4!BJ$64)","v":0},{"$f":"IF(ISERROR(Data4!BK$64),0,Data4!BK$64)","v":0},{"$f":"IF(ISERROR(Data4!BL$64),0,Data4!BL$64)","v":0},{"$f":"IF(ISERROR(Data4!BM$64),0,Data4!BM$64)","v":0},{"$f":"IF(ISERROR(Data4!BN$64),0,Data4!BN$64)","v":0},{"$f":"IF(ISERROR(Data4!BO$64),0,Data4!BO$64)","v":0},{"$f":"IF(ISERROR(Data4!BP$64),0,Data4!BP$64)","v":0},{"$f":"IF(ISERROR(Data4!BQ$64),0,Data4!BQ$64)","v":0},{"$f":"IF(ISERROR(Data4!BR$64),0,Data4!BR$64)","v":0},{"$f":"IF(ISERROR(Data4!BS$64),0,Data4!BS$64)","v":0},{"$f":"IF(ISERROR(Data4!BT$64),0,Data4!BT$64)","v":0},{"$f":"IF(ISERROR(Data4!BU$64),0,Data4!BU$64)","v":0},{"$f":"IF(ISERROR(Data4!BV$64),0,Data4!BV$64)","v":0},{"$f":"IF(ISERROR(Data4!BW$64),0,Data4!BW$64)","v":0},{"$f":"IF(ISERROR(Data4!BX$64),0,Data4!BX$64)","v":0},{"$f":"IF(ISERROR(Data4!BY$64),0,Data4!BY$64)","v":0},{"$f":"IF(ISERROR(Data4!BZ$64),0,Data4!BZ$64)","v":0},{"$f":"IF(ISERROR(Data4!CA$64),0,Data4!CA$64)","v":0},{"$f":"IF(ISERROR(Data4!CB$64),0,Data4!CB$64)","v":0},{"$f":"IF(ISERROR(Data4!CC$64),0,Data4!CC$64)","v":0},{"$f":"IF(ISERROR(Data4!CD$64),0,Data4!CD$64)","v":0},{"$f":"IF(ISERROR(Data4!CE$64),0,Data4!CE$64)","v":0},{"$f":"IF(ISERROR(Data4!CF$64),0,Data4!CF$64)","v":0},{"$f":"IF(ISERROR(Data4!CG$64),0,Data4!CG$64)","v":0},{"$f":"IF(ISERROR(Data4!CH$64),0,Data4!CH$64)","v":0},{"$f":"IF(ISERROR(Data4!CI$64),0,Data4!CI$64)","v":0},{"$f":"IF(ISERROR(Data4!CJ$64),0,Data4!CJ$64)","v":0},{"$f":"IF(ISERROR(Data4!CK$64),0,Data4!CK$64)","v":0},{"$f":"IF(ISERROR(Data4!CL$64),0,Data4!CL$64)","v":0},{"$f":"IF(ISERROR(Data4!CM$64),0,Data4!CM$64)","v":0},{"$f":"IF(ISERROR(Data4!CN$64),0,Data4!CN$64)","v":0},{"$f":"IF(ISERROR(Data4!CO$64),0,Data4!CO$64)","v":0},{"$f":"IF(ISERROR(Data4!CP$64),0,Data4!CP$64)","v":0},{"$f":"IF(ISERROR(Data4!CQ$64),0,Data4!CQ$64)","v":0},{"$f":"IF(ISERROR(Data4!CR$64),0,Data4!CR$64)","v":0},{"$f":"IF(ISERROR(Data4!CS$64),0,Data4!CS$64)","v":0},{"$f":"IF(ISERROR(Data4!CT$64),0,Data4!CT$64)","v":0},{"$f":"IF(ISERROR(Data4!CU$64),0,Data4!CU$64)","v":0},{"$f":"IF(ISERROR(Data4!CV$64),0,Data4!CV$64)","v":0},{"$f":"IF(ISERROR(Data4!CW$64),0,Data4!CW$64)","v":0},{"$f":"IF(ISERROR(Data4!CX$64),0,Data4!CX$64)","v":0},{"$f":"IF(ISERROR(Data4!CY$64),0,Data4!CY$64)","v":0},{"$f":"IF(ISERROR(Data4!CZ$64),0,Data4!CZ$64)","v":0},{"$f":"IF(ISERROR(Data4!DA$64),0,Data4!DA$64)","v":0},{"$f":"IF(ISERROR(Data4!DB$64),0,Data4!DB$64)","v":0},{"$f":"IF(ISERROR(Data4!DC$64),0,Data4!DC$64)","v":0},{"$f":"IF(ISERROR(Data4!DD$64),0,Data4!DD$64)","v":0},{"$f":"IF(ISERROR(Data4!DE$64),0,Data4!DE$64)","v":0},{"$f":"IF(ISERROR(Data4!DF$64),0,Data4!DF$64)","v":0},{"$f":"IF(ISERROR(Data4!DG$64),0,Data4!DG$64)","v":0},{"$f":"IF(ISERROR(Data4!DH$64),0,Data4!DH$64)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$65","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$65),0,Data4!M$65)","v":0},{"$f":"IF(ISERROR(Data4!N$65),0,Data4!N$65)","v":0},{"$f":"IF(ISERROR(Data4!O$65),0,Data4!O$65)","v":0},{"$f":"IF(ISERROR(Data4!P$65),0,Data4!P$65)","v":0},{"$f":"IF(ISERROR(Data4!Q$65),0,Data4!Q$65)","v":0},{"$f":"IF(ISERROR(Data4!R$65),0,Data4!R$65)","v":0},{"$f":"IF(ISERROR(Data4!S$65),0,Data4!S$65)","v":0},{"$f":"IF(ISERROR(Data4!T$65),0,Data4!T$65)","v":0},{"$f":"IF(ISERROR(Data4!U$65),0,Data4!U$65)","v":0},{"$f":"IF(ISERROR(Data4!V$65),0,Data4!V$65)","v":0},{"$f":"IF(ISERROR(Data4!W$65),0,Data4!W$65)","v":0},{"$f":"IF(ISERROR(Data4!X$65),0,Data4!X$65)","v":0},{"$f":"IF(ISERROR(Data4!Y$65),0,Data4!Y$65)","v":0},{"$f":"IF(ISERROR(Data4!Z$65),0,Data4!Z$65)","v":0},{"$f":"IF(ISERROR(Data4!AA$65),0,Data4!AA$65)","v":0},{"$f":"IF(ISERROR(Data4!AB$65),0,Data4!AB$65)","v":0},{"$f":"IF(ISERROR(Data4!AC$65),0,Data4!AC$65)","v":0},{"$f":"IF(ISERROR(Data4!AD$65),0,Data4!AD$65)","v":0},{"$f":"IF(ISERROR(Data4!AE$65),0,Data4!AE$65)","v":0},{"$f":"IF(ISERROR(Data4!AF$65),0,Data4!AF$65)","v":0},{"$f":"IF(ISERROR(Data4!AG$65),0,Data4!AG$65)","v":0},{"$f":"IF(ISERROR(Data4!AH$65),0,Data4!AH$65)","v":0},{"$f":"IF(ISERROR(Data4!AI$65),0,Data4!AI$65)","v":0},{"$f":"IF(ISERROR(Data4!AJ$65),0,Data4!AJ$65)","v":0},{"$f":"IF(ISERROR(Data4!AK$65),0,Data4!AK$65)","v":0},{"$f":"IF(ISERROR(Data4!AL$65),0,Data4!AL$65)","v":0},{"$f":"IF(ISERROR(Data4!AM$65),0,Data4!AM$65)","v":0},{"$f":"IF(ISERROR(Data4!AN$65),0,Data4!AN$65)","v":0},{"$f":"IF(ISERROR(Data4!AO$65),0,Data4!AO$65)","v":0},{"$f":"IF(ISERROR(Data4!AP$65),0,Data4!AP$65)","v":0},{"$f":"IF(ISERROR(Data4!AQ$65),0,Data4!AQ$65)","v":0},{"$f":"IF(ISERROR(Data4!AR$65),0,Data4!AR$65)","v":0},{"$f":"IF(ISERROR(Data4!AS$65),0,Data4!AS$65)","v":0},{"$f":"IF(ISERROR(Data4!AT$65),0,Data4!AT$65)","v":0},{"$f":"IF(ISERROR(Data4!AU$65),0,Data4!AU$65)","v":0},{"$f":"IF(ISERROR(Data4!AV$65),0,Data4!AV$65)","v":0},{"$f":"IF(ISERROR(Data4!AW$65),0,Data4!AW$65)","v":0},{"$f":"IF(ISERROR(Data4!AX$65),0,Data4!AX$65)","v":0},{"$f":"IF(ISERROR(Data4!AY$65),0,Data4!AY$65)","v":0},{"$f":"IF(ISERROR(Data4!AZ$65),0,Data4!AZ$65)","v":0},{"$f":"IF(ISERROR(Data4!BA$65),0,Data4!BA$65)","v":0},{"$f":"IF(ISERROR(Data4!BB$65),0,Data4!BB$65)","v":0},{"$f":"IF(ISERROR(Data4!BC$65),0,Data4!BC$65)","v":0},{"$f":"IF(ISERROR(Data4!BD$65),0,Data4!BD$65)","v":0},{"$f":"IF(ISERROR(Data4!BE$65),0,Data4!BE$65)","v":0},{"$f":"IF(ISERROR(Data4!BF$65),0,Data4!BF$65)","v":0},{"$f":"IF(ISERROR(Data4!BG$65),0,Data4!BG$65)","v":0},{"$f":"IF(ISERROR(Data4!BH$65),0,Data4!BH$65)","v":0},{"$f":"IF(ISERROR(Data4!BI$65),0,Data4!BI$65)","v":0},{"$f":"IF(ISERROR(Data4!BJ$65),0,Data4!BJ$65)","v":0},{"$f":"IF(ISERROR(Data4!BK$65),0,Data4!BK$65)","v":0},{"$f":"IF(ISERROR(Data4!BL$65),0,Data4!BL$65)","v":0},{"$f":"IF(ISERROR(Data4!BM$65),0,Data4!BM$65)","v":0},{"$f":"IF(ISERROR(Data4!BN$65),0,Data4!BN$65)","v":0},{"$f":"IF(ISERROR(Data4!BO$65),0,Data4!BO$65)","v":0},{"$f":"IF(ISERROR(Data4!BP$65),0,Data4!BP$65)","v":0},{"$f":"IF(ISERROR(Data4!BQ$65),0,Data4!BQ$65)","v":0},{"$f":"IF(ISERROR(Data4!BR$65),0,Data4!BR$65)","v":0},{"$f":"IF(ISERROR(Data4!BS$65),0,Data4!BS$65)","v":0},{"$f":"IF(ISERROR(Data4!BT$65),0,Data4!BT$65)","v":0},{"$f":"IF(ISERROR(Data4!BU$65),0,Data4!BU$65)","v":0},{"$f":"IF(ISERROR(Data4!BV$65),0,Data4!BV$65)","v":0},{"$f":"IF(ISERROR(Data4!BW$65),0,Data4!BW$65)","v":0},{"$f":"IF(ISERROR(Data4!BX$65),0,Data4!BX$65)","v":0},{"$f":"IF(ISERROR(Data4!BY$65),0,Data4!BY$65)","v":0},{"$f":"IF(ISERROR(Data4!BZ$65),0,Data4!BZ$65)","v":0},{"$f":"IF(ISERROR(Data4!CA$65),0,Data4!CA$65)","v":0},{"$f":"IF(ISERROR(Data4!CB$65),0,Data4!CB$65)","v":0},{"$f":"IF(ISERROR(Data4!CC$65),0,Data4!CC$65)","v":0},{"$f":"IF(ISERROR(Data4!CD$65),0,Data4!CD$65)","v":0},{"$f":"IF(ISERROR(Data4!CE$65),0,Data4!CE$65)","v":0},{"$f":"IF(ISERROR(Data4!CF$65),0,Data4!CF$65)","v":0},{"$f":"IF(ISERROR(Data4!CG$65),0,Data4!CG$65)","v":0},{"$f":"IF(ISERROR(Data4!CH$65),0,Data4!CH$65)","v":0},{"$f":"IF(ISERROR(Data4!CI$65),0,Data4!CI$65)","v":0},{"$f":"IF(ISERROR(Data4!CJ$65),0,Data4!CJ$65)","v":0},{"$f":"IF(ISERROR(Data4!CK$65),0,Data4!CK$65)","v":0},{"$f":"IF(ISERROR(Data4!CL$65),0,Data4!CL$65)","v":0},{"$f":"IF(ISERROR(Data4!CM$65),0,Data4!CM$65)","v":0},{"$f":"IF(ISERROR(Data4!CN$65),0,Data4!CN$65)","v":0},{"$f":"IF(ISERROR(Data4!CO$65),0,Data4!CO$65)","v":0},{"$f":"IF(ISERROR(Data4!CP$65),0,Data4!CP$65)","v":0},{"$f":"IF(ISERROR(Data4!CQ$65),0,Data4!CQ$65)","v":0},{"$f":"IF(ISERROR(Data4!CR$65),0,Data4!CR$65)","v":0},{"$f":"IF(ISERROR(Data4!CS$65),0,Data4!CS$65)","v":0},{"$f":"IF(ISERROR(Data4!CT$65),0,Data4!CT$65)","v":0},{"$f":"IF(ISERROR(Data4!CU$65),0,Data4!CU$65)","v":0},{"$f":"IF(ISERROR(Data4!CV$65),0,Data4!CV$65)","v":0},{"$f":"IF(ISERROR(Data4!CW$65),0,Data4!CW$65)","v":0},{"$f":"IF(ISERROR(Data4!CX$65),0,Data4!CX$65)","v":0},{"$f":"IF(ISERROR(Data4!CY$65),0,Data4!CY$65)","v":0},{"$f":"IF(ISERROR(Data4!CZ$65),0,Data4!CZ$65)","v":0},{"$f":"IF(ISERROR(Data4!DA$65),0,Data4!DA$65)","v":0},{"$f":"IF(ISERROR(Data4!DB$65),0,Data4!DB$65)","v":0},{"$f":"IF(ISERROR(Data4!DC$65),0,Data4!DC$65)","v":0},{"$f":"IF(ISERROR(Data4!DD$65),0,Data4!DD$65)","v":0},{"$f":"IF(ISERROR(Data4!DE$65),0,Data4!DE$65)","v":0},{"$f":"IF(ISERROR(Data4!DF$65),0,Data4!DF$65)","v":0},{"$f":"IF(ISERROR(Data4!DG$65),0,Data4!DG$65)","v":0},{"$f":"IF(ISERROR(Data4!DH$65),0,Data4!DH$65)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$66","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$66),0,Data4!M$66)","v":0},{"$f":"IF(ISERROR(Data4!N$66),0,Data4!N$66)","v":0},{"$f":"IF(ISERROR(Data4!O$66),0,Data4!O$66)","v":0},{"$f":"IF(ISERROR(Data4!P$66),0,Data4!P$66)","v":0},{"$f":"IF(ISERROR(Data4!Q$66),0,Data4!Q$66)","v":0},{"$f":"IF(ISERROR(Data4!R$66),0,Data4!R$66)","v":0},{"$f":"IF(ISERROR(Data4!S$66),0,Data4!S$66)","v":0},{"$f":"IF(ISERROR(Data4!T$66),0,Data4!T$66)","v":0},{"$f":"IF(ISERROR(Data4!U$66),0,Data4!U$66)","v":0},{"$f":"IF(ISERROR(Data4!V$66),0,Data4!V$66)","v":0},{"$f":"IF(ISERROR(Data4!W$66),0,Data4!W$66)","v":0},{"$f":"IF(ISERROR(Data4!X$66),0,Data4!X$66)","v":0},{"$f":"IF(ISERROR(Data4!Y$66),0,Data4!Y$66)","v":0},{"$f":"IF(ISERROR(Data4!Z$66),0,Data4!Z$66)","v":0},{"$f":"IF(ISERROR(Data4!AA$66),0,Data4!AA$66)","v":0},{"$f":"IF(ISERROR(Data4!AB$66),0,Data4!AB$66)","v":0},{"$f":"IF(ISERROR(Data4!AC$66),0,Data4!AC$66)","v":0},{"$f":"IF(ISERROR(Data4!AD$66),0,Data4!AD$66)","v":0},{"$f":"IF(ISERROR(Data4!AE$66),0,Data4!AE$66)","v":0},{"$f":"IF(ISERROR(Data4!AF$66),0,Data4!AF$66)","v":0},{"$f":"IF(ISERROR(Data4!AG$66),0,Data4!AG$66)","v":0},{"$f":"IF(ISERROR(Data4!AH$66),0,Data4!AH$66)","v":0},{"$f":"IF(ISERROR(Data4!AI$66),0,Data4!AI$66)","v":0},{"$f":"IF(ISERROR(Data4!AJ$66),0,Data4!AJ$66)","v":0},{"$f":"IF(ISERROR(Data4!AK$66),0,Data4!AK$66)","v":0},{"$f":"IF(ISERROR(Data4!AL$66),0,Data4!AL$66)","v":0},{"$f":"IF(ISERROR(Data4!AM$66),0,Data4!AM$66)","v":0},{"$f":"IF(ISERROR(Data4!AN$66),0,Data4!AN$66)","v":0},{"$f":"IF(ISERROR(Data4!AO$66),0,Data4!AO$66)","v":0},{"$f":"IF(ISERROR(Data4!AP$66),0,Data4!AP$66)","v":0},{"$f":"IF(ISERROR(Data4!AQ$66),0,Data4!AQ$66)","v":0},{"$f":"IF(ISERROR(Data4!AR$66),0,Data4!AR$66)","v":0},{"$f":"IF(ISERROR(Data4!AS$66),0,Data4!AS$66)","v":0},{"$f":"IF(ISERROR(Data4!AT$66),0,Data4!AT$66)","v":0},{"$f":"IF(ISERROR(Data4!AU$66),0,Data4!AU$66)","v":0},{"$f":"IF(ISERROR(Data4!AV$66),0,Data4!AV$66)","v":0},{"$f":"IF(ISERROR(Data4!AW$66),0,Data4!AW$66)","v":0},{"$f":"IF(ISERROR(Data4!AX$66),0,Data4!AX$66)","v":0},{"$f":"IF(ISERROR(Data4!AY$66),0,Data4!AY$66)","v":0},{"$f":"IF(ISERROR(Data4!AZ$66),0,Data4!AZ$66)","v":0},{"$f":"IF(ISERROR(Data4!BA$66),0,Data4!BA$66)","v":0},{"$f":"IF(ISERROR(Data4!BB$66),0,Data4!BB$66)","v":0},{"$f":"IF(ISERROR(Data4!BC$66),0,Data4!BC$66)","v":0},{"$f":"IF(ISERROR(Data4!BD$66),0,Data4!BD$66)","v":0},{"$f":"IF(ISERROR(Data4!BE$66),0,Data4!BE$66)","v":0},{"$f":"IF(ISERROR(Data4!BF$66),0,Data4!BF$66)","v":0},{"$f":"IF(ISERROR(Data4!BG$66),0,Data4!BG$66)","v":0},{"$f":"IF(ISERROR(Data4!BH$66),0,Data4!BH$66)","v":0},{"$f":"IF(ISERROR(Data4!BI$66),0,Data4!BI$66)","v":0},{"$f":"IF(ISERROR(Data4!BJ$66),0,Data4!BJ$66)","v":0},{"$f":"IF(ISERROR(Data4!BK$66),0,Data4!BK$66)","v":0},{"$f":"IF(ISERROR(Data4!BL$66),0,Data4!BL$66)","v":0},{"$f":"IF(ISERROR(Data4!BM$66),0,Data4!BM$66)","v":0},{"$f":"IF(ISERROR(Data4!BN$66),0,Data4!BN$66)","v":0},{"$f":"IF(ISERROR(Data4!BO$66),0,Data4!BO$66)","v":0},{"$f":"IF(ISERROR(Data4!BP$66),0,Data4!BP$66)","v":0},{"$f":"IF(ISERROR(Data4!BQ$66),0,Data4!BQ$66)","v":0},{"$f":"IF(ISERROR(Data4!BR$66),0,Data4!BR$66)","v":0},{"$f":"IF(ISERROR(Data4!BS$66),0,Data4!BS$66)","v":0},{"$f":"IF(ISERROR(Data4!BT$66),0,Data4!BT$66)","v":0},{"$f":"IF(ISERROR(Data4!BU$66),0,Data4!BU$66)","v":0},{"$f":"IF(ISERROR(Data4!BV$66),0,Data4!BV$66)","v":0},{"$f":"IF(ISERROR(Data4!BW$66),0,Data4!BW$66)","v":0},{"$f":"IF(ISERROR(Data4!BX$66),0,Data4!BX$66)","v":0},{"$f":"IF(ISERROR(Data4!BY$66),0,Data4!BY$66)","v":0},{"$f":"IF(ISERROR(Data4!BZ$66),0,Data4!BZ$66)","v":0},{"$f":"IF(ISERROR(Data4!CA$66),0,Data4!CA$66)","v":0},{"$f":"IF(ISERROR(Data4!CB$66),0,Data4!CB$66)","v":0},{"$f":"IF(ISERROR(Data4!CC$66),0,Data4!CC$66)","v":0},{"$f":"IF(ISERROR(Data4!CD$66),0,Data4!CD$66)","v":0},{"$f":"IF(ISERROR(Data4!CE$66),0,Data4!CE$66)","v":0},{"$f":"IF(ISERROR(Data4!CF$66),0,Data4!CF$66)","v":0},{"$f":"IF(ISERROR(Data4!CG$66),0,Data4!CG$66)","v":0},{"$f":"IF(ISERROR(Data4!CH$66),0,Data4!CH$66)","v":0},{"$f":"IF(ISERROR(Data4!CI$66),0,Data4!CI$66)","v":0},{"$f":"IF(ISERROR(Data4!CJ$66),0,Data4!CJ$66)","v":0},{"$f":"IF(ISERROR(Data4!CK$66),0,Data4!CK$66)","v":0},{"$f":"IF(ISERROR(Data4!CL$66),0,Data4!CL$66)","v":0},{"$f":"IF(ISERROR(Data4!CM$66),0,Data4!CM$66)","v":0},{"$f":"IF(ISERROR(Data4!CN$66),0,Data4!CN$66)","v":0},{"$f":"IF(ISERROR(Data4!CO$66),0,Data4!CO$66)","v":0},{"$f":"IF(ISERROR(Data4!CP$66),0,Data4!CP$66)","v":0},{"$f":"IF(ISERROR(Data4!CQ$66),0,Data4!CQ$66)","v":0},{"$f":"IF(ISERROR(Data4!CR$66),0,Data4!CR$66)","v":0},{"$f":"IF(ISERROR(Data4!CS$66),0,Data4!CS$66)","v":0},{"$f":"IF(ISERROR(Data4!CT$66),0,Data4!CT$66)","v":0},{"$f":"IF(ISERROR(Data4!CU$66),0,Data4!CU$66)","v":0},{"$f":"IF(ISERROR(Data4!CV$66),0,Data4!CV$66)","v":0},{"$f":"IF(ISERROR(Data4!CW$66),0,Data4!CW$66)","v":0},{"$f":"IF(ISERROR(Data4!CX$66),0,Data4!CX$66)","v":0},{"$f":"IF(ISERROR(Data4!CY$66),0,Data4!CY$66)","v":0},{"$f":"IF(ISERROR(Data4!CZ$66),0,Data4!CZ$66)","v":0},{"$f":"IF(ISERROR(Data4!DA$66),0,Data4!DA$66)","v":0},{"$f":"IF(ISERROR(Data4!DB$66),0,Data4!DB$66)","v":0},{"$f":"IF(ISERROR(Data4!DC$66),0,Data4!DC$66)","v":0},{"$f":"IF(ISERROR(Data4!DD$66),0,Data4!DD$66)","v":0},{"$f":"IF(ISERROR(Data4!DE$66),0,Data4!DE$66)","v":0},{"$f":"IF(ISERROR(Data4!DF$66),0,Data4!DF$66)","v":0},{"$f":"IF(ISERROR(Data4!DG$66),0,Data4!DG$66)","v":0},{"$f":"IF(ISERROR(Data4!DH$66),0,Data4!DH$66)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$67","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$67),0,Data4!M$67)","v":0},{"$f":"IF(ISERROR(Data4!N$67),0,Data4!N$67)","v":0},{"$f":"IF(ISERROR(Data4!O$67),0,Data4!O$67)","v":0},{"$f":"IF(ISERROR(Data4!P$67),0,Data4!P$67)","v":0},{"$f":"IF(ISERROR(Data4!Q$67),0,Data4!Q$67)","v":0},{"$f":"IF(ISERROR(Data4!R$67),0,Data4!R$67)","v":0},{"$f":"IF(ISERROR(Data4!S$67),0,Data4!S$67)","v":0},{"$f":"IF(ISERROR(Data4!T$67),0,Data4!T$67)","v":0},{"$f":"IF(ISERROR(Data4!U$67),0,Data4!U$67)","v":0},{"$f":"IF(ISERROR(Data4!V$67),0,Data4!V$67)","v":0},{"$f":"IF(ISERROR(Data4!W$67),0,Data4!W$67)","v":0},{"$f":"IF(ISERROR(Data4!X$67),0,Data4!X$67)","v":0},{"$f":"IF(ISERROR(Data4!Y$67),0,Data4!Y$67)","v":0},{"$f":"IF(ISERROR(Data4!Z$67),0,Data4!Z$67)","v":0},{"$f":"IF(ISERROR(Data4!AA$67),0,Data4!AA$67)","v":0},{"$f":"IF(ISERROR(Data4!AB$67),0,Data4!AB$67)","v":0},{"$f":"IF(ISERROR(Data4!AC$67),0,Data4!AC$67)","v":0},{"$f":"IF(ISERROR(Data4!AD$67),0,Data4!AD$67)","v":0},{"$f":"IF(ISERROR(Data4!AE$67),0,Data4!AE$67)","v":0},{"$f":"IF(ISERROR(Data4!AF$67),0,Data4!AF$67)","v":0},{"$f":"IF(ISERROR(Data4!AG$67),0,Data4!AG$67)","v":0},{"$f":"IF(ISERROR(Data4!AH$67),0,Data4!AH$67)","v":0},{"$f":"IF(ISERROR(Data4!AI$67),0,Data4!AI$67)","v":0},{"$f":"IF(ISERROR(Data4!AJ$67),0,Data4!AJ$67)","v":0},{"$f":"IF(ISERROR(Data4!AK$67),0,Data4!AK$67)","v":0},{"$f":"IF(ISERROR(Data4!AL$67),0,Data4!AL$67)","v":0},{"$f":"IF(ISERROR(Data4!AM$67),0,Data4!AM$67)","v":0},{"$f":"IF(ISERROR(Data4!AN$67),0,Data4!AN$67)","v":0},{"$f":"IF(ISERROR(Data4!AO$67),0,Data4!AO$67)","v":0},{"$f":"IF(ISERROR(Data4!AP$67),0,Data4!AP$67)","v":0},{"$f":"IF(ISERROR(Data4!AQ$67),0,Data4!AQ$67)","v":0},{"$f":"IF(ISERROR(Data4!AR$67),0,Data4!AR$67)","v":0},{"$f":"IF(ISERROR(Data4!AS$67),0,Data4!AS$67)","v":0},{"$f":"IF(ISERROR(Data4!AT$67),0,Data4!AT$67)","v":0},{"$f":"IF(ISERROR(Data4!AU$67),0,Data4!AU$67)","v":0},{"$f":"IF(ISERROR(Data4!AV$67),0,Data4!AV$67)","v":0},{"$f":"IF(ISERROR(Data4!AW$67),0,Data4!AW$67)","v":0},{"$f":"IF(ISERROR(Data4!AX$67),0,Data4!AX$67)","v":0},{"$f":"IF(ISERROR(Data4!AY$67),0,Data4!AY$67)","v":0},{"$f":"IF(ISERROR(Data4!AZ$67),0,Data4!AZ$67)","v":0},{"$f":"IF(ISERROR(Data4!BA$67),0,Data4!BA$67)","v":0},{"$f":"IF(ISERROR(Data4!BB$67),0,Data4!BB$67)","v":0},{"$f":"IF(ISERROR(Data4!BC$67),0,Data4!BC$67)","v":0},{"$f":"IF(ISERROR(Data4!BD$67),0,Data4!BD$67)","v":0},{"$f":"IF(ISERROR(Data4!BE$67),0,Data4!BE$67)","v":0},{"$f":"IF(ISERROR(Data4!BF$67),0,Data4!BF$67)","v":0},{"$f":"IF(ISERROR(Data4!BG$67),0,Data4!BG$67)","v":0},{"$f":"IF(ISERROR(Data4!BH$67),0,Data4!BH$67)","v":0},{"$f":"IF(ISERROR(Data4!BI$67),0,Data4!BI$67)","v":0},{"$f":"IF(ISERROR(Data4!BJ$67),0,Data4!BJ$67)","v":0},{"$f":"IF(ISERROR(Data4!BK$67),0,Data4!BK$67)","v":0},{"$f":"IF(ISERROR(Data4!BL$67),0,Data4!BL$67)","v":0},{"$f":"IF(ISERROR(Data4!BM$67),0,Data4!BM$67)","v":0},{"$f":"IF(ISERROR(Data4!BN$67),0,Data4!BN$67)","v":0},{"$f":"IF(ISERROR(Data4!BO$67),0,Data4!BO$67)","v":0},{"$f":"IF(ISERROR(Data4!BP$67),0,Data4!BP$67)","v":0},{"$f":"IF(ISERROR(Data4!BQ$67),0,Data4!BQ$67)","v":0},{"$f":"IF(ISERROR(Data4!BR$67),0,Data4!BR$67)","v":0},{"$f":"IF(ISERROR(Data4!BS$67),0,Data4!BS$67)","v":0},{"$f":"IF(ISERROR(Data4!BT$67),0,Data4!BT$67)","v":0},{"$f":"IF(ISERROR(Data4!BU$67),0,Data4!BU$67)","v":0},{"$f":"IF(ISERROR(Data4!BV$67),0,Data4!BV$67)","v":0},{"$f":"IF(ISERROR(Data4!BW$67),0,Data4!BW$67)","v":0},{"$f":"IF(ISERROR(Data4!BX$67),0,Data4!BX$67)","v":0},{"$f":"IF(ISERROR(Data4!BY$67),0,Data4!BY$67)","v":0},{"$f":"IF(ISERROR(Data4!BZ$67),0,Data4!BZ$67)","v":0},{"$f":"IF(ISERROR(Data4!CA$67),0,Data4!CA$67)","v":0},{"$f":"IF(ISERROR(Data4!CB$67),0,Data4!CB$67)","v":0},{"$f":"IF(ISERROR(Data4!CC$67),0,Data4!CC$67)","v":0},{"$f":"IF(ISERROR(Data4!CD$67),0,Data4!CD$67)","v":0},{"$f":"IF(ISERROR(Data4!CE$67),0,Data4!CE$67)","v":0},{"$f":"IF(ISERROR(Data4!CF$67),0,Data4!CF$67)","v":0},{"$f":"IF(ISERROR(Data4!CG$67),0,Data4!CG$67)","v":0},{"$f":"IF(ISERROR(Data4!CH$67),0,Data4!CH$67)","v":0},{"$f":"IF(ISERROR(Data4!CI$67),0,Data4!CI$67)","v":0},{"$f":"IF(ISERROR(Data4!CJ$67),0,Data4!CJ$67)","v":0},{"$f":"IF(ISERROR(Data4!CK$67),0,Data4!CK$67)","v":0},{"$f":"IF(ISERROR(Data4!CL$67),0,Data4!CL$67)","v":0},{"$f":"IF(ISERROR(Data4!CM$67),0,Data4!CM$67)","v":0},{"$f":"IF(ISERROR(Data4!CN$67),0,Data4!CN$67)","v":0},{"$f":"IF(ISERROR(Data4!CO$67),0,Data4!CO$67)","v":0},{"$f":"IF(ISERROR(Data4!CP$67),0,Data4!CP$67)","v":0},{"$f":"IF(ISERROR(Data4!CQ$67),0,Data4!CQ$67)","v":0},{"$f":"IF(ISERROR(Data4!CR$67),0,Data4!CR$67)","v":0},{"$f":"IF(ISERROR(Data4!CS$67),0,Data4!CS$67)","v":0},{"$f":"IF(ISERROR(Data4!CT$67),0,Data4!CT$67)","v":0},{"$f":"IF(ISERROR(Data4!CU$67),0,Data4!CU$67)","v":0},{"$f":"IF(ISERROR(Data4!CV$67),0,Data4!CV$67)","v":0},{"$f":"IF(ISERROR(Data4!CW$67),0,Data4!CW$67)","v":0},{"$f":"IF(ISERROR(Data4!CX$67),0,Data4!CX$67)","v":0},{"$f":"IF(ISERROR(Data4!CY$67),0,Data4!CY$67)","v":0},{"$f":"IF(ISERROR(Data4!CZ$67),0,Data4!CZ$67)","v":0},{"$f":"IF(ISERROR(Data4!DA$67),0,Data4!DA$67)","v":0},{"$f":"IF(ISERROR(Data4!DB$67),0,Data4!DB$67)","v":0},{"$f":"IF(ISERROR(Data4!DC$67),0,Data4!DC$67)","v":0},{"$f":"IF(ISERROR(Data4!DD$67),0,Data4!DD$67)","v":0},{"$f":"IF(ISERROR(Data4!DE$67),0,Data4!DE$67)","v":0},{"$f":"IF(ISERROR(Data4!DF$67),0,Data4!DF$67)","v":0},{"$f":"IF(ISERROR(Data4!DG$67),0,Data4!DG$67)","v":0},{"$f":"IF(ISERROR(Data4!DH$67),0,Data4!DH$67)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$68","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$68),0,Data4!M$68)","v":0},{"$f":"IF(ISERROR(Data4!N$68),0,Data4!N$68)","v":0},{"$f":"IF(ISERROR(Data4!O$68),0,Data4!O$68)","v":0},{"$f":"IF(ISERROR(Data4!P$68),0,Data4!P$68)","v":0},{"$f":"IF(ISERROR(Data4!Q$68),0,Data4!Q$68)","v":0},{"$f":"IF(ISERROR(Data4!R$68),0,Data4!R$68)","v":0},{"$f":"IF(ISERROR(Data4!S$68),0,Data4!S$68)","v":0},{"$f":"IF(ISERROR(Data4!T$68),0,Data4!T$68)","v":0},{"$f":"IF(ISERROR(Data4!U$68),0,Data4!U$68)","v":0},{"$f":"IF(ISERROR(Data4!V$68),0,Data4!V$68)","v":0},{"$f":"IF(ISERROR(Data4!W$68),0,Data4!W$68)","v":0},{"$f":"IF(ISERROR(Data4!X$68),0,Data4!X$68)","v":0},{"$f":"IF(ISERROR(Data4!Y$68),0,Data4!Y$68)","v":0},{"$f":"IF(ISERROR(Data4!Z$68),0,Data4!Z$68)","v":0},{"$f":"IF(ISERROR(Data4!AA$68),0,Data4!AA$68)","v":0},{"$f":"IF(ISERROR(Data4!AB$68),0,Data4!AB$68)","v":0},{"$f":"IF(ISERROR(Data4!AC$68),0,Data4!AC$68)","v":0},{"$f":"IF(ISERROR(Data4!AD$68),0,Data4!AD$68)","v":0},{"$f":"IF(ISERROR(Data4!AE$68),0,Data4!AE$68)","v":0},{"$f":"IF(ISERROR(Data4!AF$68),0,Data4!AF$68)","v":0},{"$f":"IF(ISERROR(Data4!AG$68),0,Data4!AG$68)","v":0},{"$f":"IF(ISERROR(Data4!AH$68),0,Data4!AH$68)","v":0},{"$f":"IF(ISERROR(Data4!AI$68),0,Data4!AI$68)","v":0},{"$f":"IF(ISERROR(Data4!AJ$68),0,Data4!AJ$68)","v":0},{"$f":"IF(ISERROR(Data4!AK$68),0,Data4!AK$68)","v":0},{"$f":"IF(ISERROR(Data4!AL$68),0,Data4!AL$68)","v":0},{"$f":"IF(ISERROR(Data4!AM$68),0,Data4!AM$68)","v":0},{"$f":"IF(ISERROR(Data4!AN$68),0,Data4!AN$68)","v":0},{"$f":"IF(ISERROR(Data4!AO$68),0,Data4!AO$68)","v":0},{"$f":"IF(ISERROR(Data4!AP$68),0,Data4!AP$68)","v":0},{"$f":"IF(ISERROR(Data4!AQ$68),0,Data4!AQ$68)","v":0},{"$f":"IF(ISERROR(Data4!AR$68),0,Data4!AR$68)","v":0},{"$f":"IF(ISERROR(Data4!AS$68),0,Data4!AS$68)","v":0},{"$f":"IF(ISERROR(Data4!AT$68),0,Data4!AT$68)","v":0},{"$f":"IF(ISERROR(Data4!AU$68),0,Data4!AU$68)","v":0},{"$f":"IF(ISERROR(Data4!AV$68),0,Data4!AV$68)","v":0},{"$f":"IF(ISERROR(Data4!AW$68),0,Data4!AW$68)","v":0},{"$f":"IF(ISERROR(Data4!AX$68),0,Data4!AX$68)","v":0},{"$f":"IF(ISERROR(Data4!AY$68),0,Data4!AY$68)","v":0},{"$f":"IF(ISERROR(Data4!AZ$68),0,Data4!AZ$68)","v":0},{"$f":"IF(ISERROR(Data4!BA$68),0,Data4!BA$68)","v":0},{"$f":"IF(ISERROR(Data4!BB$68),0,Data4!BB$68)","v":0},{"$f":"IF(ISERROR(Data4!BC$68),0,Data4!BC$68)","v":0},{"$f":"IF(ISERROR(Data4!BD$68),0,Data4!BD$68)","v":0},{"$f":"IF(ISERROR(Data4!BE$68),0,Data4!BE$68)","v":0},{"$f":"IF(ISERROR(Data4!BF$68),0,Data4!BF$68)","v":0},{"$f":"IF(ISERROR(Data4!BG$68),0,Data4!BG$68)","v":0},{"$f":"IF(ISERROR(Data4!BH$68),0,Data4!BH$68)","v":0},{"$f":"IF(ISERROR(Data4!BI$68),0,Data4!BI$68)","v":0},{"$f":"IF(ISERROR(Data4!BJ$68),0,Data4!BJ$68)","v":0},{"$f":"IF(ISERROR(Data4!BK$68),0,Data4!BK$68)","v":0},{"$f":"IF(ISERROR(Data4!BL$68),0,Data4!BL$68)","v":0},{"$f":"IF(ISERROR(Data4!BM$68),0,Data4!BM$68)","v":0},{"$f":"IF(ISERROR(Data4!BN$68),0,Data4!BN$68)","v":0},{"$f":"IF(ISERROR(Data4!BO$68),0,Data4!BO$68)","v":0},{"$f":"IF(ISERROR(Data4!BP$68),0,Data4!BP$68)","v":0},{"$f":"IF(ISERROR(Data4!BQ$68),0,Data4!BQ$68)","v":0},{"$f":"IF(ISERROR(Data4!BR$68),0,Data4!BR$68)","v":0},{"$f":"IF(ISERROR(Data4!BS$68),0,Data4!BS$68)","v":0},{"$f":"IF(ISERROR(Data4!BT$68),0,Data4!BT$68)","v":0},{"$f":"IF(ISERROR(Data4!BU$68),0,Data4!BU$68)","v":0},{"$f":"IF(ISERROR(Data4!BV$68),0,Data4!BV$68)","v":0},{"$f":"IF(ISERROR(Data4!BW$68),0,Data4!BW$68)","v":0},{"$f":"IF(ISERROR(Data4!BX$68),0,Data4!BX$68)","v":0},{"$f":"IF(ISERROR(Data4!BY$68),0,Data4!BY$68)","v":0},{"$f":"IF(ISERROR(Data4!BZ$68),0,Data4!BZ$68)","v":0},{"$f":"IF(ISERROR(Data4!CA$68),0,Data4!CA$68)","v":0},{"$f":"IF(ISERROR(Data4!CB$68),0,Data4!CB$68)","v":0},{"$f":"IF(ISERROR(Data4!CC$68),0,Data4!CC$68)","v":0},{"$f":"IF(ISERROR(Data4!CD$68),0,Data4!CD$68)","v":0},{"$f":"IF(ISERROR(Data4!CE$68),0,Data4!CE$68)","v":0},{"$f":"IF(ISERROR(Data4!CF$68),0,Data4!CF$68)","v":0},{"$f":"IF(ISERROR(Data4!CG$68),0,Data4!CG$68)","v":0},{"$f":"IF(ISERROR(Data4!CH$68),0,Data4!CH$68)","v":0},{"$f":"IF(ISERROR(Data4!CI$68),0,Data4!CI$68)","v":0},{"$f":"IF(ISERROR(Data4!CJ$68),0,Data4!CJ$68)","v":0},{"$f":"IF(ISERROR(Data4!CK$68),0,Data4!CK$68)","v":0},{"$f":"IF(ISERROR(Data4!CL$68),0,Data4!CL$68)","v":0},{"$f":"IF(ISERROR(Data4!CM$68),0,Data4!CM$68)","v":0},{"$f":"IF(ISERROR(Data4!CN$68),0,Data4!CN$68)","v":0},{"$f":"IF(ISERROR(Data4!CO$68),0,Data4!CO$68)","v":0},{"$f":"IF(ISERROR(Data4!CP$68),0,Data4!CP$68)","v":0},{"$f":"IF(ISERROR(Data4!CQ$68),0,Data4!CQ$68)","v":0},{"$f":"IF(ISERROR(Data4!CR$68),0,Data4!CR$68)","v":0},{"$f":"IF(ISERROR(Data4!CS$68),0,Data4!CS$68)","v":0},{"$f":"IF(ISERROR(Data4!CT$68),0,Data4!CT$68)","v":0},{"$f":"IF(ISERROR(Data4!CU$68),0,Data4!CU$68)","v":0},{"$f":"IF(ISERROR(Data4!CV$68),0,Data4!CV$68)","v":0},{"$f":"IF(ISERROR(Data4!CW$68),0,Data4!CW$68)","v":0},{"$f":"IF(ISERROR(Data4!CX$68),0,Data4!CX$68)","v":0},{"$f":"IF(ISERROR(Data4!CY$68),0,Data4!CY$68)","v":0},{"$f":"IF(ISERROR(Data4!CZ$68),0,Data4!CZ$68)","v":0},{"$f":"IF(ISERROR(Data4!DA$68),0,Data4!DA$68)","v":0},{"$f":"IF(ISERROR(Data4!DB$68),0,Data4!DB$68)","v":0},{"$f":"IF(ISERROR(Data4!DC$68),0,Data4!DC$68)","v":0},{"$f":"IF(ISERROR(Data4!DD$68),0,Data4!DD$68)","v":0},{"$f":"IF(ISERROR(Data4!DE$68),0,Data4!DE$68)","v":0},{"$f":"IF(ISERROR(Data4!DF$68),0,Data4!DF$68)","v":0},{"$f":"IF(ISERROR(Data4!DG$68),0,Data4!DG$68)","v":0},{"$f":"IF(ISERROR(Data4!DH$68),0,Data4!DH$68)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$69","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$69),0,Data4!M$69)","v":0},{"$f":"IF(ISERROR(Data4!N$69),0,Data4!N$69)","v":0},{"$f":"IF(ISERROR(Data4!O$69),0,Data4!O$69)","v":0},{"$f":"IF(ISERROR(Data4!P$69),0,Data4!P$69)","v":0},{"$f":"IF(ISERROR(Data4!Q$69),0,Data4!Q$69)","v":0},{"$f":"IF(ISERROR(Data4!R$69),0,Data4!R$69)","v":0},{"$f":"IF(ISERROR(Data4!S$69),0,Data4!S$69)","v":0},{"$f":"IF(ISERROR(Data4!T$69),0,Data4!T$69)","v":0},{"$f":"IF(ISERROR(Data4!U$69),0,Data4!U$69)","v":0},{"$f":"IF(ISERROR(Data4!V$69),0,Data4!V$69)","v":0},{"$f":"IF(ISERROR(Data4!W$69),0,Data4!W$69)","v":0},{"$f":"IF(ISERROR(Data4!X$69),0,Data4!X$69)","v":0},{"$f":"IF(ISERROR(Data4!Y$69),0,Data4!Y$69)","v":0},{"$f":"IF(ISERROR(Data4!Z$69),0,Data4!Z$69)","v":0},{"$f":"IF(ISERROR(Data4!AA$69),0,Data4!AA$69)","v":0},{"$f":"IF(ISERROR(Data4!AB$69),0,Data4!AB$69)","v":0},{"$f":"IF(ISERROR(Data4!AC$69),0,Data4!AC$69)","v":0},{"$f":"IF(ISERROR(Data4!AD$69),0,Data4!AD$69)","v":0},{"$f":"IF(ISERROR(Data4!AE$69),0,Data4!AE$69)","v":0},{"$f":"IF(ISERROR(Data4!AF$69),0,Data4!AF$69)","v":0},{"$f":"IF(ISERROR(Data4!AG$69),0,Data4!AG$69)","v":0},{"$f":"IF(ISERROR(Data4!AH$69),0,Data4!AH$69)","v":0},{"$f":"IF(ISERROR(Data4!AI$69),0,Data4!AI$69)","v":0},{"$f":"IF(ISERROR(Data4!AJ$69),0,Data4!AJ$69)","v":0},{"$f":"IF(ISERROR(Data4!AK$69),0,Data4!AK$69)","v":0},{"$f":"IF(ISERROR(Data4!AL$69),0,Data4!AL$69)","v":0},{"$f":"IF(ISERROR(Data4!AM$69),0,Data4!AM$69)","v":0},{"$f":"IF(ISERROR(Data4!AN$69),0,Data4!AN$69)","v":0},{"$f":"IF(ISERROR(Data4!AO$69),0,Data4!AO$69)","v":0},{"$f":"IF(ISERROR(Data4!AP$69),0,Data4!AP$69)","v":0},{"$f":"IF(ISERROR(Data4!AQ$69),0,Data4!AQ$69)","v":0},{"$f":"IF(ISERROR(Data4!AR$69),0,Data4!AR$69)","v":0},{"$f":"IF(ISERROR(Data4!AS$69),0,Data4!AS$69)","v":0},{"$f":"IF(ISERROR(Data4!AT$69),0,Data4!AT$69)","v":0},{"$f":"IF(ISERROR(Data4!AU$69),0,Data4!AU$69)","v":0},{"$f":"IF(ISERROR(Data4!AV$69),0,Data4!AV$69)","v":0},{"$f":"IF(ISERROR(Data4!AW$69),0,Data4!AW$69)","v":0},{"$f":"IF(ISERROR(Data4!AX$69),0,Data4!AX$69)","v":0},{"$f":"IF(ISERROR(Data4!AY$69),0,Data4!AY$69)","v":0},{"$f":"IF(ISERROR(Data4!AZ$69),0,Data4!AZ$69)","v":0},{"$f":"IF(ISERROR(Data4!BA$69),0,Data4!BA$69)","v":0},{"$f":"IF(ISERROR(Data4!BB$69),0,Data4!BB$69)","v":0},{"$f":"IF(ISERROR(Data4!BC$69),0,Data4!BC$69)","v":0},{"$f":"IF(ISERROR(Data4!BD$69),0,Data4!BD$69)","v":0},{"$f":"IF(ISERROR(Data4!BE$69),0,Data4!BE$69)","v":0},{"$f":"IF(ISERROR(Data4!BF$69),0,Data4!BF$69)","v":0},{"$f":"IF(ISERROR(Data4!BG$69),0,Data4!BG$69)","v":0},{"$f":"IF(ISERROR(Data4!BH$69),0,Data4!BH$69)","v":0},{"$f":"IF(ISERROR(Data4!BI$69),0,Data4!BI$69)","v":0},{"$f":"IF(ISERROR(Data4!BJ$69),0,Data4!BJ$69)","v":0},{"$f":"IF(ISERROR(Data4!BK$69),0,Data4!BK$69)","v":0},{"$f":"IF(ISERROR(Data4!BL$69),0,Data4!BL$69)","v":0},{"$f":"IF(ISERROR(Data4!BM$69),0,Data4!BM$69)","v":0},{"$f":"IF(ISERROR(Data4!BN$69),0,Data4!BN$69)","v":0},{"$f":"IF(ISERROR(Data4!BO$69),0,Data4!BO$69)","v":0},{"$f":"IF(ISERROR(Data4!BP$69),0,Data4!BP$69)","v":0},{"$f":"IF(ISERROR(Data4!BQ$69),0,Data4!BQ$69)","v":0},{"$f":"IF(ISERROR(Data4!BR$69),0,Data4!BR$69)","v":0},{"$f":"IF(ISERROR(Data4!BS$69),0,Data4!BS$69)","v":0},{"$f":"IF(ISERROR(Data4!BT$69),0,Data4!BT$69)","v":0},{"$f":"IF(ISERROR(Data4!BU$69),0,Data4!BU$69)","v":0},{"$f":"IF(ISERROR(Data4!BV$69),0,Data4!BV$69)","v":0},{"$f":"IF(ISERROR(Data4!BW$69),0,Data4!BW$69)","v":0},{"$f":"IF(ISERROR(Data4!BX$69),0,Data4!BX$69)","v":0},{"$f":"IF(ISERROR(Data4!BY$69),0,Data4!BY$69)","v":0},{"$f":"IF(ISERROR(Data4!BZ$69),0,Data4!BZ$69)","v":0},{"$f":"IF(ISERROR(Data4!CA$69),0,Data4!CA$69)","v":0},{"$f":"IF(ISERROR(Data4!CB$69),0,Data4!CB$69)","v":0},{"$f":"IF(ISERROR(Data4!CC$69),0,Data4!CC$69)","v":0},{"$f":"IF(ISERROR(Data4!CD$69),0,Data4!CD$69)","v":0},{"$f":"IF(ISERROR(Data4!CE$69),0,Data4!CE$69)","v":0},{"$f":"IF(ISERROR(Data4!CF$69),0,Data4!CF$69)","v":0},{"$f":"IF(ISERROR(Data4!CG$69),0,Data4!CG$69)","v":0},{"$f":"IF(ISERROR(Data4!CH$69),0,Data4!CH$69)","v":0},{"$f":"IF(ISERROR(Data4!CI$69),0,Data4!CI$69)","v":0},{"$f":"IF(ISERROR(Data4!CJ$69),0,Data4!CJ$69)","v":0},{"$f":"IF(ISERROR(Data4!CK$69),0,Data4!CK$69)","v":0},{"$f":"IF(ISERROR(Data4!CL$69),0,Data4!CL$69)","v":0},{"$f":"IF(ISERROR(Data4!CM$69),0,Data4!CM$69)","v":0},{"$f":"IF(ISERROR(Data4!CN$69),0,Data4!CN$69)","v":0},{"$f":"IF(ISERROR(Data4!CO$69),0,Data4!CO$69)","v":0},{"$f":"IF(ISERROR(Data4!CP$69),0,Data4!CP$69)","v":0},{"$f":"IF(ISERROR(Data4!CQ$69),0,Data4!CQ$69)","v":0},{"$f":"IF(ISERROR(Data4!CR$69),0,Data4!CR$69)","v":0},{"$f":"IF(ISERROR(Data4!CS$69),0,Data4!CS$69)","v":0},{"$f":"IF(ISERROR(Data4!CT$69),0,Data4!CT$69)","v":0},{"$f":"IF(ISERROR(Data4!CU$69),0,Data4!CU$69)","v":0},{"$f":"IF(ISERROR(Data4!CV$69),0,Data4!CV$69)","v":0},{"$f":"IF(ISERROR(Data4!CW$69),0,Data4!CW$69)","v":0},{"$f":"IF(ISERROR(Data4!CX$69),0,Data4!CX$69)","v":0},{"$f":"IF(ISERROR(Data4!CY$69),0,Data4!CY$69)","v":0},{"$f":"IF(ISERROR(Data4!CZ$69),0,Data4!CZ$69)","v":0},{"$f":"IF(ISERROR(Data4!DA$69),0,Data4!DA$69)","v":0},{"$f":"IF(ISERROR(Data4!DB$69),0,Data4!DB$69)","v":0},{"$f":"IF(ISERROR(Data4!DC$69),0,Data4!DC$69)","v":0},{"$f":"IF(ISERROR(Data4!DD$69),0,Data4!DD$69)","v":0},{"$f":"IF(ISERROR(Data4!DE$69),0,Data4!DE$69)","v":0},{"$f":"IF(ISERROR(Data4!DF$69),0,Data4!DF$69)","v":0},{"$f":"IF(ISERROR(Data4!DG$69),0,Data4!DG$69)","v":0},{"$f":"IF(ISERROR(Data4!DH$69),0,Data4!DH$69)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$70","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$70),0,Data4!M$70)","v":0},{"$f":"IF(ISERROR(Data4!N$70),0,Data4!N$70)","v":0},{"$f":"IF(ISERROR(Data4!O$70),0,Data4!O$70)","v":0},{"$f":"IF(ISERROR(Data4!P$70),0,Data4!P$70)","v":0},{"$f":"IF(ISERROR(Data4!Q$70),0,Data4!Q$70)","v":0},{"$f":"IF(ISERROR(Data4!R$70),0,Data4!R$70)","v":0},{"$f":"IF(ISERROR(Data4!S$70),0,Data4!S$70)","v":0},{"$f":"IF(ISERROR(Data4!T$70),0,Data4!T$70)","v":0},{"$f":"IF(ISERROR(Data4!U$70),0,Data4!U$70)","v":0},{"$f":"IF(ISERROR(Data4!V$70),0,Data4!V$70)","v":0},{"$f":"IF(ISERROR(Data4!W$70),0,Data4!W$70)","v":0},{"$f":"IF(ISERROR(Data4!X$70),0,Data4!X$70)","v":0},{"$f":"IF(ISERROR(Data4!Y$70),0,Data4!Y$70)","v":0},{"$f":"IF(ISERROR(Data4!Z$70),0,Data4!Z$70)","v":0},{"$f":"IF(ISERROR(Data4!AA$70),0,Data4!AA$70)","v":0},{"$f":"IF(ISERROR(Data4!AB$70),0,Data4!AB$70)","v":0},{"$f":"IF(ISERROR(Data4!AC$70),0,Data4!AC$70)","v":0},{"$f":"IF(ISERROR(Data4!AD$70),0,Data4!AD$70)","v":0},{"$f":"IF(ISERROR(Data4!AE$70),0,Data4!AE$70)","v":0},{"$f":"IF(ISERROR(Data4!AF$70),0,Data4!AF$70)","v":0},{"$f":"IF(ISERROR(Data4!AG$70),0,Data4!AG$70)","v":0},{"$f":"IF(ISERROR(Data4!AH$70),0,Data4!AH$70)","v":0},{"$f":"IF(ISERROR(Data4!AI$70),0,Data4!AI$70)","v":0},{"$f":"IF(ISERROR(Data4!AJ$70),0,Data4!AJ$70)","v":0},{"$f":"IF(ISERROR(Data4!AK$70),0,Data4!AK$70)","v":0},{"$f":"IF(ISERROR(Data4!AL$70),0,Data4!AL$70)","v":0},{"$f":"IF(ISERROR(Data4!AM$70),0,Data4!AM$70)","v":0},{"$f":"IF(ISERROR(Data4!AN$70),0,Data4!AN$70)","v":0},{"$f":"IF(ISERROR(Data4!AO$70),0,Data4!AO$70)","v":0},{"$f":"IF(ISERROR(Data4!AP$70),0,Data4!AP$70)","v":0},{"$f":"IF(ISERROR(Data4!AQ$70),0,Data4!AQ$70)","v":0},{"$f":"IF(ISERROR(Data4!AR$70),0,Data4!AR$70)","v":0},{"$f":"IF(ISERROR(Data4!AS$70),0,Data4!AS$70)","v":0},{"$f":"IF(ISERROR(Data4!AT$70),0,Data4!AT$70)","v":0},{"$f":"IF(ISERROR(Data4!AU$70),0,Data4!AU$70)","v":0},{"$f":"IF(ISERROR(Data4!AV$70),0,Data4!AV$70)","v":0},{"$f":"IF(ISERROR(Data4!AW$70),0,Data4!AW$70)","v":0},{"$f":"IF(ISERROR(Data4!AX$70),0,Data4!AX$70)","v":0},{"$f":"IF(ISERROR(Data4!AY$70),0,Data4!AY$70)","v":0},{"$f":"IF(ISERROR(Data4!AZ$70),0,Data4!AZ$70)","v":0},{"$f":"IF(ISERROR(Data4!BA$70),0,Data4!BA$70)","v":0},{"$f":"IF(ISERROR(Data4!BB$70),0,Data4!BB$70)","v":0},{"$f":"IF(ISERROR(Data4!BC$70),0,Data4!BC$70)","v":0},{"$f":"IF(ISERROR(Data4!BD$70),0,Data4!BD$70)","v":0},{"$f":"IF(ISERROR(Data4!BE$70),0,Data4!BE$70)","v":0},{"$f":"IF(ISERROR(Data4!BF$70),0,Data4!BF$70)","v":0},{"$f":"IF(ISERROR(Data4!BG$70),0,Data4!BG$70)","v":0},{"$f":"IF(ISERROR(Data4!BH$70),0,Data4!BH$70)","v":0},{"$f":"IF(ISERROR(Data4!BI$70),0,Data4!BI$70)","v":0},{"$f":"IF(ISERROR(Data4!BJ$70),0,Data4!BJ$70)","v":0},{"$f":"IF(ISERROR(Data4!BK$70),0,Data4!BK$70)","v":0},{"$f":"IF(ISERROR(Data4!BL$70),0,Data4!BL$70)","v":0},{"$f":"IF(ISERROR(Data4!BM$70),0,Data4!BM$70)","v":0},{"$f":"IF(ISERROR(Data4!BN$70),0,Data4!BN$70)","v":0},{"$f":"IF(ISERROR(Data4!BO$70),0,Data4!BO$70)","v":0},{"$f":"IF(ISERROR(Data4!BP$70),0,Data4!BP$70)","v":0},{"$f":"IF(ISERROR(Data4!BQ$70),0,Data4!BQ$70)","v":0},{"$f":"IF(ISERROR(Data4!BR$70),0,Data4!BR$70)","v":0},{"$f":"IF(ISERROR(Data4!BS$70),0,Data4!BS$70)","v":0},{"$f":"IF(ISERROR(Data4!BT$70),0,Data4!BT$70)","v":0},{"$f":"IF(ISERROR(Data4!BU$70),0,Data4!BU$70)","v":0},{"$f":"IF(ISERROR(Data4!BV$70),0,Data4!BV$70)","v":0},{"$f":"IF(ISERROR(Data4!BW$70),0,Data4!BW$70)","v":0},{"$f":"IF(ISERROR(Data4!BX$70),0,Data4!BX$70)","v":0},{"$f":"IF(ISERROR(Data4!BY$70),0,Data4!BY$70)","v":0},{"$f":"IF(ISERROR(Data4!BZ$70),0,Data4!BZ$70)","v":0},{"$f":"IF(ISERROR(Data4!CA$70),0,Data4!CA$70)","v":0},{"$f":"IF(ISERROR(Data4!CB$70),0,Data4!CB$70)","v":0},{"$f":"IF(ISERROR(Data4!CC$70),0,Data4!CC$70)","v":0},{"$f":"IF(ISERROR(Data4!CD$70),0,Data4!CD$70)","v":0},{"$f":"IF(ISERROR(Data4!CE$70),0,Data4!CE$70)","v":0},{"$f":"IF(ISERROR(Data4!CF$70),0,Data4!CF$70)","v":0},{"$f":"IF(ISERROR(Data4!CG$70),0,Data4!CG$70)","v":0},{"$f":"IF(ISERROR(Data4!CH$70),0,Data4!CH$70)","v":0},{"$f":"IF(ISERROR(Data4!CI$70),0,Data4!CI$70)","v":0},{"$f":"IF(ISERROR(Data4!CJ$70),0,Data4!CJ$70)","v":0},{"$f":"IF(ISERROR(Data4!CK$70),0,Data4!CK$70)","v":0},{"$f":"IF(ISERROR(Data4!CL$70),0,Data4!CL$70)","v":0},{"$f":"IF(ISERROR(Data4!CM$70),0,Data4!CM$70)","v":0},{"$f":"IF(ISERROR(Data4!CN$70),0,Data4!CN$70)","v":0},{"$f":"IF(ISERROR(Data4!CO$70),0,Data4!CO$70)","v":0},{"$f":"IF(ISERROR(Data4!CP$70),0,Data4!CP$70)","v":0},{"$f":"IF(ISERROR(Data4!CQ$70),0,Data4!CQ$70)","v":0},{"$f":"IF(ISERROR(Data4!CR$70),0,Data4!CR$70)","v":0},{"$f":"IF(ISERROR(Data4!CS$70),0,Data4!CS$70)","v":0},{"$f":"IF(ISERROR(Data4!CT$70),0,Data4!CT$70)","v":0},{"$f":"IF(ISERROR(Data4!CU$70),0,Data4!CU$70)","v":0},{"$f":"IF(ISERROR(Data4!CV$70),0,Data4!CV$70)","v":0},{"$f":"IF(ISERROR(Data4!CW$70),0,Data4!CW$70)","v":0},{"$f":"IF(ISERROR(Data4!CX$70),0,Data4!CX$70)","v":0},{"$f":"IF(ISERROR(Data4!CY$70),0,Data4!CY$70)","v":0},{"$f":"IF(ISERROR(Data4!CZ$70),0,Data4!CZ$70)","v":0},{"$f":"IF(ISERROR(Data4!DA$70),0,Data4!DA$70)","v":0},{"$f":"IF(ISERROR(Data4!DB$70),0,Data4!DB$70)","v":0},{"$f":"IF(ISERROR(Data4!DC$70),0,Data4!DC$70)","v":0},{"$f":"IF(ISERROR(Data4!DD$70),0,Data4!DD$70)","v":0},{"$f":"IF(ISERROR(Data4!DE$70),0,Data4!DE$70)","v":0},{"$f":"IF(ISERROR(Data4!DF$70),0,Data4!DF$70)","v":0},{"$f":"IF(ISERROR(Data4!DG$70),0,Data4!DG$70)","v":0},{"$f":"IF(ISERROR(Data4!DH$70),0,Data4!DH$70)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$72","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$72),0,Data4!M$72)","v":0},{"$f":"IF(ISERROR(Data4!N$72),0,Data4!N$72)","v":0},{"$f":"IF(ISERROR(Data4!O$72),0,Data4!O$72)","v":0},{"$f":"IF(ISERROR(Data4!P$72),0,Data4!P$72)","v":0},{"$f":"IF(ISERROR(Data4!Q$72),0,Data4!Q$72)","v":0},{"$f":"IF(ISERROR(Data4!R$72),0,Data4!R$72)","v":0},{"$f":"IF(ISERROR(Data4!S$72),0,Data4!S$72)","v":0},{"$f":"IF(ISERROR(Data4!T$72),0,Data4!T$72)","v":0},{"$f":"IF(ISERROR(Data4!U$72),0,Data4!U$72)","v":0},{"$f":"IF(ISERROR(Data4!V$72),0,Data4!V$72)","v":0},{"$f":"IF(ISERROR(Data4!W$72),0,Data4!W$72)","v":0},{"$f":"IF(ISERROR(Data4!X$72),0,Data4!X$72)","v":0},{"$f":"IF(ISERROR(Data4!Y$72),0,Data4!Y$72)","v":0},{"$f":"IF(ISERROR(Data4!Z$72),0,Data4!Z$72)","v":0},{"$f":"IF(ISERROR(Data4!AA$72),0,Data4!AA$72)","v":0},{"$f":"IF(ISERROR(Data4!AB$72),0,Data4!AB$72)","v":0},{"$f":"IF(ISERROR(Data4!AC$72),0,Data4!AC$72)","v":0},{"$f":"IF(ISERROR(Data4!AD$72),0,Data4!AD$72)","v":0},{"$f":"IF(ISERROR(Data4!AE$72),0,Data4!AE$72)","v":0},{"$f":"IF(ISERROR(Data4!AF$72),0,Data4!AF$72)","v":0},{"$f":"IF(ISERROR(Data4!AG$72),0,Data4!AG$72)","v":0},{"$f":"IF(ISERROR(Data4!AH$72),0,Data4!AH$72)","v":0},{"$f":"IF(ISERROR(Data4!AI$72),0,Data4!AI$72)","v":0},{"$f":"IF(ISERROR(Data4!AJ$72),0,Data4!AJ$72)","v":0},{"$f":"IF(ISERROR(Data4!AK$72),0,Data4!AK$72)","v":0},{"$f":"IF(ISERROR(Data4!AL$72),0,Data4!AL$72)","v":0},{"$f":"IF(ISERROR(Data4!AM$72),0,Data4!AM$72)","v":0},{"$f":"IF(ISERROR(Data4!AN$72),0,Data4!AN$72)","v":0},{"$f":"IF(ISERROR(Data4!AO$72),0,Data4!AO$72)","v":0},{"$f":"IF(ISERROR(Data4!AP$72),0,Data4!AP$72)","v":0},{"$f":"IF(ISERROR(Data4!AQ$72),0,Data4!AQ$72)","v":0},{"$f":"IF(ISERROR(Data4!AR$72),0,Data4!AR$72)","v":0},{"$f":"IF(ISERROR(Data4!AS$72),0,Data4!AS$72)","v":0},{"$f":"IF(ISERROR(Data4!AT$72),0,Data4!AT$72)","v":0},{"$f":"IF(ISERROR(Data4!AU$72),0,Data4!AU$72)","v":0},{"$f":"IF(ISERROR(Data4!AV$72),0,Data4!AV$72)","v":0},{"$f":"IF(ISERROR(Data4!AW$72),0,Data4!AW$72)","v":0},{"$f":"IF(ISERROR(Data4!AX$72),0,Data4!AX$72)","v":0},{"$f":"IF(ISERROR(Data4!AY$72),0,Data4!AY$72)","v":0},{"$f":"IF(ISERROR(Data4!AZ$72),0,Data4!AZ$72)","v":0},{"$f":"IF(ISERROR(Data4!BA$72),0,Data4!BA$72)","v":0},{"$f":"IF(ISERROR(Data4!BB$72),0,Data4!BB$72)","v":0},{"$f":"IF(ISERROR(Data4!BC$72),0,Data4!BC$72)","v":0},{"$f":"IF(ISERROR(Data4!BD$72),0,Data4!BD$72)","v":0},{"$f":"IF(ISERROR(Data4!BE$72),0,Data4!BE$72)","v":0},{"$f":"IF(ISERROR(Data4!BF$72),0,Data4!BF$72)","v":0},{"$f":"IF(ISERROR(Data4!BG$72),0,Data4!BG$72)","v":0},{"$f":"IF(ISERROR(Data4!BH$72),0,Data4!BH$72)","v":0},{"$f":"IF(ISERROR(Data4!BI$72),0,Data4!BI$72)","v":0},{"$f":"IF(ISERROR(Data4!BJ$72),0,Data4!BJ$72)","v":0},{"$f":"IF(ISERROR(Data4!BK$72),0,Data4!BK$72)","v":0},{"$f":"IF(ISERROR(Data4!BL$72),0,Data4!BL$72)","v":0},{"$f":"IF(ISERROR(Data4!BM$72),0,Data4!BM$72)","v":0},{"$f":"IF(ISERROR(Data4!BN$72),0,Data4!BN$72)","v":0},{"$f":"IF(ISERROR(Data4!BO$72),0,Data4!BO$72)","v":0},{"$f":"IF(ISERROR(Data4!BP$72),0,Data4!BP$72)","v":0},{"$f":"IF(ISERROR(Data4!BQ$72),0,Data4!BQ$72)","v":0},{"$f":"IF(ISERROR(Data4!BR$72),0,Data4!BR$72)","v":0},{"$f":"IF(ISERROR(Data4!BS$72),0,Data4!BS$72)","v":0},{"$f":"IF(ISERROR(Data4!BT$72),0,Data4!BT$72)","v":0},{"$f":"IF(ISERROR(Data4!BU$72),0,Data4!BU$72)","v":0},{"$f":"IF(ISERROR(Data4!BV$72),0,Data4!BV$72)","v":0},{"$f":"IF(ISERROR(Data4!BW$72),0,Data4!BW$72)","v":0},{"$f":"IF(ISERROR(Data4!BX$72),0,Data4!BX$72)","v":0},{"$f":"IF(ISERROR(Data4!BY$72),0,Data4!BY$72)","v":0},{"$f":"IF(ISERROR(Data4!BZ$72),0,Data4!BZ$72)","v":0},{"$f":"IF(ISERROR(Data4!CA$72),0,Data4!CA$72)","v":0},{"$f":"IF(ISERROR(Data4!CB$72),0,Data4!CB$72)","v":0},{"$f":"IF(ISERROR(Data4!CC$72),0,Data4!CC$72)","v":0},{"$f":"IF(ISERROR(Data4!CD$72),0,Data4!CD$72)","v":0},{"$f":"IF(ISERROR(Data4!CE$72),0,Data4!CE$72)","v":0},{"$f":"IF(ISERROR(Data4!CF$72),0,Data4!CF$72)","v":0},{"$f":"IF(ISERROR(Data4!CG$72),0,Data4!CG$72)","v":0},{"$f":"IF(ISERROR(Data4!CH$72),0,Data4!CH$72)","v":0},{"$f":"IF(ISERROR(Data4!CI$72),0,Data4!CI$72)","v":0},{"$f":"IF(ISERROR(Data4!CJ$72),0,Data4!CJ$72)","v":0},{"$f":"IF(ISERROR(Data4!CK$72),0,Data4!CK$72)","v":0},{"$f":"IF(ISERROR(Data4!CL$72),0,Data4!CL$72)","v":0},{"$f":"IF(ISERROR(Data4!CM$72),0,Data4!CM$72)","v":0},{"$f":"IF(ISERROR(Data4!CN$72),0,Data4!CN$72)","v":0},{"$f":"IF(ISERROR(Data4!CO$72),0,Data4!CO$72)","v":0},{"$f":"IF(ISERROR(Data4!CP$72),0,Data4!CP$72)","v":0},{"$f":"IF(ISERROR(Data4!CQ$72),0,Data4!CQ$72)","v":0},{"$f":"IF(ISERROR(Data4!CR$72),0,Data4!CR$72)","v":0},{"$f":"IF(ISERROR(Data4!CS$72),0,Data4!CS$72)","v":0},{"$f":"IF(ISERROR(Data4!CT$72),0,Data4!CT$72)","v":0},{"$f":"IF(ISERROR(Data4!CU$72),0,Data4!CU$72)","v":0},{"$f":"IF(ISERROR(Data4!CV$72),0,Data4!CV$72)","v":0},{"$f":"IF(ISERROR(Data4!CW$72),0,Data4!CW$72)","v":0},{"$f":"IF(ISERROR(Data4!CX$72),0,Data4!CX$72)","v":0},{"$f":"IF(ISERROR(Data4!CY$72),0,Data4!CY$72)","v":0},{"$f":"IF(ISERROR(Data4!CZ$72),0,Data4!CZ$72)","v":0},{"$f":"IF(ISERROR(Data4!DA$72),0,Data4!DA$72)","v":0},{"$f":"IF(ISERROR(Data4!DB$72),0,Data4!DB$72)","v":0},{"$f":"IF(ISERROR(Data4!DC$72),0,Data4!DC$72)","v":0},{"$f":"IF(ISERROR(Data4!DD$72),0,Data4!DD$72)","v":0},{"$f":"IF(ISERROR(Data4!DE$72),0,Data4!DE$72)","v":0},{"$f":"IF(ISERROR(Data4!DF$72),0,Data4!DF$72)","v":0},{"$f":"IF(ISERROR(Data4!DG$72),0,Data4!DG$72)","v":0},{"$f":"IF(ISERROR(Data4!DH$72),0,Data4!DH$72)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$73","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$73),0,Data4!M$73)","v":0},{"$f":"IF(ISERROR(Data4!N$73),0,Data4!N$73)","v":0},{"$f":"IF(ISERROR(Data4!O$73),0,Data4!O$73)","v":0},{"$f":"IF(ISERROR(Data4!P$73),0,Data4!P$73)","v":0},{"$f":"IF(ISERROR(Data4!Q$73),0,Data4!Q$73)","v":0},{"$f":"IF(ISERROR(Data4!R$73),0,Data4!R$73)","v":0},{"$f":"IF(ISERROR(Data4!S$73),0,Data4!S$73)","v":0},{"$f":"IF(ISERROR(Data4!T$73),0,Data4!T$73)","v":0},{"$f":"IF(ISERROR(Data4!U$73),0,Data4!U$73)","v":0},{"$f":"IF(ISERROR(Data4!V$73),0,Data4!V$73)","v":0},{"$f":"IF(ISERROR(Data4!W$73),0,Data4!W$73)","v":0},{"$f":"IF(ISERROR(Data4!X$73),0,Data4!X$73)","v":0},{"$f":"IF(ISERROR(Data4!Y$73),0,Data4!Y$73)","v":0},{"$f":"IF(ISERROR(Data4!Z$73),0,Data4!Z$73)","v":0},{"$f":"IF(ISERROR(Data4!AA$73),0,Data4!AA$73)","v":0},{"$f":"IF(ISERROR(Data4!AB$73),0,Data4!AB$73)","v":0},{"$f":"IF(ISERROR(Data4!AC$73),0,Data4!AC$73)","v":0},{"$f":"IF(ISERROR(Data4!AD$73),0,Data4!AD$73)","v":0},{"$f":"IF(ISERROR(Data4!AE$73),0,Data4!AE$73)","v":0},{"$f":"IF(ISERROR(Data4!AF$73),0,Data4!AF$73)","v":0},{"$f":"IF(ISERROR(Data4!AG$73),0,Data4!AG$73)","v":0},{"$f":"IF(ISERROR(Data4!AH$73),0,Data4!AH$73)","v":0},{"$f":"IF(ISERROR(Data4!AI$73),0,Data4!AI$73)","v":0},{"$f":"IF(ISERROR(Data4!AJ$73),0,Data4!AJ$73)","v":0},{"$f":"IF(ISERROR(Data4!AK$73),0,Data4!AK$73)","v":0},{"$f":"IF(ISERROR(Data4!AL$73),0,Data4!AL$73)","v":0},{"$f":"IF(ISERROR(Data4!AM$73),0,Data4!AM$73)","v":0},{"$f":"IF(ISERROR(Data4!AN$73),0,Data4!AN$73)","v":0},{"$f":"IF(ISERROR(Data4!AO$73),0,Data4!AO$73)","v":0},{"$f":"IF(ISERROR(Data4!AP$73),0,Data4!AP$73)","v":0},{"$f":"IF(ISERROR(Data4!AQ$73),0,Data4!AQ$73)","v":0},{"$f":"IF(ISERROR(Data4!AR$73),0,Data4!AR$73)","v":0},{"$f":"IF(ISERROR(Data4!AS$73),0,Data4!AS$73)","v":0},{"$f":"IF(ISERROR(Data4!AT$73),0,Data4!AT$73)","v":0},{"$f":"IF(ISERROR(Data4!AU$73),0,Data4!AU$73)","v":0},{"$f":"IF(ISERROR(Data4!AV$73),0,Data4!AV$73)","v":0},{"$f":"IF(ISERROR(Data4!AW$73),0,Data4!AW$73)","v":0},{"$f":"IF(ISERROR(Data4!AX$73),0,Data4!AX$73)","v":0},{"$f":"IF(ISERROR(Data4!AY$73),0,Data4!AY$73)","v":0},{"$f":"IF(ISERROR(Data4!AZ$73),0,Data4!AZ$73)","v":0},{"$f":"IF(ISERROR(Data4!BA$73),0,Data4!BA$73)","v":0},{"$f":"IF(ISERROR(Data4!BB$73),0,Data4!BB$73)","v":0},{"$f":"IF(ISERROR(Data4!BC$73),0,Data4!BC$73)","v":0},{"$f":"IF(ISERROR(Data4!BD$73),0,Data4!BD$73)","v":0},{"$f":"IF(ISERROR(Data4!BE$73),0,Data4!BE$73)","v":0},{"$f":"IF(ISERROR(Data4!BF$73),0,Data4!BF$73)","v":0},{"$f":"IF(ISERROR(Data4!BG$73),0,Data4!BG$73)","v":0},{"$f":"IF(ISERROR(Data4!BH$73),0,Data4!BH$73)","v":0},{"$f":"IF(ISERROR(Data4!BI$73),0,Data4!BI$73)","v":0},{"$f":"IF(ISERROR(Data4!BJ$73),0,Data4!BJ$73)","v":0},{"$f":"IF(ISERROR(Data4!BK$73),0,Data4!BK$73)","v":0},{"$f":"IF(ISERROR(Data4!BL$73),0,Data4!BL$73)","v":0},{"$f":"IF(ISERROR(Data4!BM$73),0,Data4!BM$73)","v":0},{"$f":"IF(ISERROR(Data4!BN$73),0,Data4!BN$73)","v":0},{"$f":"IF(ISERROR(Data4!BO$73),0,Data4!BO$73)","v":0},{"$f":"IF(ISERROR(Data4!BP$73),0,Data4!BP$73)","v":0},{"$f":"IF(ISERROR(Data4!BQ$73),0,Data4!BQ$73)","v":0},{"$f":"IF(ISERROR(Data4!BR$73),0,Data4!BR$73)","v":0},{"$f":"IF(ISERROR(Data4!BS$73),0,Data4!BS$73)","v":0},{"$f":"IF(ISERROR(Data4!BT$73),0,Data4!BT$73)","v":0},{"$f":"IF(ISERROR(Data4!BU$73),0,Data4!BU$73)","v":0},{"$f":"IF(ISERROR(Data4!BV$73),0,Data4!BV$73)","v":0},{"$f":"IF(ISERROR(Data4!BW$73),0,Data4!BW$73)","v":0},{"$f":"IF(ISERROR(Data4!BX$73),0,Data4!BX$73)","v":0},{"$f":"IF(ISERROR(Data4!BY$73),0,Data4!BY$73)","v":0},{"$f":"IF(ISERROR(Data4!BZ$73),0,Data4!BZ$73)","v":0},{"$f":"IF(ISERROR(Data4!CA$73),0,Data4!CA$73)","v":0},{"$f":"IF(ISERROR(Data4!CB$73),0,Data4!CB$73)","v":0},{"$f":"IF(ISERROR(Data4!CC$73),0,Data4!CC$73)","v":0},{"$f":"IF(ISERROR(Data4!CD$73),0,Data4!CD$73)","v":0},{"$f":"IF(ISERROR(Data4!CE$73),0,Data4!CE$73)","v":0},{"$f":"IF(ISERROR(Data4!CF$73),0,Data4!CF$73)","v":0},{"$f":"IF(ISERROR(Data4!CG$73),0,Data4!CG$73)","v":0},{"$f":"IF(ISERROR(Data4!CH$73),0,Data4!CH$73)","v":0},{"$f":"IF(ISERROR(Data4!CI$73),0,Data4!CI$73)","v":0},{"$f":"IF(ISERROR(Data4!CJ$73),0,Data4!CJ$73)","v":0},{"$f":"IF(ISERROR(Data4!CK$73),0,Data4!CK$73)","v":0},{"$f":"IF(ISERROR(Data4!CL$73),0,Data4!CL$73)","v":0},{"$f":"IF(ISERROR(Data4!CM$73),0,Data4!CM$73)","v":0},{"$f":"IF(ISERROR(Data4!CN$73),0,Data4!CN$73)","v":0},{"$f":"IF(ISERROR(Data4!CO$73),0,Data4!CO$73)","v":0},{"$f":"IF(ISERROR(Data4!CP$73),0,Data4!CP$73)","v":0},{"$f":"IF(ISERROR(Data4!CQ$73),0,Data4!CQ$73)","v":0},{"$f":"IF(ISERROR(Data4!CR$73),0,Data4!CR$73)","v":0},{"$f":"IF(ISERROR(Data4!CS$73),0,Data4!CS$73)","v":0},{"$f":"IF(ISERROR(Data4!CT$73),0,Data4!CT$73)","v":0},{"$f":"IF(ISERROR(Data4!CU$73),0,Data4!CU$73)","v":0},{"$f":"IF(ISERROR(Data4!CV$73),0,Data4!CV$73)","v":0},{"$f":"IF(ISERROR(Data4!CW$73),0,Data4!CW$73)","v":0},{"$f":"IF(ISERROR(Data4!CX$73),0,Data4!CX$73)","v":0},{"$f":"IF(ISERROR(Data4!CY$73),0,Data4!CY$73)","v":0},{"$f":"IF(ISERROR(Data4!CZ$73),0,Data4!CZ$73)","v":0},{"$f":"IF(ISERROR(Data4!DA$73),0,Data4!DA$73)","v":0},{"$f":"IF(ISERROR(Data4!DB$73),0,Data4!DB$73)","v":0},{"$f":"IF(ISERROR(Data4!DC$73),0,Data4!DC$73)","v":0},{"$f":"IF(ISERROR(Data4!DD$73),0,Data4!DD$73)","v":0},{"$f":"IF(ISERROR(Data4!DE$73),0,Data4!DE$73)","v":0},{"$f":"IF(ISERROR(Data4!DF$73),0,Data4!DF$73)","v":0},{"$f":"IF(ISERROR(Data4!DG$73),0,Data4!DG$73)","v":0},{"$f":"IF(ISERROR(Data4!DH$73),0,Data4!DH$73)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$74","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$74),0,Data4!M$74)","v":0},{"$f":"IF(ISERROR(Data4!N$74),0,Data4!N$74)","v":0},{"$f":"IF(ISERROR(Data4!O$74),0,Data4!O$74)","v":0},{"$f":"IF(ISERROR(Data4!P$74),0,Data4!P$74)","v":0},{"$f":"IF(ISERROR(Data4!Q$74),0,Data4!Q$74)","v":0},{"$f":"IF(ISERROR(Data4!R$74),0,Data4!R$74)","v":0},{"$f":"IF(ISERROR(Data4!S$74),0,Data4!S$74)","v":0},{"$f":"IF(ISERROR(Data4!T$74),0,Data4!T$74)","v":0},{"$f":"IF(ISERROR(Data4!U$74),0,Data4!U$74)","v":0},{"$f":"IF(ISERROR(Data4!V$74),0,Data4!V$74)","v":0},{"$f":"IF(ISERROR(Data4!W$74),0,Data4!W$74)","v":0},{"$f":"IF(ISERROR(Data4!X$74),0,Data4!X$74)","v":0},{"$f":"IF(ISERROR(Data4!Y$74),0,Data4!Y$74)","v":0},{"$f":"IF(ISERROR(Data4!Z$74),0,Data4!Z$74)","v":0},{"$f":"IF(ISERROR(Data4!AA$74),0,Data4!AA$74)","v":0},{"$f":"IF(ISERROR(Data4!AB$74),0,Data4!AB$74)","v":0},{"$f":"IF(ISERROR(Data4!AC$74),0,Data4!AC$74)","v":0},{"$f":"IF(ISERROR(Data4!AD$74),0,Data4!AD$74)","v":0},{"$f":"IF(ISERROR(Data4!AE$74),0,Data4!AE$74)","v":0},{"$f":"IF(ISERROR(Data4!AF$74),0,Data4!AF$74)","v":0},{"$f":"IF(ISERROR(Data4!AG$74),0,Data4!AG$74)","v":0},{"$f":"IF(ISERROR(Data4!AH$74),0,Data4!AH$74)","v":0},{"$f":"IF(ISERROR(Data4!AI$74),0,Data4!AI$74)","v":0},{"$f":"IF(ISERROR(Data4!AJ$74),0,Data4!AJ$74)","v":0},{"$f":"IF(ISERROR(Data4!AK$74),0,Data4!AK$74)","v":0},{"$f":"IF(ISERROR(Data4!AL$74),0,Data4!AL$74)","v":0},{"$f":"IF(ISERROR(Data4!AM$74),0,Data4!AM$74)","v":0},{"$f":"IF(ISERROR(Data4!AN$74),0,Data4!AN$74)","v":0},{"$f":"IF(ISERROR(Data4!AO$74),0,Data4!AO$74)","v":0},{"$f":"IF(ISERROR(Data4!AP$74),0,Data4!AP$74)","v":0},{"$f":"IF(ISERROR(Data4!AQ$74),0,Data4!AQ$74)","v":0},{"$f":"IF(ISERROR(Data4!AR$74),0,Data4!AR$74)","v":0},{"$f":"IF(ISERROR(Data4!AS$74),0,Data4!AS$74)","v":0},{"$f":"IF(ISERROR(Data4!AT$74),0,Data4!AT$74)","v":0},{"$f":"IF(ISERROR(Data4!AU$74),0,Data4!AU$74)","v":0},{"$f":"IF(ISERROR(Data4!AV$74),0,Data4!AV$74)","v":0},{"$f":"IF(ISERROR(Data4!AW$74),0,Data4!AW$74)","v":0},{"$f":"IF(ISERROR(Data4!AX$74),0,Data4!AX$74)","v":0},{"$f":"IF(ISERROR(Data4!AY$74),0,Data4!AY$74)","v":0},{"$f":"IF(ISERROR(Data4!AZ$74),0,Data4!AZ$74)","v":0},{"$f":"IF(ISERROR(Data4!BA$74),0,Data4!BA$74)","v":0},{"$f":"IF(ISERROR(Data4!BB$74),0,Data4!BB$74)","v":0},{"$f":"IF(ISERROR(Data4!BC$74),0,Data4!BC$74)","v":0},{"$f":"IF(ISERROR(Data4!BD$74),0,Data4!BD$74)","v":0},{"$f":"IF(ISERROR(Data4!BE$74),0,Data4!BE$74)","v":0},{"$f":"IF(ISERROR(Data4!BF$74),0,Data4!BF$74)","v":0},{"$f":"IF(ISERROR(Data4!BG$74),0,Data4!BG$74)","v":0},{"$f":"IF(ISERROR(Data4!BH$74),0,Data4!BH$74)","v":0},{"$f":"IF(ISERROR(Data4!BI$74),0,Data4!BI$74)","v":0},{"$f":"IF(ISERROR(Data4!BJ$74),0,Data4!BJ$74)","v":0},{"$f":"IF(ISERROR(Data4!BK$74),0,Data4!BK$74)","v":0},{"$f":"IF(ISERROR(Data4!BL$74),0,Data4!BL$74)","v":0},{"$f":"IF(ISERROR(Data4!BM$74),0,Data4!BM$74)","v":0},{"$f":"IF(ISERROR(Data4!BN$74),0,Data4!BN$74)","v":0},{"$f":"IF(ISERROR(Data4!BO$74),0,Data4!BO$74)","v":0},{"$f":"IF(ISERROR(Data4!BP$74),0,Data4!BP$74)","v":0},{"$f":"IF(ISERROR(Data4!BQ$74),0,Data4!BQ$74)","v":0},{"$f":"IF(ISERROR(Data4!BR$74),0,Data4!BR$74)","v":0},{"$f":"IF(ISERROR(Data4!BS$74),0,Data4!BS$74)","v":0},{"$f":"IF(ISERROR(Data4!BT$74),0,Data4!BT$74)","v":0},{"$f":"IF(ISERROR(Data4!BU$74),0,Data4!BU$74)","v":0},{"$f":"IF(ISERROR(Data4!BV$74),0,Data4!BV$74)","v":0},{"$f":"IF(ISERROR(Data4!BW$74),0,Data4!BW$74)","v":0},{"$f":"IF(ISERROR(Data4!BX$74),0,Data4!BX$74)","v":0},{"$f":"IF(ISERROR(Data4!BY$74),0,Data4!BY$74)","v":0},{"$f":"IF(ISERROR(Data4!BZ$74),0,Data4!BZ$74)","v":0},{"$f":"IF(ISERROR(Data4!CA$74),0,Data4!CA$74)","v":0},{"$f":"IF(ISERROR(Data4!CB$74),0,Data4!CB$74)","v":0},{"$f":"IF(ISERROR(Data4!CC$74),0,Data4!CC$74)","v":0},{"$f":"IF(ISERROR(Data4!CD$74),0,Data4!CD$74)","v":0},{"$f":"IF(ISERROR(Data4!CE$74),0,Data4!CE$74)","v":0},{"$f":"IF(ISERROR(Data4!CF$74),0,Data4!CF$74)","v":0},{"$f":"IF(ISERROR(Data4!CG$74),0,Data4!CG$74)","v":0},{"$f":"IF(ISERROR(Data4!CH$74),0,Data4!CH$74)","v":0},{"$f":"IF(ISERROR(Data4!CI$74),0,Data4!CI$74)","v":0},{"$f":"IF(ISERROR(Data4!CJ$74),0,Data4!CJ$74)","v":0},{"$f":"IF(ISERROR(Data4!CK$74),0,Data4!CK$74)","v":0},{"$f":"IF(ISERROR(Data4!CL$74),0,Data4!CL$74)","v":0},{"$f":"IF(ISERROR(Data4!CM$74),0,Data4!CM$74)","v":0},{"$f":"IF(ISERROR(Data4!CN$74),0,Data4!CN$74)","v":0},{"$f":"IF(ISERROR(Data4!CO$74),0,Data4!CO$74)","v":0},{"$f":"IF(ISERROR(Data4!CP$74),0,Data4!CP$74)","v":0},{"$f":"IF(ISERROR(Data4!CQ$74),0,Data4!CQ$74)","v":0},{"$f":"IF(ISERROR(Data4!CR$74),0,Data4!CR$74)","v":0},{"$f":"IF(ISERROR(Data4!CS$74),0,Data4!CS$74)","v":0},{"$f":"IF(ISERROR(Data4!CT$74),0,Data4!CT$74)","v":0},{"$f":"IF(ISERROR(Data4!CU$74),0,Data4!CU$74)","v":0},{"$f":"IF(ISERROR(Data4!CV$74),0,Data4!CV$74)","v":0},{"$f":"IF(ISERROR(Data4!CW$74),0,Data4!CW$74)","v":0},{"$f":"IF(ISERROR(Data4!CX$74),0,Data4!CX$74)","v":0},{"$f":"IF(ISERROR(Data4!CY$74),0,Data4!CY$74)","v":0},{"$f":"IF(ISERROR(Data4!CZ$74),0,Data4!CZ$74)","v":0},{"$f":"IF(ISERROR(Data4!DA$74),0,Data4!DA$74)","v":0},{"$f":"IF(ISERROR(Data4!DB$74),0,Data4!DB$74)","v":0},{"$f":"IF(ISERROR(Data4!DC$74),0,Data4!DC$74)","v":0},{"$f":"IF(ISERROR(Data4!DD$74),0,Data4!DD$74)","v":0},{"$f":"IF(ISERROR(Data4!DE$74),0,Data4!DE$74)","v":0},{"$f":"IF(ISERROR(Data4!DF$74),0,Data4!DF$74)","v":0},{"$f":"IF(ISERROR(Data4!DG$74),0,Data4!DG$74)","v":0},{"$f":"IF(ISERROR(Data4!DH$74),0,Data4!DH$74)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.6","index":27,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O7&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.6\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$76","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$76),0,Data4!M$76)","v":0},{"$f":"IF(ISERROR(Data4!N$76),0,Data4!N$76)","v":0},{"$f":"IF(ISERROR(Data4!O$76),0,Data4!O$76)","v":0},{"$f":"IF(ISERROR(Data4!P$76),0,Data4!P$76)","v":0},{"$f":"IF(ISERROR(Data4!Q$76),0,Data4!Q$76)","v":0},{"$f":"IF(ISERROR(Data4!R$76),0,Data4!R$76)","v":0},{"$f":"IF(ISERROR(Data4!S$76),0,Data4!S$76)","v":0},{"$f":"IF(ISERROR(Data4!T$76),0,Data4!T$76)","v":0},{"$f":"IF(ISERROR(Data4!U$76),0,Data4!U$76)","v":0},{"$f":"IF(ISERROR(Data4!V$76),0,Data4!V$76)","v":0},{"$f":"IF(ISERROR(Data4!W$76),0,Data4!W$76)","v":0},{"$f":"IF(ISERROR(Data4!X$76),0,Data4!X$76)","v":0},{"$f":"IF(ISERROR(Data4!Y$76),0,Data4!Y$76)","v":0},{"$f":"IF(ISERROR(Data4!Z$76),0,Data4!Z$76)","v":0},{"$f":"IF(ISERROR(Data4!AA$76),0,Data4!AA$76)","v":0},{"$f":"IF(ISERROR(Data4!AB$76),0,Data4!AB$76)","v":0},{"$f":"IF(ISERROR(Data4!AC$76),0,Data4!AC$76)","v":0},{"$f":"IF(ISERROR(Data4!AD$76),0,Data4!AD$76)","v":0},{"$f":"IF(ISERROR(Data4!AE$76),0,Data4!AE$76)","v":0},{"$f":"IF(ISERROR(Data4!AF$76),0,Data4!AF$76)","v":0},{"$f":"IF(ISERROR(Data4!AG$76),0,Data4!AG$76)","v":0},{"$f":"IF(ISERROR(Data4!AH$76),0,Data4!AH$76)","v":0},{"$f":"IF(ISERROR(Data4!AI$76),0,Data4!AI$76)","v":0},{"$f":"IF(ISERROR(Data4!AJ$76),0,Data4!AJ$76)","v":0},{"$f":"IF(ISERROR(Data4!AK$76),0,Data4!AK$76)","v":0},{"$f":"IF(ISERROR(Data4!AL$76),0,Data4!AL$76)","v":0},{"$f":"IF(ISERROR(Data4!AM$76),0,Data4!AM$76)","v":0},{"$f":"IF(ISERROR(Data4!AN$76),0,Data4!AN$76)","v":0},{"$f":"IF(ISERROR(Data4!AO$76),0,Data4!AO$76)","v":0},{"$f":"IF(ISERROR(Data4!AP$76),0,Data4!AP$76)","v":0},{"$f":"IF(ISERROR(Data4!AQ$76),0,Data4!AQ$76)","v":0},{"$f":"IF(ISERROR(Data4!AR$76),0,Data4!AR$76)","v":0},{"$f":"IF(ISERROR(Data4!AS$76),0,Data4!AS$76)","v":0},{"$f":"IF(ISERROR(Data4!AT$76),0,Data4!AT$76)","v":0},{"$f":"IF(ISERROR(Data4!AU$76),0,Data4!AU$76)","v":0},{"$f":"IF(ISERROR(Data4!AV$76),0,Data4!AV$76)","v":0},{"$f":"IF(ISERROR(Data4!AW$76),0,Data4!AW$76)","v":0},{"$f":"IF(ISERROR(Data4!AX$76),0,Data4!AX$76)","v":0},{"$f":"IF(ISERROR(Data4!AY$76),0,Data4!AY$76)","v":0},{"$f":"IF(ISERROR(Data4!AZ$76),0,Data4!AZ$76)","v":0},{"$f":"IF(ISERROR(Data4!BA$76),0,Data4!BA$76)","v":0},{"$f":"IF(ISERROR(Data4!BB$76),0,Data4!BB$76)","v":0},{"$f":"IF(ISERROR(Data4!BC$76),0,Data4!BC$76)","v":0},{"$f":"IF(ISERROR(Data4!BD$76),0,Data4!BD$76)","v":0},{"$f":"IF(ISERROR(Data4!BE$76),0,Data4!BE$76)","v":0},{"$f":"IF(ISERROR(Data4!BF$76),0,Data4!BF$76)","v":0},{"$f":"IF(ISERROR(Data4!BG$76),0,Data4!BG$76)","v":0},{"$f":"IF(ISERROR(Data4!BH$76),0,Data4!BH$76)","v":0},{"$f":"IF(ISERROR(Data4!BI$76),0,Data4!BI$76)","v":0},{"$f":"IF(ISERROR(Data4!BJ$76),0,Data4!BJ$76)","v":0},{"$f":"IF(ISERROR(Data4!BK$76),0,Data4!BK$76)","v":0},{"$f":"IF(ISERROR(Data4!BL$76),0,Data4!BL$76)","v":0},{"$f":"IF(ISERROR(Data4!BM$76),0,Data4!BM$76)","v":0},{"$f":"IF(ISERROR(Data4!BN$76),0,Data4!BN$76)","v":0},{"$f":"IF(ISERROR(Data4!BO$76),0,Data4!BO$76)","v":0},{"$f":"IF(ISERROR(Data4!BP$76),0,Data4!BP$76)","v":0},{"$f":"IF(ISERROR(Data4!BQ$76),0,Data4!BQ$76)","v":0},{"$f":"IF(ISERROR(Data4!BR$76),0,Data4!BR$76)","v":0},{"$f":"IF(ISERROR(Data4!BS$76),0,Data4!BS$76)","v":0},{"$f":"IF(ISERROR(Data4!BT$76),0,Data4!BT$76)","v":0},{"$f":"IF(ISERROR(Data4!BU$76),0,Data4!BU$76)","v":0},{"$f":"IF(ISERROR(Data4!BV$76),0,Data4!BV$76)","v":0},{"$f":"IF(ISERROR(Data4!BW$76),0,Data4!BW$76)","v":0},{"$f":"IF(ISERROR(Data4!BX$76),0,Data4!BX$76)","v":0},{"$f":"IF(ISERROR(Data4!BY$76),0,Data4!BY$76)","v":0},{"$f":"IF(ISERROR(Data4!BZ$76),0,Data4!BZ$76)","v":0},{"$f":"IF(ISERROR(Data4!CA$76),0,Data4!CA$76)","v":0},{"$f":"IF(ISERROR(Data4!CB$76),0,Data4!CB$76)","v":0},{"$f":"IF(ISERROR(Data4!CC$76),0,Data4!CC$76)","v":0},{"$f":"IF(ISERROR(Data4!CD$76),0,Data4!CD$76)","v":0},{"$f":"IF(ISERROR(Data4!CE$76),0,Data4!CE$76)","v":0},{"$f":"IF(ISERROR(Data4!CF$76),0,Data4!CF$76)","v":0},{"$f":"IF(ISERROR(Data4!CG$76),0,Data4!CG$76)","v":0},{"$f":"IF(ISERROR(Data4!CH$76),0,Data4!CH$76)","v":0},{"$f":"IF(ISERROR(Data4!CI$76),0,Data4!CI$76)","v":0},{"$f":"IF(ISERROR(Data4!CJ$76),0,Data4!CJ$76)","v":0},{"$f":"IF(ISERROR(Data4!CK$76),0,Data4!CK$76)","v":0},{"$f":"IF(ISERROR(Data4!CL$76),0,Data4!CL$76)","v":0},{"$f":"IF(ISERROR(Data4!CM$76),0,Data4!CM$76)","v":0},{"$f":"IF(ISERROR(Data4!CN$76),0,Data4!CN$76)","v":0},{"$f":"IF(ISERROR(Data4!CO$76),0,Data4!CO$76)","v":0},{"$f":"IF(ISERROR(Data4!CP$76),0,Data4!CP$76)","v":0},{"$f":"IF(ISERROR(Data4!CQ$76),0,Data4!CQ$76)","v":0},{"$f":"IF(ISERROR(Data4!CR$76),0,Data4!CR$76)","v":0},{"$f":"IF(ISERROR(Data4!CS$76),0,Data4!CS$76)","v":0},{"$f":"IF(ISERROR(Data4!CT$76),0,Data4!CT$76)","v":0},{"$f":"IF(ISERROR(Data4!CU$76),0,Data4!CU$76)","v":0},{"$f":"IF(ISERROR(Data4!CV$76),0,Data4!CV$76)","v":0},{"$f":"IF(ISERROR(Data4!CW$76),0,Data4!CW$76)","v":0},{"$f":"IF(ISERROR(Data4!CX$76),0,Data4!CX$76)","v":0},{"$f":"IF(ISERROR(Data4!CY$76),0,Data4!CY$76)","v":0},{"$f":"IF(ISERROR(Data4!CZ$76),0,Data4!CZ$76)","v":0},{"$f":"IF(ISERROR(Data4!DA$76),0,Data4!DA$76)","v":0},{"$f":"IF(ISERROR(Data4!DB$76),0,Data4!DB$76)","v":0},{"$f":"IF(ISERROR(Data4!DC$76),0,Data4!DC$76)","v":0},{"$f":"IF(ISERROR(Data4!DD$76),0,Data4!DD$76)","v":0},{"$f":"IF(ISERROR(Data4!DE$76),0,Data4!DE$76)","v":0},{"$f":"IF(ISERROR(Data4!DF$76),0,Data4!DF$76)","v":0},{"$f":"IF(ISERROR(Data4!DG$76),0,Data4!DG$76)","v":0},{"$f":"IF(ISERROR(Data4!DH$76),0,Data4!DH$76)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$77","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$77),0,Data4!M$77)","v":0},{"$f":"IF(ISERROR(Data4!N$77),0,Data4!N$77)","v":0},{"$f":"IF(ISERROR(Data4!O$77),0,Data4!O$77)","v":0},{"$f":"IF(ISERROR(Data4!P$77),0,Data4!P$77)","v":0},{"$f":"IF(ISERROR(Data4!Q$77),0,Data4!Q$77)","v":0},{"$f":"IF(ISERROR(Data4!R$77),0,Data4!R$77)","v":0},{"$f":"IF(ISERROR(Data4!S$77),0,Data4!S$77)","v":0},{"$f":"IF(ISERROR(Data4!T$77),0,Data4!T$77)","v":0},{"$f":"IF(ISERROR(Data4!U$77),0,Data4!U$77)","v":0},{"$f":"IF(ISERROR(Data4!V$77),0,Data4!V$77)","v":0},{"$f":"IF(ISERROR(Data4!W$77),0,Data4!W$77)","v":0},{"$f":"IF(ISERROR(Data4!X$77),0,Data4!X$77)","v":0},{"$f":"IF(ISERROR(Data4!Y$77),0,Data4!Y$77)","v":0},{"$f":"IF(ISERROR(Data4!Z$77),0,Data4!Z$77)","v":0},{"$f":"IF(ISERROR(Data4!AA$77),0,Data4!AA$77)","v":0},{"$f":"IF(ISERROR(Data4!AB$77),0,Data4!AB$77)","v":0},{"$f":"IF(ISERROR(Data4!AC$77),0,Data4!AC$77)","v":0},{"$f":"IF(ISERROR(Data4!AD$77),0,Data4!AD$77)","v":0},{"$f":"IF(ISERROR(Data4!AE$77),0,Data4!AE$77)","v":0},{"$f":"IF(ISERROR(Data4!AF$77),0,Data4!AF$77)","v":0},{"$f":"IF(ISERROR(Data4!AG$77),0,Data4!AG$77)","v":0},{"$f":"IF(ISERROR(Data4!AH$77),0,Data4!AH$77)","v":0},{"$f":"IF(ISERROR(Data4!AI$77),0,Data4!AI$77)","v":0},{"$f":"IF(ISERROR(Data4!AJ$77),0,Data4!AJ$77)","v":0},{"$f":"IF(ISERROR(Data4!AK$77),0,Data4!AK$77)","v":0},{"$f":"IF(ISERROR(Data4!AL$77),0,Data4!AL$77)","v":0},{"$f":"IF(ISERROR(Data4!AM$77),0,Data4!AM$77)","v":0},{"$f":"IF(ISERROR(Data4!AN$77),0,Data4!AN$77)","v":0},{"$f":"IF(ISERROR(Data4!AO$77),0,Data4!AO$77)","v":0},{"$f":"IF(ISERROR(Data4!AP$77),0,Data4!AP$77)","v":0},{"$f":"IF(ISERROR(Data4!AQ$77),0,Data4!AQ$77)","v":0},{"$f":"IF(ISERROR(Data4!AR$77),0,Data4!AR$77)","v":0},{"$f":"IF(ISERROR(Data4!AS$77),0,Data4!AS$77)","v":0},{"$f":"IF(ISERROR(Data4!AT$77),0,Data4!AT$77)","v":0},{"$f":"IF(ISERROR(Data4!AU$77),0,Data4!AU$77)","v":0},{"$f":"IF(ISERROR(Data4!AV$77),0,Data4!AV$77)","v":0},{"$f":"IF(ISERROR(Data4!AW$77),0,Data4!AW$77)","v":0},{"$f":"IF(ISERROR(Data4!AX$77),0,Data4!AX$77)","v":0},{"$f":"IF(ISERROR(Data4!AY$77),0,Data4!AY$77)","v":0},{"$f":"IF(ISERROR(Data4!AZ$77),0,Data4!AZ$77)","v":0},{"$f":"IF(ISERROR(Data4!BA$77),0,Data4!BA$77)","v":0},{"$f":"IF(ISERROR(Data4!BB$77),0,Data4!BB$77)","v":0},{"$f":"IF(ISERROR(Data4!BC$77),0,Data4!BC$77)","v":0},{"$f":"IF(ISERROR(Data4!BD$77),0,Data4!BD$77)","v":0},{"$f":"IF(ISERROR(Data4!BE$77),0,Data4!BE$77)","v":0},{"$f":"IF(ISERROR(Data4!BF$77),0,Data4!BF$77)","v":0},{"$f":"IF(ISERROR(Data4!BG$77),0,Data4!BG$77)","v":0},{"$f":"IF(ISERROR(Data4!BH$77),0,Data4!BH$77)","v":0},{"$f":"IF(ISERROR(Data4!BI$77),0,Data4!BI$77)","v":0},{"$f":"IF(ISERROR(Data4!BJ$77),0,Data4!BJ$77)","v":0},{"$f":"IF(ISERROR(Data4!BK$77),0,Data4!BK$77)","v":0},{"$f":"IF(ISERROR(Data4!BL$77),0,Data4!BL$77)","v":0},{"$f":"IF(ISERROR(Data4!BM$77),0,Data4!BM$77)","v":0},{"$f":"IF(ISERROR(Data4!BN$77),0,Data4!BN$77)","v":0},{"$f":"IF(ISERROR(Data4!BO$77),0,Data4!BO$77)","v":0},{"$f":"IF(ISERROR(Data4!BP$77),0,Data4!BP$77)","v":0},{"$f":"IF(ISERROR(Data4!BQ$77),0,Data4!BQ$77)","v":0},{"$f":"IF(ISERROR(Data4!BR$77),0,Data4!BR$77)","v":0},{"$f":"IF(ISERROR(Data4!BS$77),0,Data4!BS$77)","v":0},{"$f":"IF(ISERROR(Data4!BT$77),0,Data4!BT$77)","v":0},{"$f":"IF(ISERROR(Data4!BU$77),0,Data4!BU$77)","v":0},{"$f":"IF(ISERROR(Data4!BV$77),0,Data4!BV$77)","v":0},{"$f":"IF(ISERROR(Data4!BW$77),0,Data4!BW$77)","v":0},{"$f":"IF(ISERROR(Data4!BX$77),0,Data4!BX$77)","v":0},{"$f":"IF(ISERROR(Data4!BY$77),0,Data4!BY$77)","v":0},{"$f":"IF(ISERROR(Data4!BZ$77),0,Data4!BZ$77)","v":0},{"$f":"IF(ISERROR(Data4!CA$77),0,Data4!CA$77)","v":0},{"$f":"IF(ISERROR(Data4!CB$77),0,Data4!CB$77)","v":0},{"$f":"IF(ISERROR(Data4!CC$77),0,Data4!CC$77)","v":0},{"$f":"IF(ISERROR(Data4!CD$77),0,Data4!CD$77)","v":0},{"$f":"IF(ISERROR(Data4!CE$77),0,Data4!CE$77)","v":0},{"$f":"IF(ISERROR(Data4!CF$77),0,Data4!CF$77)","v":0},{"$f":"IF(ISERROR(Data4!CG$77),0,Data4!CG$77)","v":0},{"$f":"IF(ISERROR(Data4!CH$77),0,Data4!CH$77)","v":0},{"$f":"IF(ISERROR(Data4!CI$77),0,Data4!CI$77)","v":0},{"$f":"IF(ISERROR(Data4!CJ$77),0,Data4!CJ$77)","v":0},{"$f":"IF(ISERROR(Data4!CK$77),0,Data4!CK$77)","v":0},{"$f":"IF(ISERROR(Data4!CL$77),0,Data4!CL$77)","v":0},{"$f":"IF(ISERROR(Data4!CM$77),0,Data4!CM$77)","v":0},{"$f":"IF(ISERROR(Data4!CN$77),0,Data4!CN$77)","v":0},{"$f":"IF(ISERROR(Data4!CO$77),0,Data4!CO$77)","v":0},{"$f":"IF(ISERROR(Data4!CP$77),0,Data4!CP$77)","v":0},{"$f":"IF(ISERROR(Data4!CQ$77),0,Data4!CQ$77)","v":0},{"$f":"IF(ISERROR(Data4!CR$77),0,Data4!CR$77)","v":0},{"$f":"IF(ISERROR(Data4!CS$77),0,Data4!CS$77)","v":0},{"$f":"IF(ISERROR(Data4!CT$77),0,Data4!CT$77)","v":0},{"$f":"IF(ISERROR(Data4!CU$77),0,Data4!CU$77)","v":0},{"$f":"IF(ISERROR(Data4!CV$77),0,Data4!CV$77)","v":0},{"$f":"IF(ISERROR(Data4!CW$77),0,Data4!CW$77)","v":0},{"$f":"IF(ISERROR(Data4!CX$77),0,Data4!CX$77)","v":0},{"$f":"IF(ISERROR(Data4!CY$77),0,Data4!CY$77)","v":0},{"$f":"IF(ISERROR(Data4!CZ$77),0,Data4!CZ$77)","v":0},{"$f":"IF(ISERROR(Data4!DA$77),0,Data4!DA$77)","v":0},{"$f":"IF(ISERROR(Data4!DB$77),0,Data4!DB$77)","v":0},{"$f":"IF(ISERROR(Data4!DC$77),0,Data4!DC$77)","v":0},{"$f":"IF(ISERROR(Data4!DD$77),0,Data4!DD$77)","v":0},{"$f":"IF(ISERROR(Data4!DE$77),0,Data4!DE$77)","v":0},{"$f":"IF(ISERROR(Data4!DF$77),0,Data4!DF$77)","v":0},{"$f":"IF(ISERROR(Data4!DG$77),0,Data4!DG$77)","v":0},{"$f":"IF(ISERROR(Data4!DH$77),0,Data4!DH$77)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$78","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$78),0,Data4!M$78)","v":0},{"$f":"IF(ISERROR(Data4!N$78),0,Data4!N$78)","v":0},{"$f":"IF(ISERROR(Data4!O$78),0,Data4!O$78)","v":0},{"$f":"IF(ISERROR(Data4!P$78),0,Data4!P$78)","v":0},{"$f":"IF(ISERROR(Data4!Q$78),0,Data4!Q$78)","v":0},{"$f":"IF(ISERROR(Data4!R$78),0,Data4!R$78)","v":0},{"$f":"IF(ISERROR(Data4!S$78),0,Data4!S$78)","v":0},{"$f":"IF(ISERROR(Data4!T$78),0,Data4!T$78)","v":0},{"$f":"IF(ISERROR(Data4!U$78),0,Data4!U$78)","v":0},{"$f":"IF(ISERROR(Data4!V$78),0,Data4!V$78)","v":0},{"$f":"IF(ISERROR(Data4!W$78),0,Data4!W$78)","v":0},{"$f":"IF(ISERROR(Data4!X$78),0,Data4!X$78)","v":0},{"$f":"IF(ISERROR(Data4!Y$78),0,Data4!Y$78)","v":0},{"$f":"IF(ISERROR(Data4!Z$78),0,Data4!Z$78)","v":0},{"$f":"IF(ISERROR(Data4!AA$78),0,Data4!AA$78)","v":0},{"$f":"IF(ISERROR(Data4!AB$78),0,Data4!AB$78)","v":0},{"$f":"IF(ISERROR(Data4!AC$78),0,Data4!AC$78)","v":0},{"$f":"IF(ISERROR(Data4!AD$78),0,Data4!AD$78)","v":0},{"$f":"IF(ISERROR(Data4!AE$78),0,Data4!AE$78)","v":0},{"$f":"IF(ISERROR(Data4!AF$78),0,Data4!AF$78)","v":0},{"$f":"IF(ISERROR(Data4!AG$78),0,Data4!AG$78)","v":0},{"$f":"IF(ISERROR(Data4!AH$78),0,Data4!AH$78)","v":0},{"$f":"IF(ISERROR(Data4!AI$78),0,Data4!AI$78)","v":0},{"$f":"IF(ISERROR(Data4!AJ$78),0,Data4!AJ$78)","v":0},{"$f":"IF(ISERROR(Data4!AK$78),0,Data4!AK$78)","v":0},{"$f":"IF(ISERROR(Data4!AL$78),0,Data4!AL$78)","v":0},{"$f":"IF(ISERROR(Data4!AM$78),0,Data4!AM$78)","v":0},{"$f":"IF(ISERROR(Data4!AN$78),0,Data4!AN$78)","v":0},{"$f":"IF(ISERROR(Data4!AO$78),0,Data4!AO$78)","v":0},{"$f":"IF(ISERROR(Data4!AP$78),0,Data4!AP$78)","v":0},{"$f":"IF(ISERROR(Data4!AQ$78),0,Data4!AQ$78)","v":0},{"$f":"IF(ISERROR(Data4!AR$78),0,Data4!AR$78)","v":0},{"$f":"IF(ISERROR(Data4!AS$78),0,Data4!AS$78)","v":0},{"$f":"IF(ISERROR(Data4!AT$78),0,Data4!AT$78)","v":0},{"$f":"IF(ISERROR(Data4!AU$78),0,Data4!AU$78)","v":0},{"$f":"IF(ISERROR(Data4!AV$78),0,Data4!AV$78)","v":0},{"$f":"IF(ISERROR(Data4!AW$78),0,Data4!AW$78)","v":0},{"$f":"IF(ISERROR(Data4!AX$78),0,Data4!AX$78)","v":0},{"$f":"IF(ISERROR(Data4!AY$78),0,Data4!AY$78)","v":0},{"$f":"IF(ISERROR(Data4!AZ$78),0,Data4!AZ$78)","v":0},{"$f":"IF(ISERROR(Data4!BA$78),0,Data4!BA$78)","v":0},{"$f":"IF(ISERROR(Data4!BB$78),0,Data4!BB$78)","v":0},{"$f":"IF(ISERROR(Data4!BC$78),0,Data4!BC$78)","v":0},{"$f":"IF(ISERROR(Data4!BD$78),0,Data4!BD$78)","v":0},{"$f":"IF(ISERROR(Data4!BE$78),0,Data4!BE$78)","v":0},{"$f":"IF(ISERROR(Data4!BF$78),0,Data4!BF$78)","v":0},{"$f":"IF(ISERROR(Data4!BG$78),0,Data4!BG$78)","v":0},{"$f":"IF(ISERROR(Data4!BH$78),0,Data4!BH$78)","v":0},{"$f":"IF(ISERROR(Data4!BI$78),0,Data4!BI$78)","v":0},{"$f":"IF(ISERROR(Data4!BJ$78),0,Data4!BJ$78)","v":0},{"$f":"IF(ISERROR(Data4!BK$78),0,Data4!BK$78)","v":0},{"$f":"IF(ISERROR(Data4!BL$78),0,Data4!BL$78)","v":0},{"$f":"IF(ISERROR(Data4!BM$78),0,Data4!BM$78)","v":0},{"$f":"IF(ISERROR(Data4!BN$78),0,Data4!BN$78)","v":0},{"$f":"IF(ISERROR(Data4!BO$78),0,Data4!BO$78)","v":0},{"$f":"IF(ISERROR(Data4!BP$78),0,Data4!BP$78)","v":0},{"$f":"IF(ISERROR(Data4!BQ$78),0,Data4!BQ$78)","v":0},{"$f":"IF(ISERROR(Data4!BR$78),0,Data4!BR$78)","v":0},{"$f":"IF(ISERROR(Data4!BS$78),0,Data4!BS$78)","v":0},{"$f":"IF(ISERROR(Data4!BT$78),0,Data4!BT$78)","v":0},{"$f":"IF(ISERROR(Data4!BU$78),0,Data4!BU$78)","v":0},{"$f":"IF(ISERROR(Data4!BV$78),0,Data4!BV$78)","v":0},{"$f":"IF(ISERROR(Data4!BW$78),0,Data4!BW$78)","v":0},{"$f":"IF(ISERROR(Data4!BX$78),0,Data4!BX$78)","v":0},{"$f":"IF(ISERROR(Data4!BY$78),0,Data4!BY$78)","v":0},{"$f":"IF(ISERROR(Data4!BZ$78),0,Data4!BZ$78)","v":0},{"$f":"IF(ISERROR(Data4!CA$78),0,Data4!CA$78)","v":0},{"$f":"IF(ISERROR(Data4!CB$78),0,Data4!CB$78)","v":0},{"$f":"IF(ISERROR(Data4!CC$78),0,Data4!CC$78)","v":0},{"$f":"IF(ISERROR(Data4!CD$78),0,Data4!CD$78)","v":0},{"$f":"IF(ISERROR(Data4!CE$78),0,Data4!CE$78)","v":0},{"$f":"IF(ISERROR(Data4!CF$78),0,Data4!CF$78)","v":0},{"$f":"IF(ISERROR(Data4!CG$78),0,Data4!CG$78)","v":0},{"$f":"IF(ISERROR(Data4!CH$78),0,Data4!CH$78)","v":0},{"$f":"IF(ISERROR(Data4!CI$78),0,Data4!CI$78)","v":0},{"$f":"IF(ISERROR(Data4!CJ$78),0,Data4!CJ$78)","v":0},{"$f":"IF(ISERROR(Data4!CK$78),0,Data4!CK$78)","v":0},{"$f":"IF(ISERROR(Data4!CL$78),0,Data4!CL$78)","v":0},{"$f":"IF(ISERROR(Data4!CM$78),0,Data4!CM$78)","v":0},{"$f":"IF(ISERROR(Data4!CN$78),0,Data4!CN$78)","v":0},{"$f":"IF(ISERROR(Data4!CO$78),0,Data4!CO$78)","v":0},{"$f":"IF(ISERROR(Data4!CP$78),0,Data4!CP$78)","v":0},{"$f":"IF(ISERROR(Data4!CQ$78),0,Data4!CQ$78)","v":0},{"$f":"IF(ISERROR(Data4!CR$78),0,Data4!CR$78)","v":0},{"$f":"IF(ISERROR(Data4!CS$78),0,Data4!CS$78)","v":0},{"$f":"IF(ISERROR(Data4!CT$78),0,Data4!CT$78)","v":0},{"$f":"IF(ISERROR(Data4!CU$78),0,Data4!CU$78)","v":0},{"$f":"IF(ISERROR(Data4!CV$78),0,Data4!CV$78)","v":0},{"$f":"IF(ISERROR(Data4!CW$78),0,Data4!CW$78)","v":0},{"$f":"IF(ISERROR(Data4!CX$78),0,Data4!CX$78)","v":0},{"$f":"IF(ISERROR(Data4!CY$78),0,Data4!CY$78)","v":0},{"$f":"IF(ISERROR(Data4!CZ$78),0,Data4!CZ$78)","v":0},{"$f":"IF(ISERROR(Data4!DA$78),0,Data4!DA$78)","v":0},{"$f":"IF(ISERROR(Data4!DB$78),0,Data4!DB$78)","v":0},{"$f":"IF(ISERROR(Data4!DC$78),0,Data4!DC$78)","v":0},{"$f":"IF(ISERROR(Data4!DD$78),0,Data4!DD$78)","v":0},{"$f":"IF(ISERROR(Data4!DE$78),0,Data4!DE$78)","v":0},{"$f":"IF(ISERROR(Data4!DF$78),0,Data4!DF$78)","v":0},{"$f":"IF(ISERROR(Data4!DG$78),0,Data4!DG$78)","v":0},{"$f":"IF(ISERROR(Data4!DH$78),0,Data4!DH$78)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$79","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$79),0,Data4!M$79)","v":0},{"$f":"IF(ISERROR(Data4!N$79),0,Data4!N$79)","v":0},{"$f":"IF(ISERROR(Data4!O$79),0,Data4!O$79)","v":0},{"$f":"IF(ISERROR(Data4!P$79),0,Data4!P$79)","v":0},{"$f":"IF(ISERROR(Data4!Q$79),0,Data4!Q$79)","v":0},{"$f":"IF(ISERROR(Data4!R$79),0,Data4!R$79)","v":0},{"$f":"IF(ISERROR(Data4!S$79),0,Data4!S$79)","v":0},{"$f":"IF(ISERROR(Data4!T$79),0,Data4!T$79)","v":0},{"$f":"IF(ISERROR(Data4!U$79),0,Data4!U$79)","v":0},{"$f":"IF(ISERROR(Data4!V$79),0,Data4!V$79)","v":0},{"$f":"IF(ISERROR(Data4!W$79),0,Data4!W$79)","v":0},{"$f":"IF(ISERROR(Data4!X$79),0,Data4!X$79)","v":0},{"$f":"IF(ISERROR(Data4!Y$79),0,Data4!Y$79)","v":0},{"$f":"IF(ISERROR(Data4!Z$79),0,Data4!Z$79)","v":0},{"$f":"IF(ISERROR(Data4!AA$79),0,Data4!AA$79)","v":0},{"$f":"IF(ISERROR(Data4!AB$79),0,Data4!AB$79)","v":0},{"$f":"IF(ISERROR(Data4!AC$79),0,Data4!AC$79)","v":0},{"$f":"IF(ISERROR(Data4!AD$79),0,Data4!AD$79)","v":0},{"$f":"IF(ISERROR(Data4!AE$79),0,Data4!AE$79)","v":0},{"$f":"IF(ISERROR(Data4!AF$79),0,Data4!AF$79)","v":0},{"$f":"IF(ISERROR(Data4!AG$79),0,Data4!AG$79)","v":0},{"$f":"IF(ISERROR(Data4!AH$79),0,Data4!AH$79)","v":0},{"$f":"IF(ISERROR(Data4!AI$79),0,Data4!AI$79)","v":0},{"$f":"IF(ISERROR(Data4!AJ$79),0,Data4!AJ$79)","v":0},{"$f":"IF(ISERROR(Data4!AK$79),0,Data4!AK$79)","v":0},{"$f":"IF(ISERROR(Data4!AL$79),0,Data4!AL$79)","v":0},{"$f":"IF(ISERROR(Data4!AM$79),0,Data4!AM$79)","v":0},{"$f":"IF(ISERROR(Data4!AN$79),0,Data4!AN$79)","v":0},{"$f":"IF(ISERROR(Data4!AO$79),0,Data4!AO$79)","v":0},{"$f":"IF(ISERROR(Data4!AP$79),0,Data4!AP$79)","v":0},{"$f":"IF(ISERROR(Data4!AQ$79),0,Data4!AQ$79)","v":0},{"$f":"IF(ISERROR(Data4!AR$79),0,Data4!AR$79)","v":0},{"$f":"IF(ISERROR(Data4!AS$79),0,Data4!AS$79)","v":0},{"$f":"IF(ISERROR(Data4!AT$79),0,Data4!AT$79)","v":0},{"$f":"IF(ISERROR(Data4!AU$79),0,Data4!AU$79)","v":0},{"$f":"IF(ISERROR(Data4!AV$79),0,Data4!AV$79)","v":0},{"$f":"IF(ISERROR(Data4!AW$79),0,Data4!AW$79)","v":0},{"$f":"IF(ISERROR(Data4!AX$79),0,Data4!AX$79)","v":0},{"$f":"IF(ISERROR(Data4!AY$79),0,Data4!AY$79)","v":0},{"$f":"IF(ISERROR(Data4!AZ$79),0,Data4!AZ$79)","v":0},{"$f":"IF(ISERROR(Data4!BA$79),0,Data4!BA$79)","v":0},{"$f":"IF(ISERROR(Data4!BB$79),0,Data4!BB$79)","v":0},{"$f":"IF(ISERROR(Data4!BC$79),0,Data4!BC$79)","v":0},{"$f":"IF(ISERROR(Data4!BD$79),0,Data4!BD$79)","v":0},{"$f":"IF(ISERROR(Data4!BE$79),0,Data4!BE$79)","v":0},{"$f":"IF(ISERROR(Data4!BF$79),0,Data4!BF$79)","v":0},{"$f":"IF(ISERROR(Data4!BG$79),0,Data4!BG$79)","v":0},{"$f":"IF(ISERROR(Data4!BH$79),0,Data4!BH$79)","v":0},{"$f":"IF(ISERROR(Data4!BI$79),0,Data4!BI$79)","v":0},{"$f":"IF(ISERROR(Data4!BJ$79),0,Data4!BJ$79)","v":0},{"$f":"IF(ISERROR(Data4!BK$79),0,Data4!BK$79)","v":0},{"$f":"IF(ISERROR(Data4!BL$79),0,Data4!BL$79)","v":0},{"$f":"IF(ISERROR(Data4!BM$79),0,Data4!BM$79)","v":0},{"$f":"IF(ISERROR(Data4!BN$79),0,Data4!BN$79)","v":0},{"$f":"IF(ISERROR(Data4!BO$79),0,Data4!BO$79)","v":0},{"$f":"IF(ISERROR(Data4!BP$79),0,Data4!BP$79)","v":0},{"$f":"IF(ISERROR(Data4!BQ$79),0,Data4!BQ$79)","v":0},{"$f":"IF(ISERROR(Data4!BR$79),0,Data4!BR$79)","v":0},{"$f":"IF(ISERROR(Data4!BS$79),0,Data4!BS$79)","v":0},{"$f":"IF(ISERROR(Data4!BT$79),0,Data4!BT$79)","v":0},{"$f":"IF(ISERROR(Data4!BU$79),0,Data4!BU$79)","v":0},{"$f":"IF(ISERROR(Data4!BV$79),0,Data4!BV$79)","v":0},{"$f":"IF(ISERROR(Data4!BW$79),0,Data4!BW$79)","v":0},{"$f":"IF(ISERROR(Data4!BX$79),0,Data4!BX$79)","v":0},{"$f":"IF(ISERROR(Data4!BY$79),0,Data4!BY$79)","v":0},{"$f":"IF(ISERROR(Data4!BZ$79),0,Data4!BZ$79)","v":0},{"$f":"IF(ISERROR(Data4!CA$79),0,Data4!CA$79)","v":0},{"$f":"IF(ISERROR(Data4!CB$79),0,Data4!CB$79)","v":0},{"$f":"IF(ISERROR(Data4!CC$79),0,Data4!CC$79)","v":0},{"$f":"IF(ISERROR(Data4!CD$79),0,Data4!CD$79)","v":0},{"$f":"IF(ISERROR(Data4!CE$79),0,Data4!CE$79)","v":0},{"$f":"IF(ISERROR(Data4!CF$79),0,Data4!CF$79)","v":0},{"$f":"IF(ISERROR(Data4!CG$79),0,Data4!CG$79)","v":0},{"$f":"IF(ISERROR(Data4!CH$79),0,Data4!CH$79)","v":0},{"$f":"IF(ISERROR(Data4!CI$79),0,Data4!CI$79)","v":0},{"$f":"IF(ISERROR(Data4!CJ$79),0,Data4!CJ$79)","v":0},{"$f":"IF(ISERROR(Data4!CK$79),0,Data4!CK$79)","v":0},{"$f":"IF(ISERROR(Data4!CL$79),0,Data4!CL$79)","v":0},{"$f":"IF(ISERROR(Data4!CM$79),0,Data4!CM$79)","v":0},{"$f":"IF(ISERROR(Data4!CN$79),0,Data4!CN$79)","v":0},{"$f":"IF(ISERROR(Data4!CO$79),0,Data4!CO$79)","v":0},{"$f":"IF(ISERROR(Data4!CP$79),0,Data4!CP$79)","v":0},{"$f":"IF(ISERROR(Data4!CQ$79),0,Data4!CQ$79)","v":0},{"$f":"IF(ISERROR(Data4!CR$79),0,Data4!CR$79)","v":0},{"$f":"IF(ISERROR(Data4!CS$79),0,Data4!CS$79)","v":0},{"$f":"IF(ISERROR(Data4!CT$79),0,Data4!CT$79)","v":0},{"$f":"IF(ISERROR(Data4!CU$79),0,Data4!CU$79)","v":0},{"$f":"IF(ISERROR(Data4!CV$79),0,Data4!CV$79)","v":0},{"$f":"IF(ISERROR(Data4!CW$79),0,Data4!CW$79)","v":0},{"$f":"IF(ISERROR(Data4!CX$79),0,Data4!CX$79)","v":0},{"$f":"IF(ISERROR(Data4!CY$79),0,Data4!CY$79)","v":0},{"$f":"IF(ISERROR(Data4!CZ$79),0,Data4!CZ$79)","v":0},{"$f":"IF(ISERROR(Data4!DA$79),0,Data4!DA$79)","v":0},{"$f":"IF(ISERROR(Data4!DB$79),0,Data4!DB$79)","v":0},{"$f":"IF(ISERROR(Data4!DC$79),0,Data4!DC$79)","v":0},{"$f":"IF(ISERROR(Data4!DD$79),0,Data4!DD$79)","v":0},{"$f":"IF(ISERROR(Data4!DE$79),0,Data4!DE$79)","v":0},{"$f":"IF(ISERROR(Data4!DF$79),0,Data4!DF$79)","v":0},{"$f":"IF(ISERROR(Data4!DG$79),0,Data4!DG$79)","v":0},{"$f":"IF(ISERROR(Data4!DH$79),0,Data4!DH$79)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$80","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$80),0,Data4!M$80)","v":0},{"$f":"IF(ISERROR(Data4!N$80),0,Data4!N$80)","v":0},{"$f":"IF(ISERROR(Data4!O$80),0,Data4!O$80)","v":0},{"$f":"IF(ISERROR(Data4!P$80),0,Data4!P$80)","v":0},{"$f":"IF(ISERROR(Data4!Q$80),0,Data4!Q$80)","v":0},{"$f":"IF(ISERROR(Data4!R$80),0,Data4!R$80)","v":0},{"$f":"IF(ISERROR(Data4!S$80),0,Data4!S$80)","v":0},{"$f":"IF(ISERROR(Data4!T$80),0,Data4!T$80)","v":0},{"$f":"IF(ISERROR(Data4!U$80),0,Data4!U$80)","v":0},{"$f":"IF(ISERROR(Data4!V$80),0,Data4!V$80)","v":0},{"$f":"IF(ISERROR(Data4!W$80),0,Data4!W$80)","v":0},{"$f":"IF(ISERROR(Data4!X$80),0,Data4!X$80)","v":0},{"$f":"IF(ISERROR(Data4!Y$80),0,Data4!Y$80)","v":0},{"$f":"IF(ISERROR(Data4!Z$80),0,Data4!Z$80)","v":0},{"$f":"IF(ISERROR(Data4!AA$80),0,Data4!AA$80)","v":0},{"$f":"IF(ISERROR(Data4!AB$80),0,Data4!AB$80)","v":0},{"$f":"IF(ISERROR(Data4!AC$80),0,Data4!AC$80)","v":0},{"$f":"IF(ISERROR(Data4!AD$80),0,Data4!AD$80)","v":0},{"$f":"IF(ISERROR(Data4!AE$80),0,Data4!AE$80)","v":0},{"$f":"IF(ISERROR(Data4!AF$80),0,Data4!AF$80)","v":0},{"$f":"IF(ISERROR(Data4!AG$80),0,Data4!AG$80)","v":0},{"$f":"IF(ISERROR(Data4!AH$80),0,Data4!AH$80)","v":0},{"$f":"IF(ISERROR(Data4!AI$80),0,Data4!AI$80)","v":0},{"$f":"IF(ISERROR(Data4!AJ$80),0,Data4!AJ$80)","v":0},{"$f":"IF(ISERROR(Data4!AK$80),0,Data4!AK$80)","v":0},{"$f":"IF(ISERROR(Data4!AL$80),0,Data4!AL$80)","v":0},{"$f":"IF(ISERROR(Data4!AM$80),0,Data4!AM$80)","v":0},{"$f":"IF(ISERROR(Data4!AN$80),0,Data4!AN$80)","v":0},{"$f":"IF(ISERROR(Data4!AO$80),0,Data4!AO$80)","v":0},{"$f":"IF(ISERROR(Data4!AP$80),0,Data4!AP$80)","v":0},{"$f":"IF(ISERROR(Data4!AQ$80),0,Data4!AQ$80)","v":0},{"$f":"IF(ISERROR(Data4!AR$80),0,Data4!AR$80)","v":0},{"$f":"IF(ISERROR(Data4!AS$80),0,Data4!AS$80)","v":0},{"$f":"IF(ISERROR(Data4!AT$80),0,Data4!AT$80)","v":0},{"$f":"IF(ISERROR(Data4!AU$80),0,Data4!AU$80)","v":0},{"$f":"IF(ISERROR(Data4!AV$80),0,Data4!AV$80)","v":0},{"$f":"IF(ISERROR(Data4!AW$80),0,Data4!AW$80)","v":0},{"$f":"IF(ISERROR(Data4!AX$80),0,Data4!AX$80)","v":0},{"$f":"IF(ISERROR(Data4!AY$80),0,Data4!AY$80)","v":0},{"$f":"IF(ISERROR(Data4!AZ$80),0,Data4!AZ$80)","v":0},{"$f":"IF(ISERROR(Data4!BA$80),0,Data4!BA$80)","v":0},{"$f":"IF(ISERROR(Data4!BB$80),0,Data4!BB$80)","v":0},{"$f":"IF(ISERROR(Data4!BC$80),0,Data4!BC$80)","v":0},{"$f":"IF(ISERROR(Data4!BD$80),0,Data4!BD$80)","v":0},{"$f":"IF(ISERROR(Data4!BE$80),0,Data4!BE$80)","v":0},{"$f":"IF(ISERROR(Data4!BF$80),0,Data4!BF$80)","v":0},{"$f":"IF(ISERROR(Data4!BG$80),0,Data4!BG$80)","v":0},{"$f":"IF(ISERROR(Data4!BH$80),0,Data4!BH$80)","v":0},{"$f":"IF(ISERROR(Data4!BI$80),0,Data4!BI$80)","v":0},{"$f":"IF(ISERROR(Data4!BJ$80),0,Data4!BJ$80)","v":0},{"$f":"IF(ISERROR(Data4!BK$80),0,Data4!BK$80)","v":0},{"$f":"IF(ISERROR(Data4!BL$80),0,Data4!BL$80)","v":0},{"$f":"IF(ISERROR(Data4!BM$80),0,Data4!BM$80)","v":0},{"$f":"IF(ISERROR(Data4!BN$80),0,Data4!BN$80)","v":0},{"$f":"IF(ISERROR(Data4!BO$80),0,Data4!BO$80)","v":0},{"$f":"IF(ISERROR(Data4!BP$80),0,Data4!BP$80)","v":0},{"$f":"IF(ISERROR(Data4!BQ$80),0,Data4!BQ$80)","v":0},{"$f":"IF(ISERROR(Data4!BR$80),0,Data4!BR$80)","v":0},{"$f":"IF(ISERROR(Data4!BS$80),0,Data4!BS$80)","v":0},{"$f":"IF(ISERROR(Data4!BT$80),0,Data4!BT$80)","v":0},{"$f":"IF(ISERROR(Data4!BU$80),0,Data4!BU$80)","v":0},{"$f":"IF(ISERROR(Data4!BV$80),0,Data4!BV$80)","v":0},{"$f":"IF(ISERROR(Data4!BW$80),0,Data4!BW$80)","v":0},{"$f":"IF(ISERROR(Data4!BX$80),0,Data4!BX$80)","v":0},{"$f":"IF(ISERROR(Data4!BY$80),0,Data4!BY$80)","v":0},{"$f":"IF(ISERROR(Data4!BZ$80),0,Data4!BZ$80)","v":0},{"$f":"IF(ISERROR(Data4!CA$80),0,Data4!CA$80)","v":0},{"$f":"IF(ISERROR(Data4!CB$80),0,Data4!CB$80)","v":0},{"$f":"IF(ISERROR(Data4!CC$80),0,Data4!CC$80)","v":0},{"$f":"IF(ISERROR(Data4!CD$80),0,Data4!CD$80)","v":0},{"$f":"IF(ISERROR(Data4!CE$80),0,Data4!CE$80)","v":0},{"$f":"IF(ISERROR(Data4!CF$80),0,Data4!CF$80)","v":0},{"$f":"IF(ISERROR(Data4!CG$80),0,Data4!CG$80)","v":0},{"$f":"IF(ISERROR(Data4!CH$80),0,Data4!CH$80)","v":0},{"$f":"IF(ISERROR(Data4!CI$80),0,Data4!CI$80)","v":0},{"$f":"IF(ISERROR(Data4!CJ$80),0,Data4!CJ$80)","v":0},{"$f":"IF(ISERROR(Data4!CK$80),0,Data4!CK$80)","v":0},{"$f":"IF(ISERROR(Data4!CL$80),0,Data4!CL$80)","v":0},{"$f":"IF(ISERROR(Data4!CM$80),0,Data4!CM$80)","v":0},{"$f":"IF(ISERROR(Data4!CN$80),0,Data4!CN$80)","v":0},{"$f":"IF(ISERROR(Data4!CO$80),0,Data4!CO$80)","v":0},{"$f":"IF(ISERROR(Data4!CP$80),0,Data4!CP$80)","v":0},{"$f":"IF(ISERROR(Data4!CQ$80),0,Data4!CQ$80)","v":0},{"$f":"IF(ISERROR(Data4!CR$80),0,Data4!CR$80)","v":0},{"$f":"IF(ISERROR(Data4!CS$80),0,Data4!CS$80)","v":0},{"$f":"IF(ISERROR(Data4!CT$80),0,Data4!CT$80)","v":0},{"$f":"IF(ISERROR(Data4!CU$80),0,Data4!CU$80)","v":0},{"$f":"IF(ISERROR(Data4!CV$80),0,Data4!CV$80)","v":0},{"$f":"IF(ISERROR(Data4!CW$80),0,Data4!CW$80)","v":0},{"$f":"IF(ISERROR(Data4!CX$80),0,Data4!CX$80)","v":0},{"$f":"IF(ISERROR(Data4!CY$80),0,Data4!CY$80)","v":0},{"$f":"IF(ISERROR(Data4!CZ$80),0,Data4!CZ$80)","v":0},{"$f":"IF(ISERROR(Data4!DA$80),0,Data4!DA$80)","v":0},{"$f":"IF(ISERROR(Data4!DB$80),0,Data4!DB$80)","v":0},{"$f":"IF(ISERROR(Data4!DC$80),0,Data4!DC$80)","v":0},{"$f":"IF(ISERROR(Data4!DD$80),0,Data4!DD$80)","v":0},{"$f":"IF(ISERROR(Data4!DE$80),0,Data4!DE$80)","v":0},{"$f":"IF(ISERROR(Data4!DF$80),0,Data4!DF$80)","v":0},{"$f":"IF(ISERROR(Data4!DG$80),0,Data4!DG$80)","v":0},{"$f":"IF(ISERROR(Data4!DH$80),0,Data4!DH$80)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$81","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$81),0,Data4!M$81)","v":0},{"$f":"IF(ISERROR(Data4!N$81),0,Data4!N$81)","v":0},{"$f":"IF(ISERROR(Data4!O$81),0,Data4!O$81)","v":0},{"$f":"IF(ISERROR(Data4!P$81),0,Data4!P$81)","v":0},{"$f":"IF(ISERROR(Data4!Q$81),0,Data4!Q$81)","v":0},{"$f":"IF(ISERROR(Data4!R$81),0,Data4!R$81)","v":0},{"$f":"IF(ISERROR(Data4!S$81),0,Data4!S$81)","v":0},{"$f":"IF(ISERROR(Data4!T$81),0,Data4!T$81)","v":0},{"$f":"IF(ISERROR(Data4!U$81),0,Data4!U$81)","v":0},{"$f":"IF(ISERROR(Data4!V$81),0,Data4!V$81)","v":0},{"$f":"IF(ISERROR(Data4!W$81),0,Data4!W$81)","v":0},{"$f":"IF(ISERROR(Data4!X$81),0,Data4!X$81)","v":0},{"$f":"IF(ISERROR(Data4!Y$81),0,Data4!Y$81)","v":0},{"$f":"IF(ISERROR(Data4!Z$81),0,Data4!Z$81)","v":0},{"$f":"IF(ISERROR(Data4!AA$81),0,Data4!AA$81)","v":0},{"$f":"IF(ISERROR(Data4!AB$81),0,Data4!AB$81)","v":0},{"$f":"IF(ISERROR(Data4!AC$81),0,Data4!AC$81)","v":0},{"$f":"IF(ISERROR(Data4!AD$81),0,Data4!AD$81)","v":0},{"$f":"IF(ISERROR(Data4!AE$81),0,Data4!AE$81)","v":0},{"$f":"IF(ISERROR(Data4!AF$81),0,Data4!AF$81)","v":0},{"$f":"IF(ISERROR(Data4!AG$81),0,Data4!AG$81)","v":0},{"$f":"IF(ISERROR(Data4!AH$81),0,Data4!AH$81)","v":0},{"$f":"IF(ISERROR(Data4!AI$81),0,Data4!AI$81)","v":0},{"$f":"IF(ISERROR(Data4!AJ$81),0,Data4!AJ$81)","v":0},{"$f":"IF(ISERROR(Data4!AK$81),0,Data4!AK$81)","v":0},{"$f":"IF(ISERROR(Data4!AL$81),0,Data4!AL$81)","v":0},{"$f":"IF(ISERROR(Data4!AM$81),0,Data4!AM$81)","v":0},{"$f":"IF(ISERROR(Data4!AN$81),0,Data4!AN$81)","v":0},{"$f":"IF(ISERROR(Data4!AO$81),0,Data4!AO$81)","v":0},{"$f":"IF(ISERROR(Data4!AP$81),0,Data4!AP$81)","v":0},{"$f":"IF(ISERROR(Data4!AQ$81),0,Data4!AQ$81)","v":0},{"$f":"IF(ISERROR(Data4!AR$81),0,Data4!AR$81)","v":0},{"$f":"IF(ISERROR(Data4!AS$81),0,Data4!AS$81)","v":0},{"$f":"IF(ISERROR(Data4!AT$81),0,Data4!AT$81)","v":0},{"$f":"IF(ISERROR(Data4!AU$81),0,Data4!AU$81)","v":0},{"$f":"IF(ISERROR(Data4!AV$81),0,Data4!AV$81)","v":0},{"$f":"IF(ISERROR(Data4!AW$81),0,Data4!AW$81)","v":0},{"$f":"IF(ISERROR(Data4!AX$81),0,Data4!AX$81)","v":0},{"$f":"IF(ISERROR(Data4!AY$81),0,Data4!AY$81)","v":0},{"$f":"IF(ISERROR(Data4!AZ$81),0,Data4!AZ$81)","v":0},{"$f":"IF(ISERROR(Data4!BA$81),0,Data4!BA$81)","v":0},{"$f":"IF(ISERROR(Data4!BB$81),0,Data4!BB$81)","v":0},{"$f":"IF(ISERROR(Data4!BC$81),0,Data4!BC$81)","v":0},{"$f":"IF(ISERROR(Data4!BD$81),0,Data4!BD$81)","v":0},{"$f":"IF(ISERROR(Data4!BE$81),0,Data4!BE$81)","v":0},{"$f":"IF(ISERROR(Data4!BF$81),0,Data4!BF$81)","v":0},{"$f":"IF(ISERROR(Data4!BG$81),0,Data4!BG$81)","v":0},{"$f":"IF(ISERROR(Data4!BH$81),0,Data4!BH$81)","v":0},{"$f":"IF(ISERROR(Data4!BI$81),0,Data4!BI$81)","v":0},{"$f":"IF(ISERROR(Data4!BJ$81),0,Data4!BJ$81)","v":0},{"$f":"IF(ISERROR(Data4!BK$81),0,Data4!BK$81)","v":0},{"$f":"IF(ISERROR(Data4!BL$81),0,Data4!BL$81)","v":0},{"$f":"IF(ISERROR(Data4!BM$81),0,Data4!BM$81)","v":0},{"$f":"IF(ISERROR(Data4!BN$81),0,Data4!BN$81)","v":0},{"$f":"IF(ISERROR(Data4!BO$81),0,Data4!BO$81)","v":0},{"$f":"IF(ISERROR(Data4!BP$81),0,Data4!BP$81)","v":0},{"$f":"IF(ISERROR(Data4!BQ$81),0,Data4!BQ$81)","v":0},{"$f":"IF(ISERROR(Data4!BR$81),0,Data4!BR$81)","v":0},{"$f":"IF(ISERROR(Data4!BS$81),0,Data4!BS$81)","v":0},{"$f":"IF(ISERROR(Data4!BT$81),0,Data4!BT$81)","v":0},{"$f":"IF(ISERROR(Data4!BU$81),0,Data4!BU$81)","v":0},{"$f":"IF(ISERROR(Data4!BV$81),0,Data4!BV$81)","v":0},{"$f":"IF(ISERROR(Data4!BW$81),0,Data4!BW$81)","v":0},{"$f":"IF(ISERROR(Data4!BX$81),0,Data4!BX$81)","v":0},{"$f":"IF(ISERROR(Data4!BY$81),0,Data4!BY$81)","v":0},{"$f":"IF(ISERROR(Data4!BZ$81),0,Data4!BZ$81)","v":0},{"$f":"IF(ISERROR(Data4!CA$81),0,Data4!CA$81)","v":0},{"$f":"IF(ISERROR(Data4!CB$81),0,Data4!CB$81)","v":0},{"$f":"IF(ISERROR(Data4!CC$81),0,Data4!CC$81)","v":0},{"$f":"IF(ISERROR(Data4!CD$81),0,Data4!CD$81)","v":0},{"$f":"IF(ISERROR(Data4!CE$81),0,Data4!CE$81)","v":0},{"$f":"IF(ISERROR(Data4!CF$81),0,Data4!CF$81)","v":0},{"$f":"IF(ISERROR(Data4!CG$81),0,Data4!CG$81)","v":0},{"$f":"IF(ISERROR(Data4!CH$81),0,Data4!CH$81)","v":0},{"$f":"IF(ISERROR(Data4!CI$81),0,Data4!CI$81)","v":0},{"$f":"IF(ISERROR(Data4!CJ$81),0,Data4!CJ$81)","v":0},{"$f":"IF(ISERROR(Data4!CK$81),0,Data4!CK$81)","v":0},{"$f":"IF(ISERROR(Data4!CL$81),0,Data4!CL$81)","v":0},{"$f":"IF(ISERROR(Data4!CM$81),0,Data4!CM$81)","v":0},{"$f":"IF(ISERROR(Data4!CN$81),0,Data4!CN$81)","v":0},{"$f":"IF(ISERROR(Data4!CO$81),0,Data4!CO$81)","v":0},{"$f":"IF(ISERROR(Data4!CP$81),0,Data4!CP$81)","v":0},{"$f":"IF(ISERROR(Data4!CQ$81),0,Data4!CQ$81)","v":0},{"$f":"IF(ISERROR(Data4!CR$81),0,Data4!CR$81)","v":0},{"$f":"IF(ISERROR(Data4!CS$81),0,Data4!CS$81)","v":0},{"$f":"IF(ISERROR(Data4!CT$81),0,Data4!CT$81)","v":0},{"$f":"IF(ISERROR(Data4!CU$81),0,Data4!CU$81)","v":0},{"$f":"IF(ISERROR(Data4!CV$81),0,Data4!CV$81)","v":0},{"$f":"IF(ISERROR(Data4!CW$81),0,Data4!CW$81)","v":0},{"$f":"IF(ISERROR(Data4!CX$81),0,Data4!CX$81)","v":0},{"$f":"IF(ISERROR(Data4!CY$81),0,Data4!CY$81)","v":0},{"$f":"IF(ISERROR(Data4!CZ$81),0,Data4!CZ$81)","v":0},{"$f":"IF(ISERROR(Data4!DA$81),0,Data4!DA$81)","v":0},{"$f":"IF(ISERROR(Data4!DB$81),0,Data4!DB$81)","v":0},{"$f":"IF(ISERROR(Data4!DC$81),0,Data4!DC$81)","v":0},{"$f":"IF(ISERROR(Data4!DD$81),0,Data4!DD$81)","v":0},{"$f":"IF(ISERROR(Data4!DE$81),0,Data4!DE$81)","v":0},{"$f":"IF(ISERROR(Data4!DF$81),0,Data4!DF$81)","v":0},{"$f":"IF(ISERROR(Data4!DG$81),0,Data4!DG$81)","v":0},{"$f":"IF(ISERROR(Data4!DH$81),0,Data4!DH$81)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$82","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$82),0,Data4!M$82)","v":0},{"$f":"IF(ISERROR(Data4!N$82),0,Data4!N$82)","v":0},{"$f":"IF(ISERROR(Data4!O$82),0,Data4!O$82)","v":0},{"$f":"IF(ISERROR(Data4!P$82),0,Data4!P$82)","v":0},{"$f":"IF(ISERROR(Data4!Q$82),0,Data4!Q$82)","v":0},{"$f":"IF(ISERROR(Data4!R$82),0,Data4!R$82)","v":0},{"$f":"IF(ISERROR(Data4!S$82),0,Data4!S$82)","v":0},{"$f":"IF(ISERROR(Data4!T$82),0,Data4!T$82)","v":0},{"$f":"IF(ISERROR(Data4!U$82),0,Data4!U$82)","v":0},{"$f":"IF(ISERROR(Data4!V$82),0,Data4!V$82)","v":0},{"$f":"IF(ISERROR(Data4!W$82),0,Data4!W$82)","v":0},{"$f":"IF(ISERROR(Data4!X$82),0,Data4!X$82)","v":0},{"$f":"IF(ISERROR(Data4!Y$82),0,Data4!Y$82)","v":0},{"$f":"IF(ISERROR(Data4!Z$82),0,Data4!Z$82)","v":0},{"$f":"IF(ISERROR(Data4!AA$82),0,Data4!AA$82)","v":0},{"$f":"IF(ISERROR(Data4!AB$82),0,Data4!AB$82)","v":0},{"$f":"IF(ISERROR(Data4!AC$82),0,Data4!AC$82)","v":0},{"$f":"IF(ISERROR(Data4!AD$82),0,Data4!AD$82)","v":0},{"$f":"IF(ISERROR(Data4!AE$82),0,Data4!AE$82)","v":0},{"$f":"IF(ISERROR(Data4!AF$82),0,Data4!AF$82)","v":0},{"$f":"IF(ISERROR(Data4!AG$82),0,Data4!AG$82)","v":0},{"$f":"IF(ISERROR(Data4!AH$82),0,Data4!AH$82)","v":0},{"$f":"IF(ISERROR(Data4!AI$82),0,Data4!AI$82)","v":0},{"$f":"IF(ISERROR(Data4!AJ$82),0,Data4!AJ$82)","v":0},{"$f":"IF(ISERROR(Data4!AK$82),0,Data4!AK$82)","v":0},{"$f":"IF(ISERROR(Data4!AL$82),0,Data4!AL$82)","v":0},{"$f":"IF(ISERROR(Data4!AM$82),0,Data4!AM$82)","v":0},{"$f":"IF(ISERROR(Data4!AN$82),0,Data4!AN$82)","v":0},{"$f":"IF(ISERROR(Data4!AO$82),0,Data4!AO$82)","v":0},{"$f":"IF(ISERROR(Data4!AP$82),0,Data4!AP$82)","v":0},{"$f":"IF(ISERROR(Data4!AQ$82),0,Data4!AQ$82)","v":0},{"$f":"IF(ISERROR(Data4!AR$82),0,Data4!AR$82)","v":0},{"$f":"IF(ISERROR(Data4!AS$82),0,Data4!AS$82)","v":0},{"$f":"IF(ISERROR(Data4!AT$82),0,Data4!AT$82)","v":0},{"$f":"IF(ISERROR(Data4!AU$82),0,Data4!AU$82)","v":0},{"$f":"IF(ISERROR(Data4!AV$82),0,Data4!AV$82)","v":0},{"$f":"IF(ISERROR(Data4!AW$82),0,Data4!AW$82)","v":0},{"$f":"IF(ISERROR(Data4!AX$82),0,Data4!AX$82)","v":0},{"$f":"IF(ISERROR(Data4!AY$82),0,Data4!AY$82)","v":0},{"$f":"IF(ISERROR(Data4!AZ$82),0,Data4!AZ$82)","v":0},{"$f":"IF(ISERROR(Data4!BA$82),0,Data4!BA$82)","v":0},{"$f":"IF(ISERROR(Data4!BB$82),0,Data4!BB$82)","v":0},{"$f":"IF(ISERROR(Data4!BC$82),0,Data4!BC$82)","v":0},{"$f":"IF(ISERROR(Data4!BD$82),0,Data4!BD$82)","v":0},{"$f":"IF(ISERROR(Data4!BE$82),0,Data4!BE$82)","v":0},{"$f":"IF(ISERROR(Data4!BF$82),0,Data4!BF$82)","v":0},{"$f":"IF(ISERROR(Data4!BG$82),0,Data4!BG$82)","v":0},{"$f":"IF(ISERROR(Data4!BH$82),0,Data4!BH$82)","v":0},{"$f":"IF(ISERROR(Data4!BI$82),0,Data4!BI$82)","v":0},{"$f":"IF(ISERROR(Data4!BJ$82),0,Data4!BJ$82)","v":0},{"$f":"IF(ISERROR(Data4!BK$82),0,Data4!BK$82)","v":0},{"$f":"IF(ISERROR(Data4!BL$82),0,Data4!BL$82)","v":0},{"$f":"IF(ISERROR(Data4!BM$82),0,Data4!BM$82)","v":0},{"$f":"IF(ISERROR(Data4!BN$82),0,Data4!BN$82)","v":0},{"$f":"IF(ISERROR(Data4!BO$82),0,Data4!BO$82)","v":0},{"$f":"IF(ISERROR(Data4!BP$82),0,Data4!BP$82)","v":0},{"$f":"IF(ISERROR(Data4!BQ$82),0,Data4!BQ$82)","v":0},{"$f":"IF(ISERROR(Data4!BR$82),0,Data4!BR$82)","v":0},{"$f":"IF(ISERROR(Data4!BS$82),0,Data4!BS$82)","v":0},{"$f":"IF(ISERROR(Data4!BT$82),0,Data4!BT$82)","v":0},{"$f":"IF(ISERROR(Data4!BU$82),0,Data4!BU$82)","v":0},{"$f":"IF(ISERROR(Data4!BV$82),0,Data4!BV$82)","v":0},{"$f":"IF(ISERROR(Data4!BW$82),0,Data4!BW$82)","v":0},{"$f":"IF(ISERROR(Data4!BX$82),0,Data4!BX$82)","v":0},{"$f":"IF(ISERROR(Data4!BY$82),0,Data4!BY$82)","v":0},{"$f":"IF(ISERROR(Data4!BZ$82),0,Data4!BZ$82)","v":0},{"$f":"IF(ISERROR(Data4!CA$82),0,Data4!CA$82)","v":0},{"$f":"IF(ISERROR(Data4!CB$82),0,Data4!CB$82)","v":0},{"$f":"IF(ISERROR(Data4!CC$82),0,Data4!CC$82)","v":0},{"$f":"IF(ISERROR(Data4!CD$82),0,Data4!CD$82)","v":0},{"$f":"IF(ISERROR(Data4!CE$82),0,Data4!CE$82)","v":0},{"$f":"IF(ISERROR(Data4!CF$82),0,Data4!CF$82)","v":0},{"$f":"IF(ISERROR(Data4!CG$82),0,Data4!CG$82)","v":0},{"$f":"IF(ISERROR(Data4!CH$82),0,Data4!CH$82)","v":0},{"$f":"IF(ISERROR(Data4!CI$82),0,Data4!CI$82)","v":0},{"$f":"IF(ISERROR(Data4!CJ$82),0,Data4!CJ$82)","v":0},{"$f":"IF(ISERROR(Data4!CK$82),0,Data4!CK$82)","v":0},{"$f":"IF(ISERROR(Data4!CL$82),0,Data4!CL$82)","v":0},{"$f":"IF(ISERROR(Data4!CM$82),0,Data4!CM$82)","v":0},{"$f":"IF(ISERROR(Data4!CN$82),0,Data4!CN$82)","v":0},{"$f":"IF(ISERROR(Data4!CO$82),0,Data4!CO$82)","v":0},{"$f":"IF(ISERROR(Data4!CP$82),0,Data4!CP$82)","v":0},{"$f":"IF(ISERROR(Data4!CQ$82),0,Data4!CQ$82)","v":0},{"$f":"IF(ISERROR(Data4!CR$82),0,Data4!CR$82)","v":0},{"$f":"IF(ISERROR(Data4!CS$82),0,Data4!CS$82)","v":0},{"$f":"IF(ISERROR(Data4!CT$82),0,Data4!CT$82)","v":0},{"$f":"IF(ISERROR(Data4!CU$82),0,Data4!CU$82)","v":0},{"$f":"IF(ISERROR(Data4!CV$82),0,Data4!CV$82)","v":0},{"$f":"IF(ISERROR(Data4!CW$82),0,Data4!CW$82)","v":0},{"$f":"IF(ISERROR(Data4!CX$82),0,Data4!CX$82)","v":0},{"$f":"IF(ISERROR(Data4!CY$82),0,Data4!CY$82)","v":0},{"$f":"IF(ISERROR(Data4!CZ$82),0,Data4!CZ$82)","v":0},{"$f":"IF(ISERROR(Data4!DA$82),0,Data4!DA$82)","v":0},{"$f":"IF(ISERROR(Data4!DB$82),0,Data4!DB$82)","v":0},{"$f":"IF(ISERROR(Data4!DC$82),0,Data4!DC$82)","v":0},{"$f":"IF(ISERROR(Data4!DD$82),0,Data4!DD$82)","v":0},{"$f":"IF(ISERROR(Data4!DE$82),0,Data4!DE$82)","v":0},{"$f":"IF(ISERROR(Data4!DF$82),0,Data4!DF$82)","v":0},{"$f":"IF(ISERROR(Data4!DG$82),0,Data4!DG$82)","v":0},{"$f":"IF(ISERROR(Data4!DH$82),0,Data4!DH$82)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$84","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$84),0,Data4!M$84)","v":0},{"$f":"IF(ISERROR(Data4!N$84),0,Data4!N$84)","v":0},{"$f":"IF(ISERROR(Data4!O$84),0,Data4!O$84)","v":0},{"$f":"IF(ISERROR(Data4!P$84),0,Data4!P$84)","v":0},{"$f":"IF(ISERROR(Data4!Q$84),0,Data4!Q$84)","v":0},{"$f":"IF(ISERROR(Data4!R$84),0,Data4!R$84)","v":0},{"$f":"IF(ISERROR(Data4!S$84),0,Data4!S$84)","v":0},{"$f":"IF(ISERROR(Data4!T$84),0,Data4!T$84)","v":0},{"$f":"IF(ISERROR(Data4!U$84),0,Data4!U$84)","v":0},{"$f":"IF(ISERROR(Data4!V$84),0,Data4!V$84)","v":0},{"$f":"IF(ISERROR(Data4!W$84),0,Data4!W$84)","v":0},{"$f":"IF(ISERROR(Data4!X$84),0,Data4!X$84)","v":0},{"$f":"IF(ISERROR(Data4!Y$84),0,Data4!Y$84)","v":0},{"$f":"IF(ISERROR(Data4!Z$84),0,Data4!Z$84)","v":0},{"$f":"IF(ISERROR(Data4!AA$84),0,Data4!AA$84)","v":0},{"$f":"IF(ISERROR(Data4!AB$84),0,Data4!AB$84)","v":0},{"$f":"IF(ISERROR(Data4!AC$84),0,Data4!AC$84)","v":0},{"$f":"IF(ISERROR(Data4!AD$84),0,Data4!AD$84)","v":0},{"$f":"IF(ISERROR(Data4!AE$84),0,Data4!AE$84)","v":0},{"$f":"IF(ISERROR(Data4!AF$84),0,Data4!AF$84)","v":0},{"$f":"IF(ISERROR(Data4!AG$84),0,Data4!AG$84)","v":0},{"$f":"IF(ISERROR(Data4!AH$84),0,Data4!AH$84)","v":0},{"$f":"IF(ISERROR(Data4!AI$84),0,Data4!AI$84)","v":0},{"$f":"IF(ISERROR(Data4!AJ$84),0,Data4!AJ$84)","v":0},{"$f":"IF(ISERROR(Data4!AK$84),0,Data4!AK$84)","v":0},{"$f":"IF(ISERROR(Data4!AL$84),0,Data4!AL$84)","v":0},{"$f":"IF(ISERROR(Data4!AM$84),0,Data4!AM$84)","v":0},{"$f":"IF(ISERROR(Data4!AN$84),0,Data4!AN$84)","v":0},{"$f":"IF(ISERROR(Data4!AO$84),0,Data4!AO$84)","v":0},{"$f":"IF(ISERROR(Data4!AP$84),0,Data4!AP$84)","v":0},{"$f":"IF(ISERROR(Data4!AQ$84),0,Data4!AQ$84)","v":0},{"$f":"IF(ISERROR(Data4!AR$84),0,Data4!AR$84)","v":0},{"$f":"IF(ISERROR(Data4!AS$84),0,Data4!AS$84)","v":0},{"$f":"IF(ISERROR(Data4!AT$84),0,Data4!AT$84)","v":0},{"$f":"IF(ISERROR(Data4!AU$84),0,Data4!AU$84)","v":0},{"$f":"IF(ISERROR(Data4!AV$84),0,Data4!AV$84)","v":0},{"$f":"IF(ISERROR(Data4!AW$84),0,Data4!AW$84)","v":0},{"$f":"IF(ISERROR(Data4!AX$84),0,Data4!AX$84)","v":0},{"$f":"IF(ISERROR(Data4!AY$84),0,Data4!AY$84)","v":0},{"$f":"IF(ISERROR(Data4!AZ$84),0,Data4!AZ$84)","v":0},{"$f":"IF(ISERROR(Data4!BA$84),0,Data4!BA$84)","v":0},{"$f":"IF(ISERROR(Data4!BB$84),0,Data4!BB$84)","v":0},{"$f":"IF(ISERROR(Data4!BC$84),0,Data4!BC$84)","v":0},{"$f":"IF(ISERROR(Data4!BD$84),0,Data4!BD$84)","v":0},{"$f":"IF(ISERROR(Data4!BE$84),0,Data4!BE$84)","v":0},{"$f":"IF(ISERROR(Data4!BF$84),0,Data4!BF$84)","v":0},{"$f":"IF(ISERROR(Data4!BG$84),0,Data4!BG$84)","v":0},{"$f":"IF(ISERROR(Data4!BH$84),0,Data4!BH$84)","v":0},{"$f":"IF(ISERROR(Data4!BI$84),0,Data4!BI$84)","v":0},{"$f":"IF(ISERROR(Data4!BJ$84),0,Data4!BJ$84)","v":0},{"$f":"IF(ISERROR(Data4!BK$84),0,Data4!BK$84)","v":0},{"$f":"IF(ISERROR(Data4!BL$84),0,Data4!BL$84)","v":0},{"$f":"IF(ISERROR(Data4!BM$84),0,Data4!BM$84)","v":0},{"$f":"IF(ISERROR(Data4!BN$84),0,Data4!BN$84)","v":0},{"$f":"IF(ISERROR(Data4!BO$84),0,Data4!BO$84)","v":0},{"$f":"IF(ISERROR(Data4!BP$84),0,Data4!BP$84)","v":0},{"$f":"IF(ISERROR(Data4!BQ$84),0,Data4!BQ$84)","v":0},{"$f":"IF(ISERROR(Data4!BR$84),0,Data4!BR$84)","v":0},{"$f":"IF(ISERROR(Data4!BS$84),0,Data4!BS$84)","v":0},{"$f":"IF(ISERROR(Data4!BT$84),0,Data4!BT$84)","v":0},{"$f":"IF(ISERROR(Data4!BU$84),0,Data4!BU$84)","v":0},{"$f":"IF(ISERROR(Data4!BV$84),0,Data4!BV$84)","v":0},{"$f":"IF(ISERROR(Data4!BW$84),0,Data4!BW$84)","v":0},{"$f":"IF(ISERROR(Data4!BX$84),0,Data4!BX$84)","v":0},{"$f":"IF(ISERROR(Data4!BY$84),0,Data4!BY$84)","v":0},{"$f":"IF(ISERROR(Data4!BZ$84),0,Data4!BZ$84)","v":0},{"$f":"IF(ISERROR(Data4!CA$84),0,Data4!CA$84)","v":0},{"$f":"IF(ISERROR(Data4!CB$84),0,Data4!CB$84)","v":0},{"$f":"IF(ISERROR(Data4!CC$84),0,Data4!CC$84)","v":0},{"$f":"IF(ISERROR(Data4!CD$84),0,Data4!CD$84)","v":0},{"$f":"IF(ISERROR(Data4!CE$84),0,Data4!CE$84)","v":0},{"$f":"IF(ISERROR(Data4!CF$84),0,Data4!CF$84)","v":0},{"$f":"IF(ISERROR(Data4!CG$84),0,Data4!CG$84)","v":0},{"$f":"IF(ISERROR(Data4!CH$84),0,Data4!CH$84)","v":0},{"$f":"IF(ISERROR(Data4!CI$84),0,Data4!CI$84)","v":0},{"$f":"IF(ISERROR(Data4!CJ$84),0,Data4!CJ$84)","v":0},{"$f":"IF(ISERROR(Data4!CK$84),0,Data4!CK$84)","v":0},{"$f":"IF(ISERROR(Data4!CL$84),0,Data4!CL$84)","v":0},{"$f":"IF(ISERROR(Data4!CM$84),0,Data4!CM$84)","v":0},{"$f":"IF(ISERROR(Data4!CN$84),0,Data4!CN$84)","v":0},{"$f":"IF(ISERROR(Data4!CO$84),0,Data4!CO$84)","v":0},{"$f":"IF(ISERROR(Data4!CP$84),0,Data4!CP$84)","v":0},{"$f":"IF(ISERROR(Data4!CQ$84),0,Data4!CQ$84)","v":0},{"$f":"IF(ISERROR(Data4!CR$84),0,Data4!CR$84)","v":0},{"$f":"IF(ISERROR(Data4!CS$84),0,Data4!CS$84)","v":0},{"$f":"IF(ISERROR(Data4!CT$84),0,Data4!CT$84)","v":0},{"$f":"IF(ISERROR(Data4!CU$84),0,Data4!CU$84)","v":0},{"$f":"IF(ISERROR(Data4!CV$84),0,Data4!CV$84)","v":0},{"$f":"IF(ISERROR(Data4!CW$84),0,Data4!CW$84)","v":0},{"$f":"IF(ISERROR(Data4!CX$84),0,Data4!CX$84)","v":0},{"$f":"IF(ISERROR(Data4!CY$84),0,Data4!CY$84)","v":0},{"$f":"IF(ISERROR(Data4!CZ$84),0,Data4!CZ$84)","v":0},{"$f":"IF(ISERROR(Data4!DA$84),0,Data4!DA$84)","v":0},{"$f":"IF(ISERROR(Data4!DB$84),0,Data4!DB$84)","v":0},{"$f":"IF(ISERROR(Data4!DC$84),0,Data4!DC$84)","v":0},{"$f":"IF(ISERROR(Data4!DD$84),0,Data4!DD$84)","v":0},{"$f":"IF(ISERROR(Data4!DE$84),0,Data4!DE$84)","v":0},{"$f":"IF(ISERROR(Data4!DF$84),0,Data4!DF$84)","v":0},{"$f":"IF(ISERROR(Data4!DG$84),0,Data4!DG$84)","v":0},{"$f":"IF(ISERROR(Data4!DH$84),0,Data4!DH$84)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$85","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$85),0,Data4!M$85)","v":0},{"$f":"IF(ISERROR(Data4!N$85),0,Data4!N$85)","v":0},{"$f":"IF(ISERROR(Data4!O$85),0,Data4!O$85)","v":0},{"$f":"IF(ISERROR(Data4!P$85),0,Data4!P$85)","v":0},{"$f":"IF(ISERROR(Data4!Q$85),0,Data4!Q$85)","v":0},{"$f":"IF(ISERROR(Data4!R$85),0,Data4!R$85)","v":0},{"$f":"IF(ISERROR(Data4!S$85),0,Data4!S$85)","v":0},{"$f":"IF(ISERROR(Data4!T$85),0,Data4!T$85)","v":0},{"$f":"IF(ISERROR(Data4!U$85),0,Data4!U$85)","v":0},{"$f":"IF(ISERROR(Data4!V$85),0,Data4!V$85)","v":0},{"$f":"IF(ISERROR(Data4!W$85),0,Data4!W$85)","v":0},{"$f":"IF(ISERROR(Data4!X$85),0,Data4!X$85)","v":0},{"$f":"IF(ISERROR(Data4!Y$85),0,Data4!Y$85)","v":0},{"$f":"IF(ISERROR(Data4!Z$85),0,Data4!Z$85)","v":0},{"$f":"IF(ISERROR(Data4!AA$85),0,Data4!AA$85)","v":0},{"$f":"IF(ISERROR(Data4!AB$85),0,Data4!AB$85)","v":0},{"$f":"IF(ISERROR(Data4!AC$85),0,Data4!AC$85)","v":0},{"$f":"IF(ISERROR(Data4!AD$85),0,Data4!AD$85)","v":0},{"$f":"IF(ISERROR(Data4!AE$85),0,Data4!AE$85)","v":0},{"$f":"IF(ISERROR(Data4!AF$85),0,Data4!AF$85)","v":0},{"$f":"IF(ISERROR(Data4!AG$85),0,Data4!AG$85)","v":0},{"$f":"IF(ISERROR(Data4!AH$85),0,Data4!AH$85)","v":0},{"$f":"IF(ISERROR(Data4!AI$85),0,Data4!AI$85)","v":0},{"$f":"IF(ISERROR(Data4!AJ$85),0,Data4!AJ$85)","v":0},{"$f":"IF(ISERROR(Data4!AK$85),0,Data4!AK$85)","v":0},{"$f":"IF(ISERROR(Data4!AL$85),0,Data4!AL$85)","v":0},{"$f":"IF(ISERROR(Data4!AM$85),0,Data4!AM$85)","v":0},{"$f":"IF(ISERROR(Data4!AN$85),0,Data4!AN$85)","v":0},{"$f":"IF(ISERROR(Data4!AO$85),0,Data4!AO$85)","v":0},{"$f":"IF(ISERROR(Data4!AP$85),0,Data4!AP$85)","v":0},{"$f":"IF(ISERROR(Data4!AQ$85),0,Data4!AQ$85)","v":0},{"$f":"IF(ISERROR(Data4!AR$85),0,Data4!AR$85)","v":0},{"$f":"IF(ISERROR(Data4!AS$85),0,Data4!AS$85)","v":0},{"$f":"IF(ISERROR(Data4!AT$85),0,Data4!AT$85)","v":0},{"$f":"IF(ISERROR(Data4!AU$85),0,Data4!AU$85)","v":0},{"$f":"IF(ISERROR(Data4!AV$85),0,Data4!AV$85)","v":0},{"$f":"IF(ISERROR(Data4!AW$85),0,Data4!AW$85)","v":0},{"$f":"IF(ISERROR(Data4!AX$85),0,Data4!AX$85)","v":0},{"$f":"IF(ISERROR(Data4!AY$85),0,Data4!AY$85)","v":0},{"$f":"IF(ISERROR(Data4!AZ$85),0,Data4!AZ$85)","v":0},{"$f":"IF(ISERROR(Data4!BA$85),0,Data4!BA$85)","v":0},{"$f":"IF(ISERROR(Data4!BB$85),0,Data4!BB$85)","v":0},{"$f":"IF(ISERROR(Data4!BC$85),0,Data4!BC$85)","v":0},{"$f":"IF(ISERROR(Data4!BD$85),0,Data4!BD$85)","v":0},{"$f":"IF(ISERROR(Data4!BE$85),0,Data4!BE$85)","v":0},{"$f":"IF(ISERROR(Data4!BF$85),0,Data4!BF$85)","v":0},{"$f":"IF(ISERROR(Data4!BG$85),0,Data4!BG$85)","v":0},{"$f":"IF(ISERROR(Data4!BH$85),0,Data4!BH$85)","v":0},{"$f":"IF(ISERROR(Data4!BI$85),0,Data4!BI$85)","v":0},{"$f":"IF(ISERROR(Data4!BJ$85),0,Data4!BJ$85)","v":0},{"$f":"IF(ISERROR(Data4!BK$85),0,Data4!BK$85)","v":0},{"$f":"IF(ISERROR(Data4!BL$85),0,Data4!BL$85)","v":0},{"$f":"IF(ISERROR(Data4!BM$85),0,Data4!BM$85)","v":0},{"$f":"IF(ISERROR(Data4!BN$85),0,Data4!BN$85)","v":0},{"$f":"IF(ISERROR(Data4!BO$85),0,Data4!BO$85)","v":0},{"$f":"IF(ISERROR(Data4!BP$85),0,Data4!BP$85)","v":0},{"$f":"IF(ISERROR(Data4!BQ$85),0,Data4!BQ$85)","v":0},{"$f":"IF(ISERROR(Data4!BR$85),0,Data4!BR$85)","v":0},{"$f":"IF(ISERROR(Data4!BS$85),0,Data4!BS$85)","v":0},{"$f":"IF(ISERROR(Data4!BT$85),0,Data4!BT$85)","v":0},{"$f":"IF(ISERROR(Data4!BU$85),0,Data4!BU$85)","v":0},{"$f":"IF(ISERROR(Data4!BV$85),0,Data4!BV$85)","v":0},{"$f":"IF(ISERROR(Data4!BW$85),0,Data4!BW$85)","v":0},{"$f":"IF(ISERROR(Data4!BX$85),0,Data4!BX$85)","v":0},{"$f":"IF(ISERROR(Data4!BY$85),0,Data4!BY$85)","v":0},{"$f":"IF(ISERROR(Data4!BZ$85),0,Data4!BZ$85)","v":0},{"$f":"IF(ISERROR(Data4!CA$85),0,Data4!CA$85)","v":0},{"$f":"IF(ISERROR(Data4!CB$85),0,Data4!CB$85)","v":0},{"$f":"IF(ISERROR(Data4!CC$85),0,Data4!CC$85)","v":0},{"$f":"IF(ISERROR(Data4!CD$85),0,Data4!CD$85)","v":0},{"$f":"IF(ISERROR(Data4!CE$85),0,Data4!CE$85)","v":0},{"$f":"IF(ISERROR(Data4!CF$85),0,Data4!CF$85)","v":0},{"$f":"IF(ISERROR(Data4!CG$85),0,Data4!CG$85)","v":0},{"$f":"IF(ISERROR(Data4!CH$85),0,Data4!CH$85)","v":0},{"$f":"IF(ISERROR(Data4!CI$85),0,Data4!CI$85)","v":0},{"$f":"IF(ISERROR(Data4!CJ$85),0,Data4!CJ$85)","v":0},{"$f":"IF(ISERROR(Data4!CK$85),0,Data4!CK$85)","v":0},{"$f":"IF(ISERROR(Data4!CL$85),0,Data4!CL$85)","v":0},{"$f":"IF(ISERROR(Data4!CM$85),0,Data4!CM$85)","v":0},{"$f":"IF(ISERROR(Data4!CN$85),0,Data4!CN$85)","v":0},{"$f":"IF(ISERROR(Data4!CO$85),0,Data4!CO$85)","v":0},{"$f":"IF(ISERROR(Data4!CP$85),0,Data4!CP$85)","v":0},{"$f":"IF(ISERROR(Data4!CQ$85),0,Data4!CQ$85)","v":0},{"$f":"IF(ISERROR(Data4!CR$85),0,Data4!CR$85)","v":0},{"$f":"IF(ISERROR(Data4!CS$85),0,Data4!CS$85)","v":0},{"$f":"IF(ISERROR(Data4!CT$85),0,Data4!CT$85)","v":0},{"$f":"IF(ISERROR(Data4!CU$85),0,Data4!CU$85)","v":0},{"$f":"IF(ISERROR(Data4!CV$85),0,Data4!CV$85)","v":0},{"$f":"IF(ISERROR(Data4!CW$85),0,Data4!CW$85)","v":0},{"$f":"IF(ISERROR(Data4!CX$85),0,Data4!CX$85)","v":0},{"$f":"IF(ISERROR(Data4!CY$85),0,Data4!CY$85)","v":0},{"$f":"IF(ISERROR(Data4!CZ$85),0,Data4!CZ$85)","v":0},{"$f":"IF(ISERROR(Data4!DA$85),0,Data4!DA$85)","v":0},{"$f":"IF(ISERROR(Data4!DB$85),0,Data4!DB$85)","v":0},{"$f":"IF(ISERROR(Data4!DC$85),0,Data4!DC$85)","v":0},{"$f":"IF(ISERROR(Data4!DD$85),0,Data4!DD$85)","v":0},{"$f":"IF(ISERROR(Data4!DE$85),0,Data4!DE$85)","v":0},{"$f":"IF(ISERROR(Data4!DF$85),0,Data4!DF$85)","v":0},{"$f":"IF(ISERROR(Data4!DG$85),0,Data4!DG$85)","v":0},{"$f":"IF(ISERROR(Data4!DH$85),0,Data4!DH$85)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$86","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$86),0,Data4!M$86)","v":0},{"$f":"IF(ISERROR(Data4!N$86),0,Data4!N$86)","v":0},{"$f":"IF(ISERROR(Data4!O$86),0,Data4!O$86)","v":0},{"$f":"IF(ISERROR(Data4!P$86),0,Data4!P$86)","v":0},{"$f":"IF(ISERROR(Data4!Q$86),0,Data4!Q$86)","v":0},{"$f":"IF(ISERROR(Data4!R$86),0,Data4!R$86)","v":0},{"$f":"IF(ISERROR(Data4!S$86),0,Data4!S$86)","v":0},{"$f":"IF(ISERROR(Data4!T$86),0,Data4!T$86)","v":0},{"$f":"IF(ISERROR(Data4!U$86),0,Data4!U$86)","v":0},{"$f":"IF(ISERROR(Data4!V$86),0,Data4!V$86)","v":0},{"$f":"IF(ISERROR(Data4!W$86),0,Data4!W$86)","v":0},{"$f":"IF(ISERROR(Data4!X$86),0,Data4!X$86)","v":0},{"$f":"IF(ISERROR(Data4!Y$86),0,Data4!Y$86)","v":0},{"$f":"IF(ISERROR(Data4!Z$86),0,Data4!Z$86)","v":0},{"$f":"IF(ISERROR(Data4!AA$86),0,Data4!AA$86)","v":0},{"$f":"IF(ISERROR(Data4!AB$86),0,Data4!AB$86)","v":0},{"$f":"IF(ISERROR(Data4!AC$86),0,Data4!AC$86)","v":0},{"$f":"IF(ISERROR(Data4!AD$86),0,Data4!AD$86)","v":0},{"$f":"IF(ISERROR(Data4!AE$86),0,Data4!AE$86)","v":0},{"$f":"IF(ISERROR(Data4!AF$86),0,Data4!AF$86)","v":0},{"$f":"IF(ISERROR(Data4!AG$86),0,Data4!AG$86)","v":0},{"$f":"IF(ISERROR(Data4!AH$86),0,Data4!AH$86)","v":0},{"$f":"IF(ISERROR(Data4!AI$86),0,Data4!AI$86)","v":0},{"$f":"IF(ISERROR(Data4!AJ$86),0,Data4!AJ$86)","v":0},{"$f":"IF(ISERROR(Data4!AK$86),0,Data4!AK$86)","v":0},{"$f":"IF(ISERROR(Data4!AL$86),0,Data4!AL$86)","v":0},{"$f":"IF(ISERROR(Data4!AM$86),0,Data4!AM$86)","v":0},{"$f":"IF(ISERROR(Data4!AN$86),0,Data4!AN$86)","v":0},{"$f":"IF(ISERROR(Data4!AO$86),0,Data4!AO$86)","v":0},{"$f":"IF(ISERROR(Data4!AP$86),0,Data4!AP$86)","v":0},{"$f":"IF(ISERROR(Data4!AQ$86),0,Data4!AQ$86)","v":0},{"$f":"IF(ISERROR(Data4!AR$86),0,Data4!AR$86)","v":0},{"$f":"IF(ISERROR(Data4!AS$86),0,Data4!AS$86)","v":0},{"$f":"IF(ISERROR(Data4!AT$86),0,Data4!AT$86)","v":0},{"$f":"IF(ISERROR(Data4!AU$86),0,Data4!AU$86)","v":0},{"$f":"IF(ISERROR(Data4!AV$86),0,Data4!AV$86)","v":0},{"$f":"IF(ISERROR(Data4!AW$86),0,Data4!AW$86)","v":0},{"$f":"IF(ISERROR(Data4!AX$86),0,Data4!AX$86)","v":0},{"$f":"IF(ISERROR(Data4!AY$86),0,Data4!AY$86)","v":0},{"$f":"IF(ISERROR(Data4!AZ$86),0,Data4!AZ$86)","v":0},{"$f":"IF(ISERROR(Data4!BA$86),0,Data4!BA$86)","v":0},{"$f":"IF(ISERROR(Data4!BB$86),0,Data4!BB$86)","v":0},{"$f":"IF(ISERROR(Data4!BC$86),0,Data4!BC$86)","v":0},{"$f":"IF(ISERROR(Data4!BD$86),0,Data4!BD$86)","v":0},{"$f":"IF(ISERROR(Data4!BE$86),0,Data4!BE$86)","v":0},{"$f":"IF(ISERROR(Data4!BF$86),0,Data4!BF$86)","v":0},{"$f":"IF(ISERROR(Data4!BG$86),0,Data4!BG$86)","v":0},{"$f":"IF(ISERROR(Data4!BH$86),0,Data4!BH$86)","v":0},{"$f":"IF(ISERROR(Data4!BI$86),0,Data4!BI$86)","v":0},{"$f":"IF(ISERROR(Data4!BJ$86),0,Data4!BJ$86)","v":0},{"$f":"IF(ISERROR(Data4!BK$86),0,Data4!BK$86)","v":0},{"$f":"IF(ISERROR(Data4!BL$86),0,Data4!BL$86)","v":0},{"$f":"IF(ISERROR(Data4!BM$86),0,Data4!BM$86)","v":0},{"$f":"IF(ISERROR(Data4!BN$86),0,Data4!BN$86)","v":0},{"$f":"IF(ISERROR(Data4!BO$86),0,Data4!BO$86)","v":0},{"$f":"IF(ISERROR(Data4!BP$86),0,Data4!BP$86)","v":0},{"$f":"IF(ISERROR(Data4!BQ$86),0,Data4!BQ$86)","v":0},{"$f":"IF(ISERROR(Data4!BR$86),0,Data4!BR$86)","v":0},{"$f":"IF(ISERROR(Data4!BS$86),0,Data4!BS$86)","v":0},{"$f":"IF(ISERROR(Data4!BT$86),0,Data4!BT$86)","v":0},{"$f":"IF(ISERROR(Data4!BU$86),0,Data4!BU$86)","v":0},{"$f":"IF(ISERROR(Data4!BV$86),0,Data4!BV$86)","v":0},{"$f":"IF(ISERROR(Data4!BW$86),0,Data4!BW$86)","v":0},{"$f":"IF(ISERROR(Data4!BX$86),0,Data4!BX$86)","v":0},{"$f":"IF(ISERROR(Data4!BY$86),0,Data4!BY$86)","v":0},{"$f":"IF(ISERROR(Data4!BZ$86),0,Data4!BZ$86)","v":0},{"$f":"IF(ISERROR(Data4!CA$86),0,Data4!CA$86)","v":0},{"$f":"IF(ISERROR(Data4!CB$86),0,Data4!CB$86)","v":0},{"$f":"IF(ISERROR(Data4!CC$86),0,Data4!CC$86)","v":0},{"$f":"IF(ISERROR(Data4!CD$86),0,Data4!CD$86)","v":0},{"$f":"IF(ISERROR(Data4!CE$86),0,Data4!CE$86)","v":0},{"$f":"IF(ISERROR(Data4!CF$86),0,Data4!CF$86)","v":0},{"$f":"IF(ISERROR(Data4!CG$86),0,Data4!CG$86)","v":0},{"$f":"IF(ISERROR(Data4!CH$86),0,Data4!CH$86)","v":0},{"$f":"IF(ISERROR(Data4!CI$86),0,Data4!CI$86)","v":0},{"$f":"IF(ISERROR(Data4!CJ$86),0,Data4!CJ$86)","v":0},{"$f":"IF(ISERROR(Data4!CK$86),0,Data4!CK$86)","v":0},{"$f":"IF(ISERROR(Data4!CL$86),0,Data4!CL$86)","v":0},{"$f":"IF(ISERROR(Data4!CM$86),0,Data4!CM$86)","v":0},{"$f":"IF(ISERROR(Data4!CN$86),0,Data4!CN$86)","v":0},{"$f":"IF(ISERROR(Data4!CO$86),0,Data4!CO$86)","v":0},{"$f":"IF(ISERROR(Data4!CP$86),0,Data4!CP$86)","v":0},{"$f":"IF(ISERROR(Data4!CQ$86),0,Data4!CQ$86)","v":0},{"$f":"IF(ISERROR(Data4!CR$86),0,Data4!CR$86)","v":0},{"$f":"IF(ISERROR(Data4!CS$86),0,Data4!CS$86)","v":0},{"$f":"IF(ISERROR(Data4!CT$86),0,Data4!CT$86)","v":0},{"$f":"IF(ISERROR(Data4!CU$86),0,Data4!CU$86)","v":0},{"$f":"IF(ISERROR(Data4!CV$86),0,Data4!CV$86)","v":0},{"$f":"IF(ISERROR(Data4!CW$86),0,Data4!CW$86)","v":0},{"$f":"IF(ISERROR(Data4!CX$86),0,Data4!CX$86)","v":0},{"$f":"IF(ISERROR(Data4!CY$86),0,Data4!CY$86)","v":0},{"$f":"IF(ISERROR(Data4!CZ$86),0,Data4!CZ$86)","v":0},{"$f":"IF(ISERROR(Data4!DA$86),0,Data4!DA$86)","v":0},{"$f":"IF(ISERROR(Data4!DB$86),0,Data4!DB$86)","v":0},{"$f":"IF(ISERROR(Data4!DC$86),0,Data4!DC$86)","v":0},{"$f":"IF(ISERROR(Data4!DD$86),0,Data4!DD$86)","v":0},{"$f":"IF(ISERROR(Data4!DE$86),0,Data4!DE$86)","v":0},{"$f":"IF(ISERROR(Data4!DF$86),0,Data4!DF$86)","v":0},{"$f":"IF(ISERROR(Data4!DG$86),0,Data4!DG$86)","v":0},{"$f":"IF(ISERROR(Data4!DH$86),0,Data4!DH$86)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.7","index":28,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O8&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.7\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.8","index":29,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O9&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"A.8\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.1","index":30,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O10&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.1\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$101","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$101),0,Data4!M$101)","v":0},{"$f":"IF(ISERROR(Data4!N$101),0,Data4!N$101)","v":0},{"$f":"IF(ISERROR(Data4!O$101),0,Data4!O$101)","v":0},{"$f":"IF(ISERROR(Data4!P$101),0,Data4!P$101)","v":0},{"$f":"IF(ISERROR(Data4!Q$101),0,Data4!Q$101)","v":0},{"$f":"IF(ISERROR(Data4!R$101),0,Data4!R$101)","v":0},{"$f":"IF(ISERROR(Data4!S$101),0,Data4!S$101)","v":0},{"$f":"IF(ISERROR(Data4!T$101),0,Data4!T$101)","v":0},{"$f":"IF(ISERROR(Data4!U$101),0,Data4!U$101)","v":0},{"$f":"IF(ISERROR(Data4!V$101),0,Data4!V$101)","v":0},{"$f":"IF(ISERROR(Data4!W$101),0,Data4!W$101)","v":0},{"$f":"IF(ISERROR(Data4!X$101),0,Data4!X$101)","v":0},{"$f":"IF(ISERROR(Data4!Y$101),0,Data4!Y$101)","v":0},{"$f":"IF(ISERROR(Data4!Z$101),0,Data4!Z$101)","v":0},{"$f":"IF(ISERROR(Data4!AA$101),0,Data4!AA$101)","v":0},{"$f":"IF(ISERROR(Data4!AB$101),0,Data4!AB$101)","v":0},{"$f":"IF(ISERROR(Data4!AC$101),0,Data4!AC$101)","v":0},{"$f":"IF(ISERROR(Data4!AD$101),0,Data4!AD$101)","v":0},{"$f":"IF(ISERROR(Data4!AE$101),0,Data4!AE$101)","v":0},{"$f":"IF(ISERROR(Data4!AF$101),0,Data4!AF$101)","v":0},{"$f":"IF(ISERROR(Data4!AG$101),0,Data4!AG$101)","v":0},{"$f":"IF(ISERROR(Data4!AH$101),0,Data4!AH$101)","v":0},{"$f":"IF(ISERROR(Data4!AI$101),0,Data4!AI$101)","v":0},{"$f":"IF(ISERROR(Data4!AJ$101),0,Data4!AJ$101)","v":0},{"$f":"IF(ISERROR(Data4!AK$101),0,Data4!AK$101)","v":0},{"$f":"IF(ISERROR(Data4!AL$101),0,Data4!AL$101)","v":0},{"$f":"IF(ISERROR(Data4!AM$101),0,Data4!AM$101)","v":0},{"$f":"IF(ISERROR(Data4!AN$101),0,Data4!AN$101)","v":0},{"$f":"IF(ISERROR(Data4!AO$101),0,Data4!AO$101)","v":0},{"$f":"IF(ISERROR(Data4!AP$101),0,Data4!AP$101)","v":0},{"$f":"IF(ISERROR(Data4!AQ$101),0,Data4!AQ$101)","v":0},{"$f":"IF(ISERROR(Data4!AR$101),0,Data4!AR$101)","v":0},{"$f":"IF(ISERROR(Data4!AS$101),0,Data4!AS$101)","v":0},{"$f":"IF(ISERROR(Data4!AT$101),0,Data4!AT$101)","v":0},{"$f":"IF(ISERROR(Data4!AU$101),0,Data4!AU$101)","v":0},{"$f":"IF(ISERROR(Data4!AV$101),0,Data4!AV$101)","v":0},{"$f":"IF(ISERROR(Data4!AW$101),0,Data4!AW$101)","v":0},{"$f":"IF(ISERROR(Data4!AX$101),0,Data4!AX$101)","v":0},{"$f":"IF(ISERROR(Data4!AY$101),0,Data4!AY$101)","v":0},{"$f":"IF(ISERROR(Data4!AZ$101),0,Data4!AZ$101)","v":0},{"$f":"IF(ISERROR(Data4!BA$101),0,Data4!BA$101)","v":0},{"$f":"IF(ISERROR(Data4!BB$101),0,Data4!BB$101)","v":0},{"$f":"IF(ISERROR(Data4!BC$101),0,Data4!BC$101)","v":0},{"$f":"IF(ISERROR(Data4!BD$101),0,Data4!BD$101)","v":0},{"$f":"IF(ISERROR(Data4!BE$101),0,Data4!BE$101)","v":0},{"$f":"IF(ISERROR(Data4!BF$101),0,Data4!BF$101)","v":0},{"$f":"IF(ISERROR(Data4!BG$101),0,Data4!BG$101)","v":0},{"$f":"IF(ISERROR(Data4!BH$101),0,Data4!BH$101)","v":0},{"$f":"IF(ISERROR(Data4!BI$101),0,Data4!BI$101)","v":0},{"$f":"IF(ISERROR(Data4!BJ$101),0,Data4!BJ$101)","v":0},{"$f":"IF(ISERROR(Data4!BK$101),0,Data4!BK$101)","v":0},{"$f":"IF(ISERROR(Data4!BL$101),0,Data4!BL$101)","v":0},{"$f":"IF(ISERROR(Data4!BM$101),0,Data4!BM$101)","v":0},{"$f":"IF(ISERROR(Data4!BN$101),0,Data4!BN$101)","v":0},{"$f":"IF(ISERROR(Data4!BO$101),0,Data4!BO$101)","v":0},{"$f":"IF(ISERROR(Data4!BP$101),0,Data4!BP$101)","v":0},{"$f":"IF(ISERROR(Data4!BQ$101),0,Data4!BQ$101)","v":0},{"$f":"IF(ISERROR(Data4!BR$101),0,Data4!BR$101)","v":0},{"$f":"IF(ISERROR(Data4!BS$101),0,Data4!BS$101)","v":0},{"$f":"IF(ISERROR(Data4!BT$101),0,Data4!BT$101)","v":0},{"$f":"IF(ISERROR(Data4!BU$101),0,Data4!BU$101)","v":0},{"$f":"IF(ISERROR(Data4!BV$101),0,Data4!BV$101)","v":0},{"$f":"IF(ISERROR(Data4!BW$101),0,Data4!BW$101)","v":0},{"$f":"IF(ISERROR(Data4!BX$101),0,Data4!BX$101)","v":0},{"$f":"IF(ISERROR(Data4!BY$101),0,Data4!BY$101)","v":0},{"$f":"IF(ISERROR(Data4!BZ$101),0,Data4!BZ$101)","v":0},{"$f":"IF(ISERROR(Data4!CA$101),0,Data4!CA$101)","v":0},{"$f":"IF(ISERROR(Data4!CB$101),0,Data4!CB$101)","v":0},{"$f":"IF(ISERROR(Data4!CC$101),0,Data4!CC$101)","v":0},{"$f":"IF(ISERROR(Data4!CD$101),0,Data4!CD$101)","v":0},{"$f":"IF(ISERROR(Data4!CE$101),0,Data4!CE$101)","v":0},{"$f":"IF(ISERROR(Data4!CF$101),0,Data4!CF$101)","v":0},{"$f":"IF(ISERROR(Data4!CG$101),0,Data4!CG$101)","v":0},{"$f":"IF(ISERROR(Data4!CH$101),0,Data4!CH$101)","v":0},{"$f":"IF(ISERROR(Data4!CI$101),0,Data4!CI$101)","v":0},{"$f":"IF(ISERROR(Data4!CJ$101),0,Data4!CJ$101)","v":0},{"$f":"IF(ISERROR(Data4!CK$101),0,Data4!CK$101)","v":0},{"$f":"IF(ISERROR(Data4!CL$101),0,Data4!CL$101)","v":0},{"$f":"IF(ISERROR(Data4!CM$101),0,Data4!CM$101)","v":0},{"$f":"IF(ISERROR(Data4!CN$101),0,Data4!CN$101)","v":0},{"$f":"IF(ISERROR(Data4!CO$101),0,Data4!CO$101)","v":0},{"$f":"IF(ISERROR(Data4!CP$101),0,Data4!CP$101)","v":0},{"$f":"IF(ISERROR(Data4!CQ$101),0,Data4!CQ$101)","v":0},{"$f":"IF(ISERROR(Data4!CR$101),0,Data4!CR$101)","v":0},{"$f":"IF(ISERROR(Data4!CS$101),0,Data4!CS$101)","v":0},{"$f":"IF(ISERROR(Data4!CT$101),0,Data4!CT$101)","v":0},{"$f":"IF(ISERROR(Data4!CU$101),0,Data4!CU$101)","v":0},{"$f":"IF(ISERROR(Data4!CV$101),0,Data4!CV$101)","v":0},{"$f":"IF(ISERROR(Data4!CW$101),0,Data4!CW$101)","v":0},{"$f":"IF(ISERROR(Data4!CX$101),0,Data4!CX$101)","v":0},{"$f":"IF(ISERROR(Data4!CY$101),0,Data4!CY$101)","v":0},{"$f":"IF(ISERROR(Data4!CZ$101),0,Data4!CZ$101)","v":0},{"$f":"IF(ISERROR(Data4!DA$101),0,Data4!DA$101)","v":0},{"$f":"IF(ISERROR(Data4!DB$101),0,Data4!DB$101)","v":0},{"$f":"IF(ISERROR(Data4!DC$101),0,Data4!DC$101)","v":0},{"$f":"IF(ISERROR(Data4!DD$101),0,Data4!DD$101)","v":0},{"$f":"IF(ISERROR(Data4!DE$101),0,Data4!DE$101)","v":0},{"$f":"IF(ISERROR(Data4!DF$101),0,Data4!DF$101)","v":0},{"$f":"IF(ISERROR(Data4!DG$101),0,Data4!DG$101)","v":0},{"$f":"IF(ISERROR(Data4!DH$101),0,Data4!DH$101)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$102","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$102),0,Data4!M$102)","v":0},{"$f":"IF(ISERROR(Data4!N$102),0,Data4!N$102)","v":0},{"$f":"IF(ISERROR(Data4!O$102),0,Data4!O$102)","v":0},{"$f":"IF(ISERROR(Data4!P$102),0,Data4!P$102)","v":0},{"$f":"IF(ISERROR(Data4!Q$102),0,Data4!Q$102)","v":0},{"$f":"IF(ISERROR(Data4!R$102),0,Data4!R$102)","v":0},{"$f":"IF(ISERROR(Data4!S$102),0,Data4!S$102)","v":0},{"$f":"IF(ISERROR(Data4!T$102),0,Data4!T$102)","v":0},{"$f":"IF(ISERROR(Data4!U$102),0,Data4!U$102)","v":0},{"$f":"IF(ISERROR(Data4!V$102),0,Data4!V$102)","v":0},{"$f":"IF(ISERROR(Data4!W$102),0,Data4!W$102)","v":0},{"$f":"IF(ISERROR(Data4!X$102),0,Data4!X$102)","v":0},{"$f":"IF(ISERROR(Data4!Y$102),0,Data4!Y$102)","v":0},{"$f":"IF(ISERROR(Data4!Z$102),0,Data4!Z$102)","v":0},{"$f":"IF(ISERROR(Data4!AA$102),0,Data4!AA$102)","v":0},{"$f":"IF(ISERROR(Data4!AB$102),0,Data4!AB$102)","v":0},{"$f":"IF(ISERROR(Data4!AC$102),0,Data4!AC$102)","v":0},{"$f":"IF(ISERROR(Data4!AD$102),0,Data4!AD$102)","v":0},{"$f":"IF(ISERROR(Data4!AE$102),0,Data4!AE$102)","v":0},{"$f":"IF(ISERROR(Data4!AF$102),0,Data4!AF$102)","v":0},{"$f":"IF(ISERROR(Data4!AG$102),0,Data4!AG$102)","v":0},{"$f":"IF(ISERROR(Data4!AH$102),0,Data4!AH$102)","v":0},{"$f":"IF(ISERROR(Data4!AI$102),0,Data4!AI$102)","v":0},{"$f":"IF(ISERROR(Data4!AJ$102),0,Data4!AJ$102)","v":0},{"$f":"IF(ISERROR(Data4!AK$102),0,Data4!AK$102)","v":0},{"$f":"IF(ISERROR(Data4!AL$102),0,Data4!AL$102)","v":0},{"$f":"IF(ISERROR(Data4!AM$102),0,Data4!AM$102)","v":0},{"$f":"IF(ISERROR(Data4!AN$102),0,Data4!AN$102)","v":0},{"$f":"IF(ISERROR(Data4!AO$102),0,Data4!AO$102)","v":0},{"$f":"IF(ISERROR(Data4!AP$102),0,Data4!AP$102)","v":0},{"$f":"IF(ISERROR(Data4!AQ$102),0,Data4!AQ$102)","v":0},{"$f":"IF(ISERROR(Data4!AR$102),0,Data4!AR$102)","v":0},{"$f":"IF(ISERROR(Data4!AS$102),0,Data4!AS$102)","v":0},{"$f":"IF(ISERROR(Data4!AT$102),0,Data4!AT$102)","v":0},{"$f":"IF(ISERROR(Data4!AU$102),0,Data4!AU$102)","v":0},{"$f":"IF(ISERROR(Data4!AV$102),0,Data4!AV$102)","v":0},{"$f":"IF(ISERROR(Data4!AW$102),0,Data4!AW$102)","v":0},{"$f":"IF(ISERROR(Data4!AX$102),0,Data4!AX$102)","v":0},{"$f":"IF(ISERROR(Data4!AY$102),0,Data4!AY$102)","v":0},{"$f":"IF(ISERROR(Data4!AZ$102),0,Data4!AZ$102)","v":0},{"$f":"IF(ISERROR(Data4!BA$102),0,Data4!BA$102)","v":0},{"$f":"IF(ISERROR(Data4!BB$102),0,Data4!BB$102)","v":0},{"$f":"IF(ISERROR(Data4!BC$102),0,Data4!BC$102)","v":0},{"$f":"IF(ISERROR(Data4!BD$102),0,Data4!BD$102)","v":0},{"$f":"IF(ISERROR(Data4!BE$102),0,Data4!BE$102)","v":0},{"$f":"IF(ISERROR(Data4!BF$102),0,Data4!BF$102)","v":0},{"$f":"IF(ISERROR(Data4!BG$102),0,Data4!BG$102)","v":0},{"$f":"IF(ISERROR(Data4!BH$102),0,Data4!BH$102)","v":0},{"$f":"IF(ISERROR(Data4!BI$102),0,Data4!BI$102)","v":0},{"$f":"IF(ISERROR(Data4!BJ$102),0,Data4!BJ$102)","v":0},{"$f":"IF(ISERROR(Data4!BK$102),0,Data4!BK$102)","v":0},{"$f":"IF(ISERROR(Data4!BL$102),0,Data4!BL$102)","v":0},{"$f":"IF(ISERROR(Data4!BM$102),0,Data4!BM$102)","v":0},{"$f":"IF(ISERROR(Data4!BN$102),0,Data4!BN$102)","v":0},{"$f":"IF(ISERROR(Data4!BO$102),0,Data4!BO$102)","v":0},{"$f":"IF(ISERROR(Data4!BP$102),0,Data4!BP$102)","v":0},{"$f":"IF(ISERROR(Data4!BQ$102),0,Data4!BQ$102)","v":0},{"$f":"IF(ISERROR(Data4!BR$102),0,Data4!BR$102)","v":0},{"$f":"IF(ISERROR(Data4!BS$102),0,Data4!BS$102)","v":0},{"$f":"IF(ISERROR(Data4!BT$102),0,Data4!BT$102)","v":0},{"$f":"IF(ISERROR(Data4!BU$102),0,Data4!BU$102)","v":0},{"$f":"IF(ISERROR(Data4!BV$102),0,Data4!BV$102)","v":0},{"$f":"IF(ISERROR(Data4!BW$102),0,Data4!BW$102)","v":0},{"$f":"IF(ISERROR(Data4!BX$102),0,Data4!BX$102)","v":0},{"$f":"IF(ISERROR(Data4!BY$102),0,Data4!BY$102)","v":0},{"$f":"IF(ISERROR(Data4!BZ$102),0,Data4!BZ$102)","v":0},{"$f":"IF(ISERROR(Data4!CA$102),0,Data4!CA$102)","v":0},{"$f":"IF(ISERROR(Data4!CB$102),0,Data4!CB$102)","v":0},{"$f":"IF(ISERROR(Data4!CC$102),0,Data4!CC$102)","v":0},{"$f":"IF(ISERROR(Data4!CD$102),0,Data4!CD$102)","v":0},{"$f":"IF(ISERROR(Data4!CE$102),0,Data4!CE$102)","v":0},{"$f":"IF(ISERROR(Data4!CF$102),0,Data4!CF$102)","v":0},{"$f":"IF(ISERROR(Data4!CG$102),0,Data4!CG$102)","v":0},{"$f":"IF(ISERROR(Data4!CH$102),0,Data4!CH$102)","v":0},{"$f":"IF(ISERROR(Data4!CI$102),0,Data4!CI$102)","v":0},{"$f":"IF(ISERROR(Data4!CJ$102),0,Data4!CJ$102)","v":0},{"$f":"IF(ISERROR(Data4!CK$102),0,Data4!CK$102)","v":0},{"$f":"IF(ISERROR(Data4!CL$102),0,Data4!CL$102)","v":0},{"$f":"IF(ISERROR(Data4!CM$102),0,Data4!CM$102)","v":0},{"$f":"IF(ISERROR(Data4!CN$102),0,Data4!CN$102)","v":0},{"$f":"IF(ISERROR(Data4!CO$102),0,Data4!CO$102)","v":0},{"$f":"IF(ISERROR(Data4!CP$102),0,Data4!CP$102)","v":0},{"$f":"IF(ISERROR(Data4!CQ$102),0,Data4!CQ$102)","v":0},{"$f":"IF(ISERROR(Data4!CR$102),0,Data4!CR$102)","v":0},{"$f":"IF(ISERROR(Data4!CS$102),0,Data4!CS$102)","v":0},{"$f":"IF(ISERROR(Data4!CT$102),0,Data4!CT$102)","v":0},{"$f":"IF(ISERROR(Data4!CU$102),0,Data4!CU$102)","v":0},{"$f":"IF(ISERROR(Data4!CV$102),0,Data4!CV$102)","v":0},{"$f":"IF(ISERROR(Data4!CW$102),0,Data4!CW$102)","v":0},{"$f":"IF(ISERROR(Data4!CX$102),0,Data4!CX$102)","v":0},{"$f":"IF(ISERROR(Data4!CY$102),0,Data4!CY$102)","v":0},{"$f":"IF(ISERROR(Data4!CZ$102),0,Data4!CZ$102)","v":0},{"$f":"IF(ISERROR(Data4!DA$102),0,Data4!DA$102)","v":0},{"$f":"IF(ISERROR(Data4!DB$102),0,Data4!DB$102)","v":0},{"$f":"IF(ISERROR(Data4!DC$102),0,Data4!DC$102)","v":0},{"$f":"IF(ISERROR(Data4!DD$102),0,Data4!DD$102)","v":0},{"$f":"IF(ISERROR(Data4!DE$102),0,Data4!DE$102)","v":0},{"$f":"IF(ISERROR(Data4!DF$102),0,Data4!DF$102)","v":0},{"$f":"IF(ISERROR(Data4!DG$102),0,Data4!DG$102)","v":0},{"$f":"IF(ISERROR(Data4!DH$102),0,Data4!DH$102)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$103","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$103),0,Data4!M$103)","v":0},{"$f":"IF(ISERROR(Data4!N$103),0,Data4!N$103)","v":0},{"$f":"IF(ISERROR(Data4!O$103),0,Data4!O$103)","v":0},{"$f":"IF(ISERROR(Data4!P$103),0,Data4!P$103)","v":0},{"$f":"IF(ISERROR(Data4!Q$103),0,Data4!Q$103)","v":0},{"$f":"IF(ISERROR(Data4!R$103),0,Data4!R$103)","v":0},{"$f":"IF(ISERROR(Data4!S$103),0,Data4!S$103)","v":0},{"$f":"IF(ISERROR(Data4!T$103),0,Data4!T$103)","v":0},{"$f":"IF(ISERROR(Data4!U$103),0,Data4!U$103)","v":0},{"$f":"IF(ISERROR(Data4!V$103),0,Data4!V$103)","v":0},{"$f":"IF(ISERROR(Data4!W$103),0,Data4!W$103)","v":0},{"$f":"IF(ISERROR(Data4!X$103),0,Data4!X$103)","v":0},{"$f":"IF(ISERROR(Data4!Y$103),0,Data4!Y$103)","v":0},{"$f":"IF(ISERROR(Data4!Z$103),0,Data4!Z$103)","v":0},{"$f":"IF(ISERROR(Data4!AA$103),0,Data4!AA$103)","v":0},{"$f":"IF(ISERROR(Data4!AB$103),0,Data4!AB$103)","v":0},{"$f":"IF(ISERROR(Data4!AC$103),0,Data4!AC$103)","v":0},{"$f":"IF(ISERROR(Data4!AD$103),0,Data4!AD$103)","v":0},{"$f":"IF(ISERROR(Data4!AE$103),0,Data4!AE$103)","v":0},{"$f":"IF(ISERROR(Data4!AF$103),0,Data4!AF$103)","v":0},{"$f":"IF(ISERROR(Data4!AG$103),0,Data4!AG$103)","v":0},{"$f":"IF(ISERROR(Data4!AH$103),0,Data4!AH$103)","v":0},{"$f":"IF(ISERROR(Data4!AI$103),0,Data4!AI$103)","v":0},{"$f":"IF(ISERROR(Data4!AJ$103),0,Data4!AJ$103)","v":0},{"$f":"IF(ISERROR(Data4!AK$103),0,Data4!AK$103)","v":0},{"$f":"IF(ISERROR(Data4!AL$103),0,Data4!AL$103)","v":0},{"$f":"IF(ISERROR(Data4!AM$103),0,Data4!AM$103)","v":0},{"$f":"IF(ISERROR(Data4!AN$103),0,Data4!AN$103)","v":0},{"$f":"IF(ISERROR(Data4!AO$103),0,Data4!AO$103)","v":0},{"$f":"IF(ISERROR(Data4!AP$103),0,Data4!AP$103)","v":0},{"$f":"IF(ISERROR(Data4!AQ$103),0,Data4!AQ$103)","v":0},{"$f":"IF(ISERROR(Data4!AR$103),0,Data4!AR$103)","v":0},{"$f":"IF(ISERROR(Data4!AS$103),0,Data4!AS$103)","v":0},{"$f":"IF(ISERROR(Data4!AT$103),0,Data4!AT$103)","v":0},{"$f":"IF(ISERROR(Data4!AU$103),0,Data4!AU$103)","v":0},{"$f":"IF(ISERROR(Data4!AV$103),0,Data4!AV$103)","v":0},{"$f":"IF(ISERROR(Data4!AW$103),0,Data4!AW$103)","v":0},{"$f":"IF(ISERROR(Data4!AX$103),0,Data4!AX$103)","v":0},{"$f":"IF(ISERROR(Data4!AY$103),0,Data4!AY$103)","v":0},{"$f":"IF(ISERROR(Data4!AZ$103),0,Data4!AZ$103)","v":0},{"$f":"IF(ISERROR(Data4!BA$103),0,Data4!BA$103)","v":0},{"$f":"IF(ISERROR(Data4!BB$103),0,Data4!BB$103)","v":0},{"$f":"IF(ISERROR(Data4!BC$103),0,Data4!BC$103)","v":0},{"$f":"IF(ISERROR(Data4!BD$103),0,Data4!BD$103)","v":0},{"$f":"IF(ISERROR(Data4!BE$103),0,Data4!BE$103)","v":0},{"$f":"IF(ISERROR(Data4!BF$103),0,Data4!BF$103)","v":0},{"$f":"IF(ISERROR(Data4!BG$103),0,Data4!BG$103)","v":0},{"$f":"IF(ISERROR(Data4!BH$103),0,Data4!BH$103)","v":0},{"$f":"IF(ISERROR(Data4!BI$103),0,Data4!BI$103)","v":0},{"$f":"IF(ISERROR(Data4!BJ$103),0,Data4!BJ$103)","v":0},{"$f":"IF(ISERROR(Data4!BK$103),0,Data4!BK$103)","v":0},{"$f":"IF(ISERROR(Data4!BL$103),0,Data4!BL$103)","v":0},{"$f":"IF(ISERROR(Data4!BM$103),0,Data4!BM$103)","v":0},{"$f":"IF(ISERROR(Data4!BN$103),0,Data4!BN$103)","v":0},{"$f":"IF(ISERROR(Data4!BO$103),0,Data4!BO$103)","v":0},{"$f":"IF(ISERROR(Data4!BP$103),0,Data4!BP$103)","v":0},{"$f":"IF(ISERROR(Data4!BQ$103),0,Data4!BQ$103)","v":0},{"$f":"IF(ISERROR(Data4!BR$103),0,Data4!BR$103)","v":0},{"$f":"IF(ISERROR(Data4!BS$103),0,Data4!BS$103)","v":0},{"$f":"IF(ISERROR(Data4!BT$103),0,Data4!BT$103)","v":0},{"$f":"IF(ISERROR(Data4!BU$103),0,Data4!BU$103)","v":0},{"$f":"IF(ISERROR(Data4!BV$103),0,Data4!BV$103)","v":0},{"$f":"IF(ISERROR(Data4!BW$103),0,Data4!BW$103)","v":0},{"$f":"IF(ISERROR(Data4!BX$103),0,Data4!BX$103)","v":0},{"$f":"IF(ISERROR(Data4!BY$103),0,Data4!BY$103)","v":0},{"$f":"IF(ISERROR(Data4!BZ$103),0,Data4!BZ$103)","v":0},{"$f":"IF(ISERROR(Data4!CA$103),0,Data4!CA$103)","v":0},{"$f":"IF(ISERROR(Data4!CB$103),0,Data4!CB$103)","v":0},{"$f":"IF(ISERROR(Data4!CC$103),0,Data4!CC$103)","v":0},{"$f":"IF(ISERROR(Data4!CD$103),0,Data4!CD$103)","v":0},{"$f":"IF(ISERROR(Data4!CE$103),0,Data4!CE$103)","v":0},{"$f":"IF(ISERROR(Data4!CF$103),0,Data4!CF$103)","v":0},{"$f":"IF(ISERROR(Data4!CG$103),0,Data4!CG$103)","v":0},{"$f":"IF(ISERROR(Data4!CH$103),0,Data4!CH$103)","v":0},{"$f":"IF(ISERROR(Data4!CI$103),0,Data4!CI$103)","v":0},{"$f":"IF(ISERROR(Data4!CJ$103),0,Data4!CJ$103)","v":0},{"$f":"IF(ISERROR(Data4!CK$103),0,Data4!CK$103)","v":0},{"$f":"IF(ISERROR(Data4!CL$103),0,Data4!CL$103)","v":0},{"$f":"IF(ISERROR(Data4!CM$103),0,Data4!CM$103)","v":0},{"$f":"IF(ISERROR(Data4!CN$103),0,Data4!CN$103)","v":0},{"$f":"IF(ISERROR(Data4!CO$103),0,Data4!CO$103)","v":0},{"$f":"IF(ISERROR(Data4!CP$103),0,Data4!CP$103)","v":0},{"$f":"IF(ISERROR(Data4!CQ$103),0,Data4!CQ$103)","v":0},{"$f":"IF(ISERROR(Data4!CR$103),0,Data4!CR$103)","v":0},{"$f":"IF(ISERROR(Data4!CS$103),0,Data4!CS$103)","v":0},{"$f":"IF(ISERROR(Data4!CT$103),0,Data4!CT$103)","v":0},{"$f":"IF(ISERROR(Data4!CU$103),0,Data4!CU$103)","v":0},{"$f":"IF(ISERROR(Data4!CV$103),0,Data4!CV$103)","v":0},{"$f":"IF(ISERROR(Data4!CW$103),0,Data4!CW$103)","v":0},{"$f":"IF(ISERROR(Data4!CX$103),0,Data4!CX$103)","v":0},{"$f":"IF(ISERROR(Data4!CY$103),0,Data4!CY$103)","v":0},{"$f":"IF(ISERROR(Data4!CZ$103),0,Data4!CZ$103)","v":0},{"$f":"IF(ISERROR(Data4!DA$103),0,Data4!DA$103)","v":0},{"$f":"IF(ISERROR(Data4!DB$103),0,Data4!DB$103)","v":0},{"$f":"IF(ISERROR(Data4!DC$103),0,Data4!DC$103)","v":0},{"$f":"IF(ISERROR(Data4!DD$103),0,Data4!DD$103)","v":0},{"$f":"IF(ISERROR(Data4!DE$103),0,Data4!DE$103)","v":0},{"$f":"IF(ISERROR(Data4!DF$103),0,Data4!DF$103)","v":0},{"$f":"IF(ISERROR(Data4!DG$103),0,Data4!DG$103)","v":0},{"$f":"IF(ISERROR(Data4!DH$103),0,Data4!DH$103)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$104","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$104),0,Data4!M$104)","v":0},{"$f":"IF(ISERROR(Data4!N$104),0,Data4!N$104)","v":0},{"$f":"IF(ISERROR(Data4!O$104),0,Data4!O$104)","v":0},{"$f":"IF(ISERROR(Data4!P$104),0,Data4!P$104)","v":0},{"$f":"IF(ISERROR(Data4!Q$104),0,Data4!Q$104)","v":0},{"$f":"IF(ISERROR(Data4!R$104),0,Data4!R$104)","v":0},{"$f":"IF(ISERROR(Data4!S$104),0,Data4!S$104)","v":0},{"$f":"IF(ISERROR(Data4!T$104),0,Data4!T$104)","v":0},{"$f":"IF(ISERROR(Data4!U$104),0,Data4!U$104)","v":0},{"$f":"IF(ISERROR(Data4!V$104),0,Data4!V$104)","v":0},{"$f":"IF(ISERROR(Data4!W$104),0,Data4!W$104)","v":0},{"$f":"IF(ISERROR(Data4!X$104),0,Data4!X$104)","v":0},{"$f":"IF(ISERROR(Data4!Y$104),0,Data4!Y$104)","v":0},{"$f":"IF(ISERROR(Data4!Z$104),0,Data4!Z$104)","v":0},{"$f":"IF(ISERROR(Data4!AA$104),0,Data4!AA$104)","v":0},{"$f":"IF(ISERROR(Data4!AB$104),0,Data4!AB$104)","v":0},{"$f":"IF(ISERROR(Data4!AC$104),0,Data4!AC$104)","v":0},{"$f":"IF(ISERROR(Data4!AD$104),0,Data4!AD$104)","v":0},{"$f":"IF(ISERROR(Data4!AE$104),0,Data4!AE$104)","v":0},{"$f":"IF(ISERROR(Data4!AF$104),0,Data4!AF$104)","v":0},{"$f":"IF(ISERROR(Data4!AG$104),0,Data4!AG$104)","v":0},{"$f":"IF(ISERROR(Data4!AH$104),0,Data4!AH$104)","v":0},{"$f":"IF(ISERROR(Data4!AI$104),0,Data4!AI$104)","v":0},{"$f":"IF(ISERROR(Data4!AJ$104),0,Data4!AJ$104)","v":0},{"$f":"IF(ISERROR(Data4!AK$104),0,Data4!AK$104)","v":0},{"$f":"IF(ISERROR(Data4!AL$104),0,Data4!AL$104)","v":0},{"$f":"IF(ISERROR(Data4!AM$104),0,Data4!AM$104)","v":0},{"$f":"IF(ISERROR(Data4!AN$104),0,Data4!AN$104)","v":0},{"$f":"IF(ISERROR(Data4!AO$104),0,Data4!AO$104)","v":0},{"$f":"IF(ISERROR(Data4!AP$104),0,Data4!AP$104)","v":0},{"$f":"IF(ISERROR(Data4!AQ$104),0,Data4!AQ$104)","v":0},{"$f":"IF(ISERROR(Data4!AR$104),0,Data4!AR$104)","v":0},{"$f":"IF(ISERROR(Data4!AS$104),0,Data4!AS$104)","v":0},{"$f":"IF(ISERROR(Data4!AT$104),0,Data4!AT$104)","v":0},{"$f":"IF(ISERROR(Data4!AU$104),0,Data4!AU$104)","v":0},{"$f":"IF(ISERROR(Data4!AV$104),0,Data4!AV$104)","v":0},{"$f":"IF(ISERROR(Data4!AW$104),0,Data4!AW$104)","v":0},{"$f":"IF(ISERROR(Data4!AX$104),0,Data4!AX$104)","v":0},{"$f":"IF(ISERROR(Data4!AY$104),0,Data4!AY$104)","v":0},{"$f":"IF(ISERROR(Data4!AZ$104),0,Data4!AZ$104)","v":0},{"$f":"IF(ISERROR(Data4!BA$104),0,Data4!BA$104)","v":0},{"$f":"IF(ISERROR(Data4!BB$104),0,Data4!BB$104)","v":0},{"$f":"IF(ISERROR(Data4!BC$104),0,Data4!BC$104)","v":0},{"$f":"IF(ISERROR(Data4!BD$104),0,Data4!BD$104)","v":0},{"$f":"IF(ISERROR(Data4!BE$104),0,Data4!BE$104)","v":0},{"$f":"IF(ISERROR(Data4!BF$104),0,Data4!BF$104)","v":0},{"$f":"IF(ISERROR(Data4!BG$104),0,Data4!BG$104)","v":0},{"$f":"IF(ISERROR(Data4!BH$104),0,Data4!BH$104)","v":0},{"$f":"IF(ISERROR(Data4!BI$104),0,Data4!BI$104)","v":0},{"$f":"IF(ISERROR(Data4!BJ$104),0,Data4!BJ$104)","v":0},{"$f":"IF(ISERROR(Data4!BK$104),0,Data4!BK$104)","v":0},{"$f":"IF(ISERROR(Data4!BL$104),0,Data4!BL$104)","v":0},{"$f":"IF(ISERROR(Data4!BM$104),0,Data4!BM$104)","v":0},{"$f":"IF(ISERROR(Data4!BN$104),0,Data4!BN$104)","v":0},{"$f":"IF(ISERROR(Data4!BO$104),0,Data4!BO$104)","v":0},{"$f":"IF(ISERROR(Data4!BP$104),0,Data4!BP$104)","v":0},{"$f":"IF(ISERROR(Data4!BQ$104),0,Data4!BQ$104)","v":0},{"$f":"IF(ISERROR(Data4!BR$104),0,Data4!BR$104)","v":0},{"$f":"IF(ISERROR(Data4!BS$104),0,Data4!BS$104)","v":0},{"$f":"IF(ISERROR(Data4!BT$104),0,Data4!BT$104)","v":0},{"$f":"IF(ISERROR(Data4!BU$104),0,Data4!BU$104)","v":0},{"$f":"IF(ISERROR(Data4!BV$104),0,Data4!BV$104)","v":0},{"$f":"IF(ISERROR(Data4!BW$104),0,Data4!BW$104)","v":0},{"$f":"IF(ISERROR(Data4!BX$104),0,Data4!BX$104)","v":0},{"$f":"IF(ISERROR(Data4!BY$104),0,Data4!BY$104)","v":0},{"$f":"IF(ISERROR(Data4!BZ$104),0,Data4!BZ$104)","v":0},{"$f":"IF(ISERROR(Data4!CA$104),0,Data4!CA$104)","v":0},{"$f":"IF(ISERROR(Data4!CB$104),0,Data4!CB$104)","v":0},{"$f":"IF(ISERROR(Data4!CC$104),0,Data4!CC$104)","v":0},{"$f":"IF(ISERROR(Data4!CD$104),0,Data4!CD$104)","v":0},{"$f":"IF(ISERROR(Data4!CE$104),0,Data4!CE$104)","v":0},{"$f":"IF(ISERROR(Data4!CF$104),0,Data4!CF$104)","v":0},{"$f":"IF(ISERROR(Data4!CG$104),0,Data4!CG$104)","v":0},{"$f":"IF(ISERROR(Data4!CH$104),0,Data4!CH$104)","v":0},{"$f":"IF(ISERROR(Data4!CI$104),0,Data4!CI$104)","v":0},{"$f":"IF(ISERROR(Data4!CJ$104),0,Data4!CJ$104)","v":0},{"$f":"IF(ISERROR(Data4!CK$104),0,Data4!CK$104)","v":0},{"$f":"IF(ISERROR(Data4!CL$104),0,Data4!CL$104)","v":0},{"$f":"IF(ISERROR(Data4!CM$104),0,Data4!CM$104)","v":0},{"$f":"IF(ISERROR(Data4!CN$104),0,Data4!CN$104)","v":0},{"$f":"IF(ISERROR(Data4!CO$104),0,Data4!CO$104)","v":0},{"$f":"IF(ISERROR(Data4!CP$104),0,Data4!CP$104)","v":0},{"$f":"IF(ISERROR(Data4!CQ$104),0,Data4!CQ$104)","v":0},{"$f":"IF(ISERROR(Data4!CR$104),0,Data4!CR$104)","v":0},{"$f":"IF(ISERROR(Data4!CS$104),0,Data4!CS$104)","v":0},{"$f":"IF(ISERROR(Data4!CT$104),0,Data4!CT$104)","v":0},{"$f":"IF(ISERROR(Data4!CU$104),0,Data4!CU$104)","v":0},{"$f":"IF(ISERROR(Data4!CV$104),0,Data4!CV$104)","v":0},{"$f":"IF(ISERROR(Data4!CW$104),0,Data4!CW$104)","v":0},{"$f":"IF(ISERROR(Data4!CX$104),0,Data4!CX$104)","v":0},{"$f":"IF(ISERROR(Data4!CY$104),0,Data4!CY$104)","v":0},{"$f":"IF(ISERROR(Data4!CZ$104),0,Data4!CZ$104)","v":0},{"$f":"IF(ISERROR(Data4!DA$104),0,Data4!DA$104)","v":0},{"$f":"IF(ISERROR(Data4!DB$104),0,Data4!DB$104)","v":0},{"$f":"IF(ISERROR(Data4!DC$104),0,Data4!DC$104)","v":0},{"$f":"IF(ISERROR(Data4!DD$104),0,Data4!DD$104)","v":0},{"$f":"IF(ISERROR(Data4!DE$104),0,Data4!DE$104)","v":0},{"$f":"IF(ISERROR(Data4!DF$104),0,Data4!DF$104)","v":0},{"$f":"IF(ISERROR(Data4!DG$104),0,Data4!DG$104)","v":0},{"$f":"IF(ISERROR(Data4!DH$104),0,Data4!DH$104)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$105","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$105),0,Data4!M$105)","v":0},{"$f":"IF(ISERROR(Data4!N$105),0,Data4!N$105)","v":0},{"$f":"IF(ISERROR(Data4!O$105),0,Data4!O$105)","v":0},{"$f":"IF(ISERROR(Data4!P$105),0,Data4!P$105)","v":0},{"$f":"IF(ISERROR(Data4!Q$105),0,Data4!Q$105)","v":0},{"$f":"IF(ISERROR(Data4!R$105),0,Data4!R$105)","v":0},{"$f":"IF(ISERROR(Data4!S$105),0,Data4!S$105)","v":0},{"$f":"IF(ISERROR(Data4!T$105),0,Data4!T$105)","v":0},{"$f":"IF(ISERROR(Data4!U$105),0,Data4!U$105)","v":0},{"$f":"IF(ISERROR(Data4!V$105),0,Data4!V$105)","v":0},{"$f":"IF(ISERROR(Data4!W$105),0,Data4!W$105)","v":0},{"$f":"IF(ISERROR(Data4!X$105),0,Data4!X$105)","v":0},{"$f":"IF(ISERROR(Data4!Y$105),0,Data4!Y$105)","v":0},{"$f":"IF(ISERROR(Data4!Z$105),0,Data4!Z$105)","v":0},{"$f":"IF(ISERROR(Data4!AA$105),0,Data4!AA$105)","v":0},{"$f":"IF(ISERROR(Data4!AB$105),0,Data4!AB$105)","v":0},{"$f":"IF(ISERROR(Data4!AC$105),0,Data4!AC$105)","v":0},{"$f":"IF(ISERROR(Data4!AD$105),0,Data4!AD$105)","v":0},{"$f":"IF(ISERROR(Data4!AE$105),0,Data4!AE$105)","v":0},{"$f":"IF(ISERROR(Data4!AF$105),0,Data4!AF$105)","v":0},{"$f":"IF(ISERROR(Data4!AG$105),0,Data4!AG$105)","v":0},{"$f":"IF(ISERROR(Data4!AH$105),0,Data4!AH$105)","v":0},{"$f":"IF(ISERROR(Data4!AI$105),0,Data4!AI$105)","v":0},{"$f":"IF(ISERROR(Data4!AJ$105),0,Data4!AJ$105)","v":0},{"$f":"IF(ISERROR(Data4!AK$105),0,Data4!AK$105)","v":0},{"$f":"IF(ISERROR(Data4!AL$105),0,Data4!AL$105)","v":0},{"$f":"IF(ISERROR(Data4!AM$105),0,Data4!AM$105)","v":0},{"$f":"IF(ISERROR(Data4!AN$105),0,Data4!AN$105)","v":0},{"$f":"IF(ISERROR(Data4!AO$105),0,Data4!AO$105)","v":0},{"$f":"IF(ISERROR(Data4!AP$105),0,Data4!AP$105)","v":0},{"$f":"IF(ISERROR(Data4!AQ$105),0,Data4!AQ$105)","v":0},{"$f":"IF(ISERROR(Data4!AR$105),0,Data4!AR$105)","v":0},{"$f":"IF(ISERROR(Data4!AS$105),0,Data4!AS$105)","v":0},{"$f":"IF(ISERROR(Data4!AT$105),0,Data4!AT$105)","v":0},{"$f":"IF(ISERROR(Data4!AU$105),0,Data4!AU$105)","v":0},{"$f":"IF(ISERROR(Data4!AV$105),0,Data4!AV$105)","v":0},{"$f":"IF(ISERROR(Data4!AW$105),0,Data4!AW$105)","v":0},{"$f":"IF(ISERROR(Data4!AX$105),0,Data4!AX$105)","v":0},{"$f":"IF(ISERROR(Data4!AY$105),0,Data4!AY$105)","v":0},{"$f":"IF(ISERROR(Data4!AZ$105),0,Data4!AZ$105)","v":0},{"$f":"IF(ISERROR(Data4!BA$105),0,Data4!BA$105)","v":0},{"$f":"IF(ISERROR(Data4!BB$105),0,Data4!BB$105)","v":0},{"$f":"IF(ISERROR(Data4!BC$105),0,Data4!BC$105)","v":0},{"$f":"IF(ISERROR(Data4!BD$105),0,Data4!BD$105)","v":0},{"$f":"IF(ISERROR(Data4!BE$105),0,Data4!BE$105)","v":0},{"$f":"IF(ISERROR(Data4!BF$105),0,Data4!BF$105)","v":0},{"$f":"IF(ISERROR(Data4!BG$105),0,Data4!BG$105)","v":0},{"$f":"IF(ISERROR(Data4!BH$105),0,Data4!BH$105)","v":0},{"$f":"IF(ISERROR(Data4!BI$105),0,Data4!BI$105)","v":0},{"$f":"IF(ISERROR(Data4!BJ$105),0,Data4!BJ$105)","v":0},{"$f":"IF(ISERROR(Data4!BK$105),0,Data4!BK$105)","v":0},{"$f":"IF(ISERROR(Data4!BL$105),0,Data4!BL$105)","v":0},{"$f":"IF(ISERROR(Data4!BM$105),0,Data4!BM$105)","v":0},{"$f":"IF(ISERROR(Data4!BN$105),0,Data4!BN$105)","v":0},{"$f":"IF(ISERROR(Data4!BO$105),0,Data4!BO$105)","v":0},{"$f":"IF(ISERROR(Data4!BP$105),0,Data4!BP$105)","v":0},{"$f":"IF(ISERROR(Data4!BQ$105),0,Data4!BQ$105)","v":0},{"$f":"IF(ISERROR(Data4!BR$105),0,Data4!BR$105)","v":0},{"$f":"IF(ISERROR(Data4!BS$105),0,Data4!BS$105)","v":0},{"$f":"IF(ISERROR(Data4!BT$105),0,Data4!BT$105)","v":0},{"$f":"IF(ISERROR(Data4!BU$105),0,Data4!BU$105)","v":0},{"$f":"IF(ISERROR(Data4!BV$105),0,Data4!BV$105)","v":0},{"$f":"IF(ISERROR(Data4!BW$105),0,Data4!BW$105)","v":0},{"$f":"IF(ISERROR(Data4!BX$105),0,Data4!BX$105)","v":0},{"$f":"IF(ISERROR(Data4!BY$105),0,Data4!BY$105)","v":0},{"$f":"IF(ISERROR(Data4!BZ$105),0,Data4!BZ$105)","v":0},{"$f":"IF(ISERROR(Data4!CA$105),0,Data4!CA$105)","v":0},{"$f":"IF(ISERROR(Data4!CB$105),0,Data4!CB$105)","v":0},{"$f":"IF(ISERROR(Data4!CC$105),0,Data4!CC$105)","v":0},{"$f":"IF(ISERROR(Data4!CD$105),0,Data4!CD$105)","v":0},{"$f":"IF(ISERROR(Data4!CE$105),0,Data4!CE$105)","v":0},{"$f":"IF(ISERROR(Data4!CF$105),0,Data4!CF$105)","v":0},{"$f":"IF(ISERROR(Data4!CG$105),0,Data4!CG$105)","v":0},{"$f":"IF(ISERROR(Data4!CH$105),0,Data4!CH$105)","v":0},{"$f":"IF(ISERROR(Data4!CI$105),0,Data4!CI$105)","v":0},{"$f":"IF(ISERROR(Data4!CJ$105),0,Data4!CJ$105)","v":0},{"$f":"IF(ISERROR(Data4!CK$105),0,Data4!CK$105)","v":0},{"$f":"IF(ISERROR(Data4!CL$105),0,Data4!CL$105)","v":0},{"$f":"IF(ISERROR(Data4!CM$105),0,Data4!CM$105)","v":0},{"$f":"IF(ISERROR(Data4!CN$105),0,Data4!CN$105)","v":0},{"$f":"IF(ISERROR(Data4!CO$105),0,Data4!CO$105)","v":0},{"$f":"IF(ISERROR(Data4!CP$105),0,Data4!CP$105)","v":0},{"$f":"IF(ISERROR(Data4!CQ$105),0,Data4!CQ$105)","v":0},{"$f":"IF(ISERROR(Data4!CR$105),0,Data4!CR$105)","v":0},{"$f":"IF(ISERROR(Data4!CS$105),0,Data4!CS$105)","v":0},{"$f":"IF(ISERROR(Data4!CT$105),0,Data4!CT$105)","v":0},{"$f":"IF(ISERROR(Data4!CU$105),0,Data4!CU$105)","v":0},{"$f":"IF(ISERROR(Data4!CV$105),0,Data4!CV$105)","v":0},{"$f":"IF(ISERROR(Data4!CW$105),0,Data4!CW$105)","v":0},{"$f":"IF(ISERROR(Data4!CX$105),0,Data4!CX$105)","v":0},{"$f":"IF(ISERROR(Data4!CY$105),0,Data4!CY$105)","v":0},{"$f":"IF(ISERROR(Data4!CZ$105),0,Data4!CZ$105)","v":0},{"$f":"IF(ISERROR(Data4!DA$105),0,Data4!DA$105)","v":0},{"$f":"IF(ISERROR(Data4!DB$105),0,Data4!DB$105)","v":0},{"$f":"IF(ISERROR(Data4!DC$105),0,Data4!DC$105)","v":0},{"$f":"IF(ISERROR(Data4!DD$105),0,Data4!DD$105)","v":0},{"$f":"IF(ISERROR(Data4!DE$105),0,Data4!DE$105)","v":0},{"$f":"IF(ISERROR(Data4!DF$105),0,Data4!DF$105)","v":0},{"$f":"IF(ISERROR(Data4!DG$105),0,Data4!DG$105)","v":0},{"$f":"IF(ISERROR(Data4!DH$105),0,Data4!DH$105)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$106","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$106),0,Data4!M$106)","v":0},{"$f":"IF(ISERROR(Data4!N$106),0,Data4!N$106)","v":0},{"$f":"IF(ISERROR(Data4!O$106),0,Data4!O$106)","v":0},{"$f":"IF(ISERROR(Data4!P$106),0,Data4!P$106)","v":0},{"$f":"IF(ISERROR(Data4!Q$106),0,Data4!Q$106)","v":0},{"$f":"IF(ISERROR(Data4!R$106),0,Data4!R$106)","v":0},{"$f":"IF(ISERROR(Data4!S$106),0,Data4!S$106)","v":0},{"$f":"IF(ISERROR(Data4!T$106),0,Data4!T$106)","v":0},{"$f":"IF(ISERROR(Data4!U$106),0,Data4!U$106)","v":0},{"$f":"IF(ISERROR(Data4!V$106),0,Data4!V$106)","v":0},{"$f":"IF(ISERROR(Data4!W$106),0,Data4!W$106)","v":0},{"$f":"IF(ISERROR(Data4!X$106),0,Data4!X$106)","v":0},{"$f":"IF(ISERROR(Data4!Y$106),0,Data4!Y$106)","v":0},{"$f":"IF(ISERROR(Data4!Z$106),0,Data4!Z$106)","v":0},{"$f":"IF(ISERROR(Data4!AA$106),0,Data4!AA$106)","v":0},{"$f":"IF(ISERROR(Data4!AB$106),0,Data4!AB$106)","v":0},{"$f":"IF(ISERROR(Data4!AC$106),0,Data4!AC$106)","v":0},{"$f":"IF(ISERROR(Data4!AD$106),0,Data4!AD$106)","v":0},{"$f":"IF(ISERROR(Data4!AE$106),0,Data4!AE$106)","v":0},{"$f":"IF(ISERROR(Data4!AF$106),0,Data4!AF$106)","v":0},{"$f":"IF(ISERROR(Data4!AG$106),0,Data4!AG$106)","v":0},{"$f":"IF(ISERROR(Data4!AH$106),0,Data4!AH$106)","v":0},{"$f":"IF(ISERROR(Data4!AI$106),0,Data4!AI$106)","v":0},{"$f":"IF(ISERROR(Data4!AJ$106),0,Data4!AJ$106)","v":0},{"$f":"IF(ISERROR(Data4!AK$106),0,Data4!AK$106)","v":0},{"$f":"IF(ISERROR(Data4!AL$106),0,Data4!AL$106)","v":0},{"$f":"IF(ISERROR(Data4!AM$106),0,Data4!AM$106)","v":0},{"$f":"IF(ISERROR(Data4!AN$106),0,Data4!AN$106)","v":0},{"$f":"IF(ISERROR(Data4!AO$106),0,Data4!AO$106)","v":0},{"$f":"IF(ISERROR(Data4!AP$106),0,Data4!AP$106)","v":0},{"$f":"IF(ISERROR(Data4!AQ$106),0,Data4!AQ$106)","v":0},{"$f":"IF(ISERROR(Data4!AR$106),0,Data4!AR$106)","v":0},{"$f":"IF(ISERROR(Data4!AS$106),0,Data4!AS$106)","v":0},{"$f":"IF(ISERROR(Data4!AT$106),0,Data4!AT$106)","v":0},{"$f":"IF(ISERROR(Data4!AU$106),0,Data4!AU$106)","v":0},{"$f":"IF(ISERROR(Data4!AV$106),0,Data4!AV$106)","v":0},{"$f":"IF(ISERROR(Data4!AW$106),0,Data4!AW$106)","v":0},{"$f":"IF(ISERROR(Data4!AX$106),0,Data4!AX$106)","v":0},{"$f":"IF(ISERROR(Data4!AY$106),0,Data4!AY$106)","v":0},{"$f":"IF(ISERROR(Data4!AZ$106),0,Data4!AZ$106)","v":0},{"$f":"IF(ISERROR(Data4!BA$106),0,Data4!BA$106)","v":0},{"$f":"IF(ISERROR(Data4!BB$106),0,Data4!BB$106)","v":0},{"$f":"IF(ISERROR(Data4!BC$106),0,Data4!BC$106)","v":0},{"$f":"IF(ISERROR(Data4!BD$106),0,Data4!BD$106)","v":0},{"$f":"IF(ISERROR(Data4!BE$106),0,Data4!BE$106)","v":0},{"$f":"IF(ISERROR(Data4!BF$106),0,Data4!BF$106)","v":0},{"$f":"IF(ISERROR(Data4!BG$106),0,Data4!BG$106)","v":0},{"$f":"IF(ISERROR(Data4!BH$106),0,Data4!BH$106)","v":0},{"$f":"IF(ISERROR(Data4!BI$106),0,Data4!BI$106)","v":0},{"$f":"IF(ISERROR(Data4!BJ$106),0,Data4!BJ$106)","v":0},{"$f":"IF(ISERROR(Data4!BK$106),0,Data4!BK$106)","v":0},{"$f":"IF(ISERROR(Data4!BL$106),0,Data4!BL$106)","v":0},{"$f":"IF(ISERROR(Data4!BM$106),0,Data4!BM$106)","v":0},{"$f":"IF(ISERROR(Data4!BN$106),0,Data4!BN$106)","v":0},{"$f":"IF(ISERROR(Data4!BO$106),0,Data4!BO$106)","v":0},{"$f":"IF(ISERROR(Data4!BP$106),0,Data4!BP$106)","v":0},{"$f":"IF(ISERROR(Data4!BQ$106),0,Data4!BQ$106)","v":0},{"$f":"IF(ISERROR(Data4!BR$106),0,Data4!BR$106)","v":0},{"$f":"IF(ISERROR(Data4!BS$106),0,Data4!BS$106)","v":0},{"$f":"IF(ISERROR(Data4!BT$106),0,Data4!BT$106)","v":0},{"$f":"IF(ISERROR(Data4!BU$106),0,Data4!BU$106)","v":0},{"$f":"IF(ISERROR(Data4!BV$106),0,Data4!BV$106)","v":0},{"$f":"IF(ISERROR(Data4!BW$106),0,Data4!BW$106)","v":0},{"$f":"IF(ISERROR(Data4!BX$106),0,Data4!BX$106)","v":0},{"$f":"IF(ISERROR(Data4!BY$106),0,Data4!BY$106)","v":0},{"$f":"IF(ISERROR(Data4!BZ$106),0,Data4!BZ$106)","v":0},{"$f":"IF(ISERROR(Data4!CA$106),0,Data4!CA$106)","v":0},{"$f":"IF(ISERROR(Data4!CB$106),0,Data4!CB$106)","v":0},{"$f":"IF(ISERROR(Data4!CC$106),0,Data4!CC$106)","v":0},{"$f":"IF(ISERROR(Data4!CD$106),0,Data4!CD$106)","v":0},{"$f":"IF(ISERROR(Data4!CE$106),0,Data4!CE$106)","v":0},{"$f":"IF(ISERROR(Data4!CF$106),0,Data4!CF$106)","v":0},{"$f":"IF(ISERROR(Data4!CG$106),0,Data4!CG$106)","v":0},{"$f":"IF(ISERROR(Data4!CH$106),0,Data4!CH$106)","v":0},{"$f":"IF(ISERROR(Data4!CI$106),0,Data4!CI$106)","v":0},{"$f":"IF(ISERROR(Data4!CJ$106),0,Data4!CJ$106)","v":0},{"$f":"IF(ISERROR(Data4!CK$106),0,Data4!CK$106)","v":0},{"$f":"IF(ISERROR(Data4!CL$106),0,Data4!CL$106)","v":0},{"$f":"IF(ISERROR(Data4!CM$106),0,Data4!CM$106)","v":0},{"$f":"IF(ISERROR(Data4!CN$106),0,Data4!CN$106)","v":0},{"$f":"IF(ISERROR(Data4!CO$106),0,Data4!CO$106)","v":0},{"$f":"IF(ISERROR(Data4!CP$106),0,Data4!CP$106)","v":0},{"$f":"IF(ISERROR(Data4!CQ$106),0,Data4!CQ$106)","v":0},{"$f":"IF(ISERROR(Data4!CR$106),0,Data4!CR$106)","v":0},{"$f":"IF(ISERROR(Data4!CS$106),0,Data4!CS$106)","v":0},{"$f":"IF(ISERROR(Data4!CT$106),0,Data4!CT$106)","v":0},{"$f":"IF(ISERROR(Data4!CU$106),0,Data4!CU$106)","v":0},{"$f":"IF(ISERROR(Data4!CV$106),0,Data4!CV$106)","v":0},{"$f":"IF(ISERROR(Data4!CW$106),0,Data4!CW$106)","v":0},{"$f":"IF(ISERROR(Data4!CX$106),0,Data4!CX$106)","v":0},{"$f":"IF(ISERROR(Data4!CY$106),0,Data4!CY$106)","v":0},{"$f":"IF(ISERROR(Data4!CZ$106),0,Data4!CZ$106)","v":0},{"$f":"IF(ISERROR(Data4!DA$106),0,Data4!DA$106)","v":0},{"$f":"IF(ISERROR(Data4!DB$106),0,Data4!DB$106)","v":0},{"$f":"IF(ISERROR(Data4!DC$106),0,Data4!DC$106)","v":0},{"$f":"IF(ISERROR(Data4!DD$106),0,Data4!DD$106)","v":0},{"$f":"IF(ISERROR(Data4!DE$106),0,Data4!DE$106)","v":0},{"$f":"IF(ISERROR(Data4!DF$106),0,Data4!DF$106)","v":0},{"$f":"IF(ISERROR(Data4!DG$106),0,Data4!DG$106)","v":0},{"$f":"IF(ISERROR(Data4!DH$106),0,Data4!DH$106)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$107","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$107),0,Data4!M$107)","v":0},{"$f":"IF(ISERROR(Data4!N$107),0,Data4!N$107)","v":0},{"$f":"IF(ISERROR(Data4!O$107),0,Data4!O$107)","v":0},{"$f":"IF(ISERROR(Data4!P$107),0,Data4!P$107)","v":0},{"$f":"IF(ISERROR(Data4!Q$107),0,Data4!Q$107)","v":0},{"$f":"IF(ISERROR(Data4!R$107),0,Data4!R$107)","v":0},{"$f":"IF(ISERROR(Data4!S$107),0,Data4!S$107)","v":0},{"$f":"IF(ISERROR(Data4!T$107),0,Data4!T$107)","v":0},{"$f":"IF(ISERROR(Data4!U$107),0,Data4!U$107)","v":0},{"$f":"IF(ISERROR(Data4!V$107),0,Data4!V$107)","v":0},{"$f":"IF(ISERROR(Data4!W$107),0,Data4!W$107)","v":0},{"$f":"IF(ISERROR(Data4!X$107),0,Data4!X$107)","v":0},{"$f":"IF(ISERROR(Data4!Y$107),0,Data4!Y$107)","v":0},{"$f":"IF(ISERROR(Data4!Z$107),0,Data4!Z$107)","v":0},{"$f":"IF(ISERROR(Data4!AA$107),0,Data4!AA$107)","v":0},{"$f":"IF(ISERROR(Data4!AB$107),0,Data4!AB$107)","v":0},{"$f":"IF(ISERROR(Data4!AC$107),0,Data4!AC$107)","v":0},{"$f":"IF(ISERROR(Data4!AD$107),0,Data4!AD$107)","v":0},{"$f":"IF(ISERROR(Data4!AE$107),0,Data4!AE$107)","v":0},{"$f":"IF(ISERROR(Data4!AF$107),0,Data4!AF$107)","v":0},{"$f":"IF(ISERROR(Data4!AG$107),0,Data4!AG$107)","v":0},{"$f":"IF(ISERROR(Data4!AH$107),0,Data4!AH$107)","v":0},{"$f":"IF(ISERROR(Data4!AI$107),0,Data4!AI$107)","v":0},{"$f":"IF(ISERROR(Data4!AJ$107),0,Data4!AJ$107)","v":0},{"$f":"IF(ISERROR(Data4!AK$107),0,Data4!AK$107)","v":0},{"$f":"IF(ISERROR(Data4!AL$107),0,Data4!AL$107)","v":0},{"$f":"IF(ISERROR(Data4!AM$107),0,Data4!AM$107)","v":0},{"$f":"IF(ISERROR(Data4!AN$107),0,Data4!AN$107)","v":0},{"$f":"IF(ISERROR(Data4!AO$107),0,Data4!AO$107)","v":0},{"$f":"IF(ISERROR(Data4!AP$107),0,Data4!AP$107)","v":0},{"$f":"IF(ISERROR(Data4!AQ$107),0,Data4!AQ$107)","v":0},{"$f":"IF(ISERROR(Data4!AR$107),0,Data4!AR$107)","v":0},{"$f":"IF(ISERROR(Data4!AS$107),0,Data4!AS$107)","v":0},{"$f":"IF(ISERROR(Data4!AT$107),0,Data4!AT$107)","v":0},{"$f":"IF(ISERROR(Data4!AU$107),0,Data4!AU$107)","v":0},{"$f":"IF(ISERROR(Data4!AV$107),0,Data4!AV$107)","v":0},{"$f":"IF(ISERROR(Data4!AW$107),0,Data4!AW$107)","v":0},{"$f":"IF(ISERROR(Data4!AX$107),0,Data4!AX$107)","v":0},{"$f":"IF(ISERROR(Data4!AY$107),0,Data4!AY$107)","v":0},{"$f":"IF(ISERROR(Data4!AZ$107),0,Data4!AZ$107)","v":0},{"$f":"IF(ISERROR(Data4!BA$107),0,Data4!BA$107)","v":0},{"$f":"IF(ISERROR(Data4!BB$107),0,Data4!BB$107)","v":0},{"$f":"IF(ISERROR(Data4!BC$107),0,Data4!BC$107)","v":0},{"$f":"IF(ISERROR(Data4!BD$107),0,Data4!BD$107)","v":0},{"$f":"IF(ISERROR(Data4!BE$107),0,Data4!BE$107)","v":0},{"$f":"IF(ISERROR(Data4!BF$107),0,Data4!BF$107)","v":0},{"$f":"IF(ISERROR(Data4!BG$107),0,Data4!BG$107)","v":0},{"$f":"IF(ISERROR(Data4!BH$107),0,Data4!BH$107)","v":0},{"$f":"IF(ISERROR(Data4!BI$107),0,Data4!BI$107)","v":0},{"$f":"IF(ISERROR(Data4!BJ$107),0,Data4!BJ$107)","v":0},{"$f":"IF(ISERROR(Data4!BK$107),0,Data4!BK$107)","v":0},{"$f":"IF(ISERROR(Data4!BL$107),0,Data4!BL$107)","v":0},{"$f":"IF(ISERROR(Data4!BM$107),0,Data4!BM$107)","v":0},{"$f":"IF(ISERROR(Data4!BN$107),0,Data4!BN$107)","v":0},{"$f":"IF(ISERROR(Data4!BO$107),0,Data4!BO$107)","v":0},{"$f":"IF(ISERROR(Data4!BP$107),0,Data4!BP$107)","v":0},{"$f":"IF(ISERROR(Data4!BQ$107),0,Data4!BQ$107)","v":0},{"$f":"IF(ISERROR(Data4!BR$107),0,Data4!BR$107)","v":0},{"$f":"IF(ISERROR(Data4!BS$107),0,Data4!BS$107)","v":0},{"$f":"IF(ISERROR(Data4!BT$107),0,Data4!BT$107)","v":0},{"$f":"IF(ISERROR(Data4!BU$107),0,Data4!BU$107)","v":0},{"$f":"IF(ISERROR(Data4!BV$107),0,Data4!BV$107)","v":0},{"$f":"IF(ISERROR(Data4!BW$107),0,Data4!BW$107)","v":0},{"$f":"IF(ISERROR(Data4!BX$107),0,Data4!BX$107)","v":0},{"$f":"IF(ISERROR(Data4!BY$107),0,Data4!BY$107)","v":0},{"$f":"IF(ISERROR(Data4!BZ$107),0,Data4!BZ$107)","v":0},{"$f":"IF(ISERROR(Data4!CA$107),0,Data4!CA$107)","v":0},{"$f":"IF(ISERROR(Data4!CB$107),0,Data4!CB$107)","v":0},{"$f":"IF(ISERROR(Data4!CC$107),0,Data4!CC$107)","v":0},{"$f":"IF(ISERROR(Data4!CD$107),0,Data4!CD$107)","v":0},{"$f":"IF(ISERROR(Data4!CE$107),0,Data4!CE$107)","v":0},{"$f":"IF(ISERROR(Data4!CF$107),0,Data4!CF$107)","v":0},{"$f":"IF(ISERROR(Data4!CG$107),0,Data4!CG$107)","v":0},{"$f":"IF(ISERROR(Data4!CH$107),0,Data4!CH$107)","v":0},{"$f":"IF(ISERROR(Data4!CI$107),0,Data4!CI$107)","v":0},{"$f":"IF(ISERROR(Data4!CJ$107),0,Data4!CJ$107)","v":0},{"$f":"IF(ISERROR(Data4!CK$107),0,Data4!CK$107)","v":0},{"$f":"IF(ISERROR(Data4!CL$107),0,Data4!CL$107)","v":0},{"$f":"IF(ISERROR(Data4!CM$107),0,Data4!CM$107)","v":0},{"$f":"IF(ISERROR(Data4!CN$107),0,Data4!CN$107)","v":0},{"$f":"IF(ISERROR(Data4!CO$107),0,Data4!CO$107)","v":0},{"$f":"IF(ISERROR(Data4!CP$107),0,Data4!CP$107)","v":0},{"$f":"IF(ISERROR(Data4!CQ$107),0,Data4!CQ$107)","v":0},{"$f":"IF(ISERROR(Data4!CR$107),0,Data4!CR$107)","v":0},{"$f":"IF(ISERROR(Data4!CS$107),0,Data4!CS$107)","v":0},{"$f":"IF(ISERROR(Data4!CT$107),0,Data4!CT$107)","v":0},{"$f":"IF(ISERROR(Data4!CU$107),0,Data4!CU$107)","v":0},{"$f":"IF(ISERROR(Data4!CV$107),0,Data4!CV$107)","v":0},{"$f":"IF(ISERROR(Data4!CW$107),0,Data4!CW$107)","v":0},{"$f":"IF(ISERROR(Data4!CX$107),0,Data4!CX$107)","v":0},{"$f":"IF(ISERROR(Data4!CY$107),0,Data4!CY$107)","v":0},{"$f":"IF(ISERROR(Data4!CZ$107),0,Data4!CZ$107)","v":0},{"$f":"IF(ISERROR(Data4!DA$107),0,Data4!DA$107)","v":0},{"$f":"IF(ISERROR(Data4!DB$107),0,Data4!DB$107)","v":0},{"$f":"IF(ISERROR(Data4!DC$107),0,Data4!DC$107)","v":0},{"$f":"IF(ISERROR(Data4!DD$107),0,Data4!DD$107)","v":0},{"$f":"IF(ISERROR(Data4!DE$107),0,Data4!DE$107)","v":0},{"$f":"IF(ISERROR(Data4!DF$107),0,Data4!DF$107)","v":0},{"$f":"IF(ISERROR(Data4!DG$107),0,Data4!DG$107)","v":0},{"$f":"IF(ISERROR(Data4!DH$107),0,Data4!DH$107)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$109","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$109),0,Data4!M$109)","v":0},{"$f":"IF(ISERROR(Data4!N$109),0,Data4!N$109)","v":0},{"$f":"IF(ISERROR(Data4!O$109),0,Data4!O$109)","v":0},{"$f":"IF(ISERROR(Data4!P$109),0,Data4!P$109)","v":0},{"$f":"IF(ISERROR(Data4!Q$109),0,Data4!Q$109)","v":0},{"$f":"IF(ISERROR(Data4!R$109),0,Data4!R$109)","v":0},{"$f":"IF(ISERROR(Data4!S$109),0,Data4!S$109)","v":0},{"$f":"IF(ISERROR(Data4!T$109),0,Data4!T$109)","v":0},{"$f":"IF(ISERROR(Data4!U$109),0,Data4!U$109)","v":0},{"$f":"IF(ISERROR(Data4!V$109),0,Data4!V$109)","v":0},{"$f":"IF(ISERROR(Data4!W$109),0,Data4!W$109)","v":0},{"$f":"IF(ISERROR(Data4!X$109),0,Data4!X$109)","v":0},{"$f":"IF(ISERROR(Data4!Y$109),0,Data4!Y$109)","v":0},{"$f":"IF(ISERROR(Data4!Z$109),0,Data4!Z$109)","v":0},{"$f":"IF(ISERROR(Data4!AA$109),0,Data4!AA$109)","v":0},{"$f":"IF(ISERROR(Data4!AB$109),0,Data4!AB$109)","v":0},{"$f":"IF(ISERROR(Data4!AC$109),0,Data4!AC$109)","v":0},{"$f":"IF(ISERROR(Data4!AD$109),0,Data4!AD$109)","v":0},{"$f":"IF(ISERROR(Data4!AE$109),0,Data4!AE$109)","v":0},{"$f":"IF(ISERROR(Data4!AF$109),0,Data4!AF$109)","v":0},{"$f":"IF(ISERROR(Data4!AG$109),0,Data4!AG$109)","v":0},{"$f":"IF(ISERROR(Data4!AH$109),0,Data4!AH$109)","v":0},{"$f":"IF(ISERROR(Data4!AI$109),0,Data4!AI$109)","v":0},{"$f":"IF(ISERROR(Data4!AJ$109),0,Data4!AJ$109)","v":0},{"$f":"IF(ISERROR(Data4!AK$109),0,Data4!AK$109)","v":0},{"$f":"IF(ISERROR(Data4!AL$109),0,Data4!AL$109)","v":0},{"$f":"IF(ISERROR(Data4!AM$109),0,Data4!AM$109)","v":0},{"$f":"IF(ISERROR(Data4!AN$109),0,Data4!AN$109)","v":0},{"$f":"IF(ISERROR(Data4!AO$109),0,Data4!AO$109)","v":0},{"$f":"IF(ISERROR(Data4!AP$109),0,Data4!AP$109)","v":0},{"$f":"IF(ISERROR(Data4!AQ$109),0,Data4!AQ$109)","v":0},{"$f":"IF(ISERROR(Data4!AR$109),0,Data4!AR$109)","v":0},{"$f":"IF(ISERROR(Data4!AS$109),0,Data4!AS$109)","v":0},{"$f":"IF(ISERROR(Data4!AT$109),0,Data4!AT$109)","v":0},{"$f":"IF(ISERROR(Data4!AU$109),0,Data4!AU$109)","v":0},{"$f":"IF(ISERROR(Data4!AV$109),0,Data4!AV$109)","v":0},{"$f":"IF(ISERROR(Data4!AW$109),0,Data4!AW$109)","v":0},{"$f":"IF(ISERROR(Data4!AX$109),0,Data4!AX$109)","v":0},{"$f":"IF(ISERROR(Data4!AY$109),0,Data4!AY$109)","v":0},{"$f":"IF(ISERROR(Data4!AZ$109),0,Data4!AZ$109)","v":0},{"$f":"IF(ISERROR(Data4!BA$109),0,Data4!BA$109)","v":0},{"$f":"IF(ISERROR(Data4!BB$109),0,Data4!BB$109)","v":0},{"$f":"IF(ISERROR(Data4!BC$109),0,Data4!BC$109)","v":0},{"$f":"IF(ISERROR(Data4!BD$109),0,Data4!BD$109)","v":0},{"$f":"IF(ISERROR(Data4!BE$109),0,Data4!BE$109)","v":0},{"$f":"IF(ISERROR(Data4!BF$109),0,Data4!BF$109)","v":0},{"$f":"IF(ISERROR(Data4!BG$109),0,Data4!BG$109)","v":0},{"$f":"IF(ISERROR(Data4!BH$109),0,Data4!BH$109)","v":0},{"$f":"IF(ISERROR(Data4!BI$109),0,Data4!BI$109)","v":0},{"$f":"IF(ISERROR(Data4!BJ$109),0,Data4!BJ$109)","v":0},{"$f":"IF(ISERROR(Data4!BK$109),0,Data4!BK$109)","v":0},{"$f":"IF(ISERROR(Data4!BL$109),0,Data4!BL$109)","v":0},{"$f":"IF(ISERROR(Data4!BM$109),0,Data4!BM$109)","v":0},{"$f":"IF(ISERROR(Data4!BN$109),0,Data4!BN$109)","v":0},{"$f":"IF(ISERROR(Data4!BO$109),0,Data4!BO$109)","v":0},{"$f":"IF(ISERROR(Data4!BP$109),0,Data4!BP$109)","v":0},{"$f":"IF(ISERROR(Data4!BQ$109),0,Data4!BQ$109)","v":0},{"$f":"IF(ISERROR(Data4!BR$109),0,Data4!BR$109)","v":0},{"$f":"IF(ISERROR(Data4!BS$109),0,Data4!BS$109)","v":0},{"$f":"IF(ISERROR(Data4!BT$109),0,Data4!BT$109)","v":0},{"$f":"IF(ISERROR(Data4!BU$109),0,Data4!BU$109)","v":0},{"$f":"IF(ISERROR(Data4!BV$109),0,Data4!BV$109)","v":0},{"$f":"IF(ISERROR(Data4!BW$109),0,Data4!BW$109)","v":0},{"$f":"IF(ISERROR(Data4!BX$109),0,Data4!BX$109)","v":0},{"$f":"IF(ISERROR(Data4!BY$109),0,Data4!BY$109)","v":0},{"$f":"IF(ISERROR(Data4!BZ$109),0,Data4!BZ$109)","v":0},{"$f":"IF(ISERROR(Data4!CA$109),0,Data4!CA$109)","v":0},{"$f":"IF(ISERROR(Data4!CB$109),0,Data4!CB$109)","v":0},{"$f":"IF(ISERROR(Data4!CC$109),0,Data4!CC$109)","v":0},{"$f":"IF(ISERROR(Data4!CD$109),0,Data4!CD$109)","v":0},{"$f":"IF(ISERROR(Data4!CE$109),0,Data4!CE$109)","v":0},{"$f":"IF(ISERROR(Data4!CF$109),0,Data4!CF$109)","v":0},{"$f":"IF(ISERROR(Data4!CG$109),0,Data4!CG$109)","v":0},{"$f":"IF(ISERROR(Data4!CH$109),0,Data4!CH$109)","v":0},{"$f":"IF(ISERROR(Data4!CI$109),0,Data4!CI$109)","v":0},{"$f":"IF(ISERROR(Data4!CJ$109),0,Data4!CJ$109)","v":0},{"$f":"IF(ISERROR(Data4!CK$109),0,Data4!CK$109)","v":0},{"$f":"IF(ISERROR(Data4!CL$109),0,Data4!CL$109)","v":0},{"$f":"IF(ISERROR(Data4!CM$109),0,Data4!CM$109)","v":0},{"$f":"IF(ISERROR(Data4!CN$109),0,Data4!CN$109)","v":0},{"$f":"IF(ISERROR(Data4!CO$109),0,Data4!CO$109)","v":0},{"$f":"IF(ISERROR(Data4!CP$109),0,Data4!CP$109)","v":0},{"$f":"IF(ISERROR(Data4!CQ$109),0,Data4!CQ$109)","v":0},{"$f":"IF(ISERROR(Data4!CR$109),0,Data4!CR$109)","v":0},{"$f":"IF(ISERROR(Data4!CS$109),0,Data4!CS$109)","v":0},{"$f":"IF(ISERROR(Data4!CT$109),0,Data4!CT$109)","v":0},{"$f":"IF(ISERROR(Data4!CU$109),0,Data4!CU$109)","v":0},{"$f":"IF(ISERROR(Data4!CV$109),0,Data4!CV$109)","v":0},{"$f":"IF(ISERROR(Data4!CW$109),0,Data4!CW$109)","v":0},{"$f":"IF(ISERROR(Data4!CX$109),0,Data4!CX$109)","v":0},{"$f":"IF(ISERROR(Data4!CY$109),0,Data4!CY$109)","v":0},{"$f":"IF(ISERROR(Data4!CZ$109),0,Data4!CZ$109)","v":0},{"$f":"IF(ISERROR(Data4!DA$109),0,Data4!DA$109)","v":0},{"$f":"IF(ISERROR(Data4!DB$109),0,Data4!DB$109)","v":0},{"$f":"IF(ISERROR(Data4!DC$109),0,Data4!DC$109)","v":0},{"$f":"IF(ISERROR(Data4!DD$109),0,Data4!DD$109)","v":0},{"$f":"IF(ISERROR(Data4!DE$109),0,Data4!DE$109)","v":0},{"$f":"IF(ISERROR(Data4!DF$109),0,Data4!DF$109)","v":0},{"$f":"IF(ISERROR(Data4!DG$109),0,Data4!DG$109)","v":0},{"$f":"IF(ISERROR(Data4!DH$109),0,Data4!DH$109)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$110","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$110),0,Data4!M$110)","v":0},{"$f":"IF(ISERROR(Data4!N$110),0,Data4!N$110)","v":0},{"$f":"IF(ISERROR(Data4!O$110),0,Data4!O$110)","v":0},{"$f":"IF(ISERROR(Data4!P$110),0,Data4!P$110)","v":0},{"$f":"IF(ISERROR(Data4!Q$110),0,Data4!Q$110)","v":0},{"$f":"IF(ISERROR(Data4!R$110),0,Data4!R$110)","v":0},{"$f":"IF(ISERROR(Data4!S$110),0,Data4!S$110)","v":0},{"$f":"IF(ISERROR(Data4!T$110),0,Data4!T$110)","v":0},{"$f":"IF(ISERROR(Data4!U$110),0,Data4!U$110)","v":0},{"$f":"IF(ISERROR(Data4!V$110),0,Data4!V$110)","v":0},{"$f":"IF(ISERROR(Data4!W$110),0,Data4!W$110)","v":0},{"$f":"IF(ISERROR(Data4!X$110),0,Data4!X$110)","v":0},{"$f":"IF(ISERROR(Data4!Y$110),0,Data4!Y$110)","v":0},{"$f":"IF(ISERROR(Data4!Z$110),0,Data4!Z$110)","v":0},{"$f":"IF(ISERROR(Data4!AA$110),0,Data4!AA$110)","v":0},{"$f":"IF(ISERROR(Data4!AB$110),0,Data4!AB$110)","v":0},{"$f":"IF(ISERROR(Data4!AC$110),0,Data4!AC$110)","v":0},{"$f":"IF(ISERROR(Data4!AD$110),0,Data4!AD$110)","v":0},{"$f":"IF(ISERROR(Data4!AE$110),0,Data4!AE$110)","v":0},{"$f":"IF(ISERROR(Data4!AF$110),0,Data4!AF$110)","v":0},{"$f":"IF(ISERROR(Data4!AG$110),0,Data4!AG$110)","v":0},{"$f":"IF(ISERROR(Data4!AH$110),0,Data4!AH$110)","v":0},{"$f":"IF(ISERROR(Data4!AI$110),0,Data4!AI$110)","v":0},{"$f":"IF(ISERROR(Data4!AJ$110),0,Data4!AJ$110)","v":0},{"$f":"IF(ISERROR(Data4!AK$110),0,Data4!AK$110)","v":0},{"$f":"IF(ISERROR(Data4!AL$110),0,Data4!AL$110)","v":0},{"$f":"IF(ISERROR(Data4!AM$110),0,Data4!AM$110)","v":0},{"$f":"IF(ISERROR(Data4!AN$110),0,Data4!AN$110)","v":0},{"$f":"IF(ISERROR(Data4!AO$110),0,Data4!AO$110)","v":0},{"$f":"IF(ISERROR(Data4!AP$110),0,Data4!AP$110)","v":0},{"$f":"IF(ISERROR(Data4!AQ$110),0,Data4!AQ$110)","v":0},{"$f":"IF(ISERROR(Data4!AR$110),0,Data4!AR$110)","v":0},{"$f":"IF(ISERROR(Data4!AS$110),0,Data4!AS$110)","v":0},{"$f":"IF(ISERROR(Data4!AT$110),0,Data4!AT$110)","v":0},{"$f":"IF(ISERROR(Data4!AU$110),0,Data4!AU$110)","v":0},{"$f":"IF(ISERROR(Data4!AV$110),0,Data4!AV$110)","v":0},{"$f":"IF(ISERROR(Data4!AW$110),0,Data4!AW$110)","v":0},{"$f":"IF(ISERROR(Data4!AX$110),0,Data4!AX$110)","v":0},{"$f":"IF(ISERROR(Data4!AY$110),0,Data4!AY$110)","v":0},{"$f":"IF(ISERROR(Data4!AZ$110),0,Data4!AZ$110)","v":0},{"$f":"IF(ISERROR(Data4!BA$110),0,Data4!BA$110)","v":0},{"$f":"IF(ISERROR(Data4!BB$110),0,Data4!BB$110)","v":0},{"$f":"IF(ISERROR(Data4!BC$110),0,Data4!BC$110)","v":0},{"$f":"IF(ISERROR(Data4!BD$110),0,Data4!BD$110)","v":0},{"$f":"IF(ISERROR(Data4!BE$110),0,Data4!BE$110)","v":0},{"$f":"IF(ISERROR(Data4!BF$110),0,Data4!BF$110)","v":0},{"$f":"IF(ISERROR(Data4!BG$110),0,Data4!BG$110)","v":0},{"$f":"IF(ISERROR(Data4!BH$110),0,Data4!BH$110)","v":0},{"$f":"IF(ISERROR(Data4!BI$110),0,Data4!BI$110)","v":0},{"$f":"IF(ISERROR(Data4!BJ$110),0,Data4!BJ$110)","v":0},{"$f":"IF(ISERROR(Data4!BK$110),0,Data4!BK$110)","v":0},{"$f":"IF(ISERROR(Data4!BL$110),0,Data4!BL$110)","v":0},{"$f":"IF(ISERROR(Data4!BM$110),0,Data4!BM$110)","v":0},{"$f":"IF(ISERROR(Data4!BN$110),0,Data4!BN$110)","v":0},{"$f":"IF(ISERROR(Data4!BO$110),0,Data4!BO$110)","v":0},{"$f":"IF(ISERROR(Data4!BP$110),0,Data4!BP$110)","v":0},{"$f":"IF(ISERROR(Data4!BQ$110),0,Data4!BQ$110)","v":0},{"$f":"IF(ISERROR(Data4!BR$110),0,Data4!BR$110)","v":0},{"$f":"IF(ISERROR(Data4!BS$110),0,Data4!BS$110)","v":0},{"$f":"IF(ISERROR(Data4!BT$110),0,Data4!BT$110)","v":0},{"$f":"IF(ISERROR(Data4!BU$110),0,Data4!BU$110)","v":0},{"$f":"IF(ISERROR(Data4!BV$110),0,Data4!BV$110)","v":0},{"$f":"IF(ISERROR(Data4!BW$110),0,Data4!BW$110)","v":0},{"$f":"IF(ISERROR(Data4!BX$110),0,Data4!BX$110)","v":0},{"$f":"IF(ISERROR(Data4!BY$110),0,Data4!BY$110)","v":0},{"$f":"IF(ISERROR(Data4!BZ$110),0,Data4!BZ$110)","v":0},{"$f":"IF(ISERROR(Data4!CA$110),0,Data4!CA$110)","v":0},{"$f":"IF(ISERROR(Data4!CB$110),0,Data4!CB$110)","v":0},{"$f":"IF(ISERROR(Data4!CC$110),0,Data4!CC$110)","v":0},{"$f":"IF(ISERROR(Data4!CD$110),0,Data4!CD$110)","v":0},{"$f":"IF(ISERROR(Data4!CE$110),0,Data4!CE$110)","v":0},{"$f":"IF(ISERROR(Data4!CF$110),0,Data4!CF$110)","v":0},{"$f":"IF(ISERROR(Data4!CG$110),0,Data4!CG$110)","v":0},{"$f":"IF(ISERROR(Data4!CH$110),0,Data4!CH$110)","v":0},{"$f":"IF(ISERROR(Data4!CI$110),0,Data4!CI$110)","v":0},{"$f":"IF(ISERROR(Data4!CJ$110),0,Data4!CJ$110)","v":0},{"$f":"IF(ISERROR(Data4!CK$110),0,Data4!CK$110)","v":0},{"$f":"IF(ISERROR(Data4!CL$110),0,Data4!CL$110)","v":0},{"$f":"IF(ISERROR(Data4!CM$110),0,Data4!CM$110)","v":0},{"$f":"IF(ISERROR(Data4!CN$110),0,Data4!CN$110)","v":0},{"$f":"IF(ISERROR(Data4!CO$110),0,Data4!CO$110)","v":0},{"$f":"IF(ISERROR(Data4!CP$110),0,Data4!CP$110)","v":0},{"$f":"IF(ISERROR(Data4!CQ$110),0,Data4!CQ$110)","v":0},{"$f":"IF(ISERROR(Data4!CR$110),0,Data4!CR$110)","v":0},{"$f":"IF(ISERROR(Data4!CS$110),0,Data4!CS$110)","v":0},{"$f":"IF(ISERROR(Data4!CT$110),0,Data4!CT$110)","v":0},{"$f":"IF(ISERROR(Data4!CU$110),0,Data4!CU$110)","v":0},{"$f":"IF(ISERROR(Data4!CV$110),0,Data4!CV$110)","v":0},{"$f":"IF(ISERROR(Data4!CW$110),0,Data4!CW$110)","v":0},{"$f":"IF(ISERROR(Data4!CX$110),0,Data4!CX$110)","v":0},{"$f":"IF(ISERROR(Data4!CY$110),0,Data4!CY$110)","v":0},{"$f":"IF(ISERROR(Data4!CZ$110),0,Data4!CZ$110)","v":0},{"$f":"IF(ISERROR(Data4!DA$110),0,Data4!DA$110)","v":0},{"$f":"IF(ISERROR(Data4!DB$110),0,Data4!DB$110)","v":0},{"$f":"IF(ISERROR(Data4!DC$110),0,Data4!DC$110)","v":0},{"$f":"IF(ISERROR(Data4!DD$110),0,Data4!DD$110)","v":0},{"$f":"IF(ISERROR(Data4!DE$110),0,Data4!DE$110)","v":0},{"$f":"IF(ISERROR(Data4!DF$110),0,Data4!DF$110)","v":0},{"$f":"IF(ISERROR(Data4!DG$110),0,Data4!DG$110)","v":0},{"$f":"IF(ISERROR(Data4!DH$110),0,Data4!DH$110)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$111","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$111),0,Data4!M$111)","v":0},{"$f":"IF(ISERROR(Data4!N$111),0,Data4!N$111)","v":0},{"$f":"IF(ISERROR(Data4!O$111),0,Data4!O$111)","v":0},{"$f":"IF(ISERROR(Data4!P$111),0,Data4!P$111)","v":0},{"$f":"IF(ISERROR(Data4!Q$111),0,Data4!Q$111)","v":0},{"$f":"IF(ISERROR(Data4!R$111),0,Data4!R$111)","v":0},{"$f":"IF(ISERROR(Data4!S$111),0,Data4!S$111)","v":0},{"$f":"IF(ISERROR(Data4!T$111),0,Data4!T$111)","v":0},{"$f":"IF(ISERROR(Data4!U$111),0,Data4!U$111)","v":0},{"$f":"IF(ISERROR(Data4!V$111),0,Data4!V$111)","v":0},{"$f":"IF(ISERROR(Data4!W$111),0,Data4!W$111)","v":0},{"$f":"IF(ISERROR(Data4!X$111),0,Data4!X$111)","v":0},{"$f":"IF(ISERROR(Data4!Y$111),0,Data4!Y$111)","v":0},{"$f":"IF(ISERROR(Data4!Z$111),0,Data4!Z$111)","v":0},{"$f":"IF(ISERROR(Data4!AA$111),0,Data4!AA$111)","v":0},{"$f":"IF(ISERROR(Data4!AB$111),0,Data4!AB$111)","v":0},{"$f":"IF(ISERROR(Data4!AC$111),0,Data4!AC$111)","v":0},{"$f":"IF(ISERROR(Data4!AD$111),0,Data4!AD$111)","v":0},{"$f":"IF(ISERROR(Data4!AE$111),0,Data4!AE$111)","v":0},{"$f":"IF(ISERROR(Data4!AF$111),0,Data4!AF$111)","v":0},{"$f":"IF(ISERROR(Data4!AG$111),0,Data4!AG$111)","v":0},{"$f":"IF(ISERROR(Data4!AH$111),0,Data4!AH$111)","v":0},{"$f":"IF(ISERROR(Data4!AI$111),0,Data4!AI$111)","v":0},{"$f":"IF(ISERROR(Data4!AJ$111),0,Data4!AJ$111)","v":0},{"$f":"IF(ISERROR(Data4!AK$111),0,Data4!AK$111)","v":0},{"$f":"IF(ISERROR(Data4!AL$111),0,Data4!AL$111)","v":0},{"$f":"IF(ISERROR(Data4!AM$111),0,Data4!AM$111)","v":0},{"$f":"IF(ISERROR(Data4!AN$111),0,Data4!AN$111)","v":0},{"$f":"IF(ISERROR(Data4!AO$111),0,Data4!AO$111)","v":0},{"$f":"IF(ISERROR(Data4!AP$111),0,Data4!AP$111)","v":0},{"$f":"IF(ISERROR(Data4!AQ$111),0,Data4!AQ$111)","v":0},{"$f":"IF(ISERROR(Data4!AR$111),0,Data4!AR$111)","v":0},{"$f":"IF(ISERROR(Data4!AS$111),0,Data4!AS$111)","v":0},{"$f":"IF(ISERROR(Data4!AT$111),0,Data4!AT$111)","v":0},{"$f":"IF(ISERROR(Data4!AU$111),0,Data4!AU$111)","v":0},{"$f":"IF(ISERROR(Data4!AV$111),0,Data4!AV$111)","v":0},{"$f":"IF(ISERROR(Data4!AW$111),0,Data4!AW$111)","v":0},{"$f":"IF(ISERROR(Data4!AX$111),0,Data4!AX$111)","v":0},{"$f":"IF(ISERROR(Data4!AY$111),0,Data4!AY$111)","v":0},{"$f":"IF(ISERROR(Data4!AZ$111),0,Data4!AZ$111)","v":0},{"$f":"IF(ISERROR(Data4!BA$111),0,Data4!BA$111)","v":0},{"$f":"IF(ISERROR(Data4!BB$111),0,Data4!BB$111)","v":0},{"$f":"IF(ISERROR(Data4!BC$111),0,Data4!BC$111)","v":0},{"$f":"IF(ISERROR(Data4!BD$111),0,Data4!BD$111)","v":0},{"$f":"IF(ISERROR(Data4!BE$111),0,Data4!BE$111)","v":0},{"$f":"IF(ISERROR(Data4!BF$111),0,Data4!BF$111)","v":0},{"$f":"IF(ISERROR(Data4!BG$111),0,Data4!BG$111)","v":0},{"$f":"IF(ISERROR(Data4!BH$111),0,Data4!BH$111)","v":0},{"$f":"IF(ISERROR(Data4!BI$111),0,Data4!BI$111)","v":0},{"$f":"IF(ISERROR(Data4!BJ$111),0,Data4!BJ$111)","v":0},{"$f":"IF(ISERROR(Data4!BK$111),0,Data4!BK$111)","v":0},{"$f":"IF(ISERROR(Data4!BL$111),0,Data4!BL$111)","v":0},{"$f":"IF(ISERROR(Data4!BM$111),0,Data4!BM$111)","v":0},{"$f":"IF(ISERROR(Data4!BN$111),0,Data4!BN$111)","v":0},{"$f":"IF(ISERROR(Data4!BO$111),0,Data4!BO$111)","v":0},{"$f":"IF(ISERROR(Data4!BP$111),0,Data4!BP$111)","v":0},{"$f":"IF(ISERROR(Data4!BQ$111),0,Data4!BQ$111)","v":0},{"$f":"IF(ISERROR(Data4!BR$111),0,Data4!BR$111)","v":0},{"$f":"IF(ISERROR(Data4!BS$111),0,Data4!BS$111)","v":0},{"$f":"IF(ISERROR(Data4!BT$111),0,Data4!BT$111)","v":0},{"$f":"IF(ISERROR(Data4!BU$111),0,Data4!BU$111)","v":0},{"$f":"IF(ISERROR(Data4!BV$111),0,Data4!BV$111)","v":0},{"$f":"IF(ISERROR(Data4!BW$111),0,Data4!BW$111)","v":0},{"$f":"IF(ISERROR(Data4!BX$111),0,Data4!BX$111)","v":0},{"$f":"IF(ISERROR(Data4!BY$111),0,Data4!BY$111)","v":0},{"$f":"IF(ISERROR(Data4!BZ$111),0,Data4!BZ$111)","v":0},{"$f":"IF(ISERROR(Data4!CA$111),0,Data4!CA$111)","v":0},{"$f":"IF(ISERROR(Data4!CB$111),0,Data4!CB$111)","v":0},{"$f":"IF(ISERROR(Data4!CC$111),0,Data4!CC$111)","v":0},{"$f":"IF(ISERROR(Data4!CD$111),0,Data4!CD$111)","v":0},{"$f":"IF(ISERROR(Data4!CE$111),0,Data4!CE$111)","v":0},{"$f":"IF(ISERROR(Data4!CF$111),0,Data4!CF$111)","v":0},{"$f":"IF(ISERROR(Data4!CG$111),0,Data4!CG$111)","v":0},{"$f":"IF(ISERROR(Data4!CH$111),0,Data4!CH$111)","v":0},{"$f":"IF(ISERROR(Data4!CI$111),0,Data4!CI$111)","v":0},{"$f":"IF(ISERROR(Data4!CJ$111),0,Data4!CJ$111)","v":0},{"$f":"IF(ISERROR(Data4!CK$111),0,Data4!CK$111)","v":0},{"$f":"IF(ISERROR(Data4!CL$111),0,Data4!CL$111)","v":0},{"$f":"IF(ISERROR(Data4!CM$111),0,Data4!CM$111)","v":0},{"$f":"IF(ISERROR(Data4!CN$111),0,Data4!CN$111)","v":0},{"$f":"IF(ISERROR(Data4!CO$111),0,Data4!CO$111)","v":0},{"$f":"IF(ISERROR(Data4!CP$111),0,Data4!CP$111)","v":0},{"$f":"IF(ISERROR(Data4!CQ$111),0,Data4!CQ$111)","v":0},{"$f":"IF(ISERROR(Data4!CR$111),0,Data4!CR$111)","v":0},{"$f":"IF(ISERROR(Data4!CS$111),0,Data4!CS$111)","v":0},{"$f":"IF(ISERROR(Data4!CT$111),0,Data4!CT$111)","v":0},{"$f":"IF(ISERROR(Data4!CU$111),0,Data4!CU$111)","v":0},{"$f":"IF(ISERROR(Data4!CV$111),0,Data4!CV$111)","v":0},{"$f":"IF(ISERROR(Data4!CW$111),0,Data4!CW$111)","v":0},{"$f":"IF(ISERROR(Data4!CX$111),0,Data4!CX$111)","v":0},{"$f":"IF(ISERROR(Data4!CY$111),0,Data4!CY$111)","v":0},{"$f":"IF(ISERROR(Data4!CZ$111),0,Data4!CZ$111)","v":0},{"$f":"IF(ISERROR(Data4!DA$111),0,Data4!DA$111)","v":0},{"$f":"IF(ISERROR(Data4!DB$111),0,Data4!DB$111)","v":0},{"$f":"IF(ISERROR(Data4!DC$111),0,Data4!DC$111)","v":0},{"$f":"IF(ISERROR(Data4!DD$111),0,Data4!DD$111)","v":0},{"$f":"IF(ISERROR(Data4!DE$111),0,Data4!DE$111)","v":0},{"$f":"IF(ISERROR(Data4!DF$111),0,Data4!DF$111)","v":0},{"$f":"IF(ISERROR(Data4!DG$111),0,Data4!DG$111)","v":0},{"$f":"IF(ISERROR(Data4!DH$111),0,Data4!DH$111)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.2","index":31,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O11&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.2\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$113","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$113),0,Data4!M$113)","v":0},{"$f":"IF(ISERROR(Data4!N$113),0,Data4!N$113)","v":0},{"$f":"IF(ISERROR(Data4!O$113),0,Data4!O$113)","v":0},{"$f":"IF(ISERROR(Data4!P$113),0,Data4!P$113)","v":0},{"$f":"IF(ISERROR(Data4!Q$113),0,Data4!Q$113)","v":0},{"$f":"IF(ISERROR(Data4!R$113),0,Data4!R$113)","v":0},{"$f":"IF(ISERROR(Data4!S$113),0,Data4!S$113)","v":0},{"$f":"IF(ISERROR(Data4!T$113),0,Data4!T$113)","v":0},{"$f":"IF(ISERROR(Data4!U$113),0,Data4!U$113)","v":0},{"$f":"IF(ISERROR(Data4!V$113),0,Data4!V$113)","v":0},{"$f":"IF(ISERROR(Data4!W$113),0,Data4!W$113)","v":0},{"$f":"IF(ISERROR(Data4!X$113),0,Data4!X$113)","v":0},{"$f":"IF(ISERROR(Data4!Y$113),0,Data4!Y$113)","v":0},{"$f":"IF(ISERROR(Data4!Z$113),0,Data4!Z$113)","v":0},{"$f":"IF(ISERROR(Data4!AA$113),0,Data4!AA$113)","v":0},{"$f":"IF(ISERROR(Data4!AB$113),0,Data4!AB$113)","v":0},{"$f":"IF(ISERROR(Data4!AC$113),0,Data4!AC$113)","v":0},{"$f":"IF(ISERROR(Data4!AD$113),0,Data4!AD$113)","v":0},{"$f":"IF(ISERROR(Data4!AE$113),0,Data4!AE$113)","v":0},{"$f":"IF(ISERROR(Data4!AF$113),0,Data4!AF$113)","v":0},{"$f":"IF(ISERROR(Data4!AG$113),0,Data4!AG$113)","v":0},{"$f":"IF(ISERROR(Data4!AH$113),0,Data4!AH$113)","v":0},{"$f":"IF(ISERROR(Data4!AI$113),0,Data4!AI$113)","v":0},{"$f":"IF(ISERROR(Data4!AJ$113),0,Data4!AJ$113)","v":0},{"$f":"IF(ISERROR(Data4!AK$113),0,Data4!AK$113)","v":0},{"$f":"IF(ISERROR(Data4!AL$113),0,Data4!AL$113)","v":0},{"$f":"IF(ISERROR(Data4!AM$113),0,Data4!AM$113)","v":0},{"$f":"IF(ISERROR(Data4!AN$113),0,Data4!AN$113)","v":0},{"$f":"IF(ISERROR(Data4!AO$113),0,Data4!AO$113)","v":0},{"$f":"IF(ISERROR(Data4!AP$113),0,Data4!AP$113)","v":0},{"$f":"IF(ISERROR(Data4!AQ$113),0,Data4!AQ$113)","v":0},{"$f":"IF(ISERROR(Data4!AR$113),0,Data4!AR$113)","v":0},{"$f":"IF(ISERROR(Data4!AS$113),0,Data4!AS$113)","v":0},{"$f":"IF(ISERROR(Data4!AT$113),0,Data4!AT$113)","v":0},{"$f":"IF(ISERROR(Data4!AU$113),0,Data4!AU$113)","v":0},{"$f":"IF(ISERROR(Data4!AV$113),0,Data4!AV$113)","v":0},{"$f":"IF(ISERROR(Data4!AW$113),0,Data4!AW$113)","v":0},{"$f":"IF(ISERROR(Data4!AX$113),0,Data4!AX$113)","v":0},{"$f":"IF(ISERROR(Data4!AY$113),0,Data4!AY$113)","v":0},{"$f":"IF(ISERROR(Data4!AZ$113),0,Data4!AZ$113)","v":0},{"$f":"IF(ISERROR(Data4!BA$113),0,Data4!BA$113)","v":0},{"$f":"IF(ISERROR(Data4!BB$113),0,Data4!BB$113)","v":0},{"$f":"IF(ISERROR(Data4!BC$113),0,Data4!BC$113)","v":0},{"$f":"IF(ISERROR(Data4!BD$113),0,Data4!BD$113)","v":0},{"$f":"IF(ISERROR(Data4!BE$113),0,Data4!BE$113)","v":0},{"$f":"IF(ISERROR(Data4!BF$113),0,Data4!BF$113)","v":0},{"$f":"IF(ISERROR(Data4!BG$113),0,Data4!BG$113)","v":0},{"$f":"IF(ISERROR(Data4!BH$113),0,Data4!BH$113)","v":0},{"$f":"IF(ISERROR(Data4!BI$113),0,Data4!BI$113)","v":0},{"$f":"IF(ISERROR(Data4!BJ$113),0,Data4!BJ$113)","v":0},{"$f":"IF(ISERROR(Data4!BK$113),0,Data4!BK$113)","v":0},{"$f":"IF(ISERROR(Data4!BL$113),0,Data4!BL$113)","v":0},{"$f":"IF(ISERROR(Data4!BM$113),0,Data4!BM$113)","v":0},{"$f":"IF(ISERROR(Data4!BN$113),0,Data4!BN$113)","v":0},{"$f":"IF(ISERROR(Data4!BO$113),0,Data4!BO$113)","v":0},{"$f":"IF(ISERROR(Data4!BP$113),0,Data4!BP$113)","v":0},{"$f":"IF(ISERROR(Data4!BQ$113),0,Data4!BQ$113)","v":0},{"$f":"IF(ISERROR(Data4!BR$113),0,Data4!BR$113)","v":0},{"$f":"IF(ISERROR(Data4!BS$113),0,Data4!BS$113)","v":0},{"$f":"IF(ISERROR(Data4!BT$113),0,Data4!BT$113)","v":0},{"$f":"IF(ISERROR(Data4!BU$113),0,Data4!BU$113)","v":0},{"$f":"IF(ISERROR(Data4!BV$113),0,Data4!BV$113)","v":0},{"$f":"IF(ISERROR(Data4!BW$113),0,Data4!BW$113)","v":0},{"$f":"IF(ISERROR(Data4!BX$113),0,Data4!BX$113)","v":0},{"$f":"IF(ISERROR(Data4!BY$113),0,Data4!BY$113)","v":0},{"$f":"IF(ISERROR(Data4!BZ$113),0,Data4!BZ$113)","v":0},{"$f":"IF(ISERROR(Data4!CA$113),0,Data4!CA$113)","v":0},{"$f":"IF(ISERROR(Data4!CB$113),0,Data4!CB$113)","v":0},{"$f":"IF(ISERROR(Data4!CC$113),0,Data4!CC$113)","v":0},{"$f":"IF(ISERROR(Data4!CD$113),0,Data4!CD$113)","v":0},{"$f":"IF(ISERROR(Data4!CE$113),0,Data4!CE$113)","v":0},{"$f":"IF(ISERROR(Data4!CF$113),0,Data4!CF$113)","v":0},{"$f":"IF(ISERROR(Data4!CG$113),0,Data4!CG$113)","v":0},{"$f":"IF(ISERROR(Data4!CH$113),0,Data4!CH$113)","v":0},{"$f":"IF(ISERROR(Data4!CI$113),0,Data4!CI$113)","v":0},{"$f":"IF(ISERROR(Data4!CJ$113),0,Data4!CJ$113)","v":0},{"$f":"IF(ISERROR(Data4!CK$113),0,Data4!CK$113)","v":0},{"$f":"IF(ISERROR(Data4!CL$113),0,Data4!CL$113)","v":0},{"$f":"IF(ISERROR(Data4!CM$113),0,Data4!CM$113)","v":0},{"$f":"IF(ISERROR(Data4!CN$113),0,Data4!CN$113)","v":0},{"$f":"IF(ISERROR(Data4!CO$113),0,Data4!CO$113)","v":0},{"$f":"IF(ISERROR(Data4!CP$113),0,Data4!CP$113)","v":0},{"$f":"IF(ISERROR(Data4!CQ$113),0,Data4!CQ$113)","v":0},{"$f":"IF(ISERROR(Data4!CR$113),0,Data4!CR$113)","v":0},{"$f":"IF(ISERROR(Data4!CS$113),0,Data4!CS$113)","v":0},{"$f":"IF(ISERROR(Data4!CT$113),0,Data4!CT$113)","v":0},{"$f":"IF(ISERROR(Data4!CU$113),0,Data4!CU$113)","v":0},{"$f":"IF(ISERROR(Data4!CV$113),0,Data4!CV$113)","v":0},{"$f":"IF(ISERROR(Data4!CW$113),0,Data4!CW$113)","v":0},{"$f":"IF(ISERROR(Data4!CX$113),0,Data4!CX$113)","v":0},{"$f":"IF(ISERROR(Data4!CY$113),0,Data4!CY$113)","v":0},{"$f":"IF(ISERROR(Data4!CZ$113),0,Data4!CZ$113)","v":0},{"$f":"IF(ISERROR(Data4!DA$113),0,Data4!DA$113)","v":0},{"$f":"IF(ISERROR(Data4!DB$113),0,Data4!DB$113)","v":0},{"$f":"IF(ISERROR(Data4!DC$113),0,Data4!DC$113)","v":0},{"$f":"IF(ISERROR(Data4!DD$113),0,Data4!DD$113)","v":0},{"$f":"IF(ISERROR(Data4!DE$113),0,Data4!DE$113)","v":0},{"$f":"IF(ISERROR(Data4!DF$113),0,Data4!DF$113)","v":0},{"$f":"IF(ISERROR(Data4!DG$113),0,Data4!DG$113)","v":0},{"$f":"IF(ISERROR(Data4!DH$113),0,Data4!DH$113)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$114","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$114),0,Data4!M$114)","v":0},{"$f":"IF(ISERROR(Data4!N$114),0,Data4!N$114)","v":0},{"$f":"IF(ISERROR(Data4!O$114),0,Data4!O$114)","v":0},{"$f":"IF(ISERROR(Data4!P$114),0,Data4!P$114)","v":0},{"$f":"IF(ISERROR(Data4!Q$114),0,Data4!Q$114)","v":0},{"$f":"IF(ISERROR(Data4!R$114),0,Data4!R$114)","v":0},{"$f":"IF(ISERROR(Data4!S$114),0,Data4!S$114)","v":0},{"$f":"IF(ISERROR(Data4!T$114),0,Data4!T$114)","v":0},{"$f":"IF(ISERROR(Data4!U$114),0,Data4!U$114)","v":0},{"$f":"IF(ISERROR(Data4!V$114),0,Data4!V$114)","v":0},{"$f":"IF(ISERROR(Data4!W$114),0,Data4!W$114)","v":0},{"$f":"IF(ISERROR(Data4!X$114),0,Data4!X$114)","v":0},{"$f":"IF(ISERROR(Data4!Y$114),0,Data4!Y$114)","v":0},{"$f":"IF(ISERROR(Data4!Z$114),0,Data4!Z$114)","v":0},{"$f":"IF(ISERROR(Data4!AA$114),0,Data4!AA$114)","v":0},{"$f":"IF(ISERROR(Data4!AB$114),0,Data4!AB$114)","v":0},{"$f":"IF(ISERROR(Data4!AC$114),0,Data4!AC$114)","v":0},{"$f":"IF(ISERROR(Data4!AD$114),0,Data4!AD$114)","v":0},{"$f":"IF(ISERROR(Data4!AE$114),0,Data4!AE$114)","v":0},{"$f":"IF(ISERROR(Data4!AF$114),0,Data4!AF$114)","v":0},{"$f":"IF(ISERROR(Data4!AG$114),0,Data4!AG$114)","v":0},{"$f":"IF(ISERROR(Data4!AH$114),0,Data4!AH$114)","v":0},{"$f":"IF(ISERROR(Data4!AI$114),0,Data4!AI$114)","v":0},{"$f":"IF(ISERROR(Data4!AJ$114),0,Data4!AJ$114)","v":0},{"$f":"IF(ISERROR(Data4!AK$114),0,Data4!AK$114)","v":0},{"$f":"IF(ISERROR(Data4!AL$114),0,Data4!AL$114)","v":0},{"$f":"IF(ISERROR(Data4!AM$114),0,Data4!AM$114)","v":0},{"$f":"IF(ISERROR(Data4!AN$114),0,Data4!AN$114)","v":0},{"$f":"IF(ISERROR(Data4!AO$114),0,Data4!AO$114)","v":0},{"$f":"IF(ISERROR(Data4!AP$114),0,Data4!AP$114)","v":0},{"$f":"IF(ISERROR(Data4!AQ$114),0,Data4!AQ$114)","v":0},{"$f":"IF(ISERROR(Data4!AR$114),0,Data4!AR$114)","v":0},{"$f":"IF(ISERROR(Data4!AS$114),0,Data4!AS$114)","v":0},{"$f":"IF(ISERROR(Data4!AT$114),0,Data4!AT$114)","v":0},{"$f":"IF(ISERROR(Data4!AU$114),0,Data4!AU$114)","v":0},{"$f":"IF(ISERROR(Data4!AV$114),0,Data4!AV$114)","v":0},{"$f":"IF(ISERROR(Data4!AW$114),0,Data4!AW$114)","v":0},{"$f":"IF(ISERROR(Data4!AX$114),0,Data4!AX$114)","v":0},{"$f":"IF(ISERROR(Data4!AY$114),0,Data4!AY$114)","v":0},{"$f":"IF(ISERROR(Data4!AZ$114),0,Data4!AZ$114)","v":0},{"$f":"IF(ISERROR(Data4!BA$114),0,Data4!BA$114)","v":0},{"$f":"IF(ISERROR(Data4!BB$114),0,Data4!BB$114)","v":0},{"$f":"IF(ISERROR(Data4!BC$114),0,Data4!BC$114)","v":0},{"$f":"IF(ISERROR(Data4!BD$114),0,Data4!BD$114)","v":0},{"$f":"IF(ISERROR(Data4!BE$114),0,Data4!BE$114)","v":0},{"$f":"IF(ISERROR(Data4!BF$114),0,Data4!BF$114)","v":0},{"$f":"IF(ISERROR(Data4!BG$114),0,Data4!BG$114)","v":0},{"$f":"IF(ISERROR(Data4!BH$114),0,Data4!BH$114)","v":0},{"$f":"IF(ISERROR(Data4!BI$114),0,Data4!BI$114)","v":0},{"$f":"IF(ISERROR(Data4!BJ$114),0,Data4!BJ$114)","v":0},{"$f":"IF(ISERROR(Data4!BK$114),0,Data4!BK$114)","v":0},{"$f":"IF(ISERROR(Data4!BL$114),0,Data4!BL$114)","v":0},{"$f":"IF(ISERROR(Data4!BM$114),0,Data4!BM$114)","v":0},{"$f":"IF(ISERROR(Data4!BN$114),0,Data4!BN$114)","v":0},{"$f":"IF(ISERROR(Data4!BO$114),0,Data4!BO$114)","v":0},{"$f":"IF(ISERROR(Data4!BP$114),0,Data4!BP$114)","v":0},{"$f":"IF(ISERROR(Data4!BQ$114),0,Data4!BQ$114)","v":0},{"$f":"IF(ISERROR(Data4!BR$114),0,Data4!BR$114)","v":0},{"$f":"IF(ISERROR(Data4!BS$114),0,Data4!BS$114)","v":0},{"$f":"IF(ISERROR(Data4!BT$114),0,Data4!BT$114)","v":0},{"$f":"IF(ISERROR(Data4!BU$114),0,Data4!BU$114)","v":0},{"$f":"IF(ISERROR(Data4!BV$114),0,Data4!BV$114)","v":0},{"$f":"IF(ISERROR(Data4!BW$114),0,Data4!BW$114)","v":0},{"$f":"IF(ISERROR(Data4!BX$114),0,Data4!BX$114)","v":0},{"$f":"IF(ISERROR(Data4!BY$114),0,Data4!BY$114)","v":0},{"$f":"IF(ISERROR(Data4!BZ$114),0,Data4!BZ$114)","v":0},{"$f":"IF(ISERROR(Data4!CA$114),0,Data4!CA$114)","v":0},{"$f":"IF(ISERROR(Data4!CB$114),0,Data4!CB$114)","v":0},{"$f":"IF(ISERROR(Data4!CC$114),0,Data4!CC$114)","v":0},{"$f":"IF(ISERROR(Data4!CD$114),0,Data4!CD$114)","v":0},{"$f":"IF(ISERROR(Data4!CE$114),0,Data4!CE$114)","v":0},{"$f":"IF(ISERROR(Data4!CF$114),0,Data4!CF$114)","v":0},{"$f":"IF(ISERROR(Data4!CG$114),0,Data4!CG$114)","v":0},{"$f":"IF(ISERROR(Data4!CH$114),0,Data4!CH$114)","v":0},{"$f":"IF(ISERROR(Data4!CI$114),0,Data4!CI$114)","v":0},{"$f":"IF(ISERROR(Data4!CJ$114),0,Data4!CJ$114)","v":0},{"$f":"IF(ISERROR(Data4!CK$114),0,Data4!CK$114)","v":0},{"$f":"IF(ISERROR(Data4!CL$114),0,Data4!CL$114)","v":0},{"$f":"IF(ISERROR(Data4!CM$114),0,Data4!CM$114)","v":0},{"$f":"IF(ISERROR(Data4!CN$114),0,Data4!CN$114)","v":0},{"$f":"IF(ISERROR(Data4!CO$114),0,Data4!CO$114)","v":0},{"$f":"IF(ISERROR(Data4!CP$114),0,Data4!CP$114)","v":0},{"$f":"IF(ISERROR(Data4!CQ$114),0,Data4!CQ$114)","v":0},{"$f":"IF(ISERROR(Data4!CR$114),0,Data4!CR$114)","v":0},{"$f":"IF(ISERROR(Data4!CS$114),0,Data4!CS$114)","v":0},{"$f":"IF(ISERROR(Data4!CT$114),0,Data4!CT$114)","v":0},{"$f":"IF(ISERROR(Data4!CU$114),0,Data4!CU$114)","v":0},{"$f":"IF(ISERROR(Data4!CV$114),0,Data4!CV$114)","v":0},{"$f":"IF(ISERROR(Data4!CW$114),0,Data4!CW$114)","v":0},{"$f":"IF(ISERROR(Data4!CX$114),0,Data4!CX$114)","v":0},{"$f":"IF(ISERROR(Data4!CY$114),0,Data4!CY$114)","v":0},{"$f":"IF(ISERROR(Data4!CZ$114),0,Data4!CZ$114)","v":0},{"$f":"IF(ISERROR(Data4!DA$114),0,Data4!DA$114)","v":0},{"$f":"IF(ISERROR(Data4!DB$114),0,Data4!DB$114)","v":0},{"$f":"IF(ISERROR(Data4!DC$114),0,Data4!DC$114)","v":0},{"$f":"IF(ISERROR(Data4!DD$114),0,Data4!DD$114)","v":0},{"$f":"IF(ISERROR(Data4!DE$114),0,Data4!DE$114)","v":0},{"$f":"IF(ISERROR(Data4!DF$114),0,Data4!DF$114)","v":0},{"$f":"IF(ISERROR(Data4!DG$114),0,Data4!DG$114)","v":0},{"$f":"IF(ISERROR(Data4!DH$114),0,Data4!DH$114)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$115","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$115),0,Data4!M$115)","v":0},{"$f":"IF(ISERROR(Data4!N$115),0,Data4!N$115)","v":0},{"$f":"IF(ISERROR(Data4!O$115),0,Data4!O$115)","v":0},{"$f":"IF(ISERROR(Data4!P$115),0,Data4!P$115)","v":0},{"$f":"IF(ISERROR(Data4!Q$115),0,Data4!Q$115)","v":0},{"$f":"IF(ISERROR(Data4!R$115),0,Data4!R$115)","v":0},{"$f":"IF(ISERROR(Data4!S$115),0,Data4!S$115)","v":0},{"$f":"IF(ISERROR(Data4!T$115),0,Data4!T$115)","v":0},{"$f":"IF(ISERROR(Data4!U$115),0,Data4!U$115)","v":0},{"$f":"IF(ISERROR(Data4!V$115),0,Data4!V$115)","v":0},{"$f":"IF(ISERROR(Data4!W$115),0,Data4!W$115)","v":0},{"$f":"IF(ISERROR(Data4!X$115),0,Data4!X$115)","v":0},{"$f":"IF(ISERROR(Data4!Y$115),0,Data4!Y$115)","v":0},{"$f":"IF(ISERROR(Data4!Z$115),0,Data4!Z$115)","v":0},{"$f":"IF(ISERROR(Data4!AA$115),0,Data4!AA$115)","v":0},{"$f":"IF(ISERROR(Data4!AB$115),0,Data4!AB$115)","v":0},{"$f":"IF(ISERROR(Data4!AC$115),0,Data4!AC$115)","v":0},{"$f":"IF(ISERROR(Data4!AD$115),0,Data4!AD$115)","v":0},{"$f":"IF(ISERROR(Data4!AE$115),0,Data4!AE$115)","v":0},{"$f":"IF(ISERROR(Data4!AF$115),0,Data4!AF$115)","v":0},{"$f":"IF(ISERROR(Data4!AG$115),0,Data4!AG$115)","v":0},{"$f":"IF(ISERROR(Data4!AH$115),0,Data4!AH$115)","v":0},{"$f":"IF(ISERROR(Data4!AI$115),0,Data4!AI$115)","v":0},{"$f":"IF(ISERROR(Data4!AJ$115),0,Data4!AJ$115)","v":0},{"$f":"IF(ISERROR(Data4!AK$115),0,Data4!AK$115)","v":0},{"$f":"IF(ISERROR(Data4!AL$115),0,Data4!AL$115)","v":0},{"$f":"IF(ISERROR(Data4!AM$115),0,Data4!AM$115)","v":0},{"$f":"IF(ISERROR(Data4!AN$115),0,Data4!AN$115)","v":0},{"$f":"IF(ISERROR(Data4!AO$115),0,Data4!AO$115)","v":0},{"$f":"IF(ISERROR(Data4!AP$115),0,Data4!AP$115)","v":0},{"$f":"IF(ISERROR(Data4!AQ$115),0,Data4!AQ$115)","v":0},{"$f":"IF(ISERROR(Data4!AR$115),0,Data4!AR$115)","v":0},{"$f":"IF(ISERROR(Data4!AS$115),0,Data4!AS$115)","v":0},{"$f":"IF(ISERROR(Data4!AT$115),0,Data4!AT$115)","v":0},{"$f":"IF(ISERROR(Data4!AU$115),0,Data4!AU$115)","v":0},{"$f":"IF(ISERROR(Data4!AV$115),0,Data4!AV$115)","v":0},{"$f":"IF(ISERROR(Data4!AW$115),0,Data4!AW$115)","v":0},{"$f":"IF(ISERROR(Data4!AX$115),0,Data4!AX$115)","v":0},{"$f":"IF(ISERROR(Data4!AY$115),0,Data4!AY$115)","v":0},{"$f":"IF(ISERROR(Data4!AZ$115),0,Data4!AZ$115)","v":0},{"$f":"IF(ISERROR(Data4!BA$115),0,Data4!BA$115)","v":0},{"$f":"IF(ISERROR(Data4!BB$115),0,Data4!BB$115)","v":0},{"$f":"IF(ISERROR(Data4!BC$115),0,Data4!BC$115)","v":0},{"$f":"IF(ISERROR(Data4!BD$115),0,Data4!BD$115)","v":0},{"$f":"IF(ISERROR(Data4!BE$115),0,Data4!BE$115)","v":0},{"$f":"IF(ISERROR(Data4!BF$115),0,Data4!BF$115)","v":0},{"$f":"IF(ISERROR(Data4!BG$115),0,Data4!BG$115)","v":0},{"$f":"IF(ISERROR(Data4!BH$115),0,Data4!BH$115)","v":0},{"$f":"IF(ISERROR(Data4!BI$115),0,Data4!BI$115)","v":0},{"$f":"IF(ISERROR(Data4!BJ$115),0,Data4!BJ$115)","v":0},{"$f":"IF(ISERROR(Data4!BK$115),0,Data4!BK$115)","v":0},{"$f":"IF(ISERROR(Data4!BL$115),0,Data4!BL$115)","v":0},{"$f":"IF(ISERROR(Data4!BM$115),0,Data4!BM$115)","v":0},{"$f":"IF(ISERROR(Data4!BN$115),0,Data4!BN$115)","v":0},{"$f":"IF(ISERROR(Data4!BO$115),0,Data4!BO$115)","v":0},{"$f":"IF(ISERROR(Data4!BP$115),0,Data4!BP$115)","v":0},{"$f":"IF(ISERROR(Data4!BQ$115),0,Data4!BQ$115)","v":0},{"$f":"IF(ISERROR(Data4!BR$115),0,Data4!BR$115)","v":0},{"$f":"IF(ISERROR(Data4!BS$115),0,Data4!BS$115)","v":0},{"$f":"IF(ISERROR(Data4!BT$115),0,Data4!BT$115)","v":0},{"$f":"IF(ISERROR(Data4!BU$115),0,Data4!BU$115)","v":0},{"$f":"IF(ISERROR(Data4!BV$115),0,Data4!BV$115)","v":0},{"$f":"IF(ISERROR(Data4!BW$115),0,Data4!BW$115)","v":0},{"$f":"IF(ISERROR(Data4!BX$115),0,Data4!BX$115)","v":0},{"$f":"IF(ISERROR(Data4!BY$115),0,Data4!BY$115)","v":0},{"$f":"IF(ISERROR(Data4!BZ$115),0,Data4!BZ$115)","v":0},{"$f":"IF(ISERROR(Data4!CA$115),0,Data4!CA$115)","v":0},{"$f":"IF(ISERROR(Data4!CB$115),0,Data4!CB$115)","v":0},{"$f":"IF(ISERROR(Data4!CC$115),0,Data4!CC$115)","v":0},{"$f":"IF(ISERROR(Data4!CD$115),0,Data4!CD$115)","v":0},{"$f":"IF(ISERROR(Data4!CE$115),0,Data4!CE$115)","v":0},{"$f":"IF(ISERROR(Data4!CF$115),0,Data4!CF$115)","v":0},{"$f":"IF(ISERROR(Data4!CG$115),0,Data4!CG$115)","v":0},{"$f":"IF(ISERROR(Data4!CH$115),0,Data4!CH$115)","v":0},{"$f":"IF(ISERROR(Data4!CI$115),0,Data4!CI$115)","v":0},{"$f":"IF(ISERROR(Data4!CJ$115),0,Data4!CJ$115)","v":0},{"$f":"IF(ISERROR(Data4!CK$115),0,Data4!CK$115)","v":0},{"$f":"IF(ISERROR(Data4!CL$115),0,Data4!CL$115)","v":0},{"$f":"IF(ISERROR(Data4!CM$115),0,Data4!CM$115)","v":0},{"$f":"IF(ISERROR(Data4!CN$115),0,Data4!CN$115)","v":0},{"$f":"IF(ISERROR(Data4!CO$115),0,Data4!CO$115)","v":0},{"$f":"IF(ISERROR(Data4!CP$115),0,Data4!CP$115)","v":0},{"$f":"IF(ISERROR(Data4!CQ$115),0,Data4!CQ$115)","v":0},{"$f":"IF(ISERROR(Data4!CR$115),0,Data4!CR$115)","v":0},{"$f":"IF(ISERROR(Data4!CS$115),0,Data4!CS$115)","v":0},{"$f":"IF(ISERROR(Data4!CT$115),0,Data4!CT$115)","v":0},{"$f":"IF(ISERROR(Data4!CU$115),0,Data4!CU$115)","v":0},{"$f":"IF(ISERROR(Data4!CV$115),0,Data4!CV$115)","v":0},{"$f":"IF(ISERROR(Data4!CW$115),0,Data4!CW$115)","v":0},{"$f":"IF(ISERROR(Data4!CX$115),0,Data4!CX$115)","v":0},{"$f":"IF(ISERROR(Data4!CY$115),0,Data4!CY$115)","v":0},{"$f":"IF(ISERROR(Data4!CZ$115),0,Data4!CZ$115)","v":0},{"$f":"IF(ISERROR(Data4!DA$115),0,Data4!DA$115)","v":0},{"$f":"IF(ISERROR(Data4!DB$115),0,Data4!DB$115)","v":0},{"$f":"IF(ISERROR(Data4!DC$115),0,Data4!DC$115)","v":0},{"$f":"IF(ISERROR(Data4!DD$115),0,Data4!DD$115)","v":0},{"$f":"IF(ISERROR(Data4!DE$115),0,Data4!DE$115)","v":0},{"$f":"IF(ISERROR(Data4!DF$115),0,Data4!DF$115)","v":0},{"$f":"IF(ISERROR(Data4!DG$115),0,Data4!DG$115)","v":0},{"$f":"IF(ISERROR(Data4!DH$115),0,Data4!DH$115)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$116","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$116),0,Data4!M$116)","v":0},{"$f":"IF(ISERROR(Data4!N$116),0,Data4!N$116)","v":0},{"$f":"IF(ISERROR(Data4!O$116),0,Data4!O$116)","v":0},{"$f":"IF(ISERROR(Data4!P$116),0,Data4!P$116)","v":0},{"$f":"IF(ISERROR(Data4!Q$116),0,Data4!Q$116)","v":0},{"$f":"IF(ISERROR(Data4!R$116),0,Data4!R$116)","v":0},{"$f":"IF(ISERROR(Data4!S$116),0,Data4!S$116)","v":0},{"$f":"IF(ISERROR(Data4!T$116),0,Data4!T$116)","v":0},{"$f":"IF(ISERROR(Data4!U$116),0,Data4!U$116)","v":0},{"$f":"IF(ISERROR(Data4!V$116),0,Data4!V$116)","v":0},{"$f":"IF(ISERROR(Data4!W$116),0,Data4!W$116)","v":0},{"$f":"IF(ISERROR(Data4!X$116),0,Data4!X$116)","v":0},{"$f":"IF(ISERROR(Data4!Y$116),0,Data4!Y$116)","v":0},{"$f":"IF(ISERROR(Data4!Z$116),0,Data4!Z$116)","v":0},{"$f":"IF(ISERROR(Data4!AA$116),0,Data4!AA$116)","v":0},{"$f":"IF(ISERROR(Data4!AB$116),0,Data4!AB$116)","v":0},{"$f":"IF(ISERROR(Data4!AC$116),0,Data4!AC$116)","v":0},{"$f":"IF(ISERROR(Data4!AD$116),0,Data4!AD$116)","v":0},{"$f":"IF(ISERROR(Data4!AE$116),0,Data4!AE$116)","v":0},{"$f":"IF(ISERROR(Data4!AF$116),0,Data4!AF$116)","v":0},{"$f":"IF(ISERROR(Data4!AG$116),0,Data4!AG$116)","v":0},{"$f":"IF(ISERROR(Data4!AH$116),0,Data4!AH$116)","v":0},{"$f":"IF(ISERROR(Data4!AI$116),0,Data4!AI$116)","v":0},{"$f":"IF(ISERROR(Data4!AJ$116),0,Data4!AJ$116)","v":0},{"$f":"IF(ISERROR(Data4!AK$116),0,Data4!AK$116)","v":0},{"$f":"IF(ISERROR(Data4!AL$116),0,Data4!AL$116)","v":0},{"$f":"IF(ISERROR(Data4!AM$116),0,Data4!AM$116)","v":0},{"$f":"IF(ISERROR(Data4!AN$116),0,Data4!AN$116)","v":0},{"$f":"IF(ISERROR(Data4!AO$116),0,Data4!AO$116)","v":0},{"$f":"IF(ISERROR(Data4!AP$116),0,Data4!AP$116)","v":0},{"$f":"IF(ISERROR(Data4!AQ$116),0,Data4!AQ$116)","v":0},{"$f":"IF(ISERROR(Data4!AR$116),0,Data4!AR$116)","v":0},{"$f":"IF(ISERROR(Data4!AS$116),0,Data4!AS$116)","v":0},{"$f":"IF(ISERROR(Data4!AT$116),0,Data4!AT$116)","v":0},{"$f":"IF(ISERROR(Data4!AU$116),0,Data4!AU$116)","v":0},{"$f":"IF(ISERROR(Data4!AV$116),0,Data4!AV$116)","v":0},{"$f":"IF(ISERROR(Data4!AW$116),0,Data4!AW$116)","v":0},{"$f":"IF(ISERROR(Data4!AX$116),0,Data4!AX$116)","v":0},{"$f":"IF(ISERROR(Data4!AY$116),0,Data4!AY$116)","v":0},{"$f":"IF(ISERROR(Data4!AZ$116),0,Data4!AZ$116)","v":0},{"$f":"IF(ISERROR(Data4!BA$116),0,Data4!BA$116)","v":0},{"$f":"IF(ISERROR(Data4!BB$116),0,Data4!BB$116)","v":0},{"$f":"IF(ISERROR(Data4!BC$116),0,Data4!BC$116)","v":0},{"$f":"IF(ISERROR(Data4!BD$116),0,Data4!BD$116)","v":0},{"$f":"IF(ISERROR(Data4!BE$116),0,Data4!BE$116)","v":0},{"$f":"IF(ISERROR(Data4!BF$116),0,Data4!BF$116)","v":0},{"$f":"IF(ISERROR(Data4!BG$116),0,Data4!BG$116)","v":0},{"$f":"IF(ISERROR(Data4!BH$116),0,Data4!BH$116)","v":0},{"$f":"IF(ISERROR(Data4!BI$116),0,Data4!BI$116)","v":0},{"$f":"IF(ISERROR(Data4!BJ$116),0,Data4!BJ$116)","v":0},{"$f":"IF(ISERROR(Data4!BK$116),0,Data4!BK$116)","v":0},{"$f":"IF(ISERROR(Data4!BL$116),0,Data4!BL$116)","v":0},{"$f":"IF(ISERROR(Data4!BM$116),0,Data4!BM$116)","v":0},{"$f":"IF(ISERROR(Data4!BN$116),0,Data4!BN$116)","v":0},{"$f":"IF(ISERROR(Data4!BO$116),0,Data4!BO$116)","v":0},{"$f":"IF(ISERROR(Data4!BP$116),0,Data4!BP$116)","v":0},{"$f":"IF(ISERROR(Data4!BQ$116),0,Data4!BQ$116)","v":0},{"$f":"IF(ISERROR(Data4!BR$116),0,Data4!BR$116)","v":0},{"$f":"IF(ISERROR(Data4!BS$116),0,Data4!BS$116)","v":0},{"$f":"IF(ISERROR(Data4!BT$116),0,Data4!BT$116)","v":0},{"$f":"IF(ISERROR(Data4!BU$116),0,Data4!BU$116)","v":0},{"$f":"IF(ISERROR(Data4!BV$116),0,Data4!BV$116)","v":0},{"$f":"IF(ISERROR(Data4!BW$116),0,Data4!BW$116)","v":0},{"$f":"IF(ISERROR(Data4!BX$116),0,Data4!BX$116)","v":0},{"$f":"IF(ISERROR(Data4!BY$116),0,Data4!BY$116)","v":0},{"$f":"IF(ISERROR(Data4!BZ$116),0,Data4!BZ$116)","v":0},{"$f":"IF(ISERROR(Data4!CA$116),0,Data4!CA$116)","v":0},{"$f":"IF(ISERROR(Data4!CB$116),0,Data4!CB$116)","v":0},{"$f":"IF(ISERROR(Data4!CC$116),0,Data4!CC$116)","v":0},{"$f":"IF(ISERROR(Data4!CD$116),0,Data4!CD$116)","v":0},{"$f":"IF(ISERROR(Data4!CE$116),0,Data4!CE$116)","v":0},{"$f":"IF(ISERROR(Data4!CF$116),0,Data4!CF$116)","v":0},{"$f":"IF(ISERROR(Data4!CG$116),0,Data4!CG$116)","v":0},{"$f":"IF(ISERROR(Data4!CH$116),0,Data4!CH$116)","v":0},{"$f":"IF(ISERROR(Data4!CI$116),0,Data4!CI$116)","v":0},{"$f":"IF(ISERROR(Data4!CJ$116),0,Data4!CJ$116)","v":0},{"$f":"IF(ISERROR(Data4!CK$116),0,Data4!CK$116)","v":0},{"$f":"IF(ISERROR(Data4!CL$116),0,Data4!CL$116)","v":0},{"$f":"IF(ISERROR(Data4!CM$116),0,Data4!CM$116)","v":0},{"$f":"IF(ISERROR(Data4!CN$116),0,Data4!CN$116)","v":0},{"$f":"IF(ISERROR(Data4!CO$116),0,Data4!CO$116)","v":0},{"$f":"IF(ISERROR(Data4!CP$116),0,Data4!CP$116)","v":0},{"$f":"IF(ISERROR(Data4!CQ$116),0,Data4!CQ$116)","v":0},{"$f":"IF(ISERROR(Data4!CR$116),0,Data4!CR$116)","v":0},{"$f":"IF(ISERROR(Data4!CS$116),0,Data4!CS$116)","v":0},{"$f":"IF(ISERROR(Data4!CT$116),0,Data4!CT$116)","v":0},{"$f":"IF(ISERROR(Data4!CU$116),0,Data4!CU$116)","v":0},{"$f":"IF(ISERROR(Data4!CV$116),0,Data4!CV$116)","v":0},{"$f":"IF(ISERROR(Data4!CW$116),0,Data4!CW$116)","v":0},{"$f":"IF(ISERROR(Data4!CX$116),0,Data4!CX$116)","v":0},{"$f":"IF(ISERROR(Data4!CY$116),0,Data4!CY$116)","v":0},{"$f":"IF(ISERROR(Data4!CZ$116),0,Data4!CZ$116)","v":0},{"$f":"IF(ISERROR(Data4!DA$116),0,Data4!DA$116)","v":0},{"$f":"IF(ISERROR(Data4!DB$116),0,Data4!DB$116)","v":0},{"$f":"IF(ISERROR(Data4!DC$116),0,Data4!DC$116)","v":0},{"$f":"IF(ISERROR(Data4!DD$116),0,Data4!DD$116)","v":0},{"$f":"IF(ISERROR(Data4!DE$116),0,Data4!DE$116)","v":0},{"$f":"IF(ISERROR(Data4!DF$116),0,Data4!DF$116)","v":0},{"$f":"IF(ISERROR(Data4!DG$116),0,Data4!DG$116)","v":0},{"$f":"IF(ISERROR(Data4!DH$116),0,Data4!DH$116)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$117","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$117),0,Data4!M$117)","v":0},{"$f":"IF(ISERROR(Data4!N$117),0,Data4!N$117)","v":0},{"$f":"IF(ISERROR(Data4!O$117),0,Data4!O$117)","v":0},{"$f":"IF(ISERROR(Data4!P$117),0,Data4!P$117)","v":0},{"$f":"IF(ISERROR(Data4!Q$117),0,Data4!Q$117)","v":0},{"$f":"IF(ISERROR(Data4!R$117),0,Data4!R$117)","v":0},{"$f":"IF(ISERROR(Data4!S$117),0,Data4!S$117)","v":0},{"$f":"IF(ISERROR(Data4!T$117),0,Data4!T$117)","v":0},{"$f":"IF(ISERROR(Data4!U$117),0,Data4!U$117)","v":0},{"$f":"IF(ISERROR(Data4!V$117),0,Data4!V$117)","v":0},{"$f":"IF(ISERROR(Data4!W$117),0,Data4!W$117)","v":0},{"$f":"IF(ISERROR(Data4!X$117),0,Data4!X$117)","v":0},{"$f":"IF(ISERROR(Data4!Y$117),0,Data4!Y$117)","v":0},{"$f":"IF(ISERROR(Data4!Z$117),0,Data4!Z$117)","v":0},{"$f":"IF(ISERROR(Data4!AA$117),0,Data4!AA$117)","v":0},{"$f":"IF(ISERROR(Data4!AB$117),0,Data4!AB$117)","v":0},{"$f":"IF(ISERROR(Data4!AC$117),0,Data4!AC$117)","v":0},{"$f":"IF(ISERROR(Data4!AD$117),0,Data4!AD$117)","v":0},{"$f":"IF(ISERROR(Data4!AE$117),0,Data4!AE$117)","v":0},{"$f":"IF(ISERROR(Data4!AF$117),0,Data4!AF$117)","v":0},{"$f":"IF(ISERROR(Data4!AG$117),0,Data4!AG$117)","v":0},{"$f":"IF(ISERROR(Data4!AH$117),0,Data4!AH$117)","v":0},{"$f":"IF(ISERROR(Data4!AI$117),0,Data4!AI$117)","v":0},{"$f":"IF(ISERROR(Data4!AJ$117),0,Data4!AJ$117)","v":0},{"$f":"IF(ISERROR(Data4!AK$117),0,Data4!AK$117)","v":0},{"$f":"IF(ISERROR(Data4!AL$117),0,Data4!AL$117)","v":0},{"$f":"IF(ISERROR(Data4!AM$117),0,Data4!AM$117)","v":0},{"$f":"IF(ISERROR(Data4!AN$117),0,Data4!AN$117)","v":0},{"$f":"IF(ISERROR(Data4!AO$117),0,Data4!AO$117)","v":0},{"$f":"IF(ISERROR(Data4!AP$117),0,Data4!AP$117)","v":0},{"$f":"IF(ISERROR(Data4!AQ$117),0,Data4!AQ$117)","v":0},{"$f":"IF(ISERROR(Data4!AR$117),0,Data4!AR$117)","v":0},{"$f":"IF(ISERROR(Data4!AS$117),0,Data4!AS$117)","v":0},{"$f":"IF(ISERROR(Data4!AT$117),0,Data4!AT$117)","v":0},{"$f":"IF(ISERROR(Data4!AU$117),0,Data4!AU$117)","v":0},{"$f":"IF(ISERROR(Data4!AV$117),0,Data4!AV$117)","v":0},{"$f":"IF(ISERROR(Data4!AW$117),0,Data4!AW$117)","v":0},{"$f":"IF(ISERROR(Data4!AX$117),0,Data4!AX$117)","v":0},{"$f":"IF(ISERROR(Data4!AY$117),0,Data4!AY$117)","v":0},{"$f":"IF(ISERROR(Data4!AZ$117),0,Data4!AZ$117)","v":0},{"$f":"IF(ISERROR(Data4!BA$117),0,Data4!BA$117)","v":0},{"$f":"IF(ISERROR(Data4!BB$117),0,Data4!BB$117)","v":0},{"$f":"IF(ISERROR(Data4!BC$117),0,Data4!BC$117)","v":0},{"$f":"IF(ISERROR(Data4!BD$117),0,Data4!BD$117)","v":0},{"$f":"IF(ISERROR(Data4!BE$117),0,Data4!BE$117)","v":0},{"$f":"IF(ISERROR(Data4!BF$117),0,Data4!BF$117)","v":0},{"$f":"IF(ISERROR(Data4!BG$117),0,Data4!BG$117)","v":0},{"$f":"IF(ISERROR(Data4!BH$117),0,Data4!BH$117)","v":0},{"$f":"IF(ISERROR(Data4!BI$117),0,Data4!BI$117)","v":0},{"$f":"IF(ISERROR(Data4!BJ$117),0,Data4!BJ$117)","v":0},{"$f":"IF(ISERROR(Data4!BK$117),0,Data4!BK$117)","v":0},{"$f":"IF(ISERROR(Data4!BL$117),0,Data4!BL$117)","v":0},{"$f":"IF(ISERROR(Data4!BM$117),0,Data4!BM$117)","v":0},{"$f":"IF(ISERROR(Data4!BN$117),0,Data4!BN$117)","v":0},{"$f":"IF(ISERROR(Data4!BO$117),0,Data4!BO$117)","v":0},{"$f":"IF(ISERROR(Data4!BP$117),0,Data4!BP$117)","v":0},{"$f":"IF(ISERROR(Data4!BQ$117),0,Data4!BQ$117)","v":0},{"$f":"IF(ISERROR(Data4!BR$117),0,Data4!BR$117)","v":0},{"$f":"IF(ISERROR(Data4!BS$117),0,Data4!BS$117)","v":0},{"$f":"IF(ISERROR(Data4!BT$117),0,Data4!BT$117)","v":0},{"$f":"IF(ISERROR(Data4!BU$117),0,Data4!BU$117)","v":0},{"$f":"IF(ISERROR(Data4!BV$117),0,Data4!BV$117)","v":0},{"$f":"IF(ISERROR(Data4!BW$117),0,Data4!BW$117)","v":0},{"$f":"IF(ISERROR(Data4!BX$117),0,Data4!BX$117)","v":0},{"$f":"IF(ISERROR(Data4!BY$117),0,Data4!BY$117)","v":0},{"$f":"IF(ISERROR(Data4!BZ$117),0,Data4!BZ$117)","v":0},{"$f":"IF(ISERROR(Data4!CA$117),0,Data4!CA$117)","v":0},{"$f":"IF(ISERROR(Data4!CB$117),0,Data4!CB$117)","v":0},{"$f":"IF(ISERROR(Data4!CC$117),0,Data4!CC$117)","v":0},{"$f":"IF(ISERROR(Data4!CD$117),0,Data4!CD$117)","v":0},{"$f":"IF(ISERROR(Data4!CE$117),0,Data4!CE$117)","v":0},{"$f":"IF(ISERROR(Data4!CF$117),0,Data4!CF$117)","v":0},{"$f":"IF(ISERROR(Data4!CG$117),0,Data4!CG$117)","v":0},{"$f":"IF(ISERROR(Data4!CH$117),0,Data4!CH$117)","v":0},{"$f":"IF(ISERROR(Data4!CI$117),0,Data4!CI$117)","v":0},{"$f":"IF(ISERROR(Data4!CJ$117),0,Data4!CJ$117)","v":0},{"$f":"IF(ISERROR(Data4!CK$117),0,Data4!CK$117)","v":0},{"$f":"IF(ISERROR(Data4!CL$117),0,Data4!CL$117)","v":0},{"$f":"IF(ISERROR(Data4!CM$117),0,Data4!CM$117)","v":0},{"$f":"IF(ISERROR(Data4!CN$117),0,Data4!CN$117)","v":0},{"$f":"IF(ISERROR(Data4!CO$117),0,Data4!CO$117)","v":0},{"$f":"IF(ISERROR(Data4!CP$117),0,Data4!CP$117)","v":0},{"$f":"IF(ISERROR(Data4!CQ$117),0,Data4!CQ$117)","v":0},{"$f":"IF(ISERROR(Data4!CR$117),0,Data4!CR$117)","v":0},{"$f":"IF(ISERROR(Data4!CS$117),0,Data4!CS$117)","v":0},{"$f":"IF(ISERROR(Data4!CT$117),0,Data4!CT$117)","v":0},{"$f":"IF(ISERROR(Data4!CU$117),0,Data4!CU$117)","v":0},{"$f":"IF(ISERROR(Data4!CV$117),0,Data4!CV$117)","v":0},{"$f":"IF(ISERROR(Data4!CW$117),0,Data4!CW$117)","v":0},{"$f":"IF(ISERROR(Data4!CX$117),0,Data4!CX$117)","v":0},{"$f":"IF(ISERROR(Data4!CY$117),0,Data4!CY$117)","v":0},{"$f":"IF(ISERROR(Data4!CZ$117),0,Data4!CZ$117)","v":0},{"$f":"IF(ISERROR(Data4!DA$117),0,Data4!DA$117)","v":0},{"$f":"IF(ISERROR(Data4!DB$117),0,Data4!DB$117)","v":0},{"$f":"IF(ISERROR(Data4!DC$117),0,Data4!DC$117)","v":0},{"$f":"IF(ISERROR(Data4!DD$117),0,Data4!DD$117)","v":0},{"$f":"IF(ISERROR(Data4!DE$117),0,Data4!DE$117)","v":0},{"$f":"IF(ISERROR(Data4!DF$117),0,Data4!DF$117)","v":0},{"$f":"IF(ISERROR(Data4!DG$117),0,Data4!DG$117)","v":0},{"$f":"IF(ISERROR(Data4!DH$117),0,Data4!DH$117)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$118","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$118),0,Data4!M$118)","v":0},{"$f":"IF(ISERROR(Data4!N$118),0,Data4!N$118)","v":0},{"$f":"IF(ISERROR(Data4!O$118),0,Data4!O$118)","v":0},{"$f":"IF(ISERROR(Data4!P$118),0,Data4!P$118)","v":0},{"$f":"IF(ISERROR(Data4!Q$118),0,Data4!Q$118)","v":0},{"$f":"IF(ISERROR(Data4!R$118),0,Data4!R$118)","v":0},{"$f":"IF(ISERROR(Data4!S$118),0,Data4!S$118)","v":0},{"$f":"IF(ISERROR(Data4!T$118),0,Data4!T$118)","v":0},{"$f":"IF(ISERROR(Data4!U$118),0,Data4!U$118)","v":0},{"$f":"IF(ISERROR(Data4!V$118),0,Data4!V$118)","v":0},{"$f":"IF(ISERROR(Data4!W$118),0,Data4!W$118)","v":0},{"$f":"IF(ISERROR(Data4!X$118),0,Data4!X$118)","v":0},{"$f":"IF(ISERROR(Data4!Y$118),0,Data4!Y$118)","v":0},{"$f":"IF(ISERROR(Data4!Z$118),0,Data4!Z$118)","v":0},{"$f":"IF(ISERROR(Data4!AA$118),0,Data4!AA$118)","v":0},{"$f":"IF(ISERROR(Data4!AB$118),0,Data4!AB$118)","v":0},{"$f":"IF(ISERROR(Data4!AC$118),0,Data4!AC$118)","v":0},{"$f":"IF(ISERROR(Data4!AD$118),0,Data4!AD$118)","v":0},{"$f":"IF(ISERROR(Data4!AE$118),0,Data4!AE$118)","v":0},{"$f":"IF(ISERROR(Data4!AF$118),0,Data4!AF$118)","v":0},{"$f":"IF(ISERROR(Data4!AG$118),0,Data4!AG$118)","v":0},{"$f":"IF(ISERROR(Data4!AH$118),0,Data4!AH$118)","v":0},{"$f":"IF(ISERROR(Data4!AI$118),0,Data4!AI$118)","v":0},{"$f":"IF(ISERROR(Data4!AJ$118),0,Data4!AJ$118)","v":0},{"$f":"IF(ISERROR(Data4!AK$118),0,Data4!AK$118)","v":0},{"$f":"IF(ISERROR(Data4!AL$118),0,Data4!AL$118)","v":0},{"$f":"IF(ISERROR(Data4!AM$118),0,Data4!AM$118)","v":0},{"$f":"IF(ISERROR(Data4!AN$118),0,Data4!AN$118)","v":0},{"$f":"IF(ISERROR(Data4!AO$118),0,Data4!AO$118)","v":0},{"$f":"IF(ISERROR(Data4!AP$118),0,Data4!AP$118)","v":0},{"$f":"IF(ISERROR(Data4!AQ$118),0,Data4!AQ$118)","v":0},{"$f":"IF(ISERROR(Data4!AR$118),0,Data4!AR$118)","v":0},{"$f":"IF(ISERROR(Data4!AS$118),0,Data4!AS$118)","v":0},{"$f":"IF(ISERROR(Data4!AT$118),0,Data4!AT$118)","v":0},{"$f":"IF(ISERROR(Data4!AU$118),0,Data4!AU$118)","v":0},{"$f":"IF(ISERROR(Data4!AV$118),0,Data4!AV$118)","v":0},{"$f":"IF(ISERROR(Data4!AW$118),0,Data4!AW$118)","v":0},{"$f":"IF(ISERROR(Data4!AX$118),0,Data4!AX$118)","v":0},{"$f":"IF(ISERROR(Data4!AY$118),0,Data4!AY$118)","v":0},{"$f":"IF(ISERROR(Data4!AZ$118),0,Data4!AZ$118)","v":0},{"$f":"IF(ISERROR(Data4!BA$118),0,Data4!BA$118)","v":0},{"$f":"IF(ISERROR(Data4!BB$118),0,Data4!BB$118)","v":0},{"$f":"IF(ISERROR(Data4!BC$118),0,Data4!BC$118)","v":0},{"$f":"IF(ISERROR(Data4!BD$118),0,Data4!BD$118)","v":0},{"$f":"IF(ISERROR(Data4!BE$118),0,Data4!BE$118)","v":0},{"$f":"IF(ISERROR(Data4!BF$118),0,Data4!BF$118)","v":0},{"$f":"IF(ISERROR(Data4!BG$118),0,Data4!BG$118)","v":0},{"$f":"IF(ISERROR(Data4!BH$118),0,Data4!BH$118)","v":0},{"$f":"IF(ISERROR(Data4!BI$118),0,Data4!BI$118)","v":0},{"$f":"IF(ISERROR(Data4!BJ$118),0,Data4!BJ$118)","v":0},{"$f":"IF(ISERROR(Data4!BK$118),0,Data4!BK$118)","v":0},{"$f":"IF(ISERROR(Data4!BL$118),0,Data4!BL$118)","v":0},{"$f":"IF(ISERROR(Data4!BM$118),0,Data4!BM$118)","v":0},{"$f":"IF(ISERROR(Data4!BN$118),0,Data4!BN$118)","v":0},{"$f":"IF(ISERROR(Data4!BO$118),0,Data4!BO$118)","v":0},{"$f":"IF(ISERROR(Data4!BP$118),0,Data4!BP$118)","v":0},{"$f":"IF(ISERROR(Data4!BQ$118),0,Data4!BQ$118)","v":0},{"$f":"IF(ISERROR(Data4!BR$118),0,Data4!BR$118)","v":0},{"$f":"IF(ISERROR(Data4!BS$118),0,Data4!BS$118)","v":0},{"$f":"IF(ISERROR(Data4!BT$118),0,Data4!BT$118)","v":0},{"$f":"IF(ISERROR(Data4!BU$118),0,Data4!BU$118)","v":0},{"$f":"IF(ISERROR(Data4!BV$118),0,Data4!BV$118)","v":0},{"$f":"IF(ISERROR(Data4!BW$118),0,Data4!BW$118)","v":0},{"$f":"IF(ISERROR(Data4!BX$118),0,Data4!BX$118)","v":0},{"$f":"IF(ISERROR(Data4!BY$118),0,Data4!BY$118)","v":0},{"$f":"IF(ISERROR(Data4!BZ$118),0,Data4!BZ$118)","v":0},{"$f":"IF(ISERROR(Data4!CA$118),0,Data4!CA$118)","v":0},{"$f":"IF(ISERROR(Data4!CB$118),0,Data4!CB$118)","v":0},{"$f":"IF(ISERROR(Data4!CC$118),0,Data4!CC$118)","v":0},{"$f":"IF(ISERROR(Data4!CD$118),0,Data4!CD$118)","v":0},{"$f":"IF(ISERROR(Data4!CE$118),0,Data4!CE$118)","v":0},{"$f":"IF(ISERROR(Data4!CF$118),0,Data4!CF$118)","v":0},{"$f":"IF(ISERROR(Data4!CG$118),0,Data4!CG$118)","v":0},{"$f":"IF(ISERROR(Data4!CH$118),0,Data4!CH$118)","v":0},{"$f":"IF(ISERROR(Data4!CI$118),0,Data4!CI$118)","v":0},{"$f":"IF(ISERROR(Data4!CJ$118),0,Data4!CJ$118)","v":0},{"$f":"IF(ISERROR(Data4!CK$118),0,Data4!CK$118)","v":0},{"$f":"IF(ISERROR(Data4!CL$118),0,Data4!CL$118)","v":0},{"$f":"IF(ISERROR(Data4!CM$118),0,Data4!CM$118)","v":0},{"$f":"IF(ISERROR(Data4!CN$118),0,Data4!CN$118)","v":0},{"$f":"IF(ISERROR(Data4!CO$118),0,Data4!CO$118)","v":0},{"$f":"IF(ISERROR(Data4!CP$118),0,Data4!CP$118)","v":0},{"$f":"IF(ISERROR(Data4!CQ$118),0,Data4!CQ$118)","v":0},{"$f":"IF(ISERROR(Data4!CR$118),0,Data4!CR$118)","v":0},{"$f":"IF(ISERROR(Data4!CS$118),0,Data4!CS$118)","v":0},{"$f":"IF(ISERROR(Data4!CT$118),0,Data4!CT$118)","v":0},{"$f":"IF(ISERROR(Data4!CU$118),0,Data4!CU$118)","v":0},{"$f":"IF(ISERROR(Data4!CV$118),0,Data4!CV$118)","v":0},{"$f":"IF(ISERROR(Data4!CW$118),0,Data4!CW$118)","v":0},{"$f":"IF(ISERROR(Data4!CX$118),0,Data4!CX$118)","v":0},{"$f":"IF(ISERROR(Data4!CY$118),0,Data4!CY$118)","v":0},{"$f":"IF(ISERROR(Data4!CZ$118),0,Data4!CZ$118)","v":0},{"$f":"IF(ISERROR(Data4!DA$118),0,Data4!DA$118)","v":0},{"$f":"IF(ISERROR(Data4!DB$118),0,Data4!DB$118)","v":0},{"$f":"IF(ISERROR(Data4!DC$118),0,Data4!DC$118)","v":0},{"$f":"IF(ISERROR(Data4!DD$118),0,Data4!DD$118)","v":0},{"$f":"IF(ISERROR(Data4!DE$118),0,Data4!DE$118)","v":0},{"$f":"IF(ISERROR(Data4!DF$118),0,Data4!DF$118)","v":0},{"$f":"IF(ISERROR(Data4!DG$118),0,Data4!DG$118)","v":0},{"$f":"IF(ISERROR(Data4!DH$118),0,Data4!DH$118)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$119","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$119),0,Data4!M$119)","v":0},{"$f":"IF(ISERROR(Data4!N$119),0,Data4!N$119)","v":0},{"$f":"IF(ISERROR(Data4!O$119),0,Data4!O$119)","v":0},{"$f":"IF(ISERROR(Data4!P$119),0,Data4!P$119)","v":0},{"$f":"IF(ISERROR(Data4!Q$119),0,Data4!Q$119)","v":0},{"$f":"IF(ISERROR(Data4!R$119),0,Data4!R$119)","v":0},{"$f":"IF(ISERROR(Data4!S$119),0,Data4!S$119)","v":0},{"$f":"IF(ISERROR(Data4!T$119),0,Data4!T$119)","v":0},{"$f":"IF(ISERROR(Data4!U$119),0,Data4!U$119)","v":0},{"$f":"IF(ISERROR(Data4!V$119),0,Data4!V$119)","v":0},{"$f":"IF(ISERROR(Data4!W$119),0,Data4!W$119)","v":0},{"$f":"IF(ISERROR(Data4!X$119),0,Data4!X$119)","v":0},{"$f":"IF(ISERROR(Data4!Y$119),0,Data4!Y$119)","v":0},{"$f":"IF(ISERROR(Data4!Z$119),0,Data4!Z$119)","v":0},{"$f":"IF(ISERROR(Data4!AA$119),0,Data4!AA$119)","v":0},{"$f":"IF(ISERROR(Data4!AB$119),0,Data4!AB$119)","v":0},{"$f":"IF(ISERROR(Data4!AC$119),0,Data4!AC$119)","v":0},{"$f":"IF(ISERROR(Data4!AD$119),0,Data4!AD$119)","v":0},{"$f":"IF(ISERROR(Data4!AE$119),0,Data4!AE$119)","v":0},{"$f":"IF(ISERROR(Data4!AF$119),0,Data4!AF$119)","v":0},{"$f":"IF(ISERROR(Data4!AG$119),0,Data4!AG$119)","v":0},{"$f":"IF(ISERROR(Data4!AH$119),0,Data4!AH$119)","v":0},{"$f":"IF(ISERROR(Data4!AI$119),0,Data4!AI$119)","v":0},{"$f":"IF(ISERROR(Data4!AJ$119),0,Data4!AJ$119)","v":0},{"$f":"IF(ISERROR(Data4!AK$119),0,Data4!AK$119)","v":0},{"$f":"IF(ISERROR(Data4!AL$119),0,Data4!AL$119)","v":0},{"$f":"IF(ISERROR(Data4!AM$119),0,Data4!AM$119)","v":0},{"$f":"IF(ISERROR(Data4!AN$119),0,Data4!AN$119)","v":0},{"$f":"IF(ISERROR(Data4!AO$119),0,Data4!AO$119)","v":0},{"$f":"IF(ISERROR(Data4!AP$119),0,Data4!AP$119)","v":0},{"$f":"IF(ISERROR(Data4!AQ$119),0,Data4!AQ$119)","v":0},{"$f":"IF(ISERROR(Data4!AR$119),0,Data4!AR$119)","v":0},{"$f":"IF(ISERROR(Data4!AS$119),0,Data4!AS$119)","v":0},{"$f":"IF(ISERROR(Data4!AT$119),0,Data4!AT$119)","v":0},{"$f":"IF(ISERROR(Data4!AU$119),0,Data4!AU$119)","v":0},{"$f":"IF(ISERROR(Data4!AV$119),0,Data4!AV$119)","v":0},{"$f":"IF(ISERROR(Data4!AW$119),0,Data4!AW$119)","v":0},{"$f":"IF(ISERROR(Data4!AX$119),0,Data4!AX$119)","v":0},{"$f":"IF(ISERROR(Data4!AY$119),0,Data4!AY$119)","v":0},{"$f":"IF(ISERROR(Data4!AZ$119),0,Data4!AZ$119)","v":0},{"$f":"IF(ISERROR(Data4!BA$119),0,Data4!BA$119)","v":0},{"$f":"IF(ISERROR(Data4!BB$119),0,Data4!BB$119)","v":0},{"$f":"IF(ISERROR(Data4!BC$119),0,Data4!BC$119)","v":0},{"$f":"IF(ISERROR(Data4!BD$119),0,Data4!BD$119)","v":0},{"$f":"IF(ISERROR(Data4!BE$119),0,Data4!BE$119)","v":0},{"$f":"IF(ISERROR(Data4!BF$119),0,Data4!BF$119)","v":0},{"$f":"IF(ISERROR(Data4!BG$119),0,Data4!BG$119)","v":0},{"$f":"IF(ISERROR(Data4!BH$119),0,Data4!BH$119)","v":0},{"$f":"IF(ISERROR(Data4!BI$119),0,Data4!BI$119)","v":0},{"$f":"IF(ISERROR(Data4!BJ$119),0,Data4!BJ$119)","v":0},{"$f":"IF(ISERROR(Data4!BK$119),0,Data4!BK$119)","v":0},{"$f":"IF(ISERROR(Data4!BL$119),0,Data4!BL$119)","v":0},{"$f":"IF(ISERROR(Data4!BM$119),0,Data4!BM$119)","v":0},{"$f":"IF(ISERROR(Data4!BN$119),0,Data4!BN$119)","v":0},{"$f":"IF(ISERROR(Data4!BO$119),0,Data4!BO$119)","v":0},{"$f":"IF(ISERROR(Data4!BP$119),0,Data4!BP$119)","v":0},{"$f":"IF(ISERROR(Data4!BQ$119),0,Data4!BQ$119)","v":0},{"$f":"IF(ISERROR(Data4!BR$119),0,Data4!BR$119)","v":0},{"$f":"IF(ISERROR(Data4!BS$119),0,Data4!BS$119)","v":0},{"$f":"IF(ISERROR(Data4!BT$119),0,Data4!BT$119)","v":0},{"$f":"IF(ISERROR(Data4!BU$119),0,Data4!BU$119)","v":0},{"$f":"IF(ISERROR(Data4!BV$119),0,Data4!BV$119)","v":0},{"$f":"IF(ISERROR(Data4!BW$119),0,Data4!BW$119)","v":0},{"$f":"IF(ISERROR(Data4!BX$119),0,Data4!BX$119)","v":0},{"$f":"IF(ISERROR(Data4!BY$119),0,Data4!BY$119)","v":0},{"$f":"IF(ISERROR(Data4!BZ$119),0,Data4!BZ$119)","v":0},{"$f":"IF(ISERROR(Data4!CA$119),0,Data4!CA$119)","v":0},{"$f":"IF(ISERROR(Data4!CB$119),0,Data4!CB$119)","v":0},{"$f":"IF(ISERROR(Data4!CC$119),0,Data4!CC$119)","v":0},{"$f":"IF(ISERROR(Data4!CD$119),0,Data4!CD$119)","v":0},{"$f":"IF(ISERROR(Data4!CE$119),0,Data4!CE$119)","v":0},{"$f":"IF(ISERROR(Data4!CF$119),0,Data4!CF$119)","v":0},{"$f":"IF(ISERROR(Data4!CG$119),0,Data4!CG$119)","v":0},{"$f":"IF(ISERROR(Data4!CH$119),0,Data4!CH$119)","v":0},{"$f":"IF(ISERROR(Data4!CI$119),0,Data4!CI$119)","v":0},{"$f":"IF(ISERROR(Data4!CJ$119),0,Data4!CJ$119)","v":0},{"$f":"IF(ISERROR(Data4!CK$119),0,Data4!CK$119)","v":0},{"$f":"IF(ISERROR(Data4!CL$119),0,Data4!CL$119)","v":0},{"$f":"IF(ISERROR(Data4!CM$119),0,Data4!CM$119)","v":0},{"$f":"IF(ISERROR(Data4!CN$119),0,Data4!CN$119)","v":0},{"$f":"IF(ISERROR(Data4!CO$119),0,Data4!CO$119)","v":0},{"$f":"IF(ISERROR(Data4!CP$119),0,Data4!CP$119)","v":0},{"$f":"IF(ISERROR(Data4!CQ$119),0,Data4!CQ$119)","v":0},{"$f":"IF(ISERROR(Data4!CR$119),0,Data4!CR$119)","v":0},{"$f":"IF(ISERROR(Data4!CS$119),0,Data4!CS$119)","v":0},{"$f":"IF(ISERROR(Data4!CT$119),0,Data4!CT$119)","v":0},{"$f":"IF(ISERROR(Data4!CU$119),0,Data4!CU$119)","v":0},{"$f":"IF(ISERROR(Data4!CV$119),0,Data4!CV$119)","v":0},{"$f":"IF(ISERROR(Data4!CW$119),0,Data4!CW$119)","v":0},{"$f":"IF(ISERROR(Data4!CX$119),0,Data4!CX$119)","v":0},{"$f":"IF(ISERROR(Data4!CY$119),0,Data4!CY$119)","v":0},{"$f":"IF(ISERROR(Data4!CZ$119),0,Data4!CZ$119)","v":0},{"$f":"IF(ISERROR(Data4!DA$119),0,Data4!DA$119)","v":0},{"$f":"IF(ISERROR(Data4!DB$119),0,Data4!DB$119)","v":0},{"$f":"IF(ISERROR(Data4!DC$119),0,Data4!DC$119)","v":0},{"$f":"IF(ISERROR(Data4!DD$119),0,Data4!DD$119)","v":0},{"$f":"IF(ISERROR(Data4!DE$119),0,Data4!DE$119)","v":0},{"$f":"IF(ISERROR(Data4!DF$119),0,Data4!DF$119)","v":0},{"$f":"IF(ISERROR(Data4!DG$119),0,Data4!DG$119)","v":0},{"$f":"IF(ISERROR(Data4!DH$119),0,Data4!DH$119)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$121","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$121),0,Data4!M$121)","v":0},{"$f":"IF(ISERROR(Data4!N$121),0,Data4!N$121)","v":0},{"$f":"IF(ISERROR(Data4!O$121),0,Data4!O$121)","v":0},{"$f":"IF(ISERROR(Data4!P$121),0,Data4!P$121)","v":0},{"$f":"IF(ISERROR(Data4!Q$121),0,Data4!Q$121)","v":0},{"$f":"IF(ISERROR(Data4!R$121),0,Data4!R$121)","v":0},{"$f":"IF(ISERROR(Data4!S$121),0,Data4!S$121)","v":0},{"$f":"IF(ISERROR(Data4!T$121),0,Data4!T$121)","v":0},{"$f":"IF(ISERROR(Data4!U$121),0,Data4!U$121)","v":0},{"$f":"IF(ISERROR(Data4!V$121),0,Data4!V$121)","v":0},{"$f":"IF(ISERROR(Data4!W$121),0,Data4!W$121)","v":0},{"$f":"IF(ISERROR(Data4!X$121),0,Data4!X$121)","v":0},{"$f":"IF(ISERROR(Data4!Y$121),0,Data4!Y$121)","v":0},{"$f":"IF(ISERROR(Data4!Z$121),0,Data4!Z$121)","v":0},{"$f":"IF(ISERROR(Data4!AA$121),0,Data4!AA$121)","v":0},{"$f":"IF(ISERROR(Data4!AB$121),0,Data4!AB$121)","v":0},{"$f":"IF(ISERROR(Data4!AC$121),0,Data4!AC$121)","v":0},{"$f":"IF(ISERROR(Data4!AD$121),0,Data4!AD$121)","v":0},{"$f":"IF(ISERROR(Data4!AE$121),0,Data4!AE$121)","v":0},{"$f":"IF(ISERROR(Data4!AF$121),0,Data4!AF$121)","v":0},{"$f":"IF(ISERROR(Data4!AG$121),0,Data4!AG$121)","v":0},{"$f":"IF(ISERROR(Data4!AH$121),0,Data4!AH$121)","v":0},{"$f":"IF(ISERROR(Data4!AI$121),0,Data4!AI$121)","v":0},{"$f":"IF(ISERROR(Data4!AJ$121),0,Data4!AJ$121)","v":0},{"$f":"IF(ISERROR(Data4!AK$121),0,Data4!AK$121)","v":0},{"$f":"IF(ISERROR(Data4!AL$121),0,Data4!AL$121)","v":0},{"$f":"IF(ISERROR(Data4!AM$121),0,Data4!AM$121)","v":0},{"$f":"IF(ISERROR(Data4!AN$121),0,Data4!AN$121)","v":0},{"$f":"IF(ISERROR(Data4!AO$121),0,Data4!AO$121)","v":0},{"$f":"IF(ISERROR(Data4!AP$121),0,Data4!AP$121)","v":0},{"$f":"IF(ISERROR(Data4!AQ$121),0,Data4!AQ$121)","v":0},{"$f":"IF(ISERROR(Data4!AR$121),0,Data4!AR$121)","v":0},{"$f":"IF(ISERROR(Data4!AS$121),0,Data4!AS$121)","v":0},{"$f":"IF(ISERROR(Data4!AT$121),0,Data4!AT$121)","v":0},{"$f":"IF(ISERROR(Data4!AU$121),0,Data4!AU$121)","v":0},{"$f":"IF(ISERROR(Data4!AV$121),0,Data4!AV$121)","v":0},{"$f":"IF(ISERROR(Data4!AW$121),0,Data4!AW$121)","v":0},{"$f":"IF(ISERROR(Data4!AX$121),0,Data4!AX$121)","v":0},{"$f":"IF(ISERROR(Data4!AY$121),0,Data4!AY$121)","v":0},{"$f":"IF(ISERROR(Data4!AZ$121),0,Data4!AZ$121)","v":0},{"$f":"IF(ISERROR(Data4!BA$121),0,Data4!BA$121)","v":0},{"$f":"IF(ISERROR(Data4!BB$121),0,Data4!BB$121)","v":0},{"$f":"IF(ISERROR(Data4!BC$121),0,Data4!BC$121)","v":0},{"$f":"IF(ISERROR(Data4!BD$121),0,Data4!BD$121)","v":0},{"$f":"IF(ISERROR(Data4!BE$121),0,Data4!BE$121)","v":0},{"$f":"IF(ISERROR(Data4!BF$121),0,Data4!BF$121)","v":0},{"$f":"IF(ISERROR(Data4!BG$121),0,Data4!BG$121)","v":0},{"$f":"IF(ISERROR(Data4!BH$121),0,Data4!BH$121)","v":0},{"$f":"IF(ISERROR(Data4!BI$121),0,Data4!BI$121)","v":0},{"$f":"IF(ISERROR(Data4!BJ$121),0,Data4!BJ$121)","v":0},{"$f":"IF(ISERROR(Data4!BK$121),0,Data4!BK$121)","v":0},{"$f":"IF(ISERROR(Data4!BL$121),0,Data4!BL$121)","v":0},{"$f":"IF(ISERROR(Data4!BM$121),0,Data4!BM$121)","v":0},{"$f":"IF(ISERROR(Data4!BN$121),0,Data4!BN$121)","v":0},{"$f":"IF(ISERROR(Data4!BO$121),0,Data4!BO$121)","v":0},{"$f":"IF(ISERROR(Data4!BP$121),0,Data4!BP$121)","v":0},{"$f":"IF(ISERROR(Data4!BQ$121),0,Data4!BQ$121)","v":0},{"$f":"IF(ISERROR(Data4!BR$121),0,Data4!BR$121)","v":0},{"$f":"IF(ISERROR(Data4!BS$121),0,Data4!BS$121)","v":0},{"$f":"IF(ISERROR(Data4!BT$121),0,Data4!BT$121)","v":0},{"$f":"IF(ISERROR(Data4!BU$121),0,Data4!BU$121)","v":0},{"$f":"IF(ISERROR(Data4!BV$121),0,Data4!BV$121)","v":0},{"$f":"IF(ISERROR(Data4!BW$121),0,Data4!BW$121)","v":0},{"$f":"IF(ISERROR(Data4!BX$121),0,Data4!BX$121)","v":0},{"$f":"IF(ISERROR(Data4!BY$121),0,Data4!BY$121)","v":0},{"$f":"IF(ISERROR(Data4!BZ$121),0,Data4!BZ$121)","v":0},{"$f":"IF(ISERROR(Data4!CA$121),0,Data4!CA$121)","v":0},{"$f":"IF(ISERROR(Data4!CB$121),0,Data4!CB$121)","v":0},{"$f":"IF(ISERROR(Data4!CC$121),0,Data4!CC$121)","v":0},{"$f":"IF(ISERROR(Data4!CD$121),0,Data4!CD$121)","v":0},{"$f":"IF(ISERROR(Data4!CE$121),0,Data4!CE$121)","v":0},{"$f":"IF(ISERROR(Data4!CF$121),0,Data4!CF$121)","v":0},{"$f":"IF(ISERROR(Data4!CG$121),0,Data4!CG$121)","v":0},{"$f":"IF(ISERROR(Data4!CH$121),0,Data4!CH$121)","v":0},{"$f":"IF(ISERROR(Data4!CI$121),0,Data4!CI$121)","v":0},{"$f":"IF(ISERROR(Data4!CJ$121),0,Data4!CJ$121)","v":0},{"$f":"IF(ISERROR(Data4!CK$121),0,Data4!CK$121)","v":0},{"$f":"IF(ISERROR(Data4!CL$121),0,Data4!CL$121)","v":0},{"$f":"IF(ISERROR(Data4!CM$121),0,Data4!CM$121)","v":0},{"$f":"IF(ISERROR(Data4!CN$121),0,Data4!CN$121)","v":0},{"$f":"IF(ISERROR(Data4!CO$121),0,Data4!CO$121)","v":0},{"$f":"IF(ISERROR(Data4!CP$121),0,Data4!CP$121)","v":0},{"$f":"IF(ISERROR(Data4!CQ$121),0,Data4!CQ$121)","v":0},{"$f":"IF(ISERROR(Data4!CR$121),0,Data4!CR$121)","v":0},{"$f":"IF(ISERROR(Data4!CS$121),0,Data4!CS$121)","v":0},{"$f":"IF(ISERROR(Data4!CT$121),0,Data4!CT$121)","v":0},{"$f":"IF(ISERROR(Data4!CU$121),0,Data4!CU$121)","v":0},{"$f":"IF(ISERROR(Data4!CV$121),0,Data4!CV$121)","v":0},{"$f":"IF(ISERROR(Data4!CW$121),0,Data4!CW$121)","v":0},{"$f":"IF(ISERROR(Data4!CX$121),0,Data4!CX$121)","v":0},{"$f":"IF(ISERROR(Data4!CY$121),0,Data4!CY$121)","v":0},{"$f":"IF(ISERROR(Data4!CZ$121),0,Data4!CZ$121)","v":0},{"$f":"IF(ISERROR(Data4!DA$121),0,Data4!DA$121)","v":0},{"$f":"IF(ISERROR(Data4!DB$121),0,Data4!DB$121)","v":0},{"$f":"IF(ISERROR(Data4!DC$121),0,Data4!DC$121)","v":0},{"$f":"IF(ISERROR(Data4!DD$121),0,Data4!DD$121)","v":0},{"$f":"IF(ISERROR(Data4!DE$121),0,Data4!DE$121)","v":0},{"$f":"IF(ISERROR(Data4!DF$121),0,Data4!DF$121)","v":0},{"$f":"IF(ISERROR(Data4!DG$121),0,Data4!DG$121)","v":0},{"$f":"IF(ISERROR(Data4!DH$121),0,Data4!DH$121)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$122","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$122),0,Data4!M$122)","v":0},{"$f":"IF(ISERROR(Data4!N$122),0,Data4!N$122)","v":0},{"$f":"IF(ISERROR(Data4!O$122),0,Data4!O$122)","v":0},{"$f":"IF(ISERROR(Data4!P$122),0,Data4!P$122)","v":0},{"$f":"IF(ISERROR(Data4!Q$122),0,Data4!Q$122)","v":0},{"$f":"IF(ISERROR(Data4!R$122),0,Data4!R$122)","v":0},{"$f":"IF(ISERROR(Data4!S$122),0,Data4!S$122)","v":0},{"$f":"IF(ISERROR(Data4!T$122),0,Data4!T$122)","v":0},{"$f":"IF(ISERROR(Data4!U$122),0,Data4!U$122)","v":0},{"$f":"IF(ISERROR(Data4!V$122),0,Data4!V$122)","v":0},{"$f":"IF(ISERROR(Data4!W$122),0,Data4!W$122)","v":0},{"$f":"IF(ISERROR(Data4!X$122),0,Data4!X$122)","v":0},{"$f":"IF(ISERROR(Data4!Y$122),0,Data4!Y$122)","v":0},{"$f":"IF(ISERROR(Data4!Z$122),0,Data4!Z$122)","v":0},{"$f":"IF(ISERROR(Data4!AA$122),0,Data4!AA$122)","v":0},{"$f":"IF(ISERROR(Data4!AB$122),0,Data4!AB$122)","v":0},{"$f":"IF(ISERROR(Data4!AC$122),0,Data4!AC$122)","v":0},{"$f":"IF(ISERROR(Data4!AD$122),0,Data4!AD$122)","v":0},{"$f":"IF(ISERROR(Data4!AE$122),0,Data4!AE$122)","v":0},{"$f":"IF(ISERROR(Data4!AF$122),0,Data4!AF$122)","v":0},{"$f":"IF(ISERROR(Data4!AG$122),0,Data4!AG$122)","v":0},{"$f":"IF(ISERROR(Data4!AH$122),0,Data4!AH$122)","v":0},{"$f":"IF(ISERROR(Data4!AI$122),0,Data4!AI$122)","v":0},{"$f":"IF(ISERROR(Data4!AJ$122),0,Data4!AJ$122)","v":0},{"$f":"IF(ISERROR(Data4!AK$122),0,Data4!AK$122)","v":0},{"$f":"IF(ISERROR(Data4!AL$122),0,Data4!AL$122)","v":0},{"$f":"IF(ISERROR(Data4!AM$122),0,Data4!AM$122)","v":0},{"$f":"IF(ISERROR(Data4!AN$122),0,Data4!AN$122)","v":0},{"$f":"IF(ISERROR(Data4!AO$122),0,Data4!AO$122)","v":0},{"$f":"IF(ISERROR(Data4!AP$122),0,Data4!AP$122)","v":0},{"$f":"IF(ISERROR(Data4!AQ$122),0,Data4!AQ$122)","v":0},{"$f":"IF(ISERROR(Data4!AR$122),0,Data4!AR$122)","v":0},{"$f":"IF(ISERROR(Data4!AS$122),0,Data4!AS$122)","v":0},{"$f":"IF(ISERROR(Data4!AT$122),0,Data4!AT$122)","v":0},{"$f":"IF(ISERROR(Data4!AU$122),0,Data4!AU$122)","v":0},{"$f":"IF(ISERROR(Data4!AV$122),0,Data4!AV$122)","v":0},{"$f":"IF(ISERROR(Data4!AW$122),0,Data4!AW$122)","v":0},{"$f":"IF(ISERROR(Data4!AX$122),0,Data4!AX$122)","v":0},{"$f":"IF(ISERROR(Data4!AY$122),0,Data4!AY$122)","v":0},{"$f":"IF(ISERROR(Data4!AZ$122),0,Data4!AZ$122)","v":0},{"$f":"IF(ISERROR(Data4!BA$122),0,Data4!BA$122)","v":0},{"$f":"IF(ISERROR(Data4!BB$122),0,Data4!BB$122)","v":0},{"$f":"IF(ISERROR(Data4!BC$122),0,Data4!BC$122)","v":0},{"$f":"IF(ISERROR(Data4!BD$122),0,Data4!BD$122)","v":0},{"$f":"IF(ISERROR(Data4!BE$122),0,Data4!BE$122)","v":0},{"$f":"IF(ISERROR(Data4!BF$122),0,Data4!BF$122)","v":0},{"$f":"IF(ISERROR(Data4!BG$122),0,Data4!BG$122)","v":0},{"$f":"IF(ISERROR(Data4!BH$122),0,Data4!BH$122)","v":0},{"$f":"IF(ISERROR(Data4!BI$122),0,Data4!BI$122)","v":0},{"$f":"IF(ISERROR(Data4!BJ$122),0,Data4!BJ$122)","v":0},{"$f":"IF(ISERROR(Data4!BK$122),0,Data4!BK$122)","v":0},{"$f":"IF(ISERROR(Data4!BL$122),0,Data4!BL$122)","v":0},{"$f":"IF(ISERROR(Data4!BM$122),0,Data4!BM$122)","v":0},{"$f":"IF(ISERROR(Data4!BN$122),0,Data4!BN$122)","v":0},{"$f":"IF(ISERROR(Data4!BO$122),0,Data4!BO$122)","v":0},{"$f":"IF(ISERROR(Data4!BP$122),0,Data4!BP$122)","v":0},{"$f":"IF(ISERROR(Data4!BQ$122),0,Data4!BQ$122)","v":0},{"$f":"IF(ISERROR(Data4!BR$122),0,Data4!BR$122)","v":0},{"$f":"IF(ISERROR(Data4!BS$122),0,Data4!BS$122)","v":0},{"$f":"IF(ISERROR(Data4!BT$122),0,Data4!BT$122)","v":0},{"$f":"IF(ISERROR(Data4!BU$122),0,Data4!BU$122)","v":0},{"$f":"IF(ISERROR(Data4!BV$122),0,Data4!BV$122)","v":0},{"$f":"IF(ISERROR(Data4!BW$122),0,Data4!BW$122)","v":0},{"$f":"IF(ISERROR(Data4!BX$122),0,Data4!BX$122)","v":0},{"$f":"IF(ISERROR(Data4!BY$122),0,Data4!BY$122)","v":0},{"$f":"IF(ISERROR(Data4!BZ$122),0,Data4!BZ$122)","v":0},{"$f":"IF(ISERROR(Data4!CA$122),0,Data4!CA$122)","v":0},{"$f":"IF(ISERROR(Data4!CB$122),0,Data4!CB$122)","v":0},{"$f":"IF(ISERROR(Data4!CC$122),0,Data4!CC$122)","v":0},{"$f":"IF(ISERROR(Data4!CD$122),0,Data4!CD$122)","v":0},{"$f":"IF(ISERROR(Data4!CE$122),0,Data4!CE$122)","v":0},{"$f":"IF(ISERROR(Data4!CF$122),0,Data4!CF$122)","v":0},{"$f":"IF(ISERROR(Data4!CG$122),0,Data4!CG$122)","v":0},{"$f":"IF(ISERROR(Data4!CH$122),0,Data4!CH$122)","v":0},{"$f":"IF(ISERROR(Data4!CI$122),0,Data4!CI$122)","v":0},{"$f":"IF(ISERROR(Data4!CJ$122),0,Data4!CJ$122)","v":0},{"$f":"IF(ISERROR(Data4!CK$122),0,Data4!CK$122)","v":0},{"$f":"IF(ISERROR(Data4!CL$122),0,Data4!CL$122)","v":0},{"$f":"IF(ISERROR(Data4!CM$122),0,Data4!CM$122)","v":0},{"$f":"IF(ISERROR(Data4!CN$122),0,Data4!CN$122)","v":0},{"$f":"IF(ISERROR(Data4!CO$122),0,Data4!CO$122)","v":0},{"$f":"IF(ISERROR(Data4!CP$122),0,Data4!CP$122)","v":0},{"$f":"IF(ISERROR(Data4!CQ$122),0,Data4!CQ$122)","v":0},{"$f":"IF(ISERROR(Data4!CR$122),0,Data4!CR$122)","v":0},{"$f":"IF(ISERROR(Data4!CS$122),0,Data4!CS$122)","v":0},{"$f":"IF(ISERROR(Data4!CT$122),0,Data4!CT$122)","v":0},{"$f":"IF(ISERROR(Data4!CU$122),0,Data4!CU$122)","v":0},{"$f":"IF(ISERROR(Data4!CV$122),0,Data4!CV$122)","v":0},{"$f":"IF(ISERROR(Data4!CW$122),0,Data4!CW$122)","v":0},{"$f":"IF(ISERROR(Data4!CX$122),0,Data4!CX$122)","v":0},{"$f":"IF(ISERROR(Data4!CY$122),0,Data4!CY$122)","v":0},{"$f":"IF(ISERROR(Data4!CZ$122),0,Data4!CZ$122)","v":0},{"$f":"IF(ISERROR(Data4!DA$122),0,Data4!DA$122)","v":0},{"$f":"IF(ISERROR(Data4!DB$122),0,Data4!DB$122)","v":0},{"$f":"IF(ISERROR(Data4!DC$122),0,Data4!DC$122)","v":0},{"$f":"IF(ISERROR(Data4!DD$122),0,Data4!DD$122)","v":0},{"$f":"IF(ISERROR(Data4!DE$122),0,Data4!DE$122)","v":0},{"$f":"IF(ISERROR(Data4!DF$122),0,Data4!DF$122)","v":0},{"$f":"IF(ISERROR(Data4!DG$122),0,Data4!DG$122)","v":0},{"$f":"IF(ISERROR(Data4!DH$122),0,Data4!DH$122)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$123","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$123),0,Data4!M$123)","v":0},{"$f":"IF(ISERROR(Data4!N$123),0,Data4!N$123)","v":0},{"$f":"IF(ISERROR(Data4!O$123),0,Data4!O$123)","v":0},{"$f":"IF(ISERROR(Data4!P$123),0,Data4!P$123)","v":0},{"$f":"IF(ISERROR(Data4!Q$123),0,Data4!Q$123)","v":0},{"$f":"IF(ISERROR(Data4!R$123),0,Data4!R$123)","v":0},{"$f":"IF(ISERROR(Data4!S$123),0,Data4!S$123)","v":0},{"$f":"IF(ISERROR(Data4!T$123),0,Data4!T$123)","v":0},{"$f":"IF(ISERROR(Data4!U$123),0,Data4!U$123)","v":0},{"$f":"IF(ISERROR(Data4!V$123),0,Data4!V$123)","v":0},{"$f":"IF(ISERROR(Data4!W$123),0,Data4!W$123)","v":0},{"$f":"IF(ISERROR(Data4!X$123),0,Data4!X$123)","v":0},{"$f":"IF(ISERROR(Data4!Y$123),0,Data4!Y$123)","v":0},{"$f":"IF(ISERROR(Data4!Z$123),0,Data4!Z$123)","v":0},{"$f":"IF(ISERROR(Data4!AA$123),0,Data4!AA$123)","v":0},{"$f":"IF(ISERROR(Data4!AB$123),0,Data4!AB$123)","v":0},{"$f":"IF(ISERROR(Data4!AC$123),0,Data4!AC$123)","v":0},{"$f":"IF(ISERROR(Data4!AD$123),0,Data4!AD$123)","v":0},{"$f":"IF(ISERROR(Data4!AE$123),0,Data4!AE$123)","v":0},{"$f":"IF(ISERROR(Data4!AF$123),0,Data4!AF$123)","v":0},{"$f":"IF(ISERROR(Data4!AG$123),0,Data4!AG$123)","v":0},{"$f":"IF(ISERROR(Data4!AH$123),0,Data4!AH$123)","v":0},{"$f":"IF(ISERROR(Data4!AI$123),0,Data4!AI$123)","v":0},{"$f":"IF(ISERROR(Data4!AJ$123),0,Data4!AJ$123)","v":0},{"$f":"IF(ISERROR(Data4!AK$123),0,Data4!AK$123)","v":0},{"$f":"IF(ISERROR(Data4!AL$123),0,Data4!AL$123)","v":0},{"$f":"IF(ISERROR(Data4!AM$123),0,Data4!AM$123)","v":0},{"$f":"IF(ISERROR(Data4!AN$123),0,Data4!AN$123)","v":0},{"$f":"IF(ISERROR(Data4!AO$123),0,Data4!AO$123)","v":0},{"$f":"IF(ISERROR(Data4!AP$123),0,Data4!AP$123)","v":0},{"$f":"IF(ISERROR(Data4!AQ$123),0,Data4!AQ$123)","v":0},{"$f":"IF(ISERROR(Data4!AR$123),0,Data4!AR$123)","v":0},{"$f":"IF(ISERROR(Data4!AS$123),0,Data4!AS$123)","v":0},{"$f":"IF(ISERROR(Data4!AT$123),0,Data4!AT$123)","v":0},{"$f":"IF(ISERROR(Data4!AU$123),0,Data4!AU$123)","v":0},{"$f":"IF(ISERROR(Data4!AV$123),0,Data4!AV$123)","v":0},{"$f":"IF(ISERROR(Data4!AW$123),0,Data4!AW$123)","v":0},{"$f":"IF(ISERROR(Data4!AX$123),0,Data4!AX$123)","v":0},{"$f":"IF(ISERROR(Data4!AY$123),0,Data4!AY$123)","v":0},{"$f":"IF(ISERROR(Data4!AZ$123),0,Data4!AZ$123)","v":0},{"$f":"IF(ISERROR(Data4!BA$123),0,Data4!BA$123)","v":0},{"$f":"IF(ISERROR(Data4!BB$123),0,Data4!BB$123)","v":0},{"$f":"IF(ISERROR(Data4!BC$123),0,Data4!BC$123)","v":0},{"$f":"IF(ISERROR(Data4!BD$123),0,Data4!BD$123)","v":0},{"$f":"IF(ISERROR(Data4!BE$123),0,Data4!BE$123)","v":0},{"$f":"IF(ISERROR(Data4!BF$123),0,Data4!BF$123)","v":0},{"$f":"IF(ISERROR(Data4!BG$123),0,Data4!BG$123)","v":0},{"$f":"IF(ISERROR(Data4!BH$123),0,Data4!BH$123)","v":0},{"$f":"IF(ISERROR(Data4!BI$123),0,Data4!BI$123)","v":0},{"$f":"IF(ISERROR(Data4!BJ$123),0,Data4!BJ$123)","v":0},{"$f":"IF(ISERROR(Data4!BK$123),0,Data4!BK$123)","v":0},{"$f":"IF(ISERROR(Data4!BL$123),0,Data4!BL$123)","v":0},{"$f":"IF(ISERROR(Data4!BM$123),0,Data4!BM$123)","v":0},{"$f":"IF(ISERROR(Data4!BN$123),0,Data4!BN$123)","v":0},{"$f":"IF(ISERROR(Data4!BO$123),0,Data4!BO$123)","v":0},{"$f":"IF(ISERROR(Data4!BP$123),0,Data4!BP$123)","v":0},{"$f":"IF(ISERROR(Data4!BQ$123),0,Data4!BQ$123)","v":0},{"$f":"IF(ISERROR(Data4!BR$123),0,Data4!BR$123)","v":0},{"$f":"IF(ISERROR(Data4!BS$123),0,Data4!BS$123)","v":0},{"$f":"IF(ISERROR(Data4!BT$123),0,Data4!BT$123)","v":0},{"$f":"IF(ISERROR(Data4!BU$123),0,Data4!BU$123)","v":0},{"$f":"IF(ISERROR(Data4!BV$123),0,Data4!BV$123)","v":0},{"$f":"IF(ISERROR(Data4!BW$123),0,Data4!BW$123)","v":0},{"$f":"IF(ISERROR(Data4!BX$123),0,Data4!BX$123)","v":0},{"$f":"IF(ISERROR(Data4!BY$123),0,Data4!BY$123)","v":0},{"$f":"IF(ISERROR(Data4!BZ$123),0,Data4!BZ$123)","v":0},{"$f":"IF(ISERROR(Data4!CA$123),0,Data4!CA$123)","v":0},{"$f":"IF(ISERROR(Data4!CB$123),0,Data4!CB$123)","v":0},{"$f":"IF(ISERROR(Data4!CC$123),0,Data4!CC$123)","v":0},{"$f":"IF(ISERROR(Data4!CD$123),0,Data4!CD$123)","v":0},{"$f":"IF(ISERROR(Data4!CE$123),0,Data4!CE$123)","v":0},{"$f":"IF(ISERROR(Data4!CF$123),0,Data4!CF$123)","v":0},{"$f":"IF(ISERROR(Data4!CG$123),0,Data4!CG$123)","v":0},{"$f":"IF(ISERROR(Data4!CH$123),0,Data4!CH$123)","v":0},{"$f":"IF(ISERROR(Data4!CI$123),0,Data4!CI$123)","v":0},{"$f":"IF(ISERROR(Data4!CJ$123),0,Data4!CJ$123)","v":0},{"$f":"IF(ISERROR(Data4!CK$123),0,Data4!CK$123)","v":0},{"$f":"IF(ISERROR(Data4!CL$123),0,Data4!CL$123)","v":0},{"$f":"IF(ISERROR(Data4!CM$123),0,Data4!CM$123)","v":0},{"$f":"IF(ISERROR(Data4!CN$123),0,Data4!CN$123)","v":0},{"$f":"IF(ISERROR(Data4!CO$123),0,Data4!CO$123)","v":0},{"$f":"IF(ISERROR(Data4!CP$123),0,Data4!CP$123)","v":0},{"$f":"IF(ISERROR(Data4!CQ$123),0,Data4!CQ$123)","v":0},{"$f":"IF(ISERROR(Data4!CR$123),0,Data4!CR$123)","v":0},{"$f":"IF(ISERROR(Data4!CS$123),0,Data4!CS$123)","v":0},{"$f":"IF(ISERROR(Data4!CT$123),0,Data4!CT$123)","v":0},{"$f":"IF(ISERROR(Data4!CU$123),0,Data4!CU$123)","v":0},{"$f":"IF(ISERROR(Data4!CV$123),0,Data4!CV$123)","v":0},{"$f":"IF(ISERROR(Data4!CW$123),0,Data4!CW$123)","v":0},{"$f":"IF(ISERROR(Data4!CX$123),0,Data4!CX$123)","v":0},{"$f":"IF(ISERROR(Data4!CY$123),0,Data4!CY$123)","v":0},{"$f":"IF(ISERROR(Data4!CZ$123),0,Data4!CZ$123)","v":0},{"$f":"IF(ISERROR(Data4!DA$123),0,Data4!DA$123)","v":0},{"$f":"IF(ISERROR(Data4!DB$123),0,Data4!DB$123)","v":0},{"$f":"IF(ISERROR(Data4!DC$123),0,Data4!DC$123)","v":0},{"$f":"IF(ISERROR(Data4!DD$123),0,Data4!DD$123)","v":0},{"$f":"IF(ISERROR(Data4!DE$123),0,Data4!DE$123)","v":0},{"$f":"IF(ISERROR(Data4!DF$123),0,Data4!DF$123)","v":0},{"$f":"IF(ISERROR(Data4!DG$123),0,Data4!DG$123)","v":0},{"$f":"IF(ISERROR(Data4!DH$123),0,Data4!DH$123)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.3","index":32,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O12&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.3\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$125","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$125),0,Data4!M$125)","v":0},{"$f":"IF(ISERROR(Data4!N$125),0,Data4!N$125)","v":0},{"$f":"IF(ISERROR(Data4!O$125),0,Data4!O$125)","v":0},{"$f":"IF(ISERROR(Data4!P$125),0,Data4!P$125)","v":0},{"$f":"IF(ISERROR(Data4!Q$125),0,Data4!Q$125)","v":0},{"$f":"IF(ISERROR(Data4!R$125),0,Data4!R$125)","v":0},{"$f":"IF(ISERROR(Data4!S$125),0,Data4!S$125)","v":0},{"$f":"IF(ISERROR(Data4!T$125),0,Data4!T$125)","v":0},{"$f":"IF(ISERROR(Data4!U$125),0,Data4!U$125)","v":0},{"$f":"IF(ISERROR(Data4!V$125),0,Data4!V$125)","v":0},{"$f":"IF(ISERROR(Data4!W$125),0,Data4!W$125)","v":0},{"$f":"IF(ISERROR(Data4!X$125),0,Data4!X$125)","v":0},{"$f":"IF(ISERROR(Data4!Y$125),0,Data4!Y$125)","v":0},{"$f":"IF(ISERROR(Data4!Z$125),0,Data4!Z$125)","v":0},{"$f":"IF(ISERROR(Data4!AA$125),0,Data4!AA$125)","v":0},{"$f":"IF(ISERROR(Data4!AB$125),0,Data4!AB$125)","v":0},{"$f":"IF(ISERROR(Data4!AC$125),0,Data4!AC$125)","v":0},{"$f":"IF(ISERROR(Data4!AD$125),0,Data4!AD$125)","v":0},{"$f":"IF(ISERROR(Data4!AE$125),0,Data4!AE$125)","v":0},{"$f":"IF(ISERROR(Data4!AF$125),0,Data4!AF$125)","v":0},{"$f":"IF(ISERROR(Data4!AG$125),0,Data4!AG$125)","v":0},{"$f":"IF(ISERROR(Data4!AH$125),0,Data4!AH$125)","v":0},{"$f":"IF(ISERROR(Data4!AI$125),0,Data4!AI$125)","v":0},{"$f":"IF(ISERROR(Data4!AJ$125),0,Data4!AJ$125)","v":0},{"$f":"IF(ISERROR(Data4!AK$125),0,Data4!AK$125)","v":0},{"$f":"IF(ISERROR(Data4!AL$125),0,Data4!AL$125)","v":0},{"$f":"IF(ISERROR(Data4!AM$125),0,Data4!AM$125)","v":0},{"$f":"IF(ISERROR(Data4!AN$125),0,Data4!AN$125)","v":0},{"$f":"IF(ISERROR(Data4!AO$125),0,Data4!AO$125)","v":0},{"$f":"IF(ISERROR(Data4!AP$125),0,Data4!AP$125)","v":0},{"$f":"IF(ISERROR(Data4!AQ$125),0,Data4!AQ$125)","v":0},{"$f":"IF(ISERROR(Data4!AR$125),0,Data4!AR$125)","v":0},{"$f":"IF(ISERROR(Data4!AS$125),0,Data4!AS$125)","v":0},{"$f":"IF(ISERROR(Data4!AT$125),0,Data4!AT$125)","v":0},{"$f":"IF(ISERROR(Data4!AU$125),0,Data4!AU$125)","v":0},{"$f":"IF(ISERROR(Data4!AV$125),0,Data4!AV$125)","v":0},{"$f":"IF(ISERROR(Data4!AW$125),0,Data4!AW$125)","v":0},{"$f":"IF(ISERROR(Data4!AX$125),0,Data4!AX$125)","v":0},{"$f":"IF(ISERROR(Data4!AY$125),0,Data4!AY$125)","v":0},{"$f":"IF(ISERROR(Data4!AZ$125),0,Data4!AZ$125)","v":0},{"$f":"IF(ISERROR(Data4!BA$125),0,Data4!BA$125)","v":0},{"$f":"IF(ISERROR(Data4!BB$125),0,Data4!BB$125)","v":0},{"$f":"IF(ISERROR(Data4!BC$125),0,Data4!BC$125)","v":0},{"$f":"IF(ISERROR(Data4!BD$125),0,Data4!BD$125)","v":0},{"$f":"IF(ISERROR(Data4!BE$125),0,Data4!BE$125)","v":0},{"$f":"IF(ISERROR(Data4!BF$125),0,Data4!BF$125)","v":0},{"$f":"IF(ISERROR(Data4!BG$125),0,Data4!BG$125)","v":0},{"$f":"IF(ISERROR(Data4!BH$125),0,Data4!BH$125)","v":0},{"$f":"IF(ISERROR(Data4!BI$125),0,Data4!BI$125)","v":0},{"$f":"IF(ISERROR(Data4!BJ$125),0,Data4!BJ$125)","v":0},{"$f":"IF(ISERROR(Data4!BK$125),0,Data4!BK$125)","v":0},{"$f":"IF(ISERROR(Data4!BL$125),0,Data4!BL$125)","v":0},{"$f":"IF(ISERROR(Data4!BM$125),0,Data4!BM$125)","v":0},{"$f":"IF(ISERROR(Data4!BN$125),0,Data4!BN$125)","v":0},{"$f":"IF(ISERROR(Data4!BO$125),0,Data4!BO$125)","v":0},{"$f":"IF(ISERROR(Data4!BP$125),0,Data4!BP$125)","v":0},{"$f":"IF(ISERROR(Data4!BQ$125),0,Data4!BQ$125)","v":0},{"$f":"IF(ISERROR(Data4!BR$125),0,Data4!BR$125)","v":0},{"$f":"IF(ISERROR(Data4!BS$125),0,Data4!BS$125)","v":0},{"$f":"IF(ISERROR(Data4!BT$125),0,Data4!BT$125)","v":0},{"$f":"IF(ISERROR(Data4!BU$125),0,Data4!BU$125)","v":0},{"$f":"IF(ISERROR(Data4!BV$125),0,Data4!BV$125)","v":0},{"$f":"IF(ISERROR(Data4!BW$125),0,Data4!BW$125)","v":0},{"$f":"IF(ISERROR(Data4!BX$125),0,Data4!BX$125)","v":0},{"$f":"IF(ISERROR(Data4!BY$125),0,Data4!BY$125)","v":0},{"$f":"IF(ISERROR(Data4!BZ$125),0,Data4!BZ$125)","v":0},{"$f":"IF(ISERROR(Data4!CA$125),0,Data4!CA$125)","v":0},{"$f":"IF(ISERROR(Data4!CB$125),0,Data4!CB$125)","v":0},{"$f":"IF(ISERROR(Data4!CC$125),0,Data4!CC$125)","v":0},{"$f":"IF(ISERROR(Data4!CD$125),0,Data4!CD$125)","v":0},{"$f":"IF(ISERROR(Data4!CE$125),0,Data4!CE$125)","v":0},{"$f":"IF(ISERROR(Data4!CF$125),0,Data4!CF$125)","v":0},{"$f":"IF(ISERROR(Data4!CG$125),0,Data4!CG$125)","v":0},{"$f":"IF(ISERROR(Data4!CH$125),0,Data4!CH$125)","v":0},{"$f":"IF(ISERROR(Data4!CI$125),0,Data4!CI$125)","v":0},{"$f":"IF(ISERROR(Data4!CJ$125),0,Data4!CJ$125)","v":0},{"$f":"IF(ISERROR(Data4!CK$125),0,Data4!CK$125)","v":0},{"$f":"IF(ISERROR(Data4!CL$125),0,Data4!CL$125)","v":0},{"$f":"IF(ISERROR(Data4!CM$125),0,Data4!CM$125)","v":0},{"$f":"IF(ISERROR(Data4!CN$125),0,Data4!CN$125)","v":0},{"$f":"IF(ISERROR(Data4!CO$125),0,Data4!CO$125)","v":0},{"$f":"IF(ISERROR(Data4!CP$125),0,Data4!CP$125)","v":0},{"$f":"IF(ISERROR(Data4!CQ$125),0,Data4!CQ$125)","v":0},{"$f":"IF(ISERROR(Data4!CR$125),0,Data4!CR$125)","v":0},{"$f":"IF(ISERROR(Data4!CS$125),0,Data4!CS$125)","v":0},{"$f":"IF(ISERROR(Data4!CT$125),0,Data4!CT$125)","v":0},{"$f":"IF(ISERROR(Data4!CU$125),0,Data4!CU$125)","v":0},{"$f":"IF(ISERROR(Data4!CV$125),0,Data4!CV$125)","v":0},{"$f":"IF(ISERROR(Data4!CW$125),0,Data4!CW$125)","v":0},{"$f":"IF(ISERROR(Data4!CX$125),0,Data4!CX$125)","v":0},{"$f":"IF(ISERROR(Data4!CY$125),0,Data4!CY$125)","v":0},{"$f":"IF(ISERROR(Data4!CZ$125),0,Data4!CZ$125)","v":0},{"$f":"IF(ISERROR(Data4!DA$125),0,Data4!DA$125)","v":0},{"$f":"IF(ISERROR(Data4!DB$125),0,Data4!DB$125)","v":0},{"$f":"IF(ISERROR(Data4!DC$125),0,Data4!DC$125)","v":0},{"$f":"IF(ISERROR(Data4!DD$125),0,Data4!DD$125)","v":0},{"$f":"IF(ISERROR(Data4!DE$125),0,Data4!DE$125)","v":0},{"$f":"IF(ISERROR(Data4!DF$125),0,Data4!DF$125)","v":0},{"$f":"IF(ISERROR(Data4!DG$125),0,Data4!DG$125)","v":0},{"$f":"IF(ISERROR(Data4!DH$125),0,Data4!DH$125)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$126","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$126),0,Data4!M$126)","v":0},{"$f":"IF(ISERROR(Data4!N$126),0,Data4!N$126)","v":0},{"$f":"IF(ISERROR(Data4!O$126),0,Data4!O$126)","v":0},{"$f":"IF(ISERROR(Data4!P$126),0,Data4!P$126)","v":0},{"$f":"IF(ISERROR(Data4!Q$126),0,Data4!Q$126)","v":0},{"$f":"IF(ISERROR(Data4!R$126),0,Data4!R$126)","v":0},{"$f":"IF(ISERROR(Data4!S$126),0,Data4!S$126)","v":0},{"$f":"IF(ISERROR(Data4!T$126),0,Data4!T$126)","v":0},{"$f":"IF(ISERROR(Data4!U$126),0,Data4!U$126)","v":0},{"$f":"IF(ISERROR(Data4!V$126),0,Data4!V$126)","v":0},{"$f":"IF(ISERROR(Data4!W$126),0,Data4!W$126)","v":0},{"$f":"IF(ISERROR(Data4!X$126),0,Data4!X$126)","v":0},{"$f":"IF(ISERROR(Data4!Y$126),0,Data4!Y$126)","v":0},{"$f":"IF(ISERROR(Data4!Z$126),0,Data4!Z$126)","v":0},{"$f":"IF(ISERROR(Data4!AA$126),0,Data4!AA$126)","v":0},{"$f":"IF(ISERROR(Data4!AB$126),0,Data4!AB$126)","v":0},{"$f":"IF(ISERROR(Data4!AC$126),0,Data4!AC$126)","v":0},{"$f":"IF(ISERROR(Data4!AD$126),0,Data4!AD$126)","v":0},{"$f":"IF(ISERROR(Data4!AE$126),0,Data4!AE$126)","v":0},{"$f":"IF(ISERROR(Data4!AF$126),0,Data4!AF$126)","v":0},{"$f":"IF(ISERROR(Data4!AG$126),0,Data4!AG$126)","v":0},{"$f":"IF(ISERROR(Data4!AH$126),0,Data4!AH$126)","v":0},{"$f":"IF(ISERROR(Data4!AI$126),0,Data4!AI$126)","v":0},{"$f":"IF(ISERROR(Data4!AJ$126),0,Data4!AJ$126)","v":0},{"$f":"IF(ISERROR(Data4!AK$126),0,Data4!AK$126)","v":0},{"$f":"IF(ISERROR(Data4!AL$126),0,Data4!AL$126)","v":0},{"$f":"IF(ISERROR(Data4!AM$126),0,Data4!AM$126)","v":0},{"$f":"IF(ISERROR(Data4!AN$126),0,Data4!AN$126)","v":0},{"$f":"IF(ISERROR(Data4!AO$126),0,Data4!AO$126)","v":0},{"$f":"IF(ISERROR(Data4!AP$126),0,Data4!AP$126)","v":0},{"$f":"IF(ISERROR(Data4!AQ$126),0,Data4!AQ$126)","v":0},{"$f":"IF(ISERROR(Data4!AR$126),0,Data4!AR$126)","v":0},{"$f":"IF(ISERROR(Data4!AS$126),0,Data4!AS$126)","v":0},{"$f":"IF(ISERROR(Data4!AT$126),0,Data4!AT$126)","v":0},{"$f":"IF(ISERROR(Data4!AU$126),0,Data4!AU$126)","v":0},{"$f":"IF(ISERROR(Data4!AV$126),0,Data4!AV$126)","v":0},{"$f":"IF(ISERROR(Data4!AW$126),0,Data4!AW$126)","v":0},{"$f":"IF(ISERROR(Data4!AX$126),0,Data4!AX$126)","v":0},{"$f":"IF(ISERROR(Data4!AY$126),0,Data4!AY$126)","v":0},{"$f":"IF(ISERROR(Data4!AZ$126),0,Data4!AZ$126)","v":0},{"$f":"IF(ISERROR(Data4!BA$126),0,Data4!BA$126)","v":0},{"$f":"IF(ISERROR(Data4!BB$126),0,Data4!BB$126)","v":0},{"$f":"IF(ISERROR(Data4!BC$126),0,Data4!BC$126)","v":0},{"$f":"IF(ISERROR(Data4!BD$126),0,Data4!BD$126)","v":0},{"$f":"IF(ISERROR(Data4!BE$126),0,Data4!BE$126)","v":0},{"$f":"IF(ISERROR(Data4!BF$126),0,Data4!BF$126)","v":0},{"$f":"IF(ISERROR(Data4!BG$126),0,Data4!BG$126)","v":0},{"$f":"IF(ISERROR(Data4!BH$126),0,Data4!BH$126)","v":0},{"$f":"IF(ISERROR(Data4!BI$126),0,Data4!BI$126)","v":0},{"$f":"IF(ISERROR(Data4!BJ$126),0,Data4!BJ$126)","v":0},{"$f":"IF(ISERROR(Data4!BK$126),0,Data4!BK$126)","v":0},{"$f":"IF(ISERROR(Data4!BL$126),0,Data4!BL$126)","v":0},{"$f":"IF(ISERROR(Data4!BM$126),0,Data4!BM$126)","v":0},{"$f":"IF(ISERROR(Data4!BN$126),0,Data4!BN$126)","v":0},{"$f":"IF(ISERROR(Data4!BO$126),0,Data4!BO$126)","v":0},{"$f":"IF(ISERROR(Data4!BP$126),0,Data4!BP$126)","v":0},{"$f":"IF(ISERROR(Data4!BQ$126),0,Data4!BQ$126)","v":0},{"$f":"IF(ISERROR(Data4!BR$126),0,Data4!BR$126)","v":0},{"$f":"IF(ISERROR(Data4!BS$126),0,Data4!BS$126)","v":0},{"$f":"IF(ISERROR(Data4!BT$126),0,Data4!BT$126)","v":0},{"$f":"IF(ISERROR(Data4!BU$126),0,Data4!BU$126)","v":0},{"$f":"IF(ISERROR(Data4!BV$126),0,Data4!BV$126)","v":0},{"$f":"IF(ISERROR(Data4!BW$126),0,Data4!BW$126)","v":0},{"$f":"IF(ISERROR(Data4!BX$126),0,Data4!BX$126)","v":0},{"$f":"IF(ISERROR(Data4!BY$126),0,Data4!BY$126)","v":0},{"$f":"IF(ISERROR(Data4!BZ$126),0,Data4!BZ$126)","v":0},{"$f":"IF(ISERROR(Data4!CA$126),0,Data4!CA$126)","v":0},{"$f":"IF(ISERROR(Data4!CB$126),0,Data4!CB$126)","v":0},{"$f":"IF(ISERROR(Data4!CC$126),0,Data4!CC$126)","v":0},{"$f":"IF(ISERROR(Data4!CD$126),0,Data4!CD$126)","v":0},{"$f":"IF(ISERROR(Data4!CE$126),0,Data4!CE$126)","v":0},{"$f":"IF(ISERROR(Data4!CF$126),0,Data4!CF$126)","v":0},{"$f":"IF(ISERROR(Data4!CG$126),0,Data4!CG$126)","v":0},{"$f":"IF(ISERROR(Data4!CH$126),0,Data4!CH$126)","v":0},{"$f":"IF(ISERROR(Data4!CI$126),0,Data4!CI$126)","v":0},{"$f":"IF(ISERROR(Data4!CJ$126),0,Data4!CJ$126)","v":0},{"$f":"IF(ISERROR(Data4!CK$126),0,Data4!CK$126)","v":0},{"$f":"IF(ISERROR(Data4!CL$126),0,Data4!CL$126)","v":0},{"$f":"IF(ISERROR(Data4!CM$126),0,Data4!CM$126)","v":0},{"$f":"IF(ISERROR(Data4!CN$126),0,Data4!CN$126)","v":0},{"$f":"IF(ISERROR(Data4!CO$126),0,Data4!CO$126)","v":0},{"$f":"IF(ISERROR(Data4!CP$126),0,Data4!CP$126)","v":0},{"$f":"IF(ISERROR(Data4!CQ$126),0,Data4!CQ$126)","v":0},{"$f":"IF(ISERROR(Data4!CR$126),0,Data4!CR$126)","v":0},{"$f":"IF(ISERROR(Data4!CS$126),0,Data4!CS$126)","v":0},{"$f":"IF(ISERROR(Data4!CT$126),0,Data4!CT$126)","v":0},{"$f":"IF(ISERROR(Data4!CU$126),0,Data4!CU$126)","v":0},{"$f":"IF(ISERROR(Data4!CV$126),0,Data4!CV$126)","v":0},{"$f":"IF(ISERROR(Data4!CW$126),0,Data4!CW$126)","v":0},{"$f":"IF(ISERROR(Data4!CX$126),0,Data4!CX$126)","v":0},{"$f":"IF(ISERROR(Data4!CY$126),0,Data4!CY$126)","v":0},{"$f":"IF(ISERROR(Data4!CZ$126),0,Data4!CZ$126)","v":0},{"$f":"IF(ISERROR(Data4!DA$126),0,Data4!DA$126)","v":0},{"$f":"IF(ISERROR(Data4!DB$126),0,Data4!DB$126)","v":0},{"$f":"IF(ISERROR(Data4!DC$126),0,Data4!DC$126)","v":0},{"$f":"IF(ISERROR(Data4!DD$126),0,Data4!DD$126)","v":0},{"$f":"IF(ISERROR(Data4!DE$126),0,Data4!DE$126)","v":0},{"$f":"IF(ISERROR(Data4!DF$126),0,Data4!DF$126)","v":0},{"$f":"IF(ISERROR(Data4!DG$126),0,Data4!DG$126)","v":0},{"$f":"IF(ISERROR(Data4!DH$126),0,Data4!DH$126)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$127","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$127),0,Data4!M$127)","v":0},{"$f":"IF(ISERROR(Data4!N$127),0,Data4!N$127)","v":0},{"$f":"IF(ISERROR(Data4!O$127),0,Data4!O$127)","v":0},{"$f":"IF(ISERROR(Data4!P$127),0,Data4!P$127)","v":0},{"$f":"IF(ISERROR(Data4!Q$127),0,Data4!Q$127)","v":0},{"$f":"IF(ISERROR(Data4!R$127),0,Data4!R$127)","v":0},{"$f":"IF(ISERROR(Data4!S$127),0,Data4!S$127)","v":0},{"$f":"IF(ISERROR(Data4!T$127),0,Data4!T$127)","v":0},{"$f":"IF(ISERROR(Data4!U$127),0,Data4!U$127)","v":0},{"$f":"IF(ISERROR(Data4!V$127),0,Data4!V$127)","v":0},{"$f":"IF(ISERROR(Data4!W$127),0,Data4!W$127)","v":0},{"$f":"IF(ISERROR(Data4!X$127),0,Data4!X$127)","v":0},{"$f":"IF(ISERROR(Data4!Y$127),0,Data4!Y$127)","v":0},{"$f":"IF(ISERROR(Data4!Z$127),0,Data4!Z$127)","v":0},{"$f":"IF(ISERROR(Data4!AA$127),0,Data4!AA$127)","v":0},{"$f":"IF(ISERROR(Data4!AB$127),0,Data4!AB$127)","v":0},{"$f":"IF(ISERROR(Data4!AC$127),0,Data4!AC$127)","v":0},{"$f":"IF(ISERROR(Data4!AD$127),0,Data4!AD$127)","v":0},{"$f":"IF(ISERROR(Data4!AE$127),0,Data4!AE$127)","v":0},{"$f":"IF(ISERROR(Data4!AF$127),0,Data4!AF$127)","v":0},{"$f":"IF(ISERROR(Data4!AG$127),0,Data4!AG$127)","v":0},{"$f":"IF(ISERROR(Data4!AH$127),0,Data4!AH$127)","v":0},{"$f":"IF(ISERROR(Data4!AI$127),0,Data4!AI$127)","v":0},{"$f":"IF(ISERROR(Data4!AJ$127),0,Data4!AJ$127)","v":0},{"$f":"IF(ISERROR(Data4!AK$127),0,Data4!AK$127)","v":0},{"$f":"IF(ISERROR(Data4!AL$127),0,Data4!AL$127)","v":0},{"$f":"IF(ISERROR(Data4!AM$127),0,Data4!AM$127)","v":0},{"$f":"IF(ISERROR(Data4!AN$127),0,Data4!AN$127)","v":0},{"$f":"IF(ISERROR(Data4!AO$127),0,Data4!AO$127)","v":0},{"$f":"IF(ISERROR(Data4!AP$127),0,Data4!AP$127)","v":0},{"$f":"IF(ISERROR(Data4!AQ$127),0,Data4!AQ$127)","v":0},{"$f":"IF(ISERROR(Data4!AR$127),0,Data4!AR$127)","v":0},{"$f":"IF(ISERROR(Data4!AS$127),0,Data4!AS$127)","v":0},{"$f":"IF(ISERROR(Data4!AT$127),0,Data4!AT$127)","v":0},{"$f":"IF(ISERROR(Data4!AU$127),0,Data4!AU$127)","v":0},{"$f":"IF(ISERROR(Data4!AV$127),0,Data4!AV$127)","v":0},{"$f":"IF(ISERROR(Data4!AW$127),0,Data4!AW$127)","v":0},{"$f":"IF(ISERROR(Data4!AX$127),0,Data4!AX$127)","v":0},{"$f":"IF(ISERROR(Data4!AY$127),0,Data4!AY$127)","v":0},{"$f":"IF(ISERROR(Data4!AZ$127),0,Data4!AZ$127)","v":0},{"$f":"IF(ISERROR(Data4!BA$127),0,Data4!BA$127)","v":0},{"$f":"IF(ISERROR(Data4!BB$127),0,Data4!BB$127)","v":0},{"$f":"IF(ISERROR(Data4!BC$127),0,Data4!BC$127)","v":0},{"$f":"IF(ISERROR(Data4!BD$127),0,Data4!BD$127)","v":0},{"$f":"IF(ISERROR(Data4!BE$127),0,Data4!BE$127)","v":0},{"$f":"IF(ISERROR(Data4!BF$127),0,Data4!BF$127)","v":0},{"$f":"IF(ISERROR(Data4!BG$127),0,Data4!BG$127)","v":0},{"$f":"IF(ISERROR(Data4!BH$127),0,Data4!BH$127)","v":0},{"$f":"IF(ISERROR(Data4!BI$127),0,Data4!BI$127)","v":0},{"$f":"IF(ISERROR(Data4!BJ$127),0,Data4!BJ$127)","v":0},{"$f":"IF(ISERROR(Data4!BK$127),0,Data4!BK$127)","v":0},{"$f":"IF(ISERROR(Data4!BL$127),0,Data4!BL$127)","v":0},{"$f":"IF(ISERROR(Data4!BM$127),0,Data4!BM$127)","v":0},{"$f":"IF(ISERROR(Data4!BN$127),0,Data4!BN$127)","v":0},{"$f":"IF(ISERROR(Data4!BO$127),0,Data4!BO$127)","v":0},{"$f":"IF(ISERROR(Data4!BP$127),0,Data4!BP$127)","v":0},{"$f":"IF(ISERROR(Data4!BQ$127),0,Data4!BQ$127)","v":0},{"$f":"IF(ISERROR(Data4!BR$127),0,Data4!BR$127)","v":0},{"$f":"IF(ISERROR(Data4!BS$127),0,Data4!BS$127)","v":0},{"$f":"IF(ISERROR(Data4!BT$127),0,Data4!BT$127)","v":0},{"$f":"IF(ISERROR(Data4!BU$127),0,Data4!BU$127)","v":0},{"$f":"IF(ISERROR(Data4!BV$127),0,Data4!BV$127)","v":0},{"$f":"IF(ISERROR(Data4!BW$127),0,Data4!BW$127)","v":0},{"$f":"IF(ISERROR(Data4!BX$127),0,Data4!BX$127)","v":0},{"$f":"IF(ISERROR(Data4!BY$127),0,Data4!BY$127)","v":0},{"$f":"IF(ISERROR(Data4!BZ$127),0,Data4!BZ$127)","v":0},{"$f":"IF(ISERROR(Data4!CA$127),0,Data4!CA$127)","v":0},{"$f":"IF(ISERROR(Data4!CB$127),0,Data4!CB$127)","v":0},{"$f":"IF(ISERROR(Data4!CC$127),0,Data4!CC$127)","v":0},{"$f":"IF(ISERROR(Data4!CD$127),0,Data4!CD$127)","v":0},{"$f":"IF(ISERROR(Data4!CE$127),0,Data4!CE$127)","v":0},{"$f":"IF(ISERROR(Data4!CF$127),0,Data4!CF$127)","v":0},{"$f":"IF(ISERROR(Data4!CG$127),0,Data4!CG$127)","v":0},{"$f":"IF(ISERROR(Data4!CH$127),0,Data4!CH$127)","v":0},{"$f":"IF(ISERROR(Data4!CI$127),0,Data4!CI$127)","v":0},{"$f":"IF(ISERROR(Data4!CJ$127),0,Data4!CJ$127)","v":0},{"$f":"IF(ISERROR(Data4!CK$127),0,Data4!CK$127)","v":0},{"$f":"IF(ISERROR(Data4!CL$127),0,Data4!CL$127)","v":0},{"$f":"IF(ISERROR(Data4!CM$127),0,Data4!CM$127)","v":0},{"$f":"IF(ISERROR(Data4!CN$127),0,Data4!CN$127)","v":0},{"$f":"IF(ISERROR(Data4!CO$127),0,Data4!CO$127)","v":0},{"$f":"IF(ISERROR(Data4!CP$127),0,Data4!CP$127)","v":0},{"$f":"IF(ISERROR(Data4!CQ$127),0,Data4!CQ$127)","v":0},{"$f":"IF(ISERROR(Data4!CR$127),0,Data4!CR$127)","v":0},{"$f":"IF(ISERROR(Data4!CS$127),0,Data4!CS$127)","v":0},{"$f":"IF(ISERROR(Data4!CT$127),0,Data4!CT$127)","v":0},{"$f":"IF(ISERROR(Data4!CU$127),0,Data4!CU$127)","v":0},{"$f":"IF(ISERROR(Data4!CV$127),0,Data4!CV$127)","v":0},{"$f":"IF(ISERROR(Data4!CW$127),0,Data4!CW$127)","v":0},{"$f":"IF(ISERROR(Data4!CX$127),0,Data4!CX$127)","v":0},{"$f":"IF(ISERROR(Data4!CY$127),0,Data4!CY$127)","v":0},{"$f":"IF(ISERROR(Data4!CZ$127),0,Data4!CZ$127)","v":0},{"$f":"IF(ISERROR(Data4!DA$127),0,Data4!DA$127)","v":0},{"$f":"IF(ISERROR(Data4!DB$127),0,Data4!DB$127)","v":0},{"$f":"IF(ISERROR(Data4!DC$127),0,Data4!DC$127)","v":0},{"$f":"IF(ISERROR(Data4!DD$127),0,Data4!DD$127)","v":0},{"$f":"IF(ISERROR(Data4!DE$127),0,Data4!DE$127)","v":0},{"$f":"IF(ISERROR(Data4!DF$127),0,Data4!DF$127)","v":0},{"$f":"IF(ISERROR(Data4!DG$127),0,Data4!DG$127)","v":0},{"$f":"IF(ISERROR(Data4!DH$127),0,Data4!DH$127)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$128","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$128),0,Data4!M$128)","v":0},{"$f":"IF(ISERROR(Data4!N$128),0,Data4!N$128)","v":0},{"$f":"IF(ISERROR(Data4!O$128),0,Data4!O$128)","v":0},{"$f":"IF(ISERROR(Data4!P$128),0,Data4!P$128)","v":0},{"$f":"IF(ISERROR(Data4!Q$128),0,Data4!Q$128)","v":0},{"$f":"IF(ISERROR(Data4!R$128),0,Data4!R$128)","v":0},{"$f":"IF(ISERROR(Data4!S$128),0,Data4!S$128)","v":0},{"$f":"IF(ISERROR(Data4!T$128),0,Data4!T$128)","v":0},{"$f":"IF(ISERROR(Data4!U$128),0,Data4!U$128)","v":0},{"$f":"IF(ISERROR(Data4!V$128),0,Data4!V$128)","v":0},{"$f":"IF(ISERROR(Data4!W$128),0,Data4!W$128)","v":0},{"$f":"IF(ISERROR(Data4!X$128),0,Data4!X$128)","v":0},{"$f":"IF(ISERROR(Data4!Y$128),0,Data4!Y$128)","v":0},{"$f":"IF(ISERROR(Data4!Z$128),0,Data4!Z$128)","v":0},{"$f":"IF(ISERROR(Data4!AA$128),0,Data4!AA$128)","v":0},{"$f":"IF(ISERROR(Data4!AB$128),0,Data4!AB$128)","v":0},{"$f":"IF(ISERROR(Data4!AC$128),0,Data4!AC$128)","v":0},{"$f":"IF(ISERROR(Data4!AD$128),0,Data4!AD$128)","v":0},{"$f":"IF(ISERROR(Data4!AE$128),0,Data4!AE$128)","v":0},{"$f":"IF(ISERROR(Data4!AF$128),0,Data4!AF$128)","v":0},{"$f":"IF(ISERROR(Data4!AG$128),0,Data4!AG$128)","v":0},{"$f":"IF(ISERROR(Data4!AH$128),0,Data4!AH$128)","v":0},{"$f":"IF(ISERROR(Data4!AI$128),0,Data4!AI$128)","v":0},{"$f":"IF(ISERROR(Data4!AJ$128),0,Data4!AJ$128)","v":0},{"$f":"IF(ISERROR(Data4!AK$128),0,Data4!AK$128)","v":0},{"$f":"IF(ISERROR(Data4!AL$128),0,Data4!AL$128)","v":0},{"$f":"IF(ISERROR(Data4!AM$128),0,Data4!AM$128)","v":0},{"$f":"IF(ISERROR(Data4!AN$128),0,Data4!AN$128)","v":0},{"$f":"IF(ISERROR(Data4!AO$128),0,Data4!AO$128)","v":0},{"$f":"IF(ISERROR(Data4!AP$128),0,Data4!AP$128)","v":0},{"$f":"IF(ISERROR(Data4!AQ$128),0,Data4!AQ$128)","v":0},{"$f":"IF(ISERROR(Data4!AR$128),0,Data4!AR$128)","v":0},{"$f":"IF(ISERROR(Data4!AS$128),0,Data4!AS$128)","v":0},{"$f":"IF(ISERROR(Data4!AT$128),0,Data4!AT$128)","v":0},{"$f":"IF(ISERROR(Data4!AU$128),0,Data4!AU$128)","v":0},{"$f":"IF(ISERROR(Data4!AV$128),0,Data4!AV$128)","v":0},{"$f":"IF(ISERROR(Data4!AW$128),0,Data4!AW$128)","v":0},{"$f":"IF(ISERROR(Data4!AX$128),0,Data4!AX$128)","v":0},{"$f":"IF(ISERROR(Data4!AY$128),0,Data4!AY$128)","v":0},{"$f":"IF(ISERROR(Data4!AZ$128),0,Data4!AZ$128)","v":0},{"$f":"IF(ISERROR(Data4!BA$128),0,Data4!BA$128)","v":0},{"$f":"IF(ISERROR(Data4!BB$128),0,Data4!BB$128)","v":0},{"$f":"IF(ISERROR(Data4!BC$128),0,Data4!BC$128)","v":0},{"$f":"IF(ISERROR(Data4!BD$128),0,Data4!BD$128)","v":0},{"$f":"IF(ISERROR(Data4!BE$128),0,Data4!BE$128)","v":0},{"$f":"IF(ISERROR(Data4!BF$128),0,Data4!BF$128)","v":0},{"$f":"IF(ISERROR(Data4!BG$128),0,Data4!BG$128)","v":0},{"$f":"IF(ISERROR(Data4!BH$128),0,Data4!BH$128)","v":0},{"$f":"IF(ISERROR(Data4!BI$128),0,Data4!BI$128)","v":0},{"$f":"IF(ISERROR(Data4!BJ$128),0,Data4!BJ$128)","v":0},{"$f":"IF(ISERROR(Data4!BK$128),0,Data4!BK$128)","v":0},{"$f":"IF(ISERROR(Data4!BL$128),0,Data4!BL$128)","v":0},{"$f":"IF(ISERROR(Data4!BM$128),0,Data4!BM$128)","v":0},{"$f":"IF(ISERROR(Data4!BN$128),0,Data4!BN$128)","v":0},{"$f":"IF(ISERROR(Data4!BO$128),0,Data4!BO$128)","v":0},{"$f":"IF(ISERROR(Data4!BP$128),0,Data4!BP$128)","v":0},{"$f":"IF(ISERROR(Data4!BQ$128),0,Data4!BQ$128)","v":0},{"$f":"IF(ISERROR(Data4!BR$128),0,Data4!BR$128)","v":0},{"$f":"IF(ISERROR(Data4!BS$128),0,Data4!BS$128)","v":0},{"$f":"IF(ISERROR(Data4!BT$128),0,Data4!BT$128)","v":0},{"$f":"IF(ISERROR(Data4!BU$128),0,Data4!BU$128)","v":0},{"$f":"IF(ISERROR(Data4!BV$128),0,Data4!BV$128)","v":0},{"$f":"IF(ISERROR(Data4!BW$128),0,Data4!BW$128)","v":0},{"$f":"IF(ISERROR(Data4!BX$128),0,Data4!BX$128)","v":0},{"$f":"IF(ISERROR(Data4!BY$128),0,Data4!BY$128)","v":0},{"$f":"IF(ISERROR(Data4!BZ$128),0,Data4!BZ$128)","v":0},{"$f":"IF(ISERROR(Data4!CA$128),0,Data4!CA$128)","v":0},{"$f":"IF(ISERROR(Data4!CB$128),0,Data4!CB$128)","v":0},{"$f":"IF(ISERROR(Data4!CC$128),0,Data4!CC$128)","v":0},{"$f":"IF(ISERROR(Data4!CD$128),0,Data4!CD$128)","v":0},{"$f":"IF(ISERROR(Data4!CE$128),0,Data4!CE$128)","v":0},{"$f":"IF(ISERROR(Data4!CF$128),0,Data4!CF$128)","v":0},{"$f":"IF(ISERROR(Data4!CG$128),0,Data4!CG$128)","v":0},{"$f":"IF(ISERROR(Data4!CH$128),0,Data4!CH$128)","v":0},{"$f":"IF(ISERROR(Data4!CI$128),0,Data4!CI$128)","v":0},{"$f":"IF(ISERROR(Data4!CJ$128),0,Data4!CJ$128)","v":0},{"$f":"IF(ISERROR(Data4!CK$128),0,Data4!CK$128)","v":0},{"$f":"IF(ISERROR(Data4!CL$128),0,Data4!CL$128)","v":0},{"$f":"IF(ISERROR(Data4!CM$128),0,Data4!CM$128)","v":0},{"$f":"IF(ISERROR(Data4!CN$128),0,Data4!CN$128)","v":0},{"$f":"IF(ISERROR(Data4!CO$128),0,Data4!CO$128)","v":0},{"$f":"IF(ISERROR(Data4!CP$128),0,Data4!CP$128)","v":0},{"$f":"IF(ISERROR(Data4!CQ$128),0,Data4!CQ$128)","v":0},{"$f":"IF(ISERROR(Data4!CR$128),0,Data4!CR$128)","v":0},{"$f":"IF(ISERROR(Data4!CS$128),0,Data4!CS$128)","v":0},{"$f":"IF(ISERROR(Data4!CT$128),0,Data4!CT$128)","v":0},{"$f":"IF(ISERROR(Data4!CU$128),0,Data4!CU$128)","v":0},{"$f":"IF(ISERROR(Data4!CV$128),0,Data4!CV$128)","v":0},{"$f":"IF(ISERROR(Data4!CW$128),0,Data4!CW$128)","v":0},{"$f":"IF(ISERROR(Data4!CX$128),0,Data4!CX$128)","v":0},{"$f":"IF(ISERROR(Data4!CY$128),0,Data4!CY$128)","v":0},{"$f":"IF(ISERROR(Data4!CZ$128),0,Data4!CZ$128)","v":0},{"$f":"IF(ISERROR(Data4!DA$128),0,Data4!DA$128)","v":0},{"$f":"IF(ISERROR(Data4!DB$128),0,Data4!DB$128)","v":0},{"$f":"IF(ISERROR(Data4!DC$128),0,Data4!DC$128)","v":0},{"$f":"IF(ISERROR(Data4!DD$128),0,Data4!DD$128)","v":0},{"$f":"IF(ISERROR(Data4!DE$128),0,Data4!DE$128)","v":0},{"$f":"IF(ISERROR(Data4!DF$128),0,Data4!DF$128)","v":0},{"$f":"IF(ISERROR(Data4!DG$128),0,Data4!DG$128)","v":0},{"$f":"IF(ISERROR(Data4!DH$128),0,Data4!DH$128)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$129","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$129),0,Data4!M$129)","v":0},{"$f":"IF(ISERROR(Data4!N$129),0,Data4!N$129)","v":0},{"$f":"IF(ISERROR(Data4!O$129),0,Data4!O$129)","v":0},{"$f":"IF(ISERROR(Data4!P$129),0,Data4!P$129)","v":0},{"$f":"IF(ISERROR(Data4!Q$129),0,Data4!Q$129)","v":0},{"$f":"IF(ISERROR(Data4!R$129),0,Data4!R$129)","v":0},{"$f":"IF(ISERROR(Data4!S$129),0,Data4!S$129)","v":0},{"$f":"IF(ISERROR(Data4!T$129),0,Data4!T$129)","v":0},{"$f":"IF(ISERROR(Data4!U$129),0,Data4!U$129)","v":0},{"$f":"IF(ISERROR(Data4!V$129),0,Data4!V$129)","v":0},{"$f":"IF(ISERROR(Data4!W$129),0,Data4!W$129)","v":0},{"$f":"IF(ISERROR(Data4!X$129),0,Data4!X$129)","v":0},{"$f":"IF(ISERROR(Data4!Y$129),0,Data4!Y$129)","v":0},{"$f":"IF(ISERROR(Data4!Z$129),0,Data4!Z$129)","v":0},{"$f":"IF(ISERROR(Data4!AA$129),0,Data4!AA$129)","v":0},{"$f":"IF(ISERROR(Data4!AB$129),0,Data4!AB$129)","v":0},{"$f":"IF(ISERROR(Data4!AC$129),0,Data4!AC$129)","v":0},{"$f":"IF(ISERROR(Data4!AD$129),0,Data4!AD$129)","v":0},{"$f":"IF(ISERROR(Data4!AE$129),0,Data4!AE$129)","v":0},{"$f":"IF(ISERROR(Data4!AF$129),0,Data4!AF$129)","v":0},{"$f":"IF(ISERROR(Data4!AG$129),0,Data4!AG$129)","v":0},{"$f":"IF(ISERROR(Data4!AH$129),0,Data4!AH$129)","v":0},{"$f":"IF(ISERROR(Data4!AI$129),0,Data4!AI$129)","v":0},{"$f":"IF(ISERROR(Data4!AJ$129),0,Data4!AJ$129)","v":0},{"$f":"IF(ISERROR(Data4!AK$129),0,Data4!AK$129)","v":0},{"$f":"IF(ISERROR(Data4!AL$129),0,Data4!AL$129)","v":0},{"$f":"IF(ISERROR(Data4!AM$129),0,Data4!AM$129)","v":0},{"$f":"IF(ISERROR(Data4!AN$129),0,Data4!AN$129)","v":0},{"$f":"IF(ISERROR(Data4!AO$129),0,Data4!AO$129)","v":0},{"$f":"IF(ISERROR(Data4!AP$129),0,Data4!AP$129)","v":0},{"$f":"IF(ISERROR(Data4!AQ$129),0,Data4!AQ$129)","v":0},{"$f":"IF(ISERROR(Data4!AR$129),0,Data4!AR$129)","v":0},{"$f":"IF(ISERROR(Data4!AS$129),0,Data4!AS$129)","v":0},{"$f":"IF(ISERROR(Data4!AT$129),0,Data4!AT$129)","v":0},{"$f":"IF(ISERROR(Data4!AU$129),0,Data4!AU$129)","v":0},{"$f":"IF(ISERROR(Data4!AV$129),0,Data4!AV$129)","v":0},{"$f":"IF(ISERROR(Data4!AW$129),0,Data4!AW$129)","v":0},{"$f":"IF(ISERROR(Data4!AX$129),0,Data4!AX$129)","v":0},{"$f":"IF(ISERROR(Data4!AY$129),0,Data4!AY$129)","v":0},{"$f":"IF(ISERROR(Data4!AZ$129),0,Data4!AZ$129)","v":0},{"$f":"IF(ISERROR(Data4!BA$129),0,Data4!BA$129)","v":0},{"$f":"IF(ISERROR(Data4!BB$129),0,Data4!BB$129)","v":0},{"$f":"IF(ISERROR(Data4!BC$129),0,Data4!BC$129)","v":0},{"$f":"IF(ISERROR(Data4!BD$129),0,Data4!BD$129)","v":0},{"$f":"IF(ISERROR(Data4!BE$129),0,Data4!BE$129)","v":0},{"$f":"IF(ISERROR(Data4!BF$129),0,Data4!BF$129)","v":0},{"$f":"IF(ISERROR(Data4!BG$129),0,Data4!BG$129)","v":0},{"$f":"IF(ISERROR(Data4!BH$129),0,Data4!BH$129)","v":0},{"$f":"IF(ISERROR(Data4!BI$129),0,Data4!BI$129)","v":0},{"$f":"IF(ISERROR(Data4!BJ$129),0,Data4!BJ$129)","v":0},{"$f":"IF(ISERROR(Data4!BK$129),0,Data4!BK$129)","v":0},{"$f":"IF(ISERROR(Data4!BL$129),0,Data4!BL$129)","v":0},{"$f":"IF(ISERROR(Data4!BM$129),0,Data4!BM$129)","v":0},{"$f":"IF(ISERROR(Data4!BN$129),0,Data4!BN$129)","v":0},{"$f":"IF(ISERROR(Data4!BO$129),0,Data4!BO$129)","v":0},{"$f":"IF(ISERROR(Data4!BP$129),0,Data4!BP$129)","v":0},{"$f":"IF(ISERROR(Data4!BQ$129),0,Data4!BQ$129)","v":0},{"$f":"IF(ISERROR(Data4!BR$129),0,Data4!BR$129)","v":0},{"$f":"IF(ISERROR(Data4!BS$129),0,Data4!BS$129)","v":0},{"$f":"IF(ISERROR(Data4!BT$129),0,Data4!BT$129)","v":0},{"$f":"IF(ISERROR(Data4!BU$129),0,Data4!BU$129)","v":0},{"$f":"IF(ISERROR(Data4!BV$129),0,Data4!BV$129)","v":0},{"$f":"IF(ISERROR(Data4!BW$129),0,Data4!BW$129)","v":0},{"$f":"IF(ISERROR(Data4!BX$129),0,Data4!BX$129)","v":0},{"$f":"IF(ISERROR(Data4!BY$129),0,Data4!BY$129)","v":0},{"$f":"IF(ISERROR(Data4!BZ$129),0,Data4!BZ$129)","v":0},{"$f":"IF(ISERROR(Data4!CA$129),0,Data4!CA$129)","v":0},{"$f":"IF(ISERROR(Data4!CB$129),0,Data4!CB$129)","v":0},{"$f":"IF(ISERROR(Data4!CC$129),0,Data4!CC$129)","v":0},{"$f":"IF(ISERROR(Data4!CD$129),0,Data4!CD$129)","v":0},{"$f":"IF(ISERROR(Data4!CE$129),0,Data4!CE$129)","v":0},{"$f":"IF(ISERROR(Data4!CF$129),0,Data4!CF$129)","v":0},{"$f":"IF(ISERROR(Data4!CG$129),0,Data4!CG$129)","v":0},{"$f":"IF(ISERROR(Data4!CH$129),0,Data4!CH$129)","v":0},{"$f":"IF(ISERROR(Data4!CI$129),0,Data4!CI$129)","v":0},{"$f":"IF(ISERROR(Data4!CJ$129),0,Data4!CJ$129)","v":0},{"$f":"IF(ISERROR(Data4!CK$129),0,Data4!CK$129)","v":0},{"$f":"IF(ISERROR(Data4!CL$129),0,Data4!CL$129)","v":0},{"$f":"IF(ISERROR(Data4!CM$129),0,Data4!CM$129)","v":0},{"$f":"IF(ISERROR(Data4!CN$129),0,Data4!CN$129)","v":0},{"$f":"IF(ISERROR(Data4!CO$129),0,Data4!CO$129)","v":0},{"$f":"IF(ISERROR(Data4!CP$129),0,Data4!CP$129)","v":0},{"$f":"IF(ISERROR(Data4!CQ$129),0,Data4!CQ$129)","v":0},{"$f":"IF(ISERROR(Data4!CR$129),0,Data4!CR$129)","v":0},{"$f":"IF(ISERROR(Data4!CS$129),0,Data4!CS$129)","v":0},{"$f":"IF(ISERROR(Data4!CT$129),0,Data4!CT$129)","v":0},{"$f":"IF(ISERROR(Data4!CU$129),0,Data4!CU$129)","v":0},{"$f":"IF(ISERROR(Data4!CV$129),0,Data4!CV$129)","v":0},{"$f":"IF(ISERROR(Data4!CW$129),0,Data4!CW$129)","v":0},{"$f":"IF(ISERROR(Data4!CX$129),0,Data4!CX$129)","v":0},{"$f":"IF(ISERROR(Data4!CY$129),0,Data4!CY$129)","v":0},{"$f":"IF(ISERROR(Data4!CZ$129),0,Data4!CZ$129)","v":0},{"$f":"IF(ISERROR(Data4!DA$129),0,Data4!DA$129)","v":0},{"$f":"IF(ISERROR(Data4!DB$129),0,Data4!DB$129)","v":0},{"$f":"IF(ISERROR(Data4!DC$129),0,Data4!DC$129)","v":0},{"$f":"IF(ISERROR(Data4!DD$129),0,Data4!DD$129)","v":0},{"$f":"IF(ISERROR(Data4!DE$129),0,Data4!DE$129)","v":0},{"$f":"IF(ISERROR(Data4!DF$129),0,Data4!DF$129)","v":0},{"$f":"IF(ISERROR(Data4!DG$129),0,Data4!DG$129)","v":0},{"$f":"IF(ISERROR(Data4!DH$129),0,Data4!DH$129)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$130","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$130),0,Data4!M$130)","v":0},{"$f":"IF(ISERROR(Data4!N$130),0,Data4!N$130)","v":0},{"$f":"IF(ISERROR(Data4!O$130),0,Data4!O$130)","v":0},{"$f":"IF(ISERROR(Data4!P$130),0,Data4!P$130)","v":0},{"$f":"IF(ISERROR(Data4!Q$130),0,Data4!Q$130)","v":0},{"$f":"IF(ISERROR(Data4!R$130),0,Data4!R$130)","v":0},{"$f":"IF(ISERROR(Data4!S$130),0,Data4!S$130)","v":0},{"$f":"IF(ISERROR(Data4!T$130),0,Data4!T$130)","v":0},{"$f":"IF(ISERROR(Data4!U$130),0,Data4!U$130)","v":0},{"$f":"IF(ISERROR(Data4!V$130),0,Data4!V$130)","v":0},{"$f":"IF(ISERROR(Data4!W$130),0,Data4!W$130)","v":0},{"$f":"IF(ISERROR(Data4!X$130),0,Data4!X$130)","v":0},{"$f":"IF(ISERROR(Data4!Y$130),0,Data4!Y$130)","v":0},{"$f":"IF(ISERROR(Data4!Z$130),0,Data4!Z$130)","v":0},{"$f":"IF(ISERROR(Data4!AA$130),0,Data4!AA$130)","v":0},{"$f":"IF(ISERROR(Data4!AB$130),0,Data4!AB$130)","v":0},{"$f":"IF(ISERROR(Data4!AC$130),0,Data4!AC$130)","v":0},{"$f":"IF(ISERROR(Data4!AD$130),0,Data4!AD$130)","v":0},{"$f":"IF(ISERROR(Data4!AE$130),0,Data4!AE$130)","v":0},{"$f":"IF(ISERROR(Data4!AF$130),0,Data4!AF$130)","v":0},{"$f":"IF(ISERROR(Data4!AG$130),0,Data4!AG$130)","v":0},{"$f":"IF(ISERROR(Data4!AH$130),0,Data4!AH$130)","v":0},{"$f":"IF(ISERROR(Data4!AI$130),0,Data4!AI$130)","v":0},{"$f":"IF(ISERROR(Data4!AJ$130),0,Data4!AJ$130)","v":0},{"$f":"IF(ISERROR(Data4!AK$130),0,Data4!AK$130)","v":0},{"$f":"IF(ISERROR(Data4!AL$130),0,Data4!AL$130)","v":0},{"$f":"IF(ISERROR(Data4!AM$130),0,Data4!AM$130)","v":0},{"$f":"IF(ISERROR(Data4!AN$130),0,Data4!AN$130)","v":0},{"$f":"IF(ISERROR(Data4!AO$130),0,Data4!AO$130)","v":0},{"$f":"IF(ISERROR(Data4!AP$130),0,Data4!AP$130)","v":0},{"$f":"IF(ISERROR(Data4!AQ$130),0,Data4!AQ$130)","v":0},{"$f":"IF(ISERROR(Data4!AR$130),0,Data4!AR$130)","v":0},{"$f":"IF(ISERROR(Data4!AS$130),0,Data4!AS$130)","v":0},{"$f":"IF(ISERROR(Data4!AT$130),0,Data4!AT$130)","v":0},{"$f":"IF(ISERROR(Data4!AU$130),0,Data4!AU$130)","v":0},{"$f":"IF(ISERROR(Data4!AV$130),0,Data4!AV$130)","v":0},{"$f":"IF(ISERROR(Data4!AW$130),0,Data4!AW$130)","v":0},{"$f":"IF(ISERROR(Data4!AX$130),0,Data4!AX$130)","v":0},{"$f":"IF(ISERROR(Data4!AY$130),0,Data4!AY$130)","v":0},{"$f":"IF(ISERROR(Data4!AZ$130),0,Data4!AZ$130)","v":0},{"$f":"IF(ISERROR(Data4!BA$130),0,Data4!BA$130)","v":0},{"$f":"IF(ISERROR(Data4!BB$130),0,Data4!BB$130)","v":0},{"$f":"IF(ISERROR(Data4!BC$130),0,Data4!BC$130)","v":0},{"$f":"IF(ISERROR(Data4!BD$130),0,Data4!BD$130)","v":0},{"$f":"IF(ISERROR(Data4!BE$130),0,Data4!BE$130)","v":0},{"$f":"IF(ISERROR(Data4!BF$130),0,Data4!BF$130)","v":0},{"$f":"IF(ISERROR(Data4!BG$130),0,Data4!BG$130)","v":0},{"$f":"IF(ISERROR(Data4!BH$130),0,Data4!BH$130)","v":0},{"$f":"IF(ISERROR(Data4!BI$130),0,Data4!BI$130)","v":0},{"$f":"IF(ISERROR(Data4!BJ$130),0,Data4!BJ$130)","v":0},{"$f":"IF(ISERROR(Data4!BK$130),0,Data4!BK$130)","v":0},{"$f":"IF(ISERROR(Data4!BL$130),0,Data4!BL$130)","v":0},{"$f":"IF(ISERROR(Data4!BM$130),0,Data4!BM$130)","v":0},{"$f":"IF(ISERROR(Data4!BN$130),0,Data4!BN$130)","v":0},{"$f":"IF(ISERROR(Data4!BO$130),0,Data4!BO$130)","v":0},{"$f":"IF(ISERROR(Data4!BP$130),0,Data4!BP$130)","v":0},{"$f":"IF(ISERROR(Data4!BQ$130),0,Data4!BQ$130)","v":0},{"$f":"IF(ISERROR(Data4!BR$130),0,Data4!BR$130)","v":0},{"$f":"IF(ISERROR(Data4!BS$130),0,Data4!BS$130)","v":0},{"$f":"IF(ISERROR(Data4!BT$130),0,Data4!BT$130)","v":0},{"$f":"IF(ISERROR(Data4!BU$130),0,Data4!BU$130)","v":0},{"$f":"IF(ISERROR(Data4!BV$130),0,Data4!BV$130)","v":0},{"$f":"IF(ISERROR(Data4!BW$130),0,Data4!BW$130)","v":0},{"$f":"IF(ISERROR(Data4!BX$130),0,Data4!BX$130)","v":0},{"$f":"IF(ISERROR(Data4!BY$130),0,Data4!BY$130)","v":0},{"$f":"IF(ISERROR(Data4!BZ$130),0,Data4!BZ$130)","v":0},{"$f":"IF(ISERROR(Data4!CA$130),0,Data4!CA$130)","v":0},{"$f":"IF(ISERROR(Data4!CB$130),0,Data4!CB$130)","v":0},{"$f":"IF(ISERROR(Data4!CC$130),0,Data4!CC$130)","v":0},{"$f":"IF(ISERROR(Data4!CD$130),0,Data4!CD$130)","v":0},{"$f":"IF(ISERROR(Data4!CE$130),0,Data4!CE$130)","v":0},{"$f":"IF(ISERROR(Data4!CF$130),0,Data4!CF$130)","v":0},{"$f":"IF(ISERROR(Data4!CG$130),0,Data4!CG$130)","v":0},{"$f":"IF(ISERROR(Data4!CH$130),0,Data4!CH$130)","v":0},{"$f":"IF(ISERROR(Data4!CI$130),0,Data4!CI$130)","v":0},{"$f":"IF(ISERROR(Data4!CJ$130),0,Data4!CJ$130)","v":0},{"$f":"IF(ISERROR(Data4!CK$130),0,Data4!CK$130)","v":0},{"$f":"IF(ISERROR(Data4!CL$130),0,Data4!CL$130)","v":0},{"$f":"IF(ISERROR(Data4!CM$130),0,Data4!CM$130)","v":0},{"$f":"IF(ISERROR(Data4!CN$130),0,Data4!CN$130)","v":0},{"$f":"IF(ISERROR(Data4!CO$130),0,Data4!CO$130)","v":0},{"$f":"IF(ISERROR(Data4!CP$130),0,Data4!CP$130)","v":0},{"$f":"IF(ISERROR(Data4!CQ$130),0,Data4!CQ$130)","v":0},{"$f":"IF(ISERROR(Data4!CR$130),0,Data4!CR$130)","v":0},{"$f":"IF(ISERROR(Data4!CS$130),0,Data4!CS$130)","v":0},{"$f":"IF(ISERROR(Data4!CT$130),0,Data4!CT$130)","v":0},{"$f":"IF(ISERROR(Data4!CU$130),0,Data4!CU$130)","v":0},{"$f":"IF(ISERROR(Data4!CV$130),0,Data4!CV$130)","v":0},{"$f":"IF(ISERROR(Data4!CW$130),0,Data4!CW$130)","v":0},{"$f":"IF(ISERROR(Data4!CX$130),0,Data4!CX$130)","v":0},{"$f":"IF(ISERROR(Data4!CY$130),0,Data4!CY$130)","v":0},{"$f":"IF(ISERROR(Data4!CZ$130),0,Data4!CZ$130)","v":0},{"$f":"IF(ISERROR(Data4!DA$130),0,Data4!DA$130)","v":0},{"$f":"IF(ISERROR(Data4!DB$130),0,Data4!DB$130)","v":0},{"$f":"IF(ISERROR(Data4!DC$130),0,Data4!DC$130)","v":0},{"$f":"IF(ISERROR(Data4!DD$130),0,Data4!DD$130)","v":0},{"$f":"IF(ISERROR(Data4!DE$130),0,Data4!DE$130)","v":0},{"$f":"IF(ISERROR(Data4!DF$130),0,Data4!DF$130)","v":0},{"$f":"IF(ISERROR(Data4!DG$130),0,Data4!DG$130)","v":0},{"$f":"IF(ISERROR(Data4!DH$130),0,Data4!DH$130)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$131","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$131),0,Data4!M$131)","v":0},{"$f":"IF(ISERROR(Data4!N$131),0,Data4!N$131)","v":0},{"$f":"IF(ISERROR(Data4!O$131),0,Data4!O$131)","v":0},{"$f":"IF(ISERROR(Data4!P$131),0,Data4!P$131)","v":0},{"$f":"IF(ISERROR(Data4!Q$131),0,Data4!Q$131)","v":0},{"$f":"IF(ISERROR(Data4!R$131),0,Data4!R$131)","v":0},{"$f":"IF(ISERROR(Data4!S$131),0,Data4!S$131)","v":0},{"$f":"IF(ISERROR(Data4!T$131),0,Data4!T$131)","v":0},{"$f":"IF(ISERROR(Data4!U$131),0,Data4!U$131)","v":0},{"$f":"IF(ISERROR(Data4!V$131),0,Data4!V$131)","v":0},{"$f":"IF(ISERROR(Data4!W$131),0,Data4!W$131)","v":0},{"$f":"IF(ISERROR(Data4!X$131),0,Data4!X$131)","v":0},{"$f":"IF(ISERROR(Data4!Y$131),0,Data4!Y$131)","v":0},{"$f":"IF(ISERROR(Data4!Z$131),0,Data4!Z$131)","v":0},{"$f":"IF(ISERROR(Data4!AA$131),0,Data4!AA$131)","v":0},{"$f":"IF(ISERROR(Data4!AB$131),0,Data4!AB$131)","v":0},{"$f":"IF(ISERROR(Data4!AC$131),0,Data4!AC$131)","v":0},{"$f":"IF(ISERROR(Data4!AD$131),0,Data4!AD$131)","v":0},{"$f":"IF(ISERROR(Data4!AE$131),0,Data4!AE$131)","v":0},{"$f":"IF(ISERROR(Data4!AF$131),0,Data4!AF$131)","v":0},{"$f":"IF(ISERROR(Data4!AG$131),0,Data4!AG$131)","v":0},{"$f":"IF(ISERROR(Data4!AH$131),0,Data4!AH$131)","v":0},{"$f":"IF(ISERROR(Data4!AI$131),0,Data4!AI$131)","v":0},{"$f":"IF(ISERROR(Data4!AJ$131),0,Data4!AJ$131)","v":0},{"$f":"IF(ISERROR(Data4!AK$131),0,Data4!AK$131)","v":0},{"$f":"IF(ISERROR(Data4!AL$131),0,Data4!AL$131)","v":0},{"$f":"IF(ISERROR(Data4!AM$131),0,Data4!AM$131)","v":0},{"$f":"IF(ISERROR(Data4!AN$131),0,Data4!AN$131)","v":0},{"$f":"IF(ISERROR(Data4!AO$131),0,Data4!AO$131)","v":0},{"$f":"IF(ISERROR(Data4!AP$131),0,Data4!AP$131)","v":0},{"$f":"IF(ISERROR(Data4!AQ$131),0,Data4!AQ$131)","v":0},{"$f":"IF(ISERROR(Data4!AR$131),0,Data4!AR$131)","v":0},{"$f":"IF(ISERROR(Data4!AS$131),0,Data4!AS$131)","v":0},{"$f":"IF(ISERROR(Data4!AT$131),0,Data4!AT$131)","v":0},{"$f":"IF(ISERROR(Data4!AU$131),0,Data4!AU$131)","v":0},{"$f":"IF(ISERROR(Data4!AV$131),0,Data4!AV$131)","v":0},{"$f":"IF(ISERROR(Data4!AW$131),0,Data4!AW$131)","v":0},{"$f":"IF(ISERROR(Data4!AX$131),0,Data4!AX$131)","v":0},{"$f":"IF(ISERROR(Data4!AY$131),0,Data4!AY$131)","v":0},{"$f":"IF(ISERROR(Data4!AZ$131),0,Data4!AZ$131)","v":0},{"$f":"IF(ISERROR(Data4!BA$131),0,Data4!BA$131)","v":0},{"$f":"IF(ISERROR(Data4!BB$131),0,Data4!BB$131)","v":0},{"$f":"IF(ISERROR(Data4!BC$131),0,Data4!BC$131)","v":0},{"$f":"IF(ISERROR(Data4!BD$131),0,Data4!BD$131)","v":0},{"$f":"IF(ISERROR(Data4!BE$131),0,Data4!BE$131)","v":0},{"$f":"IF(ISERROR(Data4!BF$131),0,Data4!BF$131)","v":0},{"$f":"IF(ISERROR(Data4!BG$131),0,Data4!BG$131)","v":0},{"$f":"IF(ISERROR(Data4!BH$131),0,Data4!BH$131)","v":0},{"$f":"IF(ISERROR(Data4!BI$131),0,Data4!BI$131)","v":0},{"$f":"IF(ISERROR(Data4!BJ$131),0,Data4!BJ$131)","v":0},{"$f":"IF(ISERROR(Data4!BK$131),0,Data4!BK$131)","v":0},{"$f":"IF(ISERROR(Data4!BL$131),0,Data4!BL$131)","v":0},{"$f":"IF(ISERROR(Data4!BM$131),0,Data4!BM$131)","v":0},{"$f":"IF(ISERROR(Data4!BN$131),0,Data4!BN$131)","v":0},{"$f":"IF(ISERROR(Data4!BO$131),0,Data4!BO$131)","v":0},{"$f":"IF(ISERROR(Data4!BP$131),0,Data4!BP$131)","v":0},{"$f":"IF(ISERROR(Data4!BQ$131),0,Data4!BQ$131)","v":0},{"$f":"IF(ISERROR(Data4!BR$131),0,Data4!BR$131)","v":0},{"$f":"IF(ISERROR(Data4!BS$131),0,Data4!BS$131)","v":0},{"$f":"IF(ISERROR(Data4!BT$131),0,Data4!BT$131)","v":0},{"$f":"IF(ISERROR(Data4!BU$131),0,Data4!BU$131)","v":0},{"$f":"IF(ISERROR(Data4!BV$131),0,Data4!BV$131)","v":0},{"$f":"IF(ISERROR(Data4!BW$131),0,Data4!BW$131)","v":0},{"$f":"IF(ISERROR(Data4!BX$131),0,Data4!BX$131)","v":0},{"$f":"IF(ISERROR(Data4!BY$131),0,Data4!BY$131)","v":0},{"$f":"IF(ISERROR(Data4!BZ$131),0,Data4!BZ$131)","v":0},{"$f":"IF(ISERROR(Data4!CA$131),0,Data4!CA$131)","v":0},{"$f":"IF(ISERROR(Data4!CB$131),0,Data4!CB$131)","v":0},{"$f":"IF(ISERROR(Data4!CC$131),0,Data4!CC$131)","v":0},{"$f":"IF(ISERROR(Data4!CD$131),0,Data4!CD$131)","v":0},{"$f":"IF(ISERROR(Data4!CE$131),0,Data4!CE$131)","v":0},{"$f":"IF(ISERROR(Data4!CF$131),0,Data4!CF$131)","v":0},{"$f":"IF(ISERROR(Data4!CG$131),0,Data4!CG$131)","v":0},{"$f":"IF(ISERROR(Data4!CH$131),0,Data4!CH$131)","v":0},{"$f":"IF(ISERROR(Data4!CI$131),0,Data4!CI$131)","v":0},{"$f":"IF(ISERROR(Data4!CJ$131),0,Data4!CJ$131)","v":0},{"$f":"IF(ISERROR(Data4!CK$131),0,Data4!CK$131)","v":0},{"$f":"IF(ISERROR(Data4!CL$131),0,Data4!CL$131)","v":0},{"$f":"IF(ISERROR(Data4!CM$131),0,Data4!CM$131)","v":0},{"$f":"IF(ISERROR(Data4!CN$131),0,Data4!CN$131)","v":0},{"$f":"IF(ISERROR(Data4!CO$131),0,Data4!CO$131)","v":0},{"$f":"IF(ISERROR(Data4!CP$131),0,Data4!CP$131)","v":0},{"$f":"IF(ISERROR(Data4!CQ$131),0,Data4!CQ$131)","v":0},{"$f":"IF(ISERROR(Data4!CR$131),0,Data4!CR$131)","v":0},{"$f":"IF(ISERROR(Data4!CS$131),0,Data4!CS$131)","v":0},{"$f":"IF(ISERROR(Data4!CT$131),0,Data4!CT$131)","v":0},{"$f":"IF(ISERROR(Data4!CU$131),0,Data4!CU$131)","v":0},{"$f":"IF(ISERROR(Data4!CV$131),0,Data4!CV$131)","v":0},{"$f":"IF(ISERROR(Data4!CW$131),0,Data4!CW$131)","v":0},{"$f":"IF(ISERROR(Data4!CX$131),0,Data4!CX$131)","v":0},{"$f":"IF(ISERROR(Data4!CY$131),0,Data4!CY$131)","v":0},{"$f":"IF(ISERROR(Data4!CZ$131),0,Data4!CZ$131)","v":0},{"$f":"IF(ISERROR(Data4!DA$131),0,Data4!DA$131)","v":0},{"$f":"IF(ISERROR(Data4!DB$131),0,Data4!DB$131)","v":0},{"$f":"IF(ISERROR(Data4!DC$131),0,Data4!DC$131)","v":0},{"$f":"IF(ISERROR(Data4!DD$131),0,Data4!DD$131)","v":0},{"$f":"IF(ISERROR(Data4!DE$131),0,Data4!DE$131)","v":0},{"$f":"IF(ISERROR(Data4!DF$131),0,Data4!DF$131)","v":0},{"$f":"IF(ISERROR(Data4!DG$131),0,Data4!DG$131)","v":0},{"$f":"IF(ISERROR(Data4!DH$131),0,Data4!DH$131)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$133","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$133),0,Data4!M$133)","v":0},{"$f":"IF(ISERROR(Data4!N$133),0,Data4!N$133)","v":0},{"$f":"IF(ISERROR(Data4!O$133),0,Data4!O$133)","v":0},{"$f":"IF(ISERROR(Data4!P$133),0,Data4!P$133)","v":0},{"$f":"IF(ISERROR(Data4!Q$133),0,Data4!Q$133)","v":0},{"$f":"IF(ISERROR(Data4!R$133),0,Data4!R$133)","v":0},{"$f":"IF(ISERROR(Data4!S$133),0,Data4!S$133)","v":0},{"$f":"IF(ISERROR(Data4!T$133),0,Data4!T$133)","v":0},{"$f":"IF(ISERROR(Data4!U$133),0,Data4!U$133)","v":0},{"$f":"IF(ISERROR(Data4!V$133),0,Data4!V$133)","v":0},{"$f":"IF(ISERROR(Data4!W$133),0,Data4!W$133)","v":0},{"$f":"IF(ISERROR(Data4!X$133),0,Data4!X$133)","v":0},{"$f":"IF(ISERROR(Data4!Y$133),0,Data4!Y$133)","v":0},{"$f":"IF(ISERROR(Data4!Z$133),0,Data4!Z$133)","v":0},{"$f":"IF(ISERROR(Data4!AA$133),0,Data4!AA$133)","v":0},{"$f":"IF(ISERROR(Data4!AB$133),0,Data4!AB$133)","v":0},{"$f":"IF(ISERROR(Data4!AC$133),0,Data4!AC$133)","v":0},{"$f":"IF(ISERROR(Data4!AD$133),0,Data4!AD$133)","v":0},{"$f":"IF(ISERROR(Data4!AE$133),0,Data4!AE$133)","v":0},{"$f":"IF(ISERROR(Data4!AF$133),0,Data4!AF$133)","v":0},{"$f":"IF(ISERROR(Data4!AG$133),0,Data4!AG$133)","v":0},{"$f":"IF(ISERROR(Data4!AH$133),0,Data4!AH$133)","v":0},{"$f":"IF(ISERROR(Data4!AI$133),0,Data4!AI$133)","v":0},{"$f":"IF(ISERROR(Data4!AJ$133),0,Data4!AJ$133)","v":0},{"$f":"IF(ISERROR(Data4!AK$133),0,Data4!AK$133)","v":0},{"$f":"IF(ISERROR(Data4!AL$133),0,Data4!AL$133)","v":0},{"$f":"IF(ISERROR(Data4!AM$133),0,Data4!AM$133)","v":0},{"$f":"IF(ISERROR(Data4!AN$133),0,Data4!AN$133)","v":0},{"$f":"IF(ISERROR(Data4!AO$133),0,Data4!AO$133)","v":0},{"$f":"IF(ISERROR(Data4!AP$133),0,Data4!AP$133)","v":0},{"$f":"IF(ISERROR(Data4!AQ$133),0,Data4!AQ$133)","v":0},{"$f":"IF(ISERROR(Data4!AR$133),0,Data4!AR$133)","v":0},{"$f":"IF(ISERROR(Data4!AS$133),0,Data4!AS$133)","v":0},{"$f":"IF(ISERROR(Data4!AT$133),0,Data4!AT$133)","v":0},{"$f":"IF(ISERROR(Data4!AU$133),0,Data4!AU$133)","v":0},{"$f":"IF(ISERROR(Data4!AV$133),0,Data4!AV$133)","v":0},{"$f":"IF(ISERROR(Data4!AW$133),0,Data4!AW$133)","v":0},{"$f":"IF(ISERROR(Data4!AX$133),0,Data4!AX$133)","v":0},{"$f":"IF(ISERROR(Data4!AY$133),0,Data4!AY$133)","v":0},{"$f":"IF(ISERROR(Data4!AZ$133),0,Data4!AZ$133)","v":0},{"$f":"IF(ISERROR(Data4!BA$133),0,Data4!BA$133)","v":0},{"$f":"IF(ISERROR(Data4!BB$133),0,Data4!BB$133)","v":0},{"$f":"IF(ISERROR(Data4!BC$133),0,Data4!BC$133)","v":0},{"$f":"IF(ISERROR(Data4!BD$133),0,Data4!BD$133)","v":0},{"$f":"IF(ISERROR(Data4!BE$133),0,Data4!BE$133)","v":0},{"$f":"IF(ISERROR(Data4!BF$133),0,Data4!BF$133)","v":0},{"$f":"IF(ISERROR(Data4!BG$133),0,Data4!BG$133)","v":0},{"$f":"IF(ISERROR(Data4!BH$133),0,Data4!BH$133)","v":0},{"$f":"IF(ISERROR(Data4!BI$133),0,Data4!BI$133)","v":0},{"$f":"IF(ISERROR(Data4!BJ$133),0,Data4!BJ$133)","v":0},{"$f":"IF(ISERROR(Data4!BK$133),0,Data4!BK$133)","v":0},{"$f":"IF(ISERROR(Data4!BL$133),0,Data4!BL$133)","v":0},{"$f":"IF(ISERROR(Data4!BM$133),0,Data4!BM$133)","v":0},{"$f":"IF(ISERROR(Data4!BN$133),0,Data4!BN$133)","v":0},{"$f":"IF(ISERROR(Data4!BO$133),0,Data4!BO$133)","v":0},{"$f":"IF(ISERROR(Data4!BP$133),0,Data4!BP$133)","v":0},{"$f":"IF(ISERROR(Data4!BQ$133),0,Data4!BQ$133)","v":0},{"$f":"IF(ISERROR(Data4!BR$133),0,Data4!BR$133)","v":0},{"$f":"IF(ISERROR(Data4!BS$133),0,Data4!BS$133)","v":0},{"$f":"IF(ISERROR(Data4!BT$133),0,Data4!BT$133)","v":0},{"$f":"IF(ISERROR(Data4!BU$133),0,Data4!BU$133)","v":0},{"$f":"IF(ISERROR(Data4!BV$133),0,Data4!BV$133)","v":0},{"$f":"IF(ISERROR(Data4!BW$133),0,Data4!BW$133)","v":0},{"$f":"IF(ISERROR(Data4!BX$133),0,Data4!BX$133)","v":0},{"$f":"IF(ISERROR(Data4!BY$133),0,Data4!BY$133)","v":0},{"$f":"IF(ISERROR(Data4!BZ$133),0,Data4!BZ$133)","v":0},{"$f":"IF(ISERROR(Data4!CA$133),0,Data4!CA$133)","v":0},{"$f":"IF(ISERROR(Data4!CB$133),0,Data4!CB$133)","v":0},{"$f":"IF(ISERROR(Data4!CC$133),0,Data4!CC$133)","v":0},{"$f":"IF(ISERROR(Data4!CD$133),0,Data4!CD$133)","v":0},{"$f":"IF(ISERROR(Data4!CE$133),0,Data4!CE$133)","v":0},{"$f":"IF(ISERROR(Data4!CF$133),0,Data4!CF$133)","v":0},{"$f":"IF(ISERROR(Data4!CG$133),0,Data4!CG$133)","v":0},{"$f":"IF(ISERROR(Data4!CH$133),0,Data4!CH$133)","v":0},{"$f":"IF(ISERROR(Data4!CI$133),0,Data4!CI$133)","v":0},{"$f":"IF(ISERROR(Data4!CJ$133),0,Data4!CJ$133)","v":0},{"$f":"IF(ISERROR(Data4!CK$133),0,Data4!CK$133)","v":0},{"$f":"IF(ISERROR(Data4!CL$133),0,Data4!CL$133)","v":0},{"$f":"IF(ISERROR(Data4!CM$133),0,Data4!CM$133)","v":0},{"$f":"IF(ISERROR(Data4!CN$133),0,Data4!CN$133)","v":0},{"$f":"IF(ISERROR(Data4!CO$133),0,Data4!CO$133)","v":0},{"$f":"IF(ISERROR(Data4!CP$133),0,Data4!CP$133)","v":0},{"$f":"IF(ISERROR(Data4!CQ$133),0,Data4!CQ$133)","v":0},{"$f":"IF(ISERROR(Data4!CR$133),0,Data4!CR$133)","v":0},{"$f":"IF(ISERROR(Data4!CS$133),0,Data4!CS$133)","v":0},{"$f":"IF(ISERROR(Data4!CT$133),0,Data4!CT$133)","v":0},{"$f":"IF(ISERROR(Data4!CU$133),0,Data4!CU$133)","v":0},{"$f":"IF(ISERROR(Data4!CV$133),0,Data4!CV$133)","v":0},{"$f":"IF(ISERROR(Data4!CW$133),0,Data4!CW$133)","v":0},{"$f":"IF(ISERROR(Data4!CX$133),0,Data4!CX$133)","v":0},{"$f":"IF(ISERROR(Data4!CY$133),0,Data4!CY$133)","v":0},{"$f":"IF(ISERROR(Data4!CZ$133),0,Data4!CZ$133)","v":0},{"$f":"IF(ISERROR(Data4!DA$133),0,Data4!DA$133)","v":0},{"$f":"IF(ISERROR(Data4!DB$133),0,Data4!DB$133)","v":0},{"$f":"IF(ISERROR(Data4!DC$133),0,Data4!DC$133)","v":0},{"$f":"IF(ISERROR(Data4!DD$133),0,Data4!DD$133)","v":0},{"$f":"IF(ISERROR(Data4!DE$133),0,Data4!DE$133)","v":0},{"$f":"IF(ISERROR(Data4!DF$133),0,Data4!DF$133)","v":0},{"$f":"IF(ISERROR(Data4!DG$133),0,Data4!DG$133)","v":0},{"$f":"IF(ISERROR(Data4!DH$133),0,Data4!DH$133)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$134","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$134),0,Data4!M$134)","v":0},{"$f":"IF(ISERROR(Data4!N$134),0,Data4!N$134)","v":0},{"$f":"IF(ISERROR(Data4!O$134),0,Data4!O$134)","v":0},{"$f":"IF(ISERROR(Data4!P$134),0,Data4!P$134)","v":0},{"$f":"IF(ISERROR(Data4!Q$134),0,Data4!Q$134)","v":0},{"$f":"IF(ISERROR(Data4!R$134),0,Data4!R$134)","v":0},{"$f":"IF(ISERROR(Data4!S$134),0,Data4!S$134)","v":0},{"$f":"IF(ISERROR(Data4!T$134),0,Data4!T$134)","v":0},{"$f":"IF(ISERROR(Data4!U$134),0,Data4!U$134)","v":0},{"$f":"IF(ISERROR(Data4!V$134),0,Data4!V$134)","v":0},{"$f":"IF(ISERROR(Data4!W$134),0,Data4!W$134)","v":0},{"$f":"IF(ISERROR(Data4!X$134),0,Data4!X$134)","v":0},{"$f":"IF(ISERROR(Data4!Y$134),0,Data4!Y$134)","v":0},{"$f":"IF(ISERROR(Data4!Z$134),0,Data4!Z$134)","v":0},{"$f":"IF(ISERROR(Data4!AA$134),0,Data4!AA$134)","v":0},{"$f":"IF(ISERROR(Data4!AB$134),0,Data4!AB$134)","v":0},{"$f":"IF(ISERROR(Data4!AC$134),0,Data4!AC$134)","v":0},{"$f":"IF(ISERROR(Data4!AD$134),0,Data4!AD$134)","v":0},{"$f":"IF(ISERROR(Data4!AE$134),0,Data4!AE$134)","v":0},{"$f":"IF(ISERROR(Data4!AF$134),0,Data4!AF$134)","v":0},{"$f":"IF(ISERROR(Data4!AG$134),0,Data4!AG$134)","v":0},{"$f":"IF(ISERROR(Data4!AH$134),0,Data4!AH$134)","v":0},{"$f":"IF(ISERROR(Data4!AI$134),0,Data4!AI$134)","v":0},{"$f":"IF(ISERROR(Data4!AJ$134),0,Data4!AJ$134)","v":0},{"$f":"IF(ISERROR(Data4!AK$134),0,Data4!AK$134)","v":0},{"$f":"IF(ISERROR(Data4!AL$134),0,Data4!AL$134)","v":0},{"$f":"IF(ISERROR(Data4!AM$134),0,Data4!AM$134)","v":0},{"$f":"IF(ISERROR(Data4!AN$134),0,Data4!AN$134)","v":0},{"$f":"IF(ISERROR(Data4!AO$134),0,Data4!AO$134)","v":0},{"$f":"IF(ISERROR(Data4!AP$134),0,Data4!AP$134)","v":0},{"$f":"IF(ISERROR(Data4!AQ$134),0,Data4!AQ$134)","v":0},{"$f":"IF(ISERROR(Data4!AR$134),0,Data4!AR$134)","v":0},{"$f":"IF(ISERROR(Data4!AS$134),0,Data4!AS$134)","v":0},{"$f":"IF(ISERROR(Data4!AT$134),0,Data4!AT$134)","v":0},{"$f":"IF(ISERROR(Data4!AU$134),0,Data4!AU$134)","v":0},{"$f":"IF(ISERROR(Data4!AV$134),0,Data4!AV$134)","v":0},{"$f":"IF(ISERROR(Data4!AW$134),0,Data4!AW$134)","v":0},{"$f":"IF(ISERROR(Data4!AX$134),0,Data4!AX$134)","v":0},{"$f":"IF(ISERROR(Data4!AY$134),0,Data4!AY$134)","v":0},{"$f":"IF(ISERROR(Data4!AZ$134),0,Data4!AZ$134)","v":0},{"$f":"IF(ISERROR(Data4!BA$134),0,Data4!BA$134)","v":0},{"$f":"IF(ISERROR(Data4!BB$134),0,Data4!BB$134)","v":0},{"$f":"IF(ISERROR(Data4!BC$134),0,Data4!BC$134)","v":0},{"$f":"IF(ISERROR(Data4!BD$134),0,Data4!BD$134)","v":0},{"$f":"IF(ISERROR(Data4!BE$134),0,Data4!BE$134)","v":0},{"$f":"IF(ISERROR(Data4!BF$134),0,Data4!BF$134)","v":0},{"$f":"IF(ISERROR(Data4!BG$134),0,Data4!BG$134)","v":0},{"$f":"IF(ISERROR(Data4!BH$134),0,Data4!BH$134)","v":0},{"$f":"IF(ISERROR(Data4!BI$134),0,Data4!BI$134)","v":0},{"$f":"IF(ISERROR(Data4!BJ$134),0,Data4!BJ$134)","v":0},{"$f":"IF(ISERROR(Data4!BK$134),0,Data4!BK$134)","v":0},{"$f":"IF(ISERROR(Data4!BL$134),0,Data4!BL$134)","v":0},{"$f":"IF(ISERROR(Data4!BM$134),0,Data4!BM$134)","v":0},{"$f":"IF(ISERROR(Data4!BN$134),0,Data4!BN$134)","v":0},{"$f":"IF(ISERROR(Data4!BO$134),0,Data4!BO$134)","v":0},{"$f":"IF(ISERROR(Data4!BP$134),0,Data4!BP$134)","v":0},{"$f":"IF(ISERROR(Data4!BQ$134),0,Data4!BQ$134)","v":0},{"$f":"IF(ISERROR(Data4!BR$134),0,Data4!BR$134)","v":0},{"$f":"IF(ISERROR(Data4!BS$134),0,Data4!BS$134)","v":0},{"$f":"IF(ISERROR(Data4!BT$134),0,Data4!BT$134)","v":0},{"$f":"IF(ISERROR(Data4!BU$134),0,Data4!BU$134)","v":0},{"$f":"IF(ISERROR(Data4!BV$134),0,Data4!BV$134)","v":0},{"$f":"IF(ISERROR(Data4!BW$134),0,Data4!BW$134)","v":0},{"$f":"IF(ISERROR(Data4!BX$134),0,Data4!BX$134)","v":0},{"$f":"IF(ISERROR(Data4!BY$134),0,Data4!BY$134)","v":0},{"$f":"IF(ISERROR(Data4!BZ$134),0,Data4!BZ$134)","v":0},{"$f":"IF(ISERROR(Data4!CA$134),0,Data4!CA$134)","v":0},{"$f":"IF(ISERROR(Data4!CB$134),0,Data4!CB$134)","v":0},{"$f":"IF(ISERROR(Data4!CC$134),0,Data4!CC$134)","v":0},{"$f":"IF(ISERROR(Data4!CD$134),0,Data4!CD$134)","v":0},{"$f":"IF(ISERROR(Data4!CE$134),0,Data4!CE$134)","v":0},{"$f":"IF(ISERROR(Data4!CF$134),0,Data4!CF$134)","v":0},{"$f":"IF(ISERROR(Data4!CG$134),0,Data4!CG$134)","v":0},{"$f":"IF(ISERROR(Data4!CH$134),0,Data4!CH$134)","v":0},{"$f":"IF(ISERROR(Data4!CI$134),0,Data4!CI$134)","v":0},{"$f":"IF(ISERROR(Data4!CJ$134),0,Data4!CJ$134)","v":0},{"$f":"IF(ISERROR(Data4!CK$134),0,Data4!CK$134)","v":0},{"$f":"IF(ISERROR(Data4!CL$134),0,Data4!CL$134)","v":0},{"$f":"IF(ISERROR(Data4!CM$134),0,Data4!CM$134)","v":0},{"$f":"IF(ISERROR(Data4!CN$134),0,Data4!CN$134)","v":0},{"$f":"IF(ISERROR(Data4!CO$134),0,Data4!CO$134)","v":0},{"$f":"IF(ISERROR(Data4!CP$134),0,Data4!CP$134)","v":0},{"$f":"IF(ISERROR(Data4!CQ$134),0,Data4!CQ$134)","v":0},{"$f":"IF(ISERROR(Data4!CR$134),0,Data4!CR$134)","v":0},{"$f":"IF(ISERROR(Data4!CS$134),0,Data4!CS$134)","v":0},{"$f":"IF(ISERROR(Data4!CT$134),0,Data4!CT$134)","v":0},{"$f":"IF(ISERROR(Data4!CU$134),0,Data4!CU$134)","v":0},{"$f":"IF(ISERROR(Data4!CV$134),0,Data4!CV$134)","v":0},{"$f":"IF(ISERROR(Data4!CW$134),0,Data4!CW$134)","v":0},{"$f":"IF(ISERROR(Data4!CX$134),0,Data4!CX$134)","v":0},{"$f":"IF(ISERROR(Data4!CY$134),0,Data4!CY$134)","v":0},{"$f":"IF(ISERROR(Data4!CZ$134),0,Data4!CZ$134)","v":0},{"$f":"IF(ISERROR(Data4!DA$134),0,Data4!DA$134)","v":0},{"$f":"IF(ISERROR(Data4!DB$134),0,Data4!DB$134)","v":0},{"$f":"IF(ISERROR(Data4!DC$134),0,Data4!DC$134)","v":0},{"$f":"IF(ISERROR(Data4!DD$134),0,Data4!DD$134)","v":0},{"$f":"IF(ISERROR(Data4!DE$134),0,Data4!DE$134)","v":0},{"$f":"IF(ISERROR(Data4!DF$134),0,Data4!DF$134)","v":0},{"$f":"IF(ISERROR(Data4!DG$134),0,Data4!DG$134)","v":0},{"$f":"IF(ISERROR(Data4!DH$134),0,Data4!DH$134)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$135","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$135),0,Data4!M$135)","v":0},{"$f":"IF(ISERROR(Data4!N$135),0,Data4!N$135)","v":0},{"$f":"IF(ISERROR(Data4!O$135),0,Data4!O$135)","v":0},{"$f":"IF(ISERROR(Data4!P$135),0,Data4!P$135)","v":0},{"$f":"IF(ISERROR(Data4!Q$135),0,Data4!Q$135)","v":0},{"$f":"IF(ISERROR(Data4!R$135),0,Data4!R$135)","v":0},{"$f":"IF(ISERROR(Data4!S$135),0,Data4!S$135)","v":0},{"$f":"IF(ISERROR(Data4!T$135),0,Data4!T$135)","v":0},{"$f":"IF(ISERROR(Data4!U$135),0,Data4!U$135)","v":0},{"$f":"IF(ISERROR(Data4!V$135),0,Data4!V$135)","v":0},{"$f":"IF(ISERROR(Data4!W$135),0,Data4!W$135)","v":0},{"$f":"IF(ISERROR(Data4!X$135),0,Data4!X$135)","v":0},{"$f":"IF(ISERROR(Data4!Y$135),0,Data4!Y$135)","v":0},{"$f":"IF(ISERROR(Data4!Z$135),0,Data4!Z$135)","v":0},{"$f":"IF(ISERROR(Data4!AA$135),0,Data4!AA$135)","v":0},{"$f":"IF(ISERROR(Data4!AB$135),0,Data4!AB$135)","v":0},{"$f":"IF(ISERROR(Data4!AC$135),0,Data4!AC$135)","v":0},{"$f":"IF(ISERROR(Data4!AD$135),0,Data4!AD$135)","v":0},{"$f":"IF(ISERROR(Data4!AE$135),0,Data4!AE$135)","v":0},{"$f":"IF(ISERROR(Data4!AF$135),0,Data4!AF$135)","v":0},{"$f":"IF(ISERROR(Data4!AG$135),0,Data4!AG$135)","v":0},{"$f":"IF(ISERROR(Data4!AH$135),0,Data4!AH$135)","v":0},{"$f":"IF(ISERROR(Data4!AI$135),0,Data4!AI$135)","v":0},{"$f":"IF(ISERROR(Data4!AJ$135),0,Data4!AJ$135)","v":0},{"$f":"IF(ISERROR(Data4!AK$135),0,Data4!AK$135)","v":0},{"$f":"IF(ISERROR(Data4!AL$135),0,Data4!AL$135)","v":0},{"$f":"IF(ISERROR(Data4!AM$135),0,Data4!AM$135)","v":0},{"$f":"IF(ISERROR(Data4!AN$135),0,Data4!AN$135)","v":0},{"$f":"IF(ISERROR(Data4!AO$135),0,Data4!AO$135)","v":0},{"$f":"IF(ISERROR(Data4!AP$135),0,Data4!AP$135)","v":0},{"$f":"IF(ISERROR(Data4!AQ$135),0,Data4!AQ$135)","v":0},{"$f":"IF(ISERROR(Data4!AR$135),0,Data4!AR$135)","v":0},{"$f":"IF(ISERROR(Data4!AS$135),0,Data4!AS$135)","v":0},{"$f":"IF(ISERROR(Data4!AT$135),0,Data4!AT$135)","v":0},{"$f":"IF(ISERROR(Data4!AU$135),0,Data4!AU$135)","v":0},{"$f":"IF(ISERROR(Data4!AV$135),0,Data4!AV$135)","v":0},{"$f":"IF(ISERROR(Data4!AW$135),0,Data4!AW$135)","v":0},{"$f":"IF(ISERROR(Data4!AX$135),0,Data4!AX$135)","v":0},{"$f":"IF(ISERROR(Data4!AY$135),0,Data4!AY$135)","v":0},{"$f":"IF(ISERROR(Data4!AZ$135),0,Data4!AZ$135)","v":0},{"$f":"IF(ISERROR(Data4!BA$135),0,Data4!BA$135)","v":0},{"$f":"IF(ISERROR(Data4!BB$135),0,Data4!BB$135)","v":0},{"$f":"IF(ISERROR(Data4!BC$135),0,Data4!BC$135)","v":0},{"$f":"IF(ISERROR(Data4!BD$135),0,Data4!BD$135)","v":0},{"$f":"IF(ISERROR(Data4!BE$135),0,Data4!BE$135)","v":0},{"$f":"IF(ISERROR(Data4!BF$135),0,Data4!BF$135)","v":0},{"$f":"IF(ISERROR(Data4!BG$135),0,Data4!BG$135)","v":0},{"$f":"IF(ISERROR(Data4!BH$135),0,Data4!BH$135)","v":0},{"$f":"IF(ISERROR(Data4!BI$135),0,Data4!BI$135)","v":0},{"$f":"IF(ISERROR(Data4!BJ$135),0,Data4!BJ$135)","v":0},{"$f":"IF(ISERROR(Data4!BK$135),0,Data4!BK$135)","v":0},{"$f":"IF(ISERROR(Data4!BL$135),0,Data4!BL$135)","v":0},{"$f":"IF(ISERROR(Data4!BM$135),0,Data4!BM$135)","v":0},{"$f":"IF(ISERROR(Data4!BN$135),0,Data4!BN$135)","v":0},{"$f":"IF(ISERROR(Data4!BO$135),0,Data4!BO$135)","v":0},{"$f":"IF(ISERROR(Data4!BP$135),0,Data4!BP$135)","v":0},{"$f":"IF(ISERROR(Data4!BQ$135),0,Data4!BQ$135)","v":0},{"$f":"IF(ISERROR(Data4!BR$135),0,Data4!BR$135)","v":0},{"$f":"IF(ISERROR(Data4!BS$135),0,Data4!BS$135)","v":0},{"$f":"IF(ISERROR(Data4!BT$135),0,Data4!BT$135)","v":0},{"$f":"IF(ISERROR(Data4!BU$135),0,Data4!BU$135)","v":0},{"$f":"IF(ISERROR(Data4!BV$135),0,Data4!BV$135)","v":0},{"$f":"IF(ISERROR(Data4!BW$135),0,Data4!BW$135)","v":0},{"$f":"IF(ISERROR(Data4!BX$135),0,Data4!BX$135)","v":0},{"$f":"IF(ISERROR(Data4!BY$135),0,Data4!BY$135)","v":0},{"$f":"IF(ISERROR(Data4!BZ$135),0,Data4!BZ$135)","v":0},{"$f":"IF(ISERROR(Data4!CA$135),0,Data4!CA$135)","v":0},{"$f":"IF(ISERROR(Data4!CB$135),0,Data4!CB$135)","v":0},{"$f":"IF(ISERROR(Data4!CC$135),0,Data4!CC$135)","v":0},{"$f":"IF(ISERROR(Data4!CD$135),0,Data4!CD$135)","v":0},{"$f":"IF(ISERROR(Data4!CE$135),0,Data4!CE$135)","v":0},{"$f":"IF(ISERROR(Data4!CF$135),0,Data4!CF$135)","v":0},{"$f":"IF(ISERROR(Data4!CG$135),0,Data4!CG$135)","v":0},{"$f":"IF(ISERROR(Data4!CH$135),0,Data4!CH$135)","v":0},{"$f":"IF(ISERROR(Data4!CI$135),0,Data4!CI$135)","v":0},{"$f":"IF(ISERROR(Data4!CJ$135),0,Data4!CJ$135)","v":0},{"$f":"IF(ISERROR(Data4!CK$135),0,Data4!CK$135)","v":0},{"$f":"IF(ISERROR(Data4!CL$135),0,Data4!CL$135)","v":0},{"$f":"IF(ISERROR(Data4!CM$135),0,Data4!CM$135)","v":0},{"$f":"IF(ISERROR(Data4!CN$135),0,Data4!CN$135)","v":0},{"$f":"IF(ISERROR(Data4!CO$135),0,Data4!CO$135)","v":0},{"$f":"IF(ISERROR(Data4!CP$135),0,Data4!CP$135)","v":0},{"$f":"IF(ISERROR(Data4!CQ$135),0,Data4!CQ$135)","v":0},{"$f":"IF(ISERROR(Data4!CR$135),0,Data4!CR$135)","v":0},{"$f":"IF(ISERROR(Data4!CS$135),0,Data4!CS$135)","v":0},{"$f":"IF(ISERROR(Data4!CT$135),0,Data4!CT$135)","v":0},{"$f":"IF(ISERROR(Data4!CU$135),0,Data4!CU$135)","v":0},{"$f":"IF(ISERROR(Data4!CV$135),0,Data4!CV$135)","v":0},{"$f":"IF(ISERROR(Data4!CW$135),0,Data4!CW$135)","v":0},{"$f":"IF(ISERROR(Data4!CX$135),0,Data4!CX$135)","v":0},{"$f":"IF(ISERROR(Data4!CY$135),0,Data4!CY$135)","v":0},{"$f":"IF(ISERROR(Data4!CZ$135),0,Data4!CZ$135)","v":0},{"$f":"IF(ISERROR(Data4!DA$135),0,Data4!DA$135)","v":0},{"$f":"IF(ISERROR(Data4!DB$135),0,Data4!DB$135)","v":0},{"$f":"IF(ISERROR(Data4!DC$135),0,Data4!DC$135)","v":0},{"$f":"IF(ISERROR(Data4!DD$135),0,Data4!DD$135)","v":0},{"$f":"IF(ISERROR(Data4!DE$135),0,Data4!DE$135)","v":0},{"$f":"IF(ISERROR(Data4!DF$135),0,Data4!DF$135)","v":0},{"$f":"IF(ISERROR(Data4!DG$135),0,Data4!DG$135)","v":0},{"$f":"IF(ISERROR(Data4!DH$135),0,Data4!DH$135)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.4","index":33,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O13&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.4\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$137","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$137),0,Data4!M$137)","v":0},{"$f":"IF(ISERROR(Data4!N$137),0,Data4!N$137)","v":0},{"$f":"IF(ISERROR(Data4!O$137),0,Data4!O$137)","v":0},{"$f":"IF(ISERROR(Data4!P$137),0,Data4!P$137)","v":0},{"$f":"IF(ISERROR(Data4!Q$137),0,Data4!Q$137)","v":0},{"$f":"IF(ISERROR(Data4!R$137),0,Data4!R$137)","v":0},{"$f":"IF(ISERROR(Data4!S$137),0,Data4!S$137)","v":0},{"$f":"IF(ISERROR(Data4!T$137),0,Data4!T$137)","v":0},{"$f":"IF(ISERROR(Data4!U$137),0,Data4!U$137)","v":0},{"$f":"IF(ISERROR(Data4!V$137),0,Data4!V$137)","v":0},{"$f":"IF(ISERROR(Data4!W$137),0,Data4!W$137)","v":0},{"$f":"IF(ISERROR(Data4!X$137),0,Data4!X$137)","v":0},{"$f":"IF(ISERROR(Data4!Y$137),0,Data4!Y$137)","v":0},{"$f":"IF(ISERROR(Data4!Z$137),0,Data4!Z$137)","v":0},{"$f":"IF(ISERROR(Data4!AA$137),0,Data4!AA$137)","v":0},{"$f":"IF(ISERROR(Data4!AB$137),0,Data4!AB$137)","v":0},{"$f":"IF(ISERROR(Data4!AC$137),0,Data4!AC$137)","v":0},{"$f":"IF(ISERROR(Data4!AD$137),0,Data4!AD$137)","v":0},{"$f":"IF(ISERROR(Data4!AE$137),0,Data4!AE$137)","v":0},{"$f":"IF(ISERROR(Data4!AF$137),0,Data4!AF$137)","v":0},{"$f":"IF(ISERROR(Data4!AG$137),0,Data4!AG$137)","v":0},{"$f":"IF(ISERROR(Data4!AH$137),0,Data4!AH$137)","v":0},{"$f":"IF(ISERROR(Data4!AI$137),0,Data4!AI$137)","v":0},{"$f":"IF(ISERROR(Data4!AJ$137),0,Data4!AJ$137)","v":0},{"$f":"IF(ISERROR(Data4!AK$137),0,Data4!AK$137)","v":0},{"$f":"IF(ISERROR(Data4!AL$137),0,Data4!AL$137)","v":0},{"$f":"IF(ISERROR(Data4!AM$137),0,Data4!AM$137)","v":0},{"$f":"IF(ISERROR(Data4!AN$137),0,Data4!AN$137)","v":0},{"$f":"IF(ISERROR(Data4!AO$137),0,Data4!AO$137)","v":0},{"$f":"IF(ISERROR(Data4!AP$137),0,Data4!AP$137)","v":0},{"$f":"IF(ISERROR(Data4!AQ$137),0,Data4!AQ$137)","v":0},{"$f":"IF(ISERROR(Data4!AR$137),0,Data4!AR$137)","v":0},{"$f":"IF(ISERROR(Data4!AS$137),0,Data4!AS$137)","v":0},{"$f":"IF(ISERROR(Data4!AT$137),0,Data4!AT$137)","v":0},{"$f":"IF(ISERROR(Data4!AU$137),0,Data4!AU$137)","v":0},{"$f":"IF(ISERROR(Data4!AV$137),0,Data4!AV$137)","v":0},{"$f":"IF(ISERROR(Data4!AW$137),0,Data4!AW$137)","v":0},{"$f":"IF(ISERROR(Data4!AX$137),0,Data4!AX$137)","v":0},{"$f":"IF(ISERROR(Data4!AY$137),0,Data4!AY$137)","v":0},{"$f":"IF(ISERROR(Data4!AZ$137),0,Data4!AZ$137)","v":0},{"$f":"IF(ISERROR(Data4!BA$137),0,Data4!BA$137)","v":0},{"$f":"IF(ISERROR(Data4!BB$137),0,Data4!BB$137)","v":0},{"$f":"IF(ISERROR(Data4!BC$137),0,Data4!BC$137)","v":0},{"$f":"IF(ISERROR(Data4!BD$137),0,Data4!BD$137)","v":0},{"$f":"IF(ISERROR(Data4!BE$137),0,Data4!BE$137)","v":0},{"$f":"IF(ISERROR(Data4!BF$137),0,Data4!BF$137)","v":0},{"$f":"IF(ISERROR(Data4!BG$137),0,Data4!BG$137)","v":0},{"$f":"IF(ISERROR(Data4!BH$137),0,Data4!BH$137)","v":0},{"$f":"IF(ISERROR(Data4!BI$137),0,Data4!BI$137)","v":0},{"$f":"IF(ISERROR(Data4!BJ$137),0,Data4!BJ$137)","v":0},{"$f":"IF(ISERROR(Data4!BK$137),0,Data4!BK$137)","v":0},{"$f":"IF(ISERROR(Data4!BL$137),0,Data4!BL$137)","v":0},{"$f":"IF(ISERROR(Data4!BM$137),0,Data4!BM$137)","v":0},{"$f":"IF(ISERROR(Data4!BN$137),0,Data4!BN$137)","v":0},{"$f":"IF(ISERROR(Data4!BO$137),0,Data4!BO$137)","v":0},{"$f":"IF(ISERROR(Data4!BP$137),0,Data4!BP$137)","v":0},{"$f":"IF(ISERROR(Data4!BQ$137),0,Data4!BQ$137)","v":0},{"$f":"IF(ISERROR(Data4!BR$137),0,Data4!BR$137)","v":0},{"$f":"IF(ISERROR(Data4!BS$137),0,Data4!BS$137)","v":0},{"$f":"IF(ISERROR(Data4!BT$137),0,Data4!BT$137)","v":0},{"$f":"IF(ISERROR(Data4!BU$137),0,Data4!BU$137)","v":0},{"$f":"IF(ISERROR(Data4!BV$137),0,Data4!BV$137)","v":0},{"$f":"IF(ISERROR(Data4!BW$137),0,Data4!BW$137)","v":0},{"$f":"IF(ISERROR(Data4!BX$137),0,Data4!BX$137)","v":0},{"$f":"IF(ISERROR(Data4!BY$137),0,Data4!BY$137)","v":0},{"$f":"IF(ISERROR(Data4!BZ$137),0,Data4!BZ$137)","v":0},{"$f":"IF(ISERROR(Data4!CA$137),0,Data4!CA$137)","v":0},{"$f":"IF(ISERROR(Data4!CB$137),0,Data4!CB$137)","v":0},{"$f":"IF(ISERROR(Data4!CC$137),0,Data4!CC$137)","v":0},{"$f":"IF(ISERROR(Data4!CD$137),0,Data4!CD$137)","v":0},{"$f":"IF(ISERROR(Data4!CE$137),0,Data4!CE$137)","v":0},{"$f":"IF(ISERROR(Data4!CF$137),0,Data4!CF$137)","v":0},{"$f":"IF(ISERROR(Data4!CG$137),0,Data4!CG$137)","v":0},{"$f":"IF(ISERROR(Data4!CH$137),0,Data4!CH$137)","v":0},{"$f":"IF(ISERROR(Data4!CI$137),0,Data4!CI$137)","v":0},{"$f":"IF(ISERROR(Data4!CJ$137),0,Data4!CJ$137)","v":0},{"$f":"IF(ISERROR(Data4!CK$137),0,Data4!CK$137)","v":0},{"$f":"IF(ISERROR(Data4!CL$137),0,Data4!CL$137)","v":0},{"$f":"IF(ISERROR(Data4!CM$137),0,Data4!CM$137)","v":0},{"$f":"IF(ISERROR(Data4!CN$137),0,Data4!CN$137)","v":0},{"$f":"IF(ISERROR(Data4!CO$137),0,Data4!CO$137)","v":0},{"$f":"IF(ISERROR(Data4!CP$137),0,Data4!CP$137)","v":0},{"$f":"IF(ISERROR(Data4!CQ$137),0,Data4!CQ$137)","v":0},{"$f":"IF(ISERROR(Data4!CR$137),0,Data4!CR$137)","v":0},{"$f":"IF(ISERROR(Data4!CS$137),0,Data4!CS$137)","v":0},{"$f":"IF(ISERROR(Data4!CT$137),0,Data4!CT$137)","v":0},{"$f":"IF(ISERROR(Data4!CU$137),0,Data4!CU$137)","v":0},{"$f":"IF(ISERROR(Data4!CV$137),0,Data4!CV$137)","v":0},{"$f":"IF(ISERROR(Data4!CW$137),0,Data4!CW$137)","v":0},{"$f":"IF(ISERROR(Data4!CX$137),0,Data4!CX$137)","v":0},{"$f":"IF(ISERROR(Data4!CY$137),0,Data4!CY$137)","v":0},{"$f":"IF(ISERROR(Data4!CZ$137),0,Data4!CZ$137)","v":0},{"$f":"IF(ISERROR(Data4!DA$137),0,Data4!DA$137)","v":0},{"$f":"IF(ISERROR(Data4!DB$137),0,Data4!DB$137)","v":0},{"$f":"IF(ISERROR(Data4!DC$137),0,Data4!DC$137)","v":0},{"$f":"IF(ISERROR(Data4!DD$137),0,Data4!DD$137)","v":0},{"$f":"IF(ISERROR(Data4!DE$137),0,Data4!DE$137)","v":0},{"$f":"IF(ISERROR(Data4!DF$137),0,Data4!DF$137)","v":0},{"$f":"IF(ISERROR(Data4!DG$137),0,Data4!DG$137)","v":0},{"$f":"IF(ISERROR(Data4!DH$137),0,Data4!DH$137)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$138","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$138),0,Data4!M$138)","v":0},{"$f":"IF(ISERROR(Data4!N$138),0,Data4!N$138)","v":0},{"$f":"IF(ISERROR(Data4!O$138),0,Data4!O$138)","v":0},{"$f":"IF(ISERROR(Data4!P$138),0,Data4!P$138)","v":0},{"$f":"IF(ISERROR(Data4!Q$138),0,Data4!Q$138)","v":0},{"$f":"IF(ISERROR(Data4!R$138),0,Data4!R$138)","v":0},{"$f":"IF(ISERROR(Data4!S$138),0,Data4!S$138)","v":0},{"$f":"IF(ISERROR(Data4!T$138),0,Data4!T$138)","v":0},{"$f":"IF(ISERROR(Data4!U$138),0,Data4!U$138)","v":0},{"$f":"IF(ISERROR(Data4!V$138),0,Data4!V$138)","v":0},{"$f":"IF(ISERROR(Data4!W$138),0,Data4!W$138)","v":0},{"$f":"IF(ISERROR(Data4!X$138),0,Data4!X$138)","v":0},{"$f":"IF(ISERROR(Data4!Y$138),0,Data4!Y$138)","v":0},{"$f":"IF(ISERROR(Data4!Z$138),0,Data4!Z$138)","v":0},{"$f":"IF(ISERROR(Data4!AA$138),0,Data4!AA$138)","v":0},{"$f":"IF(ISERROR(Data4!AB$138),0,Data4!AB$138)","v":0},{"$f":"IF(ISERROR(Data4!AC$138),0,Data4!AC$138)","v":0},{"$f":"IF(ISERROR(Data4!AD$138),0,Data4!AD$138)","v":0},{"$f":"IF(ISERROR(Data4!AE$138),0,Data4!AE$138)","v":0},{"$f":"IF(ISERROR(Data4!AF$138),0,Data4!AF$138)","v":0},{"$f":"IF(ISERROR(Data4!AG$138),0,Data4!AG$138)","v":0},{"$f":"IF(ISERROR(Data4!AH$138),0,Data4!AH$138)","v":0},{"$f":"IF(ISERROR(Data4!AI$138),0,Data4!AI$138)","v":0},{"$f":"IF(ISERROR(Data4!AJ$138),0,Data4!AJ$138)","v":0},{"$f":"IF(ISERROR(Data4!AK$138),0,Data4!AK$138)","v":0},{"$f":"IF(ISERROR(Data4!AL$138),0,Data4!AL$138)","v":0},{"$f":"IF(ISERROR(Data4!AM$138),0,Data4!AM$138)","v":0},{"$f":"IF(ISERROR(Data4!AN$138),0,Data4!AN$138)","v":0},{"$f":"IF(ISERROR(Data4!AO$138),0,Data4!AO$138)","v":0},{"$f":"IF(ISERROR(Data4!AP$138),0,Data4!AP$138)","v":0},{"$f":"IF(ISERROR(Data4!AQ$138),0,Data4!AQ$138)","v":0},{"$f":"IF(ISERROR(Data4!AR$138),0,Data4!AR$138)","v":0},{"$f":"IF(ISERROR(Data4!AS$138),0,Data4!AS$138)","v":0},{"$f":"IF(ISERROR(Data4!AT$138),0,Data4!AT$138)","v":0},{"$f":"IF(ISERROR(Data4!AU$138),0,Data4!AU$138)","v":0},{"$f":"IF(ISERROR(Data4!AV$138),0,Data4!AV$138)","v":0},{"$f":"IF(ISERROR(Data4!AW$138),0,Data4!AW$138)","v":0},{"$f":"IF(ISERROR(Data4!AX$138),0,Data4!AX$138)","v":0},{"$f":"IF(ISERROR(Data4!AY$138),0,Data4!AY$138)","v":0},{"$f":"IF(ISERROR(Data4!AZ$138),0,Data4!AZ$138)","v":0},{"$f":"IF(ISERROR(Data4!BA$138),0,Data4!BA$138)","v":0},{"$f":"IF(ISERROR(Data4!BB$138),0,Data4!BB$138)","v":0},{"$f":"IF(ISERROR(Data4!BC$138),0,Data4!BC$138)","v":0},{"$f":"IF(ISERROR(Data4!BD$138),0,Data4!BD$138)","v":0},{"$f":"IF(ISERROR(Data4!BE$138),0,Data4!BE$138)","v":0},{"$f":"IF(ISERROR(Data4!BF$138),0,Data4!BF$138)","v":0},{"$f":"IF(ISERROR(Data4!BG$138),0,Data4!BG$138)","v":0},{"$f":"IF(ISERROR(Data4!BH$138),0,Data4!BH$138)","v":0},{"$f":"IF(ISERROR(Data4!BI$138),0,Data4!BI$138)","v":0},{"$f":"IF(ISERROR(Data4!BJ$138),0,Data4!BJ$138)","v":0},{"$f":"IF(ISERROR(Data4!BK$138),0,Data4!BK$138)","v":0},{"$f":"IF(ISERROR(Data4!BL$138),0,Data4!BL$138)","v":0},{"$f":"IF(ISERROR(Data4!BM$138),0,Data4!BM$138)","v":0},{"$f":"IF(ISERROR(Data4!BN$138),0,Data4!BN$138)","v":0},{"$f":"IF(ISERROR(Data4!BO$138),0,Data4!BO$138)","v":0},{"$f":"IF(ISERROR(Data4!BP$138),0,Data4!BP$138)","v":0},{"$f":"IF(ISERROR(Data4!BQ$138),0,Data4!BQ$138)","v":0},{"$f":"IF(ISERROR(Data4!BR$138),0,Data4!BR$138)","v":0},{"$f":"IF(ISERROR(Data4!BS$138),0,Data4!BS$138)","v":0},{"$f":"IF(ISERROR(Data4!BT$138),0,Data4!BT$138)","v":0},{"$f":"IF(ISERROR(Data4!BU$138),0,Data4!BU$138)","v":0},{"$f":"IF(ISERROR(Data4!BV$138),0,Data4!BV$138)","v":0},{"$f":"IF(ISERROR(Data4!BW$138),0,Data4!BW$138)","v":0},{"$f":"IF(ISERROR(Data4!BX$138),0,Data4!BX$138)","v":0},{"$f":"IF(ISERROR(Data4!BY$138),0,Data4!BY$138)","v":0},{"$f":"IF(ISERROR(Data4!BZ$138),0,Data4!BZ$138)","v":0},{"$f":"IF(ISERROR(Data4!CA$138),0,Data4!CA$138)","v":0},{"$f":"IF(ISERROR(Data4!CB$138),0,Data4!CB$138)","v":0},{"$f":"IF(ISERROR(Data4!CC$138),0,Data4!CC$138)","v":0},{"$f":"IF(ISERROR(Data4!CD$138),0,Data4!CD$138)","v":0},{"$f":"IF(ISERROR(Data4!CE$138),0,Data4!CE$138)","v":0},{"$f":"IF(ISERROR(Data4!CF$138),0,Data4!CF$138)","v":0},{"$f":"IF(ISERROR(Data4!CG$138),0,Data4!CG$138)","v":0},{"$f":"IF(ISERROR(Data4!CH$138),0,Data4!CH$138)","v":0},{"$f":"IF(ISERROR(Data4!CI$138),0,Data4!CI$138)","v":0},{"$f":"IF(ISERROR(Data4!CJ$138),0,Data4!CJ$138)","v":0},{"$f":"IF(ISERROR(Data4!CK$138),0,Data4!CK$138)","v":0},{"$f":"IF(ISERROR(Data4!CL$138),0,Data4!CL$138)","v":0},{"$f":"IF(ISERROR(Data4!CM$138),0,Data4!CM$138)","v":0},{"$f":"IF(ISERROR(Data4!CN$138),0,Data4!CN$138)","v":0},{"$f":"IF(ISERROR(Data4!CO$138),0,Data4!CO$138)","v":0},{"$f":"IF(ISERROR(Data4!CP$138),0,Data4!CP$138)","v":0},{"$f":"IF(ISERROR(Data4!CQ$138),0,Data4!CQ$138)","v":0},{"$f":"IF(ISERROR(Data4!CR$138),0,Data4!CR$138)","v":0},{"$f":"IF(ISERROR(Data4!CS$138),0,Data4!CS$138)","v":0},{"$f":"IF(ISERROR(Data4!CT$138),0,Data4!CT$138)","v":0},{"$f":"IF(ISERROR(Data4!CU$138),0,Data4!CU$138)","v":0},{"$f":"IF(ISERROR(Data4!CV$138),0,Data4!CV$138)","v":0},{"$f":"IF(ISERROR(Data4!CW$138),0,Data4!CW$138)","v":0},{"$f":"IF(ISERROR(Data4!CX$138),0,Data4!CX$138)","v":0},{"$f":"IF(ISERROR(Data4!CY$138),0,Data4!CY$138)","v":0},{"$f":"IF(ISERROR(Data4!CZ$138),0,Data4!CZ$138)","v":0},{"$f":"IF(ISERROR(Data4!DA$138),0,Data4!DA$138)","v":0},{"$f":"IF(ISERROR(Data4!DB$138),0,Data4!DB$138)","v":0},{"$f":"IF(ISERROR(Data4!DC$138),0,Data4!DC$138)","v":0},{"$f":"IF(ISERROR(Data4!DD$138),0,Data4!DD$138)","v":0},{"$f":"IF(ISERROR(Data4!DE$138),0,Data4!DE$138)","v":0},{"$f":"IF(ISERROR(Data4!DF$138),0,Data4!DF$138)","v":0},{"$f":"IF(ISERROR(Data4!DG$138),0,Data4!DG$138)","v":0},{"$f":"IF(ISERROR(Data4!DH$138),0,Data4!DH$138)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$139","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$139),0,Data4!M$139)","v":0},{"$f":"IF(ISERROR(Data4!N$139),0,Data4!N$139)","v":0},{"$f":"IF(ISERROR(Data4!O$139),0,Data4!O$139)","v":0},{"$f":"IF(ISERROR(Data4!P$139),0,Data4!P$139)","v":0},{"$f":"IF(ISERROR(Data4!Q$139),0,Data4!Q$139)","v":0},{"$f":"IF(ISERROR(Data4!R$139),0,Data4!R$139)","v":0},{"$f":"IF(ISERROR(Data4!S$139),0,Data4!S$139)","v":0},{"$f":"IF(ISERROR(Data4!T$139),0,Data4!T$139)","v":0},{"$f":"IF(ISERROR(Data4!U$139),0,Data4!U$139)","v":0},{"$f":"IF(ISERROR(Data4!V$139),0,Data4!V$139)","v":0},{"$f":"IF(ISERROR(Data4!W$139),0,Data4!W$139)","v":0},{"$f":"IF(ISERROR(Data4!X$139),0,Data4!X$139)","v":0},{"$f":"IF(ISERROR(Data4!Y$139),0,Data4!Y$139)","v":0},{"$f":"IF(ISERROR(Data4!Z$139),0,Data4!Z$139)","v":0},{"$f":"IF(ISERROR(Data4!AA$139),0,Data4!AA$139)","v":0},{"$f":"IF(ISERROR(Data4!AB$139),0,Data4!AB$139)","v":0},{"$f":"IF(ISERROR(Data4!AC$139),0,Data4!AC$139)","v":0},{"$f":"IF(ISERROR(Data4!AD$139),0,Data4!AD$139)","v":0},{"$f":"IF(ISERROR(Data4!AE$139),0,Data4!AE$139)","v":0},{"$f":"IF(ISERROR(Data4!AF$139),0,Data4!AF$139)","v":0},{"$f":"IF(ISERROR(Data4!AG$139),0,Data4!AG$139)","v":0},{"$f":"IF(ISERROR(Data4!AH$139),0,Data4!AH$139)","v":0},{"$f":"IF(ISERROR(Data4!AI$139),0,Data4!AI$139)","v":0},{"$f":"IF(ISERROR(Data4!AJ$139),0,Data4!AJ$139)","v":0},{"$f":"IF(ISERROR(Data4!AK$139),0,Data4!AK$139)","v":0},{"$f":"IF(ISERROR(Data4!AL$139),0,Data4!AL$139)","v":0},{"$f":"IF(ISERROR(Data4!AM$139),0,Data4!AM$139)","v":0},{"$f":"IF(ISERROR(Data4!AN$139),0,Data4!AN$139)","v":0},{"$f":"IF(ISERROR(Data4!AO$139),0,Data4!AO$139)","v":0},{"$f":"IF(ISERROR(Data4!AP$139),0,Data4!AP$139)","v":0},{"$f":"IF(ISERROR(Data4!AQ$139),0,Data4!AQ$139)","v":0},{"$f":"IF(ISERROR(Data4!AR$139),0,Data4!AR$139)","v":0},{"$f":"IF(ISERROR(Data4!AS$139),0,Data4!AS$139)","v":0},{"$f":"IF(ISERROR(Data4!AT$139),0,Data4!AT$139)","v":0},{"$f":"IF(ISERROR(Data4!AU$139),0,Data4!AU$139)","v":0},{"$f":"IF(ISERROR(Data4!AV$139),0,Data4!AV$139)","v":0},{"$f":"IF(ISERROR(Data4!AW$139),0,Data4!AW$139)","v":0},{"$f":"IF(ISERROR(Data4!AX$139),0,Data4!AX$139)","v":0},{"$f":"IF(ISERROR(Data4!AY$139),0,Data4!AY$139)","v":0},{"$f":"IF(ISERROR(Data4!AZ$139),0,Data4!AZ$139)","v":0},{"$f":"IF(ISERROR(Data4!BA$139),0,Data4!BA$139)","v":0},{"$f":"IF(ISERROR(Data4!BB$139),0,Data4!BB$139)","v":0},{"$f":"IF(ISERROR(Data4!BC$139),0,Data4!BC$139)","v":0},{"$f":"IF(ISERROR(Data4!BD$139),0,Data4!BD$139)","v":0},{"$f":"IF(ISERROR(Data4!BE$139),0,Data4!BE$139)","v":0},{"$f":"IF(ISERROR(Data4!BF$139),0,Data4!BF$139)","v":0},{"$f":"IF(ISERROR(Data4!BG$139),0,Data4!BG$139)","v":0},{"$f":"IF(ISERROR(Data4!BH$139),0,Data4!BH$139)","v":0},{"$f":"IF(ISERROR(Data4!BI$139),0,Data4!BI$139)","v":0},{"$f":"IF(ISERROR(Data4!BJ$139),0,Data4!BJ$139)","v":0},{"$f":"IF(ISERROR(Data4!BK$139),0,Data4!BK$139)","v":0},{"$f":"IF(ISERROR(Data4!BL$139),0,Data4!BL$139)","v":0},{"$f":"IF(ISERROR(Data4!BM$139),0,Data4!BM$139)","v":0},{"$f":"IF(ISERROR(Data4!BN$139),0,Data4!BN$139)","v":0},{"$f":"IF(ISERROR(Data4!BO$139),0,Data4!BO$139)","v":0},{"$f":"IF(ISERROR(Data4!BP$139),0,Data4!BP$139)","v":0},{"$f":"IF(ISERROR(Data4!BQ$139),0,Data4!BQ$139)","v":0},{"$f":"IF(ISERROR(Data4!BR$139),0,Data4!BR$139)","v":0},{"$f":"IF(ISERROR(Data4!BS$139),0,Data4!BS$139)","v":0},{"$f":"IF(ISERROR(Data4!BT$139),0,Data4!BT$139)","v":0},{"$f":"IF(ISERROR(Data4!BU$139),0,Data4!BU$139)","v":0},{"$f":"IF(ISERROR(Data4!BV$139),0,Data4!BV$139)","v":0},{"$f":"IF(ISERROR(Data4!BW$139),0,Data4!BW$139)","v":0},{"$f":"IF(ISERROR(Data4!BX$139),0,Data4!BX$139)","v":0},{"$f":"IF(ISERROR(Data4!BY$139),0,Data4!BY$139)","v":0},{"$f":"IF(ISERROR(Data4!BZ$139),0,Data4!BZ$139)","v":0},{"$f":"IF(ISERROR(Data4!CA$139),0,Data4!CA$139)","v":0},{"$f":"IF(ISERROR(Data4!CB$139),0,Data4!CB$139)","v":0},{"$f":"IF(ISERROR(Data4!CC$139),0,Data4!CC$139)","v":0},{"$f":"IF(ISERROR(Data4!CD$139),0,Data4!CD$139)","v":0},{"$f":"IF(ISERROR(Data4!CE$139),0,Data4!CE$139)","v":0},{"$f":"IF(ISERROR(Data4!CF$139),0,Data4!CF$139)","v":0},{"$f":"IF(ISERROR(Data4!CG$139),0,Data4!CG$139)","v":0},{"$f":"IF(ISERROR(Data4!CH$139),0,Data4!CH$139)","v":0},{"$f":"IF(ISERROR(Data4!CI$139),0,Data4!CI$139)","v":0},{"$f":"IF(ISERROR(Data4!CJ$139),0,Data4!CJ$139)","v":0},{"$f":"IF(ISERROR(Data4!CK$139),0,Data4!CK$139)","v":0},{"$f":"IF(ISERROR(Data4!CL$139),0,Data4!CL$139)","v":0},{"$f":"IF(ISERROR(Data4!CM$139),0,Data4!CM$139)","v":0},{"$f":"IF(ISERROR(Data4!CN$139),0,Data4!CN$139)","v":0},{"$f":"IF(ISERROR(Data4!CO$139),0,Data4!CO$139)","v":0},{"$f":"IF(ISERROR(Data4!CP$139),0,Data4!CP$139)","v":0},{"$f":"IF(ISERROR(Data4!CQ$139),0,Data4!CQ$139)","v":0},{"$f":"IF(ISERROR(Data4!CR$139),0,Data4!CR$139)","v":0},{"$f":"IF(ISERROR(Data4!CS$139),0,Data4!CS$139)","v":0},{"$f":"IF(ISERROR(Data4!CT$139),0,Data4!CT$139)","v":0},{"$f":"IF(ISERROR(Data4!CU$139),0,Data4!CU$139)","v":0},{"$f":"IF(ISERROR(Data4!CV$139),0,Data4!CV$139)","v":0},{"$f":"IF(ISERROR(Data4!CW$139),0,Data4!CW$139)","v":0},{"$f":"IF(ISERROR(Data4!CX$139),0,Data4!CX$139)","v":0},{"$f":"IF(ISERROR(Data4!CY$139),0,Data4!CY$139)","v":0},{"$f":"IF(ISERROR(Data4!CZ$139),0,Data4!CZ$139)","v":0},{"$f":"IF(ISERROR(Data4!DA$139),0,Data4!DA$139)","v":0},{"$f":"IF(ISERROR(Data4!DB$139),0,Data4!DB$139)","v":0},{"$f":"IF(ISERROR(Data4!DC$139),0,Data4!DC$139)","v":0},{"$f":"IF(ISERROR(Data4!DD$139),0,Data4!DD$139)","v":0},{"$f":"IF(ISERROR(Data4!DE$139),0,Data4!DE$139)","v":0},{"$f":"IF(ISERROR(Data4!DF$139),0,Data4!DF$139)","v":0},{"$f":"IF(ISERROR(Data4!DG$139),0,Data4!DG$139)","v":0},{"$f":"IF(ISERROR(Data4!DH$139),0,Data4!DH$139)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$140","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$140),0,Data4!M$140)","v":0},{"$f":"IF(ISERROR(Data4!N$140),0,Data4!N$140)","v":0},{"$f":"IF(ISERROR(Data4!O$140),0,Data4!O$140)","v":0},{"$f":"IF(ISERROR(Data4!P$140),0,Data4!P$140)","v":0},{"$f":"IF(ISERROR(Data4!Q$140),0,Data4!Q$140)","v":0},{"$f":"IF(ISERROR(Data4!R$140),0,Data4!R$140)","v":0},{"$f":"IF(ISERROR(Data4!S$140),0,Data4!S$140)","v":0},{"$f":"IF(ISERROR(Data4!T$140),0,Data4!T$140)","v":0},{"$f":"IF(ISERROR(Data4!U$140),0,Data4!U$140)","v":0},{"$f":"IF(ISERROR(Data4!V$140),0,Data4!V$140)","v":0},{"$f":"IF(ISERROR(Data4!W$140),0,Data4!W$140)","v":0},{"$f":"IF(ISERROR(Data4!X$140),0,Data4!X$140)","v":0},{"$f":"IF(ISERROR(Data4!Y$140),0,Data4!Y$140)","v":0},{"$f":"IF(ISERROR(Data4!Z$140),0,Data4!Z$140)","v":0},{"$f":"IF(ISERROR(Data4!AA$140),0,Data4!AA$140)","v":0},{"$f":"IF(ISERROR(Data4!AB$140),0,Data4!AB$140)","v":0},{"$f":"IF(ISERROR(Data4!AC$140),0,Data4!AC$140)","v":0},{"$f":"IF(ISERROR(Data4!AD$140),0,Data4!AD$140)","v":0},{"$f":"IF(ISERROR(Data4!AE$140),0,Data4!AE$140)","v":0},{"$f":"IF(ISERROR(Data4!AF$140),0,Data4!AF$140)","v":0},{"$f":"IF(ISERROR(Data4!AG$140),0,Data4!AG$140)","v":0},{"$f":"IF(ISERROR(Data4!AH$140),0,Data4!AH$140)","v":0},{"$f":"IF(ISERROR(Data4!AI$140),0,Data4!AI$140)","v":0},{"$f":"IF(ISERROR(Data4!AJ$140),0,Data4!AJ$140)","v":0},{"$f":"IF(ISERROR(Data4!AK$140),0,Data4!AK$140)","v":0},{"$f":"IF(ISERROR(Data4!AL$140),0,Data4!AL$140)","v":0},{"$f":"IF(ISERROR(Data4!AM$140),0,Data4!AM$140)","v":0},{"$f":"IF(ISERROR(Data4!AN$140),0,Data4!AN$140)","v":0},{"$f":"IF(ISERROR(Data4!AO$140),0,Data4!AO$140)","v":0},{"$f":"IF(ISERROR(Data4!AP$140),0,Data4!AP$140)","v":0},{"$f":"IF(ISERROR(Data4!AQ$140),0,Data4!AQ$140)","v":0},{"$f":"IF(ISERROR(Data4!AR$140),0,Data4!AR$140)","v":0},{"$f":"IF(ISERROR(Data4!AS$140),0,Data4!AS$140)","v":0},{"$f":"IF(ISERROR(Data4!AT$140),0,Data4!AT$140)","v":0},{"$f":"IF(ISERROR(Data4!AU$140),0,Data4!AU$140)","v":0},{"$f":"IF(ISERROR(Data4!AV$140),0,Data4!AV$140)","v":0},{"$f":"IF(ISERROR(Data4!AW$140),0,Data4!AW$140)","v":0},{"$f":"IF(ISERROR(Data4!AX$140),0,Data4!AX$140)","v":0},{"$f":"IF(ISERROR(Data4!AY$140),0,Data4!AY$140)","v":0},{"$f":"IF(ISERROR(Data4!AZ$140),0,Data4!AZ$140)","v":0},{"$f":"IF(ISERROR(Data4!BA$140),0,Data4!BA$140)","v":0},{"$f":"IF(ISERROR(Data4!BB$140),0,Data4!BB$140)","v":0},{"$f":"IF(ISERROR(Data4!BC$140),0,Data4!BC$140)","v":0},{"$f":"IF(ISERROR(Data4!BD$140),0,Data4!BD$140)","v":0},{"$f":"IF(ISERROR(Data4!BE$140),0,Data4!BE$140)","v":0},{"$f":"IF(ISERROR(Data4!BF$140),0,Data4!BF$140)","v":0},{"$f":"IF(ISERROR(Data4!BG$140),0,Data4!BG$140)","v":0},{"$f":"IF(ISERROR(Data4!BH$140),0,Data4!BH$140)","v":0},{"$f":"IF(ISERROR(Data4!BI$140),0,Data4!BI$140)","v":0},{"$f":"IF(ISERROR(Data4!BJ$140),0,Data4!BJ$140)","v":0},{"$f":"IF(ISERROR(Data4!BK$140),0,Data4!BK$140)","v":0},{"$f":"IF(ISERROR(Data4!BL$140),0,Data4!BL$140)","v":0},{"$f":"IF(ISERROR(Data4!BM$140),0,Data4!BM$140)","v":0},{"$f":"IF(ISERROR(Data4!BN$140),0,Data4!BN$140)","v":0},{"$f":"IF(ISERROR(Data4!BO$140),0,Data4!BO$140)","v":0},{"$f":"IF(ISERROR(Data4!BP$140),0,Data4!BP$140)","v":0},{"$f":"IF(ISERROR(Data4!BQ$140),0,Data4!BQ$140)","v":0},{"$f":"IF(ISERROR(Data4!BR$140),0,Data4!BR$140)","v":0},{"$f":"IF(ISERROR(Data4!BS$140),0,Data4!BS$140)","v":0},{"$f":"IF(ISERROR(Data4!BT$140),0,Data4!BT$140)","v":0},{"$f":"IF(ISERROR(Data4!BU$140),0,Data4!BU$140)","v":0},{"$f":"IF(ISERROR(Data4!BV$140),0,Data4!BV$140)","v":0},{"$f":"IF(ISERROR(Data4!BW$140),0,Data4!BW$140)","v":0},{"$f":"IF(ISERROR(Data4!BX$140),0,Data4!BX$140)","v":0},{"$f":"IF(ISERROR(Data4!BY$140),0,Data4!BY$140)","v":0},{"$f":"IF(ISERROR(Data4!BZ$140),0,Data4!BZ$140)","v":0},{"$f":"IF(ISERROR(Data4!CA$140),0,Data4!CA$140)","v":0},{"$f":"IF(ISERROR(Data4!CB$140),0,Data4!CB$140)","v":0},{"$f":"IF(ISERROR(Data4!CC$140),0,Data4!CC$140)","v":0},{"$f":"IF(ISERROR(Data4!CD$140),0,Data4!CD$140)","v":0},{"$f":"IF(ISERROR(Data4!CE$140),0,Data4!CE$140)","v":0},{"$f":"IF(ISERROR(Data4!CF$140),0,Data4!CF$140)","v":0},{"$f":"IF(ISERROR(Data4!CG$140),0,Data4!CG$140)","v":0},{"$f":"IF(ISERROR(Data4!CH$140),0,Data4!CH$140)","v":0},{"$f":"IF(ISERROR(Data4!CI$140),0,Data4!CI$140)","v":0},{"$f":"IF(ISERROR(Data4!CJ$140),0,Data4!CJ$140)","v":0},{"$f":"IF(ISERROR(Data4!CK$140),0,Data4!CK$140)","v":0},{"$f":"IF(ISERROR(Data4!CL$140),0,Data4!CL$140)","v":0},{"$f":"IF(ISERROR(Data4!CM$140),0,Data4!CM$140)","v":0},{"$f":"IF(ISERROR(Data4!CN$140),0,Data4!CN$140)","v":0},{"$f":"IF(ISERROR(Data4!CO$140),0,Data4!CO$140)","v":0},{"$f":"IF(ISERROR(Data4!CP$140),0,Data4!CP$140)","v":0},{"$f":"IF(ISERROR(Data4!CQ$140),0,Data4!CQ$140)","v":0},{"$f":"IF(ISERROR(Data4!CR$140),0,Data4!CR$140)","v":0},{"$f":"IF(ISERROR(Data4!CS$140),0,Data4!CS$140)","v":0},{"$f":"IF(ISERROR(Data4!CT$140),0,Data4!CT$140)","v":0},{"$f":"IF(ISERROR(Data4!CU$140),0,Data4!CU$140)","v":0},{"$f":"IF(ISERROR(Data4!CV$140),0,Data4!CV$140)","v":0},{"$f":"IF(ISERROR(Data4!CW$140),0,Data4!CW$140)","v":0},{"$f":"IF(ISERROR(Data4!CX$140),0,Data4!CX$140)","v":0},{"$f":"IF(ISERROR(Data4!CY$140),0,Data4!CY$140)","v":0},{"$f":"IF(ISERROR(Data4!CZ$140),0,Data4!CZ$140)","v":0},{"$f":"IF(ISERROR(Data4!DA$140),0,Data4!DA$140)","v":0},{"$f":"IF(ISERROR(Data4!DB$140),0,Data4!DB$140)","v":0},{"$f":"IF(ISERROR(Data4!DC$140),0,Data4!DC$140)","v":0},{"$f":"IF(ISERROR(Data4!DD$140),0,Data4!DD$140)","v":0},{"$f":"IF(ISERROR(Data4!DE$140),0,Data4!DE$140)","v":0},{"$f":"IF(ISERROR(Data4!DF$140),0,Data4!DF$140)","v":0},{"$f":"IF(ISERROR(Data4!DG$140),0,Data4!DG$140)","v":0},{"$f":"IF(ISERROR(Data4!DH$140),0,Data4!DH$140)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$141","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$141),0,Data4!M$141)","v":0},{"$f":"IF(ISERROR(Data4!N$141),0,Data4!N$141)","v":0},{"$f":"IF(ISERROR(Data4!O$141),0,Data4!O$141)","v":0},{"$f":"IF(ISERROR(Data4!P$141),0,Data4!P$141)","v":0},{"$f":"IF(ISERROR(Data4!Q$141),0,Data4!Q$141)","v":0},{"$f":"IF(ISERROR(Data4!R$141),0,Data4!R$141)","v":0},{"$f":"IF(ISERROR(Data4!S$141),0,Data4!S$141)","v":0},{"$f":"IF(ISERROR(Data4!T$141),0,Data4!T$141)","v":0},{"$f":"IF(ISERROR(Data4!U$141),0,Data4!U$141)","v":0},{"$f":"IF(ISERROR(Data4!V$141),0,Data4!V$141)","v":0},{"$f":"IF(ISERROR(Data4!W$141),0,Data4!W$141)","v":0},{"$f":"IF(ISERROR(Data4!X$141),0,Data4!X$141)","v":0},{"$f":"IF(ISERROR(Data4!Y$141),0,Data4!Y$141)","v":0},{"$f":"IF(ISERROR(Data4!Z$141),0,Data4!Z$141)","v":0},{"$f":"IF(ISERROR(Data4!AA$141),0,Data4!AA$141)","v":0},{"$f":"IF(ISERROR(Data4!AB$141),0,Data4!AB$141)","v":0},{"$f":"IF(ISERROR(Data4!AC$141),0,Data4!AC$141)","v":0},{"$f":"IF(ISERROR(Data4!AD$141),0,Data4!AD$141)","v":0},{"$f":"IF(ISERROR(Data4!AE$141),0,Data4!AE$141)","v":0},{"$f":"IF(ISERROR(Data4!AF$141),0,Data4!AF$141)","v":0},{"$f":"IF(ISERROR(Data4!AG$141),0,Data4!AG$141)","v":0},{"$f":"IF(ISERROR(Data4!AH$141),0,Data4!AH$141)","v":0},{"$f":"IF(ISERROR(Data4!AI$141),0,Data4!AI$141)","v":0},{"$f":"IF(ISERROR(Data4!AJ$141),0,Data4!AJ$141)","v":0},{"$f":"IF(ISERROR(Data4!AK$141),0,Data4!AK$141)","v":0},{"$f":"IF(ISERROR(Data4!AL$141),0,Data4!AL$141)","v":0},{"$f":"IF(ISERROR(Data4!AM$141),0,Data4!AM$141)","v":0},{"$f":"IF(ISERROR(Data4!AN$141),0,Data4!AN$141)","v":0},{"$f":"IF(ISERROR(Data4!AO$141),0,Data4!AO$141)","v":0},{"$f":"IF(ISERROR(Data4!AP$141),0,Data4!AP$141)","v":0},{"$f":"IF(ISERROR(Data4!AQ$141),0,Data4!AQ$141)","v":0},{"$f":"IF(ISERROR(Data4!AR$141),0,Data4!AR$141)","v":0},{"$f":"IF(ISERROR(Data4!AS$141),0,Data4!AS$141)","v":0},{"$f":"IF(ISERROR(Data4!AT$141),0,Data4!AT$141)","v":0},{"$f":"IF(ISERROR(Data4!AU$141),0,Data4!AU$141)","v":0},{"$f":"IF(ISERROR(Data4!AV$141),0,Data4!AV$141)","v":0},{"$f":"IF(ISERROR(Data4!AW$141),0,Data4!AW$141)","v":0},{"$f":"IF(ISERROR(Data4!AX$141),0,Data4!AX$141)","v":0},{"$f":"IF(ISERROR(Data4!AY$141),0,Data4!AY$141)","v":0},{"$f":"IF(ISERROR(Data4!AZ$141),0,Data4!AZ$141)","v":0},{"$f":"IF(ISERROR(Data4!BA$141),0,Data4!BA$141)","v":0},{"$f":"IF(ISERROR(Data4!BB$141),0,Data4!BB$141)","v":0},{"$f":"IF(ISERROR(Data4!BC$141),0,Data4!BC$141)","v":0},{"$f":"IF(ISERROR(Data4!BD$141),0,Data4!BD$141)","v":0},{"$f":"IF(ISERROR(Data4!BE$141),0,Data4!BE$141)","v":0},{"$f":"IF(ISERROR(Data4!BF$141),0,Data4!BF$141)","v":0},{"$f":"IF(ISERROR(Data4!BG$141),0,Data4!BG$141)","v":0},{"$f":"IF(ISERROR(Data4!BH$141),0,Data4!BH$141)","v":0},{"$f":"IF(ISERROR(Data4!BI$141),0,Data4!BI$141)","v":0},{"$f":"IF(ISERROR(Data4!BJ$141),0,Data4!BJ$141)","v":0},{"$f":"IF(ISERROR(Data4!BK$141),0,Data4!BK$141)","v":0},{"$f":"IF(ISERROR(Data4!BL$141),0,Data4!BL$141)","v":0},{"$f":"IF(ISERROR(Data4!BM$141),0,Data4!BM$141)","v":0},{"$f":"IF(ISERROR(Data4!BN$141),0,Data4!BN$141)","v":0},{"$f":"IF(ISERROR(Data4!BO$141),0,Data4!BO$141)","v":0},{"$f":"IF(ISERROR(Data4!BP$141),0,Data4!BP$141)","v":0},{"$f":"IF(ISERROR(Data4!BQ$141),0,Data4!BQ$141)","v":0},{"$f":"IF(ISERROR(Data4!BR$141),0,Data4!BR$141)","v":0},{"$f":"IF(ISERROR(Data4!BS$141),0,Data4!BS$141)","v":0},{"$f":"IF(ISERROR(Data4!BT$141),0,Data4!BT$141)","v":0},{"$f":"IF(ISERROR(Data4!BU$141),0,Data4!BU$141)","v":0},{"$f":"IF(ISERROR(Data4!BV$141),0,Data4!BV$141)","v":0},{"$f":"IF(ISERROR(Data4!BW$141),0,Data4!BW$141)","v":0},{"$f":"IF(ISERROR(Data4!BX$141),0,Data4!BX$141)","v":0},{"$f":"IF(ISERROR(Data4!BY$141),0,Data4!BY$141)","v":0},{"$f":"IF(ISERROR(Data4!BZ$141),0,Data4!BZ$141)","v":0},{"$f":"IF(ISERROR(Data4!CA$141),0,Data4!CA$141)","v":0},{"$f":"IF(ISERROR(Data4!CB$141),0,Data4!CB$141)","v":0},{"$f":"IF(ISERROR(Data4!CC$141),0,Data4!CC$141)","v":0},{"$f":"IF(ISERROR(Data4!CD$141),0,Data4!CD$141)","v":0},{"$f":"IF(ISERROR(Data4!CE$141),0,Data4!CE$141)","v":0},{"$f":"IF(ISERROR(Data4!CF$141),0,Data4!CF$141)","v":0},{"$f":"IF(ISERROR(Data4!CG$141),0,Data4!CG$141)","v":0},{"$f":"IF(ISERROR(Data4!CH$141),0,Data4!CH$141)","v":0},{"$f":"IF(ISERROR(Data4!CI$141),0,Data4!CI$141)","v":0},{"$f":"IF(ISERROR(Data4!CJ$141),0,Data4!CJ$141)","v":0},{"$f":"IF(ISERROR(Data4!CK$141),0,Data4!CK$141)","v":0},{"$f":"IF(ISERROR(Data4!CL$141),0,Data4!CL$141)","v":0},{"$f":"IF(ISERROR(Data4!CM$141),0,Data4!CM$141)","v":0},{"$f":"IF(ISERROR(Data4!CN$141),0,Data4!CN$141)","v":0},{"$f":"IF(ISERROR(Data4!CO$141),0,Data4!CO$141)","v":0},{"$f":"IF(ISERROR(Data4!CP$141),0,Data4!CP$141)","v":0},{"$f":"IF(ISERROR(Data4!CQ$141),0,Data4!CQ$141)","v":0},{"$f":"IF(ISERROR(Data4!CR$141),0,Data4!CR$141)","v":0},{"$f":"IF(ISERROR(Data4!CS$141),0,Data4!CS$141)","v":0},{"$f":"IF(ISERROR(Data4!CT$141),0,Data4!CT$141)","v":0},{"$f":"IF(ISERROR(Data4!CU$141),0,Data4!CU$141)","v":0},{"$f":"IF(ISERROR(Data4!CV$141),0,Data4!CV$141)","v":0},{"$f":"IF(ISERROR(Data4!CW$141),0,Data4!CW$141)","v":0},{"$f":"IF(ISERROR(Data4!CX$141),0,Data4!CX$141)","v":0},{"$f":"IF(ISERROR(Data4!CY$141),0,Data4!CY$141)","v":0},{"$f":"IF(ISERROR(Data4!CZ$141),0,Data4!CZ$141)","v":0},{"$f":"IF(ISERROR(Data4!DA$141),0,Data4!DA$141)","v":0},{"$f":"IF(ISERROR(Data4!DB$141),0,Data4!DB$141)","v":0},{"$f":"IF(ISERROR(Data4!DC$141),0,Data4!DC$141)","v":0},{"$f":"IF(ISERROR(Data4!DD$141),0,Data4!DD$141)","v":0},{"$f":"IF(ISERROR(Data4!DE$141),0,Data4!DE$141)","v":0},{"$f":"IF(ISERROR(Data4!DF$141),0,Data4!DF$141)","v":0},{"$f":"IF(ISERROR(Data4!DG$141),0,Data4!DG$141)","v":0},{"$f":"IF(ISERROR(Data4!DH$141),0,Data4!DH$141)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$142","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$142),0,Data4!M$142)","v":0},{"$f":"IF(ISERROR(Data4!N$142),0,Data4!N$142)","v":0},{"$f":"IF(ISERROR(Data4!O$142),0,Data4!O$142)","v":0},{"$f":"IF(ISERROR(Data4!P$142),0,Data4!P$142)","v":0},{"$f":"IF(ISERROR(Data4!Q$142),0,Data4!Q$142)","v":0},{"$f":"IF(ISERROR(Data4!R$142),0,Data4!R$142)","v":0},{"$f":"IF(ISERROR(Data4!S$142),0,Data4!S$142)","v":0},{"$f":"IF(ISERROR(Data4!T$142),0,Data4!T$142)","v":0},{"$f":"IF(ISERROR(Data4!U$142),0,Data4!U$142)","v":0},{"$f":"IF(ISERROR(Data4!V$142),0,Data4!V$142)","v":0},{"$f":"IF(ISERROR(Data4!W$142),0,Data4!W$142)","v":0},{"$f":"IF(ISERROR(Data4!X$142),0,Data4!X$142)","v":0},{"$f":"IF(ISERROR(Data4!Y$142),0,Data4!Y$142)","v":0},{"$f":"IF(ISERROR(Data4!Z$142),0,Data4!Z$142)","v":0},{"$f":"IF(ISERROR(Data4!AA$142),0,Data4!AA$142)","v":0},{"$f":"IF(ISERROR(Data4!AB$142),0,Data4!AB$142)","v":0},{"$f":"IF(ISERROR(Data4!AC$142),0,Data4!AC$142)","v":0},{"$f":"IF(ISERROR(Data4!AD$142),0,Data4!AD$142)","v":0},{"$f":"IF(ISERROR(Data4!AE$142),0,Data4!AE$142)","v":0},{"$f":"IF(ISERROR(Data4!AF$142),0,Data4!AF$142)","v":0},{"$f":"IF(ISERROR(Data4!AG$142),0,Data4!AG$142)","v":0},{"$f":"IF(ISERROR(Data4!AH$142),0,Data4!AH$142)","v":0},{"$f":"IF(ISERROR(Data4!AI$142),0,Data4!AI$142)","v":0},{"$f":"IF(ISERROR(Data4!AJ$142),0,Data4!AJ$142)","v":0},{"$f":"IF(ISERROR(Data4!AK$142),0,Data4!AK$142)","v":0},{"$f":"IF(ISERROR(Data4!AL$142),0,Data4!AL$142)","v":0},{"$f":"IF(ISERROR(Data4!AM$142),0,Data4!AM$142)","v":0},{"$f":"IF(ISERROR(Data4!AN$142),0,Data4!AN$142)","v":0},{"$f":"IF(ISERROR(Data4!AO$142),0,Data4!AO$142)","v":0},{"$f":"IF(ISERROR(Data4!AP$142),0,Data4!AP$142)","v":0},{"$f":"IF(ISERROR(Data4!AQ$142),0,Data4!AQ$142)","v":0},{"$f":"IF(ISERROR(Data4!AR$142),0,Data4!AR$142)","v":0},{"$f":"IF(ISERROR(Data4!AS$142),0,Data4!AS$142)","v":0},{"$f":"IF(ISERROR(Data4!AT$142),0,Data4!AT$142)","v":0},{"$f":"IF(ISERROR(Data4!AU$142),0,Data4!AU$142)","v":0},{"$f":"IF(ISERROR(Data4!AV$142),0,Data4!AV$142)","v":0},{"$f":"IF(ISERROR(Data4!AW$142),0,Data4!AW$142)","v":0},{"$f":"IF(ISERROR(Data4!AX$142),0,Data4!AX$142)","v":0},{"$f":"IF(ISERROR(Data4!AY$142),0,Data4!AY$142)","v":0},{"$f":"IF(ISERROR(Data4!AZ$142),0,Data4!AZ$142)","v":0},{"$f":"IF(ISERROR(Data4!BA$142),0,Data4!BA$142)","v":0},{"$f":"IF(ISERROR(Data4!BB$142),0,Data4!BB$142)","v":0},{"$f":"IF(ISERROR(Data4!BC$142),0,Data4!BC$142)","v":0},{"$f":"IF(ISERROR(Data4!BD$142),0,Data4!BD$142)","v":0},{"$f":"IF(ISERROR(Data4!BE$142),0,Data4!BE$142)","v":0},{"$f":"IF(ISERROR(Data4!BF$142),0,Data4!BF$142)","v":0},{"$f":"IF(ISERROR(Data4!BG$142),0,Data4!BG$142)","v":0},{"$f":"IF(ISERROR(Data4!BH$142),0,Data4!BH$142)","v":0},{"$f":"IF(ISERROR(Data4!BI$142),0,Data4!BI$142)","v":0},{"$f":"IF(ISERROR(Data4!BJ$142),0,Data4!BJ$142)","v":0},{"$f":"IF(ISERROR(Data4!BK$142),0,Data4!BK$142)","v":0},{"$f":"IF(ISERROR(Data4!BL$142),0,Data4!BL$142)","v":0},{"$f":"IF(ISERROR(Data4!BM$142),0,Data4!BM$142)","v":0},{"$f":"IF(ISERROR(Data4!BN$142),0,Data4!BN$142)","v":0},{"$f":"IF(ISERROR(Data4!BO$142),0,Data4!BO$142)","v":0},{"$f":"IF(ISERROR(Data4!BP$142),0,Data4!BP$142)","v":0},{"$f":"IF(ISERROR(Data4!BQ$142),0,Data4!BQ$142)","v":0},{"$f":"IF(ISERROR(Data4!BR$142),0,Data4!BR$142)","v":0},{"$f":"IF(ISERROR(Data4!BS$142),0,Data4!BS$142)","v":0},{"$f":"IF(ISERROR(Data4!BT$142),0,Data4!BT$142)","v":0},{"$f":"IF(ISERROR(Data4!BU$142),0,Data4!BU$142)","v":0},{"$f":"IF(ISERROR(Data4!BV$142),0,Data4!BV$142)","v":0},{"$f":"IF(ISERROR(Data4!BW$142),0,Data4!BW$142)","v":0},{"$f":"IF(ISERROR(Data4!BX$142),0,Data4!BX$142)","v":0},{"$f":"IF(ISERROR(Data4!BY$142),0,Data4!BY$142)","v":0},{"$f":"IF(ISERROR(Data4!BZ$142),0,Data4!BZ$142)","v":0},{"$f":"IF(ISERROR(Data4!CA$142),0,Data4!CA$142)","v":0},{"$f":"IF(ISERROR(Data4!CB$142),0,Data4!CB$142)","v":0},{"$f":"IF(ISERROR(Data4!CC$142),0,Data4!CC$142)","v":0},{"$f":"IF(ISERROR(Data4!CD$142),0,Data4!CD$142)","v":0},{"$f":"IF(ISERROR(Data4!CE$142),0,Data4!CE$142)","v":0},{"$f":"IF(ISERROR(Data4!CF$142),0,Data4!CF$142)","v":0},{"$f":"IF(ISERROR(Data4!CG$142),0,Data4!CG$142)","v":0},{"$f":"IF(ISERROR(Data4!CH$142),0,Data4!CH$142)","v":0},{"$f":"IF(ISERROR(Data4!CI$142),0,Data4!CI$142)","v":0},{"$f":"IF(ISERROR(Data4!CJ$142),0,Data4!CJ$142)","v":0},{"$f":"IF(ISERROR(Data4!CK$142),0,Data4!CK$142)","v":0},{"$f":"IF(ISERROR(Data4!CL$142),0,Data4!CL$142)","v":0},{"$f":"IF(ISERROR(Data4!CM$142),0,Data4!CM$142)","v":0},{"$f":"IF(ISERROR(Data4!CN$142),0,Data4!CN$142)","v":0},{"$f":"IF(ISERROR(Data4!CO$142),0,Data4!CO$142)","v":0},{"$f":"IF(ISERROR(Data4!CP$142),0,Data4!CP$142)","v":0},{"$f":"IF(ISERROR(Data4!CQ$142),0,Data4!CQ$142)","v":0},{"$f":"IF(ISERROR(Data4!CR$142),0,Data4!CR$142)","v":0},{"$f":"IF(ISERROR(Data4!CS$142),0,Data4!CS$142)","v":0},{"$f":"IF(ISERROR(Data4!CT$142),0,Data4!CT$142)","v":0},{"$f":"IF(ISERROR(Data4!CU$142),0,Data4!CU$142)","v":0},{"$f":"IF(ISERROR(Data4!CV$142),0,Data4!CV$142)","v":0},{"$f":"IF(ISERROR(Data4!CW$142),0,Data4!CW$142)","v":0},{"$f":"IF(ISERROR(Data4!CX$142),0,Data4!CX$142)","v":0},{"$f":"IF(ISERROR(Data4!CY$142),0,Data4!CY$142)","v":0},{"$f":"IF(ISERROR(Data4!CZ$142),0,Data4!CZ$142)","v":0},{"$f":"IF(ISERROR(Data4!DA$142),0,Data4!DA$142)","v":0},{"$f":"IF(ISERROR(Data4!DB$142),0,Data4!DB$142)","v":0},{"$f":"IF(ISERROR(Data4!DC$142),0,Data4!DC$142)","v":0},{"$f":"IF(ISERROR(Data4!DD$142),0,Data4!DD$142)","v":0},{"$f":"IF(ISERROR(Data4!DE$142),0,Data4!DE$142)","v":0},{"$f":"IF(ISERROR(Data4!DF$142),0,Data4!DF$142)","v":0},{"$f":"IF(ISERROR(Data4!DG$142),0,Data4!DG$142)","v":0},{"$f":"IF(ISERROR(Data4!DH$142),0,Data4!DH$142)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$143","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$143),0,Data4!M$143)","v":0},{"$f":"IF(ISERROR(Data4!N$143),0,Data4!N$143)","v":0},{"$f":"IF(ISERROR(Data4!O$143),0,Data4!O$143)","v":0},{"$f":"IF(ISERROR(Data4!P$143),0,Data4!P$143)","v":0},{"$f":"IF(ISERROR(Data4!Q$143),0,Data4!Q$143)","v":0},{"$f":"IF(ISERROR(Data4!R$143),0,Data4!R$143)","v":0},{"$f":"IF(ISERROR(Data4!S$143),0,Data4!S$143)","v":0},{"$f":"IF(ISERROR(Data4!T$143),0,Data4!T$143)","v":0},{"$f":"IF(ISERROR(Data4!U$143),0,Data4!U$143)","v":0},{"$f":"IF(ISERROR(Data4!V$143),0,Data4!V$143)","v":0},{"$f":"IF(ISERROR(Data4!W$143),0,Data4!W$143)","v":0},{"$f":"IF(ISERROR(Data4!X$143),0,Data4!X$143)","v":0},{"$f":"IF(ISERROR(Data4!Y$143),0,Data4!Y$143)","v":0},{"$f":"IF(ISERROR(Data4!Z$143),0,Data4!Z$143)","v":0},{"$f":"IF(ISERROR(Data4!AA$143),0,Data4!AA$143)","v":0},{"$f":"IF(ISERROR(Data4!AB$143),0,Data4!AB$143)","v":0},{"$f":"IF(ISERROR(Data4!AC$143),0,Data4!AC$143)","v":0},{"$f":"IF(ISERROR(Data4!AD$143),0,Data4!AD$143)","v":0},{"$f":"IF(ISERROR(Data4!AE$143),0,Data4!AE$143)","v":0},{"$f":"IF(ISERROR(Data4!AF$143),0,Data4!AF$143)","v":0},{"$f":"IF(ISERROR(Data4!AG$143),0,Data4!AG$143)","v":0},{"$f":"IF(ISERROR(Data4!AH$143),0,Data4!AH$143)","v":0},{"$f":"IF(ISERROR(Data4!AI$143),0,Data4!AI$143)","v":0},{"$f":"IF(ISERROR(Data4!AJ$143),0,Data4!AJ$143)","v":0},{"$f":"IF(ISERROR(Data4!AK$143),0,Data4!AK$143)","v":0},{"$f":"IF(ISERROR(Data4!AL$143),0,Data4!AL$143)","v":0},{"$f":"IF(ISERROR(Data4!AM$143),0,Data4!AM$143)","v":0},{"$f":"IF(ISERROR(Data4!AN$143),0,Data4!AN$143)","v":0},{"$f":"IF(ISERROR(Data4!AO$143),0,Data4!AO$143)","v":0},{"$f":"IF(ISERROR(Data4!AP$143),0,Data4!AP$143)","v":0},{"$f":"IF(ISERROR(Data4!AQ$143),0,Data4!AQ$143)","v":0},{"$f":"IF(ISERROR(Data4!AR$143),0,Data4!AR$143)","v":0},{"$f":"IF(ISERROR(Data4!AS$143),0,Data4!AS$143)","v":0},{"$f":"IF(ISERROR(Data4!AT$143),0,Data4!AT$143)","v":0},{"$f":"IF(ISERROR(Data4!AU$143),0,Data4!AU$143)","v":0},{"$f":"IF(ISERROR(Data4!AV$143),0,Data4!AV$143)","v":0},{"$f":"IF(ISERROR(Data4!AW$143),0,Data4!AW$143)","v":0},{"$f":"IF(ISERROR(Data4!AX$143),0,Data4!AX$143)","v":0},{"$f":"IF(ISERROR(Data4!AY$143),0,Data4!AY$143)","v":0},{"$f":"IF(ISERROR(Data4!AZ$143),0,Data4!AZ$143)","v":0},{"$f":"IF(ISERROR(Data4!BA$143),0,Data4!BA$143)","v":0},{"$f":"IF(ISERROR(Data4!BB$143),0,Data4!BB$143)","v":0},{"$f":"IF(ISERROR(Data4!BC$143),0,Data4!BC$143)","v":0},{"$f":"IF(ISERROR(Data4!BD$143),0,Data4!BD$143)","v":0},{"$f":"IF(ISERROR(Data4!BE$143),0,Data4!BE$143)","v":0},{"$f":"IF(ISERROR(Data4!BF$143),0,Data4!BF$143)","v":0},{"$f":"IF(ISERROR(Data4!BG$143),0,Data4!BG$143)","v":0},{"$f":"IF(ISERROR(Data4!BH$143),0,Data4!BH$143)","v":0},{"$f":"IF(ISERROR(Data4!BI$143),0,Data4!BI$143)","v":0},{"$f":"IF(ISERROR(Data4!BJ$143),0,Data4!BJ$143)","v":0},{"$f":"IF(ISERROR(Data4!BK$143),0,Data4!BK$143)","v":0},{"$f":"IF(ISERROR(Data4!BL$143),0,Data4!BL$143)","v":0},{"$f":"IF(ISERROR(Data4!BM$143),0,Data4!BM$143)","v":0},{"$f":"IF(ISERROR(Data4!BN$143),0,Data4!BN$143)","v":0},{"$f":"IF(ISERROR(Data4!BO$143),0,Data4!BO$143)","v":0},{"$f":"IF(ISERROR(Data4!BP$143),0,Data4!BP$143)","v":0},{"$f":"IF(ISERROR(Data4!BQ$143),0,Data4!BQ$143)","v":0},{"$f":"IF(ISERROR(Data4!BR$143),0,Data4!BR$143)","v":0},{"$f":"IF(ISERROR(Data4!BS$143),0,Data4!BS$143)","v":0},{"$f":"IF(ISERROR(Data4!BT$143),0,Data4!BT$143)","v":0},{"$f":"IF(ISERROR(Data4!BU$143),0,Data4!BU$143)","v":0},{"$f":"IF(ISERROR(Data4!BV$143),0,Data4!BV$143)","v":0},{"$f":"IF(ISERROR(Data4!BW$143),0,Data4!BW$143)","v":0},{"$f":"IF(ISERROR(Data4!BX$143),0,Data4!BX$143)","v":0},{"$f":"IF(ISERROR(Data4!BY$143),0,Data4!BY$143)","v":0},{"$f":"IF(ISERROR(Data4!BZ$143),0,Data4!BZ$143)","v":0},{"$f":"IF(ISERROR(Data4!CA$143),0,Data4!CA$143)","v":0},{"$f":"IF(ISERROR(Data4!CB$143),0,Data4!CB$143)","v":0},{"$f":"IF(ISERROR(Data4!CC$143),0,Data4!CC$143)","v":0},{"$f":"IF(ISERROR(Data4!CD$143),0,Data4!CD$143)","v":0},{"$f":"IF(ISERROR(Data4!CE$143),0,Data4!CE$143)","v":0},{"$f":"IF(ISERROR(Data4!CF$143),0,Data4!CF$143)","v":0},{"$f":"IF(ISERROR(Data4!CG$143),0,Data4!CG$143)","v":0},{"$f":"IF(ISERROR(Data4!CH$143),0,Data4!CH$143)","v":0},{"$f":"IF(ISERROR(Data4!CI$143),0,Data4!CI$143)","v":0},{"$f":"IF(ISERROR(Data4!CJ$143),0,Data4!CJ$143)","v":0},{"$f":"IF(ISERROR(Data4!CK$143),0,Data4!CK$143)","v":0},{"$f":"IF(ISERROR(Data4!CL$143),0,Data4!CL$143)","v":0},{"$f":"IF(ISERROR(Data4!CM$143),0,Data4!CM$143)","v":0},{"$f":"IF(ISERROR(Data4!CN$143),0,Data4!CN$143)","v":0},{"$f":"IF(ISERROR(Data4!CO$143),0,Data4!CO$143)","v":0},{"$f":"IF(ISERROR(Data4!CP$143),0,Data4!CP$143)","v":0},{"$f":"IF(ISERROR(Data4!CQ$143),0,Data4!CQ$143)","v":0},{"$f":"IF(ISERROR(Data4!CR$143),0,Data4!CR$143)","v":0},{"$f":"IF(ISERROR(Data4!CS$143),0,Data4!CS$143)","v":0},{"$f":"IF(ISERROR(Data4!CT$143),0,Data4!CT$143)","v":0},{"$f":"IF(ISERROR(Data4!CU$143),0,Data4!CU$143)","v":0},{"$f":"IF(ISERROR(Data4!CV$143),0,Data4!CV$143)","v":0},{"$f":"IF(ISERROR(Data4!CW$143),0,Data4!CW$143)","v":0},{"$f":"IF(ISERROR(Data4!CX$143),0,Data4!CX$143)","v":0},{"$f":"IF(ISERROR(Data4!CY$143),0,Data4!CY$143)","v":0},{"$f":"IF(ISERROR(Data4!CZ$143),0,Data4!CZ$143)","v":0},{"$f":"IF(ISERROR(Data4!DA$143),0,Data4!DA$143)","v":0},{"$f":"IF(ISERROR(Data4!DB$143),0,Data4!DB$143)","v":0},{"$f":"IF(ISERROR(Data4!DC$143),0,Data4!DC$143)","v":0},{"$f":"IF(ISERROR(Data4!DD$143),0,Data4!DD$143)","v":0},{"$f":"IF(ISERROR(Data4!DE$143),0,Data4!DE$143)","v":0},{"$f":"IF(ISERROR(Data4!DF$143),0,Data4!DF$143)","v":0},{"$f":"IF(ISERROR(Data4!DG$143),0,Data4!DG$143)","v":0},{"$f":"IF(ISERROR(Data4!DH$143),0,Data4!DH$143)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$145","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$145),0,Data4!M$145)","v":0},{"$f":"IF(ISERROR(Data4!N$145),0,Data4!N$145)","v":0},{"$f":"IF(ISERROR(Data4!O$145),0,Data4!O$145)","v":0},{"$f":"IF(ISERROR(Data4!P$145),0,Data4!P$145)","v":0},{"$f":"IF(ISERROR(Data4!Q$145),0,Data4!Q$145)","v":0},{"$f":"IF(ISERROR(Data4!R$145),0,Data4!R$145)","v":0},{"$f":"IF(ISERROR(Data4!S$145),0,Data4!S$145)","v":0},{"$f":"IF(ISERROR(Data4!T$145),0,Data4!T$145)","v":0},{"$f":"IF(ISERROR(Data4!U$145),0,Data4!U$145)","v":0},{"$f":"IF(ISERROR(Data4!V$145),0,Data4!V$145)","v":0},{"$f":"IF(ISERROR(Data4!W$145),0,Data4!W$145)","v":0},{"$f":"IF(ISERROR(Data4!X$145),0,Data4!X$145)","v":0},{"$f":"IF(ISERROR(Data4!Y$145),0,Data4!Y$145)","v":0},{"$f":"IF(ISERROR(Data4!Z$145),0,Data4!Z$145)","v":0},{"$f":"IF(ISERROR(Data4!AA$145),0,Data4!AA$145)","v":0},{"$f":"IF(ISERROR(Data4!AB$145),0,Data4!AB$145)","v":0},{"$f":"IF(ISERROR(Data4!AC$145),0,Data4!AC$145)","v":0},{"$f":"IF(ISERROR(Data4!AD$145),0,Data4!AD$145)","v":0},{"$f":"IF(ISERROR(Data4!AE$145),0,Data4!AE$145)","v":0},{"$f":"IF(ISERROR(Data4!AF$145),0,Data4!AF$145)","v":0},{"$f":"IF(ISERROR(Data4!AG$145),0,Data4!AG$145)","v":0},{"$f":"IF(ISERROR(Data4!AH$145),0,Data4!AH$145)","v":0},{"$f":"IF(ISERROR(Data4!AI$145),0,Data4!AI$145)","v":0},{"$f":"IF(ISERROR(Data4!AJ$145),0,Data4!AJ$145)","v":0},{"$f":"IF(ISERROR(Data4!AK$145),0,Data4!AK$145)","v":0},{"$f":"IF(ISERROR(Data4!AL$145),0,Data4!AL$145)","v":0},{"$f":"IF(ISERROR(Data4!AM$145),0,Data4!AM$145)","v":0},{"$f":"IF(ISERROR(Data4!AN$145),0,Data4!AN$145)","v":0},{"$f":"IF(ISERROR(Data4!AO$145),0,Data4!AO$145)","v":0},{"$f":"IF(ISERROR(Data4!AP$145),0,Data4!AP$145)","v":0},{"$f":"IF(ISERROR(Data4!AQ$145),0,Data4!AQ$145)","v":0},{"$f":"IF(ISERROR(Data4!AR$145),0,Data4!AR$145)","v":0},{"$f":"IF(ISERROR(Data4!AS$145),0,Data4!AS$145)","v":0},{"$f":"IF(ISERROR(Data4!AT$145),0,Data4!AT$145)","v":0},{"$f":"IF(ISERROR(Data4!AU$145),0,Data4!AU$145)","v":0},{"$f":"IF(ISERROR(Data4!AV$145),0,Data4!AV$145)","v":0},{"$f":"IF(ISERROR(Data4!AW$145),0,Data4!AW$145)","v":0},{"$f":"IF(ISERROR(Data4!AX$145),0,Data4!AX$145)","v":0},{"$f":"IF(ISERROR(Data4!AY$145),0,Data4!AY$145)","v":0},{"$f":"IF(ISERROR(Data4!AZ$145),0,Data4!AZ$145)","v":0},{"$f":"IF(ISERROR(Data4!BA$145),0,Data4!BA$145)","v":0},{"$f":"IF(ISERROR(Data4!BB$145),0,Data4!BB$145)","v":0},{"$f":"IF(ISERROR(Data4!BC$145),0,Data4!BC$145)","v":0},{"$f":"IF(ISERROR(Data4!BD$145),0,Data4!BD$145)","v":0},{"$f":"IF(ISERROR(Data4!BE$145),0,Data4!BE$145)","v":0},{"$f":"IF(ISERROR(Data4!BF$145),0,Data4!BF$145)","v":0},{"$f":"IF(ISERROR(Data4!BG$145),0,Data4!BG$145)","v":0},{"$f":"IF(ISERROR(Data4!BH$145),0,Data4!BH$145)","v":0},{"$f":"IF(ISERROR(Data4!BI$145),0,Data4!BI$145)","v":0},{"$f":"IF(ISERROR(Data4!BJ$145),0,Data4!BJ$145)","v":0},{"$f":"IF(ISERROR(Data4!BK$145),0,Data4!BK$145)","v":0},{"$f":"IF(ISERROR(Data4!BL$145),0,Data4!BL$145)","v":0},{"$f":"IF(ISERROR(Data4!BM$145),0,Data4!BM$145)","v":0},{"$f":"IF(ISERROR(Data4!BN$145),0,Data4!BN$145)","v":0},{"$f":"IF(ISERROR(Data4!BO$145),0,Data4!BO$145)","v":0},{"$f":"IF(ISERROR(Data4!BP$145),0,Data4!BP$145)","v":0},{"$f":"IF(ISERROR(Data4!BQ$145),0,Data4!BQ$145)","v":0},{"$f":"IF(ISERROR(Data4!BR$145),0,Data4!BR$145)","v":0},{"$f":"IF(ISERROR(Data4!BS$145),0,Data4!BS$145)","v":0},{"$f":"IF(ISERROR(Data4!BT$145),0,Data4!BT$145)","v":0},{"$f":"IF(ISERROR(Data4!BU$145),0,Data4!BU$145)","v":0},{"$f":"IF(ISERROR(Data4!BV$145),0,Data4!BV$145)","v":0},{"$f":"IF(ISERROR(Data4!BW$145),0,Data4!BW$145)","v":0},{"$f":"IF(ISERROR(Data4!BX$145),0,Data4!BX$145)","v":0},{"$f":"IF(ISERROR(Data4!BY$145),0,Data4!BY$145)","v":0},{"$f":"IF(ISERROR(Data4!BZ$145),0,Data4!BZ$145)","v":0},{"$f":"IF(ISERROR(Data4!CA$145),0,Data4!CA$145)","v":0},{"$f":"IF(ISERROR(Data4!CB$145),0,Data4!CB$145)","v":0},{"$f":"IF(ISERROR(Data4!CC$145),0,Data4!CC$145)","v":0},{"$f":"IF(ISERROR(Data4!CD$145),0,Data4!CD$145)","v":0},{"$f":"IF(ISERROR(Data4!CE$145),0,Data4!CE$145)","v":0},{"$f":"IF(ISERROR(Data4!CF$145),0,Data4!CF$145)","v":0},{"$f":"IF(ISERROR(Data4!CG$145),0,Data4!CG$145)","v":0},{"$f":"IF(ISERROR(Data4!CH$145),0,Data4!CH$145)","v":0},{"$f":"IF(ISERROR(Data4!CI$145),0,Data4!CI$145)","v":0},{"$f":"IF(ISERROR(Data4!CJ$145),0,Data4!CJ$145)","v":0},{"$f":"IF(ISERROR(Data4!CK$145),0,Data4!CK$145)","v":0},{"$f":"IF(ISERROR(Data4!CL$145),0,Data4!CL$145)","v":0},{"$f":"IF(ISERROR(Data4!CM$145),0,Data4!CM$145)","v":0},{"$f":"IF(ISERROR(Data4!CN$145),0,Data4!CN$145)","v":0},{"$f":"IF(ISERROR(Data4!CO$145),0,Data4!CO$145)","v":0},{"$f":"IF(ISERROR(Data4!CP$145),0,Data4!CP$145)","v":0},{"$f":"IF(ISERROR(Data4!CQ$145),0,Data4!CQ$145)","v":0},{"$f":"IF(ISERROR(Data4!CR$145),0,Data4!CR$145)","v":0},{"$f":"IF(ISERROR(Data4!CS$145),0,Data4!CS$145)","v":0},{"$f":"IF(ISERROR(Data4!CT$145),0,Data4!CT$145)","v":0},{"$f":"IF(ISERROR(Data4!CU$145),0,Data4!CU$145)","v":0},{"$f":"IF(ISERROR(Data4!CV$145),0,Data4!CV$145)","v":0},{"$f":"IF(ISERROR(Data4!CW$145),0,Data4!CW$145)","v":0},{"$f":"IF(ISERROR(Data4!CX$145),0,Data4!CX$145)","v":0},{"$f":"IF(ISERROR(Data4!CY$145),0,Data4!CY$145)","v":0},{"$f":"IF(ISERROR(Data4!CZ$145),0,Data4!CZ$145)","v":0},{"$f":"IF(ISERROR(Data4!DA$145),0,Data4!DA$145)","v":0},{"$f":"IF(ISERROR(Data4!DB$145),0,Data4!DB$145)","v":0},{"$f":"IF(ISERROR(Data4!DC$145),0,Data4!DC$145)","v":0},{"$f":"IF(ISERROR(Data4!DD$145),0,Data4!DD$145)","v":0},{"$f":"IF(ISERROR(Data4!DE$145),0,Data4!DE$145)","v":0},{"$f":"IF(ISERROR(Data4!DF$145),0,Data4!DF$145)","v":0},{"$f":"IF(ISERROR(Data4!DG$145),0,Data4!DG$145)","v":0},{"$f":"IF(ISERROR(Data4!DH$145),0,Data4!DH$145)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$146","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$146),0,Data4!M$146)","v":0},{"$f":"IF(ISERROR(Data4!N$146),0,Data4!N$146)","v":0},{"$f":"IF(ISERROR(Data4!O$146),0,Data4!O$146)","v":0},{"$f":"IF(ISERROR(Data4!P$146),0,Data4!P$146)","v":0},{"$f":"IF(ISERROR(Data4!Q$146),0,Data4!Q$146)","v":0},{"$f":"IF(ISERROR(Data4!R$146),0,Data4!R$146)","v":0},{"$f":"IF(ISERROR(Data4!S$146),0,Data4!S$146)","v":0},{"$f":"IF(ISERROR(Data4!T$146),0,Data4!T$146)","v":0},{"$f":"IF(ISERROR(Data4!U$146),0,Data4!U$146)","v":0},{"$f":"IF(ISERROR(Data4!V$146),0,Data4!V$146)","v":0},{"$f":"IF(ISERROR(Data4!W$146),0,Data4!W$146)","v":0},{"$f":"IF(ISERROR(Data4!X$146),0,Data4!X$146)","v":0},{"$f":"IF(ISERROR(Data4!Y$146),0,Data4!Y$146)","v":0},{"$f":"IF(ISERROR(Data4!Z$146),0,Data4!Z$146)","v":0},{"$f":"IF(ISERROR(Data4!AA$146),0,Data4!AA$146)","v":0},{"$f":"IF(ISERROR(Data4!AB$146),0,Data4!AB$146)","v":0},{"$f":"IF(ISERROR(Data4!AC$146),0,Data4!AC$146)","v":0},{"$f":"IF(ISERROR(Data4!AD$146),0,Data4!AD$146)","v":0},{"$f":"IF(ISERROR(Data4!AE$146),0,Data4!AE$146)","v":0},{"$f":"IF(ISERROR(Data4!AF$146),0,Data4!AF$146)","v":0},{"$f":"IF(ISERROR(Data4!AG$146),0,Data4!AG$146)","v":0},{"$f":"IF(ISERROR(Data4!AH$146),0,Data4!AH$146)","v":0},{"$f":"IF(ISERROR(Data4!AI$146),0,Data4!AI$146)","v":0},{"$f":"IF(ISERROR(Data4!AJ$146),0,Data4!AJ$146)","v":0},{"$f":"IF(ISERROR(Data4!AK$146),0,Data4!AK$146)","v":0},{"$f":"IF(ISERROR(Data4!AL$146),0,Data4!AL$146)","v":0},{"$f":"IF(ISERROR(Data4!AM$146),0,Data4!AM$146)","v":0},{"$f":"IF(ISERROR(Data4!AN$146),0,Data4!AN$146)","v":0},{"$f":"IF(ISERROR(Data4!AO$146),0,Data4!AO$146)","v":0},{"$f":"IF(ISERROR(Data4!AP$146),0,Data4!AP$146)","v":0},{"$f":"IF(ISERROR(Data4!AQ$146),0,Data4!AQ$146)","v":0},{"$f":"IF(ISERROR(Data4!AR$146),0,Data4!AR$146)","v":0},{"$f":"IF(ISERROR(Data4!AS$146),0,Data4!AS$146)","v":0},{"$f":"IF(ISERROR(Data4!AT$146),0,Data4!AT$146)","v":0},{"$f":"IF(ISERROR(Data4!AU$146),0,Data4!AU$146)","v":0},{"$f":"IF(ISERROR(Data4!AV$146),0,Data4!AV$146)","v":0},{"$f":"IF(ISERROR(Data4!AW$146),0,Data4!AW$146)","v":0},{"$f":"IF(ISERROR(Data4!AX$146),0,Data4!AX$146)","v":0},{"$f":"IF(ISERROR(Data4!AY$146),0,Data4!AY$146)","v":0},{"$f":"IF(ISERROR(Data4!AZ$146),0,Data4!AZ$146)","v":0},{"$f":"IF(ISERROR(Data4!BA$146),0,Data4!BA$146)","v":0},{"$f":"IF(ISERROR(Data4!BB$146),0,Data4!BB$146)","v":0},{"$f":"IF(ISERROR(Data4!BC$146),0,Data4!BC$146)","v":0},{"$f":"IF(ISERROR(Data4!BD$146),0,Data4!BD$146)","v":0},{"$f":"IF(ISERROR(Data4!BE$146),0,Data4!BE$146)","v":0},{"$f":"IF(ISERROR(Data4!BF$146),0,Data4!BF$146)","v":0},{"$f":"IF(ISERROR(Data4!BG$146),0,Data4!BG$146)","v":0},{"$f":"IF(ISERROR(Data4!BH$146),0,Data4!BH$146)","v":0},{"$f":"IF(ISERROR(Data4!BI$146),0,Data4!BI$146)","v":0},{"$f":"IF(ISERROR(Data4!BJ$146),0,Data4!BJ$146)","v":0},{"$f":"IF(ISERROR(Data4!BK$146),0,Data4!BK$146)","v":0},{"$f":"IF(ISERROR(Data4!BL$146),0,Data4!BL$146)","v":0},{"$f":"IF(ISERROR(Data4!BM$146),0,Data4!BM$146)","v":0},{"$f":"IF(ISERROR(Data4!BN$146),0,Data4!BN$146)","v":0},{"$f":"IF(ISERROR(Data4!BO$146),0,Data4!BO$146)","v":0},{"$f":"IF(ISERROR(Data4!BP$146),0,Data4!BP$146)","v":0},{"$f":"IF(ISERROR(Data4!BQ$146),0,Data4!BQ$146)","v":0},{"$f":"IF(ISERROR(Data4!BR$146),0,Data4!BR$146)","v":0},{"$f":"IF(ISERROR(Data4!BS$146),0,Data4!BS$146)","v":0},{"$f":"IF(ISERROR(Data4!BT$146),0,Data4!BT$146)","v":0},{"$f":"IF(ISERROR(Data4!BU$146),0,Data4!BU$146)","v":0},{"$f":"IF(ISERROR(Data4!BV$146),0,Data4!BV$146)","v":0},{"$f":"IF(ISERROR(Data4!BW$146),0,Data4!BW$146)","v":0},{"$f":"IF(ISERROR(Data4!BX$146),0,Data4!BX$146)","v":0},{"$f":"IF(ISERROR(Data4!BY$146),0,Data4!BY$146)","v":0},{"$f":"IF(ISERROR(Data4!BZ$146),0,Data4!BZ$146)","v":0},{"$f":"IF(ISERROR(Data4!CA$146),0,Data4!CA$146)","v":0},{"$f":"IF(ISERROR(Data4!CB$146),0,Data4!CB$146)","v":0},{"$f":"IF(ISERROR(Data4!CC$146),0,Data4!CC$146)","v":0},{"$f":"IF(ISERROR(Data4!CD$146),0,Data4!CD$146)","v":0},{"$f":"IF(ISERROR(Data4!CE$146),0,Data4!CE$146)","v":0},{"$f":"IF(ISERROR(Data4!CF$146),0,Data4!CF$146)","v":0},{"$f":"IF(ISERROR(Data4!CG$146),0,Data4!CG$146)","v":0},{"$f":"IF(ISERROR(Data4!CH$146),0,Data4!CH$146)","v":0},{"$f":"IF(ISERROR(Data4!CI$146),0,Data4!CI$146)","v":0},{"$f":"IF(ISERROR(Data4!CJ$146),0,Data4!CJ$146)","v":0},{"$f":"IF(ISERROR(Data4!CK$146),0,Data4!CK$146)","v":0},{"$f":"IF(ISERROR(Data4!CL$146),0,Data4!CL$146)","v":0},{"$f":"IF(ISERROR(Data4!CM$146),0,Data4!CM$146)","v":0},{"$f":"IF(ISERROR(Data4!CN$146),0,Data4!CN$146)","v":0},{"$f":"IF(ISERROR(Data4!CO$146),0,Data4!CO$146)","v":0},{"$f":"IF(ISERROR(Data4!CP$146),0,Data4!CP$146)","v":0},{"$f":"IF(ISERROR(Data4!CQ$146),0,Data4!CQ$146)","v":0},{"$f":"IF(ISERROR(Data4!CR$146),0,Data4!CR$146)","v":0},{"$f":"IF(ISERROR(Data4!CS$146),0,Data4!CS$146)","v":0},{"$f":"IF(ISERROR(Data4!CT$146),0,Data4!CT$146)","v":0},{"$f":"IF(ISERROR(Data4!CU$146),0,Data4!CU$146)","v":0},{"$f":"IF(ISERROR(Data4!CV$146),0,Data4!CV$146)","v":0},{"$f":"IF(ISERROR(Data4!CW$146),0,Data4!CW$146)","v":0},{"$f":"IF(ISERROR(Data4!CX$146),0,Data4!CX$146)","v":0},{"$f":"IF(ISERROR(Data4!CY$146),0,Data4!CY$146)","v":0},{"$f":"IF(ISERROR(Data4!CZ$146),0,Data4!CZ$146)","v":0},{"$f":"IF(ISERROR(Data4!DA$146),0,Data4!DA$146)","v":0},{"$f":"IF(ISERROR(Data4!DB$146),0,Data4!DB$146)","v":0},{"$f":"IF(ISERROR(Data4!DC$146),0,Data4!DC$146)","v":0},{"$f":"IF(ISERROR(Data4!DD$146),0,Data4!DD$146)","v":0},{"$f":"IF(ISERROR(Data4!DE$146),0,Data4!DE$146)","v":0},{"$f":"IF(ISERROR(Data4!DF$146),0,Data4!DF$146)","v":0},{"$f":"IF(ISERROR(Data4!DG$146),0,Data4!DG$146)","v":0},{"$f":"IF(ISERROR(Data4!DH$146),0,Data4!DH$146)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$147","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$147),0,Data4!M$147)","v":0},{"$f":"IF(ISERROR(Data4!N$147),0,Data4!N$147)","v":0},{"$f":"IF(ISERROR(Data4!O$147),0,Data4!O$147)","v":0},{"$f":"IF(ISERROR(Data4!P$147),0,Data4!P$147)","v":0},{"$f":"IF(ISERROR(Data4!Q$147),0,Data4!Q$147)","v":0},{"$f":"IF(ISERROR(Data4!R$147),0,Data4!R$147)","v":0},{"$f":"IF(ISERROR(Data4!S$147),0,Data4!S$147)","v":0},{"$f":"IF(ISERROR(Data4!T$147),0,Data4!T$147)","v":0},{"$f":"IF(ISERROR(Data4!U$147),0,Data4!U$147)","v":0},{"$f":"IF(ISERROR(Data4!V$147),0,Data4!V$147)","v":0},{"$f":"IF(ISERROR(Data4!W$147),0,Data4!W$147)","v":0},{"$f":"IF(ISERROR(Data4!X$147),0,Data4!X$147)","v":0},{"$f":"IF(ISERROR(Data4!Y$147),0,Data4!Y$147)","v":0},{"$f":"IF(ISERROR(Data4!Z$147),0,Data4!Z$147)","v":0},{"$f":"IF(ISERROR(Data4!AA$147),0,Data4!AA$147)","v":0},{"$f":"IF(ISERROR(Data4!AB$147),0,Data4!AB$147)","v":0},{"$f":"IF(ISERROR(Data4!AC$147),0,Data4!AC$147)","v":0},{"$f":"IF(ISERROR(Data4!AD$147),0,Data4!AD$147)","v":0},{"$f":"IF(ISERROR(Data4!AE$147),0,Data4!AE$147)","v":0},{"$f":"IF(ISERROR(Data4!AF$147),0,Data4!AF$147)","v":0},{"$f":"IF(ISERROR(Data4!AG$147),0,Data4!AG$147)","v":0},{"$f":"IF(ISERROR(Data4!AH$147),0,Data4!AH$147)","v":0},{"$f":"IF(ISERROR(Data4!AI$147),0,Data4!AI$147)","v":0},{"$f":"IF(ISERROR(Data4!AJ$147),0,Data4!AJ$147)","v":0},{"$f":"IF(ISERROR(Data4!AK$147),0,Data4!AK$147)","v":0},{"$f":"IF(ISERROR(Data4!AL$147),0,Data4!AL$147)","v":0},{"$f":"IF(ISERROR(Data4!AM$147),0,Data4!AM$147)","v":0},{"$f":"IF(ISERROR(Data4!AN$147),0,Data4!AN$147)","v":0},{"$f":"IF(ISERROR(Data4!AO$147),0,Data4!AO$147)","v":0},{"$f":"IF(ISERROR(Data4!AP$147),0,Data4!AP$147)","v":0},{"$f":"IF(ISERROR(Data4!AQ$147),0,Data4!AQ$147)","v":0},{"$f":"IF(ISERROR(Data4!AR$147),0,Data4!AR$147)","v":0},{"$f":"IF(ISERROR(Data4!AS$147),0,Data4!AS$147)","v":0},{"$f":"IF(ISERROR(Data4!AT$147),0,Data4!AT$147)","v":0},{"$f":"IF(ISERROR(Data4!AU$147),0,Data4!AU$147)","v":0},{"$f":"IF(ISERROR(Data4!AV$147),0,Data4!AV$147)","v":0},{"$f":"IF(ISERROR(Data4!AW$147),0,Data4!AW$147)","v":0},{"$f":"IF(ISERROR(Data4!AX$147),0,Data4!AX$147)","v":0},{"$f":"IF(ISERROR(Data4!AY$147),0,Data4!AY$147)","v":0},{"$f":"IF(ISERROR(Data4!AZ$147),0,Data4!AZ$147)","v":0},{"$f":"IF(ISERROR(Data4!BA$147),0,Data4!BA$147)","v":0},{"$f":"IF(ISERROR(Data4!BB$147),0,Data4!BB$147)","v":0},{"$f":"IF(ISERROR(Data4!BC$147),0,Data4!BC$147)","v":0},{"$f":"IF(ISERROR(Data4!BD$147),0,Data4!BD$147)","v":0},{"$f":"IF(ISERROR(Data4!BE$147),0,Data4!BE$147)","v":0},{"$f":"IF(ISERROR(Data4!BF$147),0,Data4!BF$147)","v":0},{"$f":"IF(ISERROR(Data4!BG$147),0,Data4!BG$147)","v":0},{"$f":"IF(ISERROR(Data4!BH$147),0,Data4!BH$147)","v":0},{"$f":"IF(ISERROR(Data4!BI$147),0,Data4!BI$147)","v":0},{"$f":"IF(ISERROR(Data4!BJ$147),0,Data4!BJ$147)","v":0},{"$f":"IF(ISERROR(Data4!BK$147),0,Data4!BK$147)","v":0},{"$f":"IF(ISERROR(Data4!BL$147),0,Data4!BL$147)","v":0},{"$f":"IF(ISERROR(Data4!BM$147),0,Data4!BM$147)","v":0},{"$f":"IF(ISERROR(Data4!BN$147),0,Data4!BN$147)","v":0},{"$f":"IF(ISERROR(Data4!BO$147),0,Data4!BO$147)","v":0},{"$f":"IF(ISERROR(Data4!BP$147),0,Data4!BP$147)","v":0},{"$f":"IF(ISERROR(Data4!BQ$147),0,Data4!BQ$147)","v":0},{"$f":"IF(ISERROR(Data4!BR$147),0,Data4!BR$147)","v":0},{"$f":"IF(ISERROR(Data4!BS$147),0,Data4!BS$147)","v":0},{"$f":"IF(ISERROR(Data4!BT$147),0,Data4!BT$147)","v":0},{"$f":"IF(ISERROR(Data4!BU$147),0,Data4!BU$147)","v":0},{"$f":"IF(ISERROR(Data4!BV$147),0,Data4!BV$147)","v":0},{"$f":"IF(ISERROR(Data4!BW$147),0,Data4!BW$147)","v":0},{"$f":"IF(ISERROR(Data4!BX$147),0,Data4!BX$147)","v":0},{"$f":"IF(ISERROR(Data4!BY$147),0,Data4!BY$147)","v":0},{"$f":"IF(ISERROR(Data4!BZ$147),0,Data4!BZ$147)","v":0},{"$f":"IF(ISERROR(Data4!CA$147),0,Data4!CA$147)","v":0},{"$f":"IF(ISERROR(Data4!CB$147),0,Data4!CB$147)","v":0},{"$f":"IF(ISERROR(Data4!CC$147),0,Data4!CC$147)","v":0},{"$f":"IF(ISERROR(Data4!CD$147),0,Data4!CD$147)","v":0},{"$f":"IF(ISERROR(Data4!CE$147),0,Data4!CE$147)","v":0},{"$f":"IF(ISERROR(Data4!CF$147),0,Data4!CF$147)","v":0},{"$f":"IF(ISERROR(Data4!CG$147),0,Data4!CG$147)","v":0},{"$f":"IF(ISERROR(Data4!CH$147),0,Data4!CH$147)","v":0},{"$f":"IF(ISERROR(Data4!CI$147),0,Data4!CI$147)","v":0},{"$f":"IF(ISERROR(Data4!CJ$147),0,Data4!CJ$147)","v":0},{"$f":"IF(ISERROR(Data4!CK$147),0,Data4!CK$147)","v":0},{"$f":"IF(ISERROR(Data4!CL$147),0,Data4!CL$147)","v":0},{"$f":"IF(ISERROR(Data4!CM$147),0,Data4!CM$147)","v":0},{"$f":"IF(ISERROR(Data4!CN$147),0,Data4!CN$147)","v":0},{"$f":"IF(ISERROR(Data4!CO$147),0,Data4!CO$147)","v":0},{"$f":"IF(ISERROR(Data4!CP$147),0,Data4!CP$147)","v":0},{"$f":"IF(ISERROR(Data4!CQ$147),0,Data4!CQ$147)","v":0},{"$f":"IF(ISERROR(Data4!CR$147),0,Data4!CR$147)","v":0},{"$f":"IF(ISERROR(Data4!CS$147),0,Data4!CS$147)","v":0},{"$f":"IF(ISERROR(Data4!CT$147),0,Data4!CT$147)","v":0},{"$f":"IF(ISERROR(Data4!CU$147),0,Data4!CU$147)","v":0},{"$f":"IF(ISERROR(Data4!CV$147),0,Data4!CV$147)","v":0},{"$f":"IF(ISERROR(Data4!CW$147),0,Data4!CW$147)","v":0},{"$f":"IF(ISERROR(Data4!CX$147),0,Data4!CX$147)","v":0},{"$f":"IF(ISERROR(Data4!CY$147),0,Data4!CY$147)","v":0},{"$f":"IF(ISERROR(Data4!CZ$147),0,Data4!CZ$147)","v":0},{"$f":"IF(ISERROR(Data4!DA$147),0,Data4!DA$147)","v":0},{"$f":"IF(ISERROR(Data4!DB$147),0,Data4!DB$147)","v":0},{"$f":"IF(ISERROR(Data4!DC$147),0,Data4!DC$147)","v":0},{"$f":"IF(ISERROR(Data4!DD$147),0,Data4!DD$147)","v":0},{"$f":"IF(ISERROR(Data4!DE$147),0,Data4!DE$147)","v":0},{"$f":"IF(ISERROR(Data4!DF$147),0,Data4!DF$147)","v":0},{"$f":"IF(ISERROR(Data4!DG$147),0,Data4!DG$147)","v":0},{"$f":"IF(ISERROR(Data4!DH$147),0,Data4!DH$147)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.5","index":34,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O14&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.5\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$149","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$149),0,Data4!M$149)","v":0},{"$f":"IF(ISERROR(Data4!N$149),0,Data4!N$149)","v":0},{"$f":"IF(ISERROR(Data4!O$149),0,Data4!O$149)","v":0},{"$f":"IF(ISERROR(Data4!P$149),0,Data4!P$149)","v":0},{"$f":"IF(ISERROR(Data4!Q$149),0,Data4!Q$149)","v":0},{"$f":"IF(ISERROR(Data4!R$149),0,Data4!R$149)","v":0},{"$f":"IF(ISERROR(Data4!S$149),0,Data4!S$149)","v":0},{"$f":"IF(ISERROR(Data4!T$149),0,Data4!T$149)","v":0},{"$f":"IF(ISERROR(Data4!U$149),0,Data4!U$149)","v":0},{"$f":"IF(ISERROR(Data4!V$149),0,Data4!V$149)","v":0},{"$f":"IF(ISERROR(Data4!W$149),0,Data4!W$149)","v":0},{"$f":"IF(ISERROR(Data4!X$149),0,Data4!X$149)","v":0},{"$f":"IF(ISERROR(Data4!Y$149),0,Data4!Y$149)","v":0},{"$f":"IF(ISERROR(Data4!Z$149),0,Data4!Z$149)","v":0},{"$f":"IF(ISERROR(Data4!AA$149),0,Data4!AA$149)","v":0},{"$f":"IF(ISERROR(Data4!AB$149),0,Data4!AB$149)","v":0},{"$f":"IF(ISERROR(Data4!AC$149),0,Data4!AC$149)","v":0},{"$f":"IF(ISERROR(Data4!AD$149),0,Data4!AD$149)","v":0},{"$f":"IF(ISERROR(Data4!AE$149),0,Data4!AE$149)","v":0},{"$f":"IF(ISERROR(Data4!AF$149),0,Data4!AF$149)","v":0},{"$f":"IF(ISERROR(Data4!AG$149),0,Data4!AG$149)","v":0},{"$f":"IF(ISERROR(Data4!AH$149),0,Data4!AH$149)","v":0},{"$f":"IF(ISERROR(Data4!AI$149),0,Data4!AI$149)","v":0},{"$f":"IF(ISERROR(Data4!AJ$149),0,Data4!AJ$149)","v":0},{"$f":"IF(ISERROR(Data4!AK$149),0,Data4!AK$149)","v":0},{"$f":"IF(ISERROR(Data4!AL$149),0,Data4!AL$149)","v":0},{"$f":"IF(ISERROR(Data4!AM$149),0,Data4!AM$149)","v":0},{"$f":"IF(ISERROR(Data4!AN$149),0,Data4!AN$149)","v":0},{"$f":"IF(ISERROR(Data4!AO$149),0,Data4!AO$149)","v":0},{"$f":"IF(ISERROR(Data4!AP$149),0,Data4!AP$149)","v":0},{"$f":"IF(ISERROR(Data4!AQ$149),0,Data4!AQ$149)","v":0},{"$f":"IF(ISERROR(Data4!AR$149),0,Data4!AR$149)","v":0},{"$f":"IF(ISERROR(Data4!AS$149),0,Data4!AS$149)","v":0},{"$f":"IF(ISERROR(Data4!AT$149),0,Data4!AT$149)","v":0},{"$f":"IF(ISERROR(Data4!AU$149),0,Data4!AU$149)","v":0},{"$f":"IF(ISERROR(Data4!AV$149),0,Data4!AV$149)","v":0},{"$f":"IF(ISERROR(Data4!AW$149),0,Data4!AW$149)","v":0},{"$f":"IF(ISERROR(Data4!AX$149),0,Data4!AX$149)","v":0},{"$f":"IF(ISERROR(Data4!AY$149),0,Data4!AY$149)","v":0},{"$f":"IF(ISERROR(Data4!AZ$149),0,Data4!AZ$149)","v":0},{"$f":"IF(ISERROR(Data4!BA$149),0,Data4!BA$149)","v":0},{"$f":"IF(ISERROR(Data4!BB$149),0,Data4!BB$149)","v":0},{"$f":"IF(ISERROR(Data4!BC$149),0,Data4!BC$149)","v":0},{"$f":"IF(ISERROR(Data4!BD$149),0,Data4!BD$149)","v":0},{"$f":"IF(ISERROR(Data4!BE$149),0,Data4!BE$149)","v":0},{"$f":"IF(ISERROR(Data4!BF$149),0,Data4!BF$149)","v":0},{"$f":"IF(ISERROR(Data4!BG$149),0,Data4!BG$149)","v":0},{"$f":"IF(ISERROR(Data4!BH$149),0,Data4!BH$149)","v":0},{"$f":"IF(ISERROR(Data4!BI$149),0,Data4!BI$149)","v":0},{"$f":"IF(ISERROR(Data4!BJ$149),0,Data4!BJ$149)","v":0},{"$f":"IF(ISERROR(Data4!BK$149),0,Data4!BK$149)","v":0},{"$f":"IF(ISERROR(Data4!BL$149),0,Data4!BL$149)","v":0},{"$f":"IF(ISERROR(Data4!BM$149),0,Data4!BM$149)","v":0},{"$f":"IF(ISERROR(Data4!BN$149),0,Data4!BN$149)","v":0},{"$f":"IF(ISERROR(Data4!BO$149),0,Data4!BO$149)","v":0},{"$f":"IF(ISERROR(Data4!BP$149),0,Data4!BP$149)","v":0},{"$f":"IF(ISERROR(Data4!BQ$149),0,Data4!BQ$149)","v":0},{"$f":"IF(ISERROR(Data4!BR$149),0,Data4!BR$149)","v":0},{"$f":"IF(ISERROR(Data4!BS$149),0,Data4!BS$149)","v":0},{"$f":"IF(ISERROR(Data4!BT$149),0,Data4!BT$149)","v":0},{"$f":"IF(ISERROR(Data4!BU$149),0,Data4!BU$149)","v":0},{"$f":"IF(ISERROR(Data4!BV$149),0,Data4!BV$149)","v":0},{"$f":"IF(ISERROR(Data4!BW$149),0,Data4!BW$149)","v":0},{"$f":"IF(ISERROR(Data4!BX$149),0,Data4!BX$149)","v":0},{"$f":"IF(ISERROR(Data4!BY$149),0,Data4!BY$149)","v":0},{"$f":"IF(ISERROR(Data4!BZ$149),0,Data4!BZ$149)","v":0},{"$f":"IF(ISERROR(Data4!CA$149),0,Data4!CA$149)","v":0},{"$f":"IF(ISERROR(Data4!CB$149),0,Data4!CB$149)","v":0},{"$f":"IF(ISERROR(Data4!CC$149),0,Data4!CC$149)","v":0},{"$f":"IF(ISERROR(Data4!CD$149),0,Data4!CD$149)","v":0},{"$f":"IF(ISERROR(Data4!CE$149),0,Data4!CE$149)","v":0},{"$f":"IF(ISERROR(Data4!CF$149),0,Data4!CF$149)","v":0},{"$f":"IF(ISERROR(Data4!CG$149),0,Data4!CG$149)","v":0},{"$f":"IF(ISERROR(Data4!CH$149),0,Data4!CH$149)","v":0},{"$f":"IF(ISERROR(Data4!CI$149),0,Data4!CI$149)","v":0},{"$f":"IF(ISERROR(Data4!CJ$149),0,Data4!CJ$149)","v":0},{"$f":"IF(ISERROR(Data4!CK$149),0,Data4!CK$149)","v":0},{"$f":"IF(ISERROR(Data4!CL$149),0,Data4!CL$149)","v":0},{"$f":"IF(ISERROR(Data4!CM$149),0,Data4!CM$149)","v":0},{"$f":"IF(ISERROR(Data4!CN$149),0,Data4!CN$149)","v":0},{"$f":"IF(ISERROR(Data4!CO$149),0,Data4!CO$149)","v":0},{"$f":"IF(ISERROR(Data4!CP$149),0,Data4!CP$149)","v":0},{"$f":"IF(ISERROR(Data4!CQ$149),0,Data4!CQ$149)","v":0},{"$f":"IF(ISERROR(Data4!CR$149),0,Data4!CR$149)","v":0},{"$f":"IF(ISERROR(Data4!CS$149),0,Data4!CS$149)","v":0},{"$f":"IF(ISERROR(Data4!CT$149),0,Data4!CT$149)","v":0},{"$f":"IF(ISERROR(Data4!CU$149),0,Data4!CU$149)","v":0},{"$f":"IF(ISERROR(Data4!CV$149),0,Data4!CV$149)","v":0},{"$f":"IF(ISERROR(Data4!CW$149),0,Data4!CW$149)","v":0},{"$f":"IF(ISERROR(Data4!CX$149),0,Data4!CX$149)","v":0},{"$f":"IF(ISERROR(Data4!CY$149),0,Data4!CY$149)","v":0},{"$f":"IF(ISERROR(Data4!CZ$149),0,Data4!CZ$149)","v":0},{"$f":"IF(ISERROR(Data4!DA$149),0,Data4!DA$149)","v":0},{"$f":"IF(ISERROR(Data4!DB$149),0,Data4!DB$149)","v":0},{"$f":"IF(ISERROR(Data4!DC$149),0,Data4!DC$149)","v":0},{"$f":"IF(ISERROR(Data4!DD$149),0,Data4!DD$149)","v":0},{"$f":"IF(ISERROR(Data4!DE$149),0,Data4!DE$149)","v":0},{"$f":"IF(ISERROR(Data4!DF$149),0,Data4!DF$149)","v":0},{"$f":"IF(ISERROR(Data4!DG$149),0,Data4!DG$149)","v":0},{"$f":"IF(ISERROR(Data4!DH$149),0,Data4!DH$149)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$150","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$150),0,Data4!M$150)","v":0},{"$f":"IF(ISERROR(Data4!N$150),0,Data4!N$150)","v":0},{"$f":"IF(ISERROR(Data4!O$150),0,Data4!O$150)","v":0},{"$f":"IF(ISERROR(Data4!P$150),0,Data4!P$150)","v":0},{"$f":"IF(ISERROR(Data4!Q$150),0,Data4!Q$150)","v":0},{"$f":"IF(ISERROR(Data4!R$150),0,Data4!R$150)","v":0},{"$f":"IF(ISERROR(Data4!S$150),0,Data4!S$150)","v":0},{"$f":"IF(ISERROR(Data4!T$150),0,Data4!T$150)","v":0},{"$f":"IF(ISERROR(Data4!U$150),0,Data4!U$150)","v":0},{"$f":"IF(ISERROR(Data4!V$150),0,Data4!V$150)","v":0},{"$f":"IF(ISERROR(Data4!W$150),0,Data4!W$150)","v":0},{"$f":"IF(ISERROR(Data4!X$150),0,Data4!X$150)","v":0},{"$f":"IF(ISERROR(Data4!Y$150),0,Data4!Y$150)","v":0},{"$f":"IF(ISERROR(Data4!Z$150),0,Data4!Z$150)","v":0},{"$f":"IF(ISERROR(Data4!AA$150),0,Data4!AA$150)","v":0},{"$f":"IF(ISERROR(Data4!AB$150),0,Data4!AB$150)","v":0},{"$f":"IF(ISERROR(Data4!AC$150),0,Data4!AC$150)","v":0},{"$f":"IF(ISERROR(Data4!AD$150),0,Data4!AD$150)","v":0},{"$f":"IF(ISERROR(Data4!AE$150),0,Data4!AE$150)","v":0},{"$f":"IF(ISERROR(Data4!AF$150),0,Data4!AF$150)","v":0},{"$f":"IF(ISERROR(Data4!AG$150),0,Data4!AG$150)","v":0},{"$f":"IF(ISERROR(Data4!AH$150),0,Data4!AH$150)","v":0},{"$f":"IF(ISERROR(Data4!AI$150),0,Data4!AI$150)","v":0},{"$f":"IF(ISERROR(Data4!AJ$150),0,Data4!AJ$150)","v":0},{"$f":"IF(ISERROR(Data4!AK$150),0,Data4!AK$150)","v":0},{"$f":"IF(ISERROR(Data4!AL$150),0,Data4!AL$150)","v":0},{"$f":"IF(ISERROR(Data4!AM$150),0,Data4!AM$150)","v":0},{"$f":"IF(ISERROR(Data4!AN$150),0,Data4!AN$150)","v":0},{"$f":"IF(ISERROR(Data4!AO$150),0,Data4!AO$150)","v":0},{"$f":"IF(ISERROR(Data4!AP$150),0,Data4!AP$150)","v":0},{"$f":"IF(ISERROR(Data4!AQ$150),0,Data4!AQ$150)","v":0},{"$f":"IF(ISERROR(Data4!AR$150),0,Data4!AR$150)","v":0},{"$f":"IF(ISERROR(Data4!AS$150),0,Data4!AS$150)","v":0},{"$f":"IF(ISERROR(Data4!AT$150),0,Data4!AT$150)","v":0},{"$f":"IF(ISERROR(Data4!AU$150),0,Data4!AU$150)","v":0},{"$f":"IF(ISERROR(Data4!AV$150),0,Data4!AV$150)","v":0},{"$f":"IF(ISERROR(Data4!AW$150),0,Data4!AW$150)","v":0},{"$f":"IF(ISERROR(Data4!AX$150),0,Data4!AX$150)","v":0},{"$f":"IF(ISERROR(Data4!AY$150),0,Data4!AY$150)","v":0},{"$f":"IF(ISERROR(Data4!AZ$150),0,Data4!AZ$150)","v":0},{"$f":"IF(ISERROR(Data4!BA$150),0,Data4!BA$150)","v":0},{"$f":"IF(ISERROR(Data4!BB$150),0,Data4!BB$150)","v":0},{"$f":"IF(ISERROR(Data4!BC$150),0,Data4!BC$150)","v":0},{"$f":"IF(ISERROR(Data4!BD$150),0,Data4!BD$150)","v":0},{"$f":"IF(ISERROR(Data4!BE$150),0,Data4!BE$150)","v":0},{"$f":"IF(ISERROR(Data4!BF$150),0,Data4!BF$150)","v":0},{"$f":"IF(ISERROR(Data4!BG$150),0,Data4!BG$150)","v":0},{"$f":"IF(ISERROR(Data4!BH$150),0,Data4!BH$150)","v":0},{"$f":"IF(ISERROR(Data4!BI$150),0,Data4!BI$150)","v":0},{"$f":"IF(ISERROR(Data4!BJ$150),0,Data4!BJ$150)","v":0},{"$f":"IF(ISERROR(Data4!BK$150),0,Data4!BK$150)","v":0},{"$f":"IF(ISERROR(Data4!BL$150),0,Data4!BL$150)","v":0},{"$f":"IF(ISERROR(Data4!BM$150),0,Data4!BM$150)","v":0},{"$f":"IF(ISERROR(Data4!BN$150),0,Data4!BN$150)","v":0},{"$f":"IF(ISERROR(Data4!BO$150),0,Data4!BO$150)","v":0},{"$f":"IF(ISERROR(Data4!BP$150),0,Data4!BP$150)","v":0},{"$f":"IF(ISERROR(Data4!BQ$150),0,Data4!BQ$150)","v":0},{"$f":"IF(ISERROR(Data4!BR$150),0,Data4!BR$150)","v":0},{"$f":"IF(ISERROR(Data4!BS$150),0,Data4!BS$150)","v":0},{"$f":"IF(ISERROR(Data4!BT$150),0,Data4!BT$150)","v":0},{"$f":"IF(ISERROR(Data4!BU$150),0,Data4!BU$150)","v":0},{"$f":"IF(ISERROR(Data4!BV$150),0,Data4!BV$150)","v":0},{"$f":"IF(ISERROR(Data4!BW$150),0,Data4!BW$150)","v":0},{"$f":"IF(ISERROR(Data4!BX$150),0,Data4!BX$150)","v":0},{"$f":"IF(ISERROR(Data4!BY$150),0,Data4!BY$150)","v":0},{"$f":"IF(ISERROR(Data4!BZ$150),0,Data4!BZ$150)","v":0},{"$f":"IF(ISERROR(Data4!CA$150),0,Data4!CA$150)","v":0},{"$f":"IF(ISERROR(Data4!CB$150),0,Data4!CB$150)","v":0},{"$f":"IF(ISERROR(Data4!CC$150),0,Data4!CC$150)","v":0},{"$f":"IF(ISERROR(Data4!CD$150),0,Data4!CD$150)","v":0},{"$f":"IF(ISERROR(Data4!CE$150),0,Data4!CE$150)","v":0},{"$f":"IF(ISERROR(Data4!CF$150),0,Data4!CF$150)","v":0},{"$f":"IF(ISERROR(Data4!CG$150),0,Data4!CG$150)","v":0},{"$f":"IF(ISERROR(Data4!CH$150),0,Data4!CH$150)","v":0},{"$f":"IF(ISERROR(Data4!CI$150),0,Data4!CI$150)","v":0},{"$f":"IF(ISERROR(Data4!CJ$150),0,Data4!CJ$150)","v":0},{"$f":"IF(ISERROR(Data4!CK$150),0,Data4!CK$150)","v":0},{"$f":"IF(ISERROR(Data4!CL$150),0,Data4!CL$150)","v":0},{"$f":"IF(ISERROR(Data4!CM$150),0,Data4!CM$150)","v":0},{"$f":"IF(ISERROR(Data4!CN$150),0,Data4!CN$150)","v":0},{"$f":"IF(ISERROR(Data4!CO$150),0,Data4!CO$150)","v":0},{"$f":"IF(ISERROR(Data4!CP$150),0,Data4!CP$150)","v":0},{"$f":"IF(ISERROR(Data4!CQ$150),0,Data4!CQ$150)","v":0},{"$f":"IF(ISERROR(Data4!CR$150),0,Data4!CR$150)","v":0},{"$f":"IF(ISERROR(Data4!CS$150),0,Data4!CS$150)","v":0},{"$f":"IF(ISERROR(Data4!CT$150),0,Data4!CT$150)","v":0},{"$f":"IF(ISERROR(Data4!CU$150),0,Data4!CU$150)","v":0},{"$f":"IF(ISERROR(Data4!CV$150),0,Data4!CV$150)","v":0},{"$f":"IF(ISERROR(Data4!CW$150),0,Data4!CW$150)","v":0},{"$f":"IF(ISERROR(Data4!CX$150),0,Data4!CX$150)","v":0},{"$f":"IF(ISERROR(Data4!CY$150),0,Data4!CY$150)","v":0},{"$f":"IF(ISERROR(Data4!CZ$150),0,Data4!CZ$150)","v":0},{"$f":"IF(ISERROR(Data4!DA$150),0,Data4!DA$150)","v":0},{"$f":"IF(ISERROR(Data4!DB$150),0,Data4!DB$150)","v":0},{"$f":"IF(ISERROR(Data4!DC$150),0,Data4!DC$150)","v":0},{"$f":"IF(ISERROR(Data4!DD$150),0,Data4!DD$150)","v":0},{"$f":"IF(ISERROR(Data4!DE$150),0,Data4!DE$150)","v":0},{"$f":"IF(ISERROR(Data4!DF$150),0,Data4!DF$150)","v":0},{"$f":"IF(ISERROR(Data4!DG$150),0,Data4!DG$150)","v":0},{"$f":"IF(ISERROR(Data4!DH$150),0,Data4!DH$150)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$151","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$151),0,Data4!M$151)","v":0},{"$f":"IF(ISERROR(Data4!N$151),0,Data4!N$151)","v":0},{"$f":"IF(ISERROR(Data4!O$151),0,Data4!O$151)","v":0},{"$f":"IF(ISERROR(Data4!P$151),0,Data4!P$151)","v":0},{"$f":"IF(ISERROR(Data4!Q$151),0,Data4!Q$151)","v":0},{"$f":"IF(ISERROR(Data4!R$151),0,Data4!R$151)","v":0},{"$f":"IF(ISERROR(Data4!S$151),0,Data4!S$151)","v":0},{"$f":"IF(ISERROR(Data4!T$151),0,Data4!T$151)","v":0},{"$f":"IF(ISERROR(Data4!U$151),0,Data4!U$151)","v":0},{"$f":"IF(ISERROR(Data4!V$151),0,Data4!V$151)","v":0},{"$f":"IF(ISERROR(Data4!W$151),0,Data4!W$151)","v":0},{"$f":"IF(ISERROR(Data4!X$151),0,Data4!X$151)","v":0},{"$f":"IF(ISERROR(Data4!Y$151),0,Data4!Y$151)","v":0},{"$f":"IF(ISERROR(Data4!Z$151),0,Data4!Z$151)","v":0},{"$f":"IF(ISERROR(Data4!AA$151),0,Data4!AA$151)","v":0},{"$f":"IF(ISERROR(Data4!AB$151),0,Data4!AB$151)","v":0},{"$f":"IF(ISERROR(Data4!AC$151),0,Data4!AC$151)","v":0},{"$f":"IF(ISERROR(Data4!AD$151),0,Data4!AD$151)","v":0},{"$f":"IF(ISERROR(Data4!AE$151),0,Data4!AE$151)","v":0},{"$f":"IF(ISERROR(Data4!AF$151),0,Data4!AF$151)","v":0},{"$f":"IF(ISERROR(Data4!AG$151),0,Data4!AG$151)","v":0},{"$f":"IF(ISERROR(Data4!AH$151),0,Data4!AH$151)","v":0},{"$f":"IF(ISERROR(Data4!AI$151),0,Data4!AI$151)","v":0},{"$f":"IF(ISERROR(Data4!AJ$151),0,Data4!AJ$151)","v":0},{"$f":"IF(ISERROR(Data4!AK$151),0,Data4!AK$151)","v":0},{"$f":"IF(ISERROR(Data4!AL$151),0,Data4!AL$151)","v":0},{"$f":"IF(ISERROR(Data4!AM$151),0,Data4!AM$151)","v":0},{"$f":"IF(ISERROR(Data4!AN$151),0,Data4!AN$151)","v":0},{"$f":"IF(ISERROR(Data4!AO$151),0,Data4!AO$151)","v":0},{"$f":"IF(ISERROR(Data4!AP$151),0,Data4!AP$151)","v":0},{"$f":"IF(ISERROR(Data4!AQ$151),0,Data4!AQ$151)","v":0},{"$f":"IF(ISERROR(Data4!AR$151),0,Data4!AR$151)","v":0},{"$f":"IF(ISERROR(Data4!AS$151),0,Data4!AS$151)","v":0},{"$f":"IF(ISERROR(Data4!AT$151),0,Data4!AT$151)","v":0},{"$f":"IF(ISERROR(Data4!AU$151),0,Data4!AU$151)","v":0},{"$f":"IF(ISERROR(Data4!AV$151),0,Data4!AV$151)","v":0},{"$f":"IF(ISERROR(Data4!AW$151),0,Data4!AW$151)","v":0},{"$f":"IF(ISERROR(Data4!AX$151),0,Data4!AX$151)","v":0},{"$f":"IF(ISERROR(Data4!AY$151),0,Data4!AY$151)","v":0},{"$f":"IF(ISERROR(Data4!AZ$151),0,Data4!AZ$151)","v":0},{"$f":"IF(ISERROR(Data4!BA$151),0,Data4!BA$151)","v":0},{"$f":"IF(ISERROR(Data4!BB$151),0,Data4!BB$151)","v":0},{"$f":"IF(ISERROR(Data4!BC$151),0,Data4!BC$151)","v":0},{"$f":"IF(ISERROR(Data4!BD$151),0,Data4!BD$151)","v":0},{"$f":"IF(ISERROR(Data4!BE$151),0,Data4!BE$151)","v":0},{"$f":"IF(ISERROR(Data4!BF$151),0,Data4!BF$151)","v":0},{"$f":"IF(ISERROR(Data4!BG$151),0,Data4!BG$151)","v":0},{"$f":"IF(ISERROR(Data4!BH$151),0,Data4!BH$151)","v":0},{"$f":"IF(ISERROR(Data4!BI$151),0,Data4!BI$151)","v":0},{"$f":"IF(ISERROR(Data4!BJ$151),0,Data4!BJ$151)","v":0},{"$f":"IF(ISERROR(Data4!BK$151),0,Data4!BK$151)","v":0},{"$f":"IF(ISERROR(Data4!BL$151),0,Data4!BL$151)","v":0},{"$f":"IF(ISERROR(Data4!BM$151),0,Data4!BM$151)","v":0},{"$f":"IF(ISERROR(Data4!BN$151),0,Data4!BN$151)","v":0},{"$f":"IF(ISERROR(Data4!BO$151),0,Data4!BO$151)","v":0},{"$f":"IF(ISERROR(Data4!BP$151),0,Data4!BP$151)","v":0},{"$f":"IF(ISERROR(Data4!BQ$151),0,Data4!BQ$151)","v":0},{"$f":"IF(ISERROR(Data4!BR$151),0,Data4!BR$151)","v":0},{"$f":"IF(ISERROR(Data4!BS$151),0,Data4!BS$151)","v":0},{"$f":"IF(ISERROR(Data4!BT$151),0,Data4!BT$151)","v":0},{"$f":"IF(ISERROR(Data4!BU$151),0,Data4!BU$151)","v":0},{"$f":"IF(ISERROR(Data4!BV$151),0,Data4!BV$151)","v":0},{"$f":"IF(ISERROR(Data4!BW$151),0,Data4!BW$151)","v":0},{"$f":"IF(ISERROR(Data4!BX$151),0,Data4!BX$151)","v":0},{"$f":"IF(ISERROR(Data4!BY$151),0,Data4!BY$151)","v":0},{"$f":"IF(ISERROR(Data4!BZ$151),0,Data4!BZ$151)","v":0},{"$f":"IF(ISERROR(Data4!CA$151),0,Data4!CA$151)","v":0},{"$f":"IF(ISERROR(Data4!CB$151),0,Data4!CB$151)","v":0},{"$f":"IF(ISERROR(Data4!CC$151),0,Data4!CC$151)","v":0},{"$f":"IF(ISERROR(Data4!CD$151),0,Data4!CD$151)","v":0},{"$f":"IF(ISERROR(Data4!CE$151),0,Data4!CE$151)","v":0},{"$f":"IF(ISERROR(Data4!CF$151),0,Data4!CF$151)","v":0},{"$f":"IF(ISERROR(Data4!CG$151),0,Data4!CG$151)","v":0},{"$f":"IF(ISERROR(Data4!CH$151),0,Data4!CH$151)","v":0},{"$f":"IF(ISERROR(Data4!CI$151),0,Data4!CI$151)","v":0},{"$f":"IF(ISERROR(Data4!CJ$151),0,Data4!CJ$151)","v":0},{"$f":"IF(ISERROR(Data4!CK$151),0,Data4!CK$151)","v":0},{"$f":"IF(ISERROR(Data4!CL$151),0,Data4!CL$151)","v":0},{"$f":"IF(ISERROR(Data4!CM$151),0,Data4!CM$151)","v":0},{"$f":"IF(ISERROR(Data4!CN$151),0,Data4!CN$151)","v":0},{"$f":"IF(ISERROR(Data4!CO$151),0,Data4!CO$151)","v":0},{"$f":"IF(ISERROR(Data4!CP$151),0,Data4!CP$151)","v":0},{"$f":"IF(ISERROR(Data4!CQ$151),0,Data4!CQ$151)","v":0},{"$f":"IF(ISERROR(Data4!CR$151),0,Data4!CR$151)","v":0},{"$f":"IF(ISERROR(Data4!CS$151),0,Data4!CS$151)","v":0},{"$f":"IF(ISERROR(Data4!CT$151),0,Data4!CT$151)","v":0},{"$f":"IF(ISERROR(Data4!CU$151),0,Data4!CU$151)","v":0},{"$f":"IF(ISERROR(Data4!CV$151),0,Data4!CV$151)","v":0},{"$f":"IF(ISERROR(Data4!CW$151),0,Data4!CW$151)","v":0},{"$f":"IF(ISERROR(Data4!CX$151),0,Data4!CX$151)","v":0},{"$f":"IF(ISERROR(Data4!CY$151),0,Data4!CY$151)","v":0},{"$f":"IF(ISERROR(Data4!CZ$151),0,Data4!CZ$151)","v":0},{"$f":"IF(ISERROR(Data4!DA$151),0,Data4!DA$151)","v":0},{"$f":"IF(ISERROR(Data4!DB$151),0,Data4!DB$151)","v":0},{"$f":"IF(ISERROR(Data4!DC$151),0,Data4!DC$151)","v":0},{"$f":"IF(ISERROR(Data4!DD$151),0,Data4!DD$151)","v":0},{"$f":"IF(ISERROR(Data4!DE$151),0,Data4!DE$151)","v":0},{"$f":"IF(ISERROR(Data4!DF$151),0,Data4!DF$151)","v":0},{"$f":"IF(ISERROR(Data4!DG$151),0,Data4!DG$151)","v":0},{"$f":"IF(ISERROR(Data4!DH$151),0,Data4!DH$151)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$152","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$152),0,Data4!M$152)","v":0},{"$f":"IF(ISERROR(Data4!N$152),0,Data4!N$152)","v":0},{"$f":"IF(ISERROR(Data4!O$152),0,Data4!O$152)","v":0},{"$f":"IF(ISERROR(Data4!P$152),0,Data4!P$152)","v":0},{"$f":"IF(ISERROR(Data4!Q$152),0,Data4!Q$152)","v":0},{"$f":"IF(ISERROR(Data4!R$152),0,Data4!R$152)","v":0},{"$f":"IF(ISERROR(Data4!S$152),0,Data4!S$152)","v":0},{"$f":"IF(ISERROR(Data4!T$152),0,Data4!T$152)","v":0},{"$f":"IF(ISERROR(Data4!U$152),0,Data4!U$152)","v":0},{"$f":"IF(ISERROR(Data4!V$152),0,Data4!V$152)","v":0},{"$f":"IF(ISERROR(Data4!W$152),0,Data4!W$152)","v":0},{"$f":"IF(ISERROR(Data4!X$152),0,Data4!X$152)","v":0},{"$f":"IF(ISERROR(Data4!Y$152),0,Data4!Y$152)","v":0},{"$f":"IF(ISERROR(Data4!Z$152),0,Data4!Z$152)","v":0},{"$f":"IF(ISERROR(Data4!AA$152),0,Data4!AA$152)","v":0},{"$f":"IF(ISERROR(Data4!AB$152),0,Data4!AB$152)","v":0},{"$f":"IF(ISERROR(Data4!AC$152),0,Data4!AC$152)","v":0},{"$f":"IF(ISERROR(Data4!AD$152),0,Data4!AD$152)","v":0},{"$f":"IF(ISERROR(Data4!AE$152),0,Data4!AE$152)","v":0},{"$f":"IF(ISERROR(Data4!AF$152),0,Data4!AF$152)","v":0},{"$f":"IF(ISERROR(Data4!AG$152),0,Data4!AG$152)","v":0},{"$f":"IF(ISERROR(Data4!AH$152),0,Data4!AH$152)","v":0},{"$f":"IF(ISERROR(Data4!AI$152),0,Data4!AI$152)","v":0},{"$f":"IF(ISERROR(Data4!AJ$152),0,Data4!AJ$152)","v":0},{"$f":"IF(ISERROR(Data4!AK$152),0,Data4!AK$152)","v":0},{"$f":"IF(ISERROR(Data4!AL$152),0,Data4!AL$152)","v":0},{"$f":"IF(ISERROR(Data4!AM$152),0,Data4!AM$152)","v":0},{"$f":"IF(ISERROR(Data4!AN$152),0,Data4!AN$152)","v":0},{"$f":"IF(ISERROR(Data4!AO$152),0,Data4!AO$152)","v":0},{"$f":"IF(ISERROR(Data4!AP$152),0,Data4!AP$152)","v":0},{"$f":"IF(ISERROR(Data4!AQ$152),0,Data4!AQ$152)","v":0},{"$f":"IF(ISERROR(Data4!AR$152),0,Data4!AR$152)","v":0},{"$f":"IF(ISERROR(Data4!AS$152),0,Data4!AS$152)","v":0},{"$f":"IF(ISERROR(Data4!AT$152),0,Data4!AT$152)","v":0},{"$f":"IF(ISERROR(Data4!AU$152),0,Data4!AU$152)","v":0},{"$f":"IF(ISERROR(Data4!AV$152),0,Data4!AV$152)","v":0},{"$f":"IF(ISERROR(Data4!AW$152),0,Data4!AW$152)","v":0},{"$f":"IF(ISERROR(Data4!AX$152),0,Data4!AX$152)","v":0},{"$f":"IF(ISERROR(Data4!AY$152),0,Data4!AY$152)","v":0},{"$f":"IF(ISERROR(Data4!AZ$152),0,Data4!AZ$152)","v":0},{"$f":"IF(ISERROR(Data4!BA$152),0,Data4!BA$152)","v":0},{"$f":"IF(ISERROR(Data4!BB$152),0,Data4!BB$152)","v":0},{"$f":"IF(ISERROR(Data4!BC$152),0,Data4!BC$152)","v":0},{"$f":"IF(ISERROR(Data4!BD$152),0,Data4!BD$152)","v":0},{"$f":"IF(ISERROR(Data4!BE$152),0,Data4!BE$152)","v":0},{"$f":"IF(ISERROR(Data4!BF$152),0,Data4!BF$152)","v":0},{"$f":"IF(ISERROR(Data4!BG$152),0,Data4!BG$152)","v":0},{"$f":"IF(ISERROR(Data4!BH$152),0,Data4!BH$152)","v":0},{"$f":"IF(ISERROR(Data4!BI$152),0,Data4!BI$152)","v":0},{"$f":"IF(ISERROR(Data4!BJ$152),0,Data4!BJ$152)","v":0},{"$f":"IF(ISERROR(Data4!BK$152),0,Data4!BK$152)","v":0},{"$f":"IF(ISERROR(Data4!BL$152),0,Data4!BL$152)","v":0},{"$f":"IF(ISERROR(Data4!BM$152),0,Data4!BM$152)","v":0},{"$f":"IF(ISERROR(Data4!BN$152),0,Data4!BN$152)","v":0},{"$f":"IF(ISERROR(Data4!BO$152),0,Data4!BO$152)","v":0},{"$f":"IF(ISERROR(Data4!BP$152),0,Data4!BP$152)","v":0},{"$f":"IF(ISERROR(Data4!BQ$152),0,Data4!BQ$152)","v":0},{"$f":"IF(ISERROR(Data4!BR$152),0,Data4!BR$152)","v":0},{"$f":"IF(ISERROR(Data4!BS$152),0,Data4!BS$152)","v":0},{"$f":"IF(ISERROR(Data4!BT$152),0,Data4!BT$152)","v":0},{"$f":"IF(ISERROR(Data4!BU$152),0,Data4!BU$152)","v":0},{"$f":"IF(ISERROR(Data4!BV$152),0,Data4!BV$152)","v":0},{"$f":"IF(ISERROR(Data4!BW$152),0,Data4!BW$152)","v":0},{"$f":"IF(ISERROR(Data4!BX$152),0,Data4!BX$152)","v":0},{"$f":"IF(ISERROR(Data4!BY$152),0,Data4!BY$152)","v":0},{"$f":"IF(ISERROR(Data4!BZ$152),0,Data4!BZ$152)","v":0},{"$f":"IF(ISERROR(Data4!CA$152),0,Data4!CA$152)","v":0},{"$f":"IF(ISERROR(Data4!CB$152),0,Data4!CB$152)","v":0},{"$f":"IF(ISERROR(Data4!CC$152),0,Data4!CC$152)","v":0},{"$f":"IF(ISERROR(Data4!CD$152),0,Data4!CD$152)","v":0},{"$f":"IF(ISERROR(Data4!CE$152),0,Data4!CE$152)","v":0},{"$f":"IF(ISERROR(Data4!CF$152),0,Data4!CF$152)","v":0},{"$f":"IF(ISERROR(Data4!CG$152),0,Data4!CG$152)","v":0},{"$f":"IF(ISERROR(Data4!CH$152),0,Data4!CH$152)","v":0},{"$f":"IF(ISERROR(Data4!CI$152),0,Data4!CI$152)","v":0},{"$f":"IF(ISERROR(Data4!CJ$152),0,Data4!CJ$152)","v":0},{"$f":"IF(ISERROR(Data4!CK$152),0,Data4!CK$152)","v":0},{"$f":"IF(ISERROR(Data4!CL$152),0,Data4!CL$152)","v":0},{"$f":"IF(ISERROR(Data4!CM$152),0,Data4!CM$152)","v":0},{"$f":"IF(ISERROR(Data4!CN$152),0,Data4!CN$152)","v":0},{"$f":"IF(ISERROR(Data4!CO$152),0,Data4!CO$152)","v":0},{"$f":"IF(ISERROR(Data4!CP$152),0,Data4!CP$152)","v":0},{"$f":"IF(ISERROR(Data4!CQ$152),0,Data4!CQ$152)","v":0},{"$f":"IF(ISERROR(Data4!CR$152),0,Data4!CR$152)","v":0},{"$f":"IF(ISERROR(Data4!CS$152),0,Data4!CS$152)","v":0},{"$f":"IF(ISERROR(Data4!CT$152),0,Data4!CT$152)","v":0},{"$f":"IF(ISERROR(Data4!CU$152),0,Data4!CU$152)","v":0},{"$f":"IF(ISERROR(Data4!CV$152),0,Data4!CV$152)","v":0},{"$f":"IF(ISERROR(Data4!CW$152),0,Data4!CW$152)","v":0},{"$f":"IF(ISERROR(Data4!CX$152),0,Data4!CX$152)","v":0},{"$f":"IF(ISERROR(Data4!CY$152),0,Data4!CY$152)","v":0},{"$f":"IF(ISERROR(Data4!CZ$152),0,Data4!CZ$152)","v":0},{"$f":"IF(ISERROR(Data4!DA$152),0,Data4!DA$152)","v":0},{"$f":"IF(ISERROR(Data4!DB$152),0,Data4!DB$152)","v":0},{"$f":"IF(ISERROR(Data4!DC$152),0,Data4!DC$152)","v":0},{"$f":"IF(ISERROR(Data4!DD$152),0,Data4!DD$152)","v":0},{"$f":"IF(ISERROR(Data4!DE$152),0,Data4!DE$152)","v":0},{"$f":"IF(ISERROR(Data4!DF$152),0,Data4!DF$152)","v":0},{"$f":"IF(ISERROR(Data4!DG$152),0,Data4!DG$152)","v":0},{"$f":"IF(ISERROR(Data4!DH$152),0,Data4!DH$152)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$153","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$153),0,Data4!M$153)","v":0},{"$f":"IF(ISERROR(Data4!N$153),0,Data4!N$153)","v":0},{"$f":"IF(ISERROR(Data4!O$153),0,Data4!O$153)","v":0},{"$f":"IF(ISERROR(Data4!P$153),0,Data4!P$153)","v":0},{"$f":"IF(ISERROR(Data4!Q$153),0,Data4!Q$153)","v":0},{"$f":"IF(ISERROR(Data4!R$153),0,Data4!R$153)","v":0},{"$f":"IF(ISERROR(Data4!S$153),0,Data4!S$153)","v":0},{"$f":"IF(ISERROR(Data4!T$153),0,Data4!T$153)","v":0},{"$f":"IF(ISERROR(Data4!U$153),0,Data4!U$153)","v":0},{"$f":"IF(ISERROR(Data4!V$153),0,Data4!V$153)","v":0},{"$f":"IF(ISERROR(Data4!W$153),0,Data4!W$153)","v":0},{"$f":"IF(ISERROR(Data4!X$153),0,Data4!X$153)","v":0},{"$f":"IF(ISERROR(Data4!Y$153),0,Data4!Y$153)","v":0},{"$f":"IF(ISERROR(Data4!Z$153),0,Data4!Z$153)","v":0},{"$f":"IF(ISERROR(Data4!AA$153),0,Data4!AA$153)","v":0},{"$f":"IF(ISERROR(Data4!AB$153),0,Data4!AB$153)","v":0},{"$f":"IF(ISERROR(Data4!AC$153),0,Data4!AC$153)","v":0},{"$f":"IF(ISERROR(Data4!AD$153),0,Data4!AD$153)","v":0},{"$f":"IF(ISERROR(Data4!AE$153),0,Data4!AE$153)","v":0},{"$f":"IF(ISERROR(Data4!AF$153),0,Data4!AF$153)","v":0},{"$f":"IF(ISERROR(Data4!AG$153),0,Data4!AG$153)","v":0},{"$f":"IF(ISERROR(Data4!AH$153),0,Data4!AH$153)","v":0},{"$f":"IF(ISERROR(Data4!AI$153),0,Data4!AI$153)","v":0},{"$f":"IF(ISERROR(Data4!AJ$153),0,Data4!AJ$153)","v":0},{"$f":"IF(ISERROR(Data4!AK$153),0,Data4!AK$153)","v":0},{"$f":"IF(ISERROR(Data4!AL$153),0,Data4!AL$153)","v":0},{"$f":"IF(ISERROR(Data4!AM$153),0,Data4!AM$153)","v":0},{"$f":"IF(ISERROR(Data4!AN$153),0,Data4!AN$153)","v":0},{"$f":"IF(ISERROR(Data4!AO$153),0,Data4!AO$153)","v":0},{"$f":"IF(ISERROR(Data4!AP$153),0,Data4!AP$153)","v":0},{"$f":"IF(ISERROR(Data4!AQ$153),0,Data4!AQ$153)","v":0},{"$f":"IF(ISERROR(Data4!AR$153),0,Data4!AR$153)","v":0},{"$f":"IF(ISERROR(Data4!AS$153),0,Data4!AS$153)","v":0},{"$f":"IF(ISERROR(Data4!AT$153),0,Data4!AT$153)","v":0},{"$f":"IF(ISERROR(Data4!AU$153),0,Data4!AU$153)","v":0},{"$f":"IF(ISERROR(Data4!AV$153),0,Data4!AV$153)","v":0},{"$f":"IF(ISERROR(Data4!AW$153),0,Data4!AW$153)","v":0},{"$f":"IF(ISERROR(Data4!AX$153),0,Data4!AX$153)","v":0},{"$f":"IF(ISERROR(Data4!AY$153),0,Data4!AY$153)","v":0},{"$f":"IF(ISERROR(Data4!AZ$153),0,Data4!AZ$153)","v":0},{"$f":"IF(ISERROR(Data4!BA$153),0,Data4!BA$153)","v":0},{"$f":"IF(ISERROR(Data4!BB$153),0,Data4!BB$153)","v":0},{"$f":"IF(ISERROR(Data4!BC$153),0,Data4!BC$153)","v":0},{"$f":"IF(ISERROR(Data4!BD$153),0,Data4!BD$153)","v":0},{"$f":"IF(ISERROR(Data4!BE$153),0,Data4!BE$153)","v":0},{"$f":"IF(ISERROR(Data4!BF$153),0,Data4!BF$153)","v":0},{"$f":"IF(ISERROR(Data4!BG$153),0,Data4!BG$153)","v":0},{"$f":"IF(ISERROR(Data4!BH$153),0,Data4!BH$153)","v":0},{"$f":"IF(ISERROR(Data4!BI$153),0,Data4!BI$153)","v":0},{"$f":"IF(ISERROR(Data4!BJ$153),0,Data4!BJ$153)","v":0},{"$f":"IF(ISERROR(Data4!BK$153),0,Data4!BK$153)","v":0},{"$f":"IF(ISERROR(Data4!BL$153),0,Data4!BL$153)","v":0},{"$f":"IF(ISERROR(Data4!BM$153),0,Data4!BM$153)","v":0},{"$f":"IF(ISERROR(Data4!BN$153),0,Data4!BN$153)","v":0},{"$f":"IF(ISERROR(Data4!BO$153),0,Data4!BO$153)","v":0},{"$f":"IF(ISERROR(Data4!BP$153),0,Data4!BP$153)","v":0},{"$f":"IF(ISERROR(Data4!BQ$153),0,Data4!BQ$153)","v":0},{"$f":"IF(ISERROR(Data4!BR$153),0,Data4!BR$153)","v":0},{"$f":"IF(ISERROR(Data4!BS$153),0,Data4!BS$153)","v":0},{"$f":"IF(ISERROR(Data4!BT$153),0,Data4!BT$153)","v":0},{"$f":"IF(ISERROR(Data4!BU$153),0,Data4!BU$153)","v":0},{"$f":"IF(ISERROR(Data4!BV$153),0,Data4!BV$153)","v":0},{"$f":"IF(ISERROR(Data4!BW$153),0,Data4!BW$153)","v":0},{"$f":"IF(ISERROR(Data4!BX$153),0,Data4!BX$153)","v":0},{"$f":"IF(ISERROR(Data4!BY$153),0,Data4!BY$153)","v":0},{"$f":"IF(ISERROR(Data4!BZ$153),0,Data4!BZ$153)","v":0},{"$f":"IF(ISERROR(Data4!CA$153),0,Data4!CA$153)","v":0},{"$f":"IF(ISERROR(Data4!CB$153),0,Data4!CB$153)","v":0},{"$f":"IF(ISERROR(Data4!CC$153),0,Data4!CC$153)","v":0},{"$f":"IF(ISERROR(Data4!CD$153),0,Data4!CD$153)","v":0},{"$f":"IF(ISERROR(Data4!CE$153),0,Data4!CE$153)","v":0},{"$f":"IF(ISERROR(Data4!CF$153),0,Data4!CF$153)","v":0},{"$f":"IF(ISERROR(Data4!CG$153),0,Data4!CG$153)","v":0},{"$f":"IF(ISERROR(Data4!CH$153),0,Data4!CH$153)","v":0},{"$f":"IF(ISERROR(Data4!CI$153),0,Data4!CI$153)","v":0},{"$f":"IF(ISERROR(Data4!CJ$153),0,Data4!CJ$153)","v":0},{"$f":"IF(ISERROR(Data4!CK$153),0,Data4!CK$153)","v":0},{"$f":"IF(ISERROR(Data4!CL$153),0,Data4!CL$153)","v":0},{"$f":"IF(ISERROR(Data4!CM$153),0,Data4!CM$153)","v":0},{"$f":"IF(ISERROR(Data4!CN$153),0,Data4!CN$153)","v":0},{"$f":"IF(ISERROR(Data4!CO$153),0,Data4!CO$153)","v":0},{"$f":"IF(ISERROR(Data4!CP$153),0,Data4!CP$153)","v":0},{"$f":"IF(ISERROR(Data4!CQ$153),0,Data4!CQ$153)","v":0},{"$f":"IF(ISERROR(Data4!CR$153),0,Data4!CR$153)","v":0},{"$f":"IF(ISERROR(Data4!CS$153),0,Data4!CS$153)","v":0},{"$f":"IF(ISERROR(Data4!CT$153),0,Data4!CT$153)","v":0},{"$f":"IF(ISERROR(Data4!CU$153),0,Data4!CU$153)","v":0},{"$f":"IF(ISERROR(Data4!CV$153),0,Data4!CV$153)","v":0},{"$f":"IF(ISERROR(Data4!CW$153),0,Data4!CW$153)","v":0},{"$f":"IF(ISERROR(Data4!CX$153),0,Data4!CX$153)","v":0},{"$f":"IF(ISERROR(Data4!CY$153),0,Data4!CY$153)","v":0},{"$f":"IF(ISERROR(Data4!CZ$153),0,Data4!CZ$153)","v":0},{"$f":"IF(ISERROR(Data4!DA$153),0,Data4!DA$153)","v":0},{"$f":"IF(ISERROR(Data4!DB$153),0,Data4!DB$153)","v":0},{"$f":"IF(ISERROR(Data4!DC$153),0,Data4!DC$153)","v":0},{"$f":"IF(ISERROR(Data4!DD$153),0,Data4!DD$153)","v":0},{"$f":"IF(ISERROR(Data4!DE$153),0,Data4!DE$153)","v":0},{"$f":"IF(ISERROR(Data4!DF$153),0,Data4!DF$153)","v":0},{"$f":"IF(ISERROR(Data4!DG$153),0,Data4!DG$153)","v":0},{"$f":"IF(ISERROR(Data4!DH$153),0,Data4!DH$153)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$154","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$154),0,Data4!M$154)","v":0},{"$f":"IF(ISERROR(Data4!N$154),0,Data4!N$154)","v":0},{"$f":"IF(ISERROR(Data4!O$154),0,Data4!O$154)","v":0},{"$f":"IF(ISERROR(Data4!P$154),0,Data4!P$154)","v":0},{"$f":"IF(ISERROR(Data4!Q$154),0,Data4!Q$154)","v":0},{"$f":"IF(ISERROR(Data4!R$154),0,Data4!R$154)","v":0},{"$f":"IF(ISERROR(Data4!S$154),0,Data4!S$154)","v":0},{"$f":"IF(ISERROR(Data4!T$154),0,Data4!T$154)","v":0},{"$f":"IF(ISERROR(Data4!U$154),0,Data4!U$154)","v":0},{"$f":"IF(ISERROR(Data4!V$154),0,Data4!V$154)","v":0},{"$f":"IF(ISERROR(Data4!W$154),0,Data4!W$154)","v":0},{"$f":"IF(ISERROR(Data4!X$154),0,Data4!X$154)","v":0},{"$f":"IF(ISERROR(Data4!Y$154),0,Data4!Y$154)","v":0},{"$f":"IF(ISERROR(Data4!Z$154),0,Data4!Z$154)","v":0},{"$f":"IF(ISERROR(Data4!AA$154),0,Data4!AA$154)","v":0},{"$f":"IF(ISERROR(Data4!AB$154),0,Data4!AB$154)","v":0},{"$f":"IF(ISERROR(Data4!AC$154),0,Data4!AC$154)","v":0},{"$f":"IF(ISERROR(Data4!AD$154),0,Data4!AD$154)","v":0},{"$f":"IF(ISERROR(Data4!AE$154),0,Data4!AE$154)","v":0},{"$f":"IF(ISERROR(Data4!AF$154),0,Data4!AF$154)","v":0},{"$f":"IF(ISERROR(Data4!AG$154),0,Data4!AG$154)","v":0},{"$f":"IF(ISERROR(Data4!AH$154),0,Data4!AH$154)","v":0},{"$f":"IF(ISERROR(Data4!AI$154),0,Data4!AI$154)","v":0},{"$f":"IF(ISERROR(Data4!AJ$154),0,Data4!AJ$154)","v":0},{"$f":"IF(ISERROR(Data4!AK$154),0,Data4!AK$154)","v":0},{"$f":"IF(ISERROR(Data4!AL$154),0,Data4!AL$154)","v":0},{"$f":"IF(ISERROR(Data4!AM$154),0,Data4!AM$154)","v":0},{"$f":"IF(ISERROR(Data4!AN$154),0,Data4!AN$154)","v":0},{"$f":"IF(ISERROR(Data4!AO$154),0,Data4!AO$154)","v":0},{"$f":"IF(ISERROR(Data4!AP$154),0,Data4!AP$154)","v":0},{"$f":"IF(ISERROR(Data4!AQ$154),0,Data4!AQ$154)","v":0},{"$f":"IF(ISERROR(Data4!AR$154),0,Data4!AR$154)","v":0},{"$f":"IF(ISERROR(Data4!AS$154),0,Data4!AS$154)","v":0},{"$f":"IF(ISERROR(Data4!AT$154),0,Data4!AT$154)","v":0},{"$f":"IF(ISERROR(Data4!AU$154),0,Data4!AU$154)","v":0},{"$f":"IF(ISERROR(Data4!AV$154),0,Data4!AV$154)","v":0},{"$f":"IF(ISERROR(Data4!AW$154),0,Data4!AW$154)","v":0},{"$f":"IF(ISERROR(Data4!AX$154),0,Data4!AX$154)","v":0},{"$f":"IF(ISERROR(Data4!AY$154),0,Data4!AY$154)","v":0},{"$f":"IF(ISERROR(Data4!AZ$154),0,Data4!AZ$154)","v":0},{"$f":"IF(ISERROR(Data4!BA$154),0,Data4!BA$154)","v":0},{"$f":"IF(ISERROR(Data4!BB$154),0,Data4!BB$154)","v":0},{"$f":"IF(ISERROR(Data4!BC$154),0,Data4!BC$154)","v":0},{"$f":"IF(ISERROR(Data4!BD$154),0,Data4!BD$154)","v":0},{"$f":"IF(ISERROR(Data4!BE$154),0,Data4!BE$154)","v":0},{"$f":"IF(ISERROR(Data4!BF$154),0,Data4!BF$154)","v":0},{"$f":"IF(ISERROR(Data4!BG$154),0,Data4!BG$154)","v":0},{"$f":"IF(ISERROR(Data4!BH$154),0,Data4!BH$154)","v":0},{"$f":"IF(ISERROR(Data4!BI$154),0,Data4!BI$154)","v":0},{"$f":"IF(ISERROR(Data4!BJ$154),0,Data4!BJ$154)","v":0},{"$f":"IF(ISERROR(Data4!BK$154),0,Data4!BK$154)","v":0},{"$f":"IF(ISERROR(Data4!BL$154),0,Data4!BL$154)","v":0},{"$f":"IF(ISERROR(Data4!BM$154),0,Data4!BM$154)","v":0},{"$f":"IF(ISERROR(Data4!BN$154),0,Data4!BN$154)","v":0},{"$f":"IF(ISERROR(Data4!BO$154),0,Data4!BO$154)","v":0},{"$f":"IF(ISERROR(Data4!BP$154),0,Data4!BP$154)","v":0},{"$f":"IF(ISERROR(Data4!BQ$154),0,Data4!BQ$154)","v":0},{"$f":"IF(ISERROR(Data4!BR$154),0,Data4!BR$154)","v":0},{"$f":"IF(ISERROR(Data4!BS$154),0,Data4!BS$154)","v":0},{"$f":"IF(ISERROR(Data4!BT$154),0,Data4!BT$154)","v":0},{"$f":"IF(ISERROR(Data4!BU$154),0,Data4!BU$154)","v":0},{"$f":"IF(ISERROR(Data4!BV$154),0,Data4!BV$154)","v":0},{"$f":"IF(ISERROR(Data4!BW$154),0,Data4!BW$154)","v":0},{"$f":"IF(ISERROR(Data4!BX$154),0,Data4!BX$154)","v":0},{"$f":"IF(ISERROR(Data4!BY$154),0,Data4!BY$154)","v":0},{"$f":"IF(ISERROR(Data4!BZ$154),0,Data4!BZ$154)","v":0},{"$f":"IF(ISERROR(Data4!CA$154),0,Data4!CA$154)","v":0},{"$f":"IF(ISERROR(Data4!CB$154),0,Data4!CB$154)","v":0},{"$f":"IF(ISERROR(Data4!CC$154),0,Data4!CC$154)","v":0},{"$f":"IF(ISERROR(Data4!CD$154),0,Data4!CD$154)","v":0},{"$f":"IF(ISERROR(Data4!CE$154),0,Data4!CE$154)","v":0},{"$f":"IF(ISERROR(Data4!CF$154),0,Data4!CF$154)","v":0},{"$f":"IF(ISERROR(Data4!CG$154),0,Data4!CG$154)","v":0},{"$f":"IF(ISERROR(Data4!CH$154),0,Data4!CH$154)","v":0},{"$f":"IF(ISERROR(Data4!CI$154),0,Data4!CI$154)","v":0},{"$f":"IF(ISERROR(Data4!CJ$154),0,Data4!CJ$154)","v":0},{"$f":"IF(ISERROR(Data4!CK$154),0,Data4!CK$154)","v":0},{"$f":"IF(ISERROR(Data4!CL$154),0,Data4!CL$154)","v":0},{"$f":"IF(ISERROR(Data4!CM$154),0,Data4!CM$154)","v":0},{"$f":"IF(ISERROR(Data4!CN$154),0,Data4!CN$154)","v":0},{"$f":"IF(ISERROR(Data4!CO$154),0,Data4!CO$154)","v":0},{"$f":"IF(ISERROR(Data4!CP$154),0,Data4!CP$154)","v":0},{"$f":"IF(ISERROR(Data4!CQ$154),0,Data4!CQ$154)","v":0},{"$f":"IF(ISERROR(Data4!CR$154),0,Data4!CR$154)","v":0},{"$f":"IF(ISERROR(Data4!CS$154),0,Data4!CS$154)","v":0},{"$f":"IF(ISERROR(Data4!CT$154),0,Data4!CT$154)","v":0},{"$f":"IF(ISERROR(Data4!CU$154),0,Data4!CU$154)","v":0},{"$f":"IF(ISERROR(Data4!CV$154),0,Data4!CV$154)","v":0},{"$f":"IF(ISERROR(Data4!CW$154),0,Data4!CW$154)","v":0},{"$f":"IF(ISERROR(Data4!CX$154),0,Data4!CX$154)","v":0},{"$f":"IF(ISERROR(Data4!CY$154),0,Data4!CY$154)","v":0},{"$f":"IF(ISERROR(Data4!CZ$154),0,Data4!CZ$154)","v":0},{"$f":"IF(ISERROR(Data4!DA$154),0,Data4!DA$154)","v":0},{"$f":"IF(ISERROR(Data4!DB$154),0,Data4!DB$154)","v":0},{"$f":"IF(ISERROR(Data4!DC$154),0,Data4!DC$154)","v":0},{"$f":"IF(ISERROR(Data4!DD$154),0,Data4!DD$154)","v":0},{"$f":"IF(ISERROR(Data4!DE$154),0,Data4!DE$154)","v":0},{"$f":"IF(ISERROR(Data4!DF$154),0,Data4!DF$154)","v":0},{"$f":"IF(ISERROR(Data4!DG$154),0,Data4!DG$154)","v":0},{"$f":"IF(ISERROR(Data4!DH$154),0,Data4!DH$154)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$155","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$155),0,Data4!M$155)","v":0},{"$f":"IF(ISERROR(Data4!N$155),0,Data4!N$155)","v":0},{"$f":"IF(ISERROR(Data4!O$155),0,Data4!O$155)","v":0},{"$f":"IF(ISERROR(Data4!P$155),0,Data4!P$155)","v":0},{"$f":"IF(ISERROR(Data4!Q$155),0,Data4!Q$155)","v":0},{"$f":"IF(ISERROR(Data4!R$155),0,Data4!R$155)","v":0},{"$f":"IF(ISERROR(Data4!S$155),0,Data4!S$155)","v":0},{"$f":"IF(ISERROR(Data4!T$155),0,Data4!T$155)","v":0},{"$f":"IF(ISERROR(Data4!U$155),0,Data4!U$155)","v":0},{"$f":"IF(ISERROR(Data4!V$155),0,Data4!V$155)","v":0},{"$f":"IF(ISERROR(Data4!W$155),0,Data4!W$155)","v":0},{"$f":"IF(ISERROR(Data4!X$155),0,Data4!X$155)","v":0},{"$f":"IF(ISERROR(Data4!Y$155),0,Data4!Y$155)","v":0},{"$f":"IF(ISERROR(Data4!Z$155),0,Data4!Z$155)","v":0},{"$f":"IF(ISERROR(Data4!AA$155),0,Data4!AA$155)","v":0},{"$f":"IF(ISERROR(Data4!AB$155),0,Data4!AB$155)","v":0},{"$f":"IF(ISERROR(Data4!AC$155),0,Data4!AC$155)","v":0},{"$f":"IF(ISERROR(Data4!AD$155),0,Data4!AD$155)","v":0},{"$f":"IF(ISERROR(Data4!AE$155),0,Data4!AE$155)","v":0},{"$f":"IF(ISERROR(Data4!AF$155),0,Data4!AF$155)","v":0},{"$f":"IF(ISERROR(Data4!AG$155),0,Data4!AG$155)","v":0},{"$f":"IF(ISERROR(Data4!AH$155),0,Data4!AH$155)","v":0},{"$f":"IF(ISERROR(Data4!AI$155),0,Data4!AI$155)","v":0},{"$f":"IF(ISERROR(Data4!AJ$155),0,Data4!AJ$155)","v":0},{"$f":"IF(ISERROR(Data4!AK$155),0,Data4!AK$155)","v":0},{"$f":"IF(ISERROR(Data4!AL$155),0,Data4!AL$155)","v":0},{"$f":"IF(ISERROR(Data4!AM$155),0,Data4!AM$155)","v":0},{"$f":"IF(ISERROR(Data4!AN$155),0,Data4!AN$155)","v":0},{"$f":"IF(ISERROR(Data4!AO$155),0,Data4!AO$155)","v":0},{"$f":"IF(ISERROR(Data4!AP$155),0,Data4!AP$155)","v":0},{"$f":"IF(ISERROR(Data4!AQ$155),0,Data4!AQ$155)","v":0},{"$f":"IF(ISERROR(Data4!AR$155),0,Data4!AR$155)","v":0},{"$f":"IF(ISERROR(Data4!AS$155),0,Data4!AS$155)","v":0},{"$f":"IF(ISERROR(Data4!AT$155),0,Data4!AT$155)","v":0},{"$f":"IF(ISERROR(Data4!AU$155),0,Data4!AU$155)","v":0},{"$f":"IF(ISERROR(Data4!AV$155),0,Data4!AV$155)","v":0},{"$f":"IF(ISERROR(Data4!AW$155),0,Data4!AW$155)","v":0},{"$f":"IF(ISERROR(Data4!AX$155),0,Data4!AX$155)","v":0},{"$f":"IF(ISERROR(Data4!AY$155),0,Data4!AY$155)","v":0},{"$f":"IF(ISERROR(Data4!AZ$155),0,Data4!AZ$155)","v":0},{"$f":"IF(ISERROR(Data4!BA$155),0,Data4!BA$155)","v":0},{"$f":"IF(ISERROR(Data4!BB$155),0,Data4!BB$155)","v":0},{"$f":"IF(ISERROR(Data4!BC$155),0,Data4!BC$155)","v":0},{"$f":"IF(ISERROR(Data4!BD$155),0,Data4!BD$155)","v":0},{"$f":"IF(ISERROR(Data4!BE$155),0,Data4!BE$155)","v":0},{"$f":"IF(ISERROR(Data4!BF$155),0,Data4!BF$155)","v":0},{"$f":"IF(ISERROR(Data4!BG$155),0,Data4!BG$155)","v":0},{"$f":"IF(ISERROR(Data4!BH$155),0,Data4!BH$155)","v":0},{"$f":"IF(ISERROR(Data4!BI$155),0,Data4!BI$155)","v":0},{"$f":"IF(ISERROR(Data4!BJ$155),0,Data4!BJ$155)","v":0},{"$f":"IF(ISERROR(Data4!BK$155),0,Data4!BK$155)","v":0},{"$f":"IF(ISERROR(Data4!BL$155),0,Data4!BL$155)","v":0},{"$f":"IF(ISERROR(Data4!BM$155),0,Data4!BM$155)","v":0},{"$f":"IF(ISERROR(Data4!BN$155),0,Data4!BN$155)","v":0},{"$f":"IF(ISERROR(Data4!BO$155),0,Data4!BO$155)","v":0},{"$f":"IF(ISERROR(Data4!BP$155),0,Data4!BP$155)","v":0},{"$f":"IF(ISERROR(Data4!BQ$155),0,Data4!BQ$155)","v":0},{"$f":"IF(ISERROR(Data4!BR$155),0,Data4!BR$155)","v":0},{"$f":"IF(ISERROR(Data4!BS$155),0,Data4!BS$155)","v":0},{"$f":"IF(ISERROR(Data4!BT$155),0,Data4!BT$155)","v":0},{"$f":"IF(ISERROR(Data4!BU$155),0,Data4!BU$155)","v":0},{"$f":"IF(ISERROR(Data4!BV$155),0,Data4!BV$155)","v":0},{"$f":"IF(ISERROR(Data4!BW$155),0,Data4!BW$155)","v":0},{"$f":"IF(ISERROR(Data4!BX$155),0,Data4!BX$155)","v":0},{"$f":"IF(ISERROR(Data4!BY$155),0,Data4!BY$155)","v":0},{"$f":"IF(ISERROR(Data4!BZ$155),0,Data4!BZ$155)","v":0},{"$f":"IF(ISERROR(Data4!CA$155),0,Data4!CA$155)","v":0},{"$f":"IF(ISERROR(Data4!CB$155),0,Data4!CB$155)","v":0},{"$f":"IF(ISERROR(Data4!CC$155),0,Data4!CC$155)","v":0},{"$f":"IF(ISERROR(Data4!CD$155),0,Data4!CD$155)","v":0},{"$f":"IF(ISERROR(Data4!CE$155),0,Data4!CE$155)","v":0},{"$f":"IF(ISERROR(Data4!CF$155),0,Data4!CF$155)","v":0},{"$f":"IF(ISERROR(Data4!CG$155),0,Data4!CG$155)","v":0},{"$f":"IF(ISERROR(Data4!CH$155),0,Data4!CH$155)","v":0},{"$f":"IF(ISERROR(Data4!CI$155),0,Data4!CI$155)","v":0},{"$f":"IF(ISERROR(Data4!CJ$155),0,Data4!CJ$155)","v":0},{"$f":"IF(ISERROR(Data4!CK$155),0,Data4!CK$155)","v":0},{"$f":"IF(ISERROR(Data4!CL$155),0,Data4!CL$155)","v":0},{"$f":"IF(ISERROR(Data4!CM$155),0,Data4!CM$155)","v":0},{"$f":"IF(ISERROR(Data4!CN$155),0,Data4!CN$155)","v":0},{"$f":"IF(ISERROR(Data4!CO$155),0,Data4!CO$155)","v":0},{"$f":"IF(ISERROR(Data4!CP$155),0,Data4!CP$155)","v":0},{"$f":"IF(ISERROR(Data4!CQ$155),0,Data4!CQ$155)","v":0},{"$f":"IF(ISERROR(Data4!CR$155),0,Data4!CR$155)","v":0},{"$f":"IF(ISERROR(Data4!CS$155),0,Data4!CS$155)","v":0},{"$f":"IF(ISERROR(Data4!CT$155),0,Data4!CT$155)","v":0},{"$f":"IF(ISERROR(Data4!CU$155),0,Data4!CU$155)","v":0},{"$f":"IF(ISERROR(Data4!CV$155),0,Data4!CV$155)","v":0},{"$f":"IF(ISERROR(Data4!CW$155),0,Data4!CW$155)","v":0},{"$f":"IF(ISERROR(Data4!CX$155),0,Data4!CX$155)","v":0},{"$f":"IF(ISERROR(Data4!CY$155),0,Data4!CY$155)","v":0},{"$f":"IF(ISERROR(Data4!CZ$155),0,Data4!CZ$155)","v":0},{"$f":"IF(ISERROR(Data4!DA$155),0,Data4!DA$155)","v":0},{"$f":"IF(ISERROR(Data4!DB$155),0,Data4!DB$155)","v":0},{"$f":"IF(ISERROR(Data4!DC$155),0,Data4!DC$155)","v":0},{"$f":"IF(ISERROR(Data4!DD$155),0,Data4!DD$155)","v":0},{"$f":"IF(ISERROR(Data4!DE$155),0,Data4!DE$155)","v":0},{"$f":"IF(ISERROR(Data4!DF$155),0,Data4!DF$155)","v":0},{"$f":"IF(ISERROR(Data4!DG$155),0,Data4!DG$155)","v":0},{"$f":"IF(ISERROR(Data4!DH$155),0,Data4!DH$155)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$157","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$157),0,Data4!M$157)","v":0},{"$f":"IF(ISERROR(Data4!N$157),0,Data4!N$157)","v":0},{"$f":"IF(ISERROR(Data4!O$157),0,Data4!O$157)","v":0},{"$f":"IF(ISERROR(Data4!P$157),0,Data4!P$157)","v":0},{"$f":"IF(ISERROR(Data4!Q$157),0,Data4!Q$157)","v":0},{"$f":"IF(ISERROR(Data4!R$157),0,Data4!R$157)","v":0},{"$f":"IF(ISERROR(Data4!S$157),0,Data4!S$157)","v":0},{"$f":"IF(ISERROR(Data4!T$157),0,Data4!T$157)","v":0},{"$f":"IF(ISERROR(Data4!U$157),0,Data4!U$157)","v":0},{"$f":"IF(ISERROR(Data4!V$157),0,Data4!V$157)","v":0},{"$f":"IF(ISERROR(Data4!W$157),0,Data4!W$157)","v":0},{"$f":"IF(ISERROR(Data4!X$157),0,Data4!X$157)","v":0},{"$f":"IF(ISERROR(Data4!Y$157),0,Data4!Y$157)","v":0},{"$f":"IF(ISERROR(Data4!Z$157),0,Data4!Z$157)","v":0},{"$f":"IF(ISERROR(Data4!AA$157),0,Data4!AA$157)","v":0},{"$f":"IF(ISERROR(Data4!AB$157),0,Data4!AB$157)","v":0},{"$f":"IF(ISERROR(Data4!AC$157),0,Data4!AC$157)","v":0},{"$f":"IF(ISERROR(Data4!AD$157),0,Data4!AD$157)","v":0},{"$f":"IF(ISERROR(Data4!AE$157),0,Data4!AE$157)","v":0},{"$f":"IF(ISERROR(Data4!AF$157),0,Data4!AF$157)","v":0},{"$f":"IF(ISERROR(Data4!AG$157),0,Data4!AG$157)","v":0},{"$f":"IF(ISERROR(Data4!AH$157),0,Data4!AH$157)","v":0},{"$f":"IF(ISERROR(Data4!AI$157),0,Data4!AI$157)","v":0},{"$f":"IF(ISERROR(Data4!AJ$157),0,Data4!AJ$157)","v":0},{"$f":"IF(ISERROR(Data4!AK$157),0,Data4!AK$157)","v":0},{"$f":"IF(ISERROR(Data4!AL$157),0,Data4!AL$157)","v":0},{"$f":"IF(ISERROR(Data4!AM$157),0,Data4!AM$157)","v":0},{"$f":"IF(ISERROR(Data4!AN$157),0,Data4!AN$157)","v":0},{"$f":"IF(ISERROR(Data4!AO$157),0,Data4!AO$157)","v":0},{"$f":"IF(ISERROR(Data4!AP$157),0,Data4!AP$157)","v":0},{"$f":"IF(ISERROR(Data4!AQ$157),0,Data4!AQ$157)","v":0},{"$f":"IF(ISERROR(Data4!AR$157),0,Data4!AR$157)","v":0},{"$f":"IF(ISERROR(Data4!AS$157),0,Data4!AS$157)","v":0},{"$f":"IF(ISERROR(Data4!AT$157),0,Data4!AT$157)","v":0},{"$f":"IF(ISERROR(Data4!AU$157),0,Data4!AU$157)","v":0},{"$f":"IF(ISERROR(Data4!AV$157),0,Data4!AV$157)","v":0},{"$f":"IF(ISERROR(Data4!AW$157),0,Data4!AW$157)","v":0},{"$f":"IF(ISERROR(Data4!AX$157),0,Data4!AX$157)","v":0},{"$f":"IF(ISERROR(Data4!AY$157),0,Data4!AY$157)","v":0},{"$f":"IF(ISERROR(Data4!AZ$157),0,Data4!AZ$157)","v":0},{"$f":"IF(ISERROR(Data4!BA$157),0,Data4!BA$157)","v":0},{"$f":"IF(ISERROR(Data4!BB$157),0,Data4!BB$157)","v":0},{"$f":"IF(ISERROR(Data4!BC$157),0,Data4!BC$157)","v":0},{"$f":"IF(ISERROR(Data4!BD$157),0,Data4!BD$157)","v":0},{"$f":"IF(ISERROR(Data4!BE$157),0,Data4!BE$157)","v":0},{"$f":"IF(ISERROR(Data4!BF$157),0,Data4!BF$157)","v":0},{"$f":"IF(ISERROR(Data4!BG$157),0,Data4!BG$157)","v":0},{"$f":"IF(ISERROR(Data4!BH$157),0,Data4!BH$157)","v":0},{"$f":"IF(ISERROR(Data4!BI$157),0,Data4!BI$157)","v":0},{"$f":"IF(ISERROR(Data4!BJ$157),0,Data4!BJ$157)","v":0},{"$f":"IF(ISERROR(Data4!BK$157),0,Data4!BK$157)","v":0},{"$f":"IF(ISERROR(Data4!BL$157),0,Data4!BL$157)","v":0},{"$f":"IF(ISERROR(Data4!BM$157),0,Data4!BM$157)","v":0},{"$f":"IF(ISERROR(Data4!BN$157),0,Data4!BN$157)","v":0},{"$f":"IF(ISERROR(Data4!BO$157),0,Data4!BO$157)","v":0},{"$f":"IF(ISERROR(Data4!BP$157),0,Data4!BP$157)","v":0},{"$f":"IF(ISERROR(Data4!BQ$157),0,Data4!BQ$157)","v":0},{"$f":"IF(ISERROR(Data4!BR$157),0,Data4!BR$157)","v":0},{"$f":"IF(ISERROR(Data4!BS$157),0,Data4!BS$157)","v":0},{"$f":"IF(ISERROR(Data4!BT$157),0,Data4!BT$157)","v":0},{"$f":"IF(ISERROR(Data4!BU$157),0,Data4!BU$157)","v":0},{"$f":"IF(ISERROR(Data4!BV$157),0,Data4!BV$157)","v":0},{"$f":"IF(ISERROR(Data4!BW$157),0,Data4!BW$157)","v":0},{"$f":"IF(ISERROR(Data4!BX$157),0,Data4!BX$157)","v":0},{"$f":"IF(ISERROR(Data4!BY$157),0,Data4!BY$157)","v":0},{"$f":"IF(ISERROR(Data4!BZ$157),0,Data4!BZ$157)","v":0},{"$f":"IF(ISERROR(Data4!CA$157),0,Data4!CA$157)","v":0},{"$f":"IF(ISERROR(Data4!CB$157),0,Data4!CB$157)","v":0},{"$f":"IF(ISERROR(Data4!CC$157),0,Data4!CC$157)","v":0},{"$f":"IF(ISERROR(Data4!CD$157),0,Data4!CD$157)","v":0},{"$f":"IF(ISERROR(Data4!CE$157),0,Data4!CE$157)","v":0},{"$f":"IF(ISERROR(Data4!CF$157),0,Data4!CF$157)","v":0},{"$f":"IF(ISERROR(Data4!CG$157),0,Data4!CG$157)","v":0},{"$f":"IF(ISERROR(Data4!CH$157),0,Data4!CH$157)","v":0},{"$f":"IF(ISERROR(Data4!CI$157),0,Data4!CI$157)","v":0},{"$f":"IF(ISERROR(Data4!CJ$157),0,Data4!CJ$157)","v":0},{"$f":"IF(ISERROR(Data4!CK$157),0,Data4!CK$157)","v":0},{"$f":"IF(ISERROR(Data4!CL$157),0,Data4!CL$157)","v":0},{"$f":"IF(ISERROR(Data4!CM$157),0,Data4!CM$157)","v":0},{"$f":"IF(ISERROR(Data4!CN$157),0,Data4!CN$157)","v":0},{"$f":"IF(ISERROR(Data4!CO$157),0,Data4!CO$157)","v":0},{"$f":"IF(ISERROR(Data4!CP$157),0,Data4!CP$157)","v":0},{"$f":"IF(ISERROR(Data4!CQ$157),0,Data4!CQ$157)","v":0},{"$f":"IF(ISERROR(Data4!CR$157),0,Data4!CR$157)","v":0},{"$f":"IF(ISERROR(Data4!CS$157),0,Data4!CS$157)","v":0},{"$f":"IF(ISERROR(Data4!CT$157),0,Data4!CT$157)","v":0},{"$f":"IF(ISERROR(Data4!CU$157),0,Data4!CU$157)","v":0},{"$f":"IF(ISERROR(Data4!CV$157),0,Data4!CV$157)","v":0},{"$f":"IF(ISERROR(Data4!CW$157),0,Data4!CW$157)","v":0},{"$f":"IF(ISERROR(Data4!CX$157),0,Data4!CX$157)","v":0},{"$f":"IF(ISERROR(Data4!CY$157),0,Data4!CY$157)","v":0},{"$f":"IF(ISERROR(Data4!CZ$157),0,Data4!CZ$157)","v":0},{"$f":"IF(ISERROR(Data4!DA$157),0,Data4!DA$157)","v":0},{"$f":"IF(ISERROR(Data4!DB$157),0,Data4!DB$157)","v":0},{"$f":"IF(ISERROR(Data4!DC$157),0,Data4!DC$157)","v":0},{"$f":"IF(ISERROR(Data4!DD$157),0,Data4!DD$157)","v":0},{"$f":"IF(ISERROR(Data4!DE$157),0,Data4!DE$157)","v":0},{"$f":"IF(ISERROR(Data4!DF$157),0,Data4!DF$157)","v":0},{"$f":"IF(ISERROR(Data4!DG$157),0,Data4!DG$157)","v":0},{"$f":"IF(ISERROR(Data4!DH$157),0,Data4!DH$157)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$158","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$158),0,Data4!M$158)","v":0},{"$f":"IF(ISERROR(Data4!N$158),0,Data4!N$158)","v":0},{"$f":"IF(ISERROR(Data4!O$158),0,Data4!O$158)","v":0},{"$f":"IF(ISERROR(Data4!P$158),0,Data4!P$158)","v":0},{"$f":"IF(ISERROR(Data4!Q$158),0,Data4!Q$158)","v":0},{"$f":"IF(ISERROR(Data4!R$158),0,Data4!R$158)","v":0},{"$f":"IF(ISERROR(Data4!S$158),0,Data4!S$158)","v":0},{"$f":"IF(ISERROR(Data4!T$158),0,Data4!T$158)","v":0},{"$f":"IF(ISERROR(Data4!U$158),0,Data4!U$158)","v":0},{"$f":"IF(ISERROR(Data4!V$158),0,Data4!V$158)","v":0},{"$f":"IF(ISERROR(Data4!W$158),0,Data4!W$158)","v":0},{"$f":"IF(ISERROR(Data4!X$158),0,Data4!X$158)","v":0},{"$f":"IF(ISERROR(Data4!Y$158),0,Data4!Y$158)","v":0},{"$f":"IF(ISERROR(Data4!Z$158),0,Data4!Z$158)","v":0},{"$f":"IF(ISERROR(Data4!AA$158),0,Data4!AA$158)","v":0},{"$f":"IF(ISERROR(Data4!AB$158),0,Data4!AB$158)","v":0},{"$f":"IF(ISERROR(Data4!AC$158),0,Data4!AC$158)","v":0},{"$f":"IF(ISERROR(Data4!AD$158),0,Data4!AD$158)","v":0},{"$f":"IF(ISERROR(Data4!AE$158),0,Data4!AE$158)","v":0},{"$f":"IF(ISERROR(Data4!AF$158),0,Data4!AF$158)","v":0},{"$f":"IF(ISERROR(Data4!AG$158),0,Data4!AG$158)","v":0},{"$f":"IF(ISERROR(Data4!AH$158),0,Data4!AH$158)","v":0},{"$f":"IF(ISERROR(Data4!AI$158),0,Data4!AI$158)","v":0},{"$f":"IF(ISERROR(Data4!AJ$158),0,Data4!AJ$158)","v":0},{"$f":"IF(ISERROR(Data4!AK$158),0,Data4!AK$158)","v":0},{"$f":"IF(ISERROR(Data4!AL$158),0,Data4!AL$158)","v":0},{"$f":"IF(ISERROR(Data4!AM$158),0,Data4!AM$158)","v":0},{"$f":"IF(ISERROR(Data4!AN$158),0,Data4!AN$158)","v":0},{"$f":"IF(ISERROR(Data4!AO$158),0,Data4!AO$158)","v":0},{"$f":"IF(ISERROR(Data4!AP$158),0,Data4!AP$158)","v":0},{"$f":"IF(ISERROR(Data4!AQ$158),0,Data4!AQ$158)","v":0},{"$f":"IF(ISERROR(Data4!AR$158),0,Data4!AR$158)","v":0},{"$f":"IF(ISERROR(Data4!AS$158),0,Data4!AS$158)","v":0},{"$f":"IF(ISERROR(Data4!AT$158),0,Data4!AT$158)","v":0},{"$f":"IF(ISERROR(Data4!AU$158),0,Data4!AU$158)","v":0},{"$f":"IF(ISERROR(Data4!AV$158),0,Data4!AV$158)","v":0},{"$f":"IF(ISERROR(Data4!AW$158),0,Data4!AW$158)","v":0},{"$f":"IF(ISERROR(Data4!AX$158),0,Data4!AX$158)","v":0},{"$f":"IF(ISERROR(Data4!AY$158),0,Data4!AY$158)","v":0},{"$f":"IF(ISERROR(Data4!AZ$158),0,Data4!AZ$158)","v":0},{"$f":"IF(ISERROR(Data4!BA$158),0,Data4!BA$158)","v":0},{"$f":"IF(ISERROR(Data4!BB$158),0,Data4!BB$158)","v":0},{"$f":"IF(ISERROR(Data4!BC$158),0,Data4!BC$158)","v":0},{"$f":"IF(ISERROR(Data4!BD$158),0,Data4!BD$158)","v":0},{"$f":"IF(ISERROR(Data4!BE$158),0,Data4!BE$158)","v":0},{"$f":"IF(ISERROR(Data4!BF$158),0,Data4!BF$158)","v":0},{"$f":"IF(ISERROR(Data4!BG$158),0,Data4!BG$158)","v":0},{"$f":"IF(ISERROR(Data4!BH$158),0,Data4!BH$158)","v":0},{"$f":"IF(ISERROR(Data4!BI$158),0,Data4!BI$158)","v":0},{"$f":"IF(ISERROR(Data4!BJ$158),0,Data4!BJ$158)","v":0},{"$f":"IF(ISERROR(Data4!BK$158),0,Data4!BK$158)","v":0},{"$f":"IF(ISERROR(Data4!BL$158),0,Data4!BL$158)","v":0},{"$f":"IF(ISERROR(Data4!BM$158),0,Data4!BM$158)","v":0},{"$f":"IF(ISERROR(Data4!BN$158),0,Data4!BN$158)","v":0},{"$f":"IF(ISERROR(Data4!BO$158),0,Data4!BO$158)","v":0},{"$f":"IF(ISERROR(Data4!BP$158),0,Data4!BP$158)","v":0},{"$f":"IF(ISERROR(Data4!BQ$158),0,Data4!BQ$158)","v":0},{"$f":"IF(ISERROR(Data4!BR$158),0,Data4!BR$158)","v":0},{"$f":"IF(ISERROR(Data4!BS$158),0,Data4!BS$158)","v":0},{"$f":"IF(ISERROR(Data4!BT$158),0,Data4!BT$158)","v":0},{"$f":"IF(ISERROR(Data4!BU$158),0,Data4!BU$158)","v":0},{"$f":"IF(ISERROR(Data4!BV$158),0,Data4!BV$158)","v":0},{"$f":"IF(ISERROR(Data4!BW$158),0,Data4!BW$158)","v":0},{"$f":"IF(ISERROR(Data4!BX$158),0,Data4!BX$158)","v":0},{"$f":"IF(ISERROR(Data4!BY$158),0,Data4!BY$158)","v":0},{"$f":"IF(ISERROR(Data4!BZ$158),0,Data4!BZ$158)","v":0},{"$f":"IF(ISERROR(Data4!CA$158),0,Data4!CA$158)","v":0},{"$f":"IF(ISERROR(Data4!CB$158),0,Data4!CB$158)","v":0},{"$f":"IF(ISERROR(Data4!CC$158),0,Data4!CC$158)","v":0},{"$f":"IF(ISERROR(Data4!CD$158),0,Data4!CD$158)","v":0},{"$f":"IF(ISERROR(Data4!CE$158),0,Data4!CE$158)","v":0},{"$f":"IF(ISERROR(Data4!CF$158),0,Data4!CF$158)","v":0},{"$f":"IF(ISERROR(Data4!CG$158),0,Data4!CG$158)","v":0},{"$f":"IF(ISERROR(Data4!CH$158),0,Data4!CH$158)","v":0},{"$f":"IF(ISERROR(Data4!CI$158),0,Data4!CI$158)","v":0},{"$f":"IF(ISERROR(Data4!CJ$158),0,Data4!CJ$158)","v":0},{"$f":"IF(ISERROR(Data4!CK$158),0,Data4!CK$158)","v":0},{"$f":"IF(ISERROR(Data4!CL$158),0,Data4!CL$158)","v":0},{"$f":"IF(ISERROR(Data4!CM$158),0,Data4!CM$158)","v":0},{"$f":"IF(ISERROR(Data4!CN$158),0,Data4!CN$158)","v":0},{"$f":"IF(ISERROR(Data4!CO$158),0,Data4!CO$158)","v":0},{"$f":"IF(ISERROR(Data4!CP$158),0,Data4!CP$158)","v":0},{"$f":"IF(ISERROR(Data4!CQ$158),0,Data4!CQ$158)","v":0},{"$f":"IF(ISERROR(Data4!CR$158),0,Data4!CR$158)","v":0},{"$f":"IF(ISERROR(Data4!CS$158),0,Data4!CS$158)","v":0},{"$f":"IF(ISERROR(Data4!CT$158),0,Data4!CT$158)","v":0},{"$f":"IF(ISERROR(Data4!CU$158),0,Data4!CU$158)","v":0},{"$f":"IF(ISERROR(Data4!CV$158),0,Data4!CV$158)","v":0},{"$f":"IF(ISERROR(Data4!CW$158),0,Data4!CW$158)","v":0},{"$f":"IF(ISERROR(Data4!CX$158),0,Data4!CX$158)","v":0},{"$f":"IF(ISERROR(Data4!CY$158),0,Data4!CY$158)","v":0},{"$f":"IF(ISERROR(Data4!CZ$158),0,Data4!CZ$158)","v":0},{"$f":"IF(ISERROR(Data4!DA$158),0,Data4!DA$158)","v":0},{"$f":"IF(ISERROR(Data4!DB$158),0,Data4!DB$158)","v":0},{"$f":"IF(ISERROR(Data4!DC$158),0,Data4!DC$158)","v":0},{"$f":"IF(ISERROR(Data4!DD$158),0,Data4!DD$158)","v":0},{"$f":"IF(ISERROR(Data4!DE$158),0,Data4!DE$158)","v":0},{"$f":"IF(ISERROR(Data4!DF$158),0,Data4!DF$158)","v":0},{"$f":"IF(ISERROR(Data4!DG$158),0,Data4!DG$158)","v":0},{"$f":"IF(ISERROR(Data4!DH$158),0,Data4!DH$158)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$159","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$159),0,Data4!M$159)","v":0},{"$f":"IF(ISERROR(Data4!N$159),0,Data4!N$159)","v":0},{"$f":"IF(ISERROR(Data4!O$159),0,Data4!O$159)","v":0},{"$f":"IF(ISERROR(Data4!P$159),0,Data4!P$159)","v":0},{"$f":"IF(ISERROR(Data4!Q$159),0,Data4!Q$159)","v":0},{"$f":"IF(ISERROR(Data4!R$159),0,Data4!R$159)","v":0},{"$f":"IF(ISERROR(Data4!S$159),0,Data4!S$159)","v":0},{"$f":"IF(ISERROR(Data4!T$159),0,Data4!T$159)","v":0},{"$f":"IF(ISERROR(Data4!U$159),0,Data4!U$159)","v":0},{"$f":"IF(ISERROR(Data4!V$159),0,Data4!V$159)","v":0},{"$f":"IF(ISERROR(Data4!W$159),0,Data4!W$159)","v":0},{"$f":"IF(ISERROR(Data4!X$159),0,Data4!X$159)","v":0},{"$f":"IF(ISERROR(Data4!Y$159),0,Data4!Y$159)","v":0},{"$f":"IF(ISERROR(Data4!Z$159),0,Data4!Z$159)","v":0},{"$f":"IF(ISERROR(Data4!AA$159),0,Data4!AA$159)","v":0},{"$f":"IF(ISERROR(Data4!AB$159),0,Data4!AB$159)","v":0},{"$f":"IF(ISERROR(Data4!AC$159),0,Data4!AC$159)","v":0},{"$f":"IF(ISERROR(Data4!AD$159),0,Data4!AD$159)","v":0},{"$f":"IF(ISERROR(Data4!AE$159),0,Data4!AE$159)","v":0},{"$f":"IF(ISERROR(Data4!AF$159),0,Data4!AF$159)","v":0},{"$f":"IF(ISERROR(Data4!AG$159),0,Data4!AG$159)","v":0},{"$f":"IF(ISERROR(Data4!AH$159),0,Data4!AH$159)","v":0},{"$f":"IF(ISERROR(Data4!AI$159),0,Data4!AI$159)","v":0},{"$f":"IF(ISERROR(Data4!AJ$159),0,Data4!AJ$159)","v":0},{"$f":"IF(ISERROR(Data4!AK$159),0,Data4!AK$159)","v":0},{"$f":"IF(ISERROR(Data4!AL$159),0,Data4!AL$159)","v":0},{"$f":"IF(ISERROR(Data4!AM$159),0,Data4!AM$159)","v":0},{"$f":"IF(ISERROR(Data4!AN$159),0,Data4!AN$159)","v":0},{"$f":"IF(ISERROR(Data4!AO$159),0,Data4!AO$159)","v":0},{"$f":"IF(ISERROR(Data4!AP$159),0,Data4!AP$159)","v":0},{"$f":"IF(ISERROR(Data4!AQ$159),0,Data4!AQ$159)","v":0},{"$f":"IF(ISERROR(Data4!AR$159),0,Data4!AR$159)","v":0},{"$f":"IF(ISERROR(Data4!AS$159),0,Data4!AS$159)","v":0},{"$f":"IF(ISERROR(Data4!AT$159),0,Data4!AT$159)","v":0},{"$f":"IF(ISERROR(Data4!AU$159),0,Data4!AU$159)","v":0},{"$f":"IF(ISERROR(Data4!AV$159),0,Data4!AV$159)","v":0},{"$f":"IF(ISERROR(Data4!AW$159),0,Data4!AW$159)","v":0},{"$f":"IF(ISERROR(Data4!AX$159),0,Data4!AX$159)","v":0},{"$f":"IF(ISERROR(Data4!AY$159),0,Data4!AY$159)","v":0},{"$f":"IF(ISERROR(Data4!AZ$159),0,Data4!AZ$159)","v":0},{"$f":"IF(ISERROR(Data4!BA$159),0,Data4!BA$159)","v":0},{"$f":"IF(ISERROR(Data4!BB$159),0,Data4!BB$159)","v":0},{"$f":"IF(ISERROR(Data4!BC$159),0,Data4!BC$159)","v":0},{"$f":"IF(ISERROR(Data4!BD$159),0,Data4!BD$159)","v":0},{"$f":"IF(ISERROR(Data4!BE$159),0,Data4!BE$159)","v":0},{"$f":"IF(ISERROR(Data4!BF$159),0,Data4!BF$159)","v":0},{"$f":"IF(ISERROR(Data4!BG$159),0,Data4!BG$159)","v":0},{"$f":"IF(ISERROR(Data4!BH$159),0,Data4!BH$159)","v":0},{"$f":"IF(ISERROR(Data4!BI$159),0,Data4!BI$159)","v":0},{"$f":"IF(ISERROR(Data4!BJ$159),0,Data4!BJ$159)","v":0},{"$f":"IF(ISERROR(Data4!BK$159),0,Data4!BK$159)","v":0},{"$f":"IF(ISERROR(Data4!BL$159),0,Data4!BL$159)","v":0},{"$f":"IF(ISERROR(Data4!BM$159),0,Data4!BM$159)","v":0},{"$f":"IF(ISERROR(Data4!BN$159),0,Data4!BN$159)","v":0},{"$f":"IF(ISERROR(Data4!BO$159),0,Data4!BO$159)","v":0},{"$f":"IF(ISERROR(Data4!BP$159),0,Data4!BP$159)","v":0},{"$f":"IF(ISERROR(Data4!BQ$159),0,Data4!BQ$159)","v":0},{"$f":"IF(ISERROR(Data4!BR$159),0,Data4!BR$159)","v":0},{"$f":"IF(ISERROR(Data4!BS$159),0,Data4!BS$159)","v":0},{"$f":"IF(ISERROR(Data4!BT$159),0,Data4!BT$159)","v":0},{"$f":"IF(ISERROR(Data4!BU$159),0,Data4!BU$159)","v":0},{"$f":"IF(ISERROR(Data4!BV$159),0,Data4!BV$159)","v":0},{"$f":"IF(ISERROR(Data4!BW$159),0,Data4!BW$159)","v":0},{"$f":"IF(ISERROR(Data4!BX$159),0,Data4!BX$159)","v":0},{"$f":"IF(ISERROR(Data4!BY$159),0,Data4!BY$159)","v":0},{"$f":"IF(ISERROR(Data4!BZ$159),0,Data4!BZ$159)","v":0},{"$f":"IF(ISERROR(Data4!CA$159),0,Data4!CA$159)","v":0},{"$f":"IF(ISERROR(Data4!CB$159),0,Data4!CB$159)","v":0},{"$f":"IF(ISERROR(Data4!CC$159),0,Data4!CC$159)","v":0},{"$f":"IF(ISERROR(Data4!CD$159),0,Data4!CD$159)","v":0},{"$f":"IF(ISERROR(Data4!CE$159),0,Data4!CE$159)","v":0},{"$f":"IF(ISERROR(Data4!CF$159),0,Data4!CF$159)","v":0},{"$f":"IF(ISERROR(Data4!CG$159),0,Data4!CG$159)","v":0},{"$f":"IF(ISERROR(Data4!CH$159),0,Data4!CH$159)","v":0},{"$f":"IF(ISERROR(Data4!CI$159),0,Data4!CI$159)","v":0},{"$f":"IF(ISERROR(Data4!CJ$159),0,Data4!CJ$159)","v":0},{"$f":"IF(ISERROR(Data4!CK$159),0,Data4!CK$159)","v":0},{"$f":"IF(ISERROR(Data4!CL$159),0,Data4!CL$159)","v":0},{"$f":"IF(ISERROR(Data4!CM$159),0,Data4!CM$159)","v":0},{"$f":"IF(ISERROR(Data4!CN$159),0,Data4!CN$159)","v":0},{"$f":"IF(ISERROR(Data4!CO$159),0,Data4!CO$159)","v":0},{"$f":"IF(ISERROR(Data4!CP$159),0,Data4!CP$159)","v":0},{"$f":"IF(ISERROR(Data4!CQ$159),0,Data4!CQ$159)","v":0},{"$f":"IF(ISERROR(Data4!CR$159),0,Data4!CR$159)","v":0},{"$f":"IF(ISERROR(Data4!CS$159),0,Data4!CS$159)","v":0},{"$f":"IF(ISERROR(Data4!CT$159),0,Data4!CT$159)","v":0},{"$f":"IF(ISERROR(Data4!CU$159),0,Data4!CU$159)","v":0},{"$f":"IF(ISERROR(Data4!CV$159),0,Data4!CV$159)","v":0},{"$f":"IF(ISERROR(Data4!CW$159),0,Data4!CW$159)","v":0},{"$f":"IF(ISERROR(Data4!CX$159),0,Data4!CX$159)","v":0},{"$f":"IF(ISERROR(Data4!CY$159),0,Data4!CY$159)","v":0},{"$f":"IF(ISERROR(Data4!CZ$159),0,Data4!CZ$159)","v":0},{"$f":"IF(ISERROR(Data4!DA$159),0,Data4!DA$159)","v":0},{"$f":"IF(ISERROR(Data4!DB$159),0,Data4!DB$159)","v":0},{"$f":"IF(ISERROR(Data4!DC$159),0,Data4!DC$159)","v":0},{"$f":"IF(ISERROR(Data4!DD$159),0,Data4!DD$159)","v":0},{"$f":"IF(ISERROR(Data4!DE$159),0,Data4!DE$159)","v":0},{"$f":"IF(ISERROR(Data4!DF$159),0,Data4!DF$159)","v":0},{"$f":"IF(ISERROR(Data4!DG$159),0,Data4!DG$159)","v":0},{"$f":"IF(ISERROR(Data4!DH$159),0,Data4!DH$159)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.6","index":35,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O15&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.6\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$161","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$161),0,Data4!M$161)","v":0},{"$f":"IF(ISERROR(Data4!N$161),0,Data4!N$161)","v":0},{"$f":"IF(ISERROR(Data4!O$161),0,Data4!O$161)","v":0},{"$f":"IF(ISERROR(Data4!P$161),0,Data4!P$161)","v":0},{"$f":"IF(ISERROR(Data4!Q$161),0,Data4!Q$161)","v":0},{"$f":"IF(ISERROR(Data4!R$161),0,Data4!R$161)","v":0},{"$f":"IF(ISERROR(Data4!S$161),0,Data4!S$161)","v":0},{"$f":"IF(ISERROR(Data4!T$161),0,Data4!T$161)","v":0},{"$f":"IF(ISERROR(Data4!U$161),0,Data4!U$161)","v":0},{"$f":"IF(ISERROR(Data4!V$161),0,Data4!V$161)","v":0},{"$f":"IF(ISERROR(Data4!W$161),0,Data4!W$161)","v":0},{"$f":"IF(ISERROR(Data4!X$161),0,Data4!X$161)","v":0},{"$f":"IF(ISERROR(Data4!Y$161),0,Data4!Y$161)","v":0},{"$f":"IF(ISERROR(Data4!Z$161),0,Data4!Z$161)","v":0},{"$f":"IF(ISERROR(Data4!AA$161),0,Data4!AA$161)","v":0},{"$f":"IF(ISERROR(Data4!AB$161),0,Data4!AB$161)","v":0},{"$f":"IF(ISERROR(Data4!AC$161),0,Data4!AC$161)","v":0},{"$f":"IF(ISERROR(Data4!AD$161),0,Data4!AD$161)","v":0},{"$f":"IF(ISERROR(Data4!AE$161),0,Data4!AE$161)","v":0},{"$f":"IF(ISERROR(Data4!AF$161),0,Data4!AF$161)","v":0},{"$f":"IF(ISERROR(Data4!AG$161),0,Data4!AG$161)","v":0},{"$f":"IF(ISERROR(Data4!AH$161),0,Data4!AH$161)","v":0},{"$f":"IF(ISERROR(Data4!AI$161),0,Data4!AI$161)","v":0},{"$f":"IF(ISERROR(Data4!AJ$161),0,Data4!AJ$161)","v":0},{"$f":"IF(ISERROR(Data4!AK$161),0,Data4!AK$161)","v":0},{"$f":"IF(ISERROR(Data4!AL$161),0,Data4!AL$161)","v":0},{"$f":"IF(ISERROR(Data4!AM$161),0,Data4!AM$161)","v":0},{"$f":"IF(ISERROR(Data4!AN$161),0,Data4!AN$161)","v":0},{"$f":"IF(ISERROR(Data4!AO$161),0,Data4!AO$161)","v":0},{"$f":"IF(ISERROR(Data4!AP$161),0,Data4!AP$161)","v":0},{"$f":"IF(ISERROR(Data4!AQ$161),0,Data4!AQ$161)","v":0},{"$f":"IF(ISERROR(Data4!AR$161),0,Data4!AR$161)","v":0},{"$f":"IF(ISERROR(Data4!AS$161),0,Data4!AS$161)","v":0},{"$f":"IF(ISERROR(Data4!AT$161),0,Data4!AT$161)","v":0},{"$f":"IF(ISERROR(Data4!AU$161),0,Data4!AU$161)","v":0},{"$f":"IF(ISERROR(Data4!AV$161),0,Data4!AV$161)","v":0},{"$f":"IF(ISERROR(Data4!AW$161),0,Data4!AW$161)","v":0},{"$f":"IF(ISERROR(Data4!AX$161),0,Data4!AX$161)","v":0},{"$f":"IF(ISERROR(Data4!AY$161),0,Data4!AY$161)","v":0},{"$f":"IF(ISERROR(Data4!AZ$161),0,Data4!AZ$161)","v":0},{"$f":"IF(ISERROR(Data4!BA$161),0,Data4!BA$161)","v":0},{"$f":"IF(ISERROR(Data4!BB$161),0,Data4!BB$161)","v":0},{"$f":"IF(ISERROR(Data4!BC$161),0,Data4!BC$161)","v":0},{"$f":"IF(ISERROR(Data4!BD$161),0,Data4!BD$161)","v":0},{"$f":"IF(ISERROR(Data4!BE$161),0,Data4!BE$161)","v":0},{"$f":"IF(ISERROR(Data4!BF$161),0,Data4!BF$161)","v":0},{"$f":"IF(ISERROR(Data4!BG$161),0,Data4!BG$161)","v":0},{"$f":"IF(ISERROR(Data4!BH$161),0,Data4!BH$161)","v":0},{"$f":"IF(ISERROR(Data4!BI$161),0,Data4!BI$161)","v":0},{"$f":"IF(ISERROR(Data4!BJ$161),0,Data4!BJ$161)","v":0},{"$f":"IF(ISERROR(Data4!BK$161),0,Data4!BK$161)","v":0},{"$f":"IF(ISERROR(Data4!BL$161),0,Data4!BL$161)","v":0},{"$f":"IF(ISERROR(Data4!BM$161),0,Data4!BM$161)","v":0},{"$f":"IF(ISERROR(Data4!BN$161),0,Data4!BN$161)","v":0},{"$f":"IF(ISERROR(Data4!BO$161),0,Data4!BO$161)","v":0},{"$f":"IF(ISERROR(Data4!BP$161),0,Data4!BP$161)","v":0},{"$f":"IF(ISERROR(Data4!BQ$161),0,Data4!BQ$161)","v":0},{"$f":"IF(ISERROR(Data4!BR$161),0,Data4!BR$161)","v":0},{"$f":"IF(ISERROR(Data4!BS$161),0,Data4!BS$161)","v":0},{"$f":"IF(ISERROR(Data4!BT$161),0,Data4!BT$161)","v":0},{"$f":"IF(ISERROR(Data4!BU$161),0,Data4!BU$161)","v":0},{"$f":"IF(ISERROR(Data4!BV$161),0,Data4!BV$161)","v":0},{"$f":"IF(ISERROR(Data4!BW$161),0,Data4!BW$161)","v":0},{"$f":"IF(ISERROR(Data4!BX$161),0,Data4!BX$161)","v":0},{"$f":"IF(ISERROR(Data4!BY$161),0,Data4!BY$161)","v":0},{"$f":"IF(ISERROR(Data4!BZ$161),0,Data4!BZ$161)","v":0},{"$f":"IF(ISERROR(Data4!CA$161),0,Data4!CA$161)","v":0},{"$f":"IF(ISERROR(Data4!CB$161),0,Data4!CB$161)","v":0},{"$f":"IF(ISERROR(Data4!CC$161),0,Data4!CC$161)","v":0},{"$f":"IF(ISERROR(Data4!CD$161),0,Data4!CD$161)","v":0},{"$f":"IF(ISERROR(Data4!CE$161),0,Data4!CE$161)","v":0},{"$f":"IF(ISERROR(Data4!CF$161),0,Data4!CF$161)","v":0},{"$f":"IF(ISERROR(Data4!CG$161),0,Data4!CG$161)","v":0},{"$f":"IF(ISERROR(Data4!CH$161),0,Data4!CH$161)","v":0},{"$f":"IF(ISERROR(Data4!CI$161),0,Data4!CI$161)","v":0},{"$f":"IF(ISERROR(Data4!CJ$161),0,Data4!CJ$161)","v":0},{"$f":"IF(ISERROR(Data4!CK$161),0,Data4!CK$161)","v":0},{"$f":"IF(ISERROR(Data4!CL$161),0,Data4!CL$161)","v":0},{"$f":"IF(ISERROR(Data4!CM$161),0,Data4!CM$161)","v":0},{"$f":"IF(ISERROR(Data4!CN$161),0,Data4!CN$161)","v":0},{"$f":"IF(ISERROR(Data4!CO$161),0,Data4!CO$161)","v":0},{"$f":"IF(ISERROR(Data4!CP$161),0,Data4!CP$161)","v":0},{"$f":"IF(ISERROR(Data4!CQ$161),0,Data4!CQ$161)","v":0},{"$f":"IF(ISERROR(Data4!CR$161),0,Data4!CR$161)","v":0},{"$f":"IF(ISERROR(Data4!CS$161),0,Data4!CS$161)","v":0},{"$f":"IF(ISERROR(Data4!CT$161),0,Data4!CT$161)","v":0},{"$f":"IF(ISERROR(Data4!CU$161),0,Data4!CU$161)","v":0},{"$f":"IF(ISERROR(Data4!CV$161),0,Data4!CV$161)","v":0},{"$f":"IF(ISERROR(Data4!CW$161),0,Data4!CW$161)","v":0},{"$f":"IF(ISERROR(Data4!CX$161),0,Data4!CX$161)","v":0},{"$f":"IF(ISERROR(Data4!CY$161),0,Data4!CY$161)","v":0},{"$f":"IF(ISERROR(Data4!CZ$161),0,Data4!CZ$161)","v":0},{"$f":"IF(ISERROR(Data4!DA$161),0,Data4!DA$161)","v":0},{"$f":"IF(ISERROR(Data4!DB$161),0,Data4!DB$161)","v":0},{"$f":"IF(ISERROR(Data4!DC$161),0,Data4!DC$161)","v":0},{"$f":"IF(ISERROR(Data4!DD$161),0,Data4!DD$161)","v":0},{"$f":"IF(ISERROR(Data4!DE$161),0,Data4!DE$161)","v":0},{"$f":"IF(ISERROR(Data4!DF$161),0,Data4!DF$161)","v":0},{"$f":"IF(ISERROR(Data4!DG$161),0,Data4!DG$161)","v":0},{"$f":"IF(ISERROR(Data4!DH$161),0,Data4!DH$161)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$162","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$162),0,Data4!M$162)","v":0},{"$f":"IF(ISERROR(Data4!N$162),0,Data4!N$162)","v":0},{"$f":"IF(ISERROR(Data4!O$162),0,Data4!O$162)","v":0},{"$f":"IF(ISERROR(Data4!P$162),0,Data4!P$162)","v":0},{"$f":"IF(ISERROR(Data4!Q$162),0,Data4!Q$162)","v":0},{"$f":"IF(ISERROR(Data4!R$162),0,Data4!R$162)","v":0},{"$f":"IF(ISERROR(Data4!S$162),0,Data4!S$162)","v":0},{"$f":"IF(ISERROR(Data4!T$162),0,Data4!T$162)","v":0},{"$f":"IF(ISERROR(Data4!U$162),0,Data4!U$162)","v":0},{"$f":"IF(ISERROR(Data4!V$162),0,Data4!V$162)","v":0},{"$f":"IF(ISERROR(Data4!W$162),0,Data4!W$162)","v":0},{"$f":"IF(ISERROR(Data4!X$162),0,Data4!X$162)","v":0},{"$f":"IF(ISERROR(Data4!Y$162),0,Data4!Y$162)","v":0},{"$f":"IF(ISERROR(Data4!Z$162),0,Data4!Z$162)","v":0},{"$f":"IF(ISERROR(Data4!AA$162),0,Data4!AA$162)","v":0},{"$f":"IF(ISERROR(Data4!AB$162),0,Data4!AB$162)","v":0},{"$f":"IF(ISERROR(Data4!AC$162),0,Data4!AC$162)","v":0},{"$f":"IF(ISERROR(Data4!AD$162),0,Data4!AD$162)","v":0},{"$f":"IF(ISERROR(Data4!AE$162),0,Data4!AE$162)","v":0},{"$f":"IF(ISERROR(Data4!AF$162),0,Data4!AF$162)","v":0},{"$f":"IF(ISERROR(Data4!AG$162),0,Data4!AG$162)","v":0},{"$f":"IF(ISERROR(Data4!AH$162),0,Data4!AH$162)","v":0},{"$f":"IF(ISERROR(Data4!AI$162),0,Data4!AI$162)","v":0},{"$f":"IF(ISERROR(Data4!AJ$162),0,Data4!AJ$162)","v":0},{"$f":"IF(ISERROR(Data4!AK$162),0,Data4!AK$162)","v":0},{"$f":"IF(ISERROR(Data4!AL$162),0,Data4!AL$162)","v":0},{"$f":"IF(ISERROR(Data4!AM$162),0,Data4!AM$162)","v":0},{"$f":"IF(ISERROR(Data4!AN$162),0,Data4!AN$162)","v":0},{"$f":"IF(ISERROR(Data4!AO$162),0,Data4!AO$162)","v":0},{"$f":"IF(ISERROR(Data4!AP$162),0,Data4!AP$162)","v":0},{"$f":"IF(ISERROR(Data4!AQ$162),0,Data4!AQ$162)","v":0},{"$f":"IF(ISERROR(Data4!AR$162),0,Data4!AR$162)","v":0},{"$f":"IF(ISERROR(Data4!AS$162),0,Data4!AS$162)","v":0},{"$f":"IF(ISERROR(Data4!AT$162),0,Data4!AT$162)","v":0},{"$f":"IF(ISERROR(Data4!AU$162),0,Data4!AU$162)","v":0},{"$f":"IF(ISERROR(Data4!AV$162),0,Data4!AV$162)","v":0},{"$f":"IF(ISERROR(Data4!AW$162),0,Data4!AW$162)","v":0},{"$f":"IF(ISERROR(Data4!AX$162),0,Data4!AX$162)","v":0},{"$f":"IF(ISERROR(Data4!AY$162),0,Data4!AY$162)","v":0},{"$f":"IF(ISERROR(Data4!AZ$162),0,Data4!AZ$162)","v":0},{"$f":"IF(ISERROR(Data4!BA$162),0,Data4!BA$162)","v":0},{"$f":"IF(ISERROR(Data4!BB$162),0,Data4!BB$162)","v":0},{"$f":"IF(ISERROR(Data4!BC$162),0,Data4!BC$162)","v":0},{"$f":"IF(ISERROR(Data4!BD$162),0,Data4!BD$162)","v":0},{"$f":"IF(ISERROR(Data4!BE$162),0,Data4!BE$162)","v":0},{"$f":"IF(ISERROR(Data4!BF$162),0,Data4!BF$162)","v":0},{"$f":"IF(ISERROR(Data4!BG$162),0,Data4!BG$162)","v":0},{"$f":"IF(ISERROR(Data4!BH$162),0,Data4!BH$162)","v":0},{"$f":"IF(ISERROR(Data4!BI$162),0,Data4!BI$162)","v":0},{"$f":"IF(ISERROR(Data4!BJ$162),0,Data4!BJ$162)","v":0},{"$f":"IF(ISERROR(Data4!BK$162),0,Data4!BK$162)","v":0},{"$f":"IF(ISERROR(Data4!BL$162),0,Data4!BL$162)","v":0},{"$f":"IF(ISERROR(Data4!BM$162),0,Data4!BM$162)","v":0},{"$f":"IF(ISERROR(Data4!BN$162),0,Data4!BN$162)","v":0},{"$f":"IF(ISERROR(Data4!BO$162),0,Data4!BO$162)","v":0},{"$f":"IF(ISERROR(Data4!BP$162),0,Data4!BP$162)","v":0},{"$f":"IF(ISERROR(Data4!BQ$162),0,Data4!BQ$162)","v":0},{"$f":"IF(ISERROR(Data4!BR$162),0,Data4!BR$162)","v":0},{"$f":"IF(ISERROR(Data4!BS$162),0,Data4!BS$162)","v":0},{"$f":"IF(ISERROR(Data4!BT$162),0,Data4!BT$162)","v":0},{"$f":"IF(ISERROR(Data4!BU$162),0,Data4!BU$162)","v":0},{"$f":"IF(ISERROR(Data4!BV$162),0,Data4!BV$162)","v":0},{"$f":"IF(ISERROR(Data4!BW$162),0,Data4!BW$162)","v":0},{"$f":"IF(ISERROR(Data4!BX$162),0,Data4!BX$162)","v":0},{"$f":"IF(ISERROR(Data4!BY$162),0,Data4!BY$162)","v":0},{"$f":"IF(ISERROR(Data4!BZ$162),0,Data4!BZ$162)","v":0},{"$f":"IF(ISERROR(Data4!CA$162),0,Data4!CA$162)","v":0},{"$f":"IF(ISERROR(Data4!CB$162),0,Data4!CB$162)","v":0},{"$f":"IF(ISERROR(Data4!CC$162),0,Data4!CC$162)","v":0},{"$f":"IF(ISERROR(Data4!CD$162),0,Data4!CD$162)","v":0},{"$f":"IF(ISERROR(Data4!CE$162),0,Data4!CE$162)","v":0},{"$f":"IF(ISERROR(Data4!CF$162),0,Data4!CF$162)","v":0},{"$f":"IF(ISERROR(Data4!CG$162),0,Data4!CG$162)","v":0},{"$f":"IF(ISERROR(Data4!CH$162),0,Data4!CH$162)","v":0},{"$f":"IF(ISERROR(Data4!CI$162),0,Data4!CI$162)","v":0},{"$f":"IF(ISERROR(Data4!CJ$162),0,Data4!CJ$162)","v":0},{"$f":"IF(ISERROR(Data4!CK$162),0,Data4!CK$162)","v":0},{"$f":"IF(ISERROR(Data4!CL$162),0,Data4!CL$162)","v":0},{"$f":"IF(ISERROR(Data4!CM$162),0,Data4!CM$162)","v":0},{"$f":"IF(ISERROR(Data4!CN$162),0,Data4!CN$162)","v":0},{"$f":"IF(ISERROR(Data4!CO$162),0,Data4!CO$162)","v":0},{"$f":"IF(ISERROR(Data4!CP$162),0,Data4!CP$162)","v":0},{"$f":"IF(ISERROR(Data4!CQ$162),0,Data4!CQ$162)","v":0},{"$f":"IF(ISERROR(Data4!CR$162),0,Data4!CR$162)","v":0},{"$f":"IF(ISERROR(Data4!CS$162),0,Data4!CS$162)","v":0},{"$f":"IF(ISERROR(Data4!CT$162),0,Data4!CT$162)","v":0},{"$f":"IF(ISERROR(Data4!CU$162),0,Data4!CU$162)","v":0},{"$f":"IF(ISERROR(Data4!CV$162),0,Data4!CV$162)","v":0},{"$f":"IF(ISERROR(Data4!CW$162),0,Data4!CW$162)","v":0},{"$f":"IF(ISERROR(Data4!CX$162),0,Data4!CX$162)","v":0},{"$f":"IF(ISERROR(Data4!CY$162),0,Data4!CY$162)","v":0},{"$f":"IF(ISERROR(Data4!CZ$162),0,Data4!CZ$162)","v":0},{"$f":"IF(ISERROR(Data4!DA$162),0,Data4!DA$162)","v":0},{"$f":"IF(ISERROR(Data4!DB$162),0,Data4!DB$162)","v":0},{"$f":"IF(ISERROR(Data4!DC$162),0,Data4!DC$162)","v":0},{"$f":"IF(ISERROR(Data4!DD$162),0,Data4!DD$162)","v":0},{"$f":"IF(ISERROR(Data4!DE$162),0,Data4!DE$162)","v":0},{"$f":"IF(ISERROR(Data4!DF$162),0,Data4!DF$162)","v":0},{"$f":"IF(ISERROR(Data4!DG$162),0,Data4!DG$162)","v":0},{"$f":"IF(ISERROR(Data4!DH$162),0,Data4!DH$162)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$163","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$163),0,Data4!M$163)","v":0},{"$f":"IF(ISERROR(Data4!N$163),0,Data4!N$163)","v":0},{"$f":"IF(ISERROR(Data4!O$163),0,Data4!O$163)","v":0},{"$f":"IF(ISERROR(Data4!P$163),0,Data4!P$163)","v":0},{"$f":"IF(ISERROR(Data4!Q$163),0,Data4!Q$163)","v":0},{"$f":"IF(ISERROR(Data4!R$163),0,Data4!R$163)","v":0},{"$f":"IF(ISERROR(Data4!S$163),0,Data4!S$163)","v":0},{"$f":"IF(ISERROR(Data4!T$163),0,Data4!T$163)","v":0},{"$f":"IF(ISERROR(Data4!U$163),0,Data4!U$163)","v":0},{"$f":"IF(ISERROR(Data4!V$163),0,Data4!V$163)","v":0},{"$f":"IF(ISERROR(Data4!W$163),0,Data4!W$163)","v":0},{"$f":"IF(ISERROR(Data4!X$163),0,Data4!X$163)","v":0},{"$f":"IF(ISERROR(Data4!Y$163),0,Data4!Y$163)","v":0},{"$f":"IF(ISERROR(Data4!Z$163),0,Data4!Z$163)","v":0},{"$f":"IF(ISERROR(Data4!AA$163),0,Data4!AA$163)","v":0},{"$f":"IF(ISERROR(Data4!AB$163),0,Data4!AB$163)","v":0},{"$f":"IF(ISERROR(Data4!AC$163),0,Data4!AC$163)","v":0},{"$f":"IF(ISERROR(Data4!AD$163),0,Data4!AD$163)","v":0},{"$f":"IF(ISERROR(Data4!AE$163),0,Data4!AE$163)","v":0},{"$f":"IF(ISERROR(Data4!AF$163),0,Data4!AF$163)","v":0},{"$f":"IF(ISERROR(Data4!AG$163),0,Data4!AG$163)","v":0},{"$f":"IF(ISERROR(Data4!AH$163),0,Data4!AH$163)","v":0},{"$f":"IF(ISERROR(Data4!AI$163),0,Data4!AI$163)","v":0},{"$f":"IF(ISERROR(Data4!AJ$163),0,Data4!AJ$163)","v":0},{"$f":"IF(ISERROR(Data4!AK$163),0,Data4!AK$163)","v":0},{"$f":"IF(ISERROR(Data4!AL$163),0,Data4!AL$163)","v":0},{"$f":"IF(ISERROR(Data4!AM$163),0,Data4!AM$163)","v":0},{"$f":"IF(ISERROR(Data4!AN$163),0,Data4!AN$163)","v":0},{"$f":"IF(ISERROR(Data4!AO$163),0,Data4!AO$163)","v":0},{"$f":"IF(ISERROR(Data4!AP$163),0,Data4!AP$163)","v":0},{"$f":"IF(ISERROR(Data4!AQ$163),0,Data4!AQ$163)","v":0},{"$f":"IF(ISERROR(Data4!AR$163),0,Data4!AR$163)","v":0},{"$f":"IF(ISERROR(Data4!AS$163),0,Data4!AS$163)","v":0},{"$f":"IF(ISERROR(Data4!AT$163),0,Data4!AT$163)","v":0},{"$f":"IF(ISERROR(Data4!AU$163),0,Data4!AU$163)","v":0},{"$f":"IF(ISERROR(Data4!AV$163),0,Data4!AV$163)","v":0},{"$f":"IF(ISERROR(Data4!AW$163),0,Data4!AW$163)","v":0},{"$f":"IF(ISERROR(Data4!AX$163),0,Data4!AX$163)","v":0},{"$f":"IF(ISERROR(Data4!AY$163),0,Data4!AY$163)","v":0},{"$f":"IF(ISERROR(Data4!AZ$163),0,Data4!AZ$163)","v":0},{"$f":"IF(ISERROR(Data4!BA$163),0,Data4!BA$163)","v":0},{"$f":"IF(ISERROR(Data4!BB$163),0,Data4!BB$163)","v":0},{"$f":"IF(ISERROR(Data4!BC$163),0,Data4!BC$163)","v":0},{"$f":"IF(ISERROR(Data4!BD$163),0,Data4!BD$163)","v":0},{"$f":"IF(ISERROR(Data4!BE$163),0,Data4!BE$163)","v":0},{"$f":"IF(ISERROR(Data4!BF$163),0,Data4!BF$163)","v":0},{"$f":"IF(ISERROR(Data4!BG$163),0,Data4!BG$163)","v":0},{"$f":"IF(ISERROR(Data4!BH$163),0,Data4!BH$163)","v":0},{"$f":"IF(ISERROR(Data4!BI$163),0,Data4!BI$163)","v":0},{"$f":"IF(ISERROR(Data4!BJ$163),0,Data4!BJ$163)","v":0},{"$f":"IF(ISERROR(Data4!BK$163),0,Data4!BK$163)","v":0},{"$f":"IF(ISERROR(Data4!BL$163),0,Data4!BL$163)","v":0},{"$f":"IF(ISERROR(Data4!BM$163),0,Data4!BM$163)","v":0},{"$f":"IF(ISERROR(Data4!BN$163),0,Data4!BN$163)","v":0},{"$f":"IF(ISERROR(Data4!BO$163),0,Data4!BO$163)","v":0},{"$f":"IF(ISERROR(Data4!BP$163),0,Data4!BP$163)","v":0},{"$f":"IF(ISERROR(Data4!BQ$163),0,Data4!BQ$163)","v":0},{"$f":"IF(ISERROR(Data4!BR$163),0,Data4!BR$163)","v":0},{"$f":"IF(ISERROR(Data4!BS$163),0,Data4!BS$163)","v":0},{"$f":"IF(ISERROR(Data4!BT$163),0,Data4!BT$163)","v":0},{"$f":"IF(ISERROR(Data4!BU$163),0,Data4!BU$163)","v":0},{"$f":"IF(ISERROR(Data4!BV$163),0,Data4!BV$163)","v":0},{"$f":"IF(ISERROR(Data4!BW$163),0,Data4!BW$163)","v":0},{"$f":"IF(ISERROR(Data4!BX$163),0,Data4!BX$163)","v":0},{"$f":"IF(ISERROR(Data4!BY$163),0,Data4!BY$163)","v":0},{"$f":"IF(ISERROR(Data4!BZ$163),0,Data4!BZ$163)","v":0},{"$f":"IF(ISERROR(Data4!CA$163),0,Data4!CA$163)","v":0},{"$f":"IF(ISERROR(Data4!CB$163),0,Data4!CB$163)","v":0},{"$f":"IF(ISERROR(Data4!CC$163),0,Data4!CC$163)","v":0},{"$f":"IF(ISERROR(Data4!CD$163),0,Data4!CD$163)","v":0},{"$f":"IF(ISERROR(Data4!CE$163),0,Data4!CE$163)","v":0},{"$f":"IF(ISERROR(Data4!CF$163),0,Data4!CF$163)","v":0},{"$f":"IF(ISERROR(Data4!CG$163),0,Data4!CG$163)","v":0},{"$f":"IF(ISERROR(Data4!CH$163),0,Data4!CH$163)","v":0},{"$f":"IF(ISERROR(Data4!CI$163),0,Data4!CI$163)","v":0},{"$f":"IF(ISERROR(Data4!CJ$163),0,Data4!CJ$163)","v":0},{"$f":"IF(ISERROR(Data4!CK$163),0,Data4!CK$163)","v":0},{"$f":"IF(ISERROR(Data4!CL$163),0,Data4!CL$163)","v":0},{"$f":"IF(ISERROR(Data4!CM$163),0,Data4!CM$163)","v":0},{"$f":"IF(ISERROR(Data4!CN$163),0,Data4!CN$163)","v":0},{"$f":"IF(ISERROR(Data4!CO$163),0,Data4!CO$163)","v":0},{"$f":"IF(ISERROR(Data4!CP$163),0,Data4!CP$163)","v":0},{"$f":"IF(ISERROR(Data4!CQ$163),0,Data4!CQ$163)","v":0},{"$f":"IF(ISERROR(Data4!CR$163),0,Data4!CR$163)","v":0},{"$f":"IF(ISERROR(Data4!CS$163),0,Data4!CS$163)","v":0},{"$f":"IF(ISERROR(Data4!CT$163),0,Data4!CT$163)","v":0},{"$f":"IF(ISERROR(Data4!CU$163),0,Data4!CU$163)","v":0},{"$f":"IF(ISERROR(Data4!CV$163),0,Data4!CV$163)","v":0},{"$f":"IF(ISERROR(Data4!CW$163),0,Data4!CW$163)","v":0},{"$f":"IF(ISERROR(Data4!CX$163),0,Data4!CX$163)","v":0},{"$f":"IF(ISERROR(Data4!CY$163),0,Data4!CY$163)","v":0},{"$f":"IF(ISERROR(Data4!CZ$163),0,Data4!CZ$163)","v":0},{"$f":"IF(ISERROR(Data4!DA$163),0,Data4!DA$163)","v":0},{"$f":"IF(ISERROR(Data4!DB$163),0,Data4!DB$163)","v":0},{"$f":"IF(ISERROR(Data4!DC$163),0,Data4!DC$163)","v":0},{"$f":"IF(ISERROR(Data4!DD$163),0,Data4!DD$163)","v":0},{"$f":"IF(ISERROR(Data4!DE$163),0,Data4!DE$163)","v":0},{"$f":"IF(ISERROR(Data4!DF$163),0,Data4!DF$163)","v":0},{"$f":"IF(ISERROR(Data4!DG$163),0,Data4!DG$163)","v":0},{"$f":"IF(ISERROR(Data4!DH$163),0,Data4!DH$163)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$164","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$164),0,Data4!M$164)","v":0},{"$f":"IF(ISERROR(Data4!N$164),0,Data4!N$164)","v":0},{"$f":"IF(ISERROR(Data4!O$164),0,Data4!O$164)","v":0},{"$f":"IF(ISERROR(Data4!P$164),0,Data4!P$164)","v":0},{"$f":"IF(ISERROR(Data4!Q$164),0,Data4!Q$164)","v":0},{"$f":"IF(ISERROR(Data4!R$164),0,Data4!R$164)","v":0},{"$f":"IF(ISERROR(Data4!S$164),0,Data4!S$164)","v":0},{"$f":"IF(ISERROR(Data4!T$164),0,Data4!T$164)","v":0},{"$f":"IF(ISERROR(Data4!U$164),0,Data4!U$164)","v":0},{"$f":"IF(ISERROR(Data4!V$164),0,Data4!V$164)","v":0},{"$f":"IF(ISERROR(Data4!W$164),0,Data4!W$164)","v":0},{"$f":"IF(ISERROR(Data4!X$164),0,Data4!X$164)","v":0},{"$f":"IF(ISERROR(Data4!Y$164),0,Data4!Y$164)","v":0},{"$f":"IF(ISERROR(Data4!Z$164),0,Data4!Z$164)","v":0},{"$f":"IF(ISERROR(Data4!AA$164),0,Data4!AA$164)","v":0},{"$f":"IF(ISERROR(Data4!AB$164),0,Data4!AB$164)","v":0},{"$f":"IF(ISERROR(Data4!AC$164),0,Data4!AC$164)","v":0},{"$f":"IF(ISERROR(Data4!AD$164),0,Data4!AD$164)","v":0},{"$f":"IF(ISERROR(Data4!AE$164),0,Data4!AE$164)","v":0},{"$f":"IF(ISERROR(Data4!AF$164),0,Data4!AF$164)","v":0},{"$f":"IF(ISERROR(Data4!AG$164),0,Data4!AG$164)","v":0},{"$f":"IF(ISERROR(Data4!AH$164),0,Data4!AH$164)","v":0},{"$f":"IF(ISERROR(Data4!AI$164),0,Data4!AI$164)","v":0},{"$f":"IF(ISERROR(Data4!AJ$164),0,Data4!AJ$164)","v":0},{"$f":"IF(ISERROR(Data4!AK$164),0,Data4!AK$164)","v":0},{"$f":"IF(ISERROR(Data4!AL$164),0,Data4!AL$164)","v":0},{"$f":"IF(ISERROR(Data4!AM$164),0,Data4!AM$164)","v":0},{"$f":"IF(ISERROR(Data4!AN$164),0,Data4!AN$164)","v":0},{"$f":"IF(ISERROR(Data4!AO$164),0,Data4!AO$164)","v":0},{"$f":"IF(ISERROR(Data4!AP$164),0,Data4!AP$164)","v":0},{"$f":"IF(ISERROR(Data4!AQ$164),0,Data4!AQ$164)","v":0},{"$f":"IF(ISERROR(Data4!AR$164),0,Data4!AR$164)","v":0},{"$f":"IF(ISERROR(Data4!AS$164),0,Data4!AS$164)","v":0},{"$f":"IF(ISERROR(Data4!AT$164),0,Data4!AT$164)","v":0},{"$f":"IF(ISERROR(Data4!AU$164),0,Data4!AU$164)","v":0},{"$f":"IF(ISERROR(Data4!AV$164),0,Data4!AV$164)","v":0},{"$f":"IF(ISERROR(Data4!AW$164),0,Data4!AW$164)","v":0},{"$f":"IF(ISERROR(Data4!AX$164),0,Data4!AX$164)","v":0},{"$f":"IF(ISERROR(Data4!AY$164),0,Data4!AY$164)","v":0},{"$f":"IF(ISERROR(Data4!AZ$164),0,Data4!AZ$164)","v":0},{"$f":"IF(ISERROR(Data4!BA$164),0,Data4!BA$164)","v":0},{"$f":"IF(ISERROR(Data4!BB$164),0,Data4!BB$164)","v":0},{"$f":"IF(ISERROR(Data4!BC$164),0,Data4!BC$164)","v":0},{"$f":"IF(ISERROR(Data4!BD$164),0,Data4!BD$164)","v":0},{"$f":"IF(ISERROR(Data4!BE$164),0,Data4!BE$164)","v":0},{"$f":"IF(ISERROR(Data4!BF$164),0,Data4!BF$164)","v":0},{"$f":"IF(ISERROR(Data4!BG$164),0,Data4!BG$164)","v":0},{"$f":"IF(ISERROR(Data4!BH$164),0,Data4!BH$164)","v":0},{"$f":"IF(ISERROR(Data4!BI$164),0,Data4!BI$164)","v":0},{"$f":"IF(ISERROR(Data4!BJ$164),0,Data4!BJ$164)","v":0},{"$f":"IF(ISERROR(Data4!BK$164),0,Data4!BK$164)","v":0},{"$f":"IF(ISERROR(Data4!BL$164),0,Data4!BL$164)","v":0},{"$f":"IF(ISERROR(Data4!BM$164),0,Data4!BM$164)","v":0},{"$f":"IF(ISERROR(Data4!BN$164),0,Data4!BN$164)","v":0},{"$f":"IF(ISERROR(Data4!BO$164),0,Data4!BO$164)","v":0},{"$f":"IF(ISERROR(Data4!BP$164),0,Data4!BP$164)","v":0},{"$f":"IF(ISERROR(Data4!BQ$164),0,Data4!BQ$164)","v":0},{"$f":"IF(ISERROR(Data4!BR$164),0,Data4!BR$164)","v":0},{"$f":"IF(ISERROR(Data4!BS$164),0,Data4!BS$164)","v":0},{"$f":"IF(ISERROR(Data4!BT$164),0,Data4!BT$164)","v":0},{"$f":"IF(ISERROR(Data4!BU$164),0,Data4!BU$164)","v":0},{"$f":"IF(ISERROR(Data4!BV$164),0,Data4!BV$164)","v":0},{"$f":"IF(ISERROR(Data4!BW$164),0,Data4!BW$164)","v":0},{"$f":"IF(ISERROR(Data4!BX$164),0,Data4!BX$164)","v":0},{"$f":"IF(ISERROR(Data4!BY$164),0,Data4!BY$164)","v":0},{"$f":"IF(ISERROR(Data4!BZ$164),0,Data4!BZ$164)","v":0},{"$f":"IF(ISERROR(Data4!CA$164),0,Data4!CA$164)","v":0},{"$f":"IF(ISERROR(Data4!CB$164),0,Data4!CB$164)","v":0},{"$f":"IF(ISERROR(Data4!CC$164),0,Data4!CC$164)","v":0},{"$f":"IF(ISERROR(Data4!CD$164),0,Data4!CD$164)","v":0},{"$f":"IF(ISERROR(Data4!CE$164),0,Data4!CE$164)","v":0},{"$f":"IF(ISERROR(Data4!CF$164),0,Data4!CF$164)","v":0},{"$f":"IF(ISERROR(Data4!CG$164),0,Data4!CG$164)","v":0},{"$f":"IF(ISERROR(Data4!CH$164),0,Data4!CH$164)","v":0},{"$f":"IF(ISERROR(Data4!CI$164),0,Data4!CI$164)","v":0},{"$f":"IF(ISERROR(Data4!CJ$164),0,Data4!CJ$164)","v":0},{"$f":"IF(ISERROR(Data4!CK$164),0,Data4!CK$164)","v":0},{"$f":"IF(ISERROR(Data4!CL$164),0,Data4!CL$164)","v":0},{"$f":"IF(ISERROR(Data4!CM$164),0,Data4!CM$164)","v":0},{"$f":"IF(ISERROR(Data4!CN$164),0,Data4!CN$164)","v":0},{"$f":"IF(ISERROR(Data4!CO$164),0,Data4!CO$164)","v":0},{"$f":"IF(ISERROR(Data4!CP$164),0,Data4!CP$164)","v":0},{"$f":"IF(ISERROR(Data4!CQ$164),0,Data4!CQ$164)","v":0},{"$f":"IF(ISERROR(Data4!CR$164),0,Data4!CR$164)","v":0},{"$f":"IF(ISERROR(Data4!CS$164),0,Data4!CS$164)","v":0},{"$f":"IF(ISERROR(Data4!CT$164),0,Data4!CT$164)","v":0},{"$f":"IF(ISERROR(Data4!CU$164),0,Data4!CU$164)","v":0},{"$f":"IF(ISERROR(Data4!CV$164),0,Data4!CV$164)","v":0},{"$f":"IF(ISERROR(Data4!CW$164),0,Data4!CW$164)","v":0},{"$f":"IF(ISERROR(Data4!CX$164),0,Data4!CX$164)","v":0},{"$f":"IF(ISERROR(Data4!CY$164),0,Data4!CY$164)","v":0},{"$f":"IF(ISERROR(Data4!CZ$164),0,Data4!CZ$164)","v":0},{"$f":"IF(ISERROR(Data4!DA$164),0,Data4!DA$164)","v":0},{"$f":"IF(ISERROR(Data4!DB$164),0,Data4!DB$164)","v":0},{"$f":"IF(ISERROR(Data4!DC$164),0,Data4!DC$164)","v":0},{"$f":"IF(ISERROR(Data4!DD$164),0,Data4!DD$164)","v":0},{"$f":"IF(ISERROR(Data4!DE$164),0,Data4!DE$164)","v":0},{"$f":"IF(ISERROR(Data4!DF$164),0,Data4!DF$164)","v":0},{"$f":"IF(ISERROR(Data4!DG$164),0,Data4!DG$164)","v":0},{"$f":"IF(ISERROR(Data4!DH$164),0,Data4!DH$164)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$165","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$165),0,Data4!M$165)","v":0},{"$f":"IF(ISERROR(Data4!N$165),0,Data4!N$165)","v":0},{"$f":"IF(ISERROR(Data4!O$165),0,Data4!O$165)","v":0},{"$f":"IF(ISERROR(Data4!P$165),0,Data4!P$165)","v":0},{"$f":"IF(ISERROR(Data4!Q$165),0,Data4!Q$165)","v":0},{"$f":"IF(ISERROR(Data4!R$165),0,Data4!R$165)","v":0},{"$f":"IF(ISERROR(Data4!S$165),0,Data4!S$165)","v":0},{"$f":"IF(ISERROR(Data4!T$165),0,Data4!T$165)","v":0},{"$f":"IF(ISERROR(Data4!U$165),0,Data4!U$165)","v":0},{"$f":"IF(ISERROR(Data4!V$165),0,Data4!V$165)","v":0},{"$f":"IF(ISERROR(Data4!W$165),0,Data4!W$165)","v":0},{"$f":"IF(ISERROR(Data4!X$165),0,Data4!X$165)","v":0},{"$f":"IF(ISERROR(Data4!Y$165),0,Data4!Y$165)","v":0},{"$f":"IF(ISERROR(Data4!Z$165),0,Data4!Z$165)","v":0},{"$f":"IF(ISERROR(Data4!AA$165),0,Data4!AA$165)","v":0},{"$f":"IF(ISERROR(Data4!AB$165),0,Data4!AB$165)","v":0},{"$f":"IF(ISERROR(Data4!AC$165),0,Data4!AC$165)","v":0},{"$f":"IF(ISERROR(Data4!AD$165),0,Data4!AD$165)","v":0},{"$f":"IF(ISERROR(Data4!AE$165),0,Data4!AE$165)","v":0},{"$f":"IF(ISERROR(Data4!AF$165),0,Data4!AF$165)","v":0},{"$f":"IF(ISERROR(Data4!AG$165),0,Data4!AG$165)","v":0},{"$f":"IF(ISERROR(Data4!AH$165),0,Data4!AH$165)","v":0},{"$f":"IF(ISERROR(Data4!AI$165),0,Data4!AI$165)","v":0},{"$f":"IF(ISERROR(Data4!AJ$165),0,Data4!AJ$165)","v":0},{"$f":"IF(ISERROR(Data4!AK$165),0,Data4!AK$165)","v":0},{"$f":"IF(ISERROR(Data4!AL$165),0,Data4!AL$165)","v":0},{"$f":"IF(ISERROR(Data4!AM$165),0,Data4!AM$165)","v":0},{"$f":"IF(ISERROR(Data4!AN$165),0,Data4!AN$165)","v":0},{"$f":"IF(ISERROR(Data4!AO$165),0,Data4!AO$165)","v":0},{"$f":"IF(ISERROR(Data4!AP$165),0,Data4!AP$165)","v":0},{"$f":"IF(ISERROR(Data4!AQ$165),0,Data4!AQ$165)","v":0},{"$f":"IF(ISERROR(Data4!AR$165),0,Data4!AR$165)","v":0},{"$f":"IF(ISERROR(Data4!AS$165),0,Data4!AS$165)","v":0},{"$f":"IF(ISERROR(Data4!AT$165),0,Data4!AT$165)","v":0},{"$f":"IF(ISERROR(Data4!AU$165),0,Data4!AU$165)","v":0},{"$f":"IF(ISERROR(Data4!AV$165),0,Data4!AV$165)","v":0},{"$f":"IF(ISERROR(Data4!AW$165),0,Data4!AW$165)","v":0},{"$f":"IF(ISERROR(Data4!AX$165),0,Data4!AX$165)","v":0},{"$f":"IF(ISERROR(Data4!AY$165),0,Data4!AY$165)","v":0},{"$f":"IF(ISERROR(Data4!AZ$165),0,Data4!AZ$165)","v":0},{"$f":"IF(ISERROR(Data4!BA$165),0,Data4!BA$165)","v":0},{"$f":"IF(ISERROR(Data4!BB$165),0,Data4!BB$165)","v":0},{"$f":"IF(ISERROR(Data4!BC$165),0,Data4!BC$165)","v":0},{"$f":"IF(ISERROR(Data4!BD$165),0,Data4!BD$165)","v":0},{"$f":"IF(ISERROR(Data4!BE$165),0,Data4!BE$165)","v":0},{"$f":"IF(ISERROR(Data4!BF$165),0,Data4!BF$165)","v":0},{"$f":"IF(ISERROR(Data4!BG$165),0,Data4!BG$165)","v":0},{"$f":"IF(ISERROR(Data4!BH$165),0,Data4!BH$165)","v":0},{"$f":"IF(ISERROR(Data4!BI$165),0,Data4!BI$165)","v":0},{"$f":"IF(ISERROR(Data4!BJ$165),0,Data4!BJ$165)","v":0},{"$f":"IF(ISERROR(Data4!BK$165),0,Data4!BK$165)","v":0},{"$f":"IF(ISERROR(Data4!BL$165),0,Data4!BL$165)","v":0},{"$f":"IF(ISERROR(Data4!BM$165),0,Data4!BM$165)","v":0},{"$f":"IF(ISERROR(Data4!BN$165),0,Data4!BN$165)","v":0},{"$f":"IF(ISERROR(Data4!BO$165),0,Data4!BO$165)","v":0},{"$f":"IF(ISERROR(Data4!BP$165),0,Data4!BP$165)","v":0},{"$f":"IF(ISERROR(Data4!BQ$165),0,Data4!BQ$165)","v":0},{"$f":"IF(ISERROR(Data4!BR$165),0,Data4!BR$165)","v":0},{"$f":"IF(ISERROR(Data4!BS$165),0,Data4!BS$165)","v":0},{"$f":"IF(ISERROR(Data4!BT$165),0,Data4!BT$165)","v":0},{"$f":"IF(ISERROR(Data4!BU$165),0,Data4!BU$165)","v":0},{"$f":"IF(ISERROR(Data4!BV$165),0,Data4!BV$165)","v":0},{"$f":"IF(ISERROR(Data4!BW$165),0,Data4!BW$165)","v":0},{"$f":"IF(ISERROR(Data4!BX$165),0,Data4!BX$165)","v":0},{"$f":"IF(ISERROR(Data4!BY$165),0,Data4!BY$165)","v":0},{"$f":"IF(ISERROR(Data4!BZ$165),0,Data4!BZ$165)","v":0},{"$f":"IF(ISERROR(Data4!CA$165),0,Data4!CA$165)","v":0},{"$f":"IF(ISERROR(Data4!CB$165),0,Data4!CB$165)","v":0},{"$f":"IF(ISERROR(Data4!CC$165),0,Data4!CC$165)","v":0},{"$f":"IF(ISERROR(Data4!CD$165),0,Data4!CD$165)","v":0},{"$f":"IF(ISERROR(Data4!CE$165),0,Data4!CE$165)","v":0},{"$f":"IF(ISERROR(Data4!CF$165),0,Data4!CF$165)","v":0},{"$f":"IF(ISERROR(Data4!CG$165),0,Data4!CG$165)","v":0},{"$f":"IF(ISERROR(Data4!CH$165),0,Data4!CH$165)","v":0},{"$f":"IF(ISERROR(Data4!CI$165),0,Data4!CI$165)","v":0},{"$f":"IF(ISERROR(Data4!CJ$165),0,Data4!CJ$165)","v":0},{"$f":"IF(ISERROR(Data4!CK$165),0,Data4!CK$165)","v":0},{"$f":"IF(ISERROR(Data4!CL$165),0,Data4!CL$165)","v":0},{"$f":"IF(ISERROR(Data4!CM$165),0,Data4!CM$165)","v":0},{"$f":"IF(ISERROR(Data4!CN$165),0,Data4!CN$165)","v":0},{"$f":"IF(ISERROR(Data4!CO$165),0,Data4!CO$165)","v":0},{"$f":"IF(ISERROR(Data4!CP$165),0,Data4!CP$165)","v":0},{"$f":"IF(ISERROR(Data4!CQ$165),0,Data4!CQ$165)","v":0},{"$f":"IF(ISERROR(Data4!CR$165),0,Data4!CR$165)","v":0},{"$f":"IF(ISERROR(Data4!CS$165),0,Data4!CS$165)","v":0},{"$f":"IF(ISERROR(Data4!CT$165),0,Data4!CT$165)","v":0},{"$f":"IF(ISERROR(Data4!CU$165),0,Data4!CU$165)","v":0},{"$f":"IF(ISERROR(Data4!CV$165),0,Data4!CV$165)","v":0},{"$f":"IF(ISERROR(Data4!CW$165),0,Data4!CW$165)","v":0},{"$f":"IF(ISERROR(Data4!CX$165),0,Data4!CX$165)","v":0},{"$f":"IF(ISERROR(Data4!CY$165),0,Data4!CY$165)","v":0},{"$f":"IF(ISERROR(Data4!CZ$165),0,Data4!CZ$165)","v":0},{"$f":"IF(ISERROR(Data4!DA$165),0,Data4!DA$165)","v":0},{"$f":"IF(ISERROR(Data4!DB$165),0,Data4!DB$165)","v":0},{"$f":"IF(ISERROR(Data4!DC$165),0,Data4!DC$165)","v":0},{"$f":"IF(ISERROR(Data4!DD$165),0,Data4!DD$165)","v":0},{"$f":"IF(ISERROR(Data4!DE$165),0,Data4!DE$165)","v":0},{"$f":"IF(ISERROR(Data4!DF$165),0,Data4!DF$165)","v":0},{"$f":"IF(ISERROR(Data4!DG$165),0,Data4!DG$165)","v":0},{"$f":"IF(ISERROR(Data4!DH$165),0,Data4!DH$165)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$166","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$166),0,Data4!M$166)","v":0},{"$f":"IF(ISERROR(Data4!N$166),0,Data4!N$166)","v":0},{"$f":"IF(ISERROR(Data4!O$166),0,Data4!O$166)","v":0},{"$f":"IF(ISERROR(Data4!P$166),0,Data4!P$166)","v":0},{"$f":"IF(ISERROR(Data4!Q$166),0,Data4!Q$166)","v":0},{"$f":"IF(ISERROR(Data4!R$166),0,Data4!R$166)","v":0},{"$f":"IF(ISERROR(Data4!S$166),0,Data4!S$166)","v":0},{"$f":"IF(ISERROR(Data4!T$166),0,Data4!T$166)","v":0},{"$f":"IF(ISERROR(Data4!U$166),0,Data4!U$166)","v":0},{"$f":"IF(ISERROR(Data4!V$166),0,Data4!V$166)","v":0},{"$f":"IF(ISERROR(Data4!W$166),0,Data4!W$166)","v":0},{"$f":"IF(ISERROR(Data4!X$166),0,Data4!X$166)","v":0},{"$f":"IF(ISERROR(Data4!Y$166),0,Data4!Y$166)","v":0},{"$f":"IF(ISERROR(Data4!Z$166),0,Data4!Z$166)","v":0},{"$f":"IF(ISERROR(Data4!AA$166),0,Data4!AA$166)","v":0},{"$f":"IF(ISERROR(Data4!AB$166),0,Data4!AB$166)","v":0},{"$f":"IF(ISERROR(Data4!AC$166),0,Data4!AC$166)","v":0},{"$f":"IF(ISERROR(Data4!AD$166),0,Data4!AD$166)","v":0},{"$f":"IF(ISERROR(Data4!AE$166),0,Data4!AE$166)","v":0},{"$f":"IF(ISERROR(Data4!AF$166),0,Data4!AF$166)","v":0},{"$f":"IF(ISERROR(Data4!AG$166),0,Data4!AG$166)","v":0},{"$f":"IF(ISERROR(Data4!AH$166),0,Data4!AH$166)","v":0},{"$f":"IF(ISERROR(Data4!AI$166),0,Data4!AI$166)","v":0},{"$f":"IF(ISERROR(Data4!AJ$166),0,Data4!AJ$166)","v":0},{"$f":"IF(ISERROR(Data4!AK$166),0,Data4!AK$166)","v":0},{"$f":"IF(ISERROR(Data4!AL$166),0,Data4!AL$166)","v":0},{"$f":"IF(ISERROR(Data4!AM$166),0,Data4!AM$166)","v":0},{"$f":"IF(ISERROR(Data4!AN$166),0,Data4!AN$166)","v":0},{"$f":"IF(ISERROR(Data4!AO$166),0,Data4!AO$166)","v":0},{"$f":"IF(ISERROR(Data4!AP$166),0,Data4!AP$166)","v":0},{"$f":"IF(ISERROR(Data4!AQ$166),0,Data4!AQ$166)","v":0},{"$f":"IF(ISERROR(Data4!AR$166),0,Data4!AR$166)","v":0},{"$f":"IF(ISERROR(Data4!AS$166),0,Data4!AS$166)","v":0},{"$f":"IF(ISERROR(Data4!AT$166),0,Data4!AT$166)","v":0},{"$f":"IF(ISERROR(Data4!AU$166),0,Data4!AU$166)","v":0},{"$f":"IF(ISERROR(Data4!AV$166),0,Data4!AV$166)","v":0},{"$f":"IF(ISERROR(Data4!AW$166),0,Data4!AW$166)","v":0},{"$f":"IF(ISERROR(Data4!AX$166),0,Data4!AX$166)","v":0},{"$f":"IF(ISERROR(Data4!AY$166),0,Data4!AY$166)","v":0},{"$f":"IF(ISERROR(Data4!AZ$166),0,Data4!AZ$166)","v":0},{"$f":"IF(ISERROR(Data4!BA$166),0,Data4!BA$166)","v":0},{"$f":"IF(ISERROR(Data4!BB$166),0,Data4!BB$166)","v":0},{"$f":"IF(ISERROR(Data4!BC$166),0,Data4!BC$166)","v":0},{"$f":"IF(ISERROR(Data4!BD$166),0,Data4!BD$166)","v":0},{"$f":"IF(ISERROR(Data4!BE$166),0,Data4!BE$166)","v":0},{"$f":"IF(ISERROR(Data4!BF$166),0,Data4!BF$166)","v":0},{"$f":"IF(ISERROR(Data4!BG$166),0,Data4!BG$166)","v":0},{"$f":"IF(ISERROR(Data4!BH$166),0,Data4!BH$166)","v":0},{"$f":"IF(ISERROR(Data4!BI$166),0,Data4!BI$166)","v":0},{"$f":"IF(ISERROR(Data4!BJ$166),0,Data4!BJ$166)","v":0},{"$f":"IF(ISERROR(Data4!BK$166),0,Data4!BK$166)","v":0},{"$f":"IF(ISERROR(Data4!BL$166),0,Data4!BL$166)","v":0},{"$f":"IF(ISERROR(Data4!BM$166),0,Data4!BM$166)","v":0},{"$f":"IF(ISERROR(Data4!BN$166),0,Data4!BN$166)","v":0},{"$f":"IF(ISERROR(Data4!BO$166),0,Data4!BO$166)","v":0},{"$f":"IF(ISERROR(Data4!BP$166),0,Data4!BP$166)","v":0},{"$f":"IF(ISERROR(Data4!BQ$166),0,Data4!BQ$166)","v":0},{"$f":"IF(ISERROR(Data4!BR$166),0,Data4!BR$166)","v":0},{"$f":"IF(ISERROR(Data4!BS$166),0,Data4!BS$166)","v":0},{"$f":"IF(ISERROR(Data4!BT$166),0,Data4!BT$166)","v":0},{"$f":"IF(ISERROR(Data4!BU$166),0,Data4!BU$166)","v":0},{"$f":"IF(ISERROR(Data4!BV$166),0,Data4!BV$166)","v":0},{"$f":"IF(ISERROR(Data4!BW$166),0,Data4!BW$166)","v":0},{"$f":"IF(ISERROR(Data4!BX$166),0,Data4!BX$166)","v":0},{"$f":"IF(ISERROR(Data4!BY$166),0,Data4!BY$166)","v":0},{"$f":"IF(ISERROR(Data4!BZ$166),0,Data4!BZ$166)","v":0},{"$f":"IF(ISERROR(Data4!CA$166),0,Data4!CA$166)","v":0},{"$f":"IF(ISERROR(Data4!CB$166),0,Data4!CB$166)","v":0},{"$f":"IF(ISERROR(Data4!CC$166),0,Data4!CC$166)","v":0},{"$f":"IF(ISERROR(Data4!CD$166),0,Data4!CD$166)","v":0},{"$f":"IF(ISERROR(Data4!CE$166),0,Data4!CE$166)","v":0},{"$f":"IF(ISERROR(Data4!CF$166),0,Data4!CF$166)","v":0},{"$f":"IF(ISERROR(Data4!CG$166),0,Data4!CG$166)","v":0},{"$f":"IF(ISERROR(Data4!CH$166),0,Data4!CH$166)","v":0},{"$f":"IF(ISERROR(Data4!CI$166),0,Data4!CI$166)","v":0},{"$f":"IF(ISERROR(Data4!CJ$166),0,Data4!CJ$166)","v":0},{"$f":"IF(ISERROR(Data4!CK$166),0,Data4!CK$166)","v":0},{"$f":"IF(ISERROR(Data4!CL$166),0,Data4!CL$166)","v":0},{"$f":"IF(ISERROR(Data4!CM$166),0,Data4!CM$166)","v":0},{"$f":"IF(ISERROR(Data4!CN$166),0,Data4!CN$166)","v":0},{"$f":"IF(ISERROR(Data4!CO$166),0,Data4!CO$166)","v":0},{"$f":"IF(ISERROR(Data4!CP$166),0,Data4!CP$166)","v":0},{"$f":"IF(ISERROR(Data4!CQ$166),0,Data4!CQ$166)","v":0},{"$f":"IF(ISERROR(Data4!CR$166),0,Data4!CR$166)","v":0},{"$f":"IF(ISERROR(Data4!CS$166),0,Data4!CS$166)","v":0},{"$f":"IF(ISERROR(Data4!CT$166),0,Data4!CT$166)","v":0},{"$f":"IF(ISERROR(Data4!CU$166),0,Data4!CU$166)","v":0},{"$f":"IF(ISERROR(Data4!CV$166),0,Data4!CV$166)","v":0},{"$f":"IF(ISERROR(Data4!CW$166),0,Data4!CW$166)","v":0},{"$f":"IF(ISERROR(Data4!CX$166),0,Data4!CX$166)","v":0},{"$f":"IF(ISERROR(Data4!CY$166),0,Data4!CY$166)","v":0},{"$f":"IF(ISERROR(Data4!CZ$166),0,Data4!CZ$166)","v":0},{"$f":"IF(ISERROR(Data4!DA$166),0,Data4!DA$166)","v":0},{"$f":"IF(ISERROR(Data4!DB$166),0,Data4!DB$166)","v":0},{"$f":"IF(ISERROR(Data4!DC$166),0,Data4!DC$166)","v":0},{"$f":"IF(ISERROR(Data4!DD$166),0,Data4!DD$166)","v":0},{"$f":"IF(ISERROR(Data4!DE$166),0,Data4!DE$166)","v":0},{"$f":"IF(ISERROR(Data4!DF$166),0,Data4!DF$166)","v":0},{"$f":"IF(ISERROR(Data4!DG$166),0,Data4!DG$166)","v":0},{"$f":"IF(ISERROR(Data4!DH$166),0,Data4!DH$166)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$167","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$167),0,Data4!M$167)","v":0},{"$f":"IF(ISERROR(Data4!N$167),0,Data4!N$167)","v":0},{"$f":"IF(ISERROR(Data4!O$167),0,Data4!O$167)","v":0},{"$f":"IF(ISERROR(Data4!P$167),0,Data4!P$167)","v":0},{"$f":"IF(ISERROR(Data4!Q$167),0,Data4!Q$167)","v":0},{"$f":"IF(ISERROR(Data4!R$167),0,Data4!R$167)","v":0},{"$f":"IF(ISERROR(Data4!S$167),0,Data4!S$167)","v":0},{"$f":"IF(ISERROR(Data4!T$167),0,Data4!T$167)","v":0},{"$f":"IF(ISERROR(Data4!U$167),0,Data4!U$167)","v":0},{"$f":"IF(ISERROR(Data4!V$167),0,Data4!V$167)","v":0},{"$f":"IF(ISERROR(Data4!W$167),0,Data4!W$167)","v":0},{"$f":"IF(ISERROR(Data4!X$167),0,Data4!X$167)","v":0},{"$f":"IF(ISERROR(Data4!Y$167),0,Data4!Y$167)","v":0},{"$f":"IF(ISERROR(Data4!Z$167),0,Data4!Z$167)","v":0},{"$f":"IF(ISERROR(Data4!AA$167),0,Data4!AA$167)","v":0},{"$f":"IF(ISERROR(Data4!AB$167),0,Data4!AB$167)","v":0},{"$f":"IF(ISERROR(Data4!AC$167),0,Data4!AC$167)","v":0},{"$f":"IF(ISERROR(Data4!AD$167),0,Data4!AD$167)","v":0},{"$f":"IF(ISERROR(Data4!AE$167),0,Data4!AE$167)","v":0},{"$f":"IF(ISERROR(Data4!AF$167),0,Data4!AF$167)","v":0},{"$f":"IF(ISERROR(Data4!AG$167),0,Data4!AG$167)","v":0},{"$f":"IF(ISERROR(Data4!AH$167),0,Data4!AH$167)","v":0},{"$f":"IF(ISERROR(Data4!AI$167),0,Data4!AI$167)","v":0},{"$f":"IF(ISERROR(Data4!AJ$167),0,Data4!AJ$167)","v":0},{"$f":"IF(ISERROR(Data4!AK$167),0,Data4!AK$167)","v":0},{"$f":"IF(ISERROR(Data4!AL$167),0,Data4!AL$167)","v":0},{"$f":"IF(ISERROR(Data4!AM$167),0,Data4!AM$167)","v":0},{"$f":"IF(ISERROR(Data4!AN$167),0,Data4!AN$167)","v":0},{"$f":"IF(ISERROR(Data4!AO$167),0,Data4!AO$167)","v":0},{"$f":"IF(ISERROR(Data4!AP$167),0,Data4!AP$167)","v":0},{"$f":"IF(ISERROR(Data4!AQ$167),0,Data4!AQ$167)","v":0},{"$f":"IF(ISERROR(Data4!AR$167),0,Data4!AR$167)","v":0},{"$f":"IF(ISERROR(Data4!AS$167),0,Data4!AS$167)","v":0},{"$f":"IF(ISERROR(Data4!AT$167),0,Data4!AT$167)","v":0},{"$f":"IF(ISERROR(Data4!AU$167),0,Data4!AU$167)","v":0},{"$f":"IF(ISERROR(Data4!AV$167),0,Data4!AV$167)","v":0},{"$f":"IF(ISERROR(Data4!AW$167),0,Data4!AW$167)","v":0},{"$f":"IF(ISERROR(Data4!AX$167),0,Data4!AX$167)","v":0},{"$f":"IF(ISERROR(Data4!AY$167),0,Data4!AY$167)","v":0},{"$f":"IF(ISERROR(Data4!AZ$167),0,Data4!AZ$167)","v":0},{"$f":"IF(ISERROR(Data4!BA$167),0,Data4!BA$167)","v":0},{"$f":"IF(ISERROR(Data4!BB$167),0,Data4!BB$167)","v":0},{"$f":"IF(ISERROR(Data4!BC$167),0,Data4!BC$167)","v":0},{"$f":"IF(ISERROR(Data4!BD$167),0,Data4!BD$167)","v":0},{"$f":"IF(ISERROR(Data4!BE$167),0,Data4!BE$167)","v":0},{"$f":"IF(ISERROR(Data4!BF$167),0,Data4!BF$167)","v":0},{"$f":"IF(ISERROR(Data4!BG$167),0,Data4!BG$167)","v":0},{"$f":"IF(ISERROR(Data4!BH$167),0,Data4!BH$167)","v":0},{"$f":"IF(ISERROR(Data4!BI$167),0,Data4!BI$167)","v":0},{"$f":"IF(ISERROR(Data4!BJ$167),0,Data4!BJ$167)","v":0},{"$f":"IF(ISERROR(Data4!BK$167),0,Data4!BK$167)","v":0},{"$f":"IF(ISERROR(Data4!BL$167),0,Data4!BL$167)","v":0},{"$f":"IF(ISERROR(Data4!BM$167),0,Data4!BM$167)","v":0},{"$f":"IF(ISERROR(Data4!BN$167),0,Data4!BN$167)","v":0},{"$f":"IF(ISERROR(Data4!BO$167),0,Data4!BO$167)","v":0},{"$f":"IF(ISERROR(Data4!BP$167),0,Data4!BP$167)","v":0},{"$f":"IF(ISERROR(Data4!BQ$167),0,Data4!BQ$167)","v":0},{"$f":"IF(ISERROR(Data4!BR$167),0,Data4!BR$167)","v":0},{"$f":"IF(ISERROR(Data4!BS$167),0,Data4!BS$167)","v":0},{"$f":"IF(ISERROR(Data4!BT$167),0,Data4!BT$167)","v":0},{"$f":"IF(ISERROR(Data4!BU$167),0,Data4!BU$167)","v":0},{"$f":"IF(ISERROR(Data4!BV$167),0,Data4!BV$167)","v":0},{"$f":"IF(ISERROR(Data4!BW$167),0,Data4!BW$167)","v":0},{"$f":"IF(ISERROR(Data4!BX$167),0,Data4!BX$167)","v":0},{"$f":"IF(ISERROR(Data4!BY$167),0,Data4!BY$167)","v":0},{"$f":"IF(ISERROR(Data4!BZ$167),0,Data4!BZ$167)","v":0},{"$f":"IF(ISERROR(Data4!CA$167),0,Data4!CA$167)","v":0},{"$f":"IF(ISERROR(Data4!CB$167),0,Data4!CB$167)","v":0},{"$f":"IF(ISERROR(Data4!CC$167),0,Data4!CC$167)","v":0},{"$f":"IF(ISERROR(Data4!CD$167),0,Data4!CD$167)","v":0},{"$f":"IF(ISERROR(Data4!CE$167),0,Data4!CE$167)","v":0},{"$f":"IF(ISERROR(Data4!CF$167),0,Data4!CF$167)","v":0},{"$f":"IF(ISERROR(Data4!CG$167),0,Data4!CG$167)","v":0},{"$f":"IF(ISERROR(Data4!CH$167),0,Data4!CH$167)","v":0},{"$f":"IF(ISERROR(Data4!CI$167),0,Data4!CI$167)","v":0},{"$f":"IF(ISERROR(Data4!CJ$167),0,Data4!CJ$167)","v":0},{"$f":"IF(ISERROR(Data4!CK$167),0,Data4!CK$167)","v":0},{"$f":"IF(ISERROR(Data4!CL$167),0,Data4!CL$167)","v":0},{"$f":"IF(ISERROR(Data4!CM$167),0,Data4!CM$167)","v":0},{"$f":"IF(ISERROR(Data4!CN$167),0,Data4!CN$167)","v":0},{"$f":"IF(ISERROR(Data4!CO$167),0,Data4!CO$167)","v":0},{"$f":"IF(ISERROR(Data4!CP$167),0,Data4!CP$167)","v":0},{"$f":"IF(ISERROR(Data4!CQ$167),0,Data4!CQ$167)","v":0},{"$f":"IF(ISERROR(Data4!CR$167),0,Data4!CR$167)","v":0},{"$f":"IF(ISERROR(Data4!CS$167),0,Data4!CS$167)","v":0},{"$f":"IF(ISERROR(Data4!CT$167),0,Data4!CT$167)","v":0},{"$f":"IF(ISERROR(Data4!CU$167),0,Data4!CU$167)","v":0},{"$f":"IF(ISERROR(Data4!CV$167),0,Data4!CV$167)","v":0},{"$f":"IF(ISERROR(Data4!CW$167),0,Data4!CW$167)","v":0},{"$f":"IF(ISERROR(Data4!CX$167),0,Data4!CX$167)","v":0},{"$f":"IF(ISERROR(Data4!CY$167),0,Data4!CY$167)","v":0},{"$f":"IF(ISERROR(Data4!CZ$167),0,Data4!CZ$167)","v":0},{"$f":"IF(ISERROR(Data4!DA$167),0,Data4!DA$167)","v":0},{"$f":"IF(ISERROR(Data4!DB$167),0,Data4!DB$167)","v":0},{"$f":"IF(ISERROR(Data4!DC$167),0,Data4!DC$167)","v":0},{"$f":"IF(ISERROR(Data4!DD$167),0,Data4!DD$167)","v":0},{"$f":"IF(ISERROR(Data4!DE$167),0,Data4!DE$167)","v":0},{"$f":"IF(ISERROR(Data4!DF$167),0,Data4!DF$167)","v":0},{"$f":"IF(ISERROR(Data4!DG$167),0,Data4!DG$167)","v":0},{"$f":"IF(ISERROR(Data4!DH$167),0,Data4!DH$167)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$169","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$169),0,Data4!M$169)","v":0},{"$f":"IF(ISERROR(Data4!N$169),0,Data4!N$169)","v":0},{"$f":"IF(ISERROR(Data4!O$169),0,Data4!O$169)","v":0},{"$f":"IF(ISERROR(Data4!P$169),0,Data4!P$169)","v":0},{"$f":"IF(ISERROR(Data4!Q$169),0,Data4!Q$169)","v":0},{"$f":"IF(ISERROR(Data4!R$169),0,Data4!R$169)","v":0},{"$f":"IF(ISERROR(Data4!S$169),0,Data4!S$169)","v":0},{"$f":"IF(ISERROR(Data4!T$169),0,Data4!T$169)","v":0},{"$f":"IF(ISERROR(Data4!U$169),0,Data4!U$169)","v":0},{"$f":"IF(ISERROR(Data4!V$169),0,Data4!V$169)","v":0},{"$f":"IF(ISERROR(Data4!W$169),0,Data4!W$169)","v":0},{"$f":"IF(ISERROR(Data4!X$169),0,Data4!X$169)","v":0},{"$f":"IF(ISERROR(Data4!Y$169),0,Data4!Y$169)","v":0},{"$f":"IF(ISERROR(Data4!Z$169),0,Data4!Z$169)","v":0},{"$f":"IF(ISERROR(Data4!AA$169),0,Data4!AA$169)","v":0},{"$f":"IF(ISERROR(Data4!AB$169),0,Data4!AB$169)","v":0},{"$f":"IF(ISERROR(Data4!AC$169),0,Data4!AC$169)","v":0},{"$f":"IF(ISERROR(Data4!AD$169),0,Data4!AD$169)","v":0},{"$f":"IF(ISERROR(Data4!AE$169),0,Data4!AE$169)","v":0},{"$f":"IF(ISERROR(Data4!AF$169),0,Data4!AF$169)","v":0},{"$f":"IF(ISERROR(Data4!AG$169),0,Data4!AG$169)","v":0},{"$f":"IF(ISERROR(Data4!AH$169),0,Data4!AH$169)","v":0},{"$f":"IF(ISERROR(Data4!AI$169),0,Data4!AI$169)","v":0},{"$f":"IF(ISERROR(Data4!AJ$169),0,Data4!AJ$169)","v":0},{"$f":"IF(ISERROR(Data4!AK$169),0,Data4!AK$169)","v":0},{"$f":"IF(ISERROR(Data4!AL$169),0,Data4!AL$169)","v":0},{"$f":"IF(ISERROR(Data4!AM$169),0,Data4!AM$169)","v":0},{"$f":"IF(ISERROR(Data4!AN$169),0,Data4!AN$169)","v":0},{"$f":"IF(ISERROR(Data4!AO$169),0,Data4!AO$169)","v":0},{"$f":"IF(ISERROR(Data4!AP$169),0,Data4!AP$169)","v":0},{"$f":"IF(ISERROR(Data4!AQ$169),0,Data4!AQ$169)","v":0},{"$f":"IF(ISERROR(Data4!AR$169),0,Data4!AR$169)","v":0},{"$f":"IF(ISERROR(Data4!AS$169),0,Data4!AS$169)","v":0},{"$f":"IF(ISERROR(Data4!AT$169),0,Data4!AT$169)","v":0},{"$f":"IF(ISERROR(Data4!AU$169),0,Data4!AU$169)","v":0},{"$f":"IF(ISERROR(Data4!AV$169),0,Data4!AV$169)","v":0},{"$f":"IF(ISERROR(Data4!AW$169),0,Data4!AW$169)","v":0},{"$f":"IF(ISERROR(Data4!AX$169),0,Data4!AX$169)","v":0},{"$f":"IF(ISERROR(Data4!AY$169),0,Data4!AY$169)","v":0},{"$f":"IF(ISERROR(Data4!AZ$169),0,Data4!AZ$169)","v":0},{"$f":"IF(ISERROR(Data4!BA$169),0,Data4!BA$169)","v":0},{"$f":"IF(ISERROR(Data4!BB$169),0,Data4!BB$169)","v":0},{"$f":"IF(ISERROR(Data4!BC$169),0,Data4!BC$169)","v":0},{"$f":"IF(ISERROR(Data4!BD$169),0,Data4!BD$169)","v":0},{"$f":"IF(ISERROR(Data4!BE$169),0,Data4!BE$169)","v":0},{"$f":"IF(ISERROR(Data4!BF$169),0,Data4!BF$169)","v":0},{"$f":"IF(ISERROR(Data4!BG$169),0,Data4!BG$169)","v":0},{"$f":"IF(ISERROR(Data4!BH$169),0,Data4!BH$169)","v":0},{"$f":"IF(ISERROR(Data4!BI$169),0,Data4!BI$169)","v":0},{"$f":"IF(ISERROR(Data4!BJ$169),0,Data4!BJ$169)","v":0},{"$f":"IF(ISERROR(Data4!BK$169),0,Data4!BK$169)","v":0},{"$f":"IF(ISERROR(Data4!BL$169),0,Data4!BL$169)","v":0},{"$f":"IF(ISERROR(Data4!BM$169),0,Data4!BM$169)","v":0},{"$f":"IF(ISERROR(Data4!BN$169),0,Data4!BN$169)","v":0},{"$f":"IF(ISERROR(Data4!BO$169),0,Data4!BO$169)","v":0},{"$f":"IF(ISERROR(Data4!BP$169),0,Data4!BP$169)","v":0},{"$f":"IF(ISERROR(Data4!BQ$169),0,Data4!BQ$169)","v":0},{"$f":"IF(ISERROR(Data4!BR$169),0,Data4!BR$169)","v":0},{"$f":"IF(ISERROR(Data4!BS$169),0,Data4!BS$169)","v":0},{"$f":"IF(ISERROR(Data4!BT$169),0,Data4!BT$169)","v":0},{"$f":"IF(ISERROR(Data4!BU$169),0,Data4!BU$169)","v":0},{"$f":"IF(ISERROR(Data4!BV$169),0,Data4!BV$169)","v":0},{"$f":"IF(ISERROR(Data4!BW$169),0,Data4!BW$169)","v":0},{"$f":"IF(ISERROR(Data4!BX$169),0,Data4!BX$169)","v":0},{"$f":"IF(ISERROR(Data4!BY$169),0,Data4!BY$169)","v":0},{"$f":"IF(ISERROR(Data4!BZ$169),0,Data4!BZ$169)","v":0},{"$f":"IF(ISERROR(Data4!CA$169),0,Data4!CA$169)","v":0},{"$f":"IF(ISERROR(Data4!CB$169),0,Data4!CB$169)","v":0},{"$f":"IF(ISERROR(Data4!CC$169),0,Data4!CC$169)","v":0},{"$f":"IF(ISERROR(Data4!CD$169),0,Data4!CD$169)","v":0},{"$f":"IF(ISERROR(Data4!CE$169),0,Data4!CE$169)","v":0},{"$f":"IF(ISERROR(Data4!CF$169),0,Data4!CF$169)","v":0},{"$f":"IF(ISERROR(Data4!CG$169),0,Data4!CG$169)","v":0},{"$f":"IF(ISERROR(Data4!CH$169),0,Data4!CH$169)","v":0},{"$f":"IF(ISERROR(Data4!CI$169),0,Data4!CI$169)","v":0},{"$f":"IF(ISERROR(Data4!CJ$169),0,Data4!CJ$169)","v":0},{"$f":"IF(ISERROR(Data4!CK$169),0,Data4!CK$169)","v":0},{"$f":"IF(ISERROR(Data4!CL$169),0,Data4!CL$169)","v":0},{"$f":"IF(ISERROR(Data4!CM$169),0,Data4!CM$169)","v":0},{"$f":"IF(ISERROR(Data4!CN$169),0,Data4!CN$169)","v":0},{"$f":"IF(ISERROR(Data4!CO$169),0,Data4!CO$169)","v":0},{"$f":"IF(ISERROR(Data4!CP$169),0,Data4!CP$169)","v":0},{"$f":"IF(ISERROR(Data4!CQ$169),0,Data4!CQ$169)","v":0},{"$f":"IF(ISERROR(Data4!CR$169),0,Data4!CR$169)","v":0},{"$f":"IF(ISERROR(Data4!CS$169),0,Data4!CS$169)","v":0},{"$f":"IF(ISERROR(Data4!CT$169),0,Data4!CT$169)","v":0},{"$f":"IF(ISERROR(Data4!CU$169),0,Data4!CU$169)","v":0},{"$f":"IF(ISERROR(Data4!CV$169),0,Data4!CV$169)","v":0},{"$f":"IF(ISERROR(Data4!CW$169),0,Data4!CW$169)","v":0},{"$f":"IF(ISERROR(Data4!CX$169),0,Data4!CX$169)","v":0},{"$f":"IF(ISERROR(Data4!CY$169),0,Data4!CY$169)","v":0},{"$f":"IF(ISERROR(Data4!CZ$169),0,Data4!CZ$169)","v":0},{"$f":"IF(ISERROR(Data4!DA$169),0,Data4!DA$169)","v":0},{"$f":"IF(ISERROR(Data4!DB$169),0,Data4!DB$169)","v":0},{"$f":"IF(ISERROR(Data4!DC$169),0,Data4!DC$169)","v":0},{"$f":"IF(ISERROR(Data4!DD$169),0,Data4!DD$169)","v":0},{"$f":"IF(ISERROR(Data4!DE$169),0,Data4!DE$169)","v":0},{"$f":"IF(ISERROR(Data4!DF$169),0,Data4!DF$169)","v":0},{"$f":"IF(ISERROR(Data4!DG$169),0,Data4!DG$169)","v":0},{"$f":"IF(ISERROR(Data4!DH$169),0,Data4!DH$169)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$170","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$170),0,Data4!M$170)","v":0},{"$f":"IF(ISERROR(Data4!N$170),0,Data4!N$170)","v":0},{"$f":"IF(ISERROR(Data4!O$170),0,Data4!O$170)","v":0},{"$f":"IF(ISERROR(Data4!P$170),0,Data4!P$170)","v":0},{"$f":"IF(ISERROR(Data4!Q$170),0,Data4!Q$170)","v":0},{"$f":"IF(ISERROR(Data4!R$170),0,Data4!R$170)","v":0},{"$f":"IF(ISERROR(Data4!S$170),0,Data4!S$170)","v":0},{"$f":"IF(ISERROR(Data4!T$170),0,Data4!T$170)","v":0},{"$f":"IF(ISERROR(Data4!U$170),0,Data4!U$170)","v":0},{"$f":"IF(ISERROR(Data4!V$170),0,Data4!V$170)","v":0},{"$f":"IF(ISERROR(Data4!W$170),0,Data4!W$170)","v":0},{"$f":"IF(ISERROR(Data4!X$170),0,Data4!X$170)","v":0},{"$f":"IF(ISERROR(Data4!Y$170),0,Data4!Y$170)","v":0},{"$f":"IF(ISERROR(Data4!Z$170),0,Data4!Z$170)","v":0},{"$f":"IF(ISERROR(Data4!AA$170),0,Data4!AA$170)","v":0},{"$f":"IF(ISERROR(Data4!AB$170),0,Data4!AB$170)","v":0},{"$f":"IF(ISERROR(Data4!AC$170),0,Data4!AC$170)","v":0},{"$f":"IF(ISERROR(Data4!AD$170),0,Data4!AD$170)","v":0},{"$f":"IF(ISERROR(Data4!AE$170),0,Data4!AE$170)","v":0},{"$f":"IF(ISERROR(Data4!AF$170),0,Data4!AF$170)","v":0},{"$f":"IF(ISERROR(Data4!AG$170),0,Data4!AG$170)","v":0},{"$f":"IF(ISERROR(Data4!AH$170),0,Data4!AH$170)","v":0},{"$f":"IF(ISERROR(Data4!AI$170),0,Data4!AI$170)","v":0},{"$f":"IF(ISERROR(Data4!AJ$170),0,Data4!AJ$170)","v":0},{"$f":"IF(ISERROR(Data4!AK$170),0,Data4!AK$170)","v":0},{"$f":"IF(ISERROR(Data4!AL$170),0,Data4!AL$170)","v":0},{"$f":"IF(ISERROR(Data4!AM$170),0,Data4!AM$170)","v":0},{"$f":"IF(ISERROR(Data4!AN$170),0,Data4!AN$170)","v":0},{"$f":"IF(ISERROR(Data4!AO$170),0,Data4!AO$170)","v":0},{"$f":"IF(ISERROR(Data4!AP$170),0,Data4!AP$170)","v":0},{"$f":"IF(ISERROR(Data4!AQ$170),0,Data4!AQ$170)","v":0},{"$f":"IF(ISERROR(Data4!AR$170),0,Data4!AR$170)","v":0},{"$f":"IF(ISERROR(Data4!AS$170),0,Data4!AS$170)","v":0},{"$f":"IF(ISERROR(Data4!AT$170),0,Data4!AT$170)","v":0},{"$f":"IF(ISERROR(Data4!AU$170),0,Data4!AU$170)","v":0},{"$f":"IF(ISERROR(Data4!AV$170),0,Data4!AV$170)","v":0},{"$f":"IF(ISERROR(Data4!AW$170),0,Data4!AW$170)","v":0},{"$f":"IF(ISERROR(Data4!AX$170),0,Data4!AX$170)","v":0},{"$f":"IF(ISERROR(Data4!AY$170),0,Data4!AY$170)","v":0},{"$f":"IF(ISERROR(Data4!AZ$170),0,Data4!AZ$170)","v":0},{"$f":"IF(ISERROR(Data4!BA$170),0,Data4!BA$170)","v":0},{"$f":"IF(ISERROR(Data4!BB$170),0,Data4!BB$170)","v":0},{"$f":"IF(ISERROR(Data4!BC$170),0,Data4!BC$170)","v":0},{"$f":"IF(ISERROR(Data4!BD$170),0,Data4!BD$170)","v":0},{"$f":"IF(ISERROR(Data4!BE$170),0,Data4!BE$170)","v":0},{"$f":"IF(ISERROR(Data4!BF$170),0,Data4!BF$170)","v":0},{"$f":"IF(ISERROR(Data4!BG$170),0,Data4!BG$170)","v":0},{"$f":"IF(ISERROR(Data4!BH$170),0,Data4!BH$170)","v":0},{"$f":"IF(ISERROR(Data4!BI$170),0,Data4!BI$170)","v":0},{"$f":"IF(ISERROR(Data4!BJ$170),0,Data4!BJ$170)","v":0},{"$f":"IF(ISERROR(Data4!BK$170),0,Data4!BK$170)","v":0},{"$f":"IF(ISERROR(Data4!BL$170),0,Data4!BL$170)","v":0},{"$f":"IF(ISERROR(Data4!BM$170),0,Data4!BM$170)","v":0},{"$f":"IF(ISERROR(Data4!BN$170),0,Data4!BN$170)","v":0},{"$f":"IF(ISERROR(Data4!BO$170),0,Data4!BO$170)","v":0},{"$f":"IF(ISERROR(Data4!BP$170),0,Data4!BP$170)","v":0},{"$f":"IF(ISERROR(Data4!BQ$170),0,Data4!BQ$170)","v":0},{"$f":"IF(ISERROR(Data4!BR$170),0,Data4!BR$170)","v":0},{"$f":"IF(ISERROR(Data4!BS$170),0,Data4!BS$170)","v":0},{"$f":"IF(ISERROR(Data4!BT$170),0,Data4!BT$170)","v":0},{"$f":"IF(ISERROR(Data4!BU$170),0,Data4!BU$170)","v":0},{"$f":"IF(ISERROR(Data4!BV$170),0,Data4!BV$170)","v":0},{"$f":"IF(ISERROR(Data4!BW$170),0,Data4!BW$170)","v":0},{"$f":"IF(ISERROR(Data4!BX$170),0,Data4!BX$170)","v":0},{"$f":"IF(ISERROR(Data4!BY$170),0,Data4!BY$170)","v":0},{"$f":"IF(ISERROR(Data4!BZ$170),0,Data4!BZ$170)","v":0},{"$f":"IF(ISERROR(Data4!CA$170),0,Data4!CA$170)","v":0},{"$f":"IF(ISERROR(Data4!CB$170),0,Data4!CB$170)","v":0},{"$f":"IF(ISERROR(Data4!CC$170),0,Data4!CC$170)","v":0},{"$f":"IF(ISERROR(Data4!CD$170),0,Data4!CD$170)","v":0},{"$f":"IF(ISERROR(Data4!CE$170),0,Data4!CE$170)","v":0},{"$f":"IF(ISERROR(Data4!CF$170),0,Data4!CF$170)","v":0},{"$f":"IF(ISERROR(Data4!CG$170),0,Data4!CG$170)","v":0},{"$f":"IF(ISERROR(Data4!CH$170),0,Data4!CH$170)","v":0},{"$f":"IF(ISERROR(Data4!CI$170),0,Data4!CI$170)","v":0},{"$f":"IF(ISERROR(Data4!CJ$170),0,Data4!CJ$170)","v":0},{"$f":"IF(ISERROR(Data4!CK$170),0,Data4!CK$170)","v":0},{"$f":"IF(ISERROR(Data4!CL$170),0,Data4!CL$170)","v":0},{"$f":"IF(ISERROR(Data4!CM$170),0,Data4!CM$170)","v":0},{"$f":"IF(ISERROR(Data4!CN$170),0,Data4!CN$170)","v":0},{"$f":"IF(ISERROR(Data4!CO$170),0,Data4!CO$170)","v":0},{"$f":"IF(ISERROR(Data4!CP$170),0,Data4!CP$170)","v":0},{"$f":"IF(ISERROR(Data4!CQ$170),0,Data4!CQ$170)","v":0},{"$f":"IF(ISERROR(Data4!CR$170),0,Data4!CR$170)","v":0},{"$f":"IF(ISERROR(Data4!CS$170),0,Data4!CS$170)","v":0},{"$f":"IF(ISERROR(Data4!CT$170),0,Data4!CT$170)","v":0},{"$f":"IF(ISERROR(Data4!CU$170),0,Data4!CU$170)","v":0},{"$f":"IF(ISERROR(Data4!CV$170),0,Data4!CV$170)","v":0},{"$f":"IF(ISERROR(Data4!CW$170),0,Data4!CW$170)","v":0},{"$f":"IF(ISERROR(Data4!CX$170),0,Data4!CX$170)","v":0},{"$f":"IF(ISERROR(Data4!CY$170),0,Data4!CY$170)","v":0},{"$f":"IF(ISERROR(Data4!CZ$170),0,Data4!CZ$170)","v":0},{"$f":"IF(ISERROR(Data4!DA$170),0,Data4!DA$170)","v":0},{"$f":"IF(ISERROR(Data4!DB$170),0,Data4!DB$170)","v":0},{"$f":"IF(ISERROR(Data4!DC$170),0,Data4!DC$170)","v":0},{"$f":"IF(ISERROR(Data4!DD$170),0,Data4!DD$170)","v":0},{"$f":"IF(ISERROR(Data4!DE$170),0,Data4!DE$170)","v":0},{"$f":"IF(ISERROR(Data4!DF$170),0,Data4!DF$170)","v":0},{"$f":"IF(ISERROR(Data4!DG$170),0,Data4!DG$170)","v":0},{"$f":"IF(ISERROR(Data4!DH$170),0,Data4!DH$170)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$171","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$171),0,Data4!M$171)","v":0},{"$f":"IF(ISERROR(Data4!N$171),0,Data4!N$171)","v":0},{"$f":"IF(ISERROR(Data4!O$171),0,Data4!O$171)","v":0},{"$f":"IF(ISERROR(Data4!P$171),0,Data4!P$171)","v":0},{"$f":"IF(ISERROR(Data4!Q$171),0,Data4!Q$171)","v":0},{"$f":"IF(ISERROR(Data4!R$171),0,Data4!R$171)","v":0},{"$f":"IF(ISERROR(Data4!S$171),0,Data4!S$171)","v":0},{"$f":"IF(ISERROR(Data4!T$171),0,Data4!T$171)","v":0},{"$f":"IF(ISERROR(Data4!U$171),0,Data4!U$171)","v":0},{"$f":"IF(ISERROR(Data4!V$171),0,Data4!V$171)","v":0},{"$f":"IF(ISERROR(Data4!W$171),0,Data4!W$171)","v":0},{"$f":"IF(ISERROR(Data4!X$171),0,Data4!X$171)","v":0},{"$f":"IF(ISERROR(Data4!Y$171),0,Data4!Y$171)","v":0},{"$f":"IF(ISERROR(Data4!Z$171),0,Data4!Z$171)","v":0},{"$f":"IF(ISERROR(Data4!AA$171),0,Data4!AA$171)","v":0},{"$f":"IF(ISERROR(Data4!AB$171),0,Data4!AB$171)","v":0},{"$f":"IF(ISERROR(Data4!AC$171),0,Data4!AC$171)","v":0},{"$f":"IF(ISERROR(Data4!AD$171),0,Data4!AD$171)","v":0},{"$f":"IF(ISERROR(Data4!AE$171),0,Data4!AE$171)","v":0},{"$f":"IF(ISERROR(Data4!AF$171),0,Data4!AF$171)","v":0},{"$f":"IF(ISERROR(Data4!AG$171),0,Data4!AG$171)","v":0},{"$f":"IF(ISERROR(Data4!AH$171),0,Data4!AH$171)","v":0},{"$f":"IF(ISERROR(Data4!AI$171),0,Data4!AI$171)","v":0},{"$f":"IF(ISERROR(Data4!AJ$171),0,Data4!AJ$171)","v":0},{"$f":"IF(ISERROR(Data4!AK$171),0,Data4!AK$171)","v":0},{"$f":"IF(ISERROR(Data4!AL$171),0,Data4!AL$171)","v":0},{"$f":"IF(ISERROR(Data4!AM$171),0,Data4!AM$171)","v":0},{"$f":"IF(ISERROR(Data4!AN$171),0,Data4!AN$171)","v":0},{"$f":"IF(ISERROR(Data4!AO$171),0,Data4!AO$171)","v":0},{"$f":"IF(ISERROR(Data4!AP$171),0,Data4!AP$171)","v":0},{"$f":"IF(ISERROR(Data4!AQ$171),0,Data4!AQ$171)","v":0},{"$f":"IF(ISERROR(Data4!AR$171),0,Data4!AR$171)","v":0},{"$f":"IF(ISERROR(Data4!AS$171),0,Data4!AS$171)","v":0},{"$f":"IF(ISERROR(Data4!AT$171),0,Data4!AT$171)","v":0},{"$f":"IF(ISERROR(Data4!AU$171),0,Data4!AU$171)","v":0},{"$f":"IF(ISERROR(Data4!AV$171),0,Data4!AV$171)","v":0},{"$f":"IF(ISERROR(Data4!AW$171),0,Data4!AW$171)","v":0},{"$f":"IF(ISERROR(Data4!AX$171),0,Data4!AX$171)","v":0},{"$f":"IF(ISERROR(Data4!AY$171),0,Data4!AY$171)","v":0},{"$f":"IF(ISERROR(Data4!AZ$171),0,Data4!AZ$171)","v":0},{"$f":"IF(ISERROR(Data4!BA$171),0,Data4!BA$171)","v":0},{"$f":"IF(ISERROR(Data4!BB$171),0,Data4!BB$171)","v":0},{"$f":"IF(ISERROR(Data4!BC$171),0,Data4!BC$171)","v":0},{"$f":"IF(ISERROR(Data4!BD$171),0,Data4!BD$171)","v":0},{"$f":"IF(ISERROR(Data4!BE$171),0,Data4!BE$171)","v":0},{"$f":"IF(ISERROR(Data4!BF$171),0,Data4!BF$171)","v":0},{"$f":"IF(ISERROR(Data4!BG$171),0,Data4!BG$171)","v":0},{"$f":"IF(ISERROR(Data4!BH$171),0,Data4!BH$171)","v":0},{"$f":"IF(ISERROR(Data4!BI$171),0,Data4!BI$171)","v":0},{"$f":"IF(ISERROR(Data4!BJ$171),0,Data4!BJ$171)","v":0},{"$f":"IF(ISERROR(Data4!BK$171),0,Data4!BK$171)","v":0},{"$f":"IF(ISERROR(Data4!BL$171),0,Data4!BL$171)","v":0},{"$f":"IF(ISERROR(Data4!BM$171),0,Data4!BM$171)","v":0},{"$f":"IF(ISERROR(Data4!BN$171),0,Data4!BN$171)","v":0},{"$f":"IF(ISERROR(Data4!BO$171),0,Data4!BO$171)","v":0},{"$f":"IF(ISERROR(Data4!BP$171),0,Data4!BP$171)","v":0},{"$f":"IF(ISERROR(Data4!BQ$171),0,Data4!BQ$171)","v":0},{"$f":"IF(ISERROR(Data4!BR$171),0,Data4!BR$171)","v":0},{"$f":"IF(ISERROR(Data4!BS$171),0,Data4!BS$171)","v":0},{"$f":"IF(ISERROR(Data4!BT$171),0,Data4!BT$171)","v":0},{"$f":"IF(ISERROR(Data4!BU$171),0,Data4!BU$171)","v":0},{"$f":"IF(ISERROR(Data4!BV$171),0,Data4!BV$171)","v":0},{"$f":"IF(ISERROR(Data4!BW$171),0,Data4!BW$171)","v":0},{"$f":"IF(ISERROR(Data4!BX$171),0,Data4!BX$171)","v":0},{"$f":"IF(ISERROR(Data4!BY$171),0,Data4!BY$171)","v":0},{"$f":"IF(ISERROR(Data4!BZ$171),0,Data4!BZ$171)","v":0},{"$f":"IF(ISERROR(Data4!CA$171),0,Data4!CA$171)","v":0},{"$f":"IF(ISERROR(Data4!CB$171),0,Data4!CB$171)","v":0},{"$f":"IF(ISERROR(Data4!CC$171),0,Data4!CC$171)","v":0},{"$f":"IF(ISERROR(Data4!CD$171),0,Data4!CD$171)","v":0},{"$f":"IF(ISERROR(Data4!CE$171),0,Data4!CE$171)","v":0},{"$f":"IF(ISERROR(Data4!CF$171),0,Data4!CF$171)","v":0},{"$f":"IF(ISERROR(Data4!CG$171),0,Data4!CG$171)","v":0},{"$f":"IF(ISERROR(Data4!CH$171),0,Data4!CH$171)","v":0},{"$f":"IF(ISERROR(Data4!CI$171),0,Data4!CI$171)","v":0},{"$f":"IF(ISERROR(Data4!CJ$171),0,Data4!CJ$171)","v":0},{"$f":"IF(ISERROR(Data4!CK$171),0,Data4!CK$171)","v":0},{"$f":"IF(ISERROR(Data4!CL$171),0,Data4!CL$171)","v":0},{"$f":"IF(ISERROR(Data4!CM$171),0,Data4!CM$171)","v":0},{"$f":"IF(ISERROR(Data4!CN$171),0,Data4!CN$171)","v":0},{"$f":"IF(ISERROR(Data4!CO$171),0,Data4!CO$171)","v":0},{"$f":"IF(ISERROR(Data4!CP$171),0,Data4!CP$171)","v":0},{"$f":"IF(ISERROR(Data4!CQ$171),0,Data4!CQ$171)","v":0},{"$f":"IF(ISERROR(Data4!CR$171),0,Data4!CR$171)","v":0},{"$f":"IF(ISERROR(Data4!CS$171),0,Data4!CS$171)","v":0},{"$f":"IF(ISERROR(Data4!CT$171),0,Data4!CT$171)","v":0},{"$f":"IF(ISERROR(Data4!CU$171),0,Data4!CU$171)","v":0},{"$f":"IF(ISERROR(Data4!CV$171),0,Data4!CV$171)","v":0},{"$f":"IF(ISERROR(Data4!CW$171),0,Data4!CW$171)","v":0},{"$f":"IF(ISERROR(Data4!CX$171),0,Data4!CX$171)","v":0},{"$f":"IF(ISERROR(Data4!CY$171),0,Data4!CY$171)","v":0},{"$f":"IF(ISERROR(Data4!CZ$171),0,Data4!CZ$171)","v":0},{"$f":"IF(ISERROR(Data4!DA$171),0,Data4!DA$171)","v":0},{"$f":"IF(ISERROR(Data4!DB$171),0,Data4!DB$171)","v":0},{"$f":"IF(ISERROR(Data4!DC$171),0,Data4!DC$171)","v":0},{"$f":"IF(ISERROR(Data4!DD$171),0,Data4!DD$171)","v":0},{"$f":"IF(ISERROR(Data4!DE$171),0,Data4!DE$171)","v":0},{"$f":"IF(ISERROR(Data4!DF$171),0,Data4!DF$171)","v":0},{"$f":"IF(ISERROR(Data4!DG$171),0,Data4!DG$171)","v":0},{"$f":"IF(ISERROR(Data4!DH$171),0,Data4!DH$171)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.7","index":36,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O16&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.7\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"B.8","index":37,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O17&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"B.8\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!K81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.1","index":38,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O18&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.1\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$186","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$186),0,Data4!M$186)","v":0},{"$f":"IF(ISERROR(Data4!N$186),0,Data4!N$186)","v":0},{"$f":"IF(ISERROR(Data4!O$186),0,Data4!O$186)","v":0},{"$f":"IF(ISERROR(Data4!P$186),0,Data4!P$186)","v":0},{"$f":"IF(ISERROR(Data4!Q$186),0,Data4!Q$186)","v":0},{"$f":"IF(ISERROR(Data4!R$186),0,Data4!R$186)","v":0},{"$f":"IF(ISERROR(Data4!S$186),0,Data4!S$186)","v":0},{"$f":"IF(ISERROR(Data4!T$186),0,Data4!T$186)","v":0},{"$f":"IF(ISERROR(Data4!U$186),0,Data4!U$186)","v":0},{"$f":"IF(ISERROR(Data4!V$186),0,Data4!V$186)","v":0},{"$f":"IF(ISERROR(Data4!W$186),0,Data4!W$186)","v":0},{"$f":"IF(ISERROR(Data4!X$186),0,Data4!X$186)","v":0},{"$f":"IF(ISERROR(Data4!Y$186),0,Data4!Y$186)","v":0},{"$f":"IF(ISERROR(Data4!Z$186),0,Data4!Z$186)","v":0},{"$f":"IF(ISERROR(Data4!AA$186),0,Data4!AA$186)","v":0},{"$f":"IF(ISERROR(Data4!AB$186),0,Data4!AB$186)","v":0},{"$f":"IF(ISERROR(Data4!AC$186),0,Data4!AC$186)","v":0},{"$f":"IF(ISERROR(Data4!AD$186),0,Data4!AD$186)","v":0},{"$f":"IF(ISERROR(Data4!AE$186),0,Data4!AE$186)","v":0},{"$f":"IF(ISERROR(Data4!AF$186),0,Data4!AF$186)","v":0},{"$f":"IF(ISERROR(Data4!AG$186),0,Data4!AG$186)","v":0},{"$f":"IF(ISERROR(Data4!AH$186),0,Data4!AH$186)","v":0},{"$f":"IF(ISERROR(Data4!AI$186),0,Data4!AI$186)","v":0},{"$f":"IF(ISERROR(Data4!AJ$186),0,Data4!AJ$186)","v":0},{"$f":"IF(ISERROR(Data4!AK$186),0,Data4!AK$186)","v":0},{"$f":"IF(ISERROR(Data4!AL$186),0,Data4!AL$186)","v":0},{"$f":"IF(ISERROR(Data4!AM$186),0,Data4!AM$186)","v":0},{"$f":"IF(ISERROR(Data4!AN$186),0,Data4!AN$186)","v":0},{"$f":"IF(ISERROR(Data4!AO$186),0,Data4!AO$186)","v":0},{"$f":"IF(ISERROR(Data4!AP$186),0,Data4!AP$186)","v":0},{"$f":"IF(ISERROR(Data4!AQ$186),0,Data4!AQ$186)","v":0},{"$f":"IF(ISERROR(Data4!AR$186),0,Data4!AR$186)","v":0},{"$f":"IF(ISERROR(Data4!AS$186),0,Data4!AS$186)","v":0},{"$f":"IF(ISERROR(Data4!AT$186),0,Data4!AT$186)","v":0},{"$f":"IF(ISERROR(Data4!AU$186),0,Data4!AU$186)","v":0},{"$f":"IF(ISERROR(Data4!AV$186),0,Data4!AV$186)","v":0},{"$f":"IF(ISERROR(Data4!AW$186),0,Data4!AW$186)","v":0},{"$f":"IF(ISERROR(Data4!AX$186),0,Data4!AX$186)","v":0},{"$f":"IF(ISERROR(Data4!AY$186),0,Data4!AY$186)","v":0},{"$f":"IF(ISERROR(Data4!AZ$186),0,Data4!AZ$186)","v":0},{"$f":"IF(ISERROR(Data4!BA$186),0,Data4!BA$186)","v":0},{"$f":"IF(ISERROR(Data4!BB$186),0,Data4!BB$186)","v":0},{"$f":"IF(ISERROR(Data4!BC$186),0,Data4!BC$186)","v":0},{"$f":"IF(ISERROR(Data4!BD$186),0,Data4!BD$186)","v":0},{"$f":"IF(ISERROR(Data4!BE$186),0,Data4!BE$186)","v":0},{"$f":"IF(ISERROR(Data4!BF$186),0,Data4!BF$186)","v":0},{"$f":"IF(ISERROR(Data4!BG$186),0,Data4!BG$186)","v":0},{"$f":"IF(ISERROR(Data4!BH$186),0,Data4!BH$186)","v":0},{"$f":"IF(ISERROR(Data4!BI$186),0,Data4!BI$186)","v":0},{"$f":"IF(ISERROR(Data4!BJ$186),0,Data4!BJ$186)","v":0},{"$f":"IF(ISERROR(Data4!BK$186),0,Data4!BK$186)","v":0},{"$f":"IF(ISERROR(Data4!BL$186),0,Data4!BL$186)","v":0},{"$f":"IF(ISERROR(Data4!BM$186),0,Data4!BM$186)","v":0},{"$f":"IF(ISERROR(Data4!BN$186),0,Data4!BN$186)","v":0},{"$f":"IF(ISERROR(Data4!BO$186),0,Data4!BO$186)","v":0},{"$f":"IF(ISERROR(Data4!BP$186),0,Data4!BP$186)","v":0},{"$f":"IF(ISERROR(Data4!BQ$186),0,Data4!BQ$186)","v":0},{"$f":"IF(ISERROR(Data4!BR$186),0,Data4!BR$186)","v":0},{"$f":"IF(ISERROR(Data4!BS$186),0,Data4!BS$186)","v":0},{"$f":"IF(ISERROR(Data4!BT$186),0,Data4!BT$186)","v":0},{"$f":"IF(ISERROR(Data4!BU$186),0,Data4!BU$186)","v":0},{"$f":"IF(ISERROR(Data4!BV$186),0,Data4!BV$186)","v":0},{"$f":"IF(ISERROR(Data4!BW$186),0,Data4!BW$186)","v":0},{"$f":"IF(ISERROR(Data4!BX$186),0,Data4!BX$186)","v":0},{"$f":"IF(ISERROR(Data4!BY$186),0,Data4!BY$186)","v":0},{"$f":"IF(ISERROR(Data4!BZ$186),0,Data4!BZ$186)","v":0},{"$f":"IF(ISERROR(Data4!CA$186),0,Data4!CA$186)","v":0},{"$f":"IF(ISERROR(Data4!CB$186),0,Data4!CB$186)","v":0},{"$f":"IF(ISERROR(Data4!CC$186),0,Data4!CC$186)","v":0},{"$f":"IF(ISERROR(Data4!CD$186),0,Data4!CD$186)","v":0},{"$f":"IF(ISERROR(Data4!CE$186),0,Data4!CE$186)","v":0},{"$f":"IF(ISERROR(Data4!CF$186),0,Data4!CF$186)","v":0},{"$f":"IF(ISERROR(Data4!CG$186),0,Data4!CG$186)","v":0},{"$f":"IF(ISERROR(Data4!CH$186),0,Data4!CH$186)","v":0},{"$f":"IF(ISERROR(Data4!CI$186),0,Data4!CI$186)","v":0},{"$f":"IF(ISERROR(Data4!CJ$186),0,Data4!CJ$186)","v":0},{"$f":"IF(ISERROR(Data4!CK$186),0,Data4!CK$186)","v":0},{"$f":"IF(ISERROR(Data4!CL$186),0,Data4!CL$186)","v":0},{"$f":"IF(ISERROR(Data4!CM$186),0,Data4!CM$186)","v":0},{"$f":"IF(ISERROR(Data4!CN$186),0,Data4!CN$186)","v":0},{"$f":"IF(ISERROR(Data4!CO$186),0,Data4!CO$186)","v":0},{"$f":"IF(ISERROR(Data4!CP$186),0,Data4!CP$186)","v":0},{"$f":"IF(ISERROR(Data4!CQ$186),0,Data4!CQ$186)","v":0},{"$f":"IF(ISERROR(Data4!CR$186),0,Data4!CR$186)","v":0},{"$f":"IF(ISERROR(Data4!CS$186),0,Data4!CS$186)","v":0},{"$f":"IF(ISERROR(Data4!CT$186),0,Data4!CT$186)","v":0},{"$f":"IF(ISERROR(Data4!CU$186),0,Data4!CU$186)","v":0},{"$f":"IF(ISERROR(Data4!CV$186),0,Data4!CV$186)","v":0},{"$f":"IF(ISERROR(Data4!CW$186),0,Data4!CW$186)","v":0},{"$f":"IF(ISERROR(Data4!CX$186),0,Data4!CX$186)","v":0},{"$f":"IF(ISERROR(Data4!CY$186),0,Data4!CY$186)","v":0},{"$f":"IF(ISERROR(Data4!CZ$186),0,Data4!CZ$186)","v":0},{"$f":"IF(ISERROR(Data4!DA$186),0,Data4!DA$186)","v":0},{"$f":"IF(ISERROR(Data4!DB$186),0,Data4!DB$186)","v":0},{"$f":"IF(ISERROR(Data4!DC$186),0,Data4!DC$186)","v":0},{"$f":"IF(ISERROR(Data4!DD$186),0,Data4!DD$186)","v":0},{"$f":"IF(ISERROR(Data4!DE$186),0,Data4!DE$186)","v":0},{"$f":"IF(ISERROR(Data4!DF$186),0,Data4!DF$186)","v":0},{"$f":"IF(ISERROR(Data4!DG$186),0,Data4!DG$186)","v":0},{"$f":"IF(ISERROR(Data4!DH$186),0,Data4!DH$186)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$187","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$187),0,Data4!M$187)","v":0},{"$f":"IF(ISERROR(Data4!N$187),0,Data4!N$187)","v":0},{"$f":"IF(ISERROR(Data4!O$187),0,Data4!O$187)","v":0},{"$f":"IF(ISERROR(Data4!P$187),0,Data4!P$187)","v":0},{"$f":"IF(ISERROR(Data4!Q$187),0,Data4!Q$187)","v":0},{"$f":"IF(ISERROR(Data4!R$187),0,Data4!R$187)","v":0},{"$f":"IF(ISERROR(Data4!S$187),0,Data4!S$187)","v":0},{"$f":"IF(ISERROR(Data4!T$187),0,Data4!T$187)","v":0},{"$f":"IF(ISERROR(Data4!U$187),0,Data4!U$187)","v":0},{"$f":"IF(ISERROR(Data4!V$187),0,Data4!V$187)","v":0},{"$f":"IF(ISERROR(Data4!W$187),0,Data4!W$187)","v":0},{"$f":"IF(ISERROR(Data4!X$187),0,Data4!X$187)","v":0},{"$f":"IF(ISERROR(Data4!Y$187),0,Data4!Y$187)","v":0},{"$f":"IF(ISERROR(Data4!Z$187),0,Data4!Z$187)","v":0},{"$f":"IF(ISERROR(Data4!AA$187),0,Data4!AA$187)","v":0},{"$f":"IF(ISERROR(Data4!AB$187),0,Data4!AB$187)","v":0},{"$f":"IF(ISERROR(Data4!AC$187),0,Data4!AC$187)","v":0},{"$f":"IF(ISERROR(Data4!AD$187),0,Data4!AD$187)","v":0},{"$f":"IF(ISERROR(Data4!AE$187),0,Data4!AE$187)","v":0},{"$f":"IF(ISERROR(Data4!AF$187),0,Data4!AF$187)","v":0},{"$f":"IF(ISERROR(Data4!AG$187),0,Data4!AG$187)","v":0},{"$f":"IF(ISERROR(Data4!AH$187),0,Data4!AH$187)","v":0},{"$f":"IF(ISERROR(Data4!AI$187),0,Data4!AI$187)","v":0},{"$f":"IF(ISERROR(Data4!AJ$187),0,Data4!AJ$187)","v":0},{"$f":"IF(ISERROR(Data4!AK$187),0,Data4!AK$187)","v":0},{"$f":"IF(ISERROR(Data4!AL$187),0,Data4!AL$187)","v":0},{"$f":"IF(ISERROR(Data4!AM$187),0,Data4!AM$187)","v":0},{"$f":"IF(ISERROR(Data4!AN$187),0,Data4!AN$187)","v":0},{"$f":"IF(ISERROR(Data4!AO$187),0,Data4!AO$187)","v":0},{"$f":"IF(ISERROR(Data4!AP$187),0,Data4!AP$187)","v":0},{"$f":"IF(ISERROR(Data4!AQ$187),0,Data4!AQ$187)","v":0},{"$f":"IF(ISERROR(Data4!AR$187),0,Data4!AR$187)","v":0},{"$f":"IF(ISERROR(Data4!AS$187),0,Data4!AS$187)","v":0},{"$f":"IF(ISERROR(Data4!AT$187),0,Data4!AT$187)","v":0},{"$f":"IF(ISERROR(Data4!AU$187),0,Data4!AU$187)","v":0},{"$f":"IF(ISERROR(Data4!AV$187),0,Data4!AV$187)","v":0},{"$f":"IF(ISERROR(Data4!AW$187),0,Data4!AW$187)","v":0},{"$f":"IF(ISERROR(Data4!AX$187),0,Data4!AX$187)","v":0},{"$f":"IF(ISERROR(Data4!AY$187),0,Data4!AY$187)","v":0},{"$f":"IF(ISERROR(Data4!AZ$187),0,Data4!AZ$187)","v":0},{"$f":"IF(ISERROR(Data4!BA$187),0,Data4!BA$187)","v":0},{"$f":"IF(ISERROR(Data4!BB$187),0,Data4!BB$187)","v":0},{"$f":"IF(ISERROR(Data4!BC$187),0,Data4!BC$187)","v":0},{"$f":"IF(ISERROR(Data4!BD$187),0,Data4!BD$187)","v":0},{"$f":"IF(ISERROR(Data4!BE$187),0,Data4!BE$187)","v":0},{"$f":"IF(ISERROR(Data4!BF$187),0,Data4!BF$187)","v":0},{"$f":"IF(ISERROR(Data4!BG$187),0,Data4!BG$187)","v":0},{"$f":"IF(ISERROR(Data4!BH$187),0,Data4!BH$187)","v":0},{"$f":"IF(ISERROR(Data4!BI$187),0,Data4!BI$187)","v":0},{"$f":"IF(ISERROR(Data4!BJ$187),0,Data4!BJ$187)","v":0},{"$f":"IF(ISERROR(Data4!BK$187),0,Data4!BK$187)","v":0},{"$f":"IF(ISERROR(Data4!BL$187),0,Data4!BL$187)","v":0},{"$f":"IF(ISERROR(Data4!BM$187),0,Data4!BM$187)","v":0},{"$f":"IF(ISERROR(Data4!BN$187),0,Data4!BN$187)","v":0},{"$f":"IF(ISERROR(Data4!BO$187),0,Data4!BO$187)","v":0},{"$f":"IF(ISERROR(Data4!BP$187),0,Data4!BP$187)","v":0},{"$f":"IF(ISERROR(Data4!BQ$187),0,Data4!BQ$187)","v":0},{"$f":"IF(ISERROR(Data4!BR$187),0,Data4!BR$187)","v":0},{"$f":"IF(ISERROR(Data4!BS$187),0,Data4!BS$187)","v":0},{"$f":"IF(ISERROR(Data4!BT$187),0,Data4!BT$187)","v":0},{"$f":"IF(ISERROR(Data4!BU$187),0,Data4!BU$187)","v":0},{"$f":"IF(ISERROR(Data4!BV$187),0,Data4!BV$187)","v":0},{"$f":"IF(ISERROR(Data4!BW$187),0,Data4!BW$187)","v":0},{"$f":"IF(ISERROR(Data4!BX$187),0,Data4!BX$187)","v":0},{"$f":"IF(ISERROR(Data4!BY$187),0,Data4!BY$187)","v":0},{"$f":"IF(ISERROR(Data4!BZ$187),0,Data4!BZ$187)","v":0},{"$f":"IF(ISERROR(Data4!CA$187),0,Data4!CA$187)","v":0},{"$f":"IF(ISERROR(Data4!CB$187),0,Data4!CB$187)","v":0},{"$f":"IF(ISERROR(Data4!CC$187),0,Data4!CC$187)","v":0},{"$f":"IF(ISERROR(Data4!CD$187),0,Data4!CD$187)","v":0},{"$f":"IF(ISERROR(Data4!CE$187),0,Data4!CE$187)","v":0},{"$f":"IF(ISERROR(Data4!CF$187),0,Data4!CF$187)","v":0},{"$f":"IF(ISERROR(Data4!CG$187),0,Data4!CG$187)","v":0},{"$f":"IF(ISERROR(Data4!CH$187),0,Data4!CH$187)","v":0},{"$f":"IF(ISERROR(Data4!CI$187),0,Data4!CI$187)","v":0},{"$f":"IF(ISERROR(Data4!CJ$187),0,Data4!CJ$187)","v":0},{"$f":"IF(ISERROR(Data4!CK$187),0,Data4!CK$187)","v":0},{"$f":"IF(ISERROR(Data4!CL$187),0,Data4!CL$187)","v":0},{"$f":"IF(ISERROR(Data4!CM$187),0,Data4!CM$187)","v":0},{"$f":"IF(ISERROR(Data4!CN$187),0,Data4!CN$187)","v":0},{"$f":"IF(ISERROR(Data4!CO$187),0,Data4!CO$187)","v":0},{"$f":"IF(ISERROR(Data4!CP$187),0,Data4!CP$187)","v":0},{"$f":"IF(ISERROR(Data4!CQ$187),0,Data4!CQ$187)","v":0},{"$f":"IF(ISERROR(Data4!CR$187),0,Data4!CR$187)","v":0},{"$f":"IF(ISERROR(Data4!CS$187),0,Data4!CS$187)","v":0},{"$f":"IF(ISERROR(Data4!CT$187),0,Data4!CT$187)","v":0},{"$f":"IF(ISERROR(Data4!CU$187),0,Data4!CU$187)","v":0},{"$f":"IF(ISERROR(Data4!CV$187),0,Data4!CV$187)","v":0},{"$f":"IF(ISERROR(Data4!CW$187),0,Data4!CW$187)","v":0},{"$f":"IF(ISERROR(Data4!CX$187),0,Data4!CX$187)","v":0},{"$f":"IF(ISERROR(Data4!CY$187),0,Data4!CY$187)","v":0},{"$f":"IF(ISERROR(Data4!CZ$187),0,Data4!CZ$187)","v":0},{"$f":"IF(ISERROR(Data4!DA$187),0,Data4!DA$187)","v":0},{"$f":"IF(ISERROR(Data4!DB$187),0,Data4!DB$187)","v":0},{"$f":"IF(ISERROR(Data4!DC$187),0,Data4!DC$187)","v":0},{"$f":"IF(ISERROR(Data4!DD$187),0,Data4!DD$187)","v":0},{"$f":"IF(ISERROR(Data4!DE$187),0,Data4!DE$187)","v":0},{"$f":"IF(ISERROR(Data4!DF$187),0,Data4!DF$187)","v":0},{"$f":"IF(ISERROR(Data4!DG$187),0,Data4!DG$187)","v":0},{"$f":"IF(ISERROR(Data4!DH$187),0,Data4!DH$187)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$188","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$188),0,Data4!M$188)","v":0},{"$f":"IF(ISERROR(Data4!N$188),0,Data4!N$188)","v":0},{"$f":"IF(ISERROR(Data4!O$188),0,Data4!O$188)","v":0},{"$f":"IF(ISERROR(Data4!P$188),0,Data4!P$188)","v":0},{"$f":"IF(ISERROR(Data4!Q$188),0,Data4!Q$188)","v":0},{"$f":"IF(ISERROR(Data4!R$188),0,Data4!R$188)","v":0},{"$f":"IF(ISERROR(Data4!S$188),0,Data4!S$188)","v":0},{"$f":"IF(ISERROR(Data4!T$188),0,Data4!T$188)","v":0},{"$f":"IF(ISERROR(Data4!U$188),0,Data4!U$188)","v":0},{"$f":"IF(ISERROR(Data4!V$188),0,Data4!V$188)","v":0},{"$f":"IF(ISERROR(Data4!W$188),0,Data4!W$188)","v":0},{"$f":"IF(ISERROR(Data4!X$188),0,Data4!X$188)","v":0},{"$f":"IF(ISERROR(Data4!Y$188),0,Data4!Y$188)","v":0},{"$f":"IF(ISERROR(Data4!Z$188),0,Data4!Z$188)","v":0},{"$f":"IF(ISERROR(Data4!AA$188),0,Data4!AA$188)","v":0},{"$f":"IF(ISERROR(Data4!AB$188),0,Data4!AB$188)","v":0},{"$f":"IF(ISERROR(Data4!AC$188),0,Data4!AC$188)","v":0},{"$f":"IF(ISERROR(Data4!AD$188),0,Data4!AD$188)","v":0},{"$f":"IF(ISERROR(Data4!AE$188),0,Data4!AE$188)","v":0},{"$f":"IF(ISERROR(Data4!AF$188),0,Data4!AF$188)","v":0},{"$f":"IF(ISERROR(Data4!AG$188),0,Data4!AG$188)","v":0},{"$f":"IF(ISERROR(Data4!AH$188),0,Data4!AH$188)","v":0},{"$f":"IF(ISERROR(Data4!AI$188),0,Data4!AI$188)","v":0},{"$f":"IF(ISERROR(Data4!AJ$188),0,Data4!AJ$188)","v":0},{"$f":"IF(ISERROR(Data4!AK$188),0,Data4!AK$188)","v":0},{"$f":"IF(ISERROR(Data4!AL$188),0,Data4!AL$188)","v":0},{"$f":"IF(ISERROR(Data4!AM$188),0,Data4!AM$188)","v":0},{"$f":"IF(ISERROR(Data4!AN$188),0,Data4!AN$188)","v":0},{"$f":"IF(ISERROR(Data4!AO$188),0,Data4!AO$188)","v":0},{"$f":"IF(ISERROR(Data4!AP$188),0,Data4!AP$188)","v":0},{"$f":"IF(ISERROR(Data4!AQ$188),0,Data4!AQ$188)","v":0},{"$f":"IF(ISERROR(Data4!AR$188),0,Data4!AR$188)","v":0},{"$f":"IF(ISERROR(Data4!AS$188),0,Data4!AS$188)","v":0},{"$f":"IF(ISERROR(Data4!AT$188),0,Data4!AT$188)","v":0},{"$f":"IF(ISERROR(Data4!AU$188),0,Data4!AU$188)","v":0},{"$f":"IF(ISERROR(Data4!AV$188),0,Data4!AV$188)","v":0},{"$f":"IF(ISERROR(Data4!AW$188),0,Data4!AW$188)","v":0},{"$f":"IF(ISERROR(Data4!AX$188),0,Data4!AX$188)","v":0},{"$f":"IF(ISERROR(Data4!AY$188),0,Data4!AY$188)","v":0},{"$f":"IF(ISERROR(Data4!AZ$188),0,Data4!AZ$188)","v":0},{"$f":"IF(ISERROR(Data4!BA$188),0,Data4!BA$188)","v":0},{"$f":"IF(ISERROR(Data4!BB$188),0,Data4!BB$188)","v":0},{"$f":"IF(ISERROR(Data4!BC$188),0,Data4!BC$188)","v":0},{"$f":"IF(ISERROR(Data4!BD$188),0,Data4!BD$188)","v":0},{"$f":"IF(ISERROR(Data4!BE$188),0,Data4!BE$188)","v":0},{"$f":"IF(ISERROR(Data4!BF$188),0,Data4!BF$188)","v":0},{"$f":"IF(ISERROR(Data4!BG$188),0,Data4!BG$188)","v":0},{"$f":"IF(ISERROR(Data4!BH$188),0,Data4!BH$188)","v":0},{"$f":"IF(ISERROR(Data4!BI$188),0,Data4!BI$188)","v":0},{"$f":"IF(ISERROR(Data4!BJ$188),0,Data4!BJ$188)","v":0},{"$f":"IF(ISERROR(Data4!BK$188),0,Data4!BK$188)","v":0},{"$f":"IF(ISERROR(Data4!BL$188),0,Data4!BL$188)","v":0},{"$f":"IF(ISERROR(Data4!BM$188),0,Data4!BM$188)","v":0},{"$f":"IF(ISERROR(Data4!BN$188),0,Data4!BN$188)","v":0},{"$f":"IF(ISERROR(Data4!BO$188),0,Data4!BO$188)","v":0},{"$f":"IF(ISERROR(Data4!BP$188),0,Data4!BP$188)","v":0},{"$f":"IF(ISERROR(Data4!BQ$188),0,Data4!BQ$188)","v":0},{"$f":"IF(ISERROR(Data4!BR$188),0,Data4!BR$188)","v":0},{"$f":"IF(ISERROR(Data4!BS$188),0,Data4!BS$188)","v":0},{"$f":"IF(ISERROR(Data4!BT$188),0,Data4!BT$188)","v":0},{"$f":"IF(ISERROR(Data4!BU$188),0,Data4!BU$188)","v":0},{"$f":"IF(ISERROR(Data4!BV$188),0,Data4!BV$188)","v":0},{"$f":"IF(ISERROR(Data4!BW$188),0,Data4!BW$188)","v":0},{"$f":"IF(ISERROR(Data4!BX$188),0,Data4!BX$188)","v":0},{"$f":"IF(ISERROR(Data4!BY$188),0,Data4!BY$188)","v":0},{"$f":"IF(ISERROR(Data4!BZ$188),0,Data4!BZ$188)","v":0},{"$f":"IF(ISERROR(Data4!CA$188),0,Data4!CA$188)","v":0},{"$f":"IF(ISERROR(Data4!CB$188),0,Data4!CB$188)","v":0},{"$f":"IF(ISERROR(Data4!CC$188),0,Data4!CC$188)","v":0},{"$f":"IF(ISERROR(Data4!CD$188),0,Data4!CD$188)","v":0},{"$f":"IF(ISERROR(Data4!CE$188),0,Data4!CE$188)","v":0},{"$f":"IF(ISERROR(Data4!CF$188),0,Data4!CF$188)","v":0},{"$f":"IF(ISERROR(Data4!CG$188),0,Data4!CG$188)","v":0},{"$f":"IF(ISERROR(Data4!CH$188),0,Data4!CH$188)","v":0},{"$f":"IF(ISERROR(Data4!CI$188),0,Data4!CI$188)","v":0},{"$f":"IF(ISERROR(Data4!CJ$188),0,Data4!CJ$188)","v":0},{"$f":"IF(ISERROR(Data4!CK$188),0,Data4!CK$188)","v":0},{"$f":"IF(ISERROR(Data4!CL$188),0,Data4!CL$188)","v":0},{"$f":"IF(ISERROR(Data4!CM$188),0,Data4!CM$188)","v":0},{"$f":"IF(ISERROR(Data4!CN$188),0,Data4!CN$188)","v":0},{"$f":"IF(ISERROR(Data4!CO$188),0,Data4!CO$188)","v":0},{"$f":"IF(ISERROR(Data4!CP$188),0,Data4!CP$188)","v":0},{"$f":"IF(ISERROR(Data4!CQ$188),0,Data4!CQ$188)","v":0},{"$f":"IF(ISERROR(Data4!CR$188),0,Data4!CR$188)","v":0},{"$f":"IF(ISERROR(Data4!CS$188),0,Data4!CS$188)","v":0},{"$f":"IF(ISERROR(Data4!CT$188),0,Data4!CT$188)","v":0},{"$f":"IF(ISERROR(Data4!CU$188),0,Data4!CU$188)","v":0},{"$f":"IF(ISERROR(Data4!CV$188),0,Data4!CV$188)","v":0},{"$f":"IF(ISERROR(Data4!CW$188),0,Data4!CW$188)","v":0},{"$f":"IF(ISERROR(Data4!CX$188),0,Data4!CX$188)","v":0},{"$f":"IF(ISERROR(Data4!CY$188),0,Data4!CY$188)","v":0},{"$f":"IF(ISERROR(Data4!CZ$188),0,Data4!CZ$188)","v":0},{"$f":"IF(ISERROR(Data4!DA$188),0,Data4!DA$188)","v":0},{"$f":"IF(ISERROR(Data4!DB$188),0,Data4!DB$188)","v":0},{"$f":"IF(ISERROR(Data4!DC$188),0,Data4!DC$188)","v":0},{"$f":"IF(ISERROR(Data4!DD$188),0,Data4!DD$188)","v":0},{"$f":"IF(ISERROR(Data4!DE$188),0,Data4!DE$188)","v":0},{"$f":"IF(ISERROR(Data4!DF$188),0,Data4!DF$188)","v":0},{"$f":"IF(ISERROR(Data4!DG$188),0,Data4!DG$188)","v":0},{"$f":"IF(ISERROR(Data4!DH$188),0,Data4!DH$188)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$189","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$189),0,Data4!M$189)","v":0},{"$f":"IF(ISERROR(Data4!N$189),0,Data4!N$189)","v":0},{"$f":"IF(ISERROR(Data4!O$189),0,Data4!O$189)","v":0},{"$f":"IF(ISERROR(Data4!P$189),0,Data4!P$189)","v":0},{"$f":"IF(ISERROR(Data4!Q$189),0,Data4!Q$189)","v":0},{"$f":"IF(ISERROR(Data4!R$189),0,Data4!R$189)","v":0},{"$f":"IF(ISERROR(Data4!S$189),0,Data4!S$189)","v":0},{"$f":"IF(ISERROR(Data4!T$189),0,Data4!T$189)","v":0},{"$f":"IF(ISERROR(Data4!U$189),0,Data4!U$189)","v":0},{"$f":"IF(ISERROR(Data4!V$189),0,Data4!V$189)","v":0},{"$f":"IF(ISERROR(Data4!W$189),0,Data4!W$189)","v":0},{"$f":"IF(ISERROR(Data4!X$189),0,Data4!X$189)","v":0},{"$f":"IF(ISERROR(Data4!Y$189),0,Data4!Y$189)","v":0},{"$f":"IF(ISERROR(Data4!Z$189),0,Data4!Z$189)","v":0},{"$f":"IF(ISERROR(Data4!AA$189),0,Data4!AA$189)","v":0},{"$f":"IF(ISERROR(Data4!AB$189),0,Data4!AB$189)","v":0},{"$f":"IF(ISERROR(Data4!AC$189),0,Data4!AC$189)","v":0},{"$f":"IF(ISERROR(Data4!AD$189),0,Data4!AD$189)","v":0},{"$f":"IF(ISERROR(Data4!AE$189),0,Data4!AE$189)","v":0},{"$f":"IF(ISERROR(Data4!AF$189),0,Data4!AF$189)","v":0},{"$f":"IF(ISERROR(Data4!AG$189),0,Data4!AG$189)","v":0},{"$f":"IF(ISERROR(Data4!AH$189),0,Data4!AH$189)","v":0},{"$f":"IF(ISERROR(Data4!AI$189),0,Data4!AI$189)","v":0},{"$f":"IF(ISERROR(Data4!AJ$189),0,Data4!AJ$189)","v":0},{"$f":"IF(ISERROR(Data4!AK$189),0,Data4!AK$189)","v":0},{"$f":"IF(ISERROR(Data4!AL$189),0,Data4!AL$189)","v":0},{"$f":"IF(ISERROR(Data4!AM$189),0,Data4!AM$189)","v":0},{"$f":"IF(ISERROR(Data4!AN$189),0,Data4!AN$189)","v":0},{"$f":"IF(ISERROR(Data4!AO$189),0,Data4!AO$189)","v":0},{"$f":"IF(ISERROR(Data4!AP$189),0,Data4!AP$189)","v":0},{"$f":"IF(ISERROR(Data4!AQ$189),0,Data4!AQ$189)","v":0},{"$f":"IF(ISERROR(Data4!AR$189),0,Data4!AR$189)","v":0},{"$f":"IF(ISERROR(Data4!AS$189),0,Data4!AS$189)","v":0},{"$f":"IF(ISERROR(Data4!AT$189),0,Data4!AT$189)","v":0},{"$f":"IF(ISERROR(Data4!AU$189),0,Data4!AU$189)","v":0},{"$f":"IF(ISERROR(Data4!AV$189),0,Data4!AV$189)","v":0},{"$f":"IF(ISERROR(Data4!AW$189),0,Data4!AW$189)","v":0},{"$f":"IF(ISERROR(Data4!AX$189),0,Data4!AX$189)","v":0},{"$f":"IF(ISERROR(Data4!AY$189),0,Data4!AY$189)","v":0},{"$f":"IF(ISERROR(Data4!AZ$189),0,Data4!AZ$189)","v":0},{"$f":"IF(ISERROR(Data4!BA$189),0,Data4!BA$189)","v":0},{"$f":"IF(ISERROR(Data4!BB$189),0,Data4!BB$189)","v":0},{"$f":"IF(ISERROR(Data4!BC$189),0,Data4!BC$189)","v":0},{"$f":"IF(ISERROR(Data4!BD$189),0,Data4!BD$189)","v":0},{"$f":"IF(ISERROR(Data4!BE$189),0,Data4!BE$189)","v":0},{"$f":"IF(ISERROR(Data4!BF$189),0,Data4!BF$189)","v":0},{"$f":"IF(ISERROR(Data4!BG$189),0,Data4!BG$189)","v":0},{"$f":"IF(ISERROR(Data4!BH$189),0,Data4!BH$189)","v":0},{"$f":"IF(ISERROR(Data4!BI$189),0,Data4!BI$189)","v":0},{"$f":"IF(ISERROR(Data4!BJ$189),0,Data4!BJ$189)","v":0},{"$f":"IF(ISERROR(Data4!BK$189),0,Data4!BK$189)","v":0},{"$f":"IF(ISERROR(Data4!BL$189),0,Data4!BL$189)","v":0},{"$f":"IF(ISERROR(Data4!BM$189),0,Data4!BM$189)","v":0},{"$f":"IF(ISERROR(Data4!BN$189),0,Data4!BN$189)","v":0},{"$f":"IF(ISERROR(Data4!BO$189),0,Data4!BO$189)","v":0},{"$f":"IF(ISERROR(Data4!BP$189),0,Data4!BP$189)","v":0},{"$f":"IF(ISERROR(Data4!BQ$189),0,Data4!BQ$189)","v":0},{"$f":"IF(ISERROR(Data4!BR$189),0,Data4!BR$189)","v":0},{"$f":"IF(ISERROR(Data4!BS$189),0,Data4!BS$189)","v":0},{"$f":"IF(ISERROR(Data4!BT$189),0,Data4!BT$189)","v":0},{"$f":"IF(ISERROR(Data4!BU$189),0,Data4!BU$189)","v":0},{"$f":"IF(ISERROR(Data4!BV$189),0,Data4!BV$189)","v":0},{"$f":"IF(ISERROR(Data4!BW$189),0,Data4!BW$189)","v":0},{"$f":"IF(ISERROR(Data4!BX$189),0,Data4!BX$189)","v":0},{"$f":"IF(ISERROR(Data4!BY$189),0,Data4!BY$189)","v":0},{"$f":"IF(ISERROR(Data4!BZ$189),0,Data4!BZ$189)","v":0},{"$f":"IF(ISERROR(Data4!CA$189),0,Data4!CA$189)","v":0},{"$f":"IF(ISERROR(Data4!CB$189),0,Data4!CB$189)","v":0},{"$f":"IF(ISERROR(Data4!CC$189),0,Data4!CC$189)","v":0},{"$f":"IF(ISERROR(Data4!CD$189),0,Data4!CD$189)","v":0},{"$f":"IF(ISERROR(Data4!CE$189),0,Data4!CE$189)","v":0},{"$f":"IF(ISERROR(Data4!CF$189),0,Data4!CF$189)","v":0},{"$f":"IF(ISERROR(Data4!CG$189),0,Data4!CG$189)","v":0},{"$f":"IF(ISERROR(Data4!CH$189),0,Data4!CH$189)","v":0},{"$f":"IF(ISERROR(Data4!CI$189),0,Data4!CI$189)","v":0},{"$f":"IF(ISERROR(Data4!CJ$189),0,Data4!CJ$189)","v":0},{"$f":"IF(ISERROR(Data4!CK$189),0,Data4!CK$189)","v":0},{"$f":"IF(ISERROR(Data4!CL$189),0,Data4!CL$189)","v":0},{"$f":"IF(ISERROR(Data4!CM$189),0,Data4!CM$189)","v":0},{"$f":"IF(ISERROR(Data4!CN$189),0,Data4!CN$189)","v":0},{"$f":"IF(ISERROR(Data4!CO$189),0,Data4!CO$189)","v":0},{"$f":"IF(ISERROR(Data4!CP$189),0,Data4!CP$189)","v":0},{"$f":"IF(ISERROR(Data4!CQ$189),0,Data4!CQ$189)","v":0},{"$f":"IF(ISERROR(Data4!CR$189),0,Data4!CR$189)","v":0},{"$f":"IF(ISERROR(Data4!CS$189),0,Data4!CS$189)","v":0},{"$f":"IF(ISERROR(Data4!CT$189),0,Data4!CT$189)","v":0},{"$f":"IF(ISERROR(Data4!CU$189),0,Data4!CU$189)","v":0},{"$f":"IF(ISERROR(Data4!CV$189),0,Data4!CV$189)","v":0},{"$f":"IF(ISERROR(Data4!CW$189),0,Data4!CW$189)","v":0},{"$f":"IF(ISERROR(Data4!CX$189),0,Data4!CX$189)","v":0},{"$f":"IF(ISERROR(Data4!CY$189),0,Data4!CY$189)","v":0},{"$f":"IF(ISERROR(Data4!CZ$189),0,Data4!CZ$189)","v":0},{"$f":"IF(ISERROR(Data4!DA$189),0,Data4!DA$189)","v":0},{"$f":"IF(ISERROR(Data4!DB$189),0,Data4!DB$189)","v":0},{"$f":"IF(ISERROR(Data4!DC$189),0,Data4!DC$189)","v":0},{"$f":"IF(ISERROR(Data4!DD$189),0,Data4!DD$189)","v":0},{"$f":"IF(ISERROR(Data4!DE$189),0,Data4!DE$189)","v":0},{"$f":"IF(ISERROR(Data4!DF$189),0,Data4!DF$189)","v":0},{"$f":"IF(ISERROR(Data4!DG$189),0,Data4!DG$189)","v":0},{"$f":"IF(ISERROR(Data4!DH$189),0,Data4!DH$189)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$190","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$190),0,Data4!M$190)","v":0},{"$f":"IF(ISERROR(Data4!N$190),0,Data4!N$190)","v":0},{"$f":"IF(ISERROR(Data4!O$190),0,Data4!O$190)","v":0},{"$f":"IF(ISERROR(Data4!P$190),0,Data4!P$190)","v":0},{"$f":"IF(ISERROR(Data4!Q$190),0,Data4!Q$190)","v":0},{"$f":"IF(ISERROR(Data4!R$190),0,Data4!R$190)","v":0},{"$f":"IF(ISERROR(Data4!S$190),0,Data4!S$190)","v":0},{"$f":"IF(ISERROR(Data4!T$190),0,Data4!T$190)","v":0},{"$f":"IF(ISERROR(Data4!U$190),0,Data4!U$190)","v":0},{"$f":"IF(ISERROR(Data4!V$190),0,Data4!V$190)","v":0},{"$f":"IF(ISERROR(Data4!W$190),0,Data4!W$190)","v":0},{"$f":"IF(ISERROR(Data4!X$190),0,Data4!X$190)","v":0},{"$f":"IF(ISERROR(Data4!Y$190),0,Data4!Y$190)","v":0},{"$f":"IF(ISERROR(Data4!Z$190),0,Data4!Z$190)","v":0},{"$f":"IF(ISERROR(Data4!AA$190),0,Data4!AA$190)","v":0},{"$f":"IF(ISERROR(Data4!AB$190),0,Data4!AB$190)","v":0},{"$f":"IF(ISERROR(Data4!AC$190),0,Data4!AC$190)","v":0},{"$f":"IF(ISERROR(Data4!AD$190),0,Data4!AD$190)","v":0},{"$f":"IF(ISERROR(Data4!AE$190),0,Data4!AE$190)","v":0},{"$f":"IF(ISERROR(Data4!AF$190),0,Data4!AF$190)","v":0},{"$f":"IF(ISERROR(Data4!AG$190),0,Data4!AG$190)","v":0},{"$f":"IF(ISERROR(Data4!AH$190),0,Data4!AH$190)","v":0},{"$f":"IF(ISERROR(Data4!AI$190),0,Data4!AI$190)","v":0},{"$f":"IF(ISERROR(Data4!AJ$190),0,Data4!AJ$190)","v":0},{"$f":"IF(ISERROR(Data4!AK$190),0,Data4!AK$190)","v":0},{"$f":"IF(ISERROR(Data4!AL$190),0,Data4!AL$190)","v":0},{"$f":"IF(ISERROR(Data4!AM$190),0,Data4!AM$190)","v":0},{"$f":"IF(ISERROR(Data4!AN$190),0,Data4!AN$190)","v":0},{"$f":"IF(ISERROR(Data4!AO$190),0,Data4!AO$190)","v":0},{"$f":"IF(ISERROR(Data4!AP$190),0,Data4!AP$190)","v":0},{"$f":"IF(ISERROR(Data4!AQ$190),0,Data4!AQ$190)","v":0},{"$f":"IF(ISERROR(Data4!AR$190),0,Data4!AR$190)","v":0},{"$f":"IF(ISERROR(Data4!AS$190),0,Data4!AS$190)","v":0},{"$f":"IF(ISERROR(Data4!AT$190),0,Data4!AT$190)","v":0},{"$f":"IF(ISERROR(Data4!AU$190),0,Data4!AU$190)","v":0},{"$f":"IF(ISERROR(Data4!AV$190),0,Data4!AV$190)","v":0},{"$f":"IF(ISERROR(Data4!AW$190),0,Data4!AW$190)","v":0},{"$f":"IF(ISERROR(Data4!AX$190),0,Data4!AX$190)","v":0},{"$f":"IF(ISERROR(Data4!AY$190),0,Data4!AY$190)","v":0},{"$f":"IF(ISERROR(Data4!AZ$190),0,Data4!AZ$190)","v":0},{"$f":"IF(ISERROR(Data4!BA$190),0,Data4!BA$190)","v":0},{"$f":"IF(ISERROR(Data4!BB$190),0,Data4!BB$190)","v":0},{"$f":"IF(ISERROR(Data4!BC$190),0,Data4!BC$190)","v":0},{"$f":"IF(ISERROR(Data4!BD$190),0,Data4!BD$190)","v":0},{"$f":"IF(ISERROR(Data4!BE$190),0,Data4!BE$190)","v":0},{"$f":"IF(ISERROR(Data4!BF$190),0,Data4!BF$190)","v":0},{"$f":"IF(ISERROR(Data4!BG$190),0,Data4!BG$190)","v":0},{"$f":"IF(ISERROR(Data4!BH$190),0,Data4!BH$190)","v":0},{"$f":"IF(ISERROR(Data4!BI$190),0,Data4!BI$190)","v":0},{"$f":"IF(ISERROR(Data4!BJ$190),0,Data4!BJ$190)","v":0},{"$f":"IF(ISERROR(Data4!BK$190),0,Data4!BK$190)","v":0},{"$f":"IF(ISERROR(Data4!BL$190),0,Data4!BL$190)","v":0},{"$f":"IF(ISERROR(Data4!BM$190),0,Data4!BM$190)","v":0},{"$f":"IF(ISERROR(Data4!BN$190),0,Data4!BN$190)","v":0},{"$f":"IF(ISERROR(Data4!BO$190),0,Data4!BO$190)","v":0},{"$f":"IF(ISERROR(Data4!BP$190),0,Data4!BP$190)","v":0},{"$f":"IF(ISERROR(Data4!BQ$190),0,Data4!BQ$190)","v":0},{"$f":"IF(ISERROR(Data4!BR$190),0,Data4!BR$190)","v":0},{"$f":"IF(ISERROR(Data4!BS$190),0,Data4!BS$190)","v":0},{"$f":"IF(ISERROR(Data4!BT$190),0,Data4!BT$190)","v":0},{"$f":"IF(ISERROR(Data4!BU$190),0,Data4!BU$190)","v":0},{"$f":"IF(ISERROR(Data4!BV$190),0,Data4!BV$190)","v":0},{"$f":"IF(ISERROR(Data4!BW$190),0,Data4!BW$190)","v":0},{"$f":"IF(ISERROR(Data4!BX$190),0,Data4!BX$190)","v":0},{"$f":"IF(ISERROR(Data4!BY$190),0,Data4!BY$190)","v":0},{"$f":"IF(ISERROR(Data4!BZ$190),0,Data4!BZ$190)","v":0},{"$f":"IF(ISERROR(Data4!CA$190),0,Data4!CA$190)","v":0},{"$f":"IF(ISERROR(Data4!CB$190),0,Data4!CB$190)","v":0},{"$f":"IF(ISERROR(Data4!CC$190),0,Data4!CC$190)","v":0},{"$f":"IF(ISERROR(Data4!CD$190),0,Data4!CD$190)","v":0},{"$f":"IF(ISERROR(Data4!CE$190),0,Data4!CE$190)","v":0},{"$f":"IF(ISERROR(Data4!CF$190),0,Data4!CF$190)","v":0},{"$f":"IF(ISERROR(Data4!CG$190),0,Data4!CG$190)","v":0},{"$f":"IF(ISERROR(Data4!CH$190),0,Data4!CH$190)","v":0},{"$f":"IF(ISERROR(Data4!CI$190),0,Data4!CI$190)","v":0},{"$f":"IF(ISERROR(Data4!CJ$190),0,Data4!CJ$190)","v":0},{"$f":"IF(ISERROR(Data4!CK$190),0,Data4!CK$190)","v":0},{"$f":"IF(ISERROR(Data4!CL$190),0,Data4!CL$190)","v":0},{"$f":"IF(ISERROR(Data4!CM$190),0,Data4!CM$190)","v":0},{"$f":"IF(ISERROR(Data4!CN$190),0,Data4!CN$190)","v":0},{"$f":"IF(ISERROR(Data4!CO$190),0,Data4!CO$190)","v":0},{"$f":"IF(ISERROR(Data4!CP$190),0,Data4!CP$190)","v":0},{"$f":"IF(ISERROR(Data4!CQ$190),0,Data4!CQ$190)","v":0},{"$f":"IF(ISERROR(Data4!CR$190),0,Data4!CR$190)","v":0},{"$f":"IF(ISERROR(Data4!CS$190),0,Data4!CS$190)","v":0},{"$f":"IF(ISERROR(Data4!CT$190),0,Data4!CT$190)","v":0},{"$f":"IF(ISERROR(Data4!CU$190),0,Data4!CU$190)","v":0},{"$f":"IF(ISERROR(Data4!CV$190),0,Data4!CV$190)","v":0},{"$f":"IF(ISERROR(Data4!CW$190),0,Data4!CW$190)","v":0},{"$f":"IF(ISERROR(Data4!CX$190),0,Data4!CX$190)","v":0},{"$f":"IF(ISERROR(Data4!CY$190),0,Data4!CY$190)","v":0},{"$f":"IF(ISERROR(Data4!CZ$190),0,Data4!CZ$190)","v":0},{"$f":"IF(ISERROR(Data4!DA$190),0,Data4!DA$190)","v":0},{"$f":"IF(ISERROR(Data4!DB$190),0,Data4!DB$190)","v":0},{"$f":"IF(ISERROR(Data4!DC$190),0,Data4!DC$190)","v":0},{"$f":"IF(ISERROR(Data4!DD$190),0,Data4!DD$190)","v":0},{"$f":"IF(ISERROR(Data4!DE$190),0,Data4!DE$190)","v":0},{"$f":"IF(ISERROR(Data4!DF$190),0,Data4!DF$190)","v":0},{"$f":"IF(ISERROR(Data4!DG$190),0,Data4!DG$190)","v":0},{"$f":"IF(ISERROR(Data4!DH$190),0,Data4!DH$190)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$191","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$191),0,Data4!M$191)","v":0},{"$f":"IF(ISERROR(Data4!N$191),0,Data4!N$191)","v":0},{"$f":"IF(ISERROR(Data4!O$191),0,Data4!O$191)","v":0},{"$f":"IF(ISERROR(Data4!P$191),0,Data4!P$191)","v":0},{"$f":"IF(ISERROR(Data4!Q$191),0,Data4!Q$191)","v":0},{"$f":"IF(ISERROR(Data4!R$191),0,Data4!R$191)","v":0},{"$f":"IF(ISERROR(Data4!S$191),0,Data4!S$191)","v":0},{"$f":"IF(ISERROR(Data4!T$191),0,Data4!T$191)","v":0},{"$f":"IF(ISERROR(Data4!U$191),0,Data4!U$191)","v":0},{"$f":"IF(ISERROR(Data4!V$191),0,Data4!V$191)","v":0},{"$f":"IF(ISERROR(Data4!W$191),0,Data4!W$191)","v":0},{"$f":"IF(ISERROR(Data4!X$191),0,Data4!X$191)","v":0},{"$f":"IF(ISERROR(Data4!Y$191),0,Data4!Y$191)","v":0},{"$f":"IF(ISERROR(Data4!Z$191),0,Data4!Z$191)","v":0},{"$f":"IF(ISERROR(Data4!AA$191),0,Data4!AA$191)","v":0},{"$f":"IF(ISERROR(Data4!AB$191),0,Data4!AB$191)","v":0},{"$f":"IF(ISERROR(Data4!AC$191),0,Data4!AC$191)","v":0},{"$f":"IF(ISERROR(Data4!AD$191),0,Data4!AD$191)","v":0},{"$f":"IF(ISERROR(Data4!AE$191),0,Data4!AE$191)","v":0},{"$f":"IF(ISERROR(Data4!AF$191),0,Data4!AF$191)","v":0},{"$f":"IF(ISERROR(Data4!AG$191),0,Data4!AG$191)","v":0},{"$f":"IF(ISERROR(Data4!AH$191),0,Data4!AH$191)","v":0},{"$f":"IF(ISERROR(Data4!AI$191),0,Data4!AI$191)","v":0},{"$f":"IF(ISERROR(Data4!AJ$191),0,Data4!AJ$191)","v":0},{"$f":"IF(ISERROR(Data4!AK$191),0,Data4!AK$191)","v":0},{"$f":"IF(ISERROR(Data4!AL$191),0,Data4!AL$191)","v":0},{"$f":"IF(ISERROR(Data4!AM$191),0,Data4!AM$191)","v":0},{"$f":"IF(ISERROR(Data4!AN$191),0,Data4!AN$191)","v":0},{"$f":"IF(ISERROR(Data4!AO$191),0,Data4!AO$191)","v":0},{"$f":"IF(ISERROR(Data4!AP$191),0,Data4!AP$191)","v":0},{"$f":"IF(ISERROR(Data4!AQ$191),0,Data4!AQ$191)","v":0},{"$f":"IF(ISERROR(Data4!AR$191),0,Data4!AR$191)","v":0},{"$f":"IF(ISERROR(Data4!AS$191),0,Data4!AS$191)","v":0},{"$f":"IF(ISERROR(Data4!AT$191),0,Data4!AT$191)","v":0},{"$f":"IF(ISERROR(Data4!AU$191),0,Data4!AU$191)","v":0},{"$f":"IF(ISERROR(Data4!AV$191),0,Data4!AV$191)","v":0},{"$f":"IF(ISERROR(Data4!AW$191),0,Data4!AW$191)","v":0},{"$f":"IF(ISERROR(Data4!AX$191),0,Data4!AX$191)","v":0},{"$f":"IF(ISERROR(Data4!AY$191),0,Data4!AY$191)","v":0},{"$f":"IF(ISERROR(Data4!AZ$191),0,Data4!AZ$191)","v":0},{"$f":"IF(ISERROR(Data4!BA$191),0,Data4!BA$191)","v":0},{"$f":"IF(ISERROR(Data4!BB$191),0,Data4!BB$191)","v":0},{"$f":"IF(ISERROR(Data4!BC$191),0,Data4!BC$191)","v":0},{"$f":"IF(ISERROR(Data4!BD$191),0,Data4!BD$191)","v":0},{"$f":"IF(ISERROR(Data4!BE$191),0,Data4!BE$191)","v":0},{"$f":"IF(ISERROR(Data4!BF$191),0,Data4!BF$191)","v":0},{"$f":"IF(ISERROR(Data4!BG$191),0,Data4!BG$191)","v":0},{"$f":"IF(ISERROR(Data4!BH$191),0,Data4!BH$191)","v":0},{"$f":"IF(ISERROR(Data4!BI$191),0,Data4!BI$191)","v":0},{"$f":"IF(ISERROR(Data4!BJ$191),0,Data4!BJ$191)","v":0},{"$f":"IF(ISERROR(Data4!BK$191),0,Data4!BK$191)","v":0},{"$f":"IF(ISERROR(Data4!BL$191),0,Data4!BL$191)","v":0},{"$f":"IF(ISERROR(Data4!BM$191),0,Data4!BM$191)","v":0},{"$f":"IF(ISERROR(Data4!BN$191),0,Data4!BN$191)","v":0},{"$f":"IF(ISERROR(Data4!BO$191),0,Data4!BO$191)","v":0},{"$f":"IF(ISERROR(Data4!BP$191),0,Data4!BP$191)","v":0},{"$f":"IF(ISERROR(Data4!BQ$191),0,Data4!BQ$191)","v":0},{"$f":"IF(ISERROR(Data4!BR$191),0,Data4!BR$191)","v":0},{"$f":"IF(ISERROR(Data4!BS$191),0,Data4!BS$191)","v":0},{"$f":"IF(ISERROR(Data4!BT$191),0,Data4!BT$191)","v":0},{"$f":"IF(ISERROR(Data4!BU$191),0,Data4!BU$191)","v":0},{"$f":"IF(ISERROR(Data4!BV$191),0,Data4!BV$191)","v":0},{"$f":"IF(ISERROR(Data4!BW$191),0,Data4!BW$191)","v":0},{"$f":"IF(ISERROR(Data4!BX$191),0,Data4!BX$191)","v":0},{"$f":"IF(ISERROR(Data4!BY$191),0,Data4!BY$191)","v":0},{"$f":"IF(ISERROR(Data4!BZ$191),0,Data4!BZ$191)","v":0},{"$f":"IF(ISERROR(Data4!CA$191),0,Data4!CA$191)","v":0},{"$f":"IF(ISERROR(Data4!CB$191),0,Data4!CB$191)","v":0},{"$f":"IF(ISERROR(Data4!CC$191),0,Data4!CC$191)","v":0},{"$f":"IF(ISERROR(Data4!CD$191),0,Data4!CD$191)","v":0},{"$f":"IF(ISERROR(Data4!CE$191),0,Data4!CE$191)","v":0},{"$f":"IF(ISERROR(Data4!CF$191),0,Data4!CF$191)","v":0},{"$f":"IF(ISERROR(Data4!CG$191),0,Data4!CG$191)","v":0},{"$f":"IF(ISERROR(Data4!CH$191),0,Data4!CH$191)","v":0},{"$f":"IF(ISERROR(Data4!CI$191),0,Data4!CI$191)","v":0},{"$f":"IF(ISERROR(Data4!CJ$191),0,Data4!CJ$191)","v":0},{"$f":"IF(ISERROR(Data4!CK$191),0,Data4!CK$191)","v":0},{"$f":"IF(ISERROR(Data4!CL$191),0,Data4!CL$191)","v":0},{"$f":"IF(ISERROR(Data4!CM$191),0,Data4!CM$191)","v":0},{"$f":"IF(ISERROR(Data4!CN$191),0,Data4!CN$191)","v":0},{"$f":"IF(ISERROR(Data4!CO$191),0,Data4!CO$191)","v":0},{"$f":"IF(ISERROR(Data4!CP$191),0,Data4!CP$191)","v":0},{"$f":"IF(ISERROR(Data4!CQ$191),0,Data4!CQ$191)","v":0},{"$f":"IF(ISERROR(Data4!CR$191),0,Data4!CR$191)","v":0},{"$f":"IF(ISERROR(Data4!CS$191),0,Data4!CS$191)","v":0},{"$f":"IF(ISERROR(Data4!CT$191),0,Data4!CT$191)","v":0},{"$f":"IF(ISERROR(Data4!CU$191),0,Data4!CU$191)","v":0},{"$f":"IF(ISERROR(Data4!CV$191),0,Data4!CV$191)","v":0},{"$f":"IF(ISERROR(Data4!CW$191),0,Data4!CW$191)","v":0},{"$f":"IF(ISERROR(Data4!CX$191),0,Data4!CX$191)","v":0},{"$f":"IF(ISERROR(Data4!CY$191),0,Data4!CY$191)","v":0},{"$f":"IF(ISERROR(Data4!CZ$191),0,Data4!CZ$191)","v":0},{"$f":"IF(ISERROR(Data4!DA$191),0,Data4!DA$191)","v":0},{"$f":"IF(ISERROR(Data4!DB$191),0,Data4!DB$191)","v":0},{"$f":"IF(ISERROR(Data4!DC$191),0,Data4!DC$191)","v":0},{"$f":"IF(ISERROR(Data4!DD$191),0,Data4!DD$191)","v":0},{"$f":"IF(ISERROR(Data4!DE$191),0,Data4!DE$191)","v":0},{"$f":"IF(ISERROR(Data4!DF$191),0,Data4!DF$191)","v":0},{"$f":"IF(ISERROR(Data4!DG$191),0,Data4!DG$191)","v":0},{"$f":"IF(ISERROR(Data4!DH$191),0,Data4!DH$191)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$192","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$192),0,Data4!M$192)","v":0},{"$f":"IF(ISERROR(Data4!N$192),0,Data4!N$192)","v":0},{"$f":"IF(ISERROR(Data4!O$192),0,Data4!O$192)","v":0},{"$f":"IF(ISERROR(Data4!P$192),0,Data4!P$192)","v":0},{"$f":"IF(ISERROR(Data4!Q$192),0,Data4!Q$192)","v":0},{"$f":"IF(ISERROR(Data4!R$192),0,Data4!R$192)","v":0},{"$f":"IF(ISERROR(Data4!S$192),0,Data4!S$192)","v":0},{"$f":"IF(ISERROR(Data4!T$192),0,Data4!T$192)","v":0},{"$f":"IF(ISERROR(Data4!U$192),0,Data4!U$192)","v":0},{"$f":"IF(ISERROR(Data4!V$192),0,Data4!V$192)","v":0},{"$f":"IF(ISERROR(Data4!W$192),0,Data4!W$192)","v":0},{"$f":"IF(ISERROR(Data4!X$192),0,Data4!X$192)","v":0},{"$f":"IF(ISERROR(Data4!Y$192),0,Data4!Y$192)","v":0},{"$f":"IF(ISERROR(Data4!Z$192),0,Data4!Z$192)","v":0},{"$f":"IF(ISERROR(Data4!AA$192),0,Data4!AA$192)","v":0},{"$f":"IF(ISERROR(Data4!AB$192),0,Data4!AB$192)","v":0},{"$f":"IF(ISERROR(Data4!AC$192),0,Data4!AC$192)","v":0},{"$f":"IF(ISERROR(Data4!AD$192),0,Data4!AD$192)","v":0},{"$f":"IF(ISERROR(Data4!AE$192),0,Data4!AE$192)","v":0},{"$f":"IF(ISERROR(Data4!AF$192),0,Data4!AF$192)","v":0},{"$f":"IF(ISERROR(Data4!AG$192),0,Data4!AG$192)","v":0},{"$f":"IF(ISERROR(Data4!AH$192),0,Data4!AH$192)","v":0},{"$f":"IF(ISERROR(Data4!AI$192),0,Data4!AI$192)","v":0},{"$f":"IF(ISERROR(Data4!AJ$192),0,Data4!AJ$192)","v":0},{"$f":"IF(ISERROR(Data4!AK$192),0,Data4!AK$192)","v":0},{"$f":"IF(ISERROR(Data4!AL$192),0,Data4!AL$192)","v":0},{"$f":"IF(ISERROR(Data4!AM$192),0,Data4!AM$192)","v":0},{"$f":"IF(ISERROR(Data4!AN$192),0,Data4!AN$192)","v":0},{"$f":"IF(ISERROR(Data4!AO$192),0,Data4!AO$192)","v":0},{"$f":"IF(ISERROR(Data4!AP$192),0,Data4!AP$192)","v":0},{"$f":"IF(ISERROR(Data4!AQ$192),0,Data4!AQ$192)","v":0},{"$f":"IF(ISERROR(Data4!AR$192),0,Data4!AR$192)","v":0},{"$f":"IF(ISERROR(Data4!AS$192),0,Data4!AS$192)","v":0},{"$f":"IF(ISERROR(Data4!AT$192),0,Data4!AT$192)","v":0},{"$f":"IF(ISERROR(Data4!AU$192),0,Data4!AU$192)","v":0},{"$f":"IF(ISERROR(Data4!AV$192),0,Data4!AV$192)","v":0},{"$f":"IF(ISERROR(Data4!AW$192),0,Data4!AW$192)","v":0},{"$f":"IF(ISERROR(Data4!AX$192),0,Data4!AX$192)","v":0},{"$f":"IF(ISERROR(Data4!AY$192),0,Data4!AY$192)","v":0},{"$f":"IF(ISERROR(Data4!AZ$192),0,Data4!AZ$192)","v":0},{"$f":"IF(ISERROR(Data4!BA$192),0,Data4!BA$192)","v":0},{"$f":"IF(ISERROR(Data4!BB$192),0,Data4!BB$192)","v":0},{"$f":"IF(ISERROR(Data4!BC$192),0,Data4!BC$192)","v":0},{"$f":"IF(ISERROR(Data4!BD$192),0,Data4!BD$192)","v":0},{"$f":"IF(ISERROR(Data4!BE$192),0,Data4!BE$192)","v":0},{"$f":"IF(ISERROR(Data4!BF$192),0,Data4!BF$192)","v":0},{"$f":"IF(ISERROR(Data4!BG$192),0,Data4!BG$192)","v":0},{"$f":"IF(ISERROR(Data4!BH$192),0,Data4!BH$192)","v":0},{"$f":"IF(ISERROR(Data4!BI$192),0,Data4!BI$192)","v":0},{"$f":"IF(ISERROR(Data4!BJ$192),0,Data4!BJ$192)","v":0},{"$f":"IF(ISERROR(Data4!BK$192),0,Data4!BK$192)","v":0},{"$f":"IF(ISERROR(Data4!BL$192),0,Data4!BL$192)","v":0},{"$f":"IF(ISERROR(Data4!BM$192),0,Data4!BM$192)","v":0},{"$f":"IF(ISERROR(Data4!BN$192),0,Data4!BN$192)","v":0},{"$f":"IF(ISERROR(Data4!BO$192),0,Data4!BO$192)","v":0},{"$f":"IF(ISERROR(Data4!BP$192),0,Data4!BP$192)","v":0},{"$f":"IF(ISERROR(Data4!BQ$192),0,Data4!BQ$192)","v":0},{"$f":"IF(ISERROR(Data4!BR$192),0,Data4!BR$192)","v":0},{"$f":"IF(ISERROR(Data4!BS$192),0,Data4!BS$192)","v":0},{"$f":"IF(ISERROR(Data4!BT$192),0,Data4!BT$192)","v":0},{"$f":"IF(ISERROR(Data4!BU$192),0,Data4!BU$192)","v":0},{"$f":"IF(ISERROR(Data4!BV$192),0,Data4!BV$192)","v":0},{"$f":"IF(ISERROR(Data4!BW$192),0,Data4!BW$192)","v":0},{"$f":"IF(ISERROR(Data4!BX$192),0,Data4!BX$192)","v":0},{"$f":"IF(ISERROR(Data4!BY$192),0,Data4!BY$192)","v":0},{"$f":"IF(ISERROR(Data4!BZ$192),0,Data4!BZ$192)","v":0},{"$f":"IF(ISERROR(Data4!CA$192),0,Data4!CA$192)","v":0},{"$f":"IF(ISERROR(Data4!CB$192),0,Data4!CB$192)","v":0},{"$f":"IF(ISERROR(Data4!CC$192),0,Data4!CC$192)","v":0},{"$f":"IF(ISERROR(Data4!CD$192),0,Data4!CD$192)","v":0},{"$f":"IF(ISERROR(Data4!CE$192),0,Data4!CE$192)","v":0},{"$f":"IF(ISERROR(Data4!CF$192),0,Data4!CF$192)","v":0},{"$f":"IF(ISERROR(Data4!CG$192),0,Data4!CG$192)","v":0},{"$f":"IF(ISERROR(Data4!CH$192),0,Data4!CH$192)","v":0},{"$f":"IF(ISERROR(Data4!CI$192),0,Data4!CI$192)","v":0},{"$f":"IF(ISERROR(Data4!CJ$192),0,Data4!CJ$192)","v":0},{"$f":"IF(ISERROR(Data4!CK$192),0,Data4!CK$192)","v":0},{"$f":"IF(ISERROR(Data4!CL$192),0,Data4!CL$192)","v":0},{"$f":"IF(ISERROR(Data4!CM$192),0,Data4!CM$192)","v":0},{"$f":"IF(ISERROR(Data4!CN$192),0,Data4!CN$192)","v":0},{"$f":"IF(ISERROR(Data4!CO$192),0,Data4!CO$192)","v":0},{"$f":"IF(ISERROR(Data4!CP$192),0,Data4!CP$192)","v":0},{"$f":"IF(ISERROR(Data4!CQ$192),0,Data4!CQ$192)","v":0},{"$f":"IF(ISERROR(Data4!CR$192),0,Data4!CR$192)","v":0},{"$f":"IF(ISERROR(Data4!CS$192),0,Data4!CS$192)","v":0},{"$f":"IF(ISERROR(Data4!CT$192),0,Data4!CT$192)","v":0},{"$f":"IF(ISERROR(Data4!CU$192),0,Data4!CU$192)","v":0},{"$f":"IF(ISERROR(Data4!CV$192),0,Data4!CV$192)","v":0},{"$f":"IF(ISERROR(Data4!CW$192),0,Data4!CW$192)","v":0},{"$f":"IF(ISERROR(Data4!CX$192),0,Data4!CX$192)","v":0},{"$f":"IF(ISERROR(Data4!CY$192),0,Data4!CY$192)","v":0},{"$f":"IF(ISERROR(Data4!CZ$192),0,Data4!CZ$192)","v":0},{"$f":"IF(ISERROR(Data4!DA$192),0,Data4!DA$192)","v":0},{"$f":"IF(ISERROR(Data4!DB$192),0,Data4!DB$192)","v":0},{"$f":"IF(ISERROR(Data4!DC$192),0,Data4!DC$192)","v":0},{"$f":"IF(ISERROR(Data4!DD$192),0,Data4!DD$192)","v":0},{"$f":"IF(ISERROR(Data4!DE$192),0,Data4!DE$192)","v":0},{"$f":"IF(ISERROR(Data4!DF$192),0,Data4!DF$192)","v":0},{"$f":"IF(ISERROR(Data4!DG$192),0,Data4!DG$192)","v":0},{"$f":"IF(ISERROR(Data4!DH$192),0,Data4!DH$192)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$194","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$194),0,Data4!M$194)","v":0},{"$f":"IF(ISERROR(Data4!N$194),0,Data4!N$194)","v":0},{"$f":"IF(ISERROR(Data4!O$194),0,Data4!O$194)","v":0},{"$f":"IF(ISERROR(Data4!P$194),0,Data4!P$194)","v":0},{"$f":"IF(ISERROR(Data4!Q$194),0,Data4!Q$194)","v":0},{"$f":"IF(ISERROR(Data4!R$194),0,Data4!R$194)","v":0},{"$f":"IF(ISERROR(Data4!S$194),0,Data4!S$194)","v":0},{"$f":"IF(ISERROR(Data4!T$194),0,Data4!T$194)","v":0},{"$f":"IF(ISERROR(Data4!U$194),0,Data4!U$194)","v":0},{"$f":"IF(ISERROR(Data4!V$194),0,Data4!V$194)","v":0},{"$f":"IF(ISERROR(Data4!W$194),0,Data4!W$194)","v":0},{"$f":"IF(ISERROR(Data4!X$194),0,Data4!X$194)","v":0},{"$f":"IF(ISERROR(Data4!Y$194),0,Data4!Y$194)","v":0},{"$f":"IF(ISERROR(Data4!Z$194),0,Data4!Z$194)","v":0},{"$f":"IF(ISERROR(Data4!AA$194),0,Data4!AA$194)","v":0},{"$f":"IF(ISERROR(Data4!AB$194),0,Data4!AB$194)","v":0},{"$f":"IF(ISERROR(Data4!AC$194),0,Data4!AC$194)","v":0},{"$f":"IF(ISERROR(Data4!AD$194),0,Data4!AD$194)","v":0},{"$f":"IF(ISERROR(Data4!AE$194),0,Data4!AE$194)","v":0},{"$f":"IF(ISERROR(Data4!AF$194),0,Data4!AF$194)","v":0},{"$f":"IF(ISERROR(Data4!AG$194),0,Data4!AG$194)","v":0},{"$f":"IF(ISERROR(Data4!AH$194),0,Data4!AH$194)","v":0},{"$f":"IF(ISERROR(Data4!AI$194),0,Data4!AI$194)","v":0},{"$f":"IF(ISERROR(Data4!AJ$194),0,Data4!AJ$194)","v":0},{"$f":"IF(ISERROR(Data4!AK$194),0,Data4!AK$194)","v":0},{"$f":"IF(ISERROR(Data4!AL$194),0,Data4!AL$194)","v":0},{"$f":"IF(ISERROR(Data4!AM$194),0,Data4!AM$194)","v":0},{"$f":"IF(ISERROR(Data4!AN$194),0,Data4!AN$194)","v":0},{"$f":"IF(ISERROR(Data4!AO$194),0,Data4!AO$194)","v":0},{"$f":"IF(ISERROR(Data4!AP$194),0,Data4!AP$194)","v":0},{"$f":"IF(ISERROR(Data4!AQ$194),0,Data4!AQ$194)","v":0},{"$f":"IF(ISERROR(Data4!AR$194),0,Data4!AR$194)","v":0},{"$f":"IF(ISERROR(Data4!AS$194),0,Data4!AS$194)","v":0},{"$f":"IF(ISERROR(Data4!AT$194),0,Data4!AT$194)","v":0},{"$f":"IF(ISERROR(Data4!AU$194),0,Data4!AU$194)","v":0},{"$f":"IF(ISERROR(Data4!AV$194),0,Data4!AV$194)","v":0},{"$f":"IF(ISERROR(Data4!AW$194),0,Data4!AW$194)","v":0},{"$f":"IF(ISERROR(Data4!AX$194),0,Data4!AX$194)","v":0},{"$f":"IF(ISERROR(Data4!AY$194),0,Data4!AY$194)","v":0},{"$f":"IF(ISERROR(Data4!AZ$194),0,Data4!AZ$194)","v":0},{"$f":"IF(ISERROR(Data4!BA$194),0,Data4!BA$194)","v":0},{"$f":"IF(ISERROR(Data4!BB$194),0,Data4!BB$194)","v":0},{"$f":"IF(ISERROR(Data4!BC$194),0,Data4!BC$194)","v":0},{"$f":"IF(ISERROR(Data4!BD$194),0,Data4!BD$194)","v":0},{"$f":"IF(ISERROR(Data4!BE$194),0,Data4!BE$194)","v":0},{"$f":"IF(ISERROR(Data4!BF$194),0,Data4!BF$194)","v":0},{"$f":"IF(ISERROR(Data4!BG$194),0,Data4!BG$194)","v":0},{"$f":"IF(ISERROR(Data4!BH$194),0,Data4!BH$194)","v":0},{"$f":"IF(ISERROR(Data4!BI$194),0,Data4!BI$194)","v":0},{"$f":"IF(ISERROR(Data4!BJ$194),0,Data4!BJ$194)","v":0},{"$f":"IF(ISERROR(Data4!BK$194),0,Data4!BK$194)","v":0},{"$f":"IF(ISERROR(Data4!BL$194),0,Data4!BL$194)","v":0},{"$f":"IF(ISERROR(Data4!BM$194),0,Data4!BM$194)","v":0},{"$f":"IF(ISERROR(Data4!BN$194),0,Data4!BN$194)","v":0},{"$f":"IF(ISERROR(Data4!BO$194),0,Data4!BO$194)","v":0},{"$f":"IF(ISERROR(Data4!BP$194),0,Data4!BP$194)","v":0},{"$f":"IF(ISERROR(Data4!BQ$194),0,Data4!BQ$194)","v":0},{"$f":"IF(ISERROR(Data4!BR$194),0,Data4!BR$194)","v":0},{"$f":"IF(ISERROR(Data4!BS$194),0,Data4!BS$194)","v":0},{"$f":"IF(ISERROR(Data4!BT$194),0,Data4!BT$194)","v":0},{"$f":"IF(ISERROR(Data4!BU$194),0,Data4!BU$194)","v":0},{"$f":"IF(ISERROR(Data4!BV$194),0,Data4!BV$194)","v":0},{"$f":"IF(ISERROR(Data4!BW$194),0,Data4!BW$194)","v":0},{"$f":"IF(ISERROR(Data4!BX$194),0,Data4!BX$194)","v":0},{"$f":"IF(ISERROR(Data4!BY$194),0,Data4!BY$194)","v":0},{"$f":"IF(ISERROR(Data4!BZ$194),0,Data4!BZ$194)","v":0},{"$f":"IF(ISERROR(Data4!CA$194),0,Data4!CA$194)","v":0},{"$f":"IF(ISERROR(Data4!CB$194),0,Data4!CB$194)","v":0},{"$f":"IF(ISERROR(Data4!CC$194),0,Data4!CC$194)","v":0},{"$f":"IF(ISERROR(Data4!CD$194),0,Data4!CD$194)","v":0},{"$f":"IF(ISERROR(Data4!CE$194),0,Data4!CE$194)","v":0},{"$f":"IF(ISERROR(Data4!CF$194),0,Data4!CF$194)","v":0},{"$f":"IF(ISERROR(Data4!CG$194),0,Data4!CG$194)","v":0},{"$f":"IF(ISERROR(Data4!CH$194),0,Data4!CH$194)","v":0},{"$f":"IF(ISERROR(Data4!CI$194),0,Data4!CI$194)","v":0},{"$f":"IF(ISERROR(Data4!CJ$194),0,Data4!CJ$194)","v":0},{"$f":"IF(ISERROR(Data4!CK$194),0,Data4!CK$194)","v":0},{"$f":"IF(ISERROR(Data4!CL$194),0,Data4!CL$194)","v":0},{"$f":"IF(ISERROR(Data4!CM$194),0,Data4!CM$194)","v":0},{"$f":"IF(ISERROR(Data4!CN$194),0,Data4!CN$194)","v":0},{"$f":"IF(ISERROR(Data4!CO$194),0,Data4!CO$194)","v":0},{"$f":"IF(ISERROR(Data4!CP$194),0,Data4!CP$194)","v":0},{"$f":"IF(ISERROR(Data4!CQ$194),0,Data4!CQ$194)","v":0},{"$f":"IF(ISERROR(Data4!CR$194),0,Data4!CR$194)","v":0},{"$f":"IF(ISERROR(Data4!CS$194),0,Data4!CS$194)","v":0},{"$f":"IF(ISERROR(Data4!CT$194),0,Data4!CT$194)","v":0},{"$f":"IF(ISERROR(Data4!CU$194),0,Data4!CU$194)","v":0},{"$f":"IF(ISERROR(Data4!CV$194),0,Data4!CV$194)","v":0},{"$f":"IF(ISERROR(Data4!CW$194),0,Data4!CW$194)","v":0},{"$f":"IF(ISERROR(Data4!CX$194),0,Data4!CX$194)","v":0},{"$f":"IF(ISERROR(Data4!CY$194),0,Data4!CY$194)","v":0},{"$f":"IF(ISERROR(Data4!CZ$194),0,Data4!CZ$194)","v":0},{"$f":"IF(ISERROR(Data4!DA$194),0,Data4!DA$194)","v":0},{"$f":"IF(ISERROR(Data4!DB$194),0,Data4!DB$194)","v":0},{"$f":"IF(ISERROR(Data4!DC$194),0,Data4!DC$194)","v":0},{"$f":"IF(ISERROR(Data4!DD$194),0,Data4!DD$194)","v":0},{"$f":"IF(ISERROR(Data4!DE$194),0,Data4!DE$194)","v":0},{"$f":"IF(ISERROR(Data4!DF$194),0,Data4!DF$194)","v":0},{"$f":"IF(ISERROR(Data4!DG$194),0,Data4!DG$194)","v":0},{"$f":"IF(ISERROR(Data4!DH$194),0,Data4!DH$194)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$195","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$195),0,Data4!M$195)","v":0},{"$f":"IF(ISERROR(Data4!N$195),0,Data4!N$195)","v":0},{"$f":"IF(ISERROR(Data4!O$195),0,Data4!O$195)","v":0},{"$f":"IF(ISERROR(Data4!P$195),0,Data4!P$195)","v":0},{"$f":"IF(ISERROR(Data4!Q$195),0,Data4!Q$195)","v":0},{"$f":"IF(ISERROR(Data4!R$195),0,Data4!R$195)","v":0},{"$f":"IF(ISERROR(Data4!S$195),0,Data4!S$195)","v":0},{"$f":"IF(ISERROR(Data4!T$195),0,Data4!T$195)","v":0},{"$f":"IF(ISERROR(Data4!U$195),0,Data4!U$195)","v":0},{"$f":"IF(ISERROR(Data4!V$195),0,Data4!V$195)","v":0},{"$f":"IF(ISERROR(Data4!W$195),0,Data4!W$195)","v":0},{"$f":"IF(ISERROR(Data4!X$195),0,Data4!X$195)","v":0},{"$f":"IF(ISERROR(Data4!Y$195),0,Data4!Y$195)","v":0},{"$f":"IF(ISERROR(Data4!Z$195),0,Data4!Z$195)","v":0},{"$f":"IF(ISERROR(Data4!AA$195),0,Data4!AA$195)","v":0},{"$f":"IF(ISERROR(Data4!AB$195),0,Data4!AB$195)","v":0},{"$f":"IF(ISERROR(Data4!AC$195),0,Data4!AC$195)","v":0},{"$f":"IF(ISERROR(Data4!AD$195),0,Data4!AD$195)","v":0},{"$f":"IF(ISERROR(Data4!AE$195),0,Data4!AE$195)","v":0},{"$f":"IF(ISERROR(Data4!AF$195),0,Data4!AF$195)","v":0},{"$f":"IF(ISERROR(Data4!AG$195),0,Data4!AG$195)","v":0},{"$f":"IF(ISERROR(Data4!AH$195),0,Data4!AH$195)","v":0},{"$f":"IF(ISERROR(Data4!AI$195),0,Data4!AI$195)","v":0},{"$f":"IF(ISERROR(Data4!AJ$195),0,Data4!AJ$195)","v":0},{"$f":"IF(ISERROR(Data4!AK$195),0,Data4!AK$195)","v":0},{"$f":"IF(ISERROR(Data4!AL$195),0,Data4!AL$195)","v":0},{"$f":"IF(ISERROR(Data4!AM$195),0,Data4!AM$195)","v":0},{"$f":"IF(ISERROR(Data4!AN$195),0,Data4!AN$195)","v":0},{"$f":"IF(ISERROR(Data4!AO$195),0,Data4!AO$195)","v":0},{"$f":"IF(ISERROR(Data4!AP$195),0,Data4!AP$195)","v":0},{"$f":"IF(ISERROR(Data4!AQ$195),0,Data4!AQ$195)","v":0},{"$f":"IF(ISERROR(Data4!AR$195),0,Data4!AR$195)","v":0},{"$f":"IF(ISERROR(Data4!AS$195),0,Data4!AS$195)","v":0},{"$f":"IF(ISERROR(Data4!AT$195),0,Data4!AT$195)","v":0},{"$f":"IF(ISERROR(Data4!AU$195),0,Data4!AU$195)","v":0},{"$f":"IF(ISERROR(Data4!AV$195),0,Data4!AV$195)","v":0},{"$f":"IF(ISERROR(Data4!AW$195),0,Data4!AW$195)","v":0},{"$f":"IF(ISERROR(Data4!AX$195),0,Data4!AX$195)","v":0},{"$f":"IF(ISERROR(Data4!AY$195),0,Data4!AY$195)","v":0},{"$f":"IF(ISERROR(Data4!AZ$195),0,Data4!AZ$195)","v":0},{"$f":"IF(ISERROR(Data4!BA$195),0,Data4!BA$195)","v":0},{"$f":"IF(ISERROR(Data4!BB$195),0,Data4!BB$195)","v":0},{"$f":"IF(ISERROR(Data4!BC$195),0,Data4!BC$195)","v":0},{"$f":"IF(ISERROR(Data4!BD$195),0,Data4!BD$195)","v":0},{"$f":"IF(ISERROR(Data4!BE$195),0,Data4!BE$195)","v":0},{"$f":"IF(ISERROR(Data4!BF$195),0,Data4!BF$195)","v":0},{"$f":"IF(ISERROR(Data4!BG$195),0,Data4!BG$195)","v":0},{"$f":"IF(ISERROR(Data4!BH$195),0,Data4!BH$195)","v":0},{"$f":"IF(ISERROR(Data4!BI$195),0,Data4!BI$195)","v":0},{"$f":"IF(ISERROR(Data4!BJ$195),0,Data4!BJ$195)","v":0},{"$f":"IF(ISERROR(Data4!BK$195),0,Data4!BK$195)","v":0},{"$f":"IF(ISERROR(Data4!BL$195),0,Data4!BL$195)","v":0},{"$f":"IF(ISERROR(Data4!BM$195),0,Data4!BM$195)","v":0},{"$f":"IF(ISERROR(Data4!BN$195),0,Data4!BN$195)","v":0},{"$f":"IF(ISERROR(Data4!BO$195),0,Data4!BO$195)","v":0},{"$f":"IF(ISERROR(Data4!BP$195),0,Data4!BP$195)","v":0},{"$f":"IF(ISERROR(Data4!BQ$195),0,Data4!BQ$195)","v":0},{"$f":"IF(ISERROR(Data4!BR$195),0,Data4!BR$195)","v":0},{"$f":"IF(ISERROR(Data4!BS$195),0,Data4!BS$195)","v":0},{"$f":"IF(ISERROR(Data4!BT$195),0,Data4!BT$195)","v":0},{"$f":"IF(ISERROR(Data4!BU$195),0,Data4!BU$195)","v":0},{"$f":"IF(ISERROR(Data4!BV$195),0,Data4!BV$195)","v":0},{"$f":"IF(ISERROR(Data4!BW$195),0,Data4!BW$195)","v":0},{"$f":"IF(ISERROR(Data4!BX$195),0,Data4!BX$195)","v":0},{"$f":"IF(ISERROR(Data4!BY$195),0,Data4!BY$195)","v":0},{"$f":"IF(ISERROR(Data4!BZ$195),0,Data4!BZ$195)","v":0},{"$f":"IF(ISERROR(Data4!CA$195),0,Data4!CA$195)","v":0},{"$f":"IF(ISERROR(Data4!CB$195),0,Data4!CB$195)","v":0},{"$f":"IF(ISERROR(Data4!CC$195),0,Data4!CC$195)","v":0},{"$f":"IF(ISERROR(Data4!CD$195),0,Data4!CD$195)","v":0},{"$f":"IF(ISERROR(Data4!CE$195),0,Data4!CE$195)","v":0},{"$f":"IF(ISERROR(Data4!CF$195),0,Data4!CF$195)","v":0},{"$f":"IF(ISERROR(Data4!CG$195),0,Data4!CG$195)","v":0},{"$f":"IF(ISERROR(Data4!CH$195),0,Data4!CH$195)","v":0},{"$f":"IF(ISERROR(Data4!CI$195),0,Data4!CI$195)","v":0},{"$f":"IF(ISERROR(Data4!CJ$195),0,Data4!CJ$195)","v":0},{"$f":"IF(ISERROR(Data4!CK$195),0,Data4!CK$195)","v":0},{"$f":"IF(ISERROR(Data4!CL$195),0,Data4!CL$195)","v":0},{"$f":"IF(ISERROR(Data4!CM$195),0,Data4!CM$195)","v":0},{"$f":"IF(ISERROR(Data4!CN$195),0,Data4!CN$195)","v":0},{"$f":"IF(ISERROR(Data4!CO$195),0,Data4!CO$195)","v":0},{"$f":"IF(ISERROR(Data4!CP$195),0,Data4!CP$195)","v":0},{"$f":"IF(ISERROR(Data4!CQ$195),0,Data4!CQ$195)","v":0},{"$f":"IF(ISERROR(Data4!CR$195),0,Data4!CR$195)","v":0},{"$f":"IF(ISERROR(Data4!CS$195),0,Data4!CS$195)","v":0},{"$f":"IF(ISERROR(Data4!CT$195),0,Data4!CT$195)","v":0},{"$f":"IF(ISERROR(Data4!CU$195),0,Data4!CU$195)","v":0},{"$f":"IF(ISERROR(Data4!CV$195),0,Data4!CV$195)","v":0},{"$f":"IF(ISERROR(Data4!CW$195),0,Data4!CW$195)","v":0},{"$f":"IF(ISERROR(Data4!CX$195),0,Data4!CX$195)","v":0},{"$f":"IF(ISERROR(Data4!CY$195),0,Data4!CY$195)","v":0},{"$f":"IF(ISERROR(Data4!CZ$195),0,Data4!CZ$195)","v":0},{"$f":"IF(ISERROR(Data4!DA$195),0,Data4!DA$195)","v":0},{"$f":"IF(ISERROR(Data4!DB$195),0,Data4!DB$195)","v":0},{"$f":"IF(ISERROR(Data4!DC$195),0,Data4!DC$195)","v":0},{"$f":"IF(ISERROR(Data4!DD$195),0,Data4!DD$195)","v":0},{"$f":"IF(ISERROR(Data4!DE$195),0,Data4!DE$195)","v":0},{"$f":"IF(ISERROR(Data4!DF$195),0,Data4!DF$195)","v":0},{"$f":"IF(ISERROR(Data4!DG$195),0,Data4!DG$195)","v":0},{"$f":"IF(ISERROR(Data4!DH$195),0,Data4!DH$195)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$196","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$196),0,Data4!M$196)","v":0},{"$f":"IF(ISERROR(Data4!N$196),0,Data4!N$196)","v":0},{"$f":"IF(ISERROR(Data4!O$196),0,Data4!O$196)","v":0},{"$f":"IF(ISERROR(Data4!P$196),0,Data4!P$196)","v":0},{"$f":"IF(ISERROR(Data4!Q$196),0,Data4!Q$196)","v":0},{"$f":"IF(ISERROR(Data4!R$196),0,Data4!R$196)","v":0},{"$f":"IF(ISERROR(Data4!S$196),0,Data4!S$196)","v":0},{"$f":"IF(ISERROR(Data4!T$196),0,Data4!T$196)","v":0},{"$f":"IF(ISERROR(Data4!U$196),0,Data4!U$196)","v":0},{"$f":"IF(ISERROR(Data4!V$196),0,Data4!V$196)","v":0},{"$f":"IF(ISERROR(Data4!W$196),0,Data4!W$196)","v":0},{"$f":"IF(ISERROR(Data4!X$196),0,Data4!X$196)","v":0},{"$f":"IF(ISERROR(Data4!Y$196),0,Data4!Y$196)","v":0},{"$f":"IF(ISERROR(Data4!Z$196),0,Data4!Z$196)","v":0},{"$f":"IF(ISERROR(Data4!AA$196),0,Data4!AA$196)","v":0},{"$f":"IF(ISERROR(Data4!AB$196),0,Data4!AB$196)","v":0},{"$f":"IF(ISERROR(Data4!AC$196),0,Data4!AC$196)","v":0},{"$f":"IF(ISERROR(Data4!AD$196),0,Data4!AD$196)","v":0},{"$f":"IF(ISERROR(Data4!AE$196),0,Data4!AE$196)","v":0},{"$f":"IF(ISERROR(Data4!AF$196),0,Data4!AF$196)","v":0},{"$f":"IF(ISERROR(Data4!AG$196),0,Data4!AG$196)","v":0},{"$f":"IF(ISERROR(Data4!AH$196),0,Data4!AH$196)","v":0},{"$f":"IF(ISERROR(Data4!AI$196),0,Data4!AI$196)","v":0},{"$f":"IF(ISERROR(Data4!AJ$196),0,Data4!AJ$196)","v":0},{"$f":"IF(ISERROR(Data4!AK$196),0,Data4!AK$196)","v":0},{"$f":"IF(ISERROR(Data4!AL$196),0,Data4!AL$196)","v":0},{"$f":"IF(ISERROR(Data4!AM$196),0,Data4!AM$196)","v":0},{"$f":"IF(ISERROR(Data4!AN$196),0,Data4!AN$196)","v":0},{"$f":"IF(ISERROR(Data4!AO$196),0,Data4!AO$196)","v":0},{"$f":"IF(ISERROR(Data4!AP$196),0,Data4!AP$196)","v":0},{"$f":"IF(ISERROR(Data4!AQ$196),0,Data4!AQ$196)","v":0},{"$f":"IF(ISERROR(Data4!AR$196),0,Data4!AR$196)","v":0},{"$f":"IF(ISERROR(Data4!AS$196),0,Data4!AS$196)","v":0},{"$f":"IF(ISERROR(Data4!AT$196),0,Data4!AT$196)","v":0},{"$f":"IF(ISERROR(Data4!AU$196),0,Data4!AU$196)","v":0},{"$f":"IF(ISERROR(Data4!AV$196),0,Data4!AV$196)","v":0},{"$f":"IF(ISERROR(Data4!AW$196),0,Data4!AW$196)","v":0},{"$f":"IF(ISERROR(Data4!AX$196),0,Data4!AX$196)","v":0},{"$f":"IF(ISERROR(Data4!AY$196),0,Data4!AY$196)","v":0},{"$f":"IF(ISERROR(Data4!AZ$196),0,Data4!AZ$196)","v":0},{"$f":"IF(ISERROR(Data4!BA$196),0,Data4!BA$196)","v":0},{"$f":"IF(ISERROR(Data4!BB$196),0,Data4!BB$196)","v":0},{"$f":"IF(ISERROR(Data4!BC$196),0,Data4!BC$196)","v":0},{"$f":"IF(ISERROR(Data4!BD$196),0,Data4!BD$196)","v":0},{"$f":"IF(ISERROR(Data4!BE$196),0,Data4!BE$196)","v":0},{"$f":"IF(ISERROR(Data4!BF$196),0,Data4!BF$196)","v":0},{"$f":"IF(ISERROR(Data4!BG$196),0,Data4!BG$196)","v":0},{"$f":"IF(ISERROR(Data4!BH$196),0,Data4!BH$196)","v":0},{"$f":"IF(ISERROR(Data4!BI$196),0,Data4!BI$196)","v":0},{"$f":"IF(ISERROR(Data4!BJ$196),0,Data4!BJ$196)","v":0},{"$f":"IF(ISERROR(Data4!BK$196),0,Data4!BK$196)","v":0},{"$f":"IF(ISERROR(Data4!BL$196),0,Data4!BL$196)","v":0},{"$f":"IF(ISERROR(Data4!BM$196),0,Data4!BM$196)","v":0},{"$f":"IF(ISERROR(Data4!BN$196),0,Data4!BN$196)","v":0},{"$f":"IF(ISERROR(Data4!BO$196),0,Data4!BO$196)","v":0},{"$f":"IF(ISERROR(Data4!BP$196),0,Data4!BP$196)","v":0},{"$f":"IF(ISERROR(Data4!BQ$196),0,Data4!BQ$196)","v":0},{"$f":"IF(ISERROR(Data4!BR$196),0,Data4!BR$196)","v":0},{"$f":"IF(ISERROR(Data4!BS$196),0,Data4!BS$196)","v":0},{"$f":"IF(ISERROR(Data4!BT$196),0,Data4!BT$196)","v":0},{"$f":"IF(ISERROR(Data4!BU$196),0,Data4!BU$196)","v":0},{"$f":"IF(ISERROR(Data4!BV$196),0,Data4!BV$196)","v":0},{"$f":"IF(ISERROR(Data4!BW$196),0,Data4!BW$196)","v":0},{"$f":"IF(ISERROR(Data4!BX$196),0,Data4!BX$196)","v":0},{"$f":"IF(ISERROR(Data4!BY$196),0,Data4!BY$196)","v":0},{"$f":"IF(ISERROR(Data4!BZ$196),0,Data4!BZ$196)","v":0},{"$f":"IF(ISERROR(Data4!CA$196),0,Data4!CA$196)","v":0},{"$f":"IF(ISERROR(Data4!CB$196),0,Data4!CB$196)","v":0},{"$f":"IF(ISERROR(Data4!CC$196),0,Data4!CC$196)","v":0},{"$f":"IF(ISERROR(Data4!CD$196),0,Data4!CD$196)","v":0},{"$f":"IF(ISERROR(Data4!CE$196),0,Data4!CE$196)","v":0},{"$f":"IF(ISERROR(Data4!CF$196),0,Data4!CF$196)","v":0},{"$f":"IF(ISERROR(Data4!CG$196),0,Data4!CG$196)","v":0},{"$f":"IF(ISERROR(Data4!CH$196),0,Data4!CH$196)","v":0},{"$f":"IF(ISERROR(Data4!CI$196),0,Data4!CI$196)","v":0},{"$f":"IF(ISERROR(Data4!CJ$196),0,Data4!CJ$196)","v":0},{"$f":"IF(ISERROR(Data4!CK$196),0,Data4!CK$196)","v":0},{"$f":"IF(ISERROR(Data4!CL$196),0,Data4!CL$196)","v":0},{"$f":"IF(ISERROR(Data4!CM$196),0,Data4!CM$196)","v":0},{"$f":"IF(ISERROR(Data4!CN$196),0,Data4!CN$196)","v":0},{"$f":"IF(ISERROR(Data4!CO$196),0,Data4!CO$196)","v":0},{"$f":"IF(ISERROR(Data4!CP$196),0,Data4!CP$196)","v":0},{"$f":"IF(ISERROR(Data4!CQ$196),0,Data4!CQ$196)","v":0},{"$f":"IF(ISERROR(Data4!CR$196),0,Data4!CR$196)","v":0},{"$f":"IF(ISERROR(Data4!CS$196),0,Data4!CS$196)","v":0},{"$f":"IF(ISERROR(Data4!CT$196),0,Data4!CT$196)","v":0},{"$f":"IF(ISERROR(Data4!CU$196),0,Data4!CU$196)","v":0},{"$f":"IF(ISERROR(Data4!CV$196),0,Data4!CV$196)","v":0},{"$f":"IF(ISERROR(Data4!CW$196),0,Data4!CW$196)","v":0},{"$f":"IF(ISERROR(Data4!CX$196),0,Data4!CX$196)","v":0},{"$f":"IF(ISERROR(Data4!CY$196),0,Data4!CY$196)","v":0},{"$f":"IF(ISERROR(Data4!CZ$196),0,Data4!CZ$196)","v":0},{"$f":"IF(ISERROR(Data4!DA$196),0,Data4!DA$196)","v":0},{"$f":"IF(ISERROR(Data4!DB$196),0,Data4!DB$196)","v":0},{"$f":"IF(ISERROR(Data4!DC$196),0,Data4!DC$196)","v":0},{"$f":"IF(ISERROR(Data4!DD$196),0,Data4!DD$196)","v":0},{"$f":"IF(ISERROR(Data4!DE$196),0,Data4!DE$196)","v":0},{"$f":"IF(ISERROR(Data4!DF$196),0,Data4!DF$196)","v":0},{"$f":"IF(ISERROR(Data4!DG$196),0,Data4!DG$196)","v":0},{"$f":"IF(ISERROR(Data4!DH$196),0,Data4!DH$196)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.2","index":39,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O19&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.2\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$198","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$198),0,Data4!M$198)","v":0},{"$f":"IF(ISERROR(Data4!N$198),0,Data4!N$198)","v":0},{"$f":"IF(ISERROR(Data4!O$198),0,Data4!O$198)","v":0},{"$f":"IF(ISERROR(Data4!P$198),0,Data4!P$198)","v":0},{"$f":"IF(ISERROR(Data4!Q$198),0,Data4!Q$198)","v":0},{"$f":"IF(ISERROR(Data4!R$198),0,Data4!R$198)","v":0},{"$f":"IF(ISERROR(Data4!S$198),0,Data4!S$198)","v":0},{"$f":"IF(ISERROR(Data4!T$198),0,Data4!T$198)","v":0},{"$f":"IF(ISERROR(Data4!U$198),0,Data4!U$198)","v":0},{"$f":"IF(ISERROR(Data4!V$198),0,Data4!V$198)","v":0},{"$f":"IF(ISERROR(Data4!W$198),0,Data4!W$198)","v":0},{"$f":"IF(ISERROR(Data4!X$198),0,Data4!X$198)","v":0},{"$f":"IF(ISERROR(Data4!Y$198),0,Data4!Y$198)","v":0},{"$f":"IF(ISERROR(Data4!Z$198),0,Data4!Z$198)","v":0},{"$f":"IF(ISERROR(Data4!AA$198),0,Data4!AA$198)","v":0},{"$f":"IF(ISERROR(Data4!AB$198),0,Data4!AB$198)","v":0},{"$f":"IF(ISERROR(Data4!AC$198),0,Data4!AC$198)","v":0},{"$f":"IF(ISERROR(Data4!AD$198),0,Data4!AD$198)","v":0},{"$f":"IF(ISERROR(Data4!AE$198),0,Data4!AE$198)","v":0},{"$f":"IF(ISERROR(Data4!AF$198),0,Data4!AF$198)","v":0},{"$f":"IF(ISERROR(Data4!AG$198),0,Data4!AG$198)","v":0},{"$f":"IF(ISERROR(Data4!AH$198),0,Data4!AH$198)","v":0},{"$f":"IF(ISERROR(Data4!AI$198),0,Data4!AI$198)","v":0},{"$f":"IF(ISERROR(Data4!AJ$198),0,Data4!AJ$198)","v":0},{"$f":"IF(ISERROR(Data4!AK$198),0,Data4!AK$198)","v":0},{"$f":"IF(ISERROR(Data4!AL$198),0,Data4!AL$198)","v":0},{"$f":"IF(ISERROR(Data4!AM$198),0,Data4!AM$198)","v":0},{"$f":"IF(ISERROR(Data4!AN$198),0,Data4!AN$198)","v":0},{"$f":"IF(ISERROR(Data4!AO$198),0,Data4!AO$198)","v":0},{"$f":"IF(ISERROR(Data4!AP$198),0,Data4!AP$198)","v":0},{"$f":"IF(ISERROR(Data4!AQ$198),0,Data4!AQ$198)","v":0},{"$f":"IF(ISERROR(Data4!AR$198),0,Data4!AR$198)","v":0},{"$f":"IF(ISERROR(Data4!AS$198),0,Data4!AS$198)","v":0},{"$f":"IF(ISERROR(Data4!AT$198),0,Data4!AT$198)","v":0},{"$f":"IF(ISERROR(Data4!AU$198),0,Data4!AU$198)","v":0},{"$f":"IF(ISERROR(Data4!AV$198),0,Data4!AV$198)","v":0},{"$f":"IF(ISERROR(Data4!AW$198),0,Data4!AW$198)","v":0},{"$f":"IF(ISERROR(Data4!AX$198),0,Data4!AX$198)","v":0},{"$f":"IF(ISERROR(Data4!AY$198),0,Data4!AY$198)","v":0},{"$f":"IF(ISERROR(Data4!AZ$198),0,Data4!AZ$198)","v":0},{"$f":"IF(ISERROR(Data4!BA$198),0,Data4!BA$198)","v":0},{"$f":"IF(ISERROR(Data4!BB$198),0,Data4!BB$198)","v":0},{"$f":"IF(ISERROR(Data4!BC$198),0,Data4!BC$198)","v":0},{"$f":"IF(ISERROR(Data4!BD$198),0,Data4!BD$198)","v":0},{"$f":"IF(ISERROR(Data4!BE$198),0,Data4!BE$198)","v":0},{"$f":"IF(ISERROR(Data4!BF$198),0,Data4!BF$198)","v":0},{"$f":"IF(ISERROR(Data4!BG$198),0,Data4!BG$198)","v":0},{"$f":"IF(ISERROR(Data4!BH$198),0,Data4!BH$198)","v":0},{"$f":"IF(ISERROR(Data4!BI$198),0,Data4!BI$198)","v":0},{"$f":"IF(ISERROR(Data4!BJ$198),0,Data4!BJ$198)","v":0},{"$f":"IF(ISERROR(Data4!BK$198),0,Data4!BK$198)","v":0},{"$f":"IF(ISERROR(Data4!BL$198),0,Data4!BL$198)","v":0},{"$f":"IF(ISERROR(Data4!BM$198),0,Data4!BM$198)","v":0},{"$f":"IF(ISERROR(Data4!BN$198),0,Data4!BN$198)","v":0},{"$f":"IF(ISERROR(Data4!BO$198),0,Data4!BO$198)","v":0},{"$f":"IF(ISERROR(Data4!BP$198),0,Data4!BP$198)","v":0},{"$f":"IF(ISERROR(Data4!BQ$198),0,Data4!BQ$198)","v":0},{"$f":"IF(ISERROR(Data4!BR$198),0,Data4!BR$198)","v":0},{"$f":"IF(ISERROR(Data4!BS$198),0,Data4!BS$198)","v":0},{"$f":"IF(ISERROR(Data4!BT$198),0,Data4!BT$198)","v":0},{"$f":"IF(ISERROR(Data4!BU$198),0,Data4!BU$198)","v":0},{"$f":"IF(ISERROR(Data4!BV$198),0,Data4!BV$198)","v":0},{"$f":"IF(ISERROR(Data4!BW$198),0,Data4!BW$198)","v":0},{"$f":"IF(ISERROR(Data4!BX$198),0,Data4!BX$198)","v":0},{"$f":"IF(ISERROR(Data4!BY$198),0,Data4!BY$198)","v":0},{"$f":"IF(ISERROR(Data4!BZ$198),0,Data4!BZ$198)","v":0},{"$f":"IF(ISERROR(Data4!CA$198),0,Data4!CA$198)","v":0},{"$f":"IF(ISERROR(Data4!CB$198),0,Data4!CB$198)","v":0},{"$f":"IF(ISERROR(Data4!CC$198),0,Data4!CC$198)","v":0},{"$f":"IF(ISERROR(Data4!CD$198),0,Data4!CD$198)","v":0},{"$f":"IF(ISERROR(Data4!CE$198),0,Data4!CE$198)","v":0},{"$f":"IF(ISERROR(Data4!CF$198),0,Data4!CF$198)","v":0},{"$f":"IF(ISERROR(Data4!CG$198),0,Data4!CG$198)","v":0},{"$f":"IF(ISERROR(Data4!CH$198),0,Data4!CH$198)","v":0},{"$f":"IF(ISERROR(Data4!CI$198),0,Data4!CI$198)","v":0},{"$f":"IF(ISERROR(Data4!CJ$198),0,Data4!CJ$198)","v":0},{"$f":"IF(ISERROR(Data4!CK$198),0,Data4!CK$198)","v":0},{"$f":"IF(ISERROR(Data4!CL$198),0,Data4!CL$198)","v":0},{"$f":"IF(ISERROR(Data4!CM$198),0,Data4!CM$198)","v":0},{"$f":"IF(ISERROR(Data4!CN$198),0,Data4!CN$198)","v":0},{"$f":"IF(ISERROR(Data4!CO$198),0,Data4!CO$198)","v":0},{"$f":"IF(ISERROR(Data4!CP$198),0,Data4!CP$198)","v":0},{"$f":"IF(ISERROR(Data4!CQ$198),0,Data4!CQ$198)","v":0},{"$f":"IF(ISERROR(Data4!CR$198),0,Data4!CR$198)","v":0},{"$f":"IF(ISERROR(Data4!CS$198),0,Data4!CS$198)","v":0},{"$f":"IF(ISERROR(Data4!CT$198),0,Data4!CT$198)","v":0},{"$f":"IF(ISERROR(Data4!CU$198),0,Data4!CU$198)","v":0},{"$f":"IF(ISERROR(Data4!CV$198),0,Data4!CV$198)","v":0},{"$f":"IF(ISERROR(Data4!CW$198),0,Data4!CW$198)","v":0},{"$f":"IF(ISERROR(Data4!CX$198),0,Data4!CX$198)","v":0},{"$f":"IF(ISERROR(Data4!CY$198),0,Data4!CY$198)","v":0},{"$f":"IF(ISERROR(Data4!CZ$198),0,Data4!CZ$198)","v":0},{"$f":"IF(ISERROR(Data4!DA$198),0,Data4!DA$198)","v":0},{"$f":"IF(ISERROR(Data4!DB$198),0,Data4!DB$198)","v":0},{"$f":"IF(ISERROR(Data4!DC$198),0,Data4!DC$198)","v":0},{"$f":"IF(ISERROR(Data4!DD$198),0,Data4!DD$198)","v":0},{"$f":"IF(ISERROR(Data4!DE$198),0,Data4!DE$198)","v":0},{"$f":"IF(ISERROR(Data4!DF$198),0,Data4!DF$198)","v":0},{"$f":"IF(ISERROR(Data4!DG$198),0,Data4!DG$198)","v":0},{"$f":"IF(ISERROR(Data4!DH$198),0,Data4!DH$198)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$199","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$199),0,Data4!M$199)","v":0},{"$f":"IF(ISERROR(Data4!N$199),0,Data4!N$199)","v":0},{"$f":"IF(ISERROR(Data4!O$199),0,Data4!O$199)","v":0},{"$f":"IF(ISERROR(Data4!P$199),0,Data4!P$199)","v":0},{"$f":"IF(ISERROR(Data4!Q$199),0,Data4!Q$199)","v":0},{"$f":"IF(ISERROR(Data4!R$199),0,Data4!R$199)","v":0},{"$f":"IF(ISERROR(Data4!S$199),0,Data4!S$199)","v":0},{"$f":"IF(ISERROR(Data4!T$199),0,Data4!T$199)","v":0},{"$f":"IF(ISERROR(Data4!U$199),0,Data4!U$199)","v":0},{"$f":"IF(ISERROR(Data4!V$199),0,Data4!V$199)","v":0},{"$f":"IF(ISERROR(Data4!W$199),0,Data4!W$199)","v":0},{"$f":"IF(ISERROR(Data4!X$199),0,Data4!X$199)","v":0},{"$f":"IF(ISERROR(Data4!Y$199),0,Data4!Y$199)","v":0},{"$f":"IF(ISERROR(Data4!Z$199),0,Data4!Z$199)","v":0},{"$f":"IF(ISERROR(Data4!AA$199),0,Data4!AA$199)","v":0},{"$f":"IF(ISERROR(Data4!AB$199),0,Data4!AB$199)","v":0},{"$f":"IF(ISERROR(Data4!AC$199),0,Data4!AC$199)","v":0},{"$f":"IF(ISERROR(Data4!AD$199),0,Data4!AD$199)","v":0},{"$f":"IF(ISERROR(Data4!AE$199),0,Data4!AE$199)","v":0},{"$f":"IF(ISERROR(Data4!AF$199),0,Data4!AF$199)","v":0},{"$f":"IF(ISERROR(Data4!AG$199),0,Data4!AG$199)","v":0},{"$f":"IF(ISERROR(Data4!AH$199),0,Data4!AH$199)","v":0},{"$f":"IF(ISERROR(Data4!AI$199),0,Data4!AI$199)","v":0},{"$f":"IF(ISERROR(Data4!AJ$199),0,Data4!AJ$199)","v":0},{"$f":"IF(ISERROR(Data4!AK$199),0,Data4!AK$199)","v":0},{"$f":"IF(ISERROR(Data4!AL$199),0,Data4!AL$199)","v":0},{"$f":"IF(ISERROR(Data4!AM$199),0,Data4!AM$199)","v":0},{"$f":"IF(ISERROR(Data4!AN$199),0,Data4!AN$199)","v":0},{"$f":"IF(ISERROR(Data4!AO$199),0,Data4!AO$199)","v":0},{"$f":"IF(ISERROR(Data4!AP$199),0,Data4!AP$199)","v":0},{"$f":"IF(ISERROR(Data4!AQ$199),0,Data4!AQ$199)","v":0},{"$f":"IF(ISERROR(Data4!AR$199),0,Data4!AR$199)","v":0},{"$f":"IF(ISERROR(Data4!AS$199),0,Data4!AS$199)","v":0},{"$f":"IF(ISERROR(Data4!AT$199),0,Data4!AT$199)","v":0},{"$f":"IF(ISERROR(Data4!AU$199),0,Data4!AU$199)","v":0},{"$f":"IF(ISERROR(Data4!AV$199),0,Data4!AV$199)","v":0},{"$f":"IF(ISERROR(Data4!AW$199),0,Data4!AW$199)","v":0},{"$f":"IF(ISERROR(Data4!AX$199),0,Data4!AX$199)","v":0},{"$f":"IF(ISERROR(Data4!AY$199),0,Data4!AY$199)","v":0},{"$f":"IF(ISERROR(Data4!AZ$199),0,Data4!AZ$199)","v":0},{"$f":"IF(ISERROR(Data4!BA$199),0,Data4!BA$199)","v":0},{"$f":"IF(ISERROR(Data4!BB$199),0,Data4!BB$199)","v":0},{"$f":"IF(ISERROR(Data4!BC$199),0,Data4!BC$199)","v":0},{"$f":"IF(ISERROR(Data4!BD$199),0,Data4!BD$199)","v":0},{"$f":"IF(ISERROR(Data4!BE$199),0,Data4!BE$199)","v":0},{"$f":"IF(ISERROR(Data4!BF$199),0,Data4!BF$199)","v":0},{"$f":"IF(ISERROR(Data4!BG$199),0,Data4!BG$199)","v":0},{"$f":"IF(ISERROR(Data4!BH$199),0,Data4!BH$199)","v":0},{"$f":"IF(ISERROR(Data4!BI$199),0,Data4!BI$199)","v":0},{"$f":"IF(ISERROR(Data4!BJ$199),0,Data4!BJ$199)","v":0},{"$f":"IF(ISERROR(Data4!BK$199),0,Data4!BK$199)","v":0},{"$f":"IF(ISERROR(Data4!BL$199),0,Data4!BL$199)","v":0},{"$f":"IF(ISERROR(Data4!BM$199),0,Data4!BM$199)","v":0},{"$f":"IF(ISERROR(Data4!BN$199),0,Data4!BN$199)","v":0},{"$f":"IF(ISERROR(Data4!BO$199),0,Data4!BO$199)","v":0},{"$f":"IF(ISERROR(Data4!BP$199),0,Data4!BP$199)","v":0},{"$f":"IF(ISERROR(Data4!BQ$199),0,Data4!BQ$199)","v":0},{"$f":"IF(ISERROR(Data4!BR$199),0,Data4!BR$199)","v":0},{"$f":"IF(ISERROR(Data4!BS$199),0,Data4!BS$199)","v":0},{"$f":"IF(ISERROR(Data4!BT$199),0,Data4!BT$199)","v":0},{"$f":"IF(ISERROR(Data4!BU$199),0,Data4!BU$199)","v":0},{"$f":"IF(ISERROR(Data4!BV$199),0,Data4!BV$199)","v":0},{"$f":"IF(ISERROR(Data4!BW$199),0,Data4!BW$199)","v":0},{"$f":"IF(ISERROR(Data4!BX$199),0,Data4!BX$199)","v":0},{"$f":"IF(ISERROR(Data4!BY$199),0,Data4!BY$199)","v":0},{"$f":"IF(ISERROR(Data4!BZ$199),0,Data4!BZ$199)","v":0},{"$f":"IF(ISERROR(Data4!CA$199),0,Data4!CA$199)","v":0},{"$f":"IF(ISERROR(Data4!CB$199),0,Data4!CB$199)","v":0},{"$f":"IF(ISERROR(Data4!CC$199),0,Data4!CC$199)","v":0},{"$f":"IF(ISERROR(Data4!CD$199),0,Data4!CD$199)","v":0},{"$f":"IF(ISERROR(Data4!CE$199),0,Data4!CE$199)","v":0},{"$f":"IF(ISERROR(Data4!CF$199),0,Data4!CF$199)","v":0},{"$f":"IF(ISERROR(Data4!CG$199),0,Data4!CG$199)","v":0},{"$f":"IF(ISERROR(Data4!CH$199),0,Data4!CH$199)","v":0},{"$f":"IF(ISERROR(Data4!CI$199),0,Data4!CI$199)","v":0},{"$f":"IF(ISERROR(Data4!CJ$199),0,Data4!CJ$199)","v":0},{"$f":"IF(ISERROR(Data4!CK$199),0,Data4!CK$199)","v":0},{"$f":"IF(ISERROR(Data4!CL$199),0,Data4!CL$199)","v":0},{"$f":"IF(ISERROR(Data4!CM$199),0,Data4!CM$199)","v":0},{"$f":"IF(ISERROR(Data4!CN$199),0,Data4!CN$199)","v":0},{"$f":"IF(ISERROR(Data4!CO$199),0,Data4!CO$199)","v":0},{"$f":"IF(ISERROR(Data4!CP$199),0,Data4!CP$199)","v":0},{"$f":"IF(ISERROR(Data4!CQ$199),0,Data4!CQ$199)","v":0},{"$f":"IF(ISERROR(Data4!CR$199),0,Data4!CR$199)","v":0},{"$f":"IF(ISERROR(Data4!CS$199),0,Data4!CS$199)","v":0},{"$f":"IF(ISERROR(Data4!CT$199),0,Data4!CT$199)","v":0},{"$f":"IF(ISERROR(Data4!CU$199),0,Data4!CU$199)","v":0},{"$f":"IF(ISERROR(Data4!CV$199),0,Data4!CV$199)","v":0},{"$f":"IF(ISERROR(Data4!CW$199),0,Data4!CW$199)","v":0},{"$f":"IF(ISERROR(Data4!CX$199),0,Data4!CX$199)","v":0},{"$f":"IF(ISERROR(Data4!CY$199),0,Data4!CY$199)","v":0},{"$f":"IF(ISERROR(Data4!CZ$199),0,Data4!CZ$199)","v":0},{"$f":"IF(ISERROR(Data4!DA$199),0,Data4!DA$199)","v":0},{"$f":"IF(ISERROR(Data4!DB$199),0,Data4!DB$199)","v":0},{"$f":"IF(ISERROR(Data4!DC$199),0,Data4!DC$199)","v":0},{"$f":"IF(ISERROR(Data4!DD$199),0,Data4!DD$199)","v":0},{"$f":"IF(ISERROR(Data4!DE$199),0,Data4!DE$199)","v":0},{"$f":"IF(ISERROR(Data4!DF$199),0,Data4!DF$199)","v":0},{"$f":"IF(ISERROR(Data4!DG$199),0,Data4!DG$199)","v":0},{"$f":"IF(ISERROR(Data4!DH$199),0,Data4!DH$199)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$200","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$200),0,Data4!M$200)","v":0},{"$f":"IF(ISERROR(Data4!N$200),0,Data4!N$200)","v":0},{"$f":"IF(ISERROR(Data4!O$200),0,Data4!O$200)","v":0},{"$f":"IF(ISERROR(Data4!P$200),0,Data4!P$200)","v":0},{"$f":"IF(ISERROR(Data4!Q$200),0,Data4!Q$200)","v":0},{"$f":"IF(ISERROR(Data4!R$200),0,Data4!R$200)","v":0},{"$f":"IF(ISERROR(Data4!S$200),0,Data4!S$200)","v":0},{"$f":"IF(ISERROR(Data4!T$200),0,Data4!T$200)","v":0},{"$f":"IF(ISERROR(Data4!U$200),0,Data4!U$200)","v":0},{"$f":"IF(ISERROR(Data4!V$200),0,Data4!V$200)","v":0},{"$f":"IF(ISERROR(Data4!W$200),0,Data4!W$200)","v":0},{"$f":"IF(ISERROR(Data4!X$200),0,Data4!X$200)","v":0},{"$f":"IF(ISERROR(Data4!Y$200),0,Data4!Y$200)","v":0},{"$f":"IF(ISERROR(Data4!Z$200),0,Data4!Z$200)","v":0},{"$f":"IF(ISERROR(Data4!AA$200),0,Data4!AA$200)","v":0},{"$f":"IF(ISERROR(Data4!AB$200),0,Data4!AB$200)","v":0},{"$f":"IF(ISERROR(Data4!AC$200),0,Data4!AC$200)","v":0},{"$f":"IF(ISERROR(Data4!AD$200),0,Data4!AD$200)","v":0},{"$f":"IF(ISERROR(Data4!AE$200),0,Data4!AE$200)","v":0},{"$f":"IF(ISERROR(Data4!AF$200),0,Data4!AF$200)","v":0},{"$f":"IF(ISERROR(Data4!AG$200),0,Data4!AG$200)","v":0},{"$f":"IF(ISERROR(Data4!AH$200),0,Data4!AH$200)","v":0},{"$f":"IF(ISERROR(Data4!AI$200),0,Data4!AI$200)","v":0},{"$f":"IF(ISERROR(Data4!AJ$200),0,Data4!AJ$200)","v":0},{"$f":"IF(ISERROR(Data4!AK$200),0,Data4!AK$200)","v":0},{"$f":"IF(ISERROR(Data4!AL$200),0,Data4!AL$200)","v":0},{"$f":"IF(ISERROR(Data4!AM$200),0,Data4!AM$200)","v":0},{"$f":"IF(ISERROR(Data4!AN$200),0,Data4!AN$200)","v":0},{"$f":"IF(ISERROR(Data4!AO$200),0,Data4!AO$200)","v":0},{"$f":"IF(ISERROR(Data4!AP$200),0,Data4!AP$200)","v":0},{"$f":"IF(ISERROR(Data4!AQ$200),0,Data4!AQ$200)","v":0},{"$f":"IF(ISERROR(Data4!AR$200),0,Data4!AR$200)","v":0},{"$f":"IF(ISERROR(Data4!AS$200),0,Data4!AS$200)","v":0},{"$f":"IF(ISERROR(Data4!AT$200),0,Data4!AT$200)","v":0},{"$f":"IF(ISERROR(Data4!AU$200),0,Data4!AU$200)","v":0},{"$f":"IF(ISERROR(Data4!AV$200),0,Data4!AV$200)","v":0},{"$f":"IF(ISERROR(Data4!AW$200),0,Data4!AW$200)","v":0},{"$f":"IF(ISERROR(Data4!AX$200),0,Data4!AX$200)","v":0},{"$f":"IF(ISERROR(Data4!AY$200),0,Data4!AY$200)","v":0},{"$f":"IF(ISERROR(Data4!AZ$200),0,Data4!AZ$200)","v":0},{"$f":"IF(ISERROR(Data4!BA$200),0,Data4!BA$200)","v":0},{"$f":"IF(ISERROR(Data4!BB$200),0,Data4!BB$200)","v":0},{"$f":"IF(ISERROR(Data4!BC$200),0,Data4!BC$200)","v":0},{"$f":"IF(ISERROR(Data4!BD$200),0,Data4!BD$200)","v":0},{"$f":"IF(ISERROR(Data4!BE$200),0,Data4!BE$200)","v":0},{"$f":"IF(ISERROR(Data4!BF$200),0,Data4!BF$200)","v":0},{"$f":"IF(ISERROR(Data4!BG$200),0,Data4!BG$200)","v":0},{"$f":"IF(ISERROR(Data4!BH$200),0,Data4!BH$200)","v":0},{"$f":"IF(ISERROR(Data4!BI$200),0,Data4!BI$200)","v":0},{"$f":"IF(ISERROR(Data4!BJ$200),0,Data4!BJ$200)","v":0},{"$f":"IF(ISERROR(Data4!BK$200),0,Data4!BK$200)","v":0},{"$f":"IF(ISERROR(Data4!BL$200),0,Data4!BL$200)","v":0},{"$f":"IF(ISERROR(Data4!BM$200),0,Data4!BM$200)","v":0},{"$f":"IF(ISERROR(Data4!BN$200),0,Data4!BN$200)","v":0},{"$f":"IF(ISERROR(Data4!BO$200),0,Data4!BO$200)","v":0},{"$f":"IF(ISERROR(Data4!BP$200),0,Data4!BP$200)","v":0},{"$f":"IF(ISERROR(Data4!BQ$200),0,Data4!BQ$200)","v":0},{"$f":"IF(ISERROR(Data4!BR$200),0,Data4!BR$200)","v":0},{"$f":"IF(ISERROR(Data4!BS$200),0,Data4!BS$200)","v":0},{"$f":"IF(ISERROR(Data4!BT$200),0,Data4!BT$200)","v":0},{"$f":"IF(ISERROR(Data4!BU$200),0,Data4!BU$200)","v":0},{"$f":"IF(ISERROR(Data4!BV$200),0,Data4!BV$200)","v":0},{"$f":"IF(ISERROR(Data4!BW$200),0,Data4!BW$200)","v":0},{"$f":"IF(ISERROR(Data4!BX$200),0,Data4!BX$200)","v":0},{"$f":"IF(ISERROR(Data4!BY$200),0,Data4!BY$200)","v":0},{"$f":"IF(ISERROR(Data4!BZ$200),0,Data4!BZ$200)","v":0},{"$f":"IF(ISERROR(Data4!CA$200),0,Data4!CA$200)","v":0},{"$f":"IF(ISERROR(Data4!CB$200),0,Data4!CB$200)","v":0},{"$f":"IF(ISERROR(Data4!CC$200),0,Data4!CC$200)","v":0},{"$f":"IF(ISERROR(Data4!CD$200),0,Data4!CD$200)","v":0},{"$f":"IF(ISERROR(Data4!CE$200),0,Data4!CE$200)","v":0},{"$f":"IF(ISERROR(Data4!CF$200),0,Data4!CF$200)","v":0},{"$f":"IF(ISERROR(Data4!CG$200),0,Data4!CG$200)","v":0},{"$f":"IF(ISERROR(Data4!CH$200),0,Data4!CH$200)","v":0},{"$f":"IF(ISERROR(Data4!CI$200),0,Data4!CI$200)","v":0},{"$f":"IF(ISERROR(Data4!CJ$200),0,Data4!CJ$200)","v":0},{"$f":"IF(ISERROR(Data4!CK$200),0,Data4!CK$200)","v":0},{"$f":"IF(ISERROR(Data4!CL$200),0,Data4!CL$200)","v":0},{"$f":"IF(ISERROR(Data4!CM$200),0,Data4!CM$200)","v":0},{"$f":"IF(ISERROR(Data4!CN$200),0,Data4!CN$200)","v":0},{"$f":"IF(ISERROR(Data4!CO$200),0,Data4!CO$200)","v":0},{"$f":"IF(ISERROR(Data4!CP$200),0,Data4!CP$200)","v":0},{"$f":"IF(ISERROR(Data4!CQ$200),0,Data4!CQ$200)","v":0},{"$f":"IF(ISERROR(Data4!CR$200),0,Data4!CR$200)","v":0},{"$f":"IF(ISERROR(Data4!CS$200),0,Data4!CS$200)","v":0},{"$f":"IF(ISERROR(Data4!CT$200),0,Data4!CT$200)","v":0},{"$f":"IF(ISERROR(Data4!CU$200),0,Data4!CU$200)","v":0},{"$f":"IF(ISERROR(Data4!CV$200),0,Data4!CV$200)","v":0},{"$f":"IF(ISERROR(Data4!CW$200),0,Data4!CW$200)","v":0},{"$f":"IF(ISERROR(Data4!CX$200),0,Data4!CX$200)","v":0},{"$f":"IF(ISERROR(Data4!CY$200),0,Data4!CY$200)","v":0},{"$f":"IF(ISERROR(Data4!CZ$200),0,Data4!CZ$200)","v":0},{"$f":"IF(ISERROR(Data4!DA$200),0,Data4!DA$200)","v":0},{"$f":"IF(ISERROR(Data4!DB$200),0,Data4!DB$200)","v":0},{"$f":"IF(ISERROR(Data4!DC$200),0,Data4!DC$200)","v":0},{"$f":"IF(ISERROR(Data4!DD$200),0,Data4!DD$200)","v":0},{"$f":"IF(ISERROR(Data4!DE$200),0,Data4!DE$200)","v":0},{"$f":"IF(ISERROR(Data4!DF$200),0,Data4!DF$200)","v":0},{"$f":"IF(ISERROR(Data4!DG$200),0,Data4!DG$200)","v":0},{"$f":"IF(ISERROR(Data4!DH$200),0,Data4!DH$200)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$201","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$201),0,Data4!M$201)","v":0},{"$f":"IF(ISERROR(Data4!N$201),0,Data4!N$201)","v":0},{"$f":"IF(ISERROR(Data4!O$201),0,Data4!O$201)","v":0},{"$f":"IF(ISERROR(Data4!P$201),0,Data4!P$201)","v":0},{"$f":"IF(ISERROR(Data4!Q$201),0,Data4!Q$201)","v":0},{"$f":"IF(ISERROR(Data4!R$201),0,Data4!R$201)","v":0},{"$f":"IF(ISERROR(Data4!S$201),0,Data4!S$201)","v":0},{"$f":"IF(ISERROR(Data4!T$201),0,Data4!T$201)","v":0},{"$f":"IF(ISERROR(Data4!U$201),0,Data4!U$201)","v":0},{"$f":"IF(ISERROR(Data4!V$201),0,Data4!V$201)","v":0},{"$f":"IF(ISERROR(Data4!W$201),0,Data4!W$201)","v":0},{"$f":"IF(ISERROR(Data4!X$201),0,Data4!X$201)","v":0},{"$f":"IF(ISERROR(Data4!Y$201),0,Data4!Y$201)","v":0},{"$f":"IF(ISERROR(Data4!Z$201),0,Data4!Z$201)","v":0},{"$f":"IF(ISERROR(Data4!AA$201),0,Data4!AA$201)","v":0},{"$f":"IF(ISERROR(Data4!AB$201),0,Data4!AB$201)","v":0},{"$f":"IF(ISERROR(Data4!AC$201),0,Data4!AC$201)","v":0},{"$f":"IF(ISERROR(Data4!AD$201),0,Data4!AD$201)","v":0},{"$f":"IF(ISERROR(Data4!AE$201),0,Data4!AE$201)","v":0},{"$f":"IF(ISERROR(Data4!AF$201),0,Data4!AF$201)","v":0},{"$f":"IF(ISERROR(Data4!AG$201),0,Data4!AG$201)","v":0},{"$f":"IF(ISERROR(Data4!AH$201),0,Data4!AH$201)","v":0},{"$f":"IF(ISERROR(Data4!AI$201),0,Data4!AI$201)","v":0},{"$f":"IF(ISERROR(Data4!AJ$201),0,Data4!AJ$201)","v":0},{"$f":"IF(ISERROR(Data4!AK$201),0,Data4!AK$201)","v":0},{"$f":"IF(ISERROR(Data4!AL$201),0,Data4!AL$201)","v":0},{"$f":"IF(ISERROR(Data4!AM$201),0,Data4!AM$201)","v":0},{"$f":"IF(ISERROR(Data4!AN$201),0,Data4!AN$201)","v":0},{"$f":"IF(ISERROR(Data4!AO$201),0,Data4!AO$201)","v":0},{"$f":"IF(ISERROR(Data4!AP$201),0,Data4!AP$201)","v":0},{"$f":"IF(ISERROR(Data4!AQ$201),0,Data4!AQ$201)","v":0},{"$f":"IF(ISERROR(Data4!AR$201),0,Data4!AR$201)","v":0},{"$f":"IF(ISERROR(Data4!AS$201),0,Data4!AS$201)","v":0},{"$f":"IF(ISERROR(Data4!AT$201),0,Data4!AT$201)","v":0},{"$f":"IF(ISERROR(Data4!AU$201),0,Data4!AU$201)","v":0},{"$f":"IF(ISERROR(Data4!AV$201),0,Data4!AV$201)","v":0},{"$f":"IF(ISERROR(Data4!AW$201),0,Data4!AW$201)","v":0},{"$f":"IF(ISERROR(Data4!AX$201),0,Data4!AX$201)","v":0},{"$f":"IF(ISERROR(Data4!AY$201),0,Data4!AY$201)","v":0},{"$f":"IF(ISERROR(Data4!AZ$201),0,Data4!AZ$201)","v":0},{"$f":"IF(ISERROR(Data4!BA$201),0,Data4!BA$201)","v":0},{"$f":"IF(ISERROR(Data4!BB$201),0,Data4!BB$201)","v":0},{"$f":"IF(ISERROR(Data4!BC$201),0,Data4!BC$201)","v":0},{"$f":"IF(ISERROR(Data4!BD$201),0,Data4!BD$201)","v":0},{"$f":"IF(ISERROR(Data4!BE$201),0,Data4!BE$201)","v":0},{"$f":"IF(ISERROR(Data4!BF$201),0,Data4!BF$201)","v":0},{"$f":"IF(ISERROR(Data4!BG$201),0,Data4!BG$201)","v":0},{"$f":"IF(ISERROR(Data4!BH$201),0,Data4!BH$201)","v":0},{"$f":"IF(ISERROR(Data4!BI$201),0,Data4!BI$201)","v":0},{"$f":"IF(ISERROR(Data4!BJ$201),0,Data4!BJ$201)","v":0},{"$f":"IF(ISERROR(Data4!BK$201),0,Data4!BK$201)","v":0},{"$f":"IF(ISERROR(Data4!BL$201),0,Data4!BL$201)","v":0},{"$f":"IF(ISERROR(Data4!BM$201),0,Data4!BM$201)","v":0},{"$f":"IF(ISERROR(Data4!BN$201),0,Data4!BN$201)","v":0},{"$f":"IF(ISERROR(Data4!BO$201),0,Data4!BO$201)","v":0},{"$f":"IF(ISERROR(Data4!BP$201),0,Data4!BP$201)","v":0},{"$f":"IF(ISERROR(Data4!BQ$201),0,Data4!BQ$201)","v":0},{"$f":"IF(ISERROR(Data4!BR$201),0,Data4!BR$201)","v":0},{"$f":"IF(ISERROR(Data4!BS$201),0,Data4!BS$201)","v":0},{"$f":"IF(ISERROR(Data4!BT$201),0,Data4!BT$201)","v":0},{"$f":"IF(ISERROR(Data4!BU$201),0,Data4!BU$201)","v":0},{"$f":"IF(ISERROR(Data4!BV$201),0,Data4!BV$201)","v":0},{"$f":"IF(ISERROR(Data4!BW$201),0,Data4!BW$201)","v":0},{"$f":"IF(ISERROR(Data4!BX$201),0,Data4!BX$201)","v":0},{"$f":"IF(ISERROR(Data4!BY$201),0,Data4!BY$201)","v":0},{"$f":"IF(ISERROR(Data4!BZ$201),0,Data4!BZ$201)","v":0},{"$f":"IF(ISERROR(Data4!CA$201),0,Data4!CA$201)","v":0},{"$f":"IF(ISERROR(Data4!CB$201),0,Data4!CB$201)","v":0},{"$f":"IF(ISERROR(Data4!CC$201),0,Data4!CC$201)","v":0},{"$f":"IF(ISERROR(Data4!CD$201),0,Data4!CD$201)","v":0},{"$f":"IF(ISERROR(Data4!CE$201),0,Data4!CE$201)","v":0},{"$f":"IF(ISERROR(Data4!CF$201),0,Data4!CF$201)","v":0},{"$f":"IF(ISERROR(Data4!CG$201),0,Data4!CG$201)","v":0},{"$f":"IF(ISERROR(Data4!CH$201),0,Data4!CH$201)","v":0},{"$f":"IF(ISERROR(Data4!CI$201),0,Data4!CI$201)","v":0},{"$f":"IF(ISERROR(Data4!CJ$201),0,Data4!CJ$201)","v":0},{"$f":"IF(ISERROR(Data4!CK$201),0,Data4!CK$201)","v":0},{"$f":"IF(ISERROR(Data4!CL$201),0,Data4!CL$201)","v":0},{"$f":"IF(ISERROR(Data4!CM$201),0,Data4!CM$201)","v":0},{"$f":"IF(ISERROR(Data4!CN$201),0,Data4!CN$201)","v":0},{"$f":"IF(ISERROR(Data4!CO$201),0,Data4!CO$201)","v":0},{"$f":"IF(ISERROR(Data4!CP$201),0,Data4!CP$201)","v":0},{"$f":"IF(ISERROR(Data4!CQ$201),0,Data4!CQ$201)","v":0},{"$f":"IF(ISERROR(Data4!CR$201),0,Data4!CR$201)","v":0},{"$f":"IF(ISERROR(Data4!CS$201),0,Data4!CS$201)","v":0},{"$f":"IF(ISERROR(Data4!CT$201),0,Data4!CT$201)","v":0},{"$f":"IF(ISERROR(Data4!CU$201),0,Data4!CU$201)","v":0},{"$f":"IF(ISERROR(Data4!CV$201),0,Data4!CV$201)","v":0},{"$f":"IF(ISERROR(Data4!CW$201),0,Data4!CW$201)","v":0},{"$f":"IF(ISERROR(Data4!CX$201),0,Data4!CX$201)","v":0},{"$f":"IF(ISERROR(Data4!CY$201),0,Data4!CY$201)","v":0},{"$f":"IF(ISERROR(Data4!CZ$201),0,Data4!CZ$201)","v":0},{"$f":"IF(ISERROR(Data4!DA$201),0,Data4!DA$201)","v":0},{"$f":"IF(ISERROR(Data4!DB$201),0,Data4!DB$201)","v":0},{"$f":"IF(ISERROR(Data4!DC$201),0,Data4!DC$201)","v":0},{"$f":"IF(ISERROR(Data4!DD$201),0,Data4!DD$201)","v":0},{"$f":"IF(ISERROR(Data4!DE$201),0,Data4!DE$201)","v":0},{"$f":"IF(ISERROR(Data4!DF$201),0,Data4!DF$201)","v":0},{"$f":"IF(ISERROR(Data4!DG$201),0,Data4!DG$201)","v":0},{"$f":"IF(ISERROR(Data4!DH$201),0,Data4!DH$201)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$202","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$202),0,Data4!M$202)","v":0},{"$f":"IF(ISERROR(Data4!N$202),0,Data4!N$202)","v":0},{"$f":"IF(ISERROR(Data4!O$202),0,Data4!O$202)","v":0},{"$f":"IF(ISERROR(Data4!P$202),0,Data4!P$202)","v":0},{"$f":"IF(ISERROR(Data4!Q$202),0,Data4!Q$202)","v":0},{"$f":"IF(ISERROR(Data4!R$202),0,Data4!R$202)","v":0},{"$f":"IF(ISERROR(Data4!S$202),0,Data4!S$202)","v":0},{"$f":"IF(ISERROR(Data4!T$202),0,Data4!T$202)","v":0},{"$f":"IF(ISERROR(Data4!U$202),0,Data4!U$202)","v":0},{"$f":"IF(ISERROR(Data4!V$202),0,Data4!V$202)","v":0},{"$f":"IF(ISERROR(Data4!W$202),0,Data4!W$202)","v":0},{"$f":"IF(ISERROR(Data4!X$202),0,Data4!X$202)","v":0},{"$f":"IF(ISERROR(Data4!Y$202),0,Data4!Y$202)","v":0},{"$f":"IF(ISERROR(Data4!Z$202),0,Data4!Z$202)","v":0},{"$f":"IF(ISERROR(Data4!AA$202),0,Data4!AA$202)","v":0},{"$f":"IF(ISERROR(Data4!AB$202),0,Data4!AB$202)","v":0},{"$f":"IF(ISERROR(Data4!AC$202),0,Data4!AC$202)","v":0},{"$f":"IF(ISERROR(Data4!AD$202),0,Data4!AD$202)","v":0},{"$f":"IF(ISERROR(Data4!AE$202),0,Data4!AE$202)","v":0},{"$f":"IF(ISERROR(Data4!AF$202),0,Data4!AF$202)","v":0},{"$f":"IF(ISERROR(Data4!AG$202),0,Data4!AG$202)","v":0},{"$f":"IF(ISERROR(Data4!AH$202),0,Data4!AH$202)","v":0},{"$f":"IF(ISERROR(Data4!AI$202),0,Data4!AI$202)","v":0},{"$f":"IF(ISERROR(Data4!AJ$202),0,Data4!AJ$202)","v":0},{"$f":"IF(ISERROR(Data4!AK$202),0,Data4!AK$202)","v":0},{"$f":"IF(ISERROR(Data4!AL$202),0,Data4!AL$202)","v":0},{"$f":"IF(ISERROR(Data4!AM$202),0,Data4!AM$202)","v":0},{"$f":"IF(ISERROR(Data4!AN$202),0,Data4!AN$202)","v":0},{"$f":"IF(ISERROR(Data4!AO$202),0,Data4!AO$202)","v":0},{"$f":"IF(ISERROR(Data4!AP$202),0,Data4!AP$202)","v":0},{"$f":"IF(ISERROR(Data4!AQ$202),0,Data4!AQ$202)","v":0},{"$f":"IF(ISERROR(Data4!AR$202),0,Data4!AR$202)","v":0},{"$f":"IF(ISERROR(Data4!AS$202),0,Data4!AS$202)","v":0},{"$f":"IF(ISERROR(Data4!AT$202),0,Data4!AT$202)","v":0},{"$f":"IF(ISERROR(Data4!AU$202),0,Data4!AU$202)","v":0},{"$f":"IF(ISERROR(Data4!AV$202),0,Data4!AV$202)","v":0},{"$f":"IF(ISERROR(Data4!AW$202),0,Data4!AW$202)","v":0},{"$f":"IF(ISERROR(Data4!AX$202),0,Data4!AX$202)","v":0},{"$f":"IF(ISERROR(Data4!AY$202),0,Data4!AY$202)","v":0},{"$f":"IF(ISERROR(Data4!AZ$202),0,Data4!AZ$202)","v":0},{"$f":"IF(ISERROR(Data4!BA$202),0,Data4!BA$202)","v":0},{"$f":"IF(ISERROR(Data4!BB$202),0,Data4!BB$202)","v":0},{"$f":"IF(ISERROR(Data4!BC$202),0,Data4!BC$202)","v":0},{"$f":"IF(ISERROR(Data4!BD$202),0,Data4!BD$202)","v":0},{"$f":"IF(ISERROR(Data4!BE$202),0,Data4!BE$202)","v":0},{"$f":"IF(ISERROR(Data4!BF$202),0,Data4!BF$202)","v":0},{"$f":"IF(ISERROR(Data4!BG$202),0,Data4!BG$202)","v":0},{"$f":"IF(ISERROR(Data4!BH$202),0,Data4!BH$202)","v":0},{"$f":"IF(ISERROR(Data4!BI$202),0,Data4!BI$202)","v":0},{"$f":"IF(ISERROR(Data4!BJ$202),0,Data4!BJ$202)","v":0},{"$f":"IF(ISERROR(Data4!BK$202),0,Data4!BK$202)","v":0},{"$f":"IF(ISERROR(Data4!BL$202),0,Data4!BL$202)","v":0},{"$f":"IF(ISERROR(Data4!BM$202),0,Data4!BM$202)","v":0},{"$f":"IF(ISERROR(Data4!BN$202),0,Data4!BN$202)","v":0},{"$f":"IF(ISERROR(Data4!BO$202),0,Data4!BO$202)","v":0},{"$f":"IF(ISERROR(Data4!BP$202),0,Data4!BP$202)","v":0},{"$f":"IF(ISERROR(Data4!BQ$202),0,Data4!BQ$202)","v":0},{"$f":"IF(ISERROR(Data4!BR$202),0,Data4!BR$202)","v":0},{"$f":"IF(ISERROR(Data4!BS$202),0,Data4!BS$202)","v":0},{"$f":"IF(ISERROR(Data4!BT$202),0,Data4!BT$202)","v":0},{"$f":"IF(ISERROR(Data4!BU$202),0,Data4!BU$202)","v":0},{"$f":"IF(ISERROR(Data4!BV$202),0,Data4!BV$202)","v":0},{"$f":"IF(ISERROR(Data4!BW$202),0,Data4!BW$202)","v":0},{"$f":"IF(ISERROR(Data4!BX$202),0,Data4!BX$202)","v":0},{"$f":"IF(ISERROR(Data4!BY$202),0,Data4!BY$202)","v":0},{"$f":"IF(ISERROR(Data4!BZ$202),0,Data4!BZ$202)","v":0},{"$f":"IF(ISERROR(Data4!CA$202),0,Data4!CA$202)","v":0},{"$f":"IF(ISERROR(Data4!CB$202),0,Data4!CB$202)","v":0},{"$f":"IF(ISERROR(Data4!CC$202),0,Data4!CC$202)","v":0},{"$f":"IF(ISERROR(Data4!CD$202),0,Data4!CD$202)","v":0},{"$f":"IF(ISERROR(Data4!CE$202),0,Data4!CE$202)","v":0},{"$f":"IF(ISERROR(Data4!CF$202),0,Data4!CF$202)","v":0},{"$f":"IF(ISERROR(Data4!CG$202),0,Data4!CG$202)","v":0},{"$f":"IF(ISERROR(Data4!CH$202),0,Data4!CH$202)","v":0},{"$f":"IF(ISERROR(Data4!CI$202),0,Data4!CI$202)","v":0},{"$f":"IF(ISERROR(Data4!CJ$202),0,Data4!CJ$202)","v":0},{"$f":"IF(ISERROR(Data4!CK$202),0,Data4!CK$202)","v":0},{"$f":"IF(ISERROR(Data4!CL$202),0,Data4!CL$202)","v":0},{"$f":"IF(ISERROR(Data4!CM$202),0,Data4!CM$202)","v":0},{"$f":"IF(ISERROR(Data4!CN$202),0,Data4!CN$202)","v":0},{"$f":"IF(ISERROR(Data4!CO$202),0,Data4!CO$202)","v":0},{"$f":"IF(ISERROR(Data4!CP$202),0,Data4!CP$202)","v":0},{"$f":"IF(ISERROR(Data4!CQ$202),0,Data4!CQ$202)","v":0},{"$f":"IF(ISERROR(Data4!CR$202),0,Data4!CR$202)","v":0},{"$f":"IF(ISERROR(Data4!CS$202),0,Data4!CS$202)","v":0},{"$f":"IF(ISERROR(Data4!CT$202),0,Data4!CT$202)","v":0},{"$f":"IF(ISERROR(Data4!CU$202),0,Data4!CU$202)","v":0},{"$f":"IF(ISERROR(Data4!CV$202),0,Data4!CV$202)","v":0},{"$f":"IF(ISERROR(Data4!CW$202),0,Data4!CW$202)","v":0},{"$f":"IF(ISERROR(Data4!CX$202),0,Data4!CX$202)","v":0},{"$f":"IF(ISERROR(Data4!CY$202),0,Data4!CY$202)","v":0},{"$f":"IF(ISERROR(Data4!CZ$202),0,Data4!CZ$202)","v":0},{"$f":"IF(ISERROR(Data4!DA$202),0,Data4!DA$202)","v":0},{"$f":"IF(ISERROR(Data4!DB$202),0,Data4!DB$202)","v":0},{"$f":"IF(ISERROR(Data4!DC$202),0,Data4!DC$202)","v":0},{"$f":"IF(ISERROR(Data4!DD$202),0,Data4!DD$202)","v":0},{"$f":"IF(ISERROR(Data4!DE$202),0,Data4!DE$202)","v":0},{"$f":"IF(ISERROR(Data4!DF$202),0,Data4!DF$202)","v":0},{"$f":"IF(ISERROR(Data4!DG$202),0,Data4!DG$202)","v":0},{"$f":"IF(ISERROR(Data4!DH$202),0,Data4!DH$202)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$203","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$203),0,Data4!M$203)","v":0},{"$f":"IF(ISERROR(Data4!N$203),0,Data4!N$203)","v":0},{"$f":"IF(ISERROR(Data4!O$203),0,Data4!O$203)","v":0},{"$f":"IF(ISERROR(Data4!P$203),0,Data4!P$203)","v":0},{"$f":"IF(ISERROR(Data4!Q$203),0,Data4!Q$203)","v":0},{"$f":"IF(ISERROR(Data4!R$203),0,Data4!R$203)","v":0},{"$f":"IF(ISERROR(Data4!S$203),0,Data4!S$203)","v":0},{"$f":"IF(ISERROR(Data4!T$203),0,Data4!T$203)","v":0},{"$f":"IF(ISERROR(Data4!U$203),0,Data4!U$203)","v":0},{"$f":"IF(ISERROR(Data4!V$203),0,Data4!V$203)","v":0},{"$f":"IF(ISERROR(Data4!W$203),0,Data4!W$203)","v":0},{"$f":"IF(ISERROR(Data4!X$203),0,Data4!X$203)","v":0},{"$f":"IF(ISERROR(Data4!Y$203),0,Data4!Y$203)","v":0},{"$f":"IF(ISERROR(Data4!Z$203),0,Data4!Z$203)","v":0},{"$f":"IF(ISERROR(Data4!AA$203),0,Data4!AA$203)","v":0},{"$f":"IF(ISERROR(Data4!AB$203),0,Data4!AB$203)","v":0},{"$f":"IF(ISERROR(Data4!AC$203),0,Data4!AC$203)","v":0},{"$f":"IF(ISERROR(Data4!AD$203),0,Data4!AD$203)","v":0},{"$f":"IF(ISERROR(Data4!AE$203),0,Data4!AE$203)","v":0},{"$f":"IF(ISERROR(Data4!AF$203),0,Data4!AF$203)","v":0},{"$f":"IF(ISERROR(Data4!AG$203),0,Data4!AG$203)","v":0},{"$f":"IF(ISERROR(Data4!AH$203),0,Data4!AH$203)","v":0},{"$f":"IF(ISERROR(Data4!AI$203),0,Data4!AI$203)","v":0},{"$f":"IF(ISERROR(Data4!AJ$203),0,Data4!AJ$203)","v":0},{"$f":"IF(ISERROR(Data4!AK$203),0,Data4!AK$203)","v":0},{"$f":"IF(ISERROR(Data4!AL$203),0,Data4!AL$203)","v":0},{"$f":"IF(ISERROR(Data4!AM$203),0,Data4!AM$203)","v":0},{"$f":"IF(ISERROR(Data4!AN$203),0,Data4!AN$203)","v":0},{"$f":"IF(ISERROR(Data4!AO$203),0,Data4!AO$203)","v":0},{"$f":"IF(ISERROR(Data4!AP$203),0,Data4!AP$203)","v":0},{"$f":"IF(ISERROR(Data4!AQ$203),0,Data4!AQ$203)","v":0},{"$f":"IF(ISERROR(Data4!AR$203),0,Data4!AR$203)","v":0},{"$f":"IF(ISERROR(Data4!AS$203),0,Data4!AS$203)","v":0},{"$f":"IF(ISERROR(Data4!AT$203),0,Data4!AT$203)","v":0},{"$f":"IF(ISERROR(Data4!AU$203),0,Data4!AU$203)","v":0},{"$f":"IF(ISERROR(Data4!AV$203),0,Data4!AV$203)","v":0},{"$f":"IF(ISERROR(Data4!AW$203),0,Data4!AW$203)","v":0},{"$f":"IF(ISERROR(Data4!AX$203),0,Data4!AX$203)","v":0},{"$f":"IF(ISERROR(Data4!AY$203),0,Data4!AY$203)","v":0},{"$f":"IF(ISERROR(Data4!AZ$203),0,Data4!AZ$203)","v":0},{"$f":"IF(ISERROR(Data4!BA$203),0,Data4!BA$203)","v":0},{"$f":"IF(ISERROR(Data4!BB$203),0,Data4!BB$203)","v":0},{"$f":"IF(ISERROR(Data4!BC$203),0,Data4!BC$203)","v":0},{"$f":"IF(ISERROR(Data4!BD$203),0,Data4!BD$203)","v":0},{"$f":"IF(ISERROR(Data4!BE$203),0,Data4!BE$203)","v":0},{"$f":"IF(ISERROR(Data4!BF$203),0,Data4!BF$203)","v":0},{"$f":"IF(ISERROR(Data4!BG$203),0,Data4!BG$203)","v":0},{"$f":"IF(ISERROR(Data4!BH$203),0,Data4!BH$203)","v":0},{"$f":"IF(ISERROR(Data4!BI$203),0,Data4!BI$203)","v":0},{"$f":"IF(ISERROR(Data4!BJ$203),0,Data4!BJ$203)","v":0},{"$f":"IF(ISERROR(Data4!BK$203),0,Data4!BK$203)","v":0},{"$f":"IF(ISERROR(Data4!BL$203),0,Data4!BL$203)","v":0},{"$f":"IF(ISERROR(Data4!BM$203),0,Data4!BM$203)","v":0},{"$f":"IF(ISERROR(Data4!BN$203),0,Data4!BN$203)","v":0},{"$f":"IF(ISERROR(Data4!BO$203),0,Data4!BO$203)","v":0},{"$f":"IF(ISERROR(Data4!BP$203),0,Data4!BP$203)","v":0},{"$f":"IF(ISERROR(Data4!BQ$203),0,Data4!BQ$203)","v":0},{"$f":"IF(ISERROR(Data4!BR$203),0,Data4!BR$203)","v":0},{"$f":"IF(ISERROR(Data4!BS$203),0,Data4!BS$203)","v":0},{"$f":"IF(ISERROR(Data4!BT$203),0,Data4!BT$203)","v":0},{"$f":"IF(ISERROR(Data4!BU$203),0,Data4!BU$203)","v":0},{"$f":"IF(ISERROR(Data4!BV$203),0,Data4!BV$203)","v":0},{"$f":"IF(ISERROR(Data4!BW$203),0,Data4!BW$203)","v":0},{"$f":"IF(ISERROR(Data4!BX$203),0,Data4!BX$203)","v":0},{"$f":"IF(ISERROR(Data4!BY$203),0,Data4!BY$203)","v":0},{"$f":"IF(ISERROR(Data4!BZ$203),0,Data4!BZ$203)","v":0},{"$f":"IF(ISERROR(Data4!CA$203),0,Data4!CA$203)","v":0},{"$f":"IF(ISERROR(Data4!CB$203),0,Data4!CB$203)","v":0},{"$f":"IF(ISERROR(Data4!CC$203),0,Data4!CC$203)","v":0},{"$f":"IF(ISERROR(Data4!CD$203),0,Data4!CD$203)","v":0},{"$f":"IF(ISERROR(Data4!CE$203),0,Data4!CE$203)","v":0},{"$f":"IF(ISERROR(Data4!CF$203),0,Data4!CF$203)","v":0},{"$f":"IF(ISERROR(Data4!CG$203),0,Data4!CG$203)","v":0},{"$f":"IF(ISERROR(Data4!CH$203),0,Data4!CH$203)","v":0},{"$f":"IF(ISERROR(Data4!CI$203),0,Data4!CI$203)","v":0},{"$f":"IF(ISERROR(Data4!CJ$203),0,Data4!CJ$203)","v":0},{"$f":"IF(ISERROR(Data4!CK$203),0,Data4!CK$203)","v":0},{"$f":"IF(ISERROR(Data4!CL$203),0,Data4!CL$203)","v":0},{"$f":"IF(ISERROR(Data4!CM$203),0,Data4!CM$203)","v":0},{"$f":"IF(ISERROR(Data4!CN$203),0,Data4!CN$203)","v":0},{"$f":"IF(ISERROR(Data4!CO$203),0,Data4!CO$203)","v":0},{"$f":"IF(ISERROR(Data4!CP$203),0,Data4!CP$203)","v":0},{"$f":"IF(ISERROR(Data4!CQ$203),0,Data4!CQ$203)","v":0},{"$f":"IF(ISERROR(Data4!CR$203),0,Data4!CR$203)","v":0},{"$f":"IF(ISERROR(Data4!CS$203),0,Data4!CS$203)","v":0},{"$f":"IF(ISERROR(Data4!CT$203),0,Data4!CT$203)","v":0},{"$f":"IF(ISERROR(Data4!CU$203),0,Data4!CU$203)","v":0},{"$f":"IF(ISERROR(Data4!CV$203),0,Data4!CV$203)","v":0},{"$f":"IF(ISERROR(Data4!CW$203),0,Data4!CW$203)","v":0},{"$f":"IF(ISERROR(Data4!CX$203),0,Data4!CX$203)","v":0},{"$f":"IF(ISERROR(Data4!CY$203),0,Data4!CY$203)","v":0},{"$f":"IF(ISERROR(Data4!CZ$203),0,Data4!CZ$203)","v":0},{"$f":"IF(ISERROR(Data4!DA$203),0,Data4!DA$203)","v":0},{"$f":"IF(ISERROR(Data4!DB$203),0,Data4!DB$203)","v":0},{"$f":"IF(ISERROR(Data4!DC$203),0,Data4!DC$203)","v":0},{"$f":"IF(ISERROR(Data4!DD$203),0,Data4!DD$203)","v":0},{"$f":"IF(ISERROR(Data4!DE$203),0,Data4!DE$203)","v":0},{"$f":"IF(ISERROR(Data4!DF$203),0,Data4!DF$203)","v":0},{"$f":"IF(ISERROR(Data4!DG$203),0,Data4!DG$203)","v":0},{"$f":"IF(ISERROR(Data4!DH$203),0,Data4!DH$203)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$204","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$204),0,Data4!M$204)","v":0},{"$f":"IF(ISERROR(Data4!N$204),0,Data4!N$204)","v":0},{"$f":"IF(ISERROR(Data4!O$204),0,Data4!O$204)","v":0},{"$f":"IF(ISERROR(Data4!P$204),0,Data4!P$204)","v":0},{"$f":"IF(ISERROR(Data4!Q$204),0,Data4!Q$204)","v":0},{"$f":"IF(ISERROR(Data4!R$204),0,Data4!R$204)","v":0},{"$f":"IF(ISERROR(Data4!S$204),0,Data4!S$204)","v":0},{"$f":"IF(ISERROR(Data4!T$204),0,Data4!T$204)","v":0},{"$f":"IF(ISERROR(Data4!U$204),0,Data4!U$204)","v":0},{"$f":"IF(ISERROR(Data4!V$204),0,Data4!V$204)","v":0},{"$f":"IF(ISERROR(Data4!W$204),0,Data4!W$204)","v":0},{"$f":"IF(ISERROR(Data4!X$204),0,Data4!X$204)","v":0},{"$f":"IF(ISERROR(Data4!Y$204),0,Data4!Y$204)","v":0},{"$f":"IF(ISERROR(Data4!Z$204),0,Data4!Z$204)","v":0},{"$f":"IF(ISERROR(Data4!AA$204),0,Data4!AA$204)","v":0},{"$f":"IF(ISERROR(Data4!AB$204),0,Data4!AB$204)","v":0},{"$f":"IF(ISERROR(Data4!AC$204),0,Data4!AC$204)","v":0},{"$f":"IF(ISERROR(Data4!AD$204),0,Data4!AD$204)","v":0},{"$f":"IF(ISERROR(Data4!AE$204),0,Data4!AE$204)","v":0},{"$f":"IF(ISERROR(Data4!AF$204),0,Data4!AF$204)","v":0},{"$f":"IF(ISERROR(Data4!AG$204),0,Data4!AG$204)","v":0},{"$f":"IF(ISERROR(Data4!AH$204),0,Data4!AH$204)","v":0},{"$f":"IF(ISERROR(Data4!AI$204),0,Data4!AI$204)","v":0},{"$f":"IF(ISERROR(Data4!AJ$204),0,Data4!AJ$204)","v":0},{"$f":"IF(ISERROR(Data4!AK$204),0,Data4!AK$204)","v":0},{"$f":"IF(ISERROR(Data4!AL$204),0,Data4!AL$204)","v":0},{"$f":"IF(ISERROR(Data4!AM$204),0,Data4!AM$204)","v":0},{"$f":"IF(ISERROR(Data4!AN$204),0,Data4!AN$204)","v":0},{"$f":"IF(ISERROR(Data4!AO$204),0,Data4!AO$204)","v":0},{"$f":"IF(ISERROR(Data4!AP$204),0,Data4!AP$204)","v":0},{"$f":"IF(ISERROR(Data4!AQ$204),0,Data4!AQ$204)","v":0},{"$f":"IF(ISERROR(Data4!AR$204),0,Data4!AR$204)","v":0},{"$f":"IF(ISERROR(Data4!AS$204),0,Data4!AS$204)","v":0},{"$f":"IF(ISERROR(Data4!AT$204),0,Data4!AT$204)","v":0},{"$f":"IF(ISERROR(Data4!AU$204),0,Data4!AU$204)","v":0},{"$f":"IF(ISERROR(Data4!AV$204),0,Data4!AV$204)","v":0},{"$f":"IF(ISERROR(Data4!AW$204),0,Data4!AW$204)","v":0},{"$f":"IF(ISERROR(Data4!AX$204),0,Data4!AX$204)","v":0},{"$f":"IF(ISERROR(Data4!AY$204),0,Data4!AY$204)","v":0},{"$f":"IF(ISERROR(Data4!AZ$204),0,Data4!AZ$204)","v":0},{"$f":"IF(ISERROR(Data4!BA$204),0,Data4!BA$204)","v":0},{"$f":"IF(ISERROR(Data4!BB$204),0,Data4!BB$204)","v":0},{"$f":"IF(ISERROR(Data4!BC$204),0,Data4!BC$204)","v":0},{"$f":"IF(ISERROR(Data4!BD$204),0,Data4!BD$204)","v":0},{"$f":"IF(ISERROR(Data4!BE$204),0,Data4!BE$204)","v":0},{"$f":"IF(ISERROR(Data4!BF$204),0,Data4!BF$204)","v":0},{"$f":"IF(ISERROR(Data4!BG$204),0,Data4!BG$204)","v":0},{"$f":"IF(ISERROR(Data4!BH$204),0,Data4!BH$204)","v":0},{"$f":"IF(ISERROR(Data4!BI$204),0,Data4!BI$204)","v":0},{"$f":"IF(ISERROR(Data4!BJ$204),0,Data4!BJ$204)","v":0},{"$f":"IF(ISERROR(Data4!BK$204),0,Data4!BK$204)","v":0},{"$f":"IF(ISERROR(Data4!BL$204),0,Data4!BL$204)","v":0},{"$f":"IF(ISERROR(Data4!BM$204),0,Data4!BM$204)","v":0},{"$f":"IF(ISERROR(Data4!BN$204),0,Data4!BN$204)","v":0},{"$f":"IF(ISERROR(Data4!BO$204),0,Data4!BO$204)","v":0},{"$f":"IF(ISERROR(Data4!BP$204),0,Data4!BP$204)","v":0},{"$f":"IF(ISERROR(Data4!BQ$204),0,Data4!BQ$204)","v":0},{"$f":"IF(ISERROR(Data4!BR$204),0,Data4!BR$204)","v":0},{"$f":"IF(ISERROR(Data4!BS$204),0,Data4!BS$204)","v":0},{"$f":"IF(ISERROR(Data4!BT$204),0,Data4!BT$204)","v":0},{"$f":"IF(ISERROR(Data4!BU$204),0,Data4!BU$204)","v":0},{"$f":"IF(ISERROR(Data4!BV$204),0,Data4!BV$204)","v":0},{"$f":"IF(ISERROR(Data4!BW$204),0,Data4!BW$204)","v":0},{"$f":"IF(ISERROR(Data4!BX$204),0,Data4!BX$204)","v":0},{"$f":"IF(ISERROR(Data4!BY$204),0,Data4!BY$204)","v":0},{"$f":"IF(ISERROR(Data4!BZ$204),0,Data4!BZ$204)","v":0},{"$f":"IF(ISERROR(Data4!CA$204),0,Data4!CA$204)","v":0},{"$f":"IF(ISERROR(Data4!CB$204),0,Data4!CB$204)","v":0},{"$f":"IF(ISERROR(Data4!CC$204),0,Data4!CC$204)","v":0},{"$f":"IF(ISERROR(Data4!CD$204),0,Data4!CD$204)","v":0},{"$f":"IF(ISERROR(Data4!CE$204),0,Data4!CE$204)","v":0},{"$f":"IF(ISERROR(Data4!CF$204),0,Data4!CF$204)","v":0},{"$f":"IF(ISERROR(Data4!CG$204),0,Data4!CG$204)","v":0},{"$f":"IF(ISERROR(Data4!CH$204),0,Data4!CH$204)","v":0},{"$f":"IF(ISERROR(Data4!CI$204),0,Data4!CI$204)","v":0},{"$f":"IF(ISERROR(Data4!CJ$204),0,Data4!CJ$204)","v":0},{"$f":"IF(ISERROR(Data4!CK$204),0,Data4!CK$204)","v":0},{"$f":"IF(ISERROR(Data4!CL$204),0,Data4!CL$204)","v":0},{"$f":"IF(ISERROR(Data4!CM$204),0,Data4!CM$204)","v":0},{"$f":"IF(ISERROR(Data4!CN$204),0,Data4!CN$204)","v":0},{"$f":"IF(ISERROR(Data4!CO$204),0,Data4!CO$204)","v":0},{"$f":"IF(ISERROR(Data4!CP$204),0,Data4!CP$204)","v":0},{"$f":"IF(ISERROR(Data4!CQ$204),0,Data4!CQ$204)","v":0},{"$f":"IF(ISERROR(Data4!CR$204),0,Data4!CR$204)","v":0},{"$f":"IF(ISERROR(Data4!CS$204),0,Data4!CS$204)","v":0},{"$f":"IF(ISERROR(Data4!CT$204),0,Data4!CT$204)","v":0},{"$f":"IF(ISERROR(Data4!CU$204),0,Data4!CU$204)","v":0},{"$f":"IF(ISERROR(Data4!CV$204),0,Data4!CV$204)","v":0},{"$f":"IF(ISERROR(Data4!CW$204),0,Data4!CW$204)","v":0},{"$f":"IF(ISERROR(Data4!CX$204),0,Data4!CX$204)","v":0},{"$f":"IF(ISERROR(Data4!CY$204),0,Data4!CY$204)","v":0},{"$f":"IF(ISERROR(Data4!CZ$204),0,Data4!CZ$204)","v":0},{"$f":"IF(ISERROR(Data4!DA$204),0,Data4!DA$204)","v":0},{"$f":"IF(ISERROR(Data4!DB$204),0,Data4!DB$204)","v":0},{"$f":"IF(ISERROR(Data4!DC$204),0,Data4!DC$204)","v":0},{"$f":"IF(ISERROR(Data4!DD$204),0,Data4!DD$204)","v":0},{"$f":"IF(ISERROR(Data4!DE$204),0,Data4!DE$204)","v":0},{"$f":"IF(ISERROR(Data4!DF$204),0,Data4!DF$204)","v":0},{"$f":"IF(ISERROR(Data4!DG$204),0,Data4!DG$204)","v":0},{"$f":"IF(ISERROR(Data4!DH$204),0,Data4!DH$204)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$206","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$206),0,Data4!M$206)","v":0},{"$f":"IF(ISERROR(Data4!N$206),0,Data4!N$206)","v":0},{"$f":"IF(ISERROR(Data4!O$206),0,Data4!O$206)","v":0},{"$f":"IF(ISERROR(Data4!P$206),0,Data4!P$206)","v":0},{"$f":"IF(ISERROR(Data4!Q$206),0,Data4!Q$206)","v":0},{"$f":"IF(ISERROR(Data4!R$206),0,Data4!R$206)","v":0},{"$f":"IF(ISERROR(Data4!S$206),0,Data4!S$206)","v":0},{"$f":"IF(ISERROR(Data4!T$206),0,Data4!T$206)","v":0},{"$f":"IF(ISERROR(Data4!U$206),0,Data4!U$206)","v":0},{"$f":"IF(ISERROR(Data4!V$206),0,Data4!V$206)","v":0},{"$f":"IF(ISERROR(Data4!W$206),0,Data4!W$206)","v":0},{"$f":"IF(ISERROR(Data4!X$206),0,Data4!X$206)","v":0},{"$f":"IF(ISERROR(Data4!Y$206),0,Data4!Y$206)","v":0},{"$f":"IF(ISERROR(Data4!Z$206),0,Data4!Z$206)","v":0},{"$f":"IF(ISERROR(Data4!AA$206),0,Data4!AA$206)","v":0},{"$f":"IF(ISERROR(Data4!AB$206),0,Data4!AB$206)","v":0},{"$f":"IF(ISERROR(Data4!AC$206),0,Data4!AC$206)","v":0},{"$f":"IF(ISERROR(Data4!AD$206),0,Data4!AD$206)","v":0},{"$f":"IF(ISERROR(Data4!AE$206),0,Data4!AE$206)","v":0},{"$f":"IF(ISERROR(Data4!AF$206),0,Data4!AF$206)","v":0},{"$f":"IF(ISERROR(Data4!AG$206),0,Data4!AG$206)","v":0},{"$f":"IF(ISERROR(Data4!AH$206),0,Data4!AH$206)","v":0},{"$f":"IF(ISERROR(Data4!AI$206),0,Data4!AI$206)","v":0},{"$f":"IF(ISERROR(Data4!AJ$206),0,Data4!AJ$206)","v":0},{"$f":"IF(ISERROR(Data4!AK$206),0,Data4!AK$206)","v":0},{"$f":"IF(ISERROR(Data4!AL$206),0,Data4!AL$206)","v":0},{"$f":"IF(ISERROR(Data4!AM$206),0,Data4!AM$206)","v":0},{"$f":"IF(ISERROR(Data4!AN$206),0,Data4!AN$206)","v":0},{"$f":"IF(ISERROR(Data4!AO$206),0,Data4!AO$206)","v":0},{"$f":"IF(ISERROR(Data4!AP$206),0,Data4!AP$206)","v":0},{"$f":"IF(ISERROR(Data4!AQ$206),0,Data4!AQ$206)","v":0},{"$f":"IF(ISERROR(Data4!AR$206),0,Data4!AR$206)","v":0},{"$f":"IF(ISERROR(Data4!AS$206),0,Data4!AS$206)","v":0},{"$f":"IF(ISERROR(Data4!AT$206),0,Data4!AT$206)","v":0},{"$f":"IF(ISERROR(Data4!AU$206),0,Data4!AU$206)","v":0},{"$f":"IF(ISERROR(Data4!AV$206),0,Data4!AV$206)","v":0},{"$f":"IF(ISERROR(Data4!AW$206),0,Data4!AW$206)","v":0},{"$f":"IF(ISERROR(Data4!AX$206),0,Data4!AX$206)","v":0},{"$f":"IF(ISERROR(Data4!AY$206),0,Data4!AY$206)","v":0},{"$f":"IF(ISERROR(Data4!AZ$206),0,Data4!AZ$206)","v":0},{"$f":"IF(ISERROR(Data4!BA$206),0,Data4!BA$206)","v":0},{"$f":"IF(ISERROR(Data4!BB$206),0,Data4!BB$206)","v":0},{"$f":"IF(ISERROR(Data4!BC$206),0,Data4!BC$206)","v":0},{"$f":"IF(ISERROR(Data4!BD$206),0,Data4!BD$206)","v":0},{"$f":"IF(ISERROR(Data4!BE$206),0,Data4!BE$206)","v":0},{"$f":"IF(ISERROR(Data4!BF$206),0,Data4!BF$206)","v":0},{"$f":"IF(ISERROR(Data4!BG$206),0,Data4!BG$206)","v":0},{"$f":"IF(ISERROR(Data4!BH$206),0,Data4!BH$206)","v":0},{"$f":"IF(ISERROR(Data4!BI$206),0,Data4!BI$206)","v":0},{"$f":"IF(ISERROR(Data4!BJ$206),0,Data4!BJ$206)","v":0},{"$f":"IF(ISERROR(Data4!BK$206),0,Data4!BK$206)","v":0},{"$f":"IF(ISERROR(Data4!BL$206),0,Data4!BL$206)","v":0},{"$f":"IF(ISERROR(Data4!BM$206),0,Data4!BM$206)","v":0},{"$f":"IF(ISERROR(Data4!BN$206),0,Data4!BN$206)","v":0},{"$f":"IF(ISERROR(Data4!BO$206),0,Data4!BO$206)","v":0},{"$f":"IF(ISERROR(Data4!BP$206),0,Data4!BP$206)","v":0},{"$f":"IF(ISERROR(Data4!BQ$206),0,Data4!BQ$206)","v":0},{"$f":"IF(ISERROR(Data4!BR$206),0,Data4!BR$206)","v":0},{"$f":"IF(ISERROR(Data4!BS$206),0,Data4!BS$206)","v":0},{"$f":"IF(ISERROR(Data4!BT$206),0,Data4!BT$206)","v":0},{"$f":"IF(ISERROR(Data4!BU$206),0,Data4!BU$206)","v":0},{"$f":"IF(ISERROR(Data4!BV$206),0,Data4!BV$206)","v":0},{"$f":"IF(ISERROR(Data4!BW$206),0,Data4!BW$206)","v":0},{"$f":"IF(ISERROR(Data4!BX$206),0,Data4!BX$206)","v":0},{"$f":"IF(ISERROR(Data4!BY$206),0,Data4!BY$206)","v":0},{"$f":"IF(ISERROR(Data4!BZ$206),0,Data4!BZ$206)","v":0},{"$f":"IF(ISERROR(Data4!CA$206),0,Data4!CA$206)","v":0},{"$f":"IF(ISERROR(Data4!CB$206),0,Data4!CB$206)","v":0},{"$f":"IF(ISERROR(Data4!CC$206),0,Data4!CC$206)","v":0},{"$f":"IF(ISERROR(Data4!CD$206),0,Data4!CD$206)","v":0},{"$f":"IF(ISERROR(Data4!CE$206),0,Data4!CE$206)","v":0},{"$f":"IF(ISERROR(Data4!CF$206),0,Data4!CF$206)","v":0},{"$f":"IF(ISERROR(Data4!CG$206),0,Data4!CG$206)","v":0},{"$f":"IF(ISERROR(Data4!CH$206),0,Data4!CH$206)","v":0},{"$f":"IF(ISERROR(Data4!CI$206),0,Data4!CI$206)","v":0},{"$f":"IF(ISERROR(Data4!CJ$206),0,Data4!CJ$206)","v":0},{"$f":"IF(ISERROR(Data4!CK$206),0,Data4!CK$206)","v":0},{"$f":"IF(ISERROR(Data4!CL$206),0,Data4!CL$206)","v":0},{"$f":"IF(ISERROR(Data4!CM$206),0,Data4!CM$206)","v":0},{"$f":"IF(ISERROR(Data4!CN$206),0,Data4!CN$206)","v":0},{"$f":"IF(ISERROR(Data4!CO$206),0,Data4!CO$206)","v":0},{"$f":"IF(ISERROR(Data4!CP$206),0,Data4!CP$206)","v":0},{"$f":"IF(ISERROR(Data4!CQ$206),0,Data4!CQ$206)","v":0},{"$f":"IF(ISERROR(Data4!CR$206),0,Data4!CR$206)","v":0},{"$f":"IF(ISERROR(Data4!CS$206),0,Data4!CS$206)","v":0},{"$f":"IF(ISERROR(Data4!CT$206),0,Data4!CT$206)","v":0},{"$f":"IF(ISERROR(Data4!CU$206),0,Data4!CU$206)","v":0},{"$f":"IF(ISERROR(Data4!CV$206),0,Data4!CV$206)","v":0},{"$f":"IF(ISERROR(Data4!CW$206),0,Data4!CW$206)","v":0},{"$f":"IF(ISERROR(Data4!CX$206),0,Data4!CX$206)","v":0},{"$f":"IF(ISERROR(Data4!CY$206),0,Data4!CY$206)","v":0},{"$f":"IF(ISERROR(Data4!CZ$206),0,Data4!CZ$206)","v":0},{"$f":"IF(ISERROR(Data4!DA$206),0,Data4!DA$206)","v":0},{"$f":"IF(ISERROR(Data4!DB$206),0,Data4!DB$206)","v":0},{"$f":"IF(ISERROR(Data4!DC$206),0,Data4!DC$206)","v":0},{"$f":"IF(ISERROR(Data4!DD$206),0,Data4!DD$206)","v":0},{"$f":"IF(ISERROR(Data4!DE$206),0,Data4!DE$206)","v":0},{"$f":"IF(ISERROR(Data4!DF$206),0,Data4!DF$206)","v":0},{"$f":"IF(ISERROR(Data4!DG$206),0,Data4!DG$206)","v":0},{"$f":"IF(ISERROR(Data4!DH$206),0,Data4!DH$206)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$207","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$207),0,Data4!M$207)","v":0},{"$f":"IF(ISERROR(Data4!N$207),0,Data4!N$207)","v":0},{"$f":"IF(ISERROR(Data4!O$207),0,Data4!O$207)","v":0},{"$f":"IF(ISERROR(Data4!P$207),0,Data4!P$207)","v":0},{"$f":"IF(ISERROR(Data4!Q$207),0,Data4!Q$207)","v":0},{"$f":"IF(ISERROR(Data4!R$207),0,Data4!R$207)","v":0},{"$f":"IF(ISERROR(Data4!S$207),0,Data4!S$207)","v":0},{"$f":"IF(ISERROR(Data4!T$207),0,Data4!T$207)","v":0},{"$f":"IF(ISERROR(Data4!U$207),0,Data4!U$207)","v":0},{"$f":"IF(ISERROR(Data4!V$207),0,Data4!V$207)","v":0},{"$f":"IF(ISERROR(Data4!W$207),0,Data4!W$207)","v":0},{"$f":"IF(ISERROR(Data4!X$207),0,Data4!X$207)","v":0},{"$f":"IF(ISERROR(Data4!Y$207),0,Data4!Y$207)","v":0},{"$f":"IF(ISERROR(Data4!Z$207),0,Data4!Z$207)","v":0},{"$f":"IF(ISERROR(Data4!AA$207),0,Data4!AA$207)","v":0},{"$f":"IF(ISERROR(Data4!AB$207),0,Data4!AB$207)","v":0},{"$f":"IF(ISERROR(Data4!AC$207),0,Data4!AC$207)","v":0},{"$f":"IF(ISERROR(Data4!AD$207),0,Data4!AD$207)","v":0},{"$f":"IF(ISERROR(Data4!AE$207),0,Data4!AE$207)","v":0},{"$f":"IF(ISERROR(Data4!AF$207),0,Data4!AF$207)","v":0},{"$f":"IF(ISERROR(Data4!AG$207),0,Data4!AG$207)","v":0},{"$f":"IF(ISERROR(Data4!AH$207),0,Data4!AH$207)","v":0},{"$f":"IF(ISERROR(Data4!AI$207),0,Data4!AI$207)","v":0},{"$f":"IF(ISERROR(Data4!AJ$207),0,Data4!AJ$207)","v":0},{"$f":"IF(ISERROR(Data4!AK$207),0,Data4!AK$207)","v":0},{"$f":"IF(ISERROR(Data4!AL$207),0,Data4!AL$207)","v":0},{"$f":"IF(ISERROR(Data4!AM$207),0,Data4!AM$207)","v":0},{"$f":"IF(ISERROR(Data4!AN$207),0,Data4!AN$207)","v":0},{"$f":"IF(ISERROR(Data4!AO$207),0,Data4!AO$207)","v":0},{"$f":"IF(ISERROR(Data4!AP$207),0,Data4!AP$207)","v":0},{"$f":"IF(ISERROR(Data4!AQ$207),0,Data4!AQ$207)","v":0},{"$f":"IF(ISERROR(Data4!AR$207),0,Data4!AR$207)","v":0},{"$f":"IF(ISERROR(Data4!AS$207),0,Data4!AS$207)","v":0},{"$f":"IF(ISERROR(Data4!AT$207),0,Data4!AT$207)","v":0},{"$f":"IF(ISERROR(Data4!AU$207),0,Data4!AU$207)","v":0},{"$f":"IF(ISERROR(Data4!AV$207),0,Data4!AV$207)","v":0},{"$f":"IF(ISERROR(Data4!AW$207),0,Data4!AW$207)","v":0},{"$f":"IF(ISERROR(Data4!AX$207),0,Data4!AX$207)","v":0},{"$f":"IF(ISERROR(Data4!AY$207),0,Data4!AY$207)","v":0},{"$f":"IF(ISERROR(Data4!AZ$207),0,Data4!AZ$207)","v":0},{"$f":"IF(ISERROR(Data4!BA$207),0,Data4!BA$207)","v":0},{"$f":"IF(ISERROR(Data4!BB$207),0,Data4!BB$207)","v":0},{"$f":"IF(ISERROR(Data4!BC$207),0,Data4!BC$207)","v":0},{"$f":"IF(ISERROR(Data4!BD$207),0,Data4!BD$207)","v":0},{"$f":"IF(ISERROR(Data4!BE$207),0,Data4!BE$207)","v":0},{"$f":"IF(ISERROR(Data4!BF$207),0,Data4!BF$207)","v":0},{"$f":"IF(ISERROR(Data4!BG$207),0,Data4!BG$207)","v":0},{"$f":"IF(ISERROR(Data4!BH$207),0,Data4!BH$207)","v":0},{"$f":"IF(ISERROR(Data4!BI$207),0,Data4!BI$207)","v":0},{"$f":"IF(ISERROR(Data4!BJ$207),0,Data4!BJ$207)","v":0},{"$f":"IF(ISERROR(Data4!BK$207),0,Data4!BK$207)","v":0},{"$f":"IF(ISERROR(Data4!BL$207),0,Data4!BL$207)","v":0},{"$f":"IF(ISERROR(Data4!BM$207),0,Data4!BM$207)","v":0},{"$f":"IF(ISERROR(Data4!BN$207),0,Data4!BN$207)","v":0},{"$f":"IF(ISERROR(Data4!BO$207),0,Data4!BO$207)","v":0},{"$f":"IF(ISERROR(Data4!BP$207),0,Data4!BP$207)","v":0},{"$f":"IF(ISERROR(Data4!BQ$207),0,Data4!BQ$207)","v":0},{"$f":"IF(ISERROR(Data4!BR$207),0,Data4!BR$207)","v":0},{"$f":"IF(ISERROR(Data4!BS$207),0,Data4!BS$207)","v":0},{"$f":"IF(ISERROR(Data4!BT$207),0,Data4!BT$207)","v":0},{"$f":"IF(ISERROR(Data4!BU$207),0,Data4!BU$207)","v":0},{"$f":"IF(ISERROR(Data4!BV$207),0,Data4!BV$207)","v":0},{"$f":"IF(ISERROR(Data4!BW$207),0,Data4!BW$207)","v":0},{"$f":"IF(ISERROR(Data4!BX$207),0,Data4!BX$207)","v":0},{"$f":"IF(ISERROR(Data4!BY$207),0,Data4!BY$207)","v":0},{"$f":"IF(ISERROR(Data4!BZ$207),0,Data4!BZ$207)","v":0},{"$f":"IF(ISERROR(Data4!CA$207),0,Data4!CA$207)","v":0},{"$f":"IF(ISERROR(Data4!CB$207),0,Data4!CB$207)","v":0},{"$f":"IF(ISERROR(Data4!CC$207),0,Data4!CC$207)","v":0},{"$f":"IF(ISERROR(Data4!CD$207),0,Data4!CD$207)","v":0},{"$f":"IF(ISERROR(Data4!CE$207),0,Data4!CE$207)","v":0},{"$f":"IF(ISERROR(Data4!CF$207),0,Data4!CF$207)","v":0},{"$f":"IF(ISERROR(Data4!CG$207),0,Data4!CG$207)","v":0},{"$f":"IF(ISERROR(Data4!CH$207),0,Data4!CH$207)","v":0},{"$f":"IF(ISERROR(Data4!CI$207),0,Data4!CI$207)","v":0},{"$f":"IF(ISERROR(Data4!CJ$207),0,Data4!CJ$207)","v":0},{"$f":"IF(ISERROR(Data4!CK$207),0,Data4!CK$207)","v":0},{"$f":"IF(ISERROR(Data4!CL$207),0,Data4!CL$207)","v":0},{"$f":"IF(ISERROR(Data4!CM$207),0,Data4!CM$207)","v":0},{"$f":"IF(ISERROR(Data4!CN$207),0,Data4!CN$207)","v":0},{"$f":"IF(ISERROR(Data4!CO$207),0,Data4!CO$207)","v":0},{"$f":"IF(ISERROR(Data4!CP$207),0,Data4!CP$207)","v":0},{"$f":"IF(ISERROR(Data4!CQ$207),0,Data4!CQ$207)","v":0},{"$f":"IF(ISERROR(Data4!CR$207),0,Data4!CR$207)","v":0},{"$f":"IF(ISERROR(Data4!CS$207),0,Data4!CS$207)","v":0},{"$f":"IF(ISERROR(Data4!CT$207),0,Data4!CT$207)","v":0},{"$f":"IF(ISERROR(Data4!CU$207),0,Data4!CU$207)","v":0},{"$f":"IF(ISERROR(Data4!CV$207),0,Data4!CV$207)","v":0},{"$f":"IF(ISERROR(Data4!CW$207),0,Data4!CW$207)","v":0},{"$f":"IF(ISERROR(Data4!CX$207),0,Data4!CX$207)","v":0},{"$f":"IF(ISERROR(Data4!CY$207),0,Data4!CY$207)","v":0},{"$f":"IF(ISERROR(Data4!CZ$207),0,Data4!CZ$207)","v":0},{"$f":"IF(ISERROR(Data4!DA$207),0,Data4!DA$207)","v":0},{"$f":"IF(ISERROR(Data4!DB$207),0,Data4!DB$207)","v":0},{"$f":"IF(ISERROR(Data4!DC$207),0,Data4!DC$207)","v":0},{"$f":"IF(ISERROR(Data4!DD$207),0,Data4!DD$207)","v":0},{"$f":"IF(ISERROR(Data4!DE$207),0,Data4!DE$207)","v":0},{"$f":"IF(ISERROR(Data4!DF$207),0,Data4!DF$207)","v":0},{"$f":"IF(ISERROR(Data4!DG$207),0,Data4!DG$207)","v":0},{"$f":"IF(ISERROR(Data4!DH$207),0,Data4!DH$207)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$208","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$208),0,Data4!M$208)","v":0},{"$f":"IF(ISERROR(Data4!N$208),0,Data4!N$208)","v":0},{"$f":"IF(ISERROR(Data4!O$208),0,Data4!O$208)","v":0},{"$f":"IF(ISERROR(Data4!P$208),0,Data4!P$208)","v":0},{"$f":"IF(ISERROR(Data4!Q$208),0,Data4!Q$208)","v":0},{"$f":"IF(ISERROR(Data4!R$208),0,Data4!R$208)","v":0},{"$f":"IF(ISERROR(Data4!S$208),0,Data4!S$208)","v":0},{"$f":"IF(ISERROR(Data4!T$208),0,Data4!T$208)","v":0},{"$f":"IF(ISERROR(Data4!U$208),0,Data4!U$208)","v":0},{"$f":"IF(ISERROR(Data4!V$208),0,Data4!V$208)","v":0},{"$f":"IF(ISERROR(Data4!W$208),0,Data4!W$208)","v":0},{"$f":"IF(ISERROR(Data4!X$208),0,Data4!X$208)","v":0},{"$f":"IF(ISERROR(Data4!Y$208),0,Data4!Y$208)","v":0},{"$f":"IF(ISERROR(Data4!Z$208),0,Data4!Z$208)","v":0},{"$f":"IF(ISERROR(Data4!AA$208),0,Data4!AA$208)","v":0},{"$f":"IF(ISERROR(Data4!AB$208),0,Data4!AB$208)","v":0},{"$f":"IF(ISERROR(Data4!AC$208),0,Data4!AC$208)","v":0},{"$f":"IF(ISERROR(Data4!AD$208),0,Data4!AD$208)","v":0},{"$f":"IF(ISERROR(Data4!AE$208),0,Data4!AE$208)","v":0},{"$f":"IF(ISERROR(Data4!AF$208),0,Data4!AF$208)","v":0},{"$f":"IF(ISERROR(Data4!AG$208),0,Data4!AG$208)","v":0},{"$f":"IF(ISERROR(Data4!AH$208),0,Data4!AH$208)","v":0},{"$f":"IF(ISERROR(Data4!AI$208),0,Data4!AI$208)","v":0},{"$f":"IF(ISERROR(Data4!AJ$208),0,Data4!AJ$208)","v":0},{"$f":"IF(ISERROR(Data4!AK$208),0,Data4!AK$208)","v":0},{"$f":"IF(ISERROR(Data4!AL$208),0,Data4!AL$208)","v":0},{"$f":"IF(ISERROR(Data4!AM$208),0,Data4!AM$208)","v":0},{"$f":"IF(ISERROR(Data4!AN$208),0,Data4!AN$208)","v":0},{"$f":"IF(ISERROR(Data4!AO$208),0,Data4!AO$208)","v":0},{"$f":"IF(ISERROR(Data4!AP$208),0,Data4!AP$208)","v":0},{"$f":"IF(ISERROR(Data4!AQ$208),0,Data4!AQ$208)","v":0},{"$f":"IF(ISERROR(Data4!AR$208),0,Data4!AR$208)","v":0},{"$f":"IF(ISERROR(Data4!AS$208),0,Data4!AS$208)","v":0},{"$f":"IF(ISERROR(Data4!AT$208),0,Data4!AT$208)","v":0},{"$f":"IF(ISERROR(Data4!AU$208),0,Data4!AU$208)","v":0},{"$f":"IF(ISERROR(Data4!AV$208),0,Data4!AV$208)","v":0},{"$f":"IF(ISERROR(Data4!AW$208),0,Data4!AW$208)","v":0},{"$f":"IF(ISERROR(Data4!AX$208),0,Data4!AX$208)","v":0},{"$f":"IF(ISERROR(Data4!AY$208),0,Data4!AY$208)","v":0},{"$f":"IF(ISERROR(Data4!AZ$208),0,Data4!AZ$208)","v":0},{"$f":"IF(ISERROR(Data4!BA$208),0,Data4!BA$208)","v":0},{"$f":"IF(ISERROR(Data4!BB$208),0,Data4!BB$208)","v":0},{"$f":"IF(ISERROR(Data4!BC$208),0,Data4!BC$208)","v":0},{"$f":"IF(ISERROR(Data4!BD$208),0,Data4!BD$208)","v":0},{"$f":"IF(ISERROR(Data4!BE$208),0,Data4!BE$208)","v":0},{"$f":"IF(ISERROR(Data4!BF$208),0,Data4!BF$208)","v":0},{"$f":"IF(ISERROR(Data4!BG$208),0,Data4!BG$208)","v":0},{"$f":"IF(ISERROR(Data4!BH$208),0,Data4!BH$208)","v":0},{"$f":"IF(ISERROR(Data4!BI$208),0,Data4!BI$208)","v":0},{"$f":"IF(ISERROR(Data4!BJ$208),0,Data4!BJ$208)","v":0},{"$f":"IF(ISERROR(Data4!BK$208),0,Data4!BK$208)","v":0},{"$f":"IF(ISERROR(Data4!BL$208),0,Data4!BL$208)","v":0},{"$f":"IF(ISERROR(Data4!BM$208),0,Data4!BM$208)","v":0},{"$f":"IF(ISERROR(Data4!BN$208),0,Data4!BN$208)","v":0},{"$f":"IF(ISERROR(Data4!BO$208),0,Data4!BO$208)","v":0},{"$f":"IF(ISERROR(Data4!BP$208),0,Data4!BP$208)","v":0},{"$f":"IF(ISERROR(Data4!BQ$208),0,Data4!BQ$208)","v":0},{"$f":"IF(ISERROR(Data4!BR$208),0,Data4!BR$208)","v":0},{"$f":"IF(ISERROR(Data4!BS$208),0,Data4!BS$208)","v":0},{"$f":"IF(ISERROR(Data4!BT$208),0,Data4!BT$208)","v":0},{"$f":"IF(ISERROR(Data4!BU$208),0,Data4!BU$208)","v":0},{"$f":"IF(ISERROR(Data4!BV$208),0,Data4!BV$208)","v":0},{"$f":"IF(ISERROR(Data4!BW$208),0,Data4!BW$208)","v":0},{"$f":"IF(ISERROR(Data4!BX$208),0,Data4!BX$208)","v":0},{"$f":"IF(ISERROR(Data4!BY$208),0,Data4!BY$208)","v":0},{"$f":"IF(ISERROR(Data4!BZ$208),0,Data4!BZ$208)","v":0},{"$f":"IF(ISERROR(Data4!CA$208),0,Data4!CA$208)","v":0},{"$f":"IF(ISERROR(Data4!CB$208),0,Data4!CB$208)","v":0},{"$f":"IF(ISERROR(Data4!CC$208),0,Data4!CC$208)","v":0},{"$f":"IF(ISERROR(Data4!CD$208),0,Data4!CD$208)","v":0},{"$f":"IF(ISERROR(Data4!CE$208),0,Data4!CE$208)","v":0},{"$f":"IF(ISERROR(Data4!CF$208),0,Data4!CF$208)","v":0},{"$f":"IF(ISERROR(Data4!CG$208),0,Data4!CG$208)","v":0},{"$f":"IF(ISERROR(Data4!CH$208),0,Data4!CH$208)","v":0},{"$f":"IF(ISERROR(Data4!CI$208),0,Data4!CI$208)","v":0},{"$f":"IF(ISERROR(Data4!CJ$208),0,Data4!CJ$208)","v":0},{"$f":"IF(ISERROR(Data4!CK$208),0,Data4!CK$208)","v":0},{"$f":"IF(ISERROR(Data4!CL$208),0,Data4!CL$208)","v":0},{"$f":"IF(ISERROR(Data4!CM$208),0,Data4!CM$208)","v":0},{"$f":"IF(ISERROR(Data4!CN$208),0,Data4!CN$208)","v":0},{"$f":"IF(ISERROR(Data4!CO$208),0,Data4!CO$208)","v":0},{"$f":"IF(ISERROR(Data4!CP$208),0,Data4!CP$208)","v":0},{"$f":"IF(ISERROR(Data4!CQ$208),0,Data4!CQ$208)","v":0},{"$f":"IF(ISERROR(Data4!CR$208),0,Data4!CR$208)","v":0},{"$f":"IF(ISERROR(Data4!CS$208),0,Data4!CS$208)","v":0},{"$f":"IF(ISERROR(Data4!CT$208),0,Data4!CT$208)","v":0},{"$f":"IF(ISERROR(Data4!CU$208),0,Data4!CU$208)","v":0},{"$f":"IF(ISERROR(Data4!CV$208),0,Data4!CV$208)","v":0},{"$f":"IF(ISERROR(Data4!CW$208),0,Data4!CW$208)","v":0},{"$f":"IF(ISERROR(Data4!CX$208),0,Data4!CX$208)","v":0},{"$f":"IF(ISERROR(Data4!CY$208),0,Data4!CY$208)","v":0},{"$f":"IF(ISERROR(Data4!CZ$208),0,Data4!CZ$208)","v":0},{"$f":"IF(ISERROR(Data4!DA$208),0,Data4!DA$208)","v":0},{"$f":"IF(ISERROR(Data4!DB$208),0,Data4!DB$208)","v":0},{"$f":"IF(ISERROR(Data4!DC$208),0,Data4!DC$208)","v":0},{"$f":"IF(ISERROR(Data4!DD$208),0,Data4!DD$208)","v":0},{"$f":"IF(ISERROR(Data4!DE$208),0,Data4!DE$208)","v":0},{"$f":"IF(ISERROR(Data4!DF$208),0,Data4!DF$208)","v":0},{"$f":"IF(ISERROR(Data4!DG$208),0,Data4!DG$208)","v":0},{"$f":"IF(ISERROR(Data4!DH$208),0,Data4!DH$208)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.3","index":40,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O20&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.3\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$210","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$210),0,Data4!M$210)","v":0},{"$f":"IF(ISERROR(Data4!N$210),0,Data4!N$210)","v":0},{"$f":"IF(ISERROR(Data4!O$210),0,Data4!O$210)","v":0},{"$f":"IF(ISERROR(Data4!P$210),0,Data4!P$210)","v":0},{"$f":"IF(ISERROR(Data4!Q$210),0,Data4!Q$210)","v":0},{"$f":"IF(ISERROR(Data4!R$210),0,Data4!R$210)","v":0},{"$f":"IF(ISERROR(Data4!S$210),0,Data4!S$210)","v":0},{"$f":"IF(ISERROR(Data4!T$210),0,Data4!T$210)","v":0},{"$f":"IF(ISERROR(Data4!U$210),0,Data4!U$210)","v":0},{"$f":"IF(ISERROR(Data4!V$210),0,Data4!V$210)","v":0},{"$f":"IF(ISERROR(Data4!W$210),0,Data4!W$210)","v":0},{"$f":"IF(ISERROR(Data4!X$210),0,Data4!X$210)","v":0},{"$f":"IF(ISERROR(Data4!Y$210),0,Data4!Y$210)","v":0},{"$f":"IF(ISERROR(Data4!Z$210),0,Data4!Z$210)","v":0},{"$f":"IF(ISERROR(Data4!AA$210),0,Data4!AA$210)","v":0},{"$f":"IF(ISERROR(Data4!AB$210),0,Data4!AB$210)","v":0},{"$f":"IF(ISERROR(Data4!AC$210),0,Data4!AC$210)","v":0},{"$f":"IF(ISERROR(Data4!AD$210),0,Data4!AD$210)","v":0},{"$f":"IF(ISERROR(Data4!AE$210),0,Data4!AE$210)","v":0},{"$f":"IF(ISERROR(Data4!AF$210),0,Data4!AF$210)","v":0},{"$f":"IF(ISERROR(Data4!AG$210),0,Data4!AG$210)","v":0},{"$f":"IF(ISERROR(Data4!AH$210),0,Data4!AH$210)","v":0},{"$f":"IF(ISERROR(Data4!AI$210),0,Data4!AI$210)","v":0},{"$f":"IF(ISERROR(Data4!AJ$210),0,Data4!AJ$210)","v":0},{"$f":"IF(ISERROR(Data4!AK$210),0,Data4!AK$210)","v":0},{"$f":"IF(ISERROR(Data4!AL$210),0,Data4!AL$210)","v":0},{"$f":"IF(ISERROR(Data4!AM$210),0,Data4!AM$210)","v":0},{"$f":"IF(ISERROR(Data4!AN$210),0,Data4!AN$210)","v":0},{"$f":"IF(ISERROR(Data4!AO$210),0,Data4!AO$210)","v":0},{"$f":"IF(ISERROR(Data4!AP$210),0,Data4!AP$210)","v":0},{"$f":"IF(ISERROR(Data4!AQ$210),0,Data4!AQ$210)","v":0},{"$f":"IF(ISERROR(Data4!AR$210),0,Data4!AR$210)","v":0},{"$f":"IF(ISERROR(Data4!AS$210),0,Data4!AS$210)","v":0},{"$f":"IF(ISERROR(Data4!AT$210),0,Data4!AT$210)","v":0},{"$f":"IF(ISERROR(Data4!AU$210),0,Data4!AU$210)","v":0},{"$f":"IF(ISERROR(Data4!AV$210),0,Data4!AV$210)","v":0},{"$f":"IF(ISERROR(Data4!AW$210),0,Data4!AW$210)","v":0},{"$f":"IF(ISERROR(Data4!AX$210),0,Data4!AX$210)","v":0},{"$f":"IF(ISERROR(Data4!AY$210),0,Data4!AY$210)","v":0},{"$f":"IF(ISERROR(Data4!AZ$210),0,Data4!AZ$210)","v":0},{"$f":"IF(ISERROR(Data4!BA$210),0,Data4!BA$210)","v":0},{"$f":"IF(ISERROR(Data4!BB$210),0,Data4!BB$210)","v":0},{"$f":"IF(ISERROR(Data4!BC$210),0,Data4!BC$210)","v":0},{"$f":"IF(ISERROR(Data4!BD$210),0,Data4!BD$210)","v":0},{"$f":"IF(ISERROR(Data4!BE$210),0,Data4!BE$210)","v":0},{"$f":"IF(ISERROR(Data4!BF$210),0,Data4!BF$210)","v":0},{"$f":"IF(ISERROR(Data4!BG$210),0,Data4!BG$210)","v":0},{"$f":"IF(ISERROR(Data4!BH$210),0,Data4!BH$210)","v":0},{"$f":"IF(ISERROR(Data4!BI$210),0,Data4!BI$210)","v":0},{"$f":"IF(ISERROR(Data4!BJ$210),0,Data4!BJ$210)","v":0},{"$f":"IF(ISERROR(Data4!BK$210),0,Data4!BK$210)","v":0},{"$f":"IF(ISERROR(Data4!BL$210),0,Data4!BL$210)","v":0},{"$f":"IF(ISERROR(Data4!BM$210),0,Data4!BM$210)","v":0},{"$f":"IF(ISERROR(Data4!BN$210),0,Data4!BN$210)","v":0},{"$f":"IF(ISERROR(Data4!BO$210),0,Data4!BO$210)","v":0},{"$f":"IF(ISERROR(Data4!BP$210),0,Data4!BP$210)","v":0},{"$f":"IF(ISERROR(Data4!BQ$210),0,Data4!BQ$210)","v":0},{"$f":"IF(ISERROR(Data4!BR$210),0,Data4!BR$210)","v":0},{"$f":"IF(ISERROR(Data4!BS$210),0,Data4!BS$210)","v":0},{"$f":"IF(ISERROR(Data4!BT$210),0,Data4!BT$210)","v":0},{"$f":"IF(ISERROR(Data4!BU$210),0,Data4!BU$210)","v":0},{"$f":"IF(ISERROR(Data4!BV$210),0,Data4!BV$210)","v":0},{"$f":"IF(ISERROR(Data4!BW$210),0,Data4!BW$210)","v":0},{"$f":"IF(ISERROR(Data4!BX$210),0,Data4!BX$210)","v":0},{"$f":"IF(ISERROR(Data4!BY$210),0,Data4!BY$210)","v":0},{"$f":"IF(ISERROR(Data4!BZ$210),0,Data4!BZ$210)","v":0},{"$f":"IF(ISERROR(Data4!CA$210),0,Data4!CA$210)","v":0},{"$f":"IF(ISERROR(Data4!CB$210),0,Data4!CB$210)","v":0},{"$f":"IF(ISERROR(Data4!CC$210),0,Data4!CC$210)","v":0},{"$f":"IF(ISERROR(Data4!CD$210),0,Data4!CD$210)","v":0},{"$f":"IF(ISERROR(Data4!CE$210),0,Data4!CE$210)","v":0},{"$f":"IF(ISERROR(Data4!CF$210),0,Data4!CF$210)","v":0},{"$f":"IF(ISERROR(Data4!CG$210),0,Data4!CG$210)","v":0},{"$f":"IF(ISERROR(Data4!CH$210),0,Data4!CH$210)","v":0},{"$f":"IF(ISERROR(Data4!CI$210),0,Data4!CI$210)","v":0},{"$f":"IF(ISERROR(Data4!CJ$210),0,Data4!CJ$210)","v":0},{"$f":"IF(ISERROR(Data4!CK$210),0,Data4!CK$210)","v":0},{"$f":"IF(ISERROR(Data4!CL$210),0,Data4!CL$210)","v":0},{"$f":"IF(ISERROR(Data4!CM$210),0,Data4!CM$210)","v":0},{"$f":"IF(ISERROR(Data4!CN$210),0,Data4!CN$210)","v":0},{"$f":"IF(ISERROR(Data4!CO$210),0,Data4!CO$210)","v":0},{"$f":"IF(ISERROR(Data4!CP$210),0,Data4!CP$210)","v":0},{"$f":"IF(ISERROR(Data4!CQ$210),0,Data4!CQ$210)","v":0},{"$f":"IF(ISERROR(Data4!CR$210),0,Data4!CR$210)","v":0},{"$f":"IF(ISERROR(Data4!CS$210),0,Data4!CS$210)","v":0},{"$f":"IF(ISERROR(Data4!CT$210),0,Data4!CT$210)","v":0},{"$f":"IF(ISERROR(Data4!CU$210),0,Data4!CU$210)","v":0},{"$f":"IF(ISERROR(Data4!CV$210),0,Data4!CV$210)","v":0},{"$f":"IF(ISERROR(Data4!CW$210),0,Data4!CW$210)","v":0},{"$f":"IF(ISERROR(Data4!CX$210),0,Data4!CX$210)","v":0},{"$f":"IF(ISERROR(Data4!CY$210),0,Data4!CY$210)","v":0},{"$f":"IF(ISERROR(Data4!CZ$210),0,Data4!CZ$210)","v":0},{"$f":"IF(ISERROR(Data4!DA$210),0,Data4!DA$210)","v":0},{"$f":"IF(ISERROR(Data4!DB$210),0,Data4!DB$210)","v":0},{"$f":"IF(ISERROR(Data4!DC$210),0,Data4!DC$210)","v":0},{"$f":"IF(ISERROR(Data4!DD$210),0,Data4!DD$210)","v":0},{"$f":"IF(ISERROR(Data4!DE$210),0,Data4!DE$210)","v":0},{"$f":"IF(ISERROR(Data4!DF$210),0,Data4!DF$210)","v":0},{"$f":"IF(ISERROR(Data4!DG$210),0,Data4!DG$210)","v":0},{"$f":"IF(ISERROR(Data4!DH$210),0,Data4!DH$210)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$211","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$211),0,Data4!M$211)","v":0},{"$f":"IF(ISERROR(Data4!N$211),0,Data4!N$211)","v":0},{"$f":"IF(ISERROR(Data4!O$211),0,Data4!O$211)","v":0},{"$f":"IF(ISERROR(Data4!P$211),0,Data4!P$211)","v":0},{"$f":"IF(ISERROR(Data4!Q$211),0,Data4!Q$211)","v":0},{"$f":"IF(ISERROR(Data4!R$211),0,Data4!R$211)","v":0},{"$f":"IF(ISERROR(Data4!S$211),0,Data4!S$211)","v":0},{"$f":"IF(ISERROR(Data4!T$211),0,Data4!T$211)","v":0},{"$f":"IF(ISERROR(Data4!U$211),0,Data4!U$211)","v":0},{"$f":"IF(ISERROR(Data4!V$211),0,Data4!V$211)","v":0},{"$f":"IF(ISERROR(Data4!W$211),0,Data4!W$211)","v":0},{"$f":"IF(ISERROR(Data4!X$211),0,Data4!X$211)","v":0},{"$f":"IF(ISERROR(Data4!Y$211),0,Data4!Y$211)","v":0},{"$f":"IF(ISERROR(Data4!Z$211),0,Data4!Z$211)","v":0},{"$f":"IF(ISERROR(Data4!AA$211),0,Data4!AA$211)","v":0},{"$f":"IF(ISERROR(Data4!AB$211),0,Data4!AB$211)","v":0},{"$f":"IF(ISERROR(Data4!AC$211),0,Data4!AC$211)","v":0},{"$f":"IF(ISERROR(Data4!AD$211),0,Data4!AD$211)","v":0},{"$f":"IF(ISERROR(Data4!AE$211),0,Data4!AE$211)","v":0},{"$f":"IF(ISERROR(Data4!AF$211),0,Data4!AF$211)","v":0},{"$f":"IF(ISERROR(Data4!AG$211),0,Data4!AG$211)","v":0},{"$f":"IF(ISERROR(Data4!AH$211),0,Data4!AH$211)","v":0},{"$f":"IF(ISERROR(Data4!AI$211),0,Data4!AI$211)","v":0},{"$f":"IF(ISERROR(Data4!AJ$211),0,Data4!AJ$211)","v":0},{"$f":"IF(ISERROR(Data4!AK$211),0,Data4!AK$211)","v":0},{"$f":"IF(ISERROR(Data4!AL$211),0,Data4!AL$211)","v":0},{"$f":"IF(ISERROR(Data4!AM$211),0,Data4!AM$211)","v":0},{"$f":"IF(ISERROR(Data4!AN$211),0,Data4!AN$211)","v":0},{"$f":"IF(ISERROR(Data4!AO$211),0,Data4!AO$211)","v":0},{"$f":"IF(ISERROR(Data4!AP$211),0,Data4!AP$211)","v":0},{"$f":"IF(ISERROR(Data4!AQ$211),0,Data4!AQ$211)","v":0},{"$f":"IF(ISERROR(Data4!AR$211),0,Data4!AR$211)","v":0},{"$f":"IF(ISERROR(Data4!AS$211),0,Data4!AS$211)","v":0},{"$f":"IF(ISERROR(Data4!AT$211),0,Data4!AT$211)","v":0},{"$f":"IF(ISERROR(Data4!AU$211),0,Data4!AU$211)","v":0},{"$f":"IF(ISERROR(Data4!AV$211),0,Data4!AV$211)","v":0},{"$f":"IF(ISERROR(Data4!AW$211),0,Data4!AW$211)","v":0},{"$f":"IF(ISERROR(Data4!AX$211),0,Data4!AX$211)","v":0},{"$f":"IF(ISERROR(Data4!AY$211),0,Data4!AY$211)","v":0},{"$f":"IF(ISERROR(Data4!AZ$211),0,Data4!AZ$211)","v":0},{"$f":"IF(ISERROR(Data4!BA$211),0,Data4!BA$211)","v":0},{"$f":"IF(ISERROR(Data4!BB$211),0,Data4!BB$211)","v":0},{"$f":"IF(ISERROR(Data4!BC$211),0,Data4!BC$211)","v":0},{"$f":"IF(ISERROR(Data4!BD$211),0,Data4!BD$211)","v":0},{"$f":"IF(ISERROR(Data4!BE$211),0,Data4!BE$211)","v":0},{"$f":"IF(ISERROR(Data4!BF$211),0,Data4!BF$211)","v":0},{"$f":"IF(ISERROR(Data4!BG$211),0,Data4!BG$211)","v":0},{"$f":"IF(ISERROR(Data4!BH$211),0,Data4!BH$211)","v":0},{"$f":"IF(ISERROR(Data4!BI$211),0,Data4!BI$211)","v":0},{"$f":"IF(ISERROR(Data4!BJ$211),0,Data4!BJ$211)","v":0},{"$f":"IF(ISERROR(Data4!BK$211),0,Data4!BK$211)","v":0},{"$f":"IF(ISERROR(Data4!BL$211),0,Data4!BL$211)","v":0},{"$f":"IF(ISERROR(Data4!BM$211),0,Data4!BM$211)","v":0},{"$f":"IF(ISERROR(Data4!BN$211),0,Data4!BN$211)","v":0},{"$f":"IF(ISERROR(Data4!BO$211),0,Data4!BO$211)","v":0},{"$f":"IF(ISERROR(Data4!BP$211),0,Data4!BP$211)","v":0},{"$f":"IF(ISERROR(Data4!BQ$211),0,Data4!BQ$211)","v":0},{"$f":"IF(ISERROR(Data4!BR$211),0,Data4!BR$211)","v":0},{"$f":"IF(ISERROR(Data4!BS$211),0,Data4!BS$211)","v":0},{"$f":"IF(ISERROR(Data4!BT$211),0,Data4!BT$211)","v":0},{"$f":"IF(ISERROR(Data4!BU$211),0,Data4!BU$211)","v":0},{"$f":"IF(ISERROR(Data4!BV$211),0,Data4!BV$211)","v":0},{"$f":"IF(ISERROR(Data4!BW$211),0,Data4!BW$211)","v":0},{"$f":"IF(ISERROR(Data4!BX$211),0,Data4!BX$211)","v":0},{"$f":"IF(ISERROR(Data4!BY$211),0,Data4!BY$211)","v":0},{"$f":"IF(ISERROR(Data4!BZ$211),0,Data4!BZ$211)","v":0},{"$f":"IF(ISERROR(Data4!CA$211),0,Data4!CA$211)","v":0},{"$f":"IF(ISERROR(Data4!CB$211),0,Data4!CB$211)","v":0},{"$f":"IF(ISERROR(Data4!CC$211),0,Data4!CC$211)","v":0},{"$f":"IF(ISERROR(Data4!CD$211),0,Data4!CD$211)","v":0},{"$f":"IF(ISERROR(Data4!CE$211),0,Data4!CE$211)","v":0},{"$f":"IF(ISERROR(Data4!CF$211),0,Data4!CF$211)","v":0},{"$f":"IF(ISERROR(Data4!CG$211),0,Data4!CG$211)","v":0},{"$f":"IF(ISERROR(Data4!CH$211),0,Data4!CH$211)","v":0},{"$f":"IF(ISERROR(Data4!CI$211),0,Data4!CI$211)","v":0},{"$f":"IF(ISERROR(Data4!CJ$211),0,Data4!CJ$211)","v":0},{"$f":"IF(ISERROR(Data4!CK$211),0,Data4!CK$211)","v":0},{"$f":"IF(ISERROR(Data4!CL$211),0,Data4!CL$211)","v":0},{"$f":"IF(ISERROR(Data4!CM$211),0,Data4!CM$211)","v":0},{"$f":"IF(ISERROR(Data4!CN$211),0,Data4!CN$211)","v":0},{"$f":"IF(ISERROR(Data4!CO$211),0,Data4!CO$211)","v":0},{"$f":"IF(ISERROR(Data4!CP$211),0,Data4!CP$211)","v":0},{"$f":"IF(ISERROR(Data4!CQ$211),0,Data4!CQ$211)","v":0},{"$f":"IF(ISERROR(Data4!CR$211),0,Data4!CR$211)","v":0},{"$f":"IF(ISERROR(Data4!CS$211),0,Data4!CS$211)","v":0},{"$f":"IF(ISERROR(Data4!CT$211),0,Data4!CT$211)","v":0},{"$f":"IF(ISERROR(Data4!CU$211),0,Data4!CU$211)","v":0},{"$f":"IF(ISERROR(Data4!CV$211),0,Data4!CV$211)","v":0},{"$f":"IF(ISERROR(Data4!CW$211),0,Data4!CW$211)","v":0},{"$f":"IF(ISERROR(Data4!CX$211),0,Data4!CX$211)","v":0},{"$f":"IF(ISERROR(Data4!CY$211),0,Data4!CY$211)","v":0},{"$f":"IF(ISERROR(Data4!CZ$211),0,Data4!CZ$211)","v":0},{"$f":"IF(ISERROR(Data4!DA$211),0,Data4!DA$211)","v":0},{"$f":"IF(ISERROR(Data4!DB$211),0,Data4!DB$211)","v":0},{"$f":"IF(ISERROR(Data4!DC$211),0,Data4!DC$211)","v":0},{"$f":"IF(ISERROR(Data4!DD$211),0,Data4!DD$211)","v":0},{"$f":"IF(ISERROR(Data4!DE$211),0,Data4!DE$211)","v":0},{"$f":"IF(ISERROR(Data4!DF$211),0,Data4!DF$211)","v":0},{"$f":"IF(ISERROR(Data4!DG$211),0,Data4!DG$211)","v":0},{"$f":"IF(ISERROR(Data4!DH$211),0,Data4!DH$211)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$212","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$212),0,Data4!M$212)","v":0},{"$f":"IF(ISERROR(Data4!N$212),0,Data4!N$212)","v":0},{"$f":"IF(ISERROR(Data4!O$212),0,Data4!O$212)","v":0},{"$f":"IF(ISERROR(Data4!P$212),0,Data4!P$212)","v":0},{"$f":"IF(ISERROR(Data4!Q$212),0,Data4!Q$212)","v":0},{"$f":"IF(ISERROR(Data4!R$212),0,Data4!R$212)","v":0},{"$f":"IF(ISERROR(Data4!S$212),0,Data4!S$212)","v":0},{"$f":"IF(ISERROR(Data4!T$212),0,Data4!T$212)","v":0},{"$f":"IF(ISERROR(Data4!U$212),0,Data4!U$212)","v":0},{"$f":"IF(ISERROR(Data4!V$212),0,Data4!V$212)","v":0},{"$f":"IF(ISERROR(Data4!W$212),0,Data4!W$212)","v":0},{"$f":"IF(ISERROR(Data4!X$212),0,Data4!X$212)","v":0},{"$f":"IF(ISERROR(Data4!Y$212),0,Data4!Y$212)","v":0},{"$f":"IF(ISERROR(Data4!Z$212),0,Data4!Z$212)","v":0},{"$f":"IF(ISERROR(Data4!AA$212),0,Data4!AA$212)","v":0},{"$f":"IF(ISERROR(Data4!AB$212),0,Data4!AB$212)","v":0},{"$f":"IF(ISERROR(Data4!AC$212),0,Data4!AC$212)","v":0},{"$f":"IF(ISERROR(Data4!AD$212),0,Data4!AD$212)","v":0},{"$f":"IF(ISERROR(Data4!AE$212),0,Data4!AE$212)","v":0},{"$f":"IF(ISERROR(Data4!AF$212),0,Data4!AF$212)","v":0},{"$f":"IF(ISERROR(Data4!AG$212),0,Data4!AG$212)","v":0},{"$f":"IF(ISERROR(Data4!AH$212),0,Data4!AH$212)","v":0},{"$f":"IF(ISERROR(Data4!AI$212),0,Data4!AI$212)","v":0},{"$f":"IF(ISERROR(Data4!AJ$212),0,Data4!AJ$212)","v":0},{"$f":"IF(ISERROR(Data4!AK$212),0,Data4!AK$212)","v":0},{"$f":"IF(ISERROR(Data4!AL$212),0,Data4!AL$212)","v":0},{"$f":"IF(ISERROR(Data4!AM$212),0,Data4!AM$212)","v":0},{"$f":"IF(ISERROR(Data4!AN$212),0,Data4!AN$212)","v":0},{"$f":"IF(ISERROR(Data4!AO$212),0,Data4!AO$212)","v":0},{"$f":"IF(ISERROR(Data4!AP$212),0,Data4!AP$212)","v":0},{"$f":"IF(ISERROR(Data4!AQ$212),0,Data4!AQ$212)","v":0},{"$f":"IF(ISERROR(Data4!AR$212),0,Data4!AR$212)","v":0},{"$f":"IF(ISERROR(Data4!AS$212),0,Data4!AS$212)","v":0},{"$f":"IF(ISERROR(Data4!AT$212),0,Data4!AT$212)","v":0},{"$f":"IF(ISERROR(Data4!AU$212),0,Data4!AU$212)","v":0},{"$f":"IF(ISERROR(Data4!AV$212),0,Data4!AV$212)","v":0},{"$f":"IF(ISERROR(Data4!AW$212),0,Data4!AW$212)","v":0},{"$f":"IF(ISERROR(Data4!AX$212),0,Data4!AX$212)","v":0},{"$f":"IF(ISERROR(Data4!AY$212),0,Data4!AY$212)","v":0},{"$f":"IF(ISERROR(Data4!AZ$212),0,Data4!AZ$212)","v":0},{"$f":"IF(ISERROR(Data4!BA$212),0,Data4!BA$212)","v":0},{"$f":"IF(ISERROR(Data4!BB$212),0,Data4!BB$212)","v":0},{"$f":"IF(ISERROR(Data4!BC$212),0,Data4!BC$212)","v":0},{"$f":"IF(ISERROR(Data4!BD$212),0,Data4!BD$212)","v":0},{"$f":"IF(ISERROR(Data4!BE$212),0,Data4!BE$212)","v":0},{"$f":"IF(ISERROR(Data4!BF$212),0,Data4!BF$212)","v":0},{"$f":"IF(ISERROR(Data4!BG$212),0,Data4!BG$212)","v":0},{"$f":"IF(ISERROR(Data4!BH$212),0,Data4!BH$212)","v":0},{"$f":"IF(ISERROR(Data4!BI$212),0,Data4!BI$212)","v":0},{"$f":"IF(ISERROR(Data4!BJ$212),0,Data4!BJ$212)","v":0},{"$f":"IF(ISERROR(Data4!BK$212),0,Data4!BK$212)","v":0},{"$f":"IF(ISERROR(Data4!BL$212),0,Data4!BL$212)","v":0},{"$f":"IF(ISERROR(Data4!BM$212),0,Data4!BM$212)","v":0},{"$f":"IF(ISERROR(Data4!BN$212),0,Data4!BN$212)","v":0},{"$f":"IF(ISERROR(Data4!BO$212),0,Data4!BO$212)","v":0},{"$f":"IF(ISERROR(Data4!BP$212),0,Data4!BP$212)","v":0},{"$f":"IF(ISERROR(Data4!BQ$212),0,Data4!BQ$212)","v":0},{"$f":"IF(ISERROR(Data4!BR$212),0,Data4!BR$212)","v":0},{"$f":"IF(ISERROR(Data4!BS$212),0,Data4!BS$212)","v":0},{"$f":"IF(ISERROR(Data4!BT$212),0,Data4!BT$212)","v":0},{"$f":"IF(ISERROR(Data4!BU$212),0,Data4!BU$212)","v":0},{"$f":"IF(ISERROR(Data4!BV$212),0,Data4!BV$212)","v":0},{"$f":"IF(ISERROR(Data4!BW$212),0,Data4!BW$212)","v":0},{"$f":"IF(ISERROR(Data4!BX$212),0,Data4!BX$212)","v":0},{"$f":"IF(ISERROR(Data4!BY$212),0,Data4!BY$212)","v":0},{"$f":"IF(ISERROR(Data4!BZ$212),0,Data4!BZ$212)","v":0},{"$f":"IF(ISERROR(Data4!CA$212),0,Data4!CA$212)","v":0},{"$f":"IF(ISERROR(Data4!CB$212),0,Data4!CB$212)","v":0},{"$f":"IF(ISERROR(Data4!CC$212),0,Data4!CC$212)","v":0},{"$f":"IF(ISERROR(Data4!CD$212),0,Data4!CD$212)","v":0},{"$f":"IF(ISERROR(Data4!CE$212),0,Data4!CE$212)","v":0},{"$f":"IF(ISERROR(Data4!CF$212),0,Data4!CF$212)","v":0},{"$f":"IF(ISERROR(Data4!CG$212),0,Data4!CG$212)","v":0},{"$f":"IF(ISERROR(Data4!CH$212),0,Data4!CH$212)","v":0},{"$f":"IF(ISERROR(Data4!CI$212),0,Data4!CI$212)","v":0},{"$f":"IF(ISERROR(Data4!CJ$212),0,Data4!CJ$212)","v":0},{"$f":"IF(ISERROR(Data4!CK$212),0,Data4!CK$212)","v":0},{"$f":"IF(ISERROR(Data4!CL$212),0,Data4!CL$212)","v":0},{"$f":"IF(ISERROR(Data4!CM$212),0,Data4!CM$212)","v":0},{"$f":"IF(ISERROR(Data4!CN$212),0,Data4!CN$212)","v":0},{"$f":"IF(ISERROR(Data4!CO$212),0,Data4!CO$212)","v":0},{"$f":"IF(ISERROR(Data4!CP$212),0,Data4!CP$212)","v":0},{"$f":"IF(ISERROR(Data4!CQ$212),0,Data4!CQ$212)","v":0},{"$f":"IF(ISERROR(Data4!CR$212),0,Data4!CR$212)","v":0},{"$f":"IF(ISERROR(Data4!CS$212),0,Data4!CS$212)","v":0},{"$f":"IF(ISERROR(Data4!CT$212),0,Data4!CT$212)","v":0},{"$f":"IF(ISERROR(Data4!CU$212),0,Data4!CU$212)","v":0},{"$f":"IF(ISERROR(Data4!CV$212),0,Data4!CV$212)","v":0},{"$f":"IF(ISERROR(Data4!CW$212),0,Data4!CW$212)","v":0},{"$f":"IF(ISERROR(Data4!CX$212),0,Data4!CX$212)","v":0},{"$f":"IF(ISERROR(Data4!CY$212),0,Data4!CY$212)","v":0},{"$f":"IF(ISERROR(Data4!CZ$212),0,Data4!CZ$212)","v":0},{"$f":"IF(ISERROR(Data4!DA$212),0,Data4!DA$212)","v":0},{"$f":"IF(ISERROR(Data4!DB$212),0,Data4!DB$212)","v":0},{"$f":"IF(ISERROR(Data4!DC$212),0,Data4!DC$212)","v":0},{"$f":"IF(ISERROR(Data4!DD$212),0,Data4!DD$212)","v":0},{"$f":"IF(ISERROR(Data4!DE$212),0,Data4!DE$212)","v":0},{"$f":"IF(ISERROR(Data4!DF$212),0,Data4!DF$212)","v":0},{"$f":"IF(ISERROR(Data4!DG$212),0,Data4!DG$212)","v":0},{"$f":"IF(ISERROR(Data4!DH$212),0,Data4!DH$212)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$213","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$213),0,Data4!M$213)","v":0},{"$f":"IF(ISERROR(Data4!N$213),0,Data4!N$213)","v":0},{"$f":"IF(ISERROR(Data4!O$213),0,Data4!O$213)","v":0},{"$f":"IF(ISERROR(Data4!P$213),0,Data4!P$213)","v":0},{"$f":"IF(ISERROR(Data4!Q$213),0,Data4!Q$213)","v":0},{"$f":"IF(ISERROR(Data4!R$213),0,Data4!R$213)","v":0},{"$f":"IF(ISERROR(Data4!S$213),0,Data4!S$213)","v":0},{"$f":"IF(ISERROR(Data4!T$213),0,Data4!T$213)","v":0},{"$f":"IF(ISERROR(Data4!U$213),0,Data4!U$213)","v":0},{"$f":"IF(ISERROR(Data4!V$213),0,Data4!V$213)","v":0},{"$f":"IF(ISERROR(Data4!W$213),0,Data4!W$213)","v":0},{"$f":"IF(ISERROR(Data4!X$213),0,Data4!X$213)","v":0},{"$f":"IF(ISERROR(Data4!Y$213),0,Data4!Y$213)","v":0},{"$f":"IF(ISERROR(Data4!Z$213),0,Data4!Z$213)","v":0},{"$f":"IF(ISERROR(Data4!AA$213),0,Data4!AA$213)","v":0},{"$f":"IF(ISERROR(Data4!AB$213),0,Data4!AB$213)","v":0},{"$f":"IF(ISERROR(Data4!AC$213),0,Data4!AC$213)","v":0},{"$f":"IF(ISERROR(Data4!AD$213),0,Data4!AD$213)","v":0},{"$f":"IF(ISERROR(Data4!AE$213),0,Data4!AE$213)","v":0},{"$f":"IF(ISERROR(Data4!AF$213),0,Data4!AF$213)","v":0},{"$f":"IF(ISERROR(Data4!AG$213),0,Data4!AG$213)","v":0},{"$f":"IF(ISERROR(Data4!AH$213),0,Data4!AH$213)","v":0},{"$f":"IF(ISERROR(Data4!AI$213),0,Data4!AI$213)","v":0},{"$f":"IF(ISERROR(Data4!AJ$213),0,Data4!AJ$213)","v":0},{"$f":"IF(ISERROR(Data4!AK$213),0,Data4!AK$213)","v":0},{"$f":"IF(ISERROR(Data4!AL$213),0,Data4!AL$213)","v":0},{"$f":"IF(ISERROR(Data4!AM$213),0,Data4!AM$213)","v":0},{"$f":"IF(ISERROR(Data4!AN$213),0,Data4!AN$213)","v":0},{"$f":"IF(ISERROR(Data4!AO$213),0,Data4!AO$213)","v":0},{"$f":"IF(ISERROR(Data4!AP$213),0,Data4!AP$213)","v":0},{"$f":"IF(ISERROR(Data4!AQ$213),0,Data4!AQ$213)","v":0},{"$f":"IF(ISERROR(Data4!AR$213),0,Data4!AR$213)","v":0},{"$f":"IF(ISERROR(Data4!AS$213),0,Data4!AS$213)","v":0},{"$f":"IF(ISERROR(Data4!AT$213),0,Data4!AT$213)","v":0},{"$f":"IF(ISERROR(Data4!AU$213),0,Data4!AU$213)","v":0},{"$f":"IF(ISERROR(Data4!AV$213),0,Data4!AV$213)","v":0},{"$f":"IF(ISERROR(Data4!AW$213),0,Data4!AW$213)","v":0},{"$f":"IF(ISERROR(Data4!AX$213),0,Data4!AX$213)","v":0},{"$f":"IF(ISERROR(Data4!AY$213),0,Data4!AY$213)","v":0},{"$f":"IF(ISERROR(Data4!AZ$213),0,Data4!AZ$213)","v":0},{"$f":"IF(ISERROR(Data4!BA$213),0,Data4!BA$213)","v":0},{"$f":"IF(ISERROR(Data4!BB$213),0,Data4!BB$213)","v":0},{"$f":"IF(ISERROR(Data4!BC$213),0,Data4!BC$213)","v":0},{"$f":"IF(ISERROR(Data4!BD$213),0,Data4!BD$213)","v":0},{"$f":"IF(ISERROR(Data4!BE$213),0,Data4!BE$213)","v":0},{"$f":"IF(ISERROR(Data4!BF$213),0,Data4!BF$213)","v":0},{"$f":"IF(ISERROR(Data4!BG$213),0,Data4!BG$213)","v":0},{"$f":"IF(ISERROR(Data4!BH$213),0,Data4!BH$213)","v":0},{"$f":"IF(ISERROR(Data4!BI$213),0,Data4!BI$213)","v":0},{"$f":"IF(ISERROR(Data4!BJ$213),0,Data4!BJ$213)","v":0},{"$f":"IF(ISERROR(Data4!BK$213),0,Data4!BK$213)","v":0},{"$f":"IF(ISERROR(Data4!BL$213),0,Data4!BL$213)","v":0},{"$f":"IF(ISERROR(Data4!BM$213),0,Data4!BM$213)","v":0},{"$f":"IF(ISERROR(Data4!BN$213),0,Data4!BN$213)","v":0},{"$f":"IF(ISERROR(Data4!BO$213),0,Data4!BO$213)","v":0},{"$f":"IF(ISERROR(Data4!BP$213),0,Data4!BP$213)","v":0},{"$f":"IF(ISERROR(Data4!BQ$213),0,Data4!BQ$213)","v":0},{"$f":"IF(ISERROR(Data4!BR$213),0,Data4!BR$213)","v":0},{"$f":"IF(ISERROR(Data4!BS$213),0,Data4!BS$213)","v":0},{"$f":"IF(ISERROR(Data4!BT$213),0,Data4!BT$213)","v":0},{"$f":"IF(ISERROR(Data4!BU$213),0,Data4!BU$213)","v":0},{"$f":"IF(ISERROR(Data4!BV$213),0,Data4!BV$213)","v":0},{"$f":"IF(ISERROR(Data4!BW$213),0,Data4!BW$213)","v":0},{"$f":"IF(ISERROR(Data4!BX$213),0,Data4!BX$213)","v":0},{"$f":"IF(ISERROR(Data4!BY$213),0,Data4!BY$213)","v":0},{"$f":"IF(ISERROR(Data4!BZ$213),0,Data4!BZ$213)","v":0},{"$f":"IF(ISERROR(Data4!CA$213),0,Data4!CA$213)","v":0},{"$f":"IF(ISERROR(Data4!CB$213),0,Data4!CB$213)","v":0},{"$f":"IF(ISERROR(Data4!CC$213),0,Data4!CC$213)","v":0},{"$f":"IF(ISERROR(Data4!CD$213),0,Data4!CD$213)","v":0},{"$f":"IF(ISERROR(Data4!CE$213),0,Data4!CE$213)","v":0},{"$f":"IF(ISERROR(Data4!CF$213),0,Data4!CF$213)","v":0},{"$f":"IF(ISERROR(Data4!CG$213),0,Data4!CG$213)","v":0},{"$f":"IF(ISERROR(Data4!CH$213),0,Data4!CH$213)","v":0},{"$f":"IF(ISERROR(Data4!CI$213),0,Data4!CI$213)","v":0},{"$f":"IF(ISERROR(Data4!CJ$213),0,Data4!CJ$213)","v":0},{"$f":"IF(ISERROR(Data4!CK$213),0,Data4!CK$213)","v":0},{"$f":"IF(ISERROR(Data4!CL$213),0,Data4!CL$213)","v":0},{"$f":"IF(ISERROR(Data4!CM$213),0,Data4!CM$213)","v":0},{"$f":"IF(ISERROR(Data4!CN$213),0,Data4!CN$213)","v":0},{"$f":"IF(ISERROR(Data4!CO$213),0,Data4!CO$213)","v":0},{"$f":"IF(ISERROR(Data4!CP$213),0,Data4!CP$213)","v":0},{"$f":"IF(ISERROR(Data4!CQ$213),0,Data4!CQ$213)","v":0},{"$f":"IF(ISERROR(Data4!CR$213),0,Data4!CR$213)","v":0},{"$f":"IF(ISERROR(Data4!CS$213),0,Data4!CS$213)","v":0},{"$f":"IF(ISERROR(Data4!CT$213),0,Data4!CT$213)","v":0},{"$f":"IF(ISERROR(Data4!CU$213),0,Data4!CU$213)","v":0},{"$f":"IF(ISERROR(Data4!CV$213),0,Data4!CV$213)","v":0},{"$f":"IF(ISERROR(Data4!CW$213),0,Data4!CW$213)","v":0},{"$f":"IF(ISERROR(Data4!CX$213),0,Data4!CX$213)","v":0},{"$f":"IF(ISERROR(Data4!CY$213),0,Data4!CY$213)","v":0},{"$f":"IF(ISERROR(Data4!CZ$213),0,Data4!CZ$213)","v":0},{"$f":"IF(ISERROR(Data4!DA$213),0,Data4!DA$213)","v":0},{"$f":"IF(ISERROR(Data4!DB$213),0,Data4!DB$213)","v":0},{"$f":"IF(ISERROR(Data4!DC$213),0,Data4!DC$213)","v":0},{"$f":"IF(ISERROR(Data4!DD$213),0,Data4!DD$213)","v":0},{"$f":"IF(ISERROR(Data4!DE$213),0,Data4!DE$213)","v":0},{"$f":"IF(ISERROR(Data4!DF$213),0,Data4!DF$213)","v":0},{"$f":"IF(ISERROR(Data4!DG$213),0,Data4!DG$213)","v":0},{"$f":"IF(ISERROR(Data4!DH$213),0,Data4!DH$213)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$214","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$214),0,Data4!M$214)","v":0},{"$f":"IF(ISERROR(Data4!N$214),0,Data4!N$214)","v":0},{"$f":"IF(ISERROR(Data4!O$214),0,Data4!O$214)","v":0},{"$f":"IF(ISERROR(Data4!P$214),0,Data4!P$214)","v":0},{"$f":"IF(ISERROR(Data4!Q$214),0,Data4!Q$214)","v":0},{"$f":"IF(ISERROR(Data4!R$214),0,Data4!R$214)","v":0},{"$f":"IF(ISERROR(Data4!S$214),0,Data4!S$214)","v":0},{"$f":"IF(ISERROR(Data4!T$214),0,Data4!T$214)","v":0},{"$f":"IF(ISERROR(Data4!U$214),0,Data4!U$214)","v":0},{"$f":"IF(ISERROR(Data4!V$214),0,Data4!V$214)","v":0},{"$f":"IF(ISERROR(Data4!W$214),0,Data4!W$214)","v":0},{"$f":"IF(ISERROR(Data4!X$214),0,Data4!X$214)","v":0},{"$f":"IF(ISERROR(Data4!Y$214),0,Data4!Y$214)","v":0},{"$f":"IF(ISERROR(Data4!Z$214),0,Data4!Z$214)","v":0},{"$f":"IF(ISERROR(Data4!AA$214),0,Data4!AA$214)","v":0},{"$f":"IF(ISERROR(Data4!AB$214),0,Data4!AB$214)","v":0},{"$f":"IF(ISERROR(Data4!AC$214),0,Data4!AC$214)","v":0},{"$f":"IF(ISERROR(Data4!AD$214),0,Data4!AD$214)","v":0},{"$f":"IF(ISERROR(Data4!AE$214),0,Data4!AE$214)","v":0},{"$f":"IF(ISERROR(Data4!AF$214),0,Data4!AF$214)","v":0},{"$f":"IF(ISERROR(Data4!AG$214),0,Data4!AG$214)","v":0},{"$f":"IF(ISERROR(Data4!AH$214),0,Data4!AH$214)","v":0},{"$f":"IF(ISERROR(Data4!AI$214),0,Data4!AI$214)","v":0},{"$f":"IF(ISERROR(Data4!AJ$214),0,Data4!AJ$214)","v":0},{"$f":"IF(ISERROR(Data4!AK$214),0,Data4!AK$214)","v":0},{"$f":"IF(ISERROR(Data4!AL$214),0,Data4!AL$214)","v":0},{"$f":"IF(ISERROR(Data4!AM$214),0,Data4!AM$214)","v":0},{"$f":"IF(ISERROR(Data4!AN$214),0,Data4!AN$214)","v":0},{"$f":"IF(ISERROR(Data4!AO$214),0,Data4!AO$214)","v":0},{"$f":"IF(ISERROR(Data4!AP$214),0,Data4!AP$214)","v":0},{"$f":"IF(ISERROR(Data4!AQ$214),0,Data4!AQ$214)","v":0},{"$f":"IF(ISERROR(Data4!AR$214),0,Data4!AR$214)","v":0},{"$f":"IF(ISERROR(Data4!AS$214),0,Data4!AS$214)","v":0},{"$f":"IF(ISERROR(Data4!AT$214),0,Data4!AT$214)","v":0},{"$f":"IF(ISERROR(Data4!AU$214),0,Data4!AU$214)","v":0},{"$f":"IF(ISERROR(Data4!AV$214),0,Data4!AV$214)","v":0},{"$f":"IF(ISERROR(Data4!AW$214),0,Data4!AW$214)","v":0},{"$f":"IF(ISERROR(Data4!AX$214),0,Data4!AX$214)","v":0},{"$f":"IF(ISERROR(Data4!AY$214),0,Data4!AY$214)","v":0},{"$f":"IF(ISERROR(Data4!AZ$214),0,Data4!AZ$214)","v":0},{"$f":"IF(ISERROR(Data4!BA$214),0,Data4!BA$214)","v":0},{"$f":"IF(ISERROR(Data4!BB$214),0,Data4!BB$214)","v":0},{"$f":"IF(ISERROR(Data4!BC$214),0,Data4!BC$214)","v":0},{"$f":"IF(ISERROR(Data4!BD$214),0,Data4!BD$214)","v":0},{"$f":"IF(ISERROR(Data4!BE$214),0,Data4!BE$214)","v":0},{"$f":"IF(ISERROR(Data4!BF$214),0,Data4!BF$214)","v":0},{"$f":"IF(ISERROR(Data4!BG$214),0,Data4!BG$214)","v":0},{"$f":"IF(ISERROR(Data4!BH$214),0,Data4!BH$214)","v":0},{"$f":"IF(ISERROR(Data4!BI$214),0,Data4!BI$214)","v":0},{"$f":"IF(ISERROR(Data4!BJ$214),0,Data4!BJ$214)","v":0},{"$f":"IF(ISERROR(Data4!BK$214),0,Data4!BK$214)","v":0},{"$f":"IF(ISERROR(Data4!BL$214),0,Data4!BL$214)","v":0},{"$f":"IF(ISERROR(Data4!BM$214),0,Data4!BM$214)","v":0},{"$f":"IF(ISERROR(Data4!BN$214),0,Data4!BN$214)","v":0},{"$f":"IF(ISERROR(Data4!BO$214),0,Data4!BO$214)","v":0},{"$f":"IF(ISERROR(Data4!BP$214),0,Data4!BP$214)","v":0},{"$f":"IF(ISERROR(Data4!BQ$214),0,Data4!BQ$214)","v":0},{"$f":"IF(ISERROR(Data4!BR$214),0,Data4!BR$214)","v":0},{"$f":"IF(ISERROR(Data4!BS$214),0,Data4!BS$214)","v":0},{"$f":"IF(ISERROR(Data4!BT$214),0,Data4!BT$214)","v":0},{"$f":"IF(ISERROR(Data4!BU$214),0,Data4!BU$214)","v":0},{"$f":"IF(ISERROR(Data4!BV$214),0,Data4!BV$214)","v":0},{"$f":"IF(ISERROR(Data4!BW$214),0,Data4!BW$214)","v":0},{"$f":"IF(ISERROR(Data4!BX$214),0,Data4!BX$214)","v":0},{"$f":"IF(ISERROR(Data4!BY$214),0,Data4!BY$214)","v":0},{"$f":"IF(ISERROR(Data4!BZ$214),0,Data4!BZ$214)","v":0},{"$f":"IF(ISERROR(Data4!CA$214),0,Data4!CA$214)","v":0},{"$f":"IF(ISERROR(Data4!CB$214),0,Data4!CB$214)","v":0},{"$f":"IF(ISERROR(Data4!CC$214),0,Data4!CC$214)","v":0},{"$f":"IF(ISERROR(Data4!CD$214),0,Data4!CD$214)","v":0},{"$f":"IF(ISERROR(Data4!CE$214),0,Data4!CE$214)","v":0},{"$f":"IF(ISERROR(Data4!CF$214),0,Data4!CF$214)","v":0},{"$f":"IF(ISERROR(Data4!CG$214),0,Data4!CG$214)","v":0},{"$f":"IF(ISERROR(Data4!CH$214),0,Data4!CH$214)","v":0},{"$f":"IF(ISERROR(Data4!CI$214),0,Data4!CI$214)","v":0},{"$f":"IF(ISERROR(Data4!CJ$214),0,Data4!CJ$214)","v":0},{"$f":"IF(ISERROR(Data4!CK$214),0,Data4!CK$214)","v":0},{"$f":"IF(ISERROR(Data4!CL$214),0,Data4!CL$214)","v":0},{"$f":"IF(ISERROR(Data4!CM$214),0,Data4!CM$214)","v":0},{"$f":"IF(ISERROR(Data4!CN$214),0,Data4!CN$214)","v":0},{"$f":"IF(ISERROR(Data4!CO$214),0,Data4!CO$214)","v":0},{"$f":"IF(ISERROR(Data4!CP$214),0,Data4!CP$214)","v":0},{"$f":"IF(ISERROR(Data4!CQ$214),0,Data4!CQ$214)","v":0},{"$f":"IF(ISERROR(Data4!CR$214),0,Data4!CR$214)","v":0},{"$f":"IF(ISERROR(Data4!CS$214),0,Data4!CS$214)","v":0},{"$f":"IF(ISERROR(Data4!CT$214),0,Data4!CT$214)","v":0},{"$f":"IF(ISERROR(Data4!CU$214),0,Data4!CU$214)","v":0},{"$f":"IF(ISERROR(Data4!CV$214),0,Data4!CV$214)","v":0},{"$f":"IF(ISERROR(Data4!CW$214),0,Data4!CW$214)","v":0},{"$f":"IF(ISERROR(Data4!CX$214),0,Data4!CX$214)","v":0},{"$f":"IF(ISERROR(Data4!CY$214),0,Data4!CY$214)","v":0},{"$f":"IF(ISERROR(Data4!CZ$214),0,Data4!CZ$214)","v":0},{"$f":"IF(ISERROR(Data4!DA$214),0,Data4!DA$214)","v":0},{"$f":"IF(ISERROR(Data4!DB$214),0,Data4!DB$214)","v":0},{"$f":"IF(ISERROR(Data4!DC$214),0,Data4!DC$214)","v":0},{"$f":"IF(ISERROR(Data4!DD$214),0,Data4!DD$214)","v":0},{"$f":"IF(ISERROR(Data4!DE$214),0,Data4!DE$214)","v":0},{"$f":"IF(ISERROR(Data4!DF$214),0,Data4!DF$214)","v":0},{"$f":"IF(ISERROR(Data4!DG$214),0,Data4!DG$214)","v":0},{"$f":"IF(ISERROR(Data4!DH$214),0,Data4!DH$214)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$215","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$215),0,Data4!M$215)","v":0},{"$f":"IF(ISERROR(Data4!N$215),0,Data4!N$215)","v":0},{"$f":"IF(ISERROR(Data4!O$215),0,Data4!O$215)","v":0},{"$f":"IF(ISERROR(Data4!P$215),0,Data4!P$215)","v":0},{"$f":"IF(ISERROR(Data4!Q$215),0,Data4!Q$215)","v":0},{"$f":"IF(ISERROR(Data4!R$215),0,Data4!R$215)","v":0},{"$f":"IF(ISERROR(Data4!S$215),0,Data4!S$215)","v":0},{"$f":"IF(ISERROR(Data4!T$215),0,Data4!T$215)","v":0},{"$f":"IF(ISERROR(Data4!U$215),0,Data4!U$215)","v":0},{"$f":"IF(ISERROR(Data4!V$215),0,Data4!V$215)","v":0},{"$f":"IF(ISERROR(Data4!W$215),0,Data4!W$215)","v":0},{"$f":"IF(ISERROR(Data4!X$215),0,Data4!X$215)","v":0},{"$f":"IF(ISERROR(Data4!Y$215),0,Data4!Y$215)","v":0},{"$f":"IF(ISERROR(Data4!Z$215),0,Data4!Z$215)","v":0},{"$f":"IF(ISERROR(Data4!AA$215),0,Data4!AA$215)","v":0},{"$f":"IF(ISERROR(Data4!AB$215),0,Data4!AB$215)","v":0},{"$f":"IF(ISERROR(Data4!AC$215),0,Data4!AC$215)","v":0},{"$f":"IF(ISERROR(Data4!AD$215),0,Data4!AD$215)","v":0},{"$f":"IF(ISERROR(Data4!AE$215),0,Data4!AE$215)","v":0},{"$f":"IF(ISERROR(Data4!AF$215),0,Data4!AF$215)","v":0},{"$f":"IF(ISERROR(Data4!AG$215),0,Data4!AG$215)","v":0},{"$f":"IF(ISERROR(Data4!AH$215),0,Data4!AH$215)","v":0},{"$f":"IF(ISERROR(Data4!AI$215),0,Data4!AI$215)","v":0},{"$f":"IF(ISERROR(Data4!AJ$215),0,Data4!AJ$215)","v":0},{"$f":"IF(ISERROR(Data4!AK$215),0,Data4!AK$215)","v":0},{"$f":"IF(ISERROR(Data4!AL$215),0,Data4!AL$215)","v":0},{"$f":"IF(ISERROR(Data4!AM$215),0,Data4!AM$215)","v":0},{"$f":"IF(ISERROR(Data4!AN$215),0,Data4!AN$215)","v":0},{"$f":"IF(ISERROR(Data4!AO$215),0,Data4!AO$215)","v":0},{"$f":"IF(ISERROR(Data4!AP$215),0,Data4!AP$215)","v":0},{"$f":"IF(ISERROR(Data4!AQ$215),0,Data4!AQ$215)","v":0},{"$f":"IF(ISERROR(Data4!AR$215),0,Data4!AR$215)","v":0},{"$f":"IF(ISERROR(Data4!AS$215),0,Data4!AS$215)","v":0},{"$f":"IF(ISERROR(Data4!AT$215),0,Data4!AT$215)","v":0},{"$f":"IF(ISERROR(Data4!AU$215),0,Data4!AU$215)","v":0},{"$f":"IF(ISERROR(Data4!AV$215),0,Data4!AV$215)","v":0},{"$f":"IF(ISERROR(Data4!AW$215),0,Data4!AW$215)","v":0},{"$f":"IF(ISERROR(Data4!AX$215),0,Data4!AX$215)","v":0},{"$f":"IF(ISERROR(Data4!AY$215),0,Data4!AY$215)","v":0},{"$f":"IF(ISERROR(Data4!AZ$215),0,Data4!AZ$215)","v":0},{"$f":"IF(ISERROR(Data4!BA$215),0,Data4!BA$215)","v":0},{"$f":"IF(ISERROR(Data4!BB$215),0,Data4!BB$215)","v":0},{"$f":"IF(ISERROR(Data4!BC$215),0,Data4!BC$215)","v":0},{"$f":"IF(ISERROR(Data4!BD$215),0,Data4!BD$215)","v":0},{"$f":"IF(ISERROR(Data4!BE$215),0,Data4!BE$215)","v":0},{"$f":"IF(ISERROR(Data4!BF$215),0,Data4!BF$215)","v":0},{"$f":"IF(ISERROR(Data4!BG$215),0,Data4!BG$215)","v":0},{"$f":"IF(ISERROR(Data4!BH$215),0,Data4!BH$215)","v":0},{"$f":"IF(ISERROR(Data4!BI$215),0,Data4!BI$215)","v":0},{"$f":"IF(ISERROR(Data4!BJ$215),0,Data4!BJ$215)","v":0},{"$f":"IF(ISERROR(Data4!BK$215),0,Data4!BK$215)","v":0},{"$f":"IF(ISERROR(Data4!BL$215),0,Data4!BL$215)","v":0},{"$f":"IF(ISERROR(Data4!BM$215),0,Data4!BM$215)","v":0},{"$f":"IF(ISERROR(Data4!BN$215),0,Data4!BN$215)","v":0},{"$f":"IF(ISERROR(Data4!BO$215),0,Data4!BO$215)","v":0},{"$f":"IF(ISERROR(Data4!BP$215),0,Data4!BP$215)","v":0},{"$f":"IF(ISERROR(Data4!BQ$215),0,Data4!BQ$215)","v":0},{"$f":"IF(ISERROR(Data4!BR$215),0,Data4!BR$215)","v":0},{"$f":"IF(ISERROR(Data4!BS$215),0,Data4!BS$215)","v":0},{"$f":"IF(ISERROR(Data4!BT$215),0,Data4!BT$215)","v":0},{"$f":"IF(ISERROR(Data4!BU$215),0,Data4!BU$215)","v":0},{"$f":"IF(ISERROR(Data4!BV$215),0,Data4!BV$215)","v":0},{"$f":"IF(ISERROR(Data4!BW$215),0,Data4!BW$215)","v":0},{"$f":"IF(ISERROR(Data4!BX$215),0,Data4!BX$215)","v":0},{"$f":"IF(ISERROR(Data4!BY$215),0,Data4!BY$215)","v":0},{"$f":"IF(ISERROR(Data4!BZ$215),0,Data4!BZ$215)","v":0},{"$f":"IF(ISERROR(Data4!CA$215),0,Data4!CA$215)","v":0},{"$f":"IF(ISERROR(Data4!CB$215),0,Data4!CB$215)","v":0},{"$f":"IF(ISERROR(Data4!CC$215),0,Data4!CC$215)","v":0},{"$f":"IF(ISERROR(Data4!CD$215),0,Data4!CD$215)","v":0},{"$f":"IF(ISERROR(Data4!CE$215),0,Data4!CE$215)","v":0},{"$f":"IF(ISERROR(Data4!CF$215),0,Data4!CF$215)","v":0},{"$f":"IF(ISERROR(Data4!CG$215),0,Data4!CG$215)","v":0},{"$f":"IF(ISERROR(Data4!CH$215),0,Data4!CH$215)","v":0},{"$f":"IF(ISERROR(Data4!CI$215),0,Data4!CI$215)","v":0},{"$f":"IF(ISERROR(Data4!CJ$215),0,Data4!CJ$215)","v":0},{"$f":"IF(ISERROR(Data4!CK$215),0,Data4!CK$215)","v":0},{"$f":"IF(ISERROR(Data4!CL$215),0,Data4!CL$215)","v":0},{"$f":"IF(ISERROR(Data4!CM$215),0,Data4!CM$215)","v":0},{"$f":"IF(ISERROR(Data4!CN$215),0,Data4!CN$215)","v":0},{"$f":"IF(ISERROR(Data4!CO$215),0,Data4!CO$215)","v":0},{"$f":"IF(ISERROR(Data4!CP$215),0,Data4!CP$215)","v":0},{"$f":"IF(ISERROR(Data4!CQ$215),0,Data4!CQ$215)","v":0},{"$f":"IF(ISERROR(Data4!CR$215),0,Data4!CR$215)","v":0},{"$f":"IF(ISERROR(Data4!CS$215),0,Data4!CS$215)","v":0},{"$f":"IF(ISERROR(Data4!CT$215),0,Data4!CT$215)","v":0},{"$f":"IF(ISERROR(Data4!CU$215),0,Data4!CU$215)","v":0},{"$f":"IF(ISERROR(Data4!CV$215),0,Data4!CV$215)","v":0},{"$f":"IF(ISERROR(Data4!CW$215),0,Data4!CW$215)","v":0},{"$f":"IF(ISERROR(Data4!CX$215),0,Data4!CX$215)","v":0},{"$f":"IF(ISERROR(Data4!CY$215),0,Data4!CY$215)","v":0},{"$f":"IF(ISERROR(Data4!CZ$215),0,Data4!CZ$215)","v":0},{"$f":"IF(ISERROR(Data4!DA$215),0,Data4!DA$215)","v":0},{"$f":"IF(ISERROR(Data4!DB$215),0,Data4!DB$215)","v":0},{"$f":"IF(ISERROR(Data4!DC$215),0,Data4!DC$215)","v":0},{"$f":"IF(ISERROR(Data4!DD$215),0,Data4!DD$215)","v":0},{"$f":"IF(ISERROR(Data4!DE$215),0,Data4!DE$215)","v":0},{"$f":"IF(ISERROR(Data4!DF$215),0,Data4!DF$215)","v":0},{"$f":"IF(ISERROR(Data4!DG$215),0,Data4!DG$215)","v":0},{"$f":"IF(ISERROR(Data4!DH$215),0,Data4!DH$215)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$216","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$216),0,Data4!M$216)","v":0},{"$f":"IF(ISERROR(Data4!N$216),0,Data4!N$216)","v":0},{"$f":"IF(ISERROR(Data4!O$216),0,Data4!O$216)","v":0},{"$f":"IF(ISERROR(Data4!P$216),0,Data4!P$216)","v":0},{"$f":"IF(ISERROR(Data4!Q$216),0,Data4!Q$216)","v":0},{"$f":"IF(ISERROR(Data4!R$216),0,Data4!R$216)","v":0},{"$f":"IF(ISERROR(Data4!S$216),0,Data4!S$216)","v":0},{"$f":"IF(ISERROR(Data4!T$216),0,Data4!T$216)","v":0},{"$f":"IF(ISERROR(Data4!U$216),0,Data4!U$216)","v":0},{"$f":"IF(ISERROR(Data4!V$216),0,Data4!V$216)","v":0},{"$f":"IF(ISERROR(Data4!W$216),0,Data4!W$216)","v":0},{"$f":"IF(ISERROR(Data4!X$216),0,Data4!X$216)","v":0},{"$f":"IF(ISERROR(Data4!Y$216),0,Data4!Y$216)","v":0},{"$f":"IF(ISERROR(Data4!Z$216),0,Data4!Z$216)","v":0},{"$f":"IF(ISERROR(Data4!AA$216),0,Data4!AA$216)","v":0},{"$f":"IF(ISERROR(Data4!AB$216),0,Data4!AB$216)","v":0},{"$f":"IF(ISERROR(Data4!AC$216),0,Data4!AC$216)","v":0},{"$f":"IF(ISERROR(Data4!AD$216),0,Data4!AD$216)","v":0},{"$f":"IF(ISERROR(Data4!AE$216),0,Data4!AE$216)","v":0},{"$f":"IF(ISERROR(Data4!AF$216),0,Data4!AF$216)","v":0},{"$f":"IF(ISERROR(Data4!AG$216),0,Data4!AG$216)","v":0},{"$f":"IF(ISERROR(Data4!AH$216),0,Data4!AH$216)","v":0},{"$f":"IF(ISERROR(Data4!AI$216),0,Data4!AI$216)","v":0},{"$f":"IF(ISERROR(Data4!AJ$216),0,Data4!AJ$216)","v":0},{"$f":"IF(ISERROR(Data4!AK$216),0,Data4!AK$216)","v":0},{"$f":"IF(ISERROR(Data4!AL$216),0,Data4!AL$216)","v":0},{"$f":"IF(ISERROR(Data4!AM$216),0,Data4!AM$216)","v":0},{"$f":"IF(ISERROR(Data4!AN$216),0,Data4!AN$216)","v":0},{"$f":"IF(ISERROR(Data4!AO$216),0,Data4!AO$216)","v":0},{"$f":"IF(ISERROR(Data4!AP$216),0,Data4!AP$216)","v":0},{"$f":"IF(ISERROR(Data4!AQ$216),0,Data4!AQ$216)","v":0},{"$f":"IF(ISERROR(Data4!AR$216),0,Data4!AR$216)","v":0},{"$f":"IF(ISERROR(Data4!AS$216),0,Data4!AS$216)","v":0},{"$f":"IF(ISERROR(Data4!AT$216),0,Data4!AT$216)","v":0},{"$f":"IF(ISERROR(Data4!AU$216),0,Data4!AU$216)","v":0},{"$f":"IF(ISERROR(Data4!AV$216),0,Data4!AV$216)","v":0},{"$f":"IF(ISERROR(Data4!AW$216),0,Data4!AW$216)","v":0},{"$f":"IF(ISERROR(Data4!AX$216),0,Data4!AX$216)","v":0},{"$f":"IF(ISERROR(Data4!AY$216),0,Data4!AY$216)","v":0},{"$f":"IF(ISERROR(Data4!AZ$216),0,Data4!AZ$216)","v":0},{"$f":"IF(ISERROR(Data4!BA$216),0,Data4!BA$216)","v":0},{"$f":"IF(ISERROR(Data4!BB$216),0,Data4!BB$216)","v":0},{"$f":"IF(ISERROR(Data4!BC$216),0,Data4!BC$216)","v":0},{"$f":"IF(ISERROR(Data4!BD$216),0,Data4!BD$216)","v":0},{"$f":"IF(ISERROR(Data4!BE$216),0,Data4!BE$216)","v":0},{"$f":"IF(ISERROR(Data4!BF$216),0,Data4!BF$216)","v":0},{"$f":"IF(ISERROR(Data4!BG$216),0,Data4!BG$216)","v":0},{"$f":"IF(ISERROR(Data4!BH$216),0,Data4!BH$216)","v":0},{"$f":"IF(ISERROR(Data4!BI$216),0,Data4!BI$216)","v":0},{"$f":"IF(ISERROR(Data4!BJ$216),0,Data4!BJ$216)","v":0},{"$f":"IF(ISERROR(Data4!BK$216),0,Data4!BK$216)","v":0},{"$f":"IF(ISERROR(Data4!BL$216),0,Data4!BL$216)","v":0},{"$f":"IF(ISERROR(Data4!BM$216),0,Data4!BM$216)","v":0},{"$f":"IF(ISERROR(Data4!BN$216),0,Data4!BN$216)","v":0},{"$f":"IF(ISERROR(Data4!BO$216),0,Data4!BO$216)","v":0},{"$f":"IF(ISERROR(Data4!BP$216),0,Data4!BP$216)","v":0},{"$f":"IF(ISERROR(Data4!BQ$216),0,Data4!BQ$216)","v":0},{"$f":"IF(ISERROR(Data4!BR$216),0,Data4!BR$216)","v":0},{"$f":"IF(ISERROR(Data4!BS$216),0,Data4!BS$216)","v":0},{"$f":"IF(ISERROR(Data4!BT$216),0,Data4!BT$216)","v":0},{"$f":"IF(ISERROR(Data4!BU$216),0,Data4!BU$216)","v":0},{"$f":"IF(ISERROR(Data4!BV$216),0,Data4!BV$216)","v":0},{"$f":"IF(ISERROR(Data4!BW$216),0,Data4!BW$216)","v":0},{"$f":"IF(ISERROR(Data4!BX$216),0,Data4!BX$216)","v":0},{"$f":"IF(ISERROR(Data4!BY$216),0,Data4!BY$216)","v":0},{"$f":"IF(ISERROR(Data4!BZ$216),0,Data4!BZ$216)","v":0},{"$f":"IF(ISERROR(Data4!CA$216),0,Data4!CA$216)","v":0},{"$f":"IF(ISERROR(Data4!CB$216),0,Data4!CB$216)","v":0},{"$f":"IF(ISERROR(Data4!CC$216),0,Data4!CC$216)","v":0},{"$f":"IF(ISERROR(Data4!CD$216),0,Data4!CD$216)","v":0},{"$f":"IF(ISERROR(Data4!CE$216),0,Data4!CE$216)","v":0},{"$f":"IF(ISERROR(Data4!CF$216),0,Data4!CF$216)","v":0},{"$f":"IF(ISERROR(Data4!CG$216),0,Data4!CG$216)","v":0},{"$f":"IF(ISERROR(Data4!CH$216),0,Data4!CH$216)","v":0},{"$f":"IF(ISERROR(Data4!CI$216),0,Data4!CI$216)","v":0},{"$f":"IF(ISERROR(Data4!CJ$216),0,Data4!CJ$216)","v":0},{"$f":"IF(ISERROR(Data4!CK$216),0,Data4!CK$216)","v":0},{"$f":"IF(ISERROR(Data4!CL$216),0,Data4!CL$216)","v":0},{"$f":"IF(ISERROR(Data4!CM$216),0,Data4!CM$216)","v":0},{"$f":"IF(ISERROR(Data4!CN$216),0,Data4!CN$216)","v":0},{"$f":"IF(ISERROR(Data4!CO$216),0,Data4!CO$216)","v":0},{"$f":"IF(ISERROR(Data4!CP$216),0,Data4!CP$216)","v":0},{"$f":"IF(ISERROR(Data4!CQ$216),0,Data4!CQ$216)","v":0},{"$f":"IF(ISERROR(Data4!CR$216),0,Data4!CR$216)","v":0},{"$f":"IF(ISERROR(Data4!CS$216),0,Data4!CS$216)","v":0},{"$f":"IF(ISERROR(Data4!CT$216),0,Data4!CT$216)","v":0},{"$f":"IF(ISERROR(Data4!CU$216),0,Data4!CU$216)","v":0},{"$f":"IF(ISERROR(Data4!CV$216),0,Data4!CV$216)","v":0},{"$f":"IF(ISERROR(Data4!CW$216),0,Data4!CW$216)","v":0},{"$f":"IF(ISERROR(Data4!CX$216),0,Data4!CX$216)","v":0},{"$f":"IF(ISERROR(Data4!CY$216),0,Data4!CY$216)","v":0},{"$f":"IF(ISERROR(Data4!CZ$216),0,Data4!CZ$216)","v":0},{"$f":"IF(ISERROR(Data4!DA$216),0,Data4!DA$216)","v":0},{"$f":"IF(ISERROR(Data4!DB$216),0,Data4!DB$216)","v":0},{"$f":"IF(ISERROR(Data4!DC$216),0,Data4!DC$216)","v":0},{"$f":"IF(ISERROR(Data4!DD$216),0,Data4!DD$216)","v":0},{"$f":"IF(ISERROR(Data4!DE$216),0,Data4!DE$216)","v":0},{"$f":"IF(ISERROR(Data4!DF$216),0,Data4!DF$216)","v":0},{"$f":"IF(ISERROR(Data4!DG$216),0,Data4!DG$216)","v":0},{"$f":"IF(ISERROR(Data4!DH$216),0,Data4!DH$216)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$218","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$218),0,Data4!M$218)","v":0},{"$f":"IF(ISERROR(Data4!N$218),0,Data4!N$218)","v":0},{"$f":"IF(ISERROR(Data4!O$218),0,Data4!O$218)","v":0},{"$f":"IF(ISERROR(Data4!P$218),0,Data4!P$218)","v":0},{"$f":"IF(ISERROR(Data4!Q$218),0,Data4!Q$218)","v":0},{"$f":"IF(ISERROR(Data4!R$218),0,Data4!R$218)","v":0},{"$f":"IF(ISERROR(Data4!S$218),0,Data4!S$218)","v":0},{"$f":"IF(ISERROR(Data4!T$218),0,Data4!T$218)","v":0},{"$f":"IF(ISERROR(Data4!U$218),0,Data4!U$218)","v":0},{"$f":"IF(ISERROR(Data4!V$218),0,Data4!V$218)","v":0},{"$f":"IF(ISERROR(Data4!W$218),0,Data4!W$218)","v":0},{"$f":"IF(ISERROR(Data4!X$218),0,Data4!X$218)","v":0},{"$f":"IF(ISERROR(Data4!Y$218),0,Data4!Y$218)","v":0},{"$f":"IF(ISERROR(Data4!Z$218),0,Data4!Z$218)","v":0},{"$f":"IF(ISERROR(Data4!AA$218),0,Data4!AA$218)","v":0},{"$f":"IF(ISERROR(Data4!AB$218),0,Data4!AB$218)","v":0},{"$f":"IF(ISERROR(Data4!AC$218),0,Data4!AC$218)","v":0},{"$f":"IF(ISERROR(Data4!AD$218),0,Data4!AD$218)","v":0},{"$f":"IF(ISERROR(Data4!AE$218),0,Data4!AE$218)","v":0},{"$f":"IF(ISERROR(Data4!AF$218),0,Data4!AF$218)","v":0},{"$f":"IF(ISERROR(Data4!AG$218),0,Data4!AG$218)","v":0},{"$f":"IF(ISERROR(Data4!AH$218),0,Data4!AH$218)","v":0},{"$f":"IF(ISERROR(Data4!AI$218),0,Data4!AI$218)","v":0},{"$f":"IF(ISERROR(Data4!AJ$218),0,Data4!AJ$218)","v":0},{"$f":"IF(ISERROR(Data4!AK$218),0,Data4!AK$218)","v":0},{"$f":"IF(ISERROR(Data4!AL$218),0,Data4!AL$218)","v":0},{"$f":"IF(ISERROR(Data4!AM$218),0,Data4!AM$218)","v":0},{"$f":"IF(ISERROR(Data4!AN$218),0,Data4!AN$218)","v":0},{"$f":"IF(ISERROR(Data4!AO$218),0,Data4!AO$218)","v":0},{"$f":"IF(ISERROR(Data4!AP$218),0,Data4!AP$218)","v":0},{"$f":"IF(ISERROR(Data4!AQ$218),0,Data4!AQ$218)","v":0},{"$f":"IF(ISERROR(Data4!AR$218),0,Data4!AR$218)","v":0},{"$f":"IF(ISERROR(Data4!AS$218),0,Data4!AS$218)","v":0},{"$f":"IF(ISERROR(Data4!AT$218),0,Data4!AT$218)","v":0},{"$f":"IF(ISERROR(Data4!AU$218),0,Data4!AU$218)","v":0},{"$f":"IF(ISERROR(Data4!AV$218),0,Data4!AV$218)","v":0},{"$f":"IF(ISERROR(Data4!AW$218),0,Data4!AW$218)","v":0},{"$f":"IF(ISERROR(Data4!AX$218),0,Data4!AX$218)","v":0},{"$f":"IF(ISERROR(Data4!AY$218),0,Data4!AY$218)","v":0},{"$f":"IF(ISERROR(Data4!AZ$218),0,Data4!AZ$218)","v":0},{"$f":"IF(ISERROR(Data4!BA$218),0,Data4!BA$218)","v":0},{"$f":"IF(ISERROR(Data4!BB$218),0,Data4!BB$218)","v":0},{"$f":"IF(ISERROR(Data4!BC$218),0,Data4!BC$218)","v":0},{"$f":"IF(ISERROR(Data4!BD$218),0,Data4!BD$218)","v":0},{"$f":"IF(ISERROR(Data4!BE$218),0,Data4!BE$218)","v":0},{"$f":"IF(ISERROR(Data4!BF$218),0,Data4!BF$218)","v":0},{"$f":"IF(ISERROR(Data4!BG$218),0,Data4!BG$218)","v":0},{"$f":"IF(ISERROR(Data4!BH$218),0,Data4!BH$218)","v":0},{"$f":"IF(ISERROR(Data4!BI$218),0,Data4!BI$218)","v":0},{"$f":"IF(ISERROR(Data4!BJ$218),0,Data4!BJ$218)","v":0},{"$f":"IF(ISERROR(Data4!BK$218),0,Data4!BK$218)","v":0},{"$f":"IF(ISERROR(Data4!BL$218),0,Data4!BL$218)","v":0},{"$f":"IF(ISERROR(Data4!BM$218),0,Data4!BM$218)","v":0},{"$f":"IF(ISERROR(Data4!BN$218),0,Data4!BN$218)","v":0},{"$f":"IF(ISERROR(Data4!BO$218),0,Data4!BO$218)","v":0},{"$f":"IF(ISERROR(Data4!BP$218),0,Data4!BP$218)","v":0},{"$f":"IF(ISERROR(Data4!BQ$218),0,Data4!BQ$218)","v":0},{"$f":"IF(ISERROR(Data4!BR$218),0,Data4!BR$218)","v":0},{"$f":"IF(ISERROR(Data4!BS$218),0,Data4!BS$218)","v":0},{"$f":"IF(ISERROR(Data4!BT$218),0,Data4!BT$218)","v":0},{"$f":"IF(ISERROR(Data4!BU$218),0,Data4!BU$218)","v":0},{"$f":"IF(ISERROR(Data4!BV$218),0,Data4!BV$218)","v":0},{"$f":"IF(ISERROR(Data4!BW$218),0,Data4!BW$218)","v":0},{"$f":"IF(ISERROR(Data4!BX$218),0,Data4!BX$218)","v":0},{"$f":"IF(ISERROR(Data4!BY$218),0,Data4!BY$218)","v":0},{"$f":"IF(ISERROR(Data4!BZ$218),0,Data4!BZ$218)","v":0},{"$f":"IF(ISERROR(Data4!CA$218),0,Data4!CA$218)","v":0},{"$f":"IF(ISERROR(Data4!CB$218),0,Data4!CB$218)","v":0},{"$f":"IF(ISERROR(Data4!CC$218),0,Data4!CC$218)","v":0},{"$f":"IF(ISERROR(Data4!CD$218),0,Data4!CD$218)","v":0},{"$f":"IF(ISERROR(Data4!CE$218),0,Data4!CE$218)","v":0},{"$f":"IF(ISERROR(Data4!CF$218),0,Data4!CF$218)","v":0},{"$f":"IF(ISERROR(Data4!CG$218),0,Data4!CG$218)","v":0},{"$f":"IF(ISERROR(Data4!CH$218),0,Data4!CH$218)","v":0},{"$f":"IF(ISERROR(Data4!CI$218),0,Data4!CI$218)","v":0},{"$f":"IF(ISERROR(Data4!CJ$218),0,Data4!CJ$218)","v":0},{"$f":"IF(ISERROR(Data4!CK$218),0,Data4!CK$218)","v":0},{"$f":"IF(ISERROR(Data4!CL$218),0,Data4!CL$218)","v":0},{"$f":"IF(ISERROR(Data4!CM$218),0,Data4!CM$218)","v":0},{"$f":"IF(ISERROR(Data4!CN$218),0,Data4!CN$218)","v":0},{"$f":"IF(ISERROR(Data4!CO$218),0,Data4!CO$218)","v":0},{"$f":"IF(ISERROR(Data4!CP$218),0,Data4!CP$218)","v":0},{"$f":"IF(ISERROR(Data4!CQ$218),0,Data4!CQ$218)","v":0},{"$f":"IF(ISERROR(Data4!CR$218),0,Data4!CR$218)","v":0},{"$f":"IF(ISERROR(Data4!CS$218),0,Data4!CS$218)","v":0},{"$f":"IF(ISERROR(Data4!CT$218),0,Data4!CT$218)","v":0},{"$f":"IF(ISERROR(Data4!CU$218),0,Data4!CU$218)","v":0},{"$f":"IF(ISERROR(Data4!CV$218),0,Data4!CV$218)","v":0},{"$f":"IF(ISERROR(Data4!CW$218),0,Data4!CW$218)","v":0},{"$f":"IF(ISERROR(Data4!CX$218),0,Data4!CX$218)","v":0},{"$f":"IF(ISERROR(Data4!CY$218),0,Data4!CY$218)","v":0},{"$f":"IF(ISERROR(Data4!CZ$218),0,Data4!CZ$218)","v":0},{"$f":"IF(ISERROR(Data4!DA$218),0,Data4!DA$218)","v":0},{"$f":"IF(ISERROR(Data4!DB$218),0,Data4!DB$218)","v":0},{"$f":"IF(ISERROR(Data4!DC$218),0,Data4!DC$218)","v":0},{"$f":"IF(ISERROR(Data4!DD$218),0,Data4!DD$218)","v":0},{"$f":"IF(ISERROR(Data4!DE$218),0,Data4!DE$218)","v":0},{"$f":"IF(ISERROR(Data4!DF$218),0,Data4!DF$218)","v":0},{"$f":"IF(ISERROR(Data4!DG$218),0,Data4!DG$218)","v":0},{"$f":"IF(ISERROR(Data4!DH$218),0,Data4!DH$218)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$219","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$219),0,Data4!M$219)","v":0},{"$f":"IF(ISERROR(Data4!N$219),0,Data4!N$219)","v":0},{"$f":"IF(ISERROR(Data4!O$219),0,Data4!O$219)","v":0},{"$f":"IF(ISERROR(Data4!P$219),0,Data4!P$219)","v":0},{"$f":"IF(ISERROR(Data4!Q$219),0,Data4!Q$219)","v":0},{"$f":"IF(ISERROR(Data4!R$219),0,Data4!R$219)","v":0},{"$f":"IF(ISERROR(Data4!S$219),0,Data4!S$219)","v":0},{"$f":"IF(ISERROR(Data4!T$219),0,Data4!T$219)","v":0},{"$f":"IF(ISERROR(Data4!U$219),0,Data4!U$219)","v":0},{"$f":"IF(ISERROR(Data4!V$219),0,Data4!V$219)","v":0},{"$f":"IF(ISERROR(Data4!W$219),0,Data4!W$219)","v":0},{"$f":"IF(ISERROR(Data4!X$219),0,Data4!X$219)","v":0},{"$f":"IF(ISERROR(Data4!Y$219),0,Data4!Y$219)","v":0},{"$f":"IF(ISERROR(Data4!Z$219),0,Data4!Z$219)","v":0},{"$f":"IF(ISERROR(Data4!AA$219),0,Data4!AA$219)","v":0},{"$f":"IF(ISERROR(Data4!AB$219),0,Data4!AB$219)","v":0},{"$f":"IF(ISERROR(Data4!AC$219),0,Data4!AC$219)","v":0},{"$f":"IF(ISERROR(Data4!AD$219),0,Data4!AD$219)","v":0},{"$f":"IF(ISERROR(Data4!AE$219),0,Data4!AE$219)","v":0},{"$f":"IF(ISERROR(Data4!AF$219),0,Data4!AF$219)","v":0},{"$f":"IF(ISERROR(Data4!AG$219),0,Data4!AG$219)","v":0},{"$f":"IF(ISERROR(Data4!AH$219),0,Data4!AH$219)","v":0},{"$f":"IF(ISERROR(Data4!AI$219),0,Data4!AI$219)","v":0},{"$f":"IF(ISERROR(Data4!AJ$219),0,Data4!AJ$219)","v":0},{"$f":"IF(ISERROR(Data4!AK$219),0,Data4!AK$219)","v":0},{"$f":"IF(ISERROR(Data4!AL$219),0,Data4!AL$219)","v":0},{"$f":"IF(ISERROR(Data4!AM$219),0,Data4!AM$219)","v":0},{"$f":"IF(ISERROR(Data4!AN$219),0,Data4!AN$219)","v":0},{"$f":"IF(ISERROR(Data4!AO$219),0,Data4!AO$219)","v":0},{"$f":"IF(ISERROR(Data4!AP$219),0,Data4!AP$219)","v":0},{"$f":"IF(ISERROR(Data4!AQ$219),0,Data4!AQ$219)","v":0},{"$f":"IF(ISERROR(Data4!AR$219),0,Data4!AR$219)","v":0},{"$f":"IF(ISERROR(Data4!AS$219),0,Data4!AS$219)","v":0},{"$f":"IF(ISERROR(Data4!AT$219),0,Data4!AT$219)","v":0},{"$f":"IF(ISERROR(Data4!AU$219),0,Data4!AU$219)","v":0},{"$f":"IF(ISERROR(Data4!AV$219),0,Data4!AV$219)","v":0},{"$f":"IF(ISERROR(Data4!AW$219),0,Data4!AW$219)","v":0},{"$f":"IF(ISERROR(Data4!AX$219),0,Data4!AX$219)","v":0},{"$f":"IF(ISERROR(Data4!AY$219),0,Data4!AY$219)","v":0},{"$f":"IF(ISERROR(Data4!AZ$219),0,Data4!AZ$219)","v":0},{"$f":"IF(ISERROR(Data4!BA$219),0,Data4!BA$219)","v":0},{"$f":"IF(ISERROR(Data4!BB$219),0,Data4!BB$219)","v":0},{"$f":"IF(ISERROR(Data4!BC$219),0,Data4!BC$219)","v":0},{"$f":"IF(ISERROR(Data4!BD$219),0,Data4!BD$219)","v":0},{"$f":"IF(ISERROR(Data4!BE$219),0,Data4!BE$219)","v":0},{"$f":"IF(ISERROR(Data4!BF$219),0,Data4!BF$219)","v":0},{"$f":"IF(ISERROR(Data4!BG$219),0,Data4!BG$219)","v":0},{"$f":"IF(ISERROR(Data4!BH$219),0,Data4!BH$219)","v":0},{"$f":"IF(ISERROR(Data4!BI$219),0,Data4!BI$219)","v":0},{"$f":"IF(ISERROR(Data4!BJ$219),0,Data4!BJ$219)","v":0},{"$f":"IF(ISERROR(Data4!BK$219),0,Data4!BK$219)","v":0},{"$f":"IF(ISERROR(Data4!BL$219),0,Data4!BL$219)","v":0},{"$f":"IF(ISERROR(Data4!BM$219),0,Data4!BM$219)","v":0},{"$f":"IF(ISERROR(Data4!BN$219),0,Data4!BN$219)","v":0},{"$f":"IF(ISERROR(Data4!BO$219),0,Data4!BO$219)","v":0},{"$f":"IF(ISERROR(Data4!BP$219),0,Data4!BP$219)","v":0},{"$f":"IF(ISERROR(Data4!BQ$219),0,Data4!BQ$219)","v":0},{"$f":"IF(ISERROR(Data4!BR$219),0,Data4!BR$219)","v":0},{"$f":"IF(ISERROR(Data4!BS$219),0,Data4!BS$219)","v":0},{"$f":"IF(ISERROR(Data4!BT$219),0,Data4!BT$219)","v":0},{"$f":"IF(ISERROR(Data4!BU$219),0,Data4!BU$219)","v":0},{"$f":"IF(ISERROR(Data4!BV$219),0,Data4!BV$219)","v":0},{"$f":"IF(ISERROR(Data4!BW$219),0,Data4!BW$219)","v":0},{"$f":"IF(ISERROR(Data4!BX$219),0,Data4!BX$219)","v":0},{"$f":"IF(ISERROR(Data4!BY$219),0,Data4!BY$219)","v":0},{"$f":"IF(ISERROR(Data4!BZ$219),0,Data4!BZ$219)","v":0},{"$f":"IF(ISERROR(Data4!CA$219),0,Data4!CA$219)","v":0},{"$f":"IF(ISERROR(Data4!CB$219),0,Data4!CB$219)","v":0},{"$f":"IF(ISERROR(Data4!CC$219),0,Data4!CC$219)","v":0},{"$f":"IF(ISERROR(Data4!CD$219),0,Data4!CD$219)","v":0},{"$f":"IF(ISERROR(Data4!CE$219),0,Data4!CE$219)","v":0},{"$f":"IF(ISERROR(Data4!CF$219),0,Data4!CF$219)","v":0},{"$f":"IF(ISERROR(Data4!CG$219),0,Data4!CG$219)","v":0},{"$f":"IF(ISERROR(Data4!CH$219),0,Data4!CH$219)","v":0},{"$f":"IF(ISERROR(Data4!CI$219),0,Data4!CI$219)","v":0},{"$f":"IF(ISERROR(Data4!CJ$219),0,Data4!CJ$219)","v":0},{"$f":"IF(ISERROR(Data4!CK$219),0,Data4!CK$219)","v":0},{"$f":"IF(ISERROR(Data4!CL$219),0,Data4!CL$219)","v":0},{"$f":"IF(ISERROR(Data4!CM$219),0,Data4!CM$219)","v":0},{"$f":"IF(ISERROR(Data4!CN$219),0,Data4!CN$219)","v":0},{"$f":"IF(ISERROR(Data4!CO$219),0,Data4!CO$219)","v":0},{"$f":"IF(ISERROR(Data4!CP$219),0,Data4!CP$219)","v":0},{"$f":"IF(ISERROR(Data4!CQ$219),0,Data4!CQ$219)","v":0},{"$f":"IF(ISERROR(Data4!CR$219),0,Data4!CR$219)","v":0},{"$f":"IF(ISERROR(Data4!CS$219),0,Data4!CS$219)","v":0},{"$f":"IF(ISERROR(Data4!CT$219),0,Data4!CT$219)","v":0},{"$f":"IF(ISERROR(Data4!CU$219),0,Data4!CU$219)","v":0},{"$f":"IF(ISERROR(Data4!CV$219),0,Data4!CV$219)","v":0},{"$f":"IF(ISERROR(Data4!CW$219),0,Data4!CW$219)","v":0},{"$f":"IF(ISERROR(Data4!CX$219),0,Data4!CX$219)","v":0},{"$f":"IF(ISERROR(Data4!CY$219),0,Data4!CY$219)","v":0},{"$f":"IF(ISERROR(Data4!CZ$219),0,Data4!CZ$219)","v":0},{"$f":"IF(ISERROR(Data4!DA$219),0,Data4!DA$219)","v":0},{"$f":"IF(ISERROR(Data4!DB$219),0,Data4!DB$219)","v":0},{"$f":"IF(ISERROR(Data4!DC$219),0,Data4!DC$219)","v":0},{"$f":"IF(ISERROR(Data4!DD$219),0,Data4!DD$219)","v":0},{"$f":"IF(ISERROR(Data4!DE$219),0,Data4!DE$219)","v":0},{"$f":"IF(ISERROR(Data4!DF$219),0,Data4!DF$219)","v":0},{"$f":"IF(ISERROR(Data4!DG$219),0,Data4!DG$219)","v":0},{"$f":"IF(ISERROR(Data4!DH$219),0,Data4!DH$219)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$220","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$220),0,Data4!M$220)","v":0},{"$f":"IF(ISERROR(Data4!N$220),0,Data4!N$220)","v":0},{"$f":"IF(ISERROR(Data4!O$220),0,Data4!O$220)","v":0},{"$f":"IF(ISERROR(Data4!P$220),0,Data4!P$220)","v":0},{"$f":"IF(ISERROR(Data4!Q$220),0,Data4!Q$220)","v":0},{"$f":"IF(ISERROR(Data4!R$220),0,Data4!R$220)","v":0},{"$f":"IF(ISERROR(Data4!S$220),0,Data4!S$220)","v":0},{"$f":"IF(ISERROR(Data4!T$220),0,Data4!T$220)","v":0},{"$f":"IF(ISERROR(Data4!U$220),0,Data4!U$220)","v":0},{"$f":"IF(ISERROR(Data4!V$220),0,Data4!V$220)","v":0},{"$f":"IF(ISERROR(Data4!W$220),0,Data4!W$220)","v":0},{"$f":"IF(ISERROR(Data4!X$220),0,Data4!X$220)","v":0},{"$f":"IF(ISERROR(Data4!Y$220),0,Data4!Y$220)","v":0},{"$f":"IF(ISERROR(Data4!Z$220),0,Data4!Z$220)","v":0},{"$f":"IF(ISERROR(Data4!AA$220),0,Data4!AA$220)","v":0},{"$f":"IF(ISERROR(Data4!AB$220),0,Data4!AB$220)","v":0},{"$f":"IF(ISERROR(Data4!AC$220),0,Data4!AC$220)","v":0},{"$f":"IF(ISERROR(Data4!AD$220),0,Data4!AD$220)","v":0},{"$f":"IF(ISERROR(Data4!AE$220),0,Data4!AE$220)","v":0},{"$f":"IF(ISERROR(Data4!AF$220),0,Data4!AF$220)","v":0},{"$f":"IF(ISERROR(Data4!AG$220),0,Data4!AG$220)","v":0},{"$f":"IF(ISERROR(Data4!AH$220),0,Data4!AH$220)","v":0},{"$f":"IF(ISERROR(Data4!AI$220),0,Data4!AI$220)","v":0},{"$f":"IF(ISERROR(Data4!AJ$220),0,Data4!AJ$220)","v":0},{"$f":"IF(ISERROR(Data4!AK$220),0,Data4!AK$220)","v":0},{"$f":"IF(ISERROR(Data4!AL$220),0,Data4!AL$220)","v":0},{"$f":"IF(ISERROR(Data4!AM$220),0,Data4!AM$220)","v":0},{"$f":"IF(ISERROR(Data4!AN$220),0,Data4!AN$220)","v":0},{"$f":"IF(ISERROR(Data4!AO$220),0,Data4!AO$220)","v":0},{"$f":"IF(ISERROR(Data4!AP$220),0,Data4!AP$220)","v":0},{"$f":"IF(ISERROR(Data4!AQ$220),0,Data4!AQ$220)","v":0},{"$f":"IF(ISERROR(Data4!AR$220),0,Data4!AR$220)","v":0},{"$f":"IF(ISERROR(Data4!AS$220),0,Data4!AS$220)","v":0},{"$f":"IF(ISERROR(Data4!AT$220),0,Data4!AT$220)","v":0},{"$f":"IF(ISERROR(Data4!AU$220),0,Data4!AU$220)","v":0},{"$f":"IF(ISERROR(Data4!AV$220),0,Data4!AV$220)","v":0},{"$f":"IF(ISERROR(Data4!AW$220),0,Data4!AW$220)","v":0},{"$f":"IF(ISERROR(Data4!AX$220),0,Data4!AX$220)","v":0},{"$f":"IF(ISERROR(Data4!AY$220),0,Data4!AY$220)","v":0},{"$f":"IF(ISERROR(Data4!AZ$220),0,Data4!AZ$220)","v":0},{"$f":"IF(ISERROR(Data4!BA$220),0,Data4!BA$220)","v":0},{"$f":"IF(ISERROR(Data4!BB$220),0,Data4!BB$220)","v":0},{"$f":"IF(ISERROR(Data4!BC$220),0,Data4!BC$220)","v":0},{"$f":"IF(ISERROR(Data4!BD$220),0,Data4!BD$220)","v":0},{"$f":"IF(ISERROR(Data4!BE$220),0,Data4!BE$220)","v":0},{"$f":"IF(ISERROR(Data4!BF$220),0,Data4!BF$220)","v":0},{"$f":"IF(ISERROR(Data4!BG$220),0,Data4!BG$220)","v":0},{"$f":"IF(ISERROR(Data4!BH$220),0,Data4!BH$220)","v":0},{"$f":"IF(ISERROR(Data4!BI$220),0,Data4!BI$220)","v":0},{"$f":"IF(ISERROR(Data4!BJ$220),0,Data4!BJ$220)","v":0},{"$f":"IF(ISERROR(Data4!BK$220),0,Data4!BK$220)","v":0},{"$f":"IF(ISERROR(Data4!BL$220),0,Data4!BL$220)","v":0},{"$f":"IF(ISERROR(Data4!BM$220),0,Data4!BM$220)","v":0},{"$f":"IF(ISERROR(Data4!BN$220),0,Data4!BN$220)","v":0},{"$f":"IF(ISERROR(Data4!BO$220),0,Data4!BO$220)","v":0},{"$f":"IF(ISERROR(Data4!BP$220),0,Data4!BP$220)","v":0},{"$f":"IF(ISERROR(Data4!BQ$220),0,Data4!BQ$220)","v":0},{"$f":"IF(ISERROR(Data4!BR$220),0,Data4!BR$220)","v":0},{"$f":"IF(ISERROR(Data4!BS$220),0,Data4!BS$220)","v":0},{"$f":"IF(ISERROR(Data4!BT$220),0,Data4!BT$220)","v":0},{"$f":"IF(ISERROR(Data4!BU$220),0,Data4!BU$220)","v":0},{"$f":"IF(ISERROR(Data4!BV$220),0,Data4!BV$220)","v":0},{"$f":"IF(ISERROR(Data4!BW$220),0,Data4!BW$220)","v":0},{"$f":"IF(ISERROR(Data4!BX$220),0,Data4!BX$220)","v":0},{"$f":"IF(ISERROR(Data4!BY$220),0,Data4!BY$220)","v":0},{"$f":"IF(ISERROR(Data4!BZ$220),0,Data4!BZ$220)","v":0},{"$f":"IF(ISERROR(Data4!CA$220),0,Data4!CA$220)","v":0},{"$f":"IF(ISERROR(Data4!CB$220),0,Data4!CB$220)","v":0},{"$f":"IF(ISERROR(Data4!CC$220),0,Data4!CC$220)","v":0},{"$f":"IF(ISERROR(Data4!CD$220),0,Data4!CD$220)","v":0},{"$f":"IF(ISERROR(Data4!CE$220),0,Data4!CE$220)","v":0},{"$f":"IF(ISERROR(Data4!CF$220),0,Data4!CF$220)","v":0},{"$f":"IF(ISERROR(Data4!CG$220),0,Data4!CG$220)","v":0},{"$f":"IF(ISERROR(Data4!CH$220),0,Data4!CH$220)","v":0},{"$f":"IF(ISERROR(Data4!CI$220),0,Data4!CI$220)","v":0},{"$f":"IF(ISERROR(Data4!CJ$220),0,Data4!CJ$220)","v":0},{"$f":"IF(ISERROR(Data4!CK$220),0,Data4!CK$220)","v":0},{"$f":"IF(ISERROR(Data4!CL$220),0,Data4!CL$220)","v":0},{"$f":"IF(ISERROR(Data4!CM$220),0,Data4!CM$220)","v":0},{"$f":"IF(ISERROR(Data4!CN$220),0,Data4!CN$220)","v":0},{"$f":"IF(ISERROR(Data4!CO$220),0,Data4!CO$220)","v":0},{"$f":"IF(ISERROR(Data4!CP$220),0,Data4!CP$220)","v":0},{"$f":"IF(ISERROR(Data4!CQ$220),0,Data4!CQ$220)","v":0},{"$f":"IF(ISERROR(Data4!CR$220),0,Data4!CR$220)","v":0},{"$f":"IF(ISERROR(Data4!CS$220),0,Data4!CS$220)","v":0},{"$f":"IF(ISERROR(Data4!CT$220),0,Data4!CT$220)","v":0},{"$f":"IF(ISERROR(Data4!CU$220),0,Data4!CU$220)","v":0},{"$f":"IF(ISERROR(Data4!CV$220),0,Data4!CV$220)","v":0},{"$f":"IF(ISERROR(Data4!CW$220),0,Data4!CW$220)","v":0},{"$f":"IF(ISERROR(Data4!CX$220),0,Data4!CX$220)","v":0},{"$f":"IF(ISERROR(Data4!CY$220),0,Data4!CY$220)","v":0},{"$f":"IF(ISERROR(Data4!CZ$220),0,Data4!CZ$220)","v":0},{"$f":"IF(ISERROR(Data4!DA$220),0,Data4!DA$220)","v":0},{"$f":"IF(ISERROR(Data4!DB$220),0,Data4!DB$220)","v":0},{"$f":"IF(ISERROR(Data4!DC$220),0,Data4!DC$220)","v":0},{"$f":"IF(ISERROR(Data4!DD$220),0,Data4!DD$220)","v":0},{"$f":"IF(ISERROR(Data4!DE$220),0,Data4!DE$220)","v":0},{"$f":"IF(ISERROR(Data4!DF$220),0,Data4!DF$220)","v":0},{"$f":"IF(ISERROR(Data4!DG$220),0,Data4!DG$220)","v":0},{"$f":"IF(ISERROR(Data4!DH$220),0,Data4!DH$220)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.4","index":41,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O21&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.4\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$222","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$222),0,Data4!M$222)","v":0},{"$f":"IF(ISERROR(Data4!N$222),0,Data4!N$222)","v":0},{"$f":"IF(ISERROR(Data4!O$222),0,Data4!O$222)","v":0},{"$f":"IF(ISERROR(Data4!P$222),0,Data4!P$222)","v":0},{"$f":"IF(ISERROR(Data4!Q$222),0,Data4!Q$222)","v":0},{"$f":"IF(ISERROR(Data4!R$222),0,Data4!R$222)","v":0},{"$f":"IF(ISERROR(Data4!S$222),0,Data4!S$222)","v":0},{"$f":"IF(ISERROR(Data4!T$222),0,Data4!T$222)","v":0},{"$f":"IF(ISERROR(Data4!U$222),0,Data4!U$222)","v":0},{"$f":"IF(ISERROR(Data4!V$222),0,Data4!V$222)","v":0},{"$f":"IF(ISERROR(Data4!W$222),0,Data4!W$222)","v":0},{"$f":"IF(ISERROR(Data4!X$222),0,Data4!X$222)","v":0},{"$f":"IF(ISERROR(Data4!Y$222),0,Data4!Y$222)","v":0},{"$f":"IF(ISERROR(Data4!Z$222),0,Data4!Z$222)","v":0},{"$f":"IF(ISERROR(Data4!AA$222),0,Data4!AA$222)","v":0},{"$f":"IF(ISERROR(Data4!AB$222),0,Data4!AB$222)","v":0},{"$f":"IF(ISERROR(Data4!AC$222),0,Data4!AC$222)","v":0},{"$f":"IF(ISERROR(Data4!AD$222),0,Data4!AD$222)","v":0},{"$f":"IF(ISERROR(Data4!AE$222),0,Data4!AE$222)","v":0},{"$f":"IF(ISERROR(Data4!AF$222),0,Data4!AF$222)","v":0},{"$f":"IF(ISERROR(Data4!AG$222),0,Data4!AG$222)","v":0},{"$f":"IF(ISERROR(Data4!AH$222),0,Data4!AH$222)","v":0},{"$f":"IF(ISERROR(Data4!AI$222),0,Data4!AI$222)","v":0},{"$f":"IF(ISERROR(Data4!AJ$222),0,Data4!AJ$222)","v":0},{"$f":"IF(ISERROR(Data4!AK$222),0,Data4!AK$222)","v":0},{"$f":"IF(ISERROR(Data4!AL$222),0,Data4!AL$222)","v":0},{"$f":"IF(ISERROR(Data4!AM$222),0,Data4!AM$222)","v":0},{"$f":"IF(ISERROR(Data4!AN$222),0,Data4!AN$222)","v":0},{"$f":"IF(ISERROR(Data4!AO$222),0,Data4!AO$222)","v":0},{"$f":"IF(ISERROR(Data4!AP$222),0,Data4!AP$222)","v":0},{"$f":"IF(ISERROR(Data4!AQ$222),0,Data4!AQ$222)","v":0},{"$f":"IF(ISERROR(Data4!AR$222),0,Data4!AR$222)","v":0},{"$f":"IF(ISERROR(Data4!AS$222),0,Data4!AS$222)","v":0},{"$f":"IF(ISERROR(Data4!AT$222),0,Data4!AT$222)","v":0},{"$f":"IF(ISERROR(Data4!AU$222),0,Data4!AU$222)","v":0},{"$f":"IF(ISERROR(Data4!AV$222),0,Data4!AV$222)","v":0},{"$f":"IF(ISERROR(Data4!AW$222),0,Data4!AW$222)","v":0},{"$f":"IF(ISERROR(Data4!AX$222),0,Data4!AX$222)","v":0},{"$f":"IF(ISERROR(Data4!AY$222),0,Data4!AY$222)","v":0},{"$f":"IF(ISERROR(Data4!AZ$222),0,Data4!AZ$222)","v":0},{"$f":"IF(ISERROR(Data4!BA$222),0,Data4!BA$222)","v":0},{"$f":"IF(ISERROR(Data4!BB$222),0,Data4!BB$222)","v":0},{"$f":"IF(ISERROR(Data4!BC$222),0,Data4!BC$222)","v":0},{"$f":"IF(ISERROR(Data4!BD$222),0,Data4!BD$222)","v":0},{"$f":"IF(ISERROR(Data4!BE$222),0,Data4!BE$222)","v":0},{"$f":"IF(ISERROR(Data4!BF$222),0,Data4!BF$222)","v":0},{"$f":"IF(ISERROR(Data4!BG$222),0,Data4!BG$222)","v":0},{"$f":"IF(ISERROR(Data4!BH$222),0,Data4!BH$222)","v":0},{"$f":"IF(ISERROR(Data4!BI$222),0,Data4!BI$222)","v":0},{"$f":"IF(ISERROR(Data4!BJ$222),0,Data4!BJ$222)","v":0},{"$f":"IF(ISERROR(Data4!BK$222),0,Data4!BK$222)","v":0},{"$f":"IF(ISERROR(Data4!BL$222),0,Data4!BL$222)","v":0},{"$f":"IF(ISERROR(Data4!BM$222),0,Data4!BM$222)","v":0},{"$f":"IF(ISERROR(Data4!BN$222),0,Data4!BN$222)","v":0},{"$f":"IF(ISERROR(Data4!BO$222),0,Data4!BO$222)","v":0},{"$f":"IF(ISERROR(Data4!BP$222),0,Data4!BP$222)","v":0},{"$f":"IF(ISERROR(Data4!BQ$222),0,Data4!BQ$222)","v":0},{"$f":"IF(ISERROR(Data4!BR$222),0,Data4!BR$222)","v":0},{"$f":"IF(ISERROR(Data4!BS$222),0,Data4!BS$222)","v":0},{"$f":"IF(ISERROR(Data4!BT$222),0,Data4!BT$222)","v":0},{"$f":"IF(ISERROR(Data4!BU$222),0,Data4!BU$222)","v":0},{"$f":"IF(ISERROR(Data4!BV$222),0,Data4!BV$222)","v":0},{"$f":"IF(ISERROR(Data4!BW$222),0,Data4!BW$222)","v":0},{"$f":"IF(ISERROR(Data4!BX$222),0,Data4!BX$222)","v":0},{"$f":"IF(ISERROR(Data4!BY$222),0,Data4!BY$222)","v":0},{"$f":"IF(ISERROR(Data4!BZ$222),0,Data4!BZ$222)","v":0},{"$f":"IF(ISERROR(Data4!CA$222),0,Data4!CA$222)","v":0},{"$f":"IF(ISERROR(Data4!CB$222),0,Data4!CB$222)","v":0},{"$f":"IF(ISERROR(Data4!CC$222),0,Data4!CC$222)","v":0},{"$f":"IF(ISERROR(Data4!CD$222),0,Data4!CD$222)","v":0},{"$f":"IF(ISERROR(Data4!CE$222),0,Data4!CE$222)","v":0},{"$f":"IF(ISERROR(Data4!CF$222),0,Data4!CF$222)","v":0},{"$f":"IF(ISERROR(Data4!CG$222),0,Data4!CG$222)","v":0},{"$f":"IF(ISERROR(Data4!CH$222),0,Data4!CH$222)","v":0},{"$f":"IF(ISERROR(Data4!CI$222),0,Data4!CI$222)","v":0},{"$f":"IF(ISERROR(Data4!CJ$222),0,Data4!CJ$222)","v":0},{"$f":"IF(ISERROR(Data4!CK$222),0,Data4!CK$222)","v":0},{"$f":"IF(ISERROR(Data4!CL$222),0,Data4!CL$222)","v":0},{"$f":"IF(ISERROR(Data4!CM$222),0,Data4!CM$222)","v":0},{"$f":"IF(ISERROR(Data4!CN$222),0,Data4!CN$222)","v":0},{"$f":"IF(ISERROR(Data4!CO$222),0,Data4!CO$222)","v":0},{"$f":"IF(ISERROR(Data4!CP$222),0,Data4!CP$222)","v":0},{"$f":"IF(ISERROR(Data4!CQ$222),0,Data4!CQ$222)","v":0},{"$f":"IF(ISERROR(Data4!CR$222),0,Data4!CR$222)","v":0},{"$f":"IF(ISERROR(Data4!CS$222),0,Data4!CS$222)","v":0},{"$f":"IF(ISERROR(Data4!CT$222),0,Data4!CT$222)","v":0},{"$f":"IF(ISERROR(Data4!CU$222),0,Data4!CU$222)","v":0},{"$f":"IF(ISERROR(Data4!CV$222),0,Data4!CV$222)","v":0},{"$f":"IF(ISERROR(Data4!CW$222),0,Data4!CW$222)","v":0},{"$f":"IF(ISERROR(Data4!CX$222),0,Data4!CX$222)","v":0},{"$f":"IF(ISERROR(Data4!CY$222),0,Data4!CY$222)","v":0},{"$f":"IF(ISERROR(Data4!CZ$222),0,Data4!CZ$222)","v":0},{"$f":"IF(ISERROR(Data4!DA$222),0,Data4!DA$222)","v":0},{"$f":"IF(ISERROR(Data4!DB$222),0,Data4!DB$222)","v":0},{"$f":"IF(ISERROR(Data4!DC$222),0,Data4!DC$222)","v":0},{"$f":"IF(ISERROR(Data4!DD$222),0,Data4!DD$222)","v":0},{"$f":"IF(ISERROR(Data4!DE$222),0,Data4!DE$222)","v":0},{"$f":"IF(ISERROR(Data4!DF$222),0,Data4!DF$222)","v":0},{"$f":"IF(ISERROR(Data4!DG$222),0,Data4!DG$222)","v":0},{"$f":"IF(ISERROR(Data4!DH$222),0,Data4!DH$222)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$223","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$223),0,Data4!M$223)","v":0},{"$f":"IF(ISERROR(Data4!N$223),0,Data4!N$223)","v":0},{"$f":"IF(ISERROR(Data4!O$223),0,Data4!O$223)","v":0},{"$f":"IF(ISERROR(Data4!P$223),0,Data4!P$223)","v":0},{"$f":"IF(ISERROR(Data4!Q$223),0,Data4!Q$223)","v":0},{"$f":"IF(ISERROR(Data4!R$223),0,Data4!R$223)","v":0},{"$f":"IF(ISERROR(Data4!S$223),0,Data4!S$223)","v":0},{"$f":"IF(ISERROR(Data4!T$223),0,Data4!T$223)","v":0},{"$f":"IF(ISERROR(Data4!U$223),0,Data4!U$223)","v":0},{"$f":"IF(ISERROR(Data4!V$223),0,Data4!V$223)","v":0},{"$f":"IF(ISERROR(Data4!W$223),0,Data4!W$223)","v":0},{"$f":"IF(ISERROR(Data4!X$223),0,Data4!X$223)","v":0},{"$f":"IF(ISERROR(Data4!Y$223),0,Data4!Y$223)","v":0},{"$f":"IF(ISERROR(Data4!Z$223),0,Data4!Z$223)","v":0},{"$f":"IF(ISERROR(Data4!AA$223),0,Data4!AA$223)","v":0},{"$f":"IF(ISERROR(Data4!AB$223),0,Data4!AB$223)","v":0},{"$f":"IF(ISERROR(Data4!AC$223),0,Data4!AC$223)","v":0},{"$f":"IF(ISERROR(Data4!AD$223),0,Data4!AD$223)","v":0},{"$f":"IF(ISERROR(Data4!AE$223),0,Data4!AE$223)","v":0},{"$f":"IF(ISERROR(Data4!AF$223),0,Data4!AF$223)","v":0},{"$f":"IF(ISERROR(Data4!AG$223),0,Data4!AG$223)","v":0},{"$f":"IF(ISERROR(Data4!AH$223),0,Data4!AH$223)","v":0},{"$f":"IF(ISERROR(Data4!AI$223),0,Data4!AI$223)","v":0},{"$f":"IF(ISERROR(Data4!AJ$223),0,Data4!AJ$223)","v":0},{"$f":"IF(ISERROR(Data4!AK$223),0,Data4!AK$223)","v":0},{"$f":"IF(ISERROR(Data4!AL$223),0,Data4!AL$223)","v":0},{"$f":"IF(ISERROR(Data4!AM$223),0,Data4!AM$223)","v":0},{"$f":"IF(ISERROR(Data4!AN$223),0,Data4!AN$223)","v":0},{"$f":"IF(ISERROR(Data4!AO$223),0,Data4!AO$223)","v":0},{"$f":"IF(ISERROR(Data4!AP$223),0,Data4!AP$223)","v":0},{"$f":"IF(ISERROR(Data4!AQ$223),0,Data4!AQ$223)","v":0},{"$f":"IF(ISERROR(Data4!AR$223),0,Data4!AR$223)","v":0},{"$f":"IF(ISERROR(Data4!AS$223),0,Data4!AS$223)","v":0},{"$f":"IF(ISERROR(Data4!AT$223),0,Data4!AT$223)","v":0},{"$f":"IF(ISERROR(Data4!AU$223),0,Data4!AU$223)","v":0},{"$f":"IF(ISERROR(Data4!AV$223),0,Data4!AV$223)","v":0},{"$f":"IF(ISERROR(Data4!AW$223),0,Data4!AW$223)","v":0},{"$f":"IF(ISERROR(Data4!AX$223),0,Data4!AX$223)","v":0},{"$f":"IF(ISERROR(Data4!AY$223),0,Data4!AY$223)","v":0},{"$f":"IF(ISERROR(Data4!AZ$223),0,Data4!AZ$223)","v":0},{"$f":"IF(ISERROR(Data4!BA$223),0,Data4!BA$223)","v":0},{"$f":"IF(ISERROR(Data4!BB$223),0,Data4!BB$223)","v":0},{"$f":"IF(ISERROR(Data4!BC$223),0,Data4!BC$223)","v":0},{"$f":"IF(ISERROR(Data4!BD$223),0,Data4!BD$223)","v":0},{"$f":"IF(ISERROR(Data4!BE$223),0,Data4!BE$223)","v":0},{"$f":"IF(ISERROR(Data4!BF$223),0,Data4!BF$223)","v":0},{"$f":"IF(ISERROR(Data4!BG$223),0,Data4!BG$223)","v":0},{"$f":"IF(ISERROR(Data4!BH$223),0,Data4!BH$223)","v":0},{"$f":"IF(ISERROR(Data4!BI$223),0,Data4!BI$223)","v":0},{"$f":"IF(ISERROR(Data4!BJ$223),0,Data4!BJ$223)","v":0},{"$f":"IF(ISERROR(Data4!BK$223),0,Data4!BK$223)","v":0},{"$f":"IF(ISERROR(Data4!BL$223),0,Data4!BL$223)","v":0},{"$f":"IF(ISERROR(Data4!BM$223),0,Data4!BM$223)","v":0},{"$f":"IF(ISERROR(Data4!BN$223),0,Data4!BN$223)","v":0},{"$f":"IF(ISERROR(Data4!BO$223),0,Data4!BO$223)","v":0},{"$f":"IF(ISERROR(Data4!BP$223),0,Data4!BP$223)","v":0},{"$f":"IF(ISERROR(Data4!BQ$223),0,Data4!BQ$223)","v":0},{"$f":"IF(ISERROR(Data4!BR$223),0,Data4!BR$223)","v":0},{"$f":"IF(ISERROR(Data4!BS$223),0,Data4!BS$223)","v":0},{"$f":"IF(ISERROR(Data4!BT$223),0,Data4!BT$223)","v":0},{"$f":"IF(ISERROR(Data4!BU$223),0,Data4!BU$223)","v":0},{"$f":"IF(ISERROR(Data4!BV$223),0,Data4!BV$223)","v":0},{"$f":"IF(ISERROR(Data4!BW$223),0,Data4!BW$223)","v":0},{"$f":"IF(ISERROR(Data4!BX$223),0,Data4!BX$223)","v":0},{"$f":"IF(ISERROR(Data4!BY$223),0,Data4!BY$223)","v":0},{"$f":"IF(ISERROR(Data4!BZ$223),0,Data4!BZ$223)","v":0},{"$f":"IF(ISERROR(Data4!CA$223),0,Data4!CA$223)","v":0},{"$f":"IF(ISERROR(Data4!CB$223),0,Data4!CB$223)","v":0},{"$f":"IF(ISERROR(Data4!CC$223),0,Data4!CC$223)","v":0},{"$f":"IF(ISERROR(Data4!CD$223),0,Data4!CD$223)","v":0},{"$f":"IF(ISERROR(Data4!CE$223),0,Data4!CE$223)","v":0},{"$f":"IF(ISERROR(Data4!CF$223),0,Data4!CF$223)","v":0},{"$f":"IF(ISERROR(Data4!CG$223),0,Data4!CG$223)","v":0},{"$f":"IF(ISERROR(Data4!CH$223),0,Data4!CH$223)","v":0},{"$f":"IF(ISERROR(Data4!CI$223),0,Data4!CI$223)","v":0},{"$f":"IF(ISERROR(Data4!CJ$223),0,Data4!CJ$223)","v":0},{"$f":"IF(ISERROR(Data4!CK$223),0,Data4!CK$223)","v":0},{"$f":"IF(ISERROR(Data4!CL$223),0,Data4!CL$223)","v":0},{"$f":"IF(ISERROR(Data4!CM$223),0,Data4!CM$223)","v":0},{"$f":"IF(ISERROR(Data4!CN$223),0,Data4!CN$223)","v":0},{"$f":"IF(ISERROR(Data4!CO$223),0,Data4!CO$223)","v":0},{"$f":"IF(ISERROR(Data4!CP$223),0,Data4!CP$223)","v":0},{"$f":"IF(ISERROR(Data4!CQ$223),0,Data4!CQ$223)","v":0},{"$f":"IF(ISERROR(Data4!CR$223),0,Data4!CR$223)","v":0},{"$f":"IF(ISERROR(Data4!CS$223),0,Data4!CS$223)","v":0},{"$f":"IF(ISERROR(Data4!CT$223),0,Data4!CT$223)","v":0},{"$f":"IF(ISERROR(Data4!CU$223),0,Data4!CU$223)","v":0},{"$f":"IF(ISERROR(Data4!CV$223),0,Data4!CV$223)","v":0},{"$f":"IF(ISERROR(Data4!CW$223),0,Data4!CW$223)","v":0},{"$f":"IF(ISERROR(Data4!CX$223),0,Data4!CX$223)","v":0},{"$f":"IF(ISERROR(Data4!CY$223),0,Data4!CY$223)","v":0},{"$f":"IF(ISERROR(Data4!CZ$223),0,Data4!CZ$223)","v":0},{"$f":"IF(ISERROR(Data4!DA$223),0,Data4!DA$223)","v":0},{"$f":"IF(ISERROR(Data4!DB$223),0,Data4!DB$223)","v":0},{"$f":"IF(ISERROR(Data4!DC$223),0,Data4!DC$223)","v":0},{"$f":"IF(ISERROR(Data4!DD$223),0,Data4!DD$223)","v":0},{"$f":"IF(ISERROR(Data4!DE$223),0,Data4!DE$223)","v":0},{"$f":"IF(ISERROR(Data4!DF$223),0,Data4!DF$223)","v":0},{"$f":"IF(ISERROR(Data4!DG$223),0,Data4!DG$223)","v":0},{"$f":"IF(ISERROR(Data4!DH$223),0,Data4!DH$223)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$224","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$224),0,Data4!M$224)","v":0},{"$f":"IF(ISERROR(Data4!N$224),0,Data4!N$224)","v":0},{"$f":"IF(ISERROR(Data4!O$224),0,Data4!O$224)","v":0},{"$f":"IF(ISERROR(Data4!P$224),0,Data4!P$224)","v":0},{"$f":"IF(ISERROR(Data4!Q$224),0,Data4!Q$224)","v":0},{"$f":"IF(ISERROR(Data4!R$224),0,Data4!R$224)","v":0},{"$f":"IF(ISERROR(Data4!S$224),0,Data4!S$224)","v":0},{"$f":"IF(ISERROR(Data4!T$224),0,Data4!T$224)","v":0},{"$f":"IF(ISERROR(Data4!U$224),0,Data4!U$224)","v":0},{"$f":"IF(ISERROR(Data4!V$224),0,Data4!V$224)","v":0},{"$f":"IF(ISERROR(Data4!W$224),0,Data4!W$224)","v":0},{"$f":"IF(ISERROR(Data4!X$224),0,Data4!X$224)","v":0},{"$f":"IF(ISERROR(Data4!Y$224),0,Data4!Y$224)","v":0},{"$f":"IF(ISERROR(Data4!Z$224),0,Data4!Z$224)","v":0},{"$f":"IF(ISERROR(Data4!AA$224),0,Data4!AA$224)","v":0},{"$f":"IF(ISERROR(Data4!AB$224),0,Data4!AB$224)","v":0},{"$f":"IF(ISERROR(Data4!AC$224),0,Data4!AC$224)","v":0},{"$f":"IF(ISERROR(Data4!AD$224),0,Data4!AD$224)","v":0},{"$f":"IF(ISERROR(Data4!AE$224),0,Data4!AE$224)","v":0},{"$f":"IF(ISERROR(Data4!AF$224),0,Data4!AF$224)","v":0},{"$f":"IF(ISERROR(Data4!AG$224),0,Data4!AG$224)","v":0},{"$f":"IF(ISERROR(Data4!AH$224),0,Data4!AH$224)","v":0},{"$f":"IF(ISERROR(Data4!AI$224),0,Data4!AI$224)","v":0},{"$f":"IF(ISERROR(Data4!AJ$224),0,Data4!AJ$224)","v":0},{"$f":"IF(ISERROR(Data4!AK$224),0,Data4!AK$224)","v":0},{"$f":"IF(ISERROR(Data4!AL$224),0,Data4!AL$224)","v":0},{"$f":"IF(ISERROR(Data4!AM$224),0,Data4!AM$224)","v":0},{"$f":"IF(ISERROR(Data4!AN$224),0,Data4!AN$224)","v":0},{"$f":"IF(ISERROR(Data4!AO$224),0,Data4!AO$224)","v":0},{"$f":"IF(ISERROR(Data4!AP$224),0,Data4!AP$224)","v":0},{"$f":"IF(ISERROR(Data4!AQ$224),0,Data4!AQ$224)","v":0},{"$f":"IF(ISERROR(Data4!AR$224),0,Data4!AR$224)","v":0},{"$f":"IF(ISERROR(Data4!AS$224),0,Data4!AS$224)","v":0},{"$f":"IF(ISERROR(Data4!AT$224),0,Data4!AT$224)","v":0},{"$f":"IF(ISERROR(Data4!AU$224),0,Data4!AU$224)","v":0},{"$f":"IF(ISERROR(Data4!AV$224),0,Data4!AV$224)","v":0},{"$f":"IF(ISERROR(Data4!AW$224),0,Data4!AW$224)","v":0},{"$f":"IF(ISERROR(Data4!AX$224),0,Data4!AX$224)","v":0},{"$f":"IF(ISERROR(Data4!AY$224),0,Data4!AY$224)","v":0},{"$f":"IF(ISERROR(Data4!AZ$224),0,Data4!AZ$224)","v":0},{"$f":"IF(ISERROR(Data4!BA$224),0,Data4!BA$224)","v":0},{"$f":"IF(ISERROR(Data4!BB$224),0,Data4!BB$224)","v":0},{"$f":"IF(ISERROR(Data4!BC$224),0,Data4!BC$224)","v":0},{"$f":"IF(ISERROR(Data4!BD$224),0,Data4!BD$224)","v":0},{"$f":"IF(ISERROR(Data4!BE$224),0,Data4!BE$224)","v":0},{"$f":"IF(ISERROR(Data4!BF$224),0,Data4!BF$224)","v":0},{"$f":"IF(ISERROR(Data4!BG$224),0,Data4!BG$224)","v":0},{"$f":"IF(ISERROR(Data4!BH$224),0,Data4!BH$224)","v":0},{"$f":"IF(ISERROR(Data4!BI$224),0,Data4!BI$224)","v":0},{"$f":"IF(ISERROR(Data4!BJ$224),0,Data4!BJ$224)","v":0},{"$f":"IF(ISERROR(Data4!BK$224),0,Data4!BK$224)","v":0},{"$f":"IF(ISERROR(Data4!BL$224),0,Data4!BL$224)","v":0},{"$f":"IF(ISERROR(Data4!BM$224),0,Data4!BM$224)","v":0},{"$f":"IF(ISERROR(Data4!BN$224),0,Data4!BN$224)","v":0},{"$f":"IF(ISERROR(Data4!BO$224),0,Data4!BO$224)","v":0},{"$f":"IF(ISERROR(Data4!BP$224),0,Data4!BP$224)","v":0},{"$f":"IF(ISERROR(Data4!BQ$224),0,Data4!BQ$224)","v":0},{"$f":"IF(ISERROR(Data4!BR$224),0,Data4!BR$224)","v":0},{"$f":"IF(ISERROR(Data4!BS$224),0,Data4!BS$224)","v":0},{"$f":"IF(ISERROR(Data4!BT$224),0,Data4!BT$224)","v":0},{"$f":"IF(ISERROR(Data4!BU$224),0,Data4!BU$224)","v":0},{"$f":"IF(ISERROR(Data4!BV$224),0,Data4!BV$224)","v":0},{"$f":"IF(ISERROR(Data4!BW$224),0,Data4!BW$224)","v":0},{"$f":"IF(ISERROR(Data4!BX$224),0,Data4!BX$224)","v":0},{"$f":"IF(ISERROR(Data4!BY$224),0,Data4!BY$224)","v":0},{"$f":"IF(ISERROR(Data4!BZ$224),0,Data4!BZ$224)","v":0},{"$f":"IF(ISERROR(Data4!CA$224),0,Data4!CA$224)","v":0},{"$f":"IF(ISERROR(Data4!CB$224),0,Data4!CB$224)","v":0},{"$f":"IF(ISERROR(Data4!CC$224),0,Data4!CC$224)","v":0},{"$f":"IF(ISERROR(Data4!CD$224),0,Data4!CD$224)","v":0},{"$f":"IF(ISERROR(Data4!CE$224),0,Data4!CE$224)","v":0},{"$f":"IF(ISERROR(Data4!CF$224),0,Data4!CF$224)","v":0},{"$f":"IF(ISERROR(Data4!CG$224),0,Data4!CG$224)","v":0},{"$f":"IF(ISERROR(Data4!CH$224),0,Data4!CH$224)","v":0},{"$f":"IF(ISERROR(Data4!CI$224),0,Data4!CI$224)","v":0},{"$f":"IF(ISERROR(Data4!CJ$224),0,Data4!CJ$224)","v":0},{"$f":"IF(ISERROR(Data4!CK$224),0,Data4!CK$224)","v":0},{"$f":"IF(ISERROR(Data4!CL$224),0,Data4!CL$224)","v":0},{"$f":"IF(ISERROR(Data4!CM$224),0,Data4!CM$224)","v":0},{"$f":"IF(ISERROR(Data4!CN$224),0,Data4!CN$224)","v":0},{"$f":"IF(ISERROR(Data4!CO$224),0,Data4!CO$224)","v":0},{"$f":"IF(ISERROR(Data4!CP$224),0,Data4!CP$224)","v":0},{"$f":"IF(ISERROR(Data4!CQ$224),0,Data4!CQ$224)","v":0},{"$f":"IF(ISERROR(Data4!CR$224),0,Data4!CR$224)","v":0},{"$f":"IF(ISERROR(Data4!CS$224),0,Data4!CS$224)","v":0},{"$f":"IF(ISERROR(Data4!CT$224),0,Data4!CT$224)","v":0},{"$f":"IF(ISERROR(Data4!CU$224),0,Data4!CU$224)","v":0},{"$f":"IF(ISERROR(Data4!CV$224),0,Data4!CV$224)","v":0},{"$f":"IF(ISERROR(Data4!CW$224),0,Data4!CW$224)","v":0},{"$f":"IF(ISERROR(Data4!CX$224),0,Data4!CX$224)","v":0},{"$f":"IF(ISERROR(Data4!CY$224),0,Data4!CY$224)","v":0},{"$f":"IF(ISERROR(Data4!CZ$224),0,Data4!CZ$224)","v":0},{"$f":"IF(ISERROR(Data4!DA$224),0,Data4!DA$224)","v":0},{"$f":"IF(ISERROR(Data4!DB$224),0,Data4!DB$224)","v":0},{"$f":"IF(ISERROR(Data4!DC$224),0,Data4!DC$224)","v":0},{"$f":"IF(ISERROR(Data4!DD$224),0,Data4!DD$224)","v":0},{"$f":"IF(ISERROR(Data4!DE$224),0,Data4!DE$224)","v":0},{"$f":"IF(ISERROR(Data4!DF$224),0,Data4!DF$224)","v":0},{"$f":"IF(ISERROR(Data4!DG$224),0,Data4!DG$224)","v":0},{"$f":"IF(ISERROR(Data4!DH$224),0,Data4!DH$224)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$225","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$225),0,Data4!M$225)","v":0},{"$f":"IF(ISERROR(Data4!N$225),0,Data4!N$225)","v":0},{"$f":"IF(ISERROR(Data4!O$225),0,Data4!O$225)","v":0},{"$f":"IF(ISERROR(Data4!P$225),0,Data4!P$225)","v":0},{"$f":"IF(ISERROR(Data4!Q$225),0,Data4!Q$225)","v":0},{"$f":"IF(ISERROR(Data4!R$225),0,Data4!R$225)","v":0},{"$f":"IF(ISERROR(Data4!S$225),0,Data4!S$225)","v":0},{"$f":"IF(ISERROR(Data4!T$225),0,Data4!T$225)","v":0},{"$f":"IF(ISERROR(Data4!U$225),0,Data4!U$225)","v":0},{"$f":"IF(ISERROR(Data4!V$225),0,Data4!V$225)","v":0},{"$f":"IF(ISERROR(Data4!W$225),0,Data4!W$225)","v":0},{"$f":"IF(ISERROR(Data4!X$225),0,Data4!X$225)","v":0},{"$f":"IF(ISERROR(Data4!Y$225),0,Data4!Y$225)","v":0},{"$f":"IF(ISERROR(Data4!Z$225),0,Data4!Z$225)","v":0},{"$f":"IF(ISERROR(Data4!AA$225),0,Data4!AA$225)","v":0},{"$f":"IF(ISERROR(Data4!AB$225),0,Data4!AB$225)","v":0},{"$f":"IF(ISERROR(Data4!AC$225),0,Data4!AC$225)","v":0},{"$f":"IF(ISERROR(Data4!AD$225),0,Data4!AD$225)","v":0},{"$f":"IF(ISERROR(Data4!AE$225),0,Data4!AE$225)","v":0},{"$f":"IF(ISERROR(Data4!AF$225),0,Data4!AF$225)","v":0},{"$f":"IF(ISERROR(Data4!AG$225),0,Data4!AG$225)","v":0},{"$f":"IF(ISERROR(Data4!AH$225),0,Data4!AH$225)","v":0},{"$f":"IF(ISERROR(Data4!AI$225),0,Data4!AI$225)","v":0},{"$f":"IF(ISERROR(Data4!AJ$225),0,Data4!AJ$225)","v":0},{"$f":"IF(ISERROR(Data4!AK$225),0,Data4!AK$225)","v":0},{"$f":"IF(ISERROR(Data4!AL$225),0,Data4!AL$225)","v":0},{"$f":"IF(ISERROR(Data4!AM$225),0,Data4!AM$225)","v":0},{"$f":"IF(ISERROR(Data4!AN$225),0,Data4!AN$225)","v":0},{"$f":"IF(ISERROR(Data4!AO$225),0,Data4!AO$225)","v":0},{"$f":"IF(ISERROR(Data4!AP$225),0,Data4!AP$225)","v":0},{"$f":"IF(ISERROR(Data4!AQ$225),0,Data4!AQ$225)","v":0},{"$f":"IF(ISERROR(Data4!AR$225),0,Data4!AR$225)","v":0},{"$f":"IF(ISERROR(Data4!AS$225),0,Data4!AS$225)","v":0},{"$f":"IF(ISERROR(Data4!AT$225),0,Data4!AT$225)","v":0},{"$f":"IF(ISERROR(Data4!AU$225),0,Data4!AU$225)","v":0},{"$f":"IF(ISERROR(Data4!AV$225),0,Data4!AV$225)","v":0},{"$f":"IF(ISERROR(Data4!AW$225),0,Data4!AW$225)","v":0},{"$f":"IF(ISERROR(Data4!AX$225),0,Data4!AX$225)","v":0},{"$f":"IF(ISERROR(Data4!AY$225),0,Data4!AY$225)","v":0},{"$f":"IF(ISERROR(Data4!AZ$225),0,Data4!AZ$225)","v":0},{"$f":"IF(ISERROR(Data4!BA$225),0,Data4!BA$225)","v":0},{"$f":"IF(ISERROR(Data4!BB$225),0,Data4!BB$225)","v":0},{"$f":"IF(ISERROR(Data4!BC$225),0,Data4!BC$225)","v":0},{"$f":"IF(ISERROR(Data4!BD$225),0,Data4!BD$225)","v":0},{"$f":"IF(ISERROR(Data4!BE$225),0,Data4!BE$225)","v":0},{"$f":"IF(ISERROR(Data4!BF$225),0,Data4!BF$225)","v":0},{"$f":"IF(ISERROR(Data4!BG$225),0,Data4!BG$225)","v":0},{"$f":"IF(ISERROR(Data4!BH$225),0,Data4!BH$225)","v":0},{"$f":"IF(ISERROR(Data4!BI$225),0,Data4!BI$225)","v":0},{"$f":"IF(ISERROR(Data4!BJ$225),0,Data4!BJ$225)","v":0},{"$f":"IF(ISERROR(Data4!BK$225),0,Data4!BK$225)","v":0},{"$f":"IF(ISERROR(Data4!BL$225),0,Data4!BL$225)","v":0},{"$f":"IF(ISERROR(Data4!BM$225),0,Data4!BM$225)","v":0},{"$f":"IF(ISERROR(Data4!BN$225),0,Data4!BN$225)","v":0},{"$f":"IF(ISERROR(Data4!BO$225),0,Data4!BO$225)","v":0},{"$f":"IF(ISERROR(Data4!BP$225),0,Data4!BP$225)","v":0},{"$f":"IF(ISERROR(Data4!BQ$225),0,Data4!BQ$225)","v":0},{"$f":"IF(ISERROR(Data4!BR$225),0,Data4!BR$225)","v":0},{"$f":"IF(ISERROR(Data4!BS$225),0,Data4!BS$225)","v":0},{"$f":"IF(ISERROR(Data4!BT$225),0,Data4!BT$225)","v":0},{"$f":"IF(ISERROR(Data4!BU$225),0,Data4!BU$225)","v":0},{"$f":"IF(ISERROR(Data4!BV$225),0,Data4!BV$225)","v":0},{"$f":"IF(ISERROR(Data4!BW$225),0,Data4!BW$225)","v":0},{"$f":"IF(ISERROR(Data4!BX$225),0,Data4!BX$225)","v":0},{"$f":"IF(ISERROR(Data4!BY$225),0,Data4!BY$225)","v":0},{"$f":"IF(ISERROR(Data4!BZ$225),0,Data4!BZ$225)","v":0},{"$f":"IF(ISERROR(Data4!CA$225),0,Data4!CA$225)","v":0},{"$f":"IF(ISERROR(Data4!CB$225),0,Data4!CB$225)","v":0},{"$f":"IF(ISERROR(Data4!CC$225),0,Data4!CC$225)","v":0},{"$f":"IF(ISERROR(Data4!CD$225),0,Data4!CD$225)","v":0},{"$f":"IF(ISERROR(Data4!CE$225),0,Data4!CE$225)","v":0},{"$f":"IF(ISERROR(Data4!CF$225),0,Data4!CF$225)","v":0},{"$f":"IF(ISERROR(Data4!CG$225),0,Data4!CG$225)","v":0},{"$f":"IF(ISERROR(Data4!CH$225),0,Data4!CH$225)","v":0},{"$f":"IF(ISERROR(Data4!CI$225),0,Data4!CI$225)","v":0},{"$f":"IF(ISERROR(Data4!CJ$225),0,Data4!CJ$225)","v":0},{"$f":"IF(ISERROR(Data4!CK$225),0,Data4!CK$225)","v":0},{"$f":"IF(ISERROR(Data4!CL$225),0,Data4!CL$225)","v":0},{"$f":"IF(ISERROR(Data4!CM$225),0,Data4!CM$225)","v":0},{"$f":"IF(ISERROR(Data4!CN$225),0,Data4!CN$225)","v":0},{"$f":"IF(ISERROR(Data4!CO$225),0,Data4!CO$225)","v":0},{"$f":"IF(ISERROR(Data4!CP$225),0,Data4!CP$225)","v":0},{"$f":"IF(ISERROR(Data4!CQ$225),0,Data4!CQ$225)","v":0},{"$f":"IF(ISERROR(Data4!CR$225),0,Data4!CR$225)","v":0},{"$f":"IF(ISERROR(Data4!CS$225),0,Data4!CS$225)","v":0},{"$f":"IF(ISERROR(Data4!CT$225),0,Data4!CT$225)","v":0},{"$f":"IF(ISERROR(Data4!CU$225),0,Data4!CU$225)","v":0},{"$f":"IF(ISERROR(Data4!CV$225),0,Data4!CV$225)","v":0},{"$f":"IF(ISERROR(Data4!CW$225),0,Data4!CW$225)","v":0},{"$f":"IF(ISERROR(Data4!CX$225),0,Data4!CX$225)","v":0},{"$f":"IF(ISERROR(Data4!CY$225),0,Data4!CY$225)","v":0},{"$f":"IF(ISERROR(Data4!CZ$225),0,Data4!CZ$225)","v":0},{"$f":"IF(ISERROR(Data4!DA$225),0,Data4!DA$225)","v":0},{"$f":"IF(ISERROR(Data4!DB$225),0,Data4!DB$225)","v":0},{"$f":"IF(ISERROR(Data4!DC$225),0,Data4!DC$225)","v":0},{"$f":"IF(ISERROR(Data4!DD$225),0,Data4!DD$225)","v":0},{"$f":"IF(ISERROR(Data4!DE$225),0,Data4!DE$225)","v":0},{"$f":"IF(ISERROR(Data4!DF$225),0,Data4!DF$225)","v":0},{"$f":"IF(ISERROR(Data4!DG$225),0,Data4!DG$225)","v":0},{"$f":"IF(ISERROR(Data4!DH$225),0,Data4!DH$225)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$226","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$226),0,Data4!M$226)","v":0},{"$f":"IF(ISERROR(Data4!N$226),0,Data4!N$226)","v":0},{"$f":"IF(ISERROR(Data4!O$226),0,Data4!O$226)","v":0},{"$f":"IF(ISERROR(Data4!P$226),0,Data4!P$226)","v":0},{"$f":"IF(ISERROR(Data4!Q$226),0,Data4!Q$226)","v":0},{"$f":"IF(ISERROR(Data4!R$226),0,Data4!R$226)","v":0},{"$f":"IF(ISERROR(Data4!S$226),0,Data4!S$226)","v":0},{"$f":"IF(ISERROR(Data4!T$226),0,Data4!T$226)","v":0},{"$f":"IF(ISERROR(Data4!U$226),0,Data4!U$226)","v":0},{"$f":"IF(ISERROR(Data4!V$226),0,Data4!V$226)","v":0},{"$f":"IF(ISERROR(Data4!W$226),0,Data4!W$226)","v":0},{"$f":"IF(ISERROR(Data4!X$226),0,Data4!X$226)","v":0},{"$f":"IF(ISERROR(Data4!Y$226),0,Data4!Y$226)","v":0},{"$f":"IF(ISERROR(Data4!Z$226),0,Data4!Z$226)","v":0},{"$f":"IF(ISERROR(Data4!AA$226),0,Data4!AA$226)","v":0},{"$f":"IF(ISERROR(Data4!AB$226),0,Data4!AB$226)","v":0},{"$f":"IF(ISERROR(Data4!AC$226),0,Data4!AC$226)","v":0},{"$f":"IF(ISERROR(Data4!AD$226),0,Data4!AD$226)","v":0},{"$f":"IF(ISERROR(Data4!AE$226),0,Data4!AE$226)","v":0},{"$f":"IF(ISERROR(Data4!AF$226),0,Data4!AF$226)","v":0},{"$f":"IF(ISERROR(Data4!AG$226),0,Data4!AG$226)","v":0},{"$f":"IF(ISERROR(Data4!AH$226),0,Data4!AH$226)","v":0},{"$f":"IF(ISERROR(Data4!AI$226),0,Data4!AI$226)","v":0},{"$f":"IF(ISERROR(Data4!AJ$226),0,Data4!AJ$226)","v":0},{"$f":"IF(ISERROR(Data4!AK$226),0,Data4!AK$226)","v":0},{"$f":"IF(ISERROR(Data4!AL$226),0,Data4!AL$226)","v":0},{"$f":"IF(ISERROR(Data4!AM$226),0,Data4!AM$226)","v":0},{"$f":"IF(ISERROR(Data4!AN$226),0,Data4!AN$226)","v":0},{"$f":"IF(ISERROR(Data4!AO$226),0,Data4!AO$226)","v":0},{"$f":"IF(ISERROR(Data4!AP$226),0,Data4!AP$226)","v":0},{"$f":"IF(ISERROR(Data4!AQ$226),0,Data4!AQ$226)","v":0},{"$f":"IF(ISERROR(Data4!AR$226),0,Data4!AR$226)","v":0},{"$f":"IF(ISERROR(Data4!AS$226),0,Data4!AS$226)","v":0},{"$f":"IF(ISERROR(Data4!AT$226),0,Data4!AT$226)","v":0},{"$f":"IF(ISERROR(Data4!AU$226),0,Data4!AU$226)","v":0},{"$f":"IF(ISERROR(Data4!AV$226),0,Data4!AV$226)","v":0},{"$f":"IF(ISERROR(Data4!AW$226),0,Data4!AW$226)","v":0},{"$f":"IF(ISERROR(Data4!AX$226),0,Data4!AX$226)","v":0},{"$f":"IF(ISERROR(Data4!AY$226),0,Data4!AY$226)","v":0},{"$f":"IF(ISERROR(Data4!AZ$226),0,Data4!AZ$226)","v":0},{"$f":"IF(ISERROR(Data4!BA$226),0,Data4!BA$226)","v":0},{"$f":"IF(ISERROR(Data4!BB$226),0,Data4!BB$226)","v":0},{"$f":"IF(ISERROR(Data4!BC$226),0,Data4!BC$226)","v":0},{"$f":"IF(ISERROR(Data4!BD$226),0,Data4!BD$226)","v":0},{"$f":"IF(ISERROR(Data4!BE$226),0,Data4!BE$226)","v":0},{"$f":"IF(ISERROR(Data4!BF$226),0,Data4!BF$226)","v":0},{"$f":"IF(ISERROR(Data4!BG$226),0,Data4!BG$226)","v":0},{"$f":"IF(ISERROR(Data4!BH$226),0,Data4!BH$226)","v":0},{"$f":"IF(ISERROR(Data4!BI$226),0,Data4!BI$226)","v":0},{"$f":"IF(ISERROR(Data4!BJ$226),0,Data4!BJ$226)","v":0},{"$f":"IF(ISERROR(Data4!BK$226),0,Data4!BK$226)","v":0},{"$f":"IF(ISERROR(Data4!BL$226),0,Data4!BL$226)","v":0},{"$f":"IF(ISERROR(Data4!BM$226),0,Data4!BM$226)","v":0},{"$f":"IF(ISERROR(Data4!BN$226),0,Data4!BN$226)","v":0},{"$f":"IF(ISERROR(Data4!BO$226),0,Data4!BO$226)","v":0},{"$f":"IF(ISERROR(Data4!BP$226),0,Data4!BP$226)","v":0},{"$f":"IF(ISERROR(Data4!BQ$226),0,Data4!BQ$226)","v":0},{"$f":"IF(ISERROR(Data4!BR$226),0,Data4!BR$226)","v":0},{"$f":"IF(ISERROR(Data4!BS$226),0,Data4!BS$226)","v":0},{"$f":"IF(ISERROR(Data4!BT$226),0,Data4!BT$226)","v":0},{"$f":"IF(ISERROR(Data4!BU$226),0,Data4!BU$226)","v":0},{"$f":"IF(ISERROR(Data4!BV$226),0,Data4!BV$226)","v":0},{"$f":"IF(ISERROR(Data4!BW$226),0,Data4!BW$226)","v":0},{"$f":"IF(ISERROR(Data4!BX$226),0,Data4!BX$226)","v":0},{"$f":"IF(ISERROR(Data4!BY$226),0,Data4!BY$226)","v":0},{"$f":"IF(ISERROR(Data4!BZ$226),0,Data4!BZ$226)","v":0},{"$f":"IF(ISERROR(Data4!CA$226),0,Data4!CA$226)","v":0},{"$f":"IF(ISERROR(Data4!CB$226),0,Data4!CB$226)","v":0},{"$f":"IF(ISERROR(Data4!CC$226),0,Data4!CC$226)","v":0},{"$f":"IF(ISERROR(Data4!CD$226),0,Data4!CD$226)","v":0},{"$f":"IF(ISERROR(Data4!CE$226),0,Data4!CE$226)","v":0},{"$f":"IF(ISERROR(Data4!CF$226),0,Data4!CF$226)","v":0},{"$f":"IF(ISERROR(Data4!CG$226),0,Data4!CG$226)","v":0},{"$f":"IF(ISERROR(Data4!CH$226),0,Data4!CH$226)","v":0},{"$f":"IF(ISERROR(Data4!CI$226),0,Data4!CI$226)","v":0},{"$f":"IF(ISERROR(Data4!CJ$226),0,Data4!CJ$226)","v":0},{"$f":"IF(ISERROR(Data4!CK$226),0,Data4!CK$226)","v":0},{"$f":"IF(ISERROR(Data4!CL$226),0,Data4!CL$226)","v":0},{"$f":"IF(ISERROR(Data4!CM$226),0,Data4!CM$226)","v":0},{"$f":"IF(ISERROR(Data4!CN$226),0,Data4!CN$226)","v":0},{"$f":"IF(ISERROR(Data4!CO$226),0,Data4!CO$226)","v":0},{"$f":"IF(ISERROR(Data4!CP$226),0,Data4!CP$226)","v":0},{"$f":"IF(ISERROR(Data4!CQ$226),0,Data4!CQ$226)","v":0},{"$f":"IF(ISERROR(Data4!CR$226),0,Data4!CR$226)","v":0},{"$f":"IF(ISERROR(Data4!CS$226),0,Data4!CS$226)","v":0},{"$f":"IF(ISERROR(Data4!CT$226),0,Data4!CT$226)","v":0},{"$f":"IF(ISERROR(Data4!CU$226),0,Data4!CU$226)","v":0},{"$f":"IF(ISERROR(Data4!CV$226),0,Data4!CV$226)","v":0},{"$f":"IF(ISERROR(Data4!CW$226),0,Data4!CW$226)","v":0},{"$f":"IF(ISERROR(Data4!CX$226),0,Data4!CX$226)","v":0},{"$f":"IF(ISERROR(Data4!CY$226),0,Data4!CY$226)","v":0},{"$f":"IF(ISERROR(Data4!CZ$226),0,Data4!CZ$226)","v":0},{"$f":"IF(ISERROR(Data4!DA$226),0,Data4!DA$226)","v":0},{"$f":"IF(ISERROR(Data4!DB$226),0,Data4!DB$226)","v":0},{"$f":"IF(ISERROR(Data4!DC$226),0,Data4!DC$226)","v":0},{"$f":"IF(ISERROR(Data4!DD$226),0,Data4!DD$226)","v":0},{"$f":"IF(ISERROR(Data4!DE$226),0,Data4!DE$226)","v":0},{"$f":"IF(ISERROR(Data4!DF$226),0,Data4!DF$226)","v":0},{"$f":"IF(ISERROR(Data4!DG$226),0,Data4!DG$226)","v":0},{"$f":"IF(ISERROR(Data4!DH$226),0,Data4!DH$226)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$227","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$227),0,Data4!M$227)","v":0},{"$f":"IF(ISERROR(Data4!N$227),0,Data4!N$227)","v":0},{"$f":"IF(ISERROR(Data4!O$227),0,Data4!O$227)","v":0},{"$f":"IF(ISERROR(Data4!P$227),0,Data4!P$227)","v":0},{"$f":"IF(ISERROR(Data4!Q$227),0,Data4!Q$227)","v":0},{"$f":"IF(ISERROR(Data4!R$227),0,Data4!R$227)","v":0},{"$f":"IF(ISERROR(Data4!S$227),0,Data4!S$227)","v":0},{"$f":"IF(ISERROR(Data4!T$227),0,Data4!T$227)","v":0},{"$f":"IF(ISERROR(Data4!U$227),0,Data4!U$227)","v":0},{"$f":"IF(ISERROR(Data4!V$227),0,Data4!V$227)","v":0},{"$f":"IF(ISERROR(Data4!W$227),0,Data4!W$227)","v":0},{"$f":"IF(ISERROR(Data4!X$227),0,Data4!X$227)","v":0},{"$f":"IF(ISERROR(Data4!Y$227),0,Data4!Y$227)","v":0},{"$f":"IF(ISERROR(Data4!Z$227),0,Data4!Z$227)","v":0},{"$f":"IF(ISERROR(Data4!AA$227),0,Data4!AA$227)","v":0},{"$f":"IF(ISERROR(Data4!AB$227),0,Data4!AB$227)","v":0},{"$f":"IF(ISERROR(Data4!AC$227),0,Data4!AC$227)","v":0},{"$f":"IF(ISERROR(Data4!AD$227),0,Data4!AD$227)","v":0},{"$f":"IF(ISERROR(Data4!AE$227),0,Data4!AE$227)","v":0},{"$f":"IF(ISERROR(Data4!AF$227),0,Data4!AF$227)","v":0},{"$f":"IF(ISERROR(Data4!AG$227),0,Data4!AG$227)","v":0},{"$f":"IF(ISERROR(Data4!AH$227),0,Data4!AH$227)","v":0},{"$f":"IF(ISERROR(Data4!AI$227),0,Data4!AI$227)","v":0},{"$f":"IF(ISERROR(Data4!AJ$227),0,Data4!AJ$227)","v":0},{"$f":"IF(ISERROR(Data4!AK$227),0,Data4!AK$227)","v":0},{"$f":"IF(ISERROR(Data4!AL$227),0,Data4!AL$227)","v":0},{"$f":"IF(ISERROR(Data4!AM$227),0,Data4!AM$227)","v":0},{"$f":"IF(ISERROR(Data4!AN$227),0,Data4!AN$227)","v":0},{"$f":"IF(ISERROR(Data4!AO$227),0,Data4!AO$227)","v":0},{"$f":"IF(ISERROR(Data4!AP$227),0,Data4!AP$227)","v":0},{"$f":"IF(ISERROR(Data4!AQ$227),0,Data4!AQ$227)","v":0},{"$f":"IF(ISERROR(Data4!AR$227),0,Data4!AR$227)","v":0},{"$f":"IF(ISERROR(Data4!AS$227),0,Data4!AS$227)","v":0},{"$f":"IF(ISERROR(Data4!AT$227),0,Data4!AT$227)","v":0},{"$f":"IF(ISERROR(Data4!AU$227),0,Data4!AU$227)","v":0},{"$f":"IF(ISERROR(Data4!AV$227),0,Data4!AV$227)","v":0},{"$f":"IF(ISERROR(Data4!AW$227),0,Data4!AW$227)","v":0},{"$f":"IF(ISERROR(Data4!AX$227),0,Data4!AX$227)","v":0},{"$f":"IF(ISERROR(Data4!AY$227),0,Data4!AY$227)","v":0},{"$f":"IF(ISERROR(Data4!AZ$227),0,Data4!AZ$227)","v":0},{"$f":"IF(ISERROR(Data4!BA$227),0,Data4!BA$227)","v":0},{"$f":"IF(ISERROR(Data4!BB$227),0,Data4!BB$227)","v":0},{"$f":"IF(ISERROR(Data4!BC$227),0,Data4!BC$227)","v":0},{"$f":"IF(ISERROR(Data4!BD$227),0,Data4!BD$227)","v":0},{"$f":"IF(ISERROR(Data4!BE$227),0,Data4!BE$227)","v":0},{"$f":"IF(ISERROR(Data4!BF$227),0,Data4!BF$227)","v":0},{"$f":"IF(ISERROR(Data4!BG$227),0,Data4!BG$227)","v":0},{"$f":"IF(ISERROR(Data4!BH$227),0,Data4!BH$227)","v":0},{"$f":"IF(ISERROR(Data4!BI$227),0,Data4!BI$227)","v":0},{"$f":"IF(ISERROR(Data4!BJ$227),0,Data4!BJ$227)","v":0},{"$f":"IF(ISERROR(Data4!BK$227),0,Data4!BK$227)","v":0},{"$f":"IF(ISERROR(Data4!BL$227),0,Data4!BL$227)","v":0},{"$f":"IF(ISERROR(Data4!BM$227),0,Data4!BM$227)","v":0},{"$f":"IF(ISERROR(Data4!BN$227),0,Data4!BN$227)","v":0},{"$f":"IF(ISERROR(Data4!BO$227),0,Data4!BO$227)","v":0},{"$f":"IF(ISERROR(Data4!BP$227),0,Data4!BP$227)","v":0},{"$f":"IF(ISERROR(Data4!BQ$227),0,Data4!BQ$227)","v":0},{"$f":"IF(ISERROR(Data4!BR$227),0,Data4!BR$227)","v":0},{"$f":"IF(ISERROR(Data4!BS$227),0,Data4!BS$227)","v":0},{"$f":"IF(ISERROR(Data4!BT$227),0,Data4!BT$227)","v":0},{"$f":"IF(ISERROR(Data4!BU$227),0,Data4!BU$227)","v":0},{"$f":"IF(ISERROR(Data4!BV$227),0,Data4!BV$227)","v":0},{"$f":"IF(ISERROR(Data4!BW$227),0,Data4!BW$227)","v":0},{"$f":"IF(ISERROR(Data4!BX$227),0,Data4!BX$227)","v":0},{"$f":"IF(ISERROR(Data4!BY$227),0,Data4!BY$227)","v":0},{"$f":"IF(ISERROR(Data4!BZ$227),0,Data4!BZ$227)","v":0},{"$f":"IF(ISERROR(Data4!CA$227),0,Data4!CA$227)","v":0},{"$f":"IF(ISERROR(Data4!CB$227),0,Data4!CB$227)","v":0},{"$f":"IF(ISERROR(Data4!CC$227),0,Data4!CC$227)","v":0},{"$f":"IF(ISERROR(Data4!CD$227),0,Data4!CD$227)","v":0},{"$f":"IF(ISERROR(Data4!CE$227),0,Data4!CE$227)","v":0},{"$f":"IF(ISERROR(Data4!CF$227),0,Data4!CF$227)","v":0},{"$f":"IF(ISERROR(Data4!CG$227),0,Data4!CG$227)","v":0},{"$f":"IF(ISERROR(Data4!CH$227),0,Data4!CH$227)","v":0},{"$f":"IF(ISERROR(Data4!CI$227),0,Data4!CI$227)","v":0},{"$f":"IF(ISERROR(Data4!CJ$227),0,Data4!CJ$227)","v":0},{"$f":"IF(ISERROR(Data4!CK$227),0,Data4!CK$227)","v":0},{"$f":"IF(ISERROR(Data4!CL$227),0,Data4!CL$227)","v":0},{"$f":"IF(ISERROR(Data4!CM$227),0,Data4!CM$227)","v":0},{"$f":"IF(ISERROR(Data4!CN$227),0,Data4!CN$227)","v":0},{"$f":"IF(ISERROR(Data4!CO$227),0,Data4!CO$227)","v":0},{"$f":"IF(ISERROR(Data4!CP$227),0,Data4!CP$227)","v":0},{"$f":"IF(ISERROR(Data4!CQ$227),0,Data4!CQ$227)","v":0},{"$f":"IF(ISERROR(Data4!CR$227),0,Data4!CR$227)","v":0},{"$f":"IF(ISERROR(Data4!CS$227),0,Data4!CS$227)","v":0},{"$f":"IF(ISERROR(Data4!CT$227),0,Data4!CT$227)","v":0},{"$f":"IF(ISERROR(Data4!CU$227),0,Data4!CU$227)","v":0},{"$f":"IF(ISERROR(Data4!CV$227),0,Data4!CV$227)","v":0},{"$f":"IF(ISERROR(Data4!CW$227),0,Data4!CW$227)","v":0},{"$f":"IF(ISERROR(Data4!CX$227),0,Data4!CX$227)","v":0},{"$f":"IF(ISERROR(Data4!CY$227),0,Data4!CY$227)","v":0},{"$f":"IF(ISERROR(Data4!CZ$227),0,Data4!CZ$227)","v":0},{"$f":"IF(ISERROR(Data4!DA$227),0,Data4!DA$227)","v":0},{"$f":"IF(ISERROR(Data4!DB$227),0,Data4!DB$227)","v":0},{"$f":"IF(ISERROR(Data4!DC$227),0,Data4!DC$227)","v":0},{"$f":"IF(ISERROR(Data4!DD$227),0,Data4!DD$227)","v":0},{"$f":"IF(ISERROR(Data4!DE$227),0,Data4!DE$227)","v":0},{"$f":"IF(ISERROR(Data4!DF$227),0,Data4!DF$227)","v":0},{"$f":"IF(ISERROR(Data4!DG$227),0,Data4!DG$227)","v":0},{"$f":"IF(ISERROR(Data4!DH$227),0,Data4!DH$227)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$228","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$228),0,Data4!M$228)","v":0},{"$f":"IF(ISERROR(Data4!N$228),0,Data4!N$228)","v":0},{"$f":"IF(ISERROR(Data4!O$228),0,Data4!O$228)","v":0},{"$f":"IF(ISERROR(Data4!P$228),0,Data4!P$228)","v":0},{"$f":"IF(ISERROR(Data4!Q$228),0,Data4!Q$228)","v":0},{"$f":"IF(ISERROR(Data4!R$228),0,Data4!R$228)","v":0},{"$f":"IF(ISERROR(Data4!S$228),0,Data4!S$228)","v":0},{"$f":"IF(ISERROR(Data4!T$228),0,Data4!T$228)","v":0},{"$f":"IF(ISERROR(Data4!U$228),0,Data4!U$228)","v":0},{"$f":"IF(ISERROR(Data4!V$228),0,Data4!V$228)","v":0},{"$f":"IF(ISERROR(Data4!W$228),0,Data4!W$228)","v":0},{"$f":"IF(ISERROR(Data4!X$228),0,Data4!X$228)","v":0},{"$f":"IF(ISERROR(Data4!Y$228),0,Data4!Y$228)","v":0},{"$f":"IF(ISERROR(Data4!Z$228),0,Data4!Z$228)","v":0},{"$f":"IF(ISERROR(Data4!AA$228),0,Data4!AA$228)","v":0},{"$f":"IF(ISERROR(Data4!AB$228),0,Data4!AB$228)","v":0},{"$f":"IF(ISERROR(Data4!AC$228),0,Data4!AC$228)","v":0},{"$f":"IF(ISERROR(Data4!AD$228),0,Data4!AD$228)","v":0},{"$f":"IF(ISERROR(Data4!AE$228),0,Data4!AE$228)","v":0},{"$f":"IF(ISERROR(Data4!AF$228),0,Data4!AF$228)","v":0},{"$f":"IF(ISERROR(Data4!AG$228),0,Data4!AG$228)","v":0},{"$f":"IF(ISERROR(Data4!AH$228),0,Data4!AH$228)","v":0},{"$f":"IF(ISERROR(Data4!AI$228),0,Data4!AI$228)","v":0},{"$f":"IF(ISERROR(Data4!AJ$228),0,Data4!AJ$228)","v":0},{"$f":"IF(ISERROR(Data4!AK$228),0,Data4!AK$228)","v":0},{"$f":"IF(ISERROR(Data4!AL$228),0,Data4!AL$228)","v":0},{"$f":"IF(ISERROR(Data4!AM$228),0,Data4!AM$228)","v":0},{"$f":"IF(ISERROR(Data4!AN$228),0,Data4!AN$228)","v":0},{"$f":"IF(ISERROR(Data4!AO$228),0,Data4!AO$228)","v":0},{"$f":"IF(ISERROR(Data4!AP$228),0,Data4!AP$228)","v":0},{"$f":"IF(ISERROR(Data4!AQ$228),0,Data4!AQ$228)","v":0},{"$f":"IF(ISERROR(Data4!AR$228),0,Data4!AR$228)","v":0},{"$f":"IF(ISERROR(Data4!AS$228),0,Data4!AS$228)","v":0},{"$f":"IF(ISERROR(Data4!AT$228),0,Data4!AT$228)","v":0},{"$f":"IF(ISERROR(Data4!AU$228),0,Data4!AU$228)","v":0},{"$f":"IF(ISERROR(Data4!AV$228),0,Data4!AV$228)","v":0},{"$f":"IF(ISERROR(Data4!AW$228),0,Data4!AW$228)","v":0},{"$f":"IF(ISERROR(Data4!AX$228),0,Data4!AX$228)","v":0},{"$f":"IF(ISERROR(Data4!AY$228),0,Data4!AY$228)","v":0},{"$f":"IF(ISERROR(Data4!AZ$228),0,Data4!AZ$228)","v":0},{"$f":"IF(ISERROR(Data4!BA$228),0,Data4!BA$228)","v":0},{"$f":"IF(ISERROR(Data4!BB$228),0,Data4!BB$228)","v":0},{"$f":"IF(ISERROR(Data4!BC$228),0,Data4!BC$228)","v":0},{"$f":"IF(ISERROR(Data4!BD$228),0,Data4!BD$228)","v":0},{"$f":"IF(ISERROR(Data4!BE$228),0,Data4!BE$228)","v":0},{"$f":"IF(ISERROR(Data4!BF$228),0,Data4!BF$228)","v":0},{"$f":"IF(ISERROR(Data4!BG$228),0,Data4!BG$228)","v":0},{"$f":"IF(ISERROR(Data4!BH$228),0,Data4!BH$228)","v":0},{"$f":"IF(ISERROR(Data4!BI$228),0,Data4!BI$228)","v":0},{"$f":"IF(ISERROR(Data4!BJ$228),0,Data4!BJ$228)","v":0},{"$f":"IF(ISERROR(Data4!BK$228),0,Data4!BK$228)","v":0},{"$f":"IF(ISERROR(Data4!BL$228),0,Data4!BL$228)","v":0},{"$f":"IF(ISERROR(Data4!BM$228),0,Data4!BM$228)","v":0},{"$f":"IF(ISERROR(Data4!BN$228),0,Data4!BN$228)","v":0},{"$f":"IF(ISERROR(Data4!BO$228),0,Data4!BO$228)","v":0},{"$f":"IF(ISERROR(Data4!BP$228),0,Data4!BP$228)","v":0},{"$f":"IF(ISERROR(Data4!BQ$228),0,Data4!BQ$228)","v":0},{"$f":"IF(ISERROR(Data4!BR$228),0,Data4!BR$228)","v":0},{"$f":"IF(ISERROR(Data4!BS$228),0,Data4!BS$228)","v":0},{"$f":"IF(ISERROR(Data4!BT$228),0,Data4!BT$228)","v":0},{"$f":"IF(ISERROR(Data4!BU$228),0,Data4!BU$228)","v":0},{"$f":"IF(ISERROR(Data4!BV$228),0,Data4!BV$228)","v":0},{"$f":"IF(ISERROR(Data4!BW$228),0,Data4!BW$228)","v":0},{"$f":"IF(ISERROR(Data4!BX$228),0,Data4!BX$228)","v":0},{"$f":"IF(ISERROR(Data4!BY$228),0,Data4!BY$228)","v":0},{"$f":"IF(ISERROR(Data4!BZ$228),0,Data4!BZ$228)","v":0},{"$f":"IF(ISERROR(Data4!CA$228),0,Data4!CA$228)","v":0},{"$f":"IF(ISERROR(Data4!CB$228),0,Data4!CB$228)","v":0},{"$f":"IF(ISERROR(Data4!CC$228),0,Data4!CC$228)","v":0},{"$f":"IF(ISERROR(Data4!CD$228),0,Data4!CD$228)","v":0},{"$f":"IF(ISERROR(Data4!CE$228),0,Data4!CE$228)","v":0},{"$f":"IF(ISERROR(Data4!CF$228),0,Data4!CF$228)","v":0},{"$f":"IF(ISERROR(Data4!CG$228),0,Data4!CG$228)","v":0},{"$f":"IF(ISERROR(Data4!CH$228),0,Data4!CH$228)","v":0},{"$f":"IF(ISERROR(Data4!CI$228),0,Data4!CI$228)","v":0},{"$f":"IF(ISERROR(Data4!CJ$228),0,Data4!CJ$228)","v":0},{"$f":"IF(ISERROR(Data4!CK$228),0,Data4!CK$228)","v":0},{"$f":"IF(ISERROR(Data4!CL$228),0,Data4!CL$228)","v":0},{"$f":"IF(ISERROR(Data4!CM$228),0,Data4!CM$228)","v":0},{"$f":"IF(ISERROR(Data4!CN$228),0,Data4!CN$228)","v":0},{"$f":"IF(ISERROR(Data4!CO$228),0,Data4!CO$228)","v":0},{"$f":"IF(ISERROR(Data4!CP$228),0,Data4!CP$228)","v":0},{"$f":"IF(ISERROR(Data4!CQ$228),0,Data4!CQ$228)","v":0},{"$f":"IF(ISERROR(Data4!CR$228),0,Data4!CR$228)","v":0},{"$f":"IF(ISERROR(Data4!CS$228),0,Data4!CS$228)","v":0},{"$f":"IF(ISERROR(Data4!CT$228),0,Data4!CT$228)","v":0},{"$f":"IF(ISERROR(Data4!CU$228),0,Data4!CU$228)","v":0},{"$f":"IF(ISERROR(Data4!CV$228),0,Data4!CV$228)","v":0},{"$f":"IF(ISERROR(Data4!CW$228),0,Data4!CW$228)","v":0},{"$f":"IF(ISERROR(Data4!CX$228),0,Data4!CX$228)","v":0},{"$f":"IF(ISERROR(Data4!CY$228),0,Data4!CY$228)","v":0},{"$f":"IF(ISERROR(Data4!CZ$228),0,Data4!CZ$228)","v":0},{"$f":"IF(ISERROR(Data4!DA$228),0,Data4!DA$228)","v":0},{"$f":"IF(ISERROR(Data4!DB$228),0,Data4!DB$228)","v":0},{"$f":"IF(ISERROR(Data4!DC$228),0,Data4!DC$228)","v":0},{"$f":"IF(ISERROR(Data4!DD$228),0,Data4!DD$228)","v":0},{"$f":"IF(ISERROR(Data4!DE$228),0,Data4!DE$228)","v":0},{"$f":"IF(ISERROR(Data4!DF$228),0,Data4!DF$228)","v":0},{"$f":"IF(ISERROR(Data4!DG$228),0,Data4!DG$228)","v":0},{"$f":"IF(ISERROR(Data4!DH$228),0,Data4!DH$228)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$230","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$230),0,Data4!M$230)","v":0},{"$f":"IF(ISERROR(Data4!N$230),0,Data4!N$230)","v":0},{"$f":"IF(ISERROR(Data4!O$230),0,Data4!O$230)","v":0},{"$f":"IF(ISERROR(Data4!P$230),0,Data4!P$230)","v":0},{"$f":"IF(ISERROR(Data4!Q$230),0,Data4!Q$230)","v":0},{"$f":"IF(ISERROR(Data4!R$230),0,Data4!R$230)","v":0},{"$f":"IF(ISERROR(Data4!S$230),0,Data4!S$230)","v":0},{"$f":"IF(ISERROR(Data4!T$230),0,Data4!T$230)","v":0},{"$f":"IF(ISERROR(Data4!U$230),0,Data4!U$230)","v":0},{"$f":"IF(ISERROR(Data4!V$230),0,Data4!V$230)","v":0},{"$f":"IF(ISERROR(Data4!W$230),0,Data4!W$230)","v":0},{"$f":"IF(ISERROR(Data4!X$230),0,Data4!X$230)","v":0},{"$f":"IF(ISERROR(Data4!Y$230),0,Data4!Y$230)","v":0},{"$f":"IF(ISERROR(Data4!Z$230),0,Data4!Z$230)","v":0},{"$f":"IF(ISERROR(Data4!AA$230),0,Data4!AA$230)","v":0},{"$f":"IF(ISERROR(Data4!AB$230),0,Data4!AB$230)","v":0},{"$f":"IF(ISERROR(Data4!AC$230),0,Data4!AC$230)","v":0},{"$f":"IF(ISERROR(Data4!AD$230),0,Data4!AD$230)","v":0},{"$f":"IF(ISERROR(Data4!AE$230),0,Data4!AE$230)","v":0},{"$f":"IF(ISERROR(Data4!AF$230),0,Data4!AF$230)","v":0},{"$f":"IF(ISERROR(Data4!AG$230),0,Data4!AG$230)","v":0},{"$f":"IF(ISERROR(Data4!AH$230),0,Data4!AH$230)","v":0},{"$f":"IF(ISERROR(Data4!AI$230),0,Data4!AI$230)","v":0},{"$f":"IF(ISERROR(Data4!AJ$230),0,Data4!AJ$230)","v":0},{"$f":"IF(ISERROR(Data4!AK$230),0,Data4!AK$230)","v":0},{"$f":"IF(ISERROR(Data4!AL$230),0,Data4!AL$230)","v":0},{"$f":"IF(ISERROR(Data4!AM$230),0,Data4!AM$230)","v":0},{"$f":"IF(ISERROR(Data4!AN$230),0,Data4!AN$230)","v":0},{"$f":"IF(ISERROR(Data4!AO$230),0,Data4!AO$230)","v":0},{"$f":"IF(ISERROR(Data4!AP$230),0,Data4!AP$230)","v":0},{"$f":"IF(ISERROR(Data4!AQ$230),0,Data4!AQ$230)","v":0},{"$f":"IF(ISERROR(Data4!AR$230),0,Data4!AR$230)","v":0},{"$f":"IF(ISERROR(Data4!AS$230),0,Data4!AS$230)","v":0},{"$f":"IF(ISERROR(Data4!AT$230),0,Data4!AT$230)","v":0},{"$f":"IF(ISERROR(Data4!AU$230),0,Data4!AU$230)","v":0},{"$f":"IF(ISERROR(Data4!AV$230),0,Data4!AV$230)","v":0},{"$f":"IF(ISERROR(Data4!AW$230),0,Data4!AW$230)","v":0},{"$f":"IF(ISERROR(Data4!AX$230),0,Data4!AX$230)","v":0},{"$f":"IF(ISERROR(Data4!AY$230),0,Data4!AY$230)","v":0},{"$f":"IF(ISERROR(Data4!AZ$230),0,Data4!AZ$230)","v":0},{"$f":"IF(ISERROR(Data4!BA$230),0,Data4!BA$230)","v":0},{"$f":"IF(ISERROR(Data4!BB$230),0,Data4!BB$230)","v":0},{"$f":"IF(ISERROR(Data4!BC$230),0,Data4!BC$230)","v":0},{"$f":"IF(ISERROR(Data4!BD$230),0,Data4!BD$230)","v":0},{"$f":"IF(ISERROR(Data4!BE$230),0,Data4!BE$230)","v":0},{"$f":"IF(ISERROR(Data4!BF$230),0,Data4!BF$230)","v":0},{"$f":"IF(ISERROR(Data4!BG$230),0,Data4!BG$230)","v":0},{"$f":"IF(ISERROR(Data4!BH$230),0,Data4!BH$230)","v":0},{"$f":"IF(ISERROR(Data4!BI$230),0,Data4!BI$230)","v":0},{"$f":"IF(ISERROR(Data4!BJ$230),0,Data4!BJ$230)","v":0},{"$f":"IF(ISERROR(Data4!BK$230),0,Data4!BK$230)","v":0},{"$f":"IF(ISERROR(Data4!BL$230),0,Data4!BL$230)","v":0},{"$f":"IF(ISERROR(Data4!BM$230),0,Data4!BM$230)","v":0},{"$f":"IF(ISERROR(Data4!BN$230),0,Data4!BN$230)","v":0},{"$f":"IF(ISERROR(Data4!BO$230),0,Data4!BO$230)","v":0},{"$f":"IF(ISERROR(Data4!BP$230),0,Data4!BP$230)","v":0},{"$f":"IF(ISERROR(Data4!BQ$230),0,Data4!BQ$230)","v":0},{"$f":"IF(ISERROR(Data4!BR$230),0,Data4!BR$230)","v":0},{"$f":"IF(ISERROR(Data4!BS$230),0,Data4!BS$230)","v":0},{"$f":"IF(ISERROR(Data4!BT$230),0,Data4!BT$230)","v":0},{"$f":"IF(ISERROR(Data4!BU$230),0,Data4!BU$230)","v":0},{"$f":"IF(ISERROR(Data4!BV$230),0,Data4!BV$230)","v":0},{"$f":"IF(ISERROR(Data4!BW$230),0,Data4!BW$230)","v":0},{"$f":"IF(ISERROR(Data4!BX$230),0,Data4!BX$230)","v":0},{"$f":"IF(ISERROR(Data4!BY$230),0,Data4!BY$230)","v":0},{"$f":"IF(ISERROR(Data4!BZ$230),0,Data4!BZ$230)","v":0},{"$f":"IF(ISERROR(Data4!CA$230),0,Data4!CA$230)","v":0},{"$f":"IF(ISERROR(Data4!CB$230),0,Data4!CB$230)","v":0},{"$f":"IF(ISERROR(Data4!CC$230),0,Data4!CC$230)","v":0},{"$f":"IF(ISERROR(Data4!CD$230),0,Data4!CD$230)","v":0},{"$f":"IF(ISERROR(Data4!CE$230),0,Data4!CE$230)","v":0},{"$f":"IF(ISERROR(Data4!CF$230),0,Data4!CF$230)","v":0},{"$f":"IF(ISERROR(Data4!CG$230),0,Data4!CG$230)","v":0},{"$f":"IF(ISERROR(Data4!CH$230),0,Data4!CH$230)","v":0},{"$f":"IF(ISERROR(Data4!CI$230),0,Data4!CI$230)","v":0},{"$f":"IF(ISERROR(Data4!CJ$230),0,Data4!CJ$230)","v":0},{"$f":"IF(ISERROR(Data4!CK$230),0,Data4!CK$230)","v":0},{"$f":"IF(ISERROR(Data4!CL$230),0,Data4!CL$230)","v":0},{"$f":"IF(ISERROR(Data4!CM$230),0,Data4!CM$230)","v":0},{"$f":"IF(ISERROR(Data4!CN$230),0,Data4!CN$230)","v":0},{"$f":"IF(ISERROR(Data4!CO$230),0,Data4!CO$230)","v":0},{"$f":"IF(ISERROR(Data4!CP$230),0,Data4!CP$230)","v":0},{"$f":"IF(ISERROR(Data4!CQ$230),0,Data4!CQ$230)","v":0},{"$f":"IF(ISERROR(Data4!CR$230),0,Data4!CR$230)","v":0},{"$f":"IF(ISERROR(Data4!CS$230),0,Data4!CS$230)","v":0},{"$f":"IF(ISERROR(Data4!CT$230),0,Data4!CT$230)","v":0},{"$f":"IF(ISERROR(Data4!CU$230),0,Data4!CU$230)","v":0},{"$f":"IF(ISERROR(Data4!CV$230),0,Data4!CV$230)","v":0},{"$f":"IF(ISERROR(Data4!CW$230),0,Data4!CW$230)","v":0},{"$f":"IF(ISERROR(Data4!CX$230),0,Data4!CX$230)","v":0},{"$f":"IF(ISERROR(Data4!CY$230),0,Data4!CY$230)","v":0},{"$f":"IF(ISERROR(Data4!CZ$230),0,Data4!CZ$230)","v":0},{"$f":"IF(ISERROR(Data4!DA$230),0,Data4!DA$230)","v":0},{"$f":"IF(ISERROR(Data4!DB$230),0,Data4!DB$230)","v":0},{"$f":"IF(ISERROR(Data4!DC$230),0,Data4!DC$230)","v":0},{"$f":"IF(ISERROR(Data4!DD$230),0,Data4!DD$230)","v":0},{"$f":"IF(ISERROR(Data4!DE$230),0,Data4!DE$230)","v":0},{"$f":"IF(ISERROR(Data4!DF$230),0,Data4!DF$230)","v":0},{"$f":"IF(ISERROR(Data4!DG$230),0,Data4!DG$230)","v":0},{"$f":"IF(ISERROR(Data4!DH$230),0,Data4!DH$230)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$231","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$231),0,Data4!M$231)","v":0},{"$f":"IF(ISERROR(Data4!N$231),0,Data4!N$231)","v":0},{"$f":"IF(ISERROR(Data4!O$231),0,Data4!O$231)","v":0},{"$f":"IF(ISERROR(Data4!P$231),0,Data4!P$231)","v":0},{"$f":"IF(ISERROR(Data4!Q$231),0,Data4!Q$231)","v":0},{"$f":"IF(ISERROR(Data4!R$231),0,Data4!R$231)","v":0},{"$f":"IF(ISERROR(Data4!S$231),0,Data4!S$231)","v":0},{"$f":"IF(ISERROR(Data4!T$231),0,Data4!T$231)","v":0},{"$f":"IF(ISERROR(Data4!U$231),0,Data4!U$231)","v":0},{"$f":"IF(ISERROR(Data4!V$231),0,Data4!V$231)","v":0},{"$f":"IF(ISERROR(Data4!W$231),0,Data4!W$231)","v":0},{"$f":"IF(ISERROR(Data4!X$231),0,Data4!X$231)","v":0},{"$f":"IF(ISERROR(Data4!Y$231),0,Data4!Y$231)","v":0},{"$f":"IF(ISERROR(Data4!Z$231),0,Data4!Z$231)","v":0},{"$f":"IF(ISERROR(Data4!AA$231),0,Data4!AA$231)","v":0},{"$f":"IF(ISERROR(Data4!AB$231),0,Data4!AB$231)","v":0},{"$f":"IF(ISERROR(Data4!AC$231),0,Data4!AC$231)","v":0},{"$f":"IF(ISERROR(Data4!AD$231),0,Data4!AD$231)","v":0},{"$f":"IF(ISERROR(Data4!AE$231),0,Data4!AE$231)","v":0},{"$f":"IF(ISERROR(Data4!AF$231),0,Data4!AF$231)","v":0},{"$f":"IF(ISERROR(Data4!AG$231),0,Data4!AG$231)","v":0},{"$f":"IF(ISERROR(Data4!AH$231),0,Data4!AH$231)","v":0},{"$f":"IF(ISERROR(Data4!AI$231),0,Data4!AI$231)","v":0},{"$f":"IF(ISERROR(Data4!AJ$231),0,Data4!AJ$231)","v":0},{"$f":"IF(ISERROR(Data4!AK$231),0,Data4!AK$231)","v":0},{"$f":"IF(ISERROR(Data4!AL$231),0,Data4!AL$231)","v":0},{"$f":"IF(ISERROR(Data4!AM$231),0,Data4!AM$231)","v":0},{"$f":"IF(ISERROR(Data4!AN$231),0,Data4!AN$231)","v":0},{"$f":"IF(ISERROR(Data4!AO$231),0,Data4!AO$231)","v":0},{"$f":"IF(ISERROR(Data4!AP$231),0,Data4!AP$231)","v":0},{"$f":"IF(ISERROR(Data4!AQ$231),0,Data4!AQ$231)","v":0},{"$f":"IF(ISERROR(Data4!AR$231),0,Data4!AR$231)","v":0},{"$f":"IF(ISERROR(Data4!AS$231),0,Data4!AS$231)","v":0},{"$f":"IF(ISERROR(Data4!AT$231),0,Data4!AT$231)","v":0},{"$f":"IF(ISERROR(Data4!AU$231),0,Data4!AU$231)","v":0},{"$f":"IF(ISERROR(Data4!AV$231),0,Data4!AV$231)","v":0},{"$f":"IF(ISERROR(Data4!AW$231),0,Data4!AW$231)","v":0},{"$f":"IF(ISERROR(Data4!AX$231),0,Data4!AX$231)","v":0},{"$f":"IF(ISERROR(Data4!AY$231),0,Data4!AY$231)","v":0},{"$f":"IF(ISERROR(Data4!AZ$231),0,Data4!AZ$231)","v":0},{"$f":"IF(ISERROR(Data4!BA$231),0,Data4!BA$231)","v":0},{"$f":"IF(ISERROR(Data4!BB$231),0,Data4!BB$231)","v":0},{"$f":"IF(ISERROR(Data4!BC$231),0,Data4!BC$231)","v":0},{"$f":"IF(ISERROR(Data4!BD$231),0,Data4!BD$231)","v":0},{"$f":"IF(ISERROR(Data4!BE$231),0,Data4!BE$231)","v":0},{"$f":"IF(ISERROR(Data4!BF$231),0,Data4!BF$231)","v":0},{"$f":"IF(ISERROR(Data4!BG$231),0,Data4!BG$231)","v":0},{"$f":"IF(ISERROR(Data4!BH$231),0,Data4!BH$231)","v":0},{"$f":"IF(ISERROR(Data4!BI$231),0,Data4!BI$231)","v":0},{"$f":"IF(ISERROR(Data4!BJ$231),0,Data4!BJ$231)","v":0},{"$f":"IF(ISERROR(Data4!BK$231),0,Data4!BK$231)","v":0},{"$f":"IF(ISERROR(Data4!BL$231),0,Data4!BL$231)","v":0},{"$f":"IF(ISERROR(Data4!BM$231),0,Data4!BM$231)","v":0},{"$f":"IF(ISERROR(Data4!BN$231),0,Data4!BN$231)","v":0},{"$f":"IF(ISERROR(Data4!BO$231),0,Data4!BO$231)","v":0},{"$f":"IF(ISERROR(Data4!BP$231),0,Data4!BP$231)","v":0},{"$f":"IF(ISERROR(Data4!BQ$231),0,Data4!BQ$231)","v":0},{"$f":"IF(ISERROR(Data4!BR$231),0,Data4!BR$231)","v":0},{"$f":"IF(ISERROR(Data4!BS$231),0,Data4!BS$231)","v":0},{"$f":"IF(ISERROR(Data4!BT$231),0,Data4!BT$231)","v":0},{"$f":"IF(ISERROR(Data4!BU$231),0,Data4!BU$231)","v":0},{"$f":"IF(ISERROR(Data4!BV$231),0,Data4!BV$231)","v":0},{"$f":"IF(ISERROR(Data4!BW$231),0,Data4!BW$231)","v":0},{"$f":"IF(ISERROR(Data4!BX$231),0,Data4!BX$231)","v":0},{"$f":"IF(ISERROR(Data4!BY$231),0,Data4!BY$231)","v":0},{"$f":"IF(ISERROR(Data4!BZ$231),0,Data4!BZ$231)","v":0},{"$f":"IF(ISERROR(Data4!CA$231),0,Data4!CA$231)","v":0},{"$f":"IF(ISERROR(Data4!CB$231),0,Data4!CB$231)","v":0},{"$f":"IF(ISERROR(Data4!CC$231),0,Data4!CC$231)","v":0},{"$f":"IF(ISERROR(Data4!CD$231),0,Data4!CD$231)","v":0},{"$f":"IF(ISERROR(Data4!CE$231),0,Data4!CE$231)","v":0},{"$f":"IF(ISERROR(Data4!CF$231),0,Data4!CF$231)","v":0},{"$f":"IF(ISERROR(Data4!CG$231),0,Data4!CG$231)","v":0},{"$f":"IF(ISERROR(Data4!CH$231),0,Data4!CH$231)","v":0},{"$f":"IF(ISERROR(Data4!CI$231),0,Data4!CI$231)","v":0},{"$f":"IF(ISERROR(Data4!CJ$231),0,Data4!CJ$231)","v":0},{"$f":"IF(ISERROR(Data4!CK$231),0,Data4!CK$231)","v":0},{"$f":"IF(ISERROR(Data4!CL$231),0,Data4!CL$231)","v":0},{"$f":"IF(ISERROR(Data4!CM$231),0,Data4!CM$231)","v":0},{"$f":"IF(ISERROR(Data4!CN$231),0,Data4!CN$231)","v":0},{"$f":"IF(ISERROR(Data4!CO$231),0,Data4!CO$231)","v":0},{"$f":"IF(ISERROR(Data4!CP$231),0,Data4!CP$231)","v":0},{"$f":"IF(ISERROR(Data4!CQ$231),0,Data4!CQ$231)","v":0},{"$f":"IF(ISERROR(Data4!CR$231),0,Data4!CR$231)","v":0},{"$f":"IF(ISERROR(Data4!CS$231),0,Data4!CS$231)","v":0},{"$f":"IF(ISERROR(Data4!CT$231),0,Data4!CT$231)","v":0},{"$f":"IF(ISERROR(Data4!CU$231),0,Data4!CU$231)","v":0},{"$f":"IF(ISERROR(Data4!CV$231),0,Data4!CV$231)","v":0},{"$f":"IF(ISERROR(Data4!CW$231),0,Data4!CW$231)","v":0},{"$f":"IF(ISERROR(Data4!CX$231),0,Data4!CX$231)","v":0},{"$f":"IF(ISERROR(Data4!CY$231),0,Data4!CY$231)","v":0},{"$f":"IF(ISERROR(Data4!CZ$231),0,Data4!CZ$231)","v":0},{"$f":"IF(ISERROR(Data4!DA$231),0,Data4!DA$231)","v":0},{"$f":"IF(ISERROR(Data4!DB$231),0,Data4!DB$231)","v":0},{"$f":"IF(ISERROR(Data4!DC$231),0,Data4!DC$231)","v":0},{"$f":"IF(ISERROR(Data4!DD$231),0,Data4!DD$231)","v":0},{"$f":"IF(ISERROR(Data4!DE$231),0,Data4!DE$231)","v":0},{"$f":"IF(ISERROR(Data4!DF$231),0,Data4!DF$231)","v":0},{"$f":"IF(ISERROR(Data4!DG$231),0,Data4!DG$231)","v":0},{"$f":"IF(ISERROR(Data4!DH$231),0,Data4!DH$231)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$232","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$232),0,Data4!M$232)","v":0},{"$f":"IF(ISERROR(Data4!N$232),0,Data4!N$232)","v":0},{"$f":"IF(ISERROR(Data4!O$232),0,Data4!O$232)","v":0},{"$f":"IF(ISERROR(Data4!P$232),0,Data4!P$232)","v":0},{"$f":"IF(ISERROR(Data4!Q$232),0,Data4!Q$232)","v":0},{"$f":"IF(ISERROR(Data4!R$232),0,Data4!R$232)","v":0},{"$f":"IF(ISERROR(Data4!S$232),0,Data4!S$232)","v":0},{"$f":"IF(ISERROR(Data4!T$232),0,Data4!T$232)","v":0},{"$f":"IF(ISERROR(Data4!U$232),0,Data4!U$232)","v":0},{"$f":"IF(ISERROR(Data4!V$232),0,Data4!V$232)","v":0},{"$f":"IF(ISERROR(Data4!W$232),0,Data4!W$232)","v":0},{"$f":"IF(ISERROR(Data4!X$232),0,Data4!X$232)","v":0},{"$f":"IF(ISERROR(Data4!Y$232),0,Data4!Y$232)","v":0},{"$f":"IF(ISERROR(Data4!Z$232),0,Data4!Z$232)","v":0},{"$f":"IF(ISERROR(Data4!AA$232),0,Data4!AA$232)","v":0},{"$f":"IF(ISERROR(Data4!AB$232),0,Data4!AB$232)","v":0},{"$f":"IF(ISERROR(Data4!AC$232),0,Data4!AC$232)","v":0},{"$f":"IF(ISERROR(Data4!AD$232),0,Data4!AD$232)","v":0},{"$f":"IF(ISERROR(Data4!AE$232),0,Data4!AE$232)","v":0},{"$f":"IF(ISERROR(Data4!AF$232),0,Data4!AF$232)","v":0},{"$f":"IF(ISERROR(Data4!AG$232),0,Data4!AG$232)","v":0},{"$f":"IF(ISERROR(Data4!AH$232),0,Data4!AH$232)","v":0},{"$f":"IF(ISERROR(Data4!AI$232),0,Data4!AI$232)","v":0},{"$f":"IF(ISERROR(Data4!AJ$232),0,Data4!AJ$232)","v":0},{"$f":"IF(ISERROR(Data4!AK$232),0,Data4!AK$232)","v":0},{"$f":"IF(ISERROR(Data4!AL$232),0,Data4!AL$232)","v":0},{"$f":"IF(ISERROR(Data4!AM$232),0,Data4!AM$232)","v":0},{"$f":"IF(ISERROR(Data4!AN$232),0,Data4!AN$232)","v":0},{"$f":"IF(ISERROR(Data4!AO$232),0,Data4!AO$232)","v":0},{"$f":"IF(ISERROR(Data4!AP$232),0,Data4!AP$232)","v":0},{"$f":"IF(ISERROR(Data4!AQ$232),0,Data4!AQ$232)","v":0},{"$f":"IF(ISERROR(Data4!AR$232),0,Data4!AR$232)","v":0},{"$f":"IF(ISERROR(Data4!AS$232),0,Data4!AS$232)","v":0},{"$f":"IF(ISERROR(Data4!AT$232),0,Data4!AT$232)","v":0},{"$f":"IF(ISERROR(Data4!AU$232),0,Data4!AU$232)","v":0},{"$f":"IF(ISERROR(Data4!AV$232),0,Data4!AV$232)","v":0},{"$f":"IF(ISERROR(Data4!AW$232),0,Data4!AW$232)","v":0},{"$f":"IF(ISERROR(Data4!AX$232),0,Data4!AX$232)","v":0},{"$f":"IF(ISERROR(Data4!AY$232),0,Data4!AY$232)","v":0},{"$f":"IF(ISERROR(Data4!AZ$232),0,Data4!AZ$232)","v":0},{"$f":"IF(ISERROR(Data4!BA$232),0,Data4!BA$232)","v":0},{"$f":"IF(ISERROR(Data4!BB$232),0,Data4!BB$232)","v":0},{"$f":"IF(ISERROR(Data4!BC$232),0,Data4!BC$232)","v":0},{"$f":"IF(ISERROR(Data4!BD$232),0,Data4!BD$232)","v":0},{"$f":"IF(ISERROR(Data4!BE$232),0,Data4!BE$232)","v":0},{"$f":"IF(ISERROR(Data4!BF$232),0,Data4!BF$232)","v":0},{"$f":"IF(ISERROR(Data4!BG$232),0,Data4!BG$232)","v":0},{"$f":"IF(ISERROR(Data4!BH$232),0,Data4!BH$232)","v":0},{"$f":"IF(ISERROR(Data4!BI$232),0,Data4!BI$232)","v":0},{"$f":"IF(ISERROR(Data4!BJ$232),0,Data4!BJ$232)","v":0},{"$f":"IF(ISERROR(Data4!BK$232),0,Data4!BK$232)","v":0},{"$f":"IF(ISERROR(Data4!BL$232),0,Data4!BL$232)","v":0},{"$f":"IF(ISERROR(Data4!BM$232),0,Data4!BM$232)","v":0},{"$f":"IF(ISERROR(Data4!BN$232),0,Data4!BN$232)","v":0},{"$f":"IF(ISERROR(Data4!BO$232),0,Data4!BO$232)","v":0},{"$f":"IF(ISERROR(Data4!BP$232),0,Data4!BP$232)","v":0},{"$f":"IF(ISERROR(Data4!BQ$232),0,Data4!BQ$232)","v":0},{"$f":"IF(ISERROR(Data4!BR$232),0,Data4!BR$232)","v":0},{"$f":"IF(ISERROR(Data4!BS$232),0,Data4!BS$232)","v":0},{"$f":"IF(ISERROR(Data4!BT$232),0,Data4!BT$232)","v":0},{"$f":"IF(ISERROR(Data4!BU$232),0,Data4!BU$232)","v":0},{"$f":"IF(ISERROR(Data4!BV$232),0,Data4!BV$232)","v":0},{"$f":"IF(ISERROR(Data4!BW$232),0,Data4!BW$232)","v":0},{"$f":"IF(ISERROR(Data4!BX$232),0,Data4!BX$232)","v":0},{"$f":"IF(ISERROR(Data4!BY$232),0,Data4!BY$232)","v":0},{"$f":"IF(ISERROR(Data4!BZ$232),0,Data4!BZ$232)","v":0},{"$f":"IF(ISERROR(Data4!CA$232),0,Data4!CA$232)","v":0},{"$f":"IF(ISERROR(Data4!CB$232),0,Data4!CB$232)","v":0},{"$f":"IF(ISERROR(Data4!CC$232),0,Data4!CC$232)","v":0},{"$f":"IF(ISERROR(Data4!CD$232),0,Data4!CD$232)","v":0},{"$f":"IF(ISERROR(Data4!CE$232),0,Data4!CE$232)","v":0},{"$f":"IF(ISERROR(Data4!CF$232),0,Data4!CF$232)","v":0},{"$f":"IF(ISERROR(Data4!CG$232),0,Data4!CG$232)","v":0},{"$f":"IF(ISERROR(Data4!CH$232),0,Data4!CH$232)","v":0},{"$f":"IF(ISERROR(Data4!CI$232),0,Data4!CI$232)","v":0},{"$f":"IF(ISERROR(Data4!CJ$232),0,Data4!CJ$232)","v":0},{"$f":"IF(ISERROR(Data4!CK$232),0,Data4!CK$232)","v":0},{"$f":"IF(ISERROR(Data4!CL$232),0,Data4!CL$232)","v":0},{"$f":"IF(ISERROR(Data4!CM$232),0,Data4!CM$232)","v":0},{"$f":"IF(ISERROR(Data4!CN$232),0,Data4!CN$232)","v":0},{"$f":"IF(ISERROR(Data4!CO$232),0,Data4!CO$232)","v":0},{"$f":"IF(ISERROR(Data4!CP$232),0,Data4!CP$232)","v":0},{"$f":"IF(ISERROR(Data4!CQ$232),0,Data4!CQ$232)","v":0},{"$f":"IF(ISERROR(Data4!CR$232),0,Data4!CR$232)","v":0},{"$f":"IF(ISERROR(Data4!CS$232),0,Data4!CS$232)","v":0},{"$f":"IF(ISERROR(Data4!CT$232),0,Data4!CT$232)","v":0},{"$f":"IF(ISERROR(Data4!CU$232),0,Data4!CU$232)","v":0},{"$f":"IF(ISERROR(Data4!CV$232),0,Data4!CV$232)","v":0},{"$f":"IF(ISERROR(Data4!CW$232),0,Data4!CW$232)","v":0},{"$f":"IF(ISERROR(Data4!CX$232),0,Data4!CX$232)","v":0},{"$f":"IF(ISERROR(Data4!CY$232),0,Data4!CY$232)","v":0},{"$f":"IF(ISERROR(Data4!CZ$232),0,Data4!CZ$232)","v":0},{"$f":"IF(ISERROR(Data4!DA$232),0,Data4!DA$232)","v":0},{"$f":"IF(ISERROR(Data4!DB$232),0,Data4!DB$232)","v":0},{"$f":"IF(ISERROR(Data4!DC$232),0,Data4!DC$232)","v":0},{"$f":"IF(ISERROR(Data4!DD$232),0,Data4!DD$232)","v":0},{"$f":"IF(ISERROR(Data4!DE$232),0,Data4!DE$232)","v":0},{"$f":"IF(ISERROR(Data4!DF$232),0,Data4!DF$232)","v":0},{"$f":"IF(ISERROR(Data4!DG$232),0,Data4!DG$232)","v":0},{"$f":"IF(ISERROR(Data4!DH$232),0,Data4!DH$232)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.5","index":42,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O22&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.5\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$234","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$234),0,Data4!M$234)","v":0},{"$f":"IF(ISERROR(Data4!N$234),0,Data4!N$234)","v":0},{"$f":"IF(ISERROR(Data4!O$234),0,Data4!O$234)","v":0},{"$f":"IF(ISERROR(Data4!P$234),0,Data4!P$234)","v":0},{"$f":"IF(ISERROR(Data4!Q$234),0,Data4!Q$234)","v":0},{"$f":"IF(ISERROR(Data4!R$234),0,Data4!R$234)","v":0},{"$f":"IF(ISERROR(Data4!S$234),0,Data4!S$234)","v":0},{"$f":"IF(ISERROR(Data4!T$234),0,Data4!T$234)","v":0},{"$f":"IF(ISERROR(Data4!U$234),0,Data4!U$234)","v":0},{"$f":"IF(ISERROR(Data4!V$234),0,Data4!V$234)","v":0},{"$f":"IF(ISERROR(Data4!W$234),0,Data4!W$234)","v":0},{"$f":"IF(ISERROR(Data4!X$234),0,Data4!X$234)","v":0},{"$f":"IF(ISERROR(Data4!Y$234),0,Data4!Y$234)","v":0},{"$f":"IF(ISERROR(Data4!Z$234),0,Data4!Z$234)","v":0},{"$f":"IF(ISERROR(Data4!AA$234),0,Data4!AA$234)","v":0},{"$f":"IF(ISERROR(Data4!AB$234),0,Data4!AB$234)","v":0},{"$f":"IF(ISERROR(Data4!AC$234),0,Data4!AC$234)","v":0},{"$f":"IF(ISERROR(Data4!AD$234),0,Data4!AD$234)","v":0},{"$f":"IF(ISERROR(Data4!AE$234),0,Data4!AE$234)","v":0},{"$f":"IF(ISERROR(Data4!AF$234),0,Data4!AF$234)","v":0},{"$f":"IF(ISERROR(Data4!AG$234),0,Data4!AG$234)","v":0},{"$f":"IF(ISERROR(Data4!AH$234),0,Data4!AH$234)","v":0},{"$f":"IF(ISERROR(Data4!AI$234),0,Data4!AI$234)","v":0},{"$f":"IF(ISERROR(Data4!AJ$234),0,Data4!AJ$234)","v":0},{"$f":"IF(ISERROR(Data4!AK$234),0,Data4!AK$234)","v":0},{"$f":"IF(ISERROR(Data4!AL$234),0,Data4!AL$234)","v":0},{"$f":"IF(ISERROR(Data4!AM$234),0,Data4!AM$234)","v":0},{"$f":"IF(ISERROR(Data4!AN$234),0,Data4!AN$234)","v":0},{"$f":"IF(ISERROR(Data4!AO$234),0,Data4!AO$234)","v":0},{"$f":"IF(ISERROR(Data4!AP$234),0,Data4!AP$234)","v":0},{"$f":"IF(ISERROR(Data4!AQ$234),0,Data4!AQ$234)","v":0},{"$f":"IF(ISERROR(Data4!AR$234),0,Data4!AR$234)","v":0},{"$f":"IF(ISERROR(Data4!AS$234),0,Data4!AS$234)","v":0},{"$f":"IF(ISERROR(Data4!AT$234),0,Data4!AT$234)","v":0},{"$f":"IF(ISERROR(Data4!AU$234),0,Data4!AU$234)","v":0},{"$f":"IF(ISERROR(Data4!AV$234),0,Data4!AV$234)","v":0},{"$f":"IF(ISERROR(Data4!AW$234),0,Data4!AW$234)","v":0},{"$f":"IF(ISERROR(Data4!AX$234),0,Data4!AX$234)","v":0},{"$f":"IF(ISERROR(Data4!AY$234),0,Data4!AY$234)","v":0},{"$f":"IF(ISERROR(Data4!AZ$234),0,Data4!AZ$234)","v":0},{"$f":"IF(ISERROR(Data4!BA$234),0,Data4!BA$234)","v":0},{"$f":"IF(ISERROR(Data4!BB$234),0,Data4!BB$234)","v":0},{"$f":"IF(ISERROR(Data4!BC$234),0,Data4!BC$234)","v":0},{"$f":"IF(ISERROR(Data4!BD$234),0,Data4!BD$234)","v":0},{"$f":"IF(ISERROR(Data4!BE$234),0,Data4!BE$234)","v":0},{"$f":"IF(ISERROR(Data4!BF$234),0,Data4!BF$234)","v":0},{"$f":"IF(ISERROR(Data4!BG$234),0,Data4!BG$234)","v":0},{"$f":"IF(ISERROR(Data4!BH$234),0,Data4!BH$234)","v":0},{"$f":"IF(ISERROR(Data4!BI$234),0,Data4!BI$234)","v":0},{"$f":"IF(ISERROR(Data4!BJ$234),0,Data4!BJ$234)","v":0},{"$f":"IF(ISERROR(Data4!BK$234),0,Data4!BK$234)","v":0},{"$f":"IF(ISERROR(Data4!BL$234),0,Data4!BL$234)","v":0},{"$f":"IF(ISERROR(Data4!BM$234),0,Data4!BM$234)","v":0},{"$f":"IF(ISERROR(Data4!BN$234),0,Data4!BN$234)","v":0},{"$f":"IF(ISERROR(Data4!BO$234),0,Data4!BO$234)","v":0},{"$f":"IF(ISERROR(Data4!BP$234),0,Data4!BP$234)","v":0},{"$f":"IF(ISERROR(Data4!BQ$234),0,Data4!BQ$234)","v":0},{"$f":"IF(ISERROR(Data4!BR$234),0,Data4!BR$234)","v":0},{"$f":"IF(ISERROR(Data4!BS$234),0,Data4!BS$234)","v":0},{"$f":"IF(ISERROR(Data4!BT$234),0,Data4!BT$234)","v":0},{"$f":"IF(ISERROR(Data4!BU$234),0,Data4!BU$234)","v":0},{"$f":"IF(ISERROR(Data4!BV$234),0,Data4!BV$234)","v":0},{"$f":"IF(ISERROR(Data4!BW$234),0,Data4!BW$234)","v":0},{"$f":"IF(ISERROR(Data4!BX$234),0,Data4!BX$234)","v":0},{"$f":"IF(ISERROR(Data4!BY$234),0,Data4!BY$234)","v":0},{"$f":"IF(ISERROR(Data4!BZ$234),0,Data4!BZ$234)","v":0},{"$f":"IF(ISERROR(Data4!CA$234),0,Data4!CA$234)","v":0},{"$f":"IF(ISERROR(Data4!CB$234),0,Data4!CB$234)","v":0},{"$f":"IF(ISERROR(Data4!CC$234),0,Data4!CC$234)","v":0},{"$f":"IF(ISERROR(Data4!CD$234),0,Data4!CD$234)","v":0},{"$f":"IF(ISERROR(Data4!CE$234),0,Data4!CE$234)","v":0},{"$f":"IF(ISERROR(Data4!CF$234),0,Data4!CF$234)","v":0},{"$f":"IF(ISERROR(Data4!CG$234),0,Data4!CG$234)","v":0},{"$f":"IF(ISERROR(Data4!CH$234),0,Data4!CH$234)","v":0},{"$f":"IF(ISERROR(Data4!CI$234),0,Data4!CI$234)","v":0},{"$f":"IF(ISERROR(Data4!CJ$234),0,Data4!CJ$234)","v":0},{"$f":"IF(ISERROR(Data4!CK$234),0,Data4!CK$234)","v":0},{"$f":"IF(ISERROR(Data4!CL$234),0,Data4!CL$234)","v":0},{"$f":"IF(ISERROR(Data4!CM$234),0,Data4!CM$234)","v":0},{"$f":"IF(ISERROR(Data4!CN$234),0,Data4!CN$234)","v":0},{"$f":"IF(ISERROR(Data4!CO$234),0,Data4!CO$234)","v":0},{"$f":"IF(ISERROR(Data4!CP$234),0,Data4!CP$234)","v":0},{"$f":"IF(ISERROR(Data4!CQ$234),0,Data4!CQ$234)","v":0},{"$f":"IF(ISERROR(Data4!CR$234),0,Data4!CR$234)","v":0},{"$f":"IF(ISERROR(Data4!CS$234),0,Data4!CS$234)","v":0},{"$f":"IF(ISERROR(Data4!CT$234),0,Data4!CT$234)","v":0},{"$f":"IF(ISERROR(Data4!CU$234),0,Data4!CU$234)","v":0},{"$f":"IF(ISERROR(Data4!CV$234),0,Data4!CV$234)","v":0},{"$f":"IF(ISERROR(Data4!CW$234),0,Data4!CW$234)","v":0},{"$f":"IF(ISERROR(Data4!CX$234),0,Data4!CX$234)","v":0},{"$f":"IF(ISERROR(Data4!CY$234),0,Data4!CY$234)","v":0},{"$f":"IF(ISERROR(Data4!CZ$234),0,Data4!CZ$234)","v":0},{"$f":"IF(ISERROR(Data4!DA$234),0,Data4!DA$234)","v":0},{"$f":"IF(ISERROR(Data4!DB$234),0,Data4!DB$234)","v":0},{"$f":"IF(ISERROR(Data4!DC$234),0,Data4!DC$234)","v":0},{"$f":"IF(ISERROR(Data4!DD$234),0,Data4!DD$234)","v":0},{"$f":"IF(ISERROR(Data4!DE$234),0,Data4!DE$234)","v":0},{"$f":"IF(ISERROR(Data4!DF$234),0,Data4!DF$234)","v":0},{"$f":"IF(ISERROR(Data4!DG$234),0,Data4!DG$234)","v":0},{"$f":"IF(ISERROR(Data4!DH$234),0,Data4!DH$234)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$235","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$235),0,Data4!M$235)","v":0},{"$f":"IF(ISERROR(Data4!N$235),0,Data4!N$235)","v":0},{"$f":"IF(ISERROR(Data4!O$235),0,Data4!O$235)","v":0},{"$f":"IF(ISERROR(Data4!P$235),0,Data4!P$235)","v":0},{"$f":"IF(ISERROR(Data4!Q$235),0,Data4!Q$235)","v":0},{"$f":"IF(ISERROR(Data4!R$235),0,Data4!R$235)","v":0},{"$f":"IF(ISERROR(Data4!S$235),0,Data4!S$235)","v":0},{"$f":"IF(ISERROR(Data4!T$235),0,Data4!T$235)","v":0},{"$f":"IF(ISERROR(Data4!U$235),0,Data4!U$235)","v":0},{"$f":"IF(ISERROR(Data4!V$235),0,Data4!V$235)","v":0},{"$f":"IF(ISERROR(Data4!W$235),0,Data4!W$235)","v":0},{"$f":"IF(ISERROR(Data4!X$235),0,Data4!X$235)","v":0},{"$f":"IF(ISERROR(Data4!Y$235),0,Data4!Y$235)","v":0},{"$f":"IF(ISERROR(Data4!Z$235),0,Data4!Z$235)","v":0},{"$f":"IF(ISERROR(Data4!AA$235),0,Data4!AA$235)","v":0},{"$f":"IF(ISERROR(Data4!AB$235),0,Data4!AB$235)","v":0},{"$f":"IF(ISERROR(Data4!AC$235),0,Data4!AC$235)","v":0},{"$f":"IF(ISERROR(Data4!AD$235),0,Data4!AD$235)","v":0},{"$f":"IF(ISERROR(Data4!AE$235),0,Data4!AE$235)","v":0},{"$f":"IF(ISERROR(Data4!AF$235),0,Data4!AF$235)","v":0},{"$f":"IF(ISERROR(Data4!AG$235),0,Data4!AG$235)","v":0},{"$f":"IF(ISERROR(Data4!AH$235),0,Data4!AH$235)","v":0},{"$f":"IF(ISERROR(Data4!AI$235),0,Data4!AI$235)","v":0},{"$f":"IF(ISERROR(Data4!AJ$235),0,Data4!AJ$235)","v":0},{"$f":"IF(ISERROR(Data4!AK$235),0,Data4!AK$235)","v":0},{"$f":"IF(ISERROR(Data4!AL$235),0,Data4!AL$235)","v":0},{"$f":"IF(ISERROR(Data4!AM$235),0,Data4!AM$235)","v":0},{"$f":"IF(ISERROR(Data4!AN$235),0,Data4!AN$235)","v":0},{"$f":"IF(ISERROR(Data4!AO$235),0,Data4!AO$235)","v":0},{"$f":"IF(ISERROR(Data4!AP$235),0,Data4!AP$235)","v":0},{"$f":"IF(ISERROR(Data4!AQ$235),0,Data4!AQ$235)","v":0},{"$f":"IF(ISERROR(Data4!AR$235),0,Data4!AR$235)","v":0},{"$f":"IF(ISERROR(Data4!AS$235),0,Data4!AS$235)","v":0},{"$f":"IF(ISERROR(Data4!AT$235),0,Data4!AT$235)","v":0},{"$f":"IF(ISERROR(Data4!AU$235),0,Data4!AU$235)","v":0},{"$f":"IF(ISERROR(Data4!AV$235),0,Data4!AV$235)","v":0},{"$f":"IF(ISERROR(Data4!AW$235),0,Data4!AW$235)","v":0},{"$f":"IF(ISERROR(Data4!AX$235),0,Data4!AX$235)","v":0},{"$f":"IF(ISERROR(Data4!AY$235),0,Data4!AY$235)","v":0},{"$f":"IF(ISERROR(Data4!AZ$235),0,Data4!AZ$235)","v":0},{"$f":"IF(ISERROR(Data4!BA$235),0,Data4!BA$235)","v":0},{"$f":"IF(ISERROR(Data4!BB$235),0,Data4!BB$235)","v":0},{"$f":"IF(ISERROR(Data4!BC$235),0,Data4!BC$235)","v":0},{"$f":"IF(ISERROR(Data4!BD$235),0,Data4!BD$235)","v":0},{"$f":"IF(ISERROR(Data4!BE$235),0,Data4!BE$235)","v":0},{"$f":"IF(ISERROR(Data4!BF$235),0,Data4!BF$235)","v":0},{"$f":"IF(ISERROR(Data4!BG$235),0,Data4!BG$235)","v":0},{"$f":"IF(ISERROR(Data4!BH$235),0,Data4!BH$235)","v":0},{"$f":"IF(ISERROR(Data4!BI$235),0,Data4!BI$235)","v":0},{"$f":"IF(ISERROR(Data4!BJ$235),0,Data4!BJ$235)","v":0},{"$f":"IF(ISERROR(Data4!BK$235),0,Data4!BK$235)","v":0},{"$f":"IF(ISERROR(Data4!BL$235),0,Data4!BL$235)","v":0},{"$f":"IF(ISERROR(Data4!BM$235),0,Data4!BM$235)","v":0},{"$f":"IF(ISERROR(Data4!BN$235),0,Data4!BN$235)","v":0},{"$f":"IF(ISERROR(Data4!BO$235),0,Data4!BO$235)","v":0},{"$f":"IF(ISERROR(Data4!BP$235),0,Data4!BP$235)","v":0},{"$f":"IF(ISERROR(Data4!BQ$235),0,Data4!BQ$235)","v":0},{"$f":"IF(ISERROR(Data4!BR$235),0,Data4!BR$235)","v":0},{"$f":"IF(ISERROR(Data4!BS$235),0,Data4!BS$235)","v":0},{"$f":"IF(ISERROR(Data4!BT$235),0,Data4!BT$235)","v":0},{"$f":"IF(ISERROR(Data4!BU$235),0,Data4!BU$235)","v":0},{"$f":"IF(ISERROR(Data4!BV$235),0,Data4!BV$235)","v":0},{"$f":"IF(ISERROR(Data4!BW$235),0,Data4!BW$235)","v":0},{"$f":"IF(ISERROR(Data4!BX$235),0,Data4!BX$235)","v":0},{"$f":"IF(ISERROR(Data4!BY$235),0,Data4!BY$235)","v":0},{"$f":"IF(ISERROR(Data4!BZ$235),0,Data4!BZ$235)","v":0},{"$f":"IF(ISERROR(Data4!CA$235),0,Data4!CA$235)","v":0},{"$f":"IF(ISERROR(Data4!CB$235),0,Data4!CB$235)","v":0},{"$f":"IF(ISERROR(Data4!CC$235),0,Data4!CC$235)","v":0},{"$f":"IF(ISERROR(Data4!CD$235),0,Data4!CD$235)","v":0},{"$f":"IF(ISERROR(Data4!CE$235),0,Data4!CE$235)","v":0},{"$f":"IF(ISERROR(Data4!CF$235),0,Data4!CF$235)","v":0},{"$f":"IF(ISERROR(Data4!CG$235),0,Data4!CG$235)","v":0},{"$f":"IF(ISERROR(Data4!CH$235),0,Data4!CH$235)","v":0},{"$f":"IF(ISERROR(Data4!CI$235),0,Data4!CI$235)","v":0},{"$f":"IF(ISERROR(Data4!CJ$235),0,Data4!CJ$235)","v":0},{"$f":"IF(ISERROR(Data4!CK$235),0,Data4!CK$235)","v":0},{"$f":"IF(ISERROR(Data4!CL$235),0,Data4!CL$235)","v":0},{"$f":"IF(ISERROR(Data4!CM$235),0,Data4!CM$235)","v":0},{"$f":"IF(ISERROR(Data4!CN$235),0,Data4!CN$235)","v":0},{"$f":"IF(ISERROR(Data4!CO$235),0,Data4!CO$235)","v":0},{"$f":"IF(ISERROR(Data4!CP$235),0,Data4!CP$235)","v":0},{"$f":"IF(ISERROR(Data4!CQ$235),0,Data4!CQ$235)","v":0},{"$f":"IF(ISERROR(Data4!CR$235),0,Data4!CR$235)","v":0},{"$f":"IF(ISERROR(Data4!CS$235),0,Data4!CS$235)","v":0},{"$f":"IF(ISERROR(Data4!CT$235),0,Data4!CT$235)","v":0},{"$f":"IF(ISERROR(Data4!CU$235),0,Data4!CU$235)","v":0},{"$f":"IF(ISERROR(Data4!CV$235),0,Data4!CV$235)","v":0},{"$f":"IF(ISERROR(Data4!CW$235),0,Data4!CW$235)","v":0},{"$f":"IF(ISERROR(Data4!CX$235),0,Data4!CX$235)","v":0},{"$f":"IF(ISERROR(Data4!CY$235),0,Data4!CY$235)","v":0},{"$f":"IF(ISERROR(Data4!CZ$235),0,Data4!CZ$235)","v":0},{"$f":"IF(ISERROR(Data4!DA$235),0,Data4!DA$235)","v":0},{"$f":"IF(ISERROR(Data4!DB$235),0,Data4!DB$235)","v":0},{"$f":"IF(ISERROR(Data4!DC$235),0,Data4!DC$235)","v":0},{"$f":"IF(ISERROR(Data4!DD$235),0,Data4!DD$235)","v":0},{"$f":"IF(ISERROR(Data4!DE$235),0,Data4!DE$235)","v":0},{"$f":"IF(ISERROR(Data4!DF$235),0,Data4!DF$235)","v":0},{"$f":"IF(ISERROR(Data4!DG$235),0,Data4!DG$235)","v":0},{"$f":"IF(ISERROR(Data4!DH$235),0,Data4!DH$235)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$236","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$236),0,Data4!M$236)","v":0},{"$f":"IF(ISERROR(Data4!N$236),0,Data4!N$236)","v":0},{"$f":"IF(ISERROR(Data4!O$236),0,Data4!O$236)","v":0},{"$f":"IF(ISERROR(Data4!P$236),0,Data4!P$236)","v":0},{"$f":"IF(ISERROR(Data4!Q$236),0,Data4!Q$236)","v":0},{"$f":"IF(ISERROR(Data4!R$236),0,Data4!R$236)","v":0},{"$f":"IF(ISERROR(Data4!S$236),0,Data4!S$236)","v":0},{"$f":"IF(ISERROR(Data4!T$236),0,Data4!T$236)","v":0},{"$f":"IF(ISERROR(Data4!U$236),0,Data4!U$236)","v":0},{"$f":"IF(ISERROR(Data4!V$236),0,Data4!V$236)","v":0},{"$f":"IF(ISERROR(Data4!W$236),0,Data4!W$236)","v":0},{"$f":"IF(ISERROR(Data4!X$236),0,Data4!X$236)","v":0},{"$f":"IF(ISERROR(Data4!Y$236),0,Data4!Y$236)","v":0},{"$f":"IF(ISERROR(Data4!Z$236),0,Data4!Z$236)","v":0},{"$f":"IF(ISERROR(Data4!AA$236),0,Data4!AA$236)","v":0},{"$f":"IF(ISERROR(Data4!AB$236),0,Data4!AB$236)","v":0},{"$f":"IF(ISERROR(Data4!AC$236),0,Data4!AC$236)","v":0},{"$f":"IF(ISERROR(Data4!AD$236),0,Data4!AD$236)","v":0},{"$f":"IF(ISERROR(Data4!AE$236),0,Data4!AE$236)","v":0},{"$f":"IF(ISERROR(Data4!AF$236),0,Data4!AF$236)","v":0},{"$f":"IF(ISERROR(Data4!AG$236),0,Data4!AG$236)","v":0},{"$f":"IF(ISERROR(Data4!AH$236),0,Data4!AH$236)","v":0},{"$f":"IF(ISERROR(Data4!AI$236),0,Data4!AI$236)","v":0},{"$f":"IF(ISERROR(Data4!AJ$236),0,Data4!AJ$236)","v":0},{"$f":"IF(ISERROR(Data4!AK$236),0,Data4!AK$236)","v":0},{"$f":"IF(ISERROR(Data4!AL$236),0,Data4!AL$236)","v":0},{"$f":"IF(ISERROR(Data4!AM$236),0,Data4!AM$236)","v":0},{"$f":"IF(ISERROR(Data4!AN$236),0,Data4!AN$236)","v":0},{"$f":"IF(ISERROR(Data4!AO$236),0,Data4!AO$236)","v":0},{"$f":"IF(ISERROR(Data4!AP$236),0,Data4!AP$236)","v":0},{"$f":"IF(ISERROR(Data4!AQ$236),0,Data4!AQ$236)","v":0},{"$f":"IF(ISERROR(Data4!AR$236),0,Data4!AR$236)","v":0},{"$f":"IF(ISERROR(Data4!AS$236),0,Data4!AS$236)","v":0},{"$f":"IF(ISERROR(Data4!AT$236),0,Data4!AT$236)","v":0},{"$f":"IF(ISERROR(Data4!AU$236),0,Data4!AU$236)","v":0},{"$f":"IF(ISERROR(Data4!AV$236),0,Data4!AV$236)","v":0},{"$f":"IF(ISERROR(Data4!AW$236),0,Data4!AW$236)","v":0},{"$f":"IF(ISERROR(Data4!AX$236),0,Data4!AX$236)","v":0},{"$f":"IF(ISERROR(Data4!AY$236),0,Data4!AY$236)","v":0},{"$f":"IF(ISERROR(Data4!AZ$236),0,Data4!AZ$236)","v":0},{"$f":"IF(ISERROR(Data4!BA$236),0,Data4!BA$236)","v":0},{"$f":"IF(ISERROR(Data4!BB$236),0,Data4!BB$236)","v":0},{"$f":"IF(ISERROR(Data4!BC$236),0,Data4!BC$236)","v":0},{"$f":"IF(ISERROR(Data4!BD$236),0,Data4!BD$236)","v":0},{"$f":"IF(ISERROR(Data4!BE$236),0,Data4!BE$236)","v":0},{"$f":"IF(ISERROR(Data4!BF$236),0,Data4!BF$236)","v":0},{"$f":"IF(ISERROR(Data4!BG$236),0,Data4!BG$236)","v":0},{"$f":"IF(ISERROR(Data4!BH$236),0,Data4!BH$236)","v":0},{"$f":"IF(ISERROR(Data4!BI$236),0,Data4!BI$236)","v":0},{"$f":"IF(ISERROR(Data4!BJ$236),0,Data4!BJ$236)","v":0},{"$f":"IF(ISERROR(Data4!BK$236),0,Data4!BK$236)","v":0},{"$f":"IF(ISERROR(Data4!BL$236),0,Data4!BL$236)","v":0},{"$f":"IF(ISERROR(Data4!BM$236),0,Data4!BM$236)","v":0},{"$f":"IF(ISERROR(Data4!BN$236),0,Data4!BN$236)","v":0},{"$f":"IF(ISERROR(Data4!BO$236),0,Data4!BO$236)","v":0},{"$f":"IF(ISERROR(Data4!BP$236),0,Data4!BP$236)","v":0},{"$f":"IF(ISERROR(Data4!BQ$236),0,Data4!BQ$236)","v":0},{"$f":"IF(ISERROR(Data4!BR$236),0,Data4!BR$236)","v":0},{"$f":"IF(ISERROR(Data4!BS$236),0,Data4!BS$236)","v":0},{"$f":"IF(ISERROR(Data4!BT$236),0,Data4!BT$236)","v":0},{"$f":"IF(ISERROR(Data4!BU$236),0,Data4!BU$236)","v":0},{"$f":"IF(ISERROR(Data4!BV$236),0,Data4!BV$236)","v":0},{"$f":"IF(ISERROR(Data4!BW$236),0,Data4!BW$236)","v":0},{"$f":"IF(ISERROR(Data4!BX$236),0,Data4!BX$236)","v":0},{"$f":"IF(ISERROR(Data4!BY$236),0,Data4!BY$236)","v":0},{"$f":"IF(ISERROR(Data4!BZ$236),0,Data4!BZ$236)","v":0},{"$f":"IF(ISERROR(Data4!CA$236),0,Data4!CA$236)","v":0},{"$f":"IF(ISERROR(Data4!CB$236),0,Data4!CB$236)","v":0},{"$f":"IF(ISERROR(Data4!CC$236),0,Data4!CC$236)","v":0},{"$f":"IF(ISERROR(Data4!CD$236),0,Data4!CD$236)","v":0},{"$f":"IF(ISERROR(Data4!CE$236),0,Data4!CE$236)","v":0},{"$f":"IF(ISERROR(Data4!CF$236),0,Data4!CF$236)","v":0},{"$f":"IF(ISERROR(Data4!CG$236),0,Data4!CG$236)","v":0},{"$f":"IF(ISERROR(Data4!CH$236),0,Data4!CH$236)","v":0},{"$f":"IF(ISERROR(Data4!CI$236),0,Data4!CI$236)","v":0},{"$f":"IF(ISERROR(Data4!CJ$236),0,Data4!CJ$236)","v":0},{"$f":"IF(ISERROR(Data4!CK$236),0,Data4!CK$236)","v":0},{"$f":"IF(ISERROR(Data4!CL$236),0,Data4!CL$236)","v":0},{"$f":"IF(ISERROR(Data4!CM$236),0,Data4!CM$236)","v":0},{"$f":"IF(ISERROR(Data4!CN$236),0,Data4!CN$236)","v":0},{"$f":"IF(ISERROR(Data4!CO$236),0,Data4!CO$236)","v":0},{"$f":"IF(ISERROR(Data4!CP$236),0,Data4!CP$236)","v":0},{"$f":"IF(ISERROR(Data4!CQ$236),0,Data4!CQ$236)","v":0},{"$f":"IF(ISERROR(Data4!CR$236),0,Data4!CR$236)","v":0},{"$f":"IF(ISERROR(Data4!CS$236),0,Data4!CS$236)","v":0},{"$f":"IF(ISERROR(Data4!CT$236),0,Data4!CT$236)","v":0},{"$f":"IF(ISERROR(Data4!CU$236),0,Data4!CU$236)","v":0},{"$f":"IF(ISERROR(Data4!CV$236),0,Data4!CV$236)","v":0},{"$f":"IF(ISERROR(Data4!CW$236),0,Data4!CW$236)","v":0},{"$f":"IF(ISERROR(Data4!CX$236),0,Data4!CX$236)","v":0},{"$f":"IF(ISERROR(Data4!CY$236),0,Data4!CY$236)","v":0},{"$f":"IF(ISERROR(Data4!CZ$236),0,Data4!CZ$236)","v":0},{"$f":"IF(ISERROR(Data4!DA$236),0,Data4!DA$236)","v":0},{"$f":"IF(ISERROR(Data4!DB$236),0,Data4!DB$236)","v":0},{"$f":"IF(ISERROR(Data4!DC$236),0,Data4!DC$236)","v":0},{"$f":"IF(ISERROR(Data4!DD$236),0,Data4!DD$236)","v":0},{"$f":"IF(ISERROR(Data4!DE$236),0,Data4!DE$236)","v":0},{"$f":"IF(ISERROR(Data4!DF$236),0,Data4!DF$236)","v":0},{"$f":"IF(ISERROR(Data4!DG$236),0,Data4!DG$236)","v":0},{"$f":"IF(ISERROR(Data4!DH$236),0,Data4!DH$236)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$237","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$237),0,Data4!M$237)","v":0},{"$f":"IF(ISERROR(Data4!N$237),0,Data4!N$237)","v":0},{"$f":"IF(ISERROR(Data4!O$237),0,Data4!O$237)","v":0},{"$f":"IF(ISERROR(Data4!P$237),0,Data4!P$237)","v":0},{"$f":"IF(ISERROR(Data4!Q$237),0,Data4!Q$237)","v":0},{"$f":"IF(ISERROR(Data4!R$237),0,Data4!R$237)","v":0},{"$f":"IF(ISERROR(Data4!S$237),0,Data4!S$237)","v":0},{"$f":"IF(ISERROR(Data4!T$237),0,Data4!T$237)","v":0},{"$f":"IF(ISERROR(Data4!U$237),0,Data4!U$237)","v":0},{"$f":"IF(ISERROR(Data4!V$237),0,Data4!V$237)","v":0},{"$f":"IF(ISERROR(Data4!W$237),0,Data4!W$237)","v":0},{"$f":"IF(ISERROR(Data4!X$237),0,Data4!X$237)","v":0},{"$f":"IF(ISERROR(Data4!Y$237),0,Data4!Y$237)","v":0},{"$f":"IF(ISERROR(Data4!Z$237),0,Data4!Z$237)","v":0},{"$f":"IF(ISERROR(Data4!AA$237),0,Data4!AA$237)","v":0},{"$f":"IF(ISERROR(Data4!AB$237),0,Data4!AB$237)","v":0},{"$f":"IF(ISERROR(Data4!AC$237),0,Data4!AC$237)","v":0},{"$f":"IF(ISERROR(Data4!AD$237),0,Data4!AD$237)","v":0},{"$f":"IF(ISERROR(Data4!AE$237),0,Data4!AE$237)","v":0},{"$f":"IF(ISERROR(Data4!AF$237),0,Data4!AF$237)","v":0},{"$f":"IF(ISERROR(Data4!AG$237),0,Data4!AG$237)","v":0},{"$f":"IF(ISERROR(Data4!AH$237),0,Data4!AH$237)","v":0},{"$f":"IF(ISERROR(Data4!AI$237),0,Data4!AI$237)","v":0},{"$f":"IF(ISERROR(Data4!AJ$237),0,Data4!AJ$237)","v":0},{"$f":"IF(ISERROR(Data4!AK$237),0,Data4!AK$237)","v":0},{"$f":"IF(ISERROR(Data4!AL$237),0,Data4!AL$237)","v":0},{"$f":"IF(ISERROR(Data4!AM$237),0,Data4!AM$237)","v":0},{"$f":"IF(ISERROR(Data4!AN$237),0,Data4!AN$237)","v":0},{"$f":"IF(ISERROR(Data4!AO$237),0,Data4!AO$237)","v":0},{"$f":"IF(ISERROR(Data4!AP$237),0,Data4!AP$237)","v":0},{"$f":"IF(ISERROR(Data4!AQ$237),0,Data4!AQ$237)","v":0},{"$f":"IF(ISERROR(Data4!AR$237),0,Data4!AR$237)","v":0},{"$f":"IF(ISERROR(Data4!AS$237),0,Data4!AS$237)","v":0},{"$f":"IF(ISERROR(Data4!AT$237),0,Data4!AT$237)","v":0},{"$f":"IF(ISERROR(Data4!AU$237),0,Data4!AU$237)","v":0},{"$f":"IF(ISERROR(Data4!AV$237),0,Data4!AV$237)","v":0},{"$f":"IF(ISERROR(Data4!AW$237),0,Data4!AW$237)","v":0},{"$f":"IF(ISERROR(Data4!AX$237),0,Data4!AX$237)","v":0},{"$f":"IF(ISERROR(Data4!AY$237),0,Data4!AY$237)","v":0},{"$f":"IF(ISERROR(Data4!AZ$237),0,Data4!AZ$237)","v":0},{"$f":"IF(ISERROR(Data4!BA$237),0,Data4!BA$237)","v":0},{"$f":"IF(ISERROR(Data4!BB$237),0,Data4!BB$237)","v":0},{"$f":"IF(ISERROR(Data4!BC$237),0,Data4!BC$237)","v":0},{"$f":"IF(ISERROR(Data4!BD$237),0,Data4!BD$237)","v":0},{"$f":"IF(ISERROR(Data4!BE$237),0,Data4!BE$237)","v":0},{"$f":"IF(ISERROR(Data4!BF$237),0,Data4!BF$237)","v":0},{"$f":"IF(ISERROR(Data4!BG$237),0,Data4!BG$237)","v":0},{"$f":"IF(ISERROR(Data4!BH$237),0,Data4!BH$237)","v":0},{"$f":"IF(ISERROR(Data4!BI$237),0,Data4!BI$237)","v":0},{"$f":"IF(ISERROR(Data4!BJ$237),0,Data4!BJ$237)","v":0},{"$f":"IF(ISERROR(Data4!BK$237),0,Data4!BK$237)","v":0},{"$f":"IF(ISERROR(Data4!BL$237),0,Data4!BL$237)","v":0},{"$f":"IF(ISERROR(Data4!BM$237),0,Data4!BM$237)","v":0},{"$f":"IF(ISERROR(Data4!BN$237),0,Data4!BN$237)","v":0},{"$f":"IF(ISERROR(Data4!BO$237),0,Data4!BO$237)","v":0},{"$f":"IF(ISERROR(Data4!BP$237),0,Data4!BP$237)","v":0},{"$f":"IF(ISERROR(Data4!BQ$237),0,Data4!BQ$237)","v":0},{"$f":"IF(ISERROR(Data4!BR$237),0,Data4!BR$237)","v":0},{"$f":"IF(ISERROR(Data4!BS$237),0,Data4!BS$237)","v":0},{"$f":"IF(ISERROR(Data4!BT$237),0,Data4!BT$237)","v":0},{"$f":"IF(ISERROR(Data4!BU$237),0,Data4!BU$237)","v":0},{"$f":"IF(ISERROR(Data4!BV$237),0,Data4!BV$237)","v":0},{"$f":"IF(ISERROR(Data4!BW$237),0,Data4!BW$237)","v":0},{"$f":"IF(ISERROR(Data4!BX$237),0,Data4!BX$237)","v":0},{"$f":"IF(ISERROR(Data4!BY$237),0,Data4!BY$237)","v":0},{"$f":"IF(ISERROR(Data4!BZ$237),0,Data4!BZ$237)","v":0},{"$f":"IF(ISERROR(Data4!CA$237),0,Data4!CA$237)","v":0},{"$f":"IF(ISERROR(Data4!CB$237),0,Data4!CB$237)","v":0},{"$f":"IF(ISERROR(Data4!CC$237),0,Data4!CC$237)","v":0},{"$f":"IF(ISERROR(Data4!CD$237),0,Data4!CD$237)","v":0},{"$f":"IF(ISERROR(Data4!CE$237),0,Data4!CE$237)","v":0},{"$f":"IF(ISERROR(Data4!CF$237),0,Data4!CF$237)","v":0},{"$f":"IF(ISERROR(Data4!CG$237),0,Data4!CG$237)","v":0},{"$f":"IF(ISERROR(Data4!CH$237),0,Data4!CH$237)","v":0},{"$f":"IF(ISERROR(Data4!CI$237),0,Data4!CI$237)","v":0},{"$f":"IF(ISERROR(Data4!CJ$237),0,Data4!CJ$237)","v":0},{"$f":"IF(ISERROR(Data4!CK$237),0,Data4!CK$237)","v":0},{"$f":"IF(ISERROR(Data4!CL$237),0,Data4!CL$237)","v":0},{"$f":"IF(ISERROR(Data4!CM$237),0,Data4!CM$237)","v":0},{"$f":"IF(ISERROR(Data4!CN$237),0,Data4!CN$237)","v":0},{"$f":"IF(ISERROR(Data4!CO$237),0,Data4!CO$237)","v":0},{"$f":"IF(ISERROR(Data4!CP$237),0,Data4!CP$237)","v":0},{"$f":"IF(ISERROR(Data4!CQ$237),0,Data4!CQ$237)","v":0},{"$f":"IF(ISERROR(Data4!CR$237),0,Data4!CR$237)","v":0},{"$f":"IF(ISERROR(Data4!CS$237),0,Data4!CS$237)","v":0},{"$f":"IF(ISERROR(Data4!CT$237),0,Data4!CT$237)","v":0},{"$f":"IF(ISERROR(Data4!CU$237),0,Data4!CU$237)","v":0},{"$f":"IF(ISERROR(Data4!CV$237),0,Data4!CV$237)","v":0},{"$f":"IF(ISERROR(Data4!CW$237),0,Data4!CW$237)","v":0},{"$f":"IF(ISERROR(Data4!CX$237),0,Data4!CX$237)","v":0},{"$f":"IF(ISERROR(Data4!CY$237),0,Data4!CY$237)","v":0},{"$f":"IF(ISERROR(Data4!CZ$237),0,Data4!CZ$237)","v":0},{"$f":"IF(ISERROR(Data4!DA$237),0,Data4!DA$237)","v":0},{"$f":"IF(ISERROR(Data4!DB$237),0,Data4!DB$237)","v":0},{"$f":"IF(ISERROR(Data4!DC$237),0,Data4!DC$237)","v":0},{"$f":"IF(ISERROR(Data4!DD$237),0,Data4!DD$237)","v":0},{"$f":"IF(ISERROR(Data4!DE$237),0,Data4!DE$237)","v":0},{"$f":"IF(ISERROR(Data4!DF$237),0,Data4!DF$237)","v":0},{"$f":"IF(ISERROR(Data4!DG$237),0,Data4!DG$237)","v":0},{"$f":"IF(ISERROR(Data4!DH$237),0,Data4!DH$237)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$238","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$238),0,Data4!M$238)","v":0},{"$f":"IF(ISERROR(Data4!N$238),0,Data4!N$238)","v":0},{"$f":"IF(ISERROR(Data4!O$238),0,Data4!O$238)","v":0},{"$f":"IF(ISERROR(Data4!P$238),0,Data4!P$238)","v":0},{"$f":"IF(ISERROR(Data4!Q$238),0,Data4!Q$238)","v":0},{"$f":"IF(ISERROR(Data4!R$238),0,Data4!R$238)","v":0},{"$f":"IF(ISERROR(Data4!S$238),0,Data4!S$238)","v":0},{"$f":"IF(ISERROR(Data4!T$238),0,Data4!T$238)","v":0},{"$f":"IF(ISERROR(Data4!U$238),0,Data4!U$238)","v":0},{"$f":"IF(ISERROR(Data4!V$238),0,Data4!V$238)","v":0},{"$f":"IF(ISERROR(Data4!W$238),0,Data4!W$238)","v":0},{"$f":"IF(ISERROR(Data4!X$238),0,Data4!X$238)","v":0},{"$f":"IF(ISERROR(Data4!Y$238),0,Data4!Y$238)","v":0},{"$f":"IF(ISERROR(Data4!Z$238),0,Data4!Z$238)","v":0},{"$f":"IF(ISERROR(Data4!AA$238),0,Data4!AA$238)","v":0},{"$f":"IF(ISERROR(Data4!AB$238),0,Data4!AB$238)","v":0},{"$f":"IF(ISERROR(Data4!AC$238),0,Data4!AC$238)","v":0},{"$f":"IF(ISERROR(Data4!AD$238),0,Data4!AD$238)","v":0},{"$f":"IF(ISERROR(Data4!AE$238),0,Data4!AE$238)","v":0},{"$f":"IF(ISERROR(Data4!AF$238),0,Data4!AF$238)","v":0},{"$f":"IF(ISERROR(Data4!AG$238),0,Data4!AG$238)","v":0},{"$f":"IF(ISERROR(Data4!AH$238),0,Data4!AH$238)","v":0},{"$f":"IF(ISERROR(Data4!AI$238),0,Data4!AI$238)","v":0},{"$f":"IF(ISERROR(Data4!AJ$238),0,Data4!AJ$238)","v":0},{"$f":"IF(ISERROR(Data4!AK$238),0,Data4!AK$238)","v":0},{"$f":"IF(ISERROR(Data4!AL$238),0,Data4!AL$238)","v":0},{"$f":"IF(ISERROR(Data4!AM$238),0,Data4!AM$238)","v":0},{"$f":"IF(ISERROR(Data4!AN$238),0,Data4!AN$238)","v":0},{"$f":"IF(ISERROR(Data4!AO$238),0,Data4!AO$238)","v":0},{"$f":"IF(ISERROR(Data4!AP$238),0,Data4!AP$238)","v":0},{"$f":"IF(ISERROR(Data4!AQ$238),0,Data4!AQ$238)","v":0},{"$f":"IF(ISERROR(Data4!AR$238),0,Data4!AR$238)","v":0},{"$f":"IF(ISERROR(Data4!AS$238),0,Data4!AS$238)","v":0},{"$f":"IF(ISERROR(Data4!AT$238),0,Data4!AT$238)","v":0},{"$f":"IF(ISERROR(Data4!AU$238),0,Data4!AU$238)","v":0},{"$f":"IF(ISERROR(Data4!AV$238),0,Data4!AV$238)","v":0},{"$f":"IF(ISERROR(Data4!AW$238),0,Data4!AW$238)","v":0},{"$f":"IF(ISERROR(Data4!AX$238),0,Data4!AX$238)","v":0},{"$f":"IF(ISERROR(Data4!AY$238),0,Data4!AY$238)","v":0},{"$f":"IF(ISERROR(Data4!AZ$238),0,Data4!AZ$238)","v":0},{"$f":"IF(ISERROR(Data4!BA$238),0,Data4!BA$238)","v":0},{"$f":"IF(ISERROR(Data4!BB$238),0,Data4!BB$238)","v":0},{"$f":"IF(ISERROR(Data4!BC$238),0,Data4!BC$238)","v":0},{"$f":"IF(ISERROR(Data4!BD$238),0,Data4!BD$238)","v":0},{"$f":"IF(ISERROR(Data4!BE$238),0,Data4!BE$238)","v":0},{"$f":"IF(ISERROR(Data4!BF$238),0,Data4!BF$238)","v":0},{"$f":"IF(ISERROR(Data4!BG$238),0,Data4!BG$238)","v":0},{"$f":"IF(ISERROR(Data4!BH$238),0,Data4!BH$238)","v":0},{"$f":"IF(ISERROR(Data4!BI$238),0,Data4!BI$238)","v":0},{"$f":"IF(ISERROR(Data4!BJ$238),0,Data4!BJ$238)","v":0},{"$f":"IF(ISERROR(Data4!BK$238),0,Data4!BK$238)","v":0},{"$f":"IF(ISERROR(Data4!BL$238),0,Data4!BL$238)","v":0},{"$f":"IF(ISERROR(Data4!BM$238),0,Data4!BM$238)","v":0},{"$f":"IF(ISERROR(Data4!BN$238),0,Data4!BN$238)","v":0},{"$f":"IF(ISERROR(Data4!BO$238),0,Data4!BO$238)","v":0},{"$f":"IF(ISERROR(Data4!BP$238),0,Data4!BP$238)","v":0},{"$f":"IF(ISERROR(Data4!BQ$238),0,Data4!BQ$238)","v":0},{"$f":"IF(ISERROR(Data4!BR$238),0,Data4!BR$238)","v":0},{"$f":"IF(ISERROR(Data4!BS$238),0,Data4!BS$238)","v":0},{"$f":"IF(ISERROR(Data4!BT$238),0,Data4!BT$238)","v":0},{"$f":"IF(ISERROR(Data4!BU$238),0,Data4!BU$238)","v":0},{"$f":"IF(ISERROR(Data4!BV$238),0,Data4!BV$238)","v":0},{"$f":"IF(ISERROR(Data4!BW$238),0,Data4!BW$238)","v":0},{"$f":"IF(ISERROR(Data4!BX$238),0,Data4!BX$238)","v":0},{"$f":"IF(ISERROR(Data4!BY$238),0,Data4!BY$238)","v":0},{"$f":"IF(ISERROR(Data4!BZ$238),0,Data4!BZ$238)","v":0},{"$f":"IF(ISERROR(Data4!CA$238),0,Data4!CA$238)","v":0},{"$f":"IF(ISERROR(Data4!CB$238),0,Data4!CB$238)","v":0},{"$f":"IF(ISERROR(Data4!CC$238),0,Data4!CC$238)","v":0},{"$f":"IF(ISERROR(Data4!CD$238),0,Data4!CD$238)","v":0},{"$f":"IF(ISERROR(Data4!CE$238),0,Data4!CE$238)","v":0},{"$f":"IF(ISERROR(Data4!CF$238),0,Data4!CF$238)","v":0},{"$f":"IF(ISERROR(Data4!CG$238),0,Data4!CG$238)","v":0},{"$f":"IF(ISERROR(Data4!CH$238),0,Data4!CH$238)","v":0},{"$f":"IF(ISERROR(Data4!CI$238),0,Data4!CI$238)","v":0},{"$f":"IF(ISERROR(Data4!CJ$238),0,Data4!CJ$238)","v":0},{"$f":"IF(ISERROR(Data4!CK$238),0,Data4!CK$238)","v":0},{"$f":"IF(ISERROR(Data4!CL$238),0,Data4!CL$238)","v":0},{"$f":"IF(ISERROR(Data4!CM$238),0,Data4!CM$238)","v":0},{"$f":"IF(ISERROR(Data4!CN$238),0,Data4!CN$238)","v":0},{"$f":"IF(ISERROR(Data4!CO$238),0,Data4!CO$238)","v":0},{"$f":"IF(ISERROR(Data4!CP$238),0,Data4!CP$238)","v":0},{"$f":"IF(ISERROR(Data4!CQ$238),0,Data4!CQ$238)","v":0},{"$f":"IF(ISERROR(Data4!CR$238),0,Data4!CR$238)","v":0},{"$f":"IF(ISERROR(Data4!CS$238),0,Data4!CS$238)","v":0},{"$f":"IF(ISERROR(Data4!CT$238),0,Data4!CT$238)","v":0},{"$f":"IF(ISERROR(Data4!CU$238),0,Data4!CU$238)","v":0},{"$f":"IF(ISERROR(Data4!CV$238),0,Data4!CV$238)","v":0},{"$f":"IF(ISERROR(Data4!CW$238),0,Data4!CW$238)","v":0},{"$f":"IF(ISERROR(Data4!CX$238),0,Data4!CX$238)","v":0},{"$f":"IF(ISERROR(Data4!CY$238),0,Data4!CY$238)","v":0},{"$f":"IF(ISERROR(Data4!CZ$238),0,Data4!CZ$238)","v":0},{"$f":"IF(ISERROR(Data4!DA$238),0,Data4!DA$238)","v":0},{"$f":"IF(ISERROR(Data4!DB$238),0,Data4!DB$238)","v":0},{"$f":"IF(ISERROR(Data4!DC$238),0,Data4!DC$238)","v":0},{"$f":"IF(ISERROR(Data4!DD$238),0,Data4!DD$238)","v":0},{"$f":"IF(ISERROR(Data4!DE$238),0,Data4!DE$238)","v":0},{"$f":"IF(ISERROR(Data4!DF$238),0,Data4!DF$238)","v":0},{"$f":"IF(ISERROR(Data4!DG$238),0,Data4!DG$238)","v":0},{"$f":"IF(ISERROR(Data4!DH$238),0,Data4!DH$238)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$239","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$239),0,Data4!M$239)","v":0},{"$f":"IF(ISERROR(Data4!N$239),0,Data4!N$239)","v":0},{"$f":"IF(ISERROR(Data4!O$239),0,Data4!O$239)","v":0},{"$f":"IF(ISERROR(Data4!P$239),0,Data4!P$239)","v":0},{"$f":"IF(ISERROR(Data4!Q$239),0,Data4!Q$239)","v":0},{"$f":"IF(ISERROR(Data4!R$239),0,Data4!R$239)","v":0},{"$f":"IF(ISERROR(Data4!S$239),0,Data4!S$239)","v":0},{"$f":"IF(ISERROR(Data4!T$239),0,Data4!T$239)","v":0},{"$f":"IF(ISERROR(Data4!U$239),0,Data4!U$239)","v":0},{"$f":"IF(ISERROR(Data4!V$239),0,Data4!V$239)","v":0},{"$f":"IF(ISERROR(Data4!W$239),0,Data4!W$239)","v":0},{"$f":"IF(ISERROR(Data4!X$239),0,Data4!X$239)","v":0},{"$f":"IF(ISERROR(Data4!Y$239),0,Data4!Y$239)","v":0},{"$f":"IF(ISERROR(Data4!Z$239),0,Data4!Z$239)","v":0},{"$f":"IF(ISERROR(Data4!AA$239),0,Data4!AA$239)","v":0},{"$f":"IF(ISERROR(Data4!AB$239),0,Data4!AB$239)","v":0},{"$f":"IF(ISERROR(Data4!AC$239),0,Data4!AC$239)","v":0},{"$f":"IF(ISERROR(Data4!AD$239),0,Data4!AD$239)","v":0},{"$f":"IF(ISERROR(Data4!AE$239),0,Data4!AE$239)","v":0},{"$f":"IF(ISERROR(Data4!AF$239),0,Data4!AF$239)","v":0},{"$f":"IF(ISERROR(Data4!AG$239),0,Data4!AG$239)","v":0},{"$f":"IF(ISERROR(Data4!AH$239),0,Data4!AH$239)","v":0},{"$f":"IF(ISERROR(Data4!AI$239),0,Data4!AI$239)","v":0},{"$f":"IF(ISERROR(Data4!AJ$239),0,Data4!AJ$239)","v":0},{"$f":"IF(ISERROR(Data4!AK$239),0,Data4!AK$239)","v":0},{"$f":"IF(ISERROR(Data4!AL$239),0,Data4!AL$239)","v":0},{"$f":"IF(ISERROR(Data4!AM$239),0,Data4!AM$239)","v":0},{"$f":"IF(ISERROR(Data4!AN$239),0,Data4!AN$239)","v":0},{"$f":"IF(ISERROR(Data4!AO$239),0,Data4!AO$239)","v":0},{"$f":"IF(ISERROR(Data4!AP$239),0,Data4!AP$239)","v":0},{"$f":"IF(ISERROR(Data4!AQ$239),0,Data4!AQ$239)","v":0},{"$f":"IF(ISERROR(Data4!AR$239),0,Data4!AR$239)","v":0},{"$f":"IF(ISERROR(Data4!AS$239),0,Data4!AS$239)","v":0},{"$f":"IF(ISERROR(Data4!AT$239),0,Data4!AT$239)","v":0},{"$f":"IF(ISERROR(Data4!AU$239),0,Data4!AU$239)","v":0},{"$f":"IF(ISERROR(Data4!AV$239),0,Data4!AV$239)","v":0},{"$f":"IF(ISERROR(Data4!AW$239),0,Data4!AW$239)","v":0},{"$f":"IF(ISERROR(Data4!AX$239),0,Data4!AX$239)","v":0},{"$f":"IF(ISERROR(Data4!AY$239),0,Data4!AY$239)","v":0},{"$f":"IF(ISERROR(Data4!AZ$239),0,Data4!AZ$239)","v":0},{"$f":"IF(ISERROR(Data4!BA$239),0,Data4!BA$239)","v":0},{"$f":"IF(ISERROR(Data4!BB$239),0,Data4!BB$239)","v":0},{"$f":"IF(ISERROR(Data4!BC$239),0,Data4!BC$239)","v":0},{"$f":"IF(ISERROR(Data4!BD$239),0,Data4!BD$239)","v":0},{"$f":"IF(ISERROR(Data4!BE$239),0,Data4!BE$239)","v":0},{"$f":"IF(ISERROR(Data4!BF$239),0,Data4!BF$239)","v":0},{"$f":"IF(ISERROR(Data4!BG$239),0,Data4!BG$239)","v":0},{"$f":"IF(ISERROR(Data4!BH$239),0,Data4!BH$239)","v":0},{"$f":"IF(ISERROR(Data4!BI$239),0,Data4!BI$239)","v":0},{"$f":"IF(ISERROR(Data4!BJ$239),0,Data4!BJ$239)","v":0},{"$f":"IF(ISERROR(Data4!BK$239),0,Data4!BK$239)","v":0},{"$f":"IF(ISERROR(Data4!BL$239),0,Data4!BL$239)","v":0},{"$f":"IF(ISERROR(Data4!BM$239),0,Data4!BM$239)","v":0},{"$f":"IF(ISERROR(Data4!BN$239),0,Data4!BN$239)","v":0},{"$f":"IF(ISERROR(Data4!BO$239),0,Data4!BO$239)","v":0},{"$f":"IF(ISERROR(Data4!BP$239),0,Data4!BP$239)","v":0},{"$f":"IF(ISERROR(Data4!BQ$239),0,Data4!BQ$239)","v":0},{"$f":"IF(ISERROR(Data4!BR$239),0,Data4!BR$239)","v":0},{"$f":"IF(ISERROR(Data4!BS$239),0,Data4!BS$239)","v":0},{"$f":"IF(ISERROR(Data4!BT$239),0,Data4!BT$239)","v":0},{"$f":"IF(ISERROR(Data4!BU$239),0,Data4!BU$239)","v":0},{"$f":"IF(ISERROR(Data4!BV$239),0,Data4!BV$239)","v":0},{"$f":"IF(ISERROR(Data4!BW$239),0,Data4!BW$239)","v":0},{"$f":"IF(ISERROR(Data4!BX$239),0,Data4!BX$239)","v":0},{"$f":"IF(ISERROR(Data4!BY$239),0,Data4!BY$239)","v":0},{"$f":"IF(ISERROR(Data4!BZ$239),0,Data4!BZ$239)","v":0},{"$f":"IF(ISERROR(Data4!CA$239),0,Data4!CA$239)","v":0},{"$f":"IF(ISERROR(Data4!CB$239),0,Data4!CB$239)","v":0},{"$f":"IF(ISERROR(Data4!CC$239),0,Data4!CC$239)","v":0},{"$f":"IF(ISERROR(Data4!CD$239),0,Data4!CD$239)","v":0},{"$f":"IF(ISERROR(Data4!CE$239),0,Data4!CE$239)","v":0},{"$f":"IF(ISERROR(Data4!CF$239),0,Data4!CF$239)","v":0},{"$f":"IF(ISERROR(Data4!CG$239),0,Data4!CG$239)","v":0},{"$f":"IF(ISERROR(Data4!CH$239),0,Data4!CH$239)","v":0},{"$f":"IF(ISERROR(Data4!CI$239),0,Data4!CI$239)","v":0},{"$f":"IF(ISERROR(Data4!CJ$239),0,Data4!CJ$239)","v":0},{"$f":"IF(ISERROR(Data4!CK$239),0,Data4!CK$239)","v":0},{"$f":"IF(ISERROR(Data4!CL$239),0,Data4!CL$239)","v":0},{"$f":"IF(ISERROR(Data4!CM$239),0,Data4!CM$239)","v":0},{"$f":"IF(ISERROR(Data4!CN$239),0,Data4!CN$239)","v":0},{"$f":"IF(ISERROR(Data4!CO$239),0,Data4!CO$239)","v":0},{"$f":"IF(ISERROR(Data4!CP$239),0,Data4!CP$239)","v":0},{"$f":"IF(ISERROR(Data4!CQ$239),0,Data4!CQ$239)","v":0},{"$f":"IF(ISERROR(Data4!CR$239),0,Data4!CR$239)","v":0},{"$f":"IF(ISERROR(Data4!CS$239),0,Data4!CS$239)","v":0},{"$f":"IF(ISERROR(Data4!CT$239),0,Data4!CT$239)","v":0},{"$f":"IF(ISERROR(Data4!CU$239),0,Data4!CU$239)","v":0},{"$f":"IF(ISERROR(Data4!CV$239),0,Data4!CV$239)","v":0},{"$f":"IF(ISERROR(Data4!CW$239),0,Data4!CW$239)","v":0},{"$f":"IF(ISERROR(Data4!CX$239),0,Data4!CX$239)","v":0},{"$f":"IF(ISERROR(Data4!CY$239),0,Data4!CY$239)","v":0},{"$f":"IF(ISERROR(Data4!CZ$239),0,Data4!CZ$239)","v":0},{"$f":"IF(ISERROR(Data4!DA$239),0,Data4!DA$239)","v":0},{"$f":"IF(ISERROR(Data4!DB$239),0,Data4!DB$239)","v":0},{"$f":"IF(ISERROR(Data4!DC$239),0,Data4!DC$239)","v":0},{"$f":"IF(ISERROR(Data4!DD$239),0,Data4!DD$239)","v":0},{"$f":"IF(ISERROR(Data4!DE$239),0,Data4!DE$239)","v":0},{"$f":"IF(ISERROR(Data4!DF$239),0,Data4!DF$239)","v":0},{"$f":"IF(ISERROR(Data4!DG$239),0,Data4!DG$239)","v":0},{"$f":"IF(ISERROR(Data4!DH$239),0,Data4!DH$239)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$240","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$240),0,Data4!M$240)","v":0},{"$f":"IF(ISERROR(Data4!N$240),0,Data4!N$240)","v":0},{"$f":"IF(ISERROR(Data4!O$240),0,Data4!O$240)","v":0},{"$f":"IF(ISERROR(Data4!P$240),0,Data4!P$240)","v":0},{"$f":"IF(ISERROR(Data4!Q$240),0,Data4!Q$240)","v":0},{"$f":"IF(ISERROR(Data4!R$240),0,Data4!R$240)","v":0},{"$f":"IF(ISERROR(Data4!S$240),0,Data4!S$240)","v":0},{"$f":"IF(ISERROR(Data4!T$240),0,Data4!T$240)","v":0},{"$f":"IF(ISERROR(Data4!U$240),0,Data4!U$240)","v":0},{"$f":"IF(ISERROR(Data4!V$240),0,Data4!V$240)","v":0},{"$f":"IF(ISERROR(Data4!W$240),0,Data4!W$240)","v":0},{"$f":"IF(ISERROR(Data4!X$240),0,Data4!X$240)","v":0},{"$f":"IF(ISERROR(Data4!Y$240),0,Data4!Y$240)","v":0},{"$f":"IF(ISERROR(Data4!Z$240),0,Data4!Z$240)","v":0},{"$f":"IF(ISERROR(Data4!AA$240),0,Data4!AA$240)","v":0},{"$f":"IF(ISERROR(Data4!AB$240),0,Data4!AB$240)","v":0},{"$f":"IF(ISERROR(Data4!AC$240),0,Data4!AC$240)","v":0},{"$f":"IF(ISERROR(Data4!AD$240),0,Data4!AD$240)","v":0},{"$f":"IF(ISERROR(Data4!AE$240),0,Data4!AE$240)","v":0},{"$f":"IF(ISERROR(Data4!AF$240),0,Data4!AF$240)","v":0},{"$f":"IF(ISERROR(Data4!AG$240),0,Data4!AG$240)","v":0},{"$f":"IF(ISERROR(Data4!AH$240),0,Data4!AH$240)","v":0},{"$f":"IF(ISERROR(Data4!AI$240),0,Data4!AI$240)","v":0},{"$f":"IF(ISERROR(Data4!AJ$240),0,Data4!AJ$240)","v":0},{"$f":"IF(ISERROR(Data4!AK$240),0,Data4!AK$240)","v":0},{"$f":"IF(ISERROR(Data4!AL$240),0,Data4!AL$240)","v":0},{"$f":"IF(ISERROR(Data4!AM$240),0,Data4!AM$240)","v":0},{"$f":"IF(ISERROR(Data4!AN$240),0,Data4!AN$240)","v":0},{"$f":"IF(ISERROR(Data4!AO$240),0,Data4!AO$240)","v":0},{"$f":"IF(ISERROR(Data4!AP$240),0,Data4!AP$240)","v":0},{"$f":"IF(ISERROR(Data4!AQ$240),0,Data4!AQ$240)","v":0},{"$f":"IF(ISERROR(Data4!AR$240),0,Data4!AR$240)","v":0},{"$f":"IF(ISERROR(Data4!AS$240),0,Data4!AS$240)","v":0},{"$f":"IF(ISERROR(Data4!AT$240),0,Data4!AT$240)","v":0},{"$f":"IF(ISERROR(Data4!AU$240),0,Data4!AU$240)","v":0},{"$f":"IF(ISERROR(Data4!AV$240),0,Data4!AV$240)","v":0},{"$f":"IF(ISERROR(Data4!AW$240),0,Data4!AW$240)","v":0},{"$f":"IF(ISERROR(Data4!AX$240),0,Data4!AX$240)","v":0},{"$f":"IF(ISERROR(Data4!AY$240),0,Data4!AY$240)","v":0},{"$f":"IF(ISERROR(Data4!AZ$240),0,Data4!AZ$240)","v":0},{"$f":"IF(ISERROR(Data4!BA$240),0,Data4!BA$240)","v":0},{"$f":"IF(ISERROR(Data4!BB$240),0,Data4!BB$240)","v":0},{"$f":"IF(ISERROR(Data4!BC$240),0,Data4!BC$240)","v":0},{"$f":"IF(ISERROR(Data4!BD$240),0,Data4!BD$240)","v":0},{"$f":"IF(ISERROR(Data4!BE$240),0,Data4!BE$240)","v":0},{"$f":"IF(ISERROR(Data4!BF$240),0,Data4!BF$240)","v":0},{"$f":"IF(ISERROR(Data4!BG$240),0,Data4!BG$240)","v":0},{"$f":"IF(ISERROR(Data4!BH$240),0,Data4!BH$240)","v":0},{"$f":"IF(ISERROR(Data4!BI$240),0,Data4!BI$240)","v":0},{"$f":"IF(ISERROR(Data4!BJ$240),0,Data4!BJ$240)","v":0},{"$f":"IF(ISERROR(Data4!BK$240),0,Data4!BK$240)","v":0},{"$f":"IF(ISERROR(Data4!BL$240),0,Data4!BL$240)","v":0},{"$f":"IF(ISERROR(Data4!BM$240),0,Data4!BM$240)","v":0},{"$f":"IF(ISERROR(Data4!BN$240),0,Data4!BN$240)","v":0},{"$f":"IF(ISERROR(Data4!BO$240),0,Data4!BO$240)","v":0},{"$f":"IF(ISERROR(Data4!BP$240),0,Data4!BP$240)","v":0},{"$f":"IF(ISERROR(Data4!BQ$240),0,Data4!BQ$240)","v":0},{"$f":"IF(ISERROR(Data4!BR$240),0,Data4!BR$240)","v":0},{"$f":"IF(ISERROR(Data4!BS$240),0,Data4!BS$240)","v":0},{"$f":"IF(ISERROR(Data4!BT$240),0,Data4!BT$240)","v":0},{"$f":"IF(ISERROR(Data4!BU$240),0,Data4!BU$240)","v":0},{"$f":"IF(ISERROR(Data4!BV$240),0,Data4!BV$240)","v":0},{"$f":"IF(ISERROR(Data4!BW$240),0,Data4!BW$240)","v":0},{"$f":"IF(ISERROR(Data4!BX$240),0,Data4!BX$240)","v":0},{"$f":"IF(ISERROR(Data4!BY$240),0,Data4!BY$240)","v":0},{"$f":"IF(ISERROR(Data4!BZ$240),0,Data4!BZ$240)","v":0},{"$f":"IF(ISERROR(Data4!CA$240),0,Data4!CA$240)","v":0},{"$f":"IF(ISERROR(Data4!CB$240),0,Data4!CB$240)","v":0},{"$f":"IF(ISERROR(Data4!CC$240),0,Data4!CC$240)","v":0},{"$f":"IF(ISERROR(Data4!CD$240),0,Data4!CD$240)","v":0},{"$f":"IF(ISERROR(Data4!CE$240),0,Data4!CE$240)","v":0},{"$f":"IF(ISERROR(Data4!CF$240),0,Data4!CF$240)","v":0},{"$f":"IF(ISERROR(Data4!CG$240),0,Data4!CG$240)","v":0},{"$f":"IF(ISERROR(Data4!CH$240),0,Data4!CH$240)","v":0},{"$f":"IF(ISERROR(Data4!CI$240),0,Data4!CI$240)","v":0},{"$f":"IF(ISERROR(Data4!CJ$240),0,Data4!CJ$240)","v":0},{"$f":"IF(ISERROR(Data4!CK$240),0,Data4!CK$240)","v":0},{"$f":"IF(ISERROR(Data4!CL$240),0,Data4!CL$240)","v":0},{"$f":"IF(ISERROR(Data4!CM$240),0,Data4!CM$240)","v":0},{"$f":"IF(ISERROR(Data4!CN$240),0,Data4!CN$240)","v":0},{"$f":"IF(ISERROR(Data4!CO$240),0,Data4!CO$240)","v":0},{"$f":"IF(ISERROR(Data4!CP$240),0,Data4!CP$240)","v":0},{"$f":"IF(ISERROR(Data4!CQ$240),0,Data4!CQ$240)","v":0},{"$f":"IF(ISERROR(Data4!CR$240),0,Data4!CR$240)","v":0},{"$f":"IF(ISERROR(Data4!CS$240),0,Data4!CS$240)","v":0},{"$f":"IF(ISERROR(Data4!CT$240),0,Data4!CT$240)","v":0},{"$f":"IF(ISERROR(Data4!CU$240),0,Data4!CU$240)","v":0},{"$f":"IF(ISERROR(Data4!CV$240),0,Data4!CV$240)","v":0},{"$f":"IF(ISERROR(Data4!CW$240),0,Data4!CW$240)","v":0},{"$f":"IF(ISERROR(Data4!CX$240),0,Data4!CX$240)","v":0},{"$f":"IF(ISERROR(Data4!CY$240),0,Data4!CY$240)","v":0},{"$f":"IF(ISERROR(Data4!CZ$240),0,Data4!CZ$240)","v":0},{"$f":"IF(ISERROR(Data4!DA$240),0,Data4!DA$240)","v":0},{"$f":"IF(ISERROR(Data4!DB$240),0,Data4!DB$240)","v":0},{"$f":"IF(ISERROR(Data4!DC$240),0,Data4!DC$240)","v":0},{"$f":"IF(ISERROR(Data4!DD$240),0,Data4!DD$240)","v":0},{"$f":"IF(ISERROR(Data4!DE$240),0,Data4!DE$240)","v":0},{"$f":"IF(ISERROR(Data4!DF$240),0,Data4!DF$240)","v":0},{"$f":"IF(ISERROR(Data4!DG$240),0,Data4!DG$240)","v":0},{"$f":"IF(ISERROR(Data4!DH$240),0,Data4!DH$240)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$242","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$242),0,Data4!M$242)","v":0},{"$f":"IF(ISERROR(Data4!N$242),0,Data4!N$242)","v":0},{"$f":"IF(ISERROR(Data4!O$242),0,Data4!O$242)","v":0},{"$f":"IF(ISERROR(Data4!P$242),0,Data4!P$242)","v":0},{"$f":"IF(ISERROR(Data4!Q$242),0,Data4!Q$242)","v":0},{"$f":"IF(ISERROR(Data4!R$242),0,Data4!R$242)","v":0},{"$f":"IF(ISERROR(Data4!S$242),0,Data4!S$242)","v":0},{"$f":"IF(ISERROR(Data4!T$242),0,Data4!T$242)","v":0},{"$f":"IF(ISERROR(Data4!U$242),0,Data4!U$242)","v":0},{"$f":"IF(ISERROR(Data4!V$242),0,Data4!V$242)","v":0},{"$f":"IF(ISERROR(Data4!W$242),0,Data4!W$242)","v":0},{"$f":"IF(ISERROR(Data4!X$242),0,Data4!X$242)","v":0},{"$f":"IF(ISERROR(Data4!Y$242),0,Data4!Y$242)","v":0},{"$f":"IF(ISERROR(Data4!Z$242),0,Data4!Z$242)","v":0},{"$f":"IF(ISERROR(Data4!AA$242),0,Data4!AA$242)","v":0},{"$f":"IF(ISERROR(Data4!AB$242),0,Data4!AB$242)","v":0},{"$f":"IF(ISERROR(Data4!AC$242),0,Data4!AC$242)","v":0},{"$f":"IF(ISERROR(Data4!AD$242),0,Data4!AD$242)","v":0},{"$f":"IF(ISERROR(Data4!AE$242),0,Data4!AE$242)","v":0},{"$f":"IF(ISERROR(Data4!AF$242),0,Data4!AF$242)","v":0},{"$f":"IF(ISERROR(Data4!AG$242),0,Data4!AG$242)","v":0},{"$f":"IF(ISERROR(Data4!AH$242),0,Data4!AH$242)","v":0},{"$f":"IF(ISERROR(Data4!AI$242),0,Data4!AI$242)","v":0},{"$f":"IF(ISERROR(Data4!AJ$242),0,Data4!AJ$242)","v":0},{"$f":"IF(ISERROR(Data4!AK$242),0,Data4!AK$242)","v":0},{"$f":"IF(ISERROR(Data4!AL$242),0,Data4!AL$242)","v":0},{"$f":"IF(ISERROR(Data4!AM$242),0,Data4!AM$242)","v":0},{"$f":"IF(ISERROR(Data4!AN$242),0,Data4!AN$242)","v":0},{"$f":"IF(ISERROR(Data4!AO$242),0,Data4!AO$242)","v":0},{"$f":"IF(ISERROR(Data4!AP$242),0,Data4!AP$242)","v":0},{"$f":"IF(ISERROR(Data4!AQ$242),0,Data4!AQ$242)","v":0},{"$f":"IF(ISERROR(Data4!AR$242),0,Data4!AR$242)","v":0},{"$f":"IF(ISERROR(Data4!AS$242),0,Data4!AS$242)","v":0},{"$f":"IF(ISERROR(Data4!AT$242),0,Data4!AT$242)","v":0},{"$f":"IF(ISERROR(Data4!AU$242),0,Data4!AU$242)","v":0},{"$f":"IF(ISERROR(Data4!AV$242),0,Data4!AV$242)","v":0},{"$f":"IF(ISERROR(Data4!AW$242),0,Data4!AW$242)","v":0},{"$f":"IF(ISERROR(Data4!AX$242),0,Data4!AX$242)","v":0},{"$f":"IF(ISERROR(Data4!AY$242),0,Data4!AY$242)","v":0},{"$f":"IF(ISERROR(Data4!AZ$242),0,Data4!AZ$242)","v":0},{"$f":"IF(ISERROR(Data4!BA$242),0,Data4!BA$242)","v":0},{"$f":"IF(ISERROR(Data4!BB$242),0,Data4!BB$242)","v":0},{"$f":"IF(ISERROR(Data4!BC$242),0,Data4!BC$242)","v":0},{"$f":"IF(ISERROR(Data4!BD$242),0,Data4!BD$242)","v":0},{"$f":"IF(ISERROR(Data4!BE$242),0,Data4!BE$242)","v":0},{"$f":"IF(ISERROR(Data4!BF$242),0,Data4!BF$242)","v":0},{"$f":"IF(ISERROR(Data4!BG$242),0,Data4!BG$242)","v":0},{"$f":"IF(ISERROR(Data4!BH$242),0,Data4!BH$242)","v":0},{"$f":"IF(ISERROR(Data4!BI$242),0,Data4!BI$242)","v":0},{"$f":"IF(ISERROR(Data4!BJ$242),0,Data4!BJ$242)","v":0},{"$f":"IF(ISERROR(Data4!BK$242),0,Data4!BK$242)","v":0},{"$f":"IF(ISERROR(Data4!BL$242),0,Data4!BL$242)","v":0},{"$f":"IF(ISERROR(Data4!BM$242),0,Data4!BM$242)","v":0},{"$f":"IF(ISERROR(Data4!BN$242),0,Data4!BN$242)","v":0},{"$f":"IF(ISERROR(Data4!BO$242),0,Data4!BO$242)","v":0},{"$f":"IF(ISERROR(Data4!BP$242),0,Data4!BP$242)","v":0},{"$f":"IF(ISERROR(Data4!BQ$242),0,Data4!BQ$242)","v":0},{"$f":"IF(ISERROR(Data4!BR$242),0,Data4!BR$242)","v":0},{"$f":"IF(ISERROR(Data4!BS$242),0,Data4!BS$242)","v":0},{"$f":"IF(ISERROR(Data4!BT$242),0,Data4!BT$242)","v":0},{"$f":"IF(ISERROR(Data4!BU$242),0,Data4!BU$242)","v":0},{"$f":"IF(ISERROR(Data4!BV$242),0,Data4!BV$242)","v":0},{"$f":"IF(ISERROR(Data4!BW$242),0,Data4!BW$242)","v":0},{"$f":"IF(ISERROR(Data4!BX$242),0,Data4!BX$242)","v":0},{"$f":"IF(ISERROR(Data4!BY$242),0,Data4!BY$242)","v":0},{"$f":"IF(ISERROR(Data4!BZ$242),0,Data4!BZ$242)","v":0},{"$f":"IF(ISERROR(Data4!CA$242),0,Data4!CA$242)","v":0},{"$f":"IF(ISERROR(Data4!CB$242),0,Data4!CB$242)","v":0},{"$f":"IF(ISERROR(Data4!CC$242),0,Data4!CC$242)","v":0},{"$f":"IF(ISERROR(Data4!CD$242),0,Data4!CD$242)","v":0},{"$f":"IF(ISERROR(Data4!CE$242),0,Data4!CE$242)","v":0},{"$f":"IF(ISERROR(Data4!CF$242),0,Data4!CF$242)","v":0},{"$f":"IF(ISERROR(Data4!CG$242),0,Data4!CG$242)","v":0},{"$f":"IF(ISERROR(Data4!CH$242),0,Data4!CH$242)","v":0},{"$f":"IF(ISERROR(Data4!CI$242),0,Data4!CI$242)","v":0},{"$f":"IF(ISERROR(Data4!CJ$242),0,Data4!CJ$242)","v":0},{"$f":"IF(ISERROR(Data4!CK$242),0,Data4!CK$242)","v":0},{"$f":"IF(ISERROR(Data4!CL$242),0,Data4!CL$242)","v":0},{"$f":"IF(ISERROR(Data4!CM$242),0,Data4!CM$242)","v":0},{"$f":"IF(ISERROR(Data4!CN$242),0,Data4!CN$242)","v":0},{"$f":"IF(ISERROR(Data4!CO$242),0,Data4!CO$242)","v":0},{"$f":"IF(ISERROR(Data4!CP$242),0,Data4!CP$242)","v":0},{"$f":"IF(ISERROR(Data4!CQ$242),0,Data4!CQ$242)","v":0},{"$f":"IF(ISERROR(Data4!CR$242),0,Data4!CR$242)","v":0},{"$f":"IF(ISERROR(Data4!CS$242),0,Data4!CS$242)","v":0},{"$f":"IF(ISERROR(Data4!CT$242),0,Data4!CT$242)","v":0},{"$f":"IF(ISERROR(Data4!CU$242),0,Data4!CU$242)","v":0},{"$f":"IF(ISERROR(Data4!CV$242),0,Data4!CV$242)","v":0},{"$f":"IF(ISERROR(Data4!CW$242),0,Data4!CW$242)","v":0},{"$f":"IF(ISERROR(Data4!CX$242),0,Data4!CX$242)","v":0},{"$f":"IF(ISERROR(Data4!CY$242),0,Data4!CY$242)","v":0},{"$f":"IF(ISERROR(Data4!CZ$242),0,Data4!CZ$242)","v":0},{"$f":"IF(ISERROR(Data4!DA$242),0,Data4!DA$242)","v":0},{"$f":"IF(ISERROR(Data4!DB$242),0,Data4!DB$242)","v":0},{"$f":"IF(ISERROR(Data4!DC$242),0,Data4!DC$242)","v":0},{"$f":"IF(ISERROR(Data4!DD$242),0,Data4!DD$242)","v":0},{"$f":"IF(ISERROR(Data4!DE$242),0,Data4!DE$242)","v":0},{"$f":"IF(ISERROR(Data4!DF$242),0,Data4!DF$242)","v":0},{"$f":"IF(ISERROR(Data4!DG$242),0,Data4!DG$242)","v":0},{"$f":"IF(ISERROR(Data4!DH$242),0,Data4!DH$242)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$243","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$243),0,Data4!M$243)","v":0},{"$f":"IF(ISERROR(Data4!N$243),0,Data4!N$243)","v":0},{"$f":"IF(ISERROR(Data4!O$243),0,Data4!O$243)","v":0},{"$f":"IF(ISERROR(Data4!P$243),0,Data4!P$243)","v":0},{"$f":"IF(ISERROR(Data4!Q$243),0,Data4!Q$243)","v":0},{"$f":"IF(ISERROR(Data4!R$243),0,Data4!R$243)","v":0},{"$f":"IF(ISERROR(Data4!S$243),0,Data4!S$243)","v":0},{"$f":"IF(ISERROR(Data4!T$243),0,Data4!T$243)","v":0},{"$f":"IF(ISERROR(Data4!U$243),0,Data4!U$243)","v":0},{"$f":"IF(ISERROR(Data4!V$243),0,Data4!V$243)","v":0},{"$f":"IF(ISERROR(Data4!W$243),0,Data4!W$243)","v":0},{"$f":"IF(ISERROR(Data4!X$243),0,Data4!X$243)","v":0},{"$f":"IF(ISERROR(Data4!Y$243),0,Data4!Y$243)","v":0},{"$f":"IF(ISERROR(Data4!Z$243),0,Data4!Z$243)","v":0},{"$f":"IF(ISERROR(Data4!AA$243),0,Data4!AA$243)","v":0},{"$f":"IF(ISERROR(Data4!AB$243),0,Data4!AB$243)","v":0},{"$f":"IF(ISERROR(Data4!AC$243),0,Data4!AC$243)","v":0},{"$f":"IF(ISERROR(Data4!AD$243),0,Data4!AD$243)","v":0},{"$f":"IF(ISERROR(Data4!AE$243),0,Data4!AE$243)","v":0},{"$f":"IF(ISERROR(Data4!AF$243),0,Data4!AF$243)","v":0},{"$f":"IF(ISERROR(Data4!AG$243),0,Data4!AG$243)","v":0},{"$f":"IF(ISERROR(Data4!AH$243),0,Data4!AH$243)","v":0},{"$f":"IF(ISERROR(Data4!AI$243),0,Data4!AI$243)","v":0},{"$f":"IF(ISERROR(Data4!AJ$243),0,Data4!AJ$243)","v":0},{"$f":"IF(ISERROR(Data4!AK$243),0,Data4!AK$243)","v":0},{"$f":"IF(ISERROR(Data4!AL$243),0,Data4!AL$243)","v":0},{"$f":"IF(ISERROR(Data4!AM$243),0,Data4!AM$243)","v":0},{"$f":"IF(ISERROR(Data4!AN$243),0,Data4!AN$243)","v":0},{"$f":"IF(ISERROR(Data4!AO$243),0,Data4!AO$243)","v":0},{"$f":"IF(ISERROR(Data4!AP$243),0,Data4!AP$243)","v":0},{"$f":"IF(ISERROR(Data4!AQ$243),0,Data4!AQ$243)","v":0},{"$f":"IF(ISERROR(Data4!AR$243),0,Data4!AR$243)","v":0},{"$f":"IF(ISERROR(Data4!AS$243),0,Data4!AS$243)","v":0},{"$f":"IF(ISERROR(Data4!AT$243),0,Data4!AT$243)","v":0},{"$f":"IF(ISERROR(Data4!AU$243),0,Data4!AU$243)","v":0},{"$f":"IF(ISERROR(Data4!AV$243),0,Data4!AV$243)","v":0},{"$f":"IF(ISERROR(Data4!AW$243),0,Data4!AW$243)","v":0},{"$f":"IF(ISERROR(Data4!AX$243),0,Data4!AX$243)","v":0},{"$f":"IF(ISERROR(Data4!AY$243),0,Data4!AY$243)","v":0},{"$f":"IF(ISERROR(Data4!AZ$243),0,Data4!AZ$243)","v":0},{"$f":"IF(ISERROR(Data4!BA$243),0,Data4!BA$243)","v":0},{"$f":"IF(ISERROR(Data4!BB$243),0,Data4!BB$243)","v":0},{"$f":"IF(ISERROR(Data4!BC$243),0,Data4!BC$243)","v":0},{"$f":"IF(ISERROR(Data4!BD$243),0,Data4!BD$243)","v":0},{"$f":"IF(ISERROR(Data4!BE$243),0,Data4!BE$243)","v":0},{"$f":"IF(ISERROR(Data4!BF$243),0,Data4!BF$243)","v":0},{"$f":"IF(ISERROR(Data4!BG$243),0,Data4!BG$243)","v":0},{"$f":"IF(ISERROR(Data4!BH$243),0,Data4!BH$243)","v":0},{"$f":"IF(ISERROR(Data4!BI$243),0,Data4!BI$243)","v":0},{"$f":"IF(ISERROR(Data4!BJ$243),0,Data4!BJ$243)","v":0},{"$f":"IF(ISERROR(Data4!BK$243),0,Data4!BK$243)","v":0},{"$f":"IF(ISERROR(Data4!BL$243),0,Data4!BL$243)","v":0},{"$f":"IF(ISERROR(Data4!BM$243),0,Data4!BM$243)","v":0},{"$f":"IF(ISERROR(Data4!BN$243),0,Data4!BN$243)","v":0},{"$f":"IF(ISERROR(Data4!BO$243),0,Data4!BO$243)","v":0},{"$f":"IF(ISERROR(Data4!BP$243),0,Data4!BP$243)","v":0},{"$f":"IF(ISERROR(Data4!BQ$243),0,Data4!BQ$243)","v":0},{"$f":"IF(ISERROR(Data4!BR$243),0,Data4!BR$243)","v":0},{"$f":"IF(ISERROR(Data4!BS$243),0,Data4!BS$243)","v":0},{"$f":"IF(ISERROR(Data4!BT$243),0,Data4!BT$243)","v":0},{"$f":"IF(ISERROR(Data4!BU$243),0,Data4!BU$243)","v":0},{"$f":"IF(ISERROR(Data4!BV$243),0,Data4!BV$243)","v":0},{"$f":"IF(ISERROR(Data4!BW$243),0,Data4!BW$243)","v":0},{"$f":"IF(ISERROR(Data4!BX$243),0,Data4!BX$243)","v":0},{"$f":"IF(ISERROR(Data4!BY$243),0,Data4!BY$243)","v":0},{"$f":"IF(ISERROR(Data4!BZ$243),0,Data4!BZ$243)","v":0},{"$f":"IF(ISERROR(Data4!CA$243),0,Data4!CA$243)","v":0},{"$f":"IF(ISERROR(Data4!CB$243),0,Data4!CB$243)","v":0},{"$f":"IF(ISERROR(Data4!CC$243),0,Data4!CC$243)","v":0},{"$f":"IF(ISERROR(Data4!CD$243),0,Data4!CD$243)","v":0},{"$f":"IF(ISERROR(Data4!CE$243),0,Data4!CE$243)","v":0},{"$f":"IF(ISERROR(Data4!CF$243),0,Data4!CF$243)","v":0},{"$f":"IF(ISERROR(Data4!CG$243),0,Data4!CG$243)","v":0},{"$f":"IF(ISERROR(Data4!CH$243),0,Data4!CH$243)","v":0},{"$f":"IF(ISERROR(Data4!CI$243),0,Data4!CI$243)","v":0},{"$f":"IF(ISERROR(Data4!CJ$243),0,Data4!CJ$243)","v":0},{"$f":"IF(ISERROR(Data4!CK$243),0,Data4!CK$243)","v":0},{"$f":"IF(ISERROR(Data4!CL$243),0,Data4!CL$243)","v":0},{"$f":"IF(ISERROR(Data4!CM$243),0,Data4!CM$243)","v":0},{"$f":"IF(ISERROR(Data4!CN$243),0,Data4!CN$243)","v":0},{"$f":"IF(ISERROR(Data4!CO$243),0,Data4!CO$243)","v":0},{"$f":"IF(ISERROR(Data4!CP$243),0,Data4!CP$243)","v":0},{"$f":"IF(ISERROR(Data4!CQ$243),0,Data4!CQ$243)","v":0},{"$f":"IF(ISERROR(Data4!CR$243),0,Data4!CR$243)","v":0},{"$f":"IF(ISERROR(Data4!CS$243),0,Data4!CS$243)","v":0},{"$f":"IF(ISERROR(Data4!CT$243),0,Data4!CT$243)","v":0},{"$f":"IF(ISERROR(Data4!CU$243),0,Data4!CU$243)","v":0},{"$f":"IF(ISERROR(Data4!CV$243),0,Data4!CV$243)","v":0},{"$f":"IF(ISERROR(Data4!CW$243),0,Data4!CW$243)","v":0},{"$f":"IF(ISERROR(Data4!CX$243),0,Data4!CX$243)","v":0},{"$f":"IF(ISERROR(Data4!CY$243),0,Data4!CY$243)","v":0},{"$f":"IF(ISERROR(Data4!CZ$243),0,Data4!CZ$243)","v":0},{"$f":"IF(ISERROR(Data4!DA$243),0,Data4!DA$243)","v":0},{"$f":"IF(ISERROR(Data4!DB$243),0,Data4!DB$243)","v":0},{"$f":"IF(ISERROR(Data4!DC$243),0,Data4!DC$243)","v":0},{"$f":"IF(ISERROR(Data4!DD$243),0,Data4!DD$243)","v":0},{"$f":"IF(ISERROR(Data4!DE$243),0,Data4!DE$243)","v":0},{"$f":"IF(ISERROR(Data4!DF$243),0,Data4!DF$243)","v":0},{"$f":"IF(ISERROR(Data4!DG$243),0,Data4!DG$243)","v":0},{"$f":"IF(ISERROR(Data4!DH$243),0,Data4!DH$243)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$244","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$244),0,Data4!M$244)","v":0},{"$f":"IF(ISERROR(Data4!N$244),0,Data4!N$244)","v":0},{"$f":"IF(ISERROR(Data4!O$244),0,Data4!O$244)","v":0},{"$f":"IF(ISERROR(Data4!P$244),0,Data4!P$244)","v":0},{"$f":"IF(ISERROR(Data4!Q$244),0,Data4!Q$244)","v":0},{"$f":"IF(ISERROR(Data4!R$244),0,Data4!R$244)","v":0},{"$f":"IF(ISERROR(Data4!S$244),0,Data4!S$244)","v":0},{"$f":"IF(ISERROR(Data4!T$244),0,Data4!T$244)","v":0},{"$f":"IF(ISERROR(Data4!U$244),0,Data4!U$244)","v":0},{"$f":"IF(ISERROR(Data4!V$244),0,Data4!V$244)","v":0},{"$f":"IF(ISERROR(Data4!W$244),0,Data4!W$244)","v":0},{"$f":"IF(ISERROR(Data4!X$244),0,Data4!X$244)","v":0},{"$f":"IF(ISERROR(Data4!Y$244),0,Data4!Y$244)","v":0},{"$f":"IF(ISERROR(Data4!Z$244),0,Data4!Z$244)","v":0},{"$f":"IF(ISERROR(Data4!AA$244),0,Data4!AA$244)","v":0},{"$f":"IF(ISERROR(Data4!AB$244),0,Data4!AB$244)","v":0},{"$f":"IF(ISERROR(Data4!AC$244),0,Data4!AC$244)","v":0},{"$f":"IF(ISERROR(Data4!AD$244),0,Data4!AD$244)","v":0},{"$f":"IF(ISERROR(Data4!AE$244),0,Data4!AE$244)","v":0},{"$f":"IF(ISERROR(Data4!AF$244),0,Data4!AF$244)","v":0},{"$f":"IF(ISERROR(Data4!AG$244),0,Data4!AG$244)","v":0},{"$f":"IF(ISERROR(Data4!AH$244),0,Data4!AH$244)","v":0},{"$f":"IF(ISERROR(Data4!AI$244),0,Data4!AI$244)","v":0},{"$f":"IF(ISERROR(Data4!AJ$244),0,Data4!AJ$244)","v":0},{"$f":"IF(ISERROR(Data4!AK$244),0,Data4!AK$244)","v":0},{"$f":"IF(ISERROR(Data4!AL$244),0,Data4!AL$244)","v":0},{"$f":"IF(ISERROR(Data4!AM$244),0,Data4!AM$244)","v":0},{"$f":"IF(ISERROR(Data4!AN$244),0,Data4!AN$244)","v":0},{"$f":"IF(ISERROR(Data4!AO$244),0,Data4!AO$244)","v":0},{"$f":"IF(ISERROR(Data4!AP$244),0,Data4!AP$244)","v":0},{"$f":"IF(ISERROR(Data4!AQ$244),0,Data4!AQ$244)","v":0},{"$f":"IF(ISERROR(Data4!AR$244),0,Data4!AR$244)","v":0},{"$f":"IF(ISERROR(Data4!AS$244),0,Data4!AS$244)","v":0},{"$f":"IF(ISERROR(Data4!AT$244),0,Data4!AT$244)","v":0},{"$f":"IF(ISERROR(Data4!AU$244),0,Data4!AU$244)","v":0},{"$f":"IF(ISERROR(Data4!AV$244),0,Data4!AV$244)","v":0},{"$f":"IF(ISERROR(Data4!AW$244),0,Data4!AW$244)","v":0},{"$f":"IF(ISERROR(Data4!AX$244),0,Data4!AX$244)","v":0},{"$f":"IF(ISERROR(Data4!AY$244),0,Data4!AY$244)","v":0},{"$f":"IF(ISERROR(Data4!AZ$244),0,Data4!AZ$244)","v":0},{"$f":"IF(ISERROR(Data4!BA$244),0,Data4!BA$244)","v":0},{"$f":"IF(ISERROR(Data4!BB$244),0,Data4!BB$244)","v":0},{"$f":"IF(ISERROR(Data4!BC$244),0,Data4!BC$244)","v":0},{"$f":"IF(ISERROR(Data4!BD$244),0,Data4!BD$244)","v":0},{"$f":"IF(ISERROR(Data4!BE$244),0,Data4!BE$244)","v":0},{"$f":"IF(ISERROR(Data4!BF$244),0,Data4!BF$244)","v":0},{"$f":"IF(ISERROR(Data4!BG$244),0,Data4!BG$244)","v":0},{"$f":"IF(ISERROR(Data4!BH$244),0,Data4!BH$244)","v":0},{"$f":"IF(ISERROR(Data4!BI$244),0,Data4!BI$244)","v":0},{"$f":"IF(ISERROR(Data4!BJ$244),0,Data4!BJ$244)","v":0},{"$f":"IF(ISERROR(Data4!BK$244),0,Data4!BK$244)","v":0},{"$f":"IF(ISERROR(Data4!BL$244),0,Data4!BL$244)","v":0},{"$f":"IF(ISERROR(Data4!BM$244),0,Data4!BM$244)","v":0},{"$f":"IF(ISERROR(Data4!BN$244),0,Data4!BN$244)","v":0},{"$f":"IF(ISERROR(Data4!BO$244),0,Data4!BO$244)","v":0},{"$f":"IF(ISERROR(Data4!BP$244),0,Data4!BP$244)","v":0},{"$f":"IF(ISERROR(Data4!BQ$244),0,Data4!BQ$244)","v":0},{"$f":"IF(ISERROR(Data4!BR$244),0,Data4!BR$244)","v":0},{"$f":"IF(ISERROR(Data4!BS$244),0,Data4!BS$244)","v":0},{"$f":"IF(ISERROR(Data4!BT$244),0,Data4!BT$244)","v":0},{"$f":"IF(ISERROR(Data4!BU$244),0,Data4!BU$244)","v":0},{"$f":"IF(ISERROR(Data4!BV$244),0,Data4!BV$244)","v":0},{"$f":"IF(ISERROR(Data4!BW$244),0,Data4!BW$244)","v":0},{"$f":"IF(ISERROR(Data4!BX$244),0,Data4!BX$244)","v":0},{"$f":"IF(ISERROR(Data4!BY$244),0,Data4!BY$244)","v":0},{"$f":"IF(ISERROR(Data4!BZ$244),0,Data4!BZ$244)","v":0},{"$f":"IF(ISERROR(Data4!CA$244),0,Data4!CA$244)","v":0},{"$f":"IF(ISERROR(Data4!CB$244),0,Data4!CB$244)","v":0},{"$f":"IF(ISERROR(Data4!CC$244),0,Data4!CC$244)","v":0},{"$f":"IF(ISERROR(Data4!CD$244),0,Data4!CD$244)","v":0},{"$f":"IF(ISERROR(Data4!CE$244),0,Data4!CE$244)","v":0},{"$f":"IF(ISERROR(Data4!CF$244),0,Data4!CF$244)","v":0},{"$f":"IF(ISERROR(Data4!CG$244),0,Data4!CG$244)","v":0},{"$f":"IF(ISERROR(Data4!CH$244),0,Data4!CH$244)","v":0},{"$f":"IF(ISERROR(Data4!CI$244),0,Data4!CI$244)","v":0},{"$f":"IF(ISERROR(Data4!CJ$244),0,Data4!CJ$244)","v":0},{"$f":"IF(ISERROR(Data4!CK$244),0,Data4!CK$244)","v":0},{"$f":"IF(ISERROR(Data4!CL$244),0,Data4!CL$244)","v":0},{"$f":"IF(ISERROR(Data4!CM$244),0,Data4!CM$244)","v":0},{"$f":"IF(ISERROR(Data4!CN$244),0,Data4!CN$244)","v":0},{"$f":"IF(ISERROR(Data4!CO$244),0,Data4!CO$244)","v":0},{"$f":"IF(ISERROR(Data4!CP$244),0,Data4!CP$244)","v":0},{"$f":"IF(ISERROR(Data4!CQ$244),0,Data4!CQ$244)","v":0},{"$f":"IF(ISERROR(Data4!CR$244),0,Data4!CR$244)","v":0},{"$f":"IF(ISERROR(Data4!CS$244),0,Data4!CS$244)","v":0},{"$f":"IF(ISERROR(Data4!CT$244),0,Data4!CT$244)","v":0},{"$f":"IF(ISERROR(Data4!CU$244),0,Data4!CU$244)","v":0},{"$f":"IF(ISERROR(Data4!CV$244),0,Data4!CV$244)","v":0},{"$f":"IF(ISERROR(Data4!CW$244),0,Data4!CW$244)","v":0},{"$f":"IF(ISERROR(Data4!CX$244),0,Data4!CX$244)","v":0},{"$f":"IF(ISERROR(Data4!CY$244),0,Data4!CY$244)","v":0},{"$f":"IF(ISERROR(Data4!CZ$244),0,Data4!CZ$244)","v":0},{"$f":"IF(ISERROR(Data4!DA$244),0,Data4!DA$244)","v":0},{"$f":"IF(ISERROR(Data4!DB$244),0,Data4!DB$244)","v":0},{"$f":"IF(ISERROR(Data4!DC$244),0,Data4!DC$244)","v":0},{"$f":"IF(ISERROR(Data4!DD$244),0,Data4!DD$244)","v":0},{"$f":"IF(ISERROR(Data4!DE$244),0,Data4!DE$244)","v":0},{"$f":"IF(ISERROR(Data4!DF$244),0,Data4!DF$244)","v":0},{"$f":"IF(ISERROR(Data4!DG$244),0,Data4!DG$244)","v":0},{"$f":"IF(ISERROR(Data4!DH$244),0,Data4!DH$244)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.6","index":43,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O23&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.6\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$222","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$246),0,Data4!M$246)","v":0},{"$f":"IF(ISERROR(Data4!N$246),0,Data4!N$246)","v":0},{"$f":"IF(ISERROR(Data4!O$246),0,Data4!O$246)","v":0},{"$f":"IF(ISERROR(Data4!P$246),0,Data4!P$246)","v":0},{"$f":"IF(ISERROR(Data4!Q$246),0,Data4!Q$246)","v":0},{"$f":"IF(ISERROR(Data4!R$246),0,Data4!R$246)","v":0},{"$f":"IF(ISERROR(Data4!S$246),0,Data4!S$246)","v":0},{"$f":"IF(ISERROR(Data4!T$246),0,Data4!T$246)","v":0},{"$f":"IF(ISERROR(Data4!U$246),0,Data4!U$246)","v":0},{"$f":"IF(ISERROR(Data4!V$246),0,Data4!V$246)","v":0},{"$f":"IF(ISERROR(Data4!W$246),0,Data4!W$246)","v":0},{"$f":"IF(ISERROR(Data4!X$246),0,Data4!X$246)","v":0},{"$f":"IF(ISERROR(Data4!Y$246),0,Data4!Y$246)","v":0},{"$f":"IF(ISERROR(Data4!Z$246),0,Data4!Z$246)","v":0},{"$f":"IF(ISERROR(Data4!AA$246),0,Data4!AA$246)","v":0},{"$f":"IF(ISERROR(Data4!AB$246),0,Data4!AB$246)","v":0},{"$f":"IF(ISERROR(Data4!AC$246),0,Data4!AC$246)","v":0},{"$f":"IF(ISERROR(Data4!AD$246),0,Data4!AD$246)","v":0},{"$f":"IF(ISERROR(Data4!AE$246),0,Data4!AE$246)","v":0},{"$f":"IF(ISERROR(Data4!AF$246),0,Data4!AF$246)","v":0},{"$f":"IF(ISERROR(Data4!AG$246),0,Data4!AG$246)","v":0},{"$f":"IF(ISERROR(Data4!AH$246),0,Data4!AH$246)","v":0},{"$f":"IF(ISERROR(Data4!AI$246),0,Data4!AI$246)","v":0},{"$f":"IF(ISERROR(Data4!AJ$246),0,Data4!AJ$246)","v":0},{"$f":"IF(ISERROR(Data4!AK$246),0,Data4!AK$246)","v":0},{"$f":"IF(ISERROR(Data4!AL$246),0,Data4!AL$246)","v":0},{"$f":"IF(ISERROR(Data4!AM$246),0,Data4!AM$246)","v":0},{"$f":"IF(ISERROR(Data4!AN$246),0,Data4!AN$246)","v":0},{"$f":"IF(ISERROR(Data4!AO$246),0,Data4!AO$246)","v":0},{"$f":"IF(ISERROR(Data4!AP$246),0,Data4!AP$246)","v":0},{"$f":"IF(ISERROR(Data4!AQ$246),0,Data4!AQ$246)","v":0},{"$f":"IF(ISERROR(Data4!AR$246),0,Data4!AR$246)","v":0},{"$f":"IF(ISERROR(Data4!AS$246),0,Data4!AS$246)","v":0},{"$f":"IF(ISERROR(Data4!AT$246),0,Data4!AT$246)","v":0},{"$f":"IF(ISERROR(Data4!AU$246),0,Data4!AU$246)","v":0},{"$f":"IF(ISERROR(Data4!AV$246),0,Data4!AV$246)","v":0},{"$f":"IF(ISERROR(Data4!AW$246),0,Data4!AW$246)","v":0},{"$f":"IF(ISERROR(Data4!AX$246),0,Data4!AX$246)","v":0},{"$f":"IF(ISERROR(Data4!AY$246),0,Data4!AY$246)","v":0},{"$f":"IF(ISERROR(Data4!AZ$246),0,Data4!AZ$246)","v":0},{"$f":"IF(ISERROR(Data4!BA$246),0,Data4!BA$246)","v":0},{"$f":"IF(ISERROR(Data4!BB$246),0,Data4!BB$246)","v":0},{"$f":"IF(ISERROR(Data4!BC$246),0,Data4!BC$246)","v":0},{"$f":"IF(ISERROR(Data4!BD$246),0,Data4!BD$246)","v":0},{"$f":"IF(ISERROR(Data4!BE$246),0,Data4!BE$246)","v":0},{"$f":"IF(ISERROR(Data4!BF$246),0,Data4!BF$246)","v":0},{"$f":"IF(ISERROR(Data4!BG$246),0,Data4!BG$246)","v":0},{"$f":"IF(ISERROR(Data4!BH$246),0,Data4!BH$246)","v":0},{"$f":"IF(ISERROR(Data4!BI$246),0,Data4!BI$246)","v":0},{"$f":"IF(ISERROR(Data4!BJ$246),0,Data4!BJ$246)","v":0},{"$f":"IF(ISERROR(Data4!BK$246),0,Data4!BK$246)","v":0},{"$f":"IF(ISERROR(Data4!BL$246),0,Data4!BL$246)","v":0},{"$f":"IF(ISERROR(Data4!BM$246),0,Data4!BM$246)","v":0},{"$f":"IF(ISERROR(Data4!BN$246),0,Data4!BN$246)","v":0},{"$f":"IF(ISERROR(Data4!BO$246),0,Data4!BO$246)","v":0},{"$f":"IF(ISERROR(Data4!BP$246),0,Data4!BP$246)","v":0},{"$f":"IF(ISERROR(Data4!BQ$246),0,Data4!BQ$246)","v":0},{"$f":"IF(ISERROR(Data4!BR$246),0,Data4!BR$246)","v":0},{"$f":"IF(ISERROR(Data4!BS$246),0,Data4!BS$246)","v":0},{"$f":"IF(ISERROR(Data4!BT$246),0,Data4!BT$246)","v":0},{"$f":"IF(ISERROR(Data4!BU$246),0,Data4!BU$246)","v":0},{"$f":"IF(ISERROR(Data4!BV$246),0,Data4!BV$246)","v":0},{"$f":"IF(ISERROR(Data4!BW$246),0,Data4!BW$246)","v":0},{"$f":"IF(ISERROR(Data4!BX$246),0,Data4!BX$246)","v":0},{"$f":"IF(ISERROR(Data4!BY$246),0,Data4!BY$246)","v":0},{"$f":"IF(ISERROR(Data4!BZ$246),0,Data4!BZ$246)","v":0},{"$f":"IF(ISERROR(Data4!CA$246),0,Data4!CA$246)","v":0},{"$f":"IF(ISERROR(Data4!CB$246),0,Data4!CB$246)","v":0},{"$f":"IF(ISERROR(Data4!CC$246),0,Data4!CC$246)","v":0},{"$f":"IF(ISERROR(Data4!CD$246),0,Data4!CD$246)","v":0},{"$f":"IF(ISERROR(Data4!CE$246),0,Data4!CE$246)","v":0},{"$f":"IF(ISERROR(Data4!CF$246),0,Data4!CF$246)","v":0},{"$f":"IF(ISERROR(Data4!CG$246),0,Data4!CG$246)","v":0},{"$f":"IF(ISERROR(Data4!CH$246),0,Data4!CH$246)","v":0},{"$f":"IF(ISERROR(Data4!CI$246),0,Data4!CI$246)","v":0},{"$f":"IF(ISERROR(Data4!CJ$246),0,Data4!CJ$246)","v":0},{"$f":"IF(ISERROR(Data4!CK$246),0,Data4!CK$246)","v":0},{"$f":"IF(ISERROR(Data4!CL$246),0,Data4!CL$246)","v":0},{"$f":"IF(ISERROR(Data4!CM$246),0,Data4!CM$246)","v":0},{"$f":"IF(ISERROR(Data4!CN$246),0,Data4!CN$246)","v":0},{"$f":"IF(ISERROR(Data4!CO$246),0,Data4!CO$246)","v":0},{"$f":"IF(ISERROR(Data4!CP$246),0,Data4!CP$246)","v":0},{"$f":"IF(ISERROR(Data4!CQ$246),0,Data4!CQ$246)","v":0},{"$f":"IF(ISERROR(Data4!CR$246),0,Data4!CR$246)","v":0},{"$f":"IF(ISERROR(Data4!CS$246),0,Data4!CS$246)","v":0},{"$f":"IF(ISERROR(Data4!CT$246),0,Data4!CT$246)","v":0},{"$f":"IF(ISERROR(Data4!CU$246),0,Data4!CU$246)","v":0},{"$f":"IF(ISERROR(Data4!CV$246),0,Data4!CV$246)","v":0},{"$f":"IF(ISERROR(Data4!CW$246),0,Data4!CW$246)","v":0},{"$f":"IF(ISERROR(Data4!CX$246),0,Data4!CX$246)","v":0},{"$f":"IF(ISERROR(Data4!CY$246),0,Data4!CY$246)","v":0},{"$f":"IF(ISERROR(Data4!CZ$246),0,Data4!CZ$246)","v":0},{"$f":"IF(ISERROR(Data4!DA$246),0,Data4!DA$246)","v":0},{"$f":"IF(ISERROR(Data4!DB$246),0,Data4!DB$246)","v":0},{"$f":"IF(ISERROR(Data4!DC$246),0,Data4!DC$246)","v":0},{"$f":"IF(ISERROR(Data4!DD$246),0,Data4!DD$246)","v":0},{"$f":"IF(ISERROR(Data4!DE$246),0,Data4!DE$246)","v":0},{"$f":"IF(ISERROR(Data4!DF$246),0,Data4!DF$246)","v":0},{"$f":"IF(ISERROR(Data4!DG$246),0,Data4!DG$246)","v":0},{"$f":"IF(ISERROR(Data4!DH$246),0,Data4!DH$246)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$223","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$247),0,Data4!M$247)","v":0},{"$f":"IF(ISERROR(Data4!N$247),0,Data4!N$247)","v":0},{"$f":"IF(ISERROR(Data4!O$247),0,Data4!O$247)","v":0},{"$f":"IF(ISERROR(Data4!P$247),0,Data4!P$247)","v":0},{"$f":"IF(ISERROR(Data4!Q$247),0,Data4!Q$247)","v":0},{"$f":"IF(ISERROR(Data4!R$247),0,Data4!R$247)","v":0},{"$f":"IF(ISERROR(Data4!S$247),0,Data4!S$247)","v":0},{"$f":"IF(ISERROR(Data4!T$247),0,Data4!T$247)","v":0},{"$f":"IF(ISERROR(Data4!U$247),0,Data4!U$247)","v":0},{"$f":"IF(ISERROR(Data4!V$247),0,Data4!V$247)","v":0},{"$f":"IF(ISERROR(Data4!W$247),0,Data4!W$247)","v":0},{"$f":"IF(ISERROR(Data4!X$247),0,Data4!X$247)","v":0},{"$f":"IF(ISERROR(Data4!Y$247),0,Data4!Y$247)","v":0},{"$f":"IF(ISERROR(Data4!Z$247),0,Data4!Z$247)","v":0},{"$f":"IF(ISERROR(Data4!AA$247),0,Data4!AA$247)","v":0},{"$f":"IF(ISERROR(Data4!AB$247),0,Data4!AB$247)","v":0},{"$f":"IF(ISERROR(Data4!AC$247),0,Data4!AC$247)","v":0},{"$f":"IF(ISERROR(Data4!AD$247),0,Data4!AD$247)","v":0},{"$f":"IF(ISERROR(Data4!AE$247),0,Data4!AE$247)","v":0},{"$f":"IF(ISERROR(Data4!AF$247),0,Data4!AF$247)","v":0},{"$f":"IF(ISERROR(Data4!AG$247),0,Data4!AG$247)","v":0},{"$f":"IF(ISERROR(Data4!AH$247),0,Data4!AH$247)","v":0},{"$f":"IF(ISERROR(Data4!AI$247),0,Data4!AI$247)","v":0},{"$f":"IF(ISERROR(Data4!AJ$247),0,Data4!AJ$247)","v":0},{"$f":"IF(ISERROR(Data4!AK$247),0,Data4!AK$247)","v":0},{"$f":"IF(ISERROR(Data4!AL$247),0,Data4!AL$247)","v":0},{"$f":"IF(ISERROR(Data4!AM$247),0,Data4!AM$247)","v":0},{"$f":"IF(ISERROR(Data4!AN$247),0,Data4!AN$247)","v":0},{"$f":"IF(ISERROR(Data4!AO$247),0,Data4!AO$247)","v":0},{"$f":"IF(ISERROR(Data4!AP$247),0,Data4!AP$247)","v":0},{"$f":"IF(ISERROR(Data4!AQ$247),0,Data4!AQ$247)","v":0},{"$f":"IF(ISERROR(Data4!AR$247),0,Data4!AR$247)","v":0},{"$f":"IF(ISERROR(Data4!AS$247),0,Data4!AS$247)","v":0},{"$f":"IF(ISERROR(Data4!AT$247),0,Data4!AT$247)","v":0},{"$f":"IF(ISERROR(Data4!AU$247),0,Data4!AU$247)","v":0},{"$f":"IF(ISERROR(Data4!AV$247),0,Data4!AV$247)","v":0},{"$f":"IF(ISERROR(Data4!AW$247),0,Data4!AW$247)","v":0},{"$f":"IF(ISERROR(Data4!AX$247),0,Data4!AX$247)","v":0},{"$f":"IF(ISERROR(Data4!AY$247),0,Data4!AY$247)","v":0},{"$f":"IF(ISERROR(Data4!AZ$247),0,Data4!AZ$247)","v":0},{"$f":"IF(ISERROR(Data4!BA$247),0,Data4!BA$247)","v":0},{"$f":"IF(ISERROR(Data4!BB$247),0,Data4!BB$247)","v":0},{"$f":"IF(ISERROR(Data4!BC$247),0,Data4!BC$247)","v":0},{"$f":"IF(ISERROR(Data4!BD$247),0,Data4!BD$247)","v":0},{"$f":"IF(ISERROR(Data4!BE$247),0,Data4!BE$247)","v":0},{"$f":"IF(ISERROR(Data4!BF$247),0,Data4!BF$247)","v":0},{"$f":"IF(ISERROR(Data4!BG$247),0,Data4!BG$247)","v":0},{"$f":"IF(ISERROR(Data4!BH$247),0,Data4!BH$247)","v":0},{"$f":"IF(ISERROR(Data4!BI$247),0,Data4!BI$247)","v":0},{"$f":"IF(ISERROR(Data4!BJ$247),0,Data4!BJ$247)","v":0},{"$f":"IF(ISERROR(Data4!BK$247),0,Data4!BK$247)","v":0},{"$f":"IF(ISERROR(Data4!BL$247),0,Data4!BL$247)","v":0},{"$f":"IF(ISERROR(Data4!BM$247),0,Data4!BM$247)","v":0},{"$f":"IF(ISERROR(Data4!BN$247),0,Data4!BN$247)","v":0},{"$f":"IF(ISERROR(Data4!BO$247),0,Data4!BO$247)","v":0},{"$f":"IF(ISERROR(Data4!BP$247),0,Data4!BP$247)","v":0},{"$f":"IF(ISERROR(Data4!BQ$247),0,Data4!BQ$247)","v":0},{"$f":"IF(ISERROR(Data4!BR$247),0,Data4!BR$247)","v":0},{"$f":"IF(ISERROR(Data4!BS$247),0,Data4!BS$247)","v":0},{"$f":"IF(ISERROR(Data4!BT$247),0,Data4!BT$247)","v":0},{"$f":"IF(ISERROR(Data4!BU$247),0,Data4!BU$247)","v":0},{"$f":"IF(ISERROR(Data4!BV$247),0,Data4!BV$247)","v":0},{"$f":"IF(ISERROR(Data4!BW$247),0,Data4!BW$247)","v":0},{"$f":"IF(ISERROR(Data4!BX$247),0,Data4!BX$247)","v":0},{"$f":"IF(ISERROR(Data4!BY$247),0,Data4!BY$247)","v":0},{"$f":"IF(ISERROR(Data4!BZ$247),0,Data4!BZ$247)","v":0},{"$f":"IF(ISERROR(Data4!CA$247),0,Data4!CA$247)","v":0},{"$f":"IF(ISERROR(Data4!CB$247),0,Data4!CB$247)","v":0},{"$f":"IF(ISERROR(Data4!CC$247),0,Data4!CC$247)","v":0},{"$f":"IF(ISERROR(Data4!CD$247),0,Data4!CD$247)","v":0},{"$f":"IF(ISERROR(Data4!CE$247),0,Data4!CE$247)","v":0},{"$f":"IF(ISERROR(Data4!CF$247),0,Data4!CF$247)","v":0},{"$f":"IF(ISERROR(Data4!CG$247),0,Data4!CG$247)","v":0},{"$f":"IF(ISERROR(Data4!CH$247),0,Data4!CH$247)","v":0},{"$f":"IF(ISERROR(Data4!CI$247),0,Data4!CI$247)","v":0},{"$f":"IF(ISERROR(Data4!CJ$247),0,Data4!CJ$247)","v":0},{"$f":"IF(ISERROR(Data4!CK$247),0,Data4!CK$247)","v":0},{"$f":"IF(ISERROR(Data4!CL$247),0,Data4!CL$247)","v":0},{"$f":"IF(ISERROR(Data4!CM$247),0,Data4!CM$247)","v":0},{"$f":"IF(ISERROR(Data4!CN$247),0,Data4!CN$247)","v":0},{"$f":"IF(ISERROR(Data4!CO$247),0,Data4!CO$247)","v":0},{"$f":"IF(ISERROR(Data4!CP$247),0,Data4!CP$247)","v":0},{"$f":"IF(ISERROR(Data4!CQ$247),0,Data4!CQ$247)","v":0},{"$f":"IF(ISERROR(Data4!CR$247),0,Data4!CR$247)","v":0},{"$f":"IF(ISERROR(Data4!CS$247),0,Data4!CS$247)","v":0},{"$f":"IF(ISERROR(Data4!CT$247),0,Data4!CT$247)","v":0},{"$f":"IF(ISERROR(Data4!CU$247),0,Data4!CU$247)","v":0},{"$f":"IF(ISERROR(Data4!CV$247),0,Data4!CV$247)","v":0},{"$f":"IF(ISERROR(Data4!CW$247),0,Data4!CW$247)","v":0},{"$f":"IF(ISERROR(Data4!CX$247),0,Data4!CX$247)","v":0},{"$f":"IF(ISERROR(Data4!CY$247),0,Data4!CY$247)","v":0},{"$f":"IF(ISERROR(Data4!CZ$247),0,Data4!CZ$247)","v":0},{"$f":"IF(ISERROR(Data4!DA$247),0,Data4!DA$247)","v":0},{"$f":"IF(ISERROR(Data4!DB$247),0,Data4!DB$247)","v":0},{"$f":"IF(ISERROR(Data4!DC$247),0,Data4!DC$247)","v":0},{"$f":"IF(ISERROR(Data4!DD$247),0,Data4!DD$247)","v":0},{"$f":"IF(ISERROR(Data4!DE$247),0,Data4!DE$247)","v":0},{"$f":"IF(ISERROR(Data4!DF$247),0,Data4!DF$247)","v":0},{"$f":"IF(ISERROR(Data4!DG$247),0,Data4!DG$247)","v":0},{"$f":"IF(ISERROR(Data4!DH$247),0,Data4!DH$247)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$224","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$248),0,Data4!M$248)","v":0},{"$f":"IF(ISERROR(Data4!N$248),0,Data4!N$248)","v":0},{"$f":"IF(ISERROR(Data4!O$248),0,Data4!O$248)","v":0},{"$f":"IF(ISERROR(Data4!P$248),0,Data4!P$248)","v":0},{"$f":"IF(ISERROR(Data4!Q$248),0,Data4!Q$248)","v":0},{"$f":"IF(ISERROR(Data4!R$248),0,Data4!R$248)","v":0},{"$f":"IF(ISERROR(Data4!S$248),0,Data4!S$248)","v":0},{"$f":"IF(ISERROR(Data4!T$248),0,Data4!T$248)","v":0},{"$f":"IF(ISERROR(Data4!U$248),0,Data4!U$248)","v":0},{"$f":"IF(ISERROR(Data4!V$248),0,Data4!V$248)","v":0},{"$f":"IF(ISERROR(Data4!W$248),0,Data4!W$248)","v":0},{"$f":"IF(ISERROR(Data4!X$248),0,Data4!X$248)","v":0},{"$f":"IF(ISERROR(Data4!Y$248),0,Data4!Y$248)","v":0},{"$f":"IF(ISERROR(Data4!Z$248),0,Data4!Z$248)","v":0},{"$f":"IF(ISERROR(Data4!AA$248),0,Data4!AA$248)","v":0},{"$f":"IF(ISERROR(Data4!AB$248),0,Data4!AB$248)","v":0},{"$f":"IF(ISERROR(Data4!AC$248),0,Data4!AC$248)","v":0},{"$f":"IF(ISERROR(Data4!AD$248),0,Data4!AD$248)","v":0},{"$f":"IF(ISERROR(Data4!AE$248),0,Data4!AE$248)","v":0},{"$f":"IF(ISERROR(Data4!AF$248),0,Data4!AF$248)","v":0},{"$f":"IF(ISERROR(Data4!AG$248),0,Data4!AG$248)","v":0},{"$f":"IF(ISERROR(Data4!AH$248),0,Data4!AH$248)","v":0},{"$f":"IF(ISERROR(Data4!AI$248),0,Data4!AI$248)","v":0},{"$f":"IF(ISERROR(Data4!AJ$248),0,Data4!AJ$248)","v":0},{"$f":"IF(ISERROR(Data4!AK$248),0,Data4!AK$248)","v":0},{"$f":"IF(ISERROR(Data4!AL$248),0,Data4!AL$248)","v":0},{"$f":"IF(ISERROR(Data4!AM$248),0,Data4!AM$248)","v":0},{"$f":"IF(ISERROR(Data4!AN$248),0,Data4!AN$248)","v":0},{"$f":"IF(ISERROR(Data4!AO$248),0,Data4!AO$248)","v":0},{"$f":"IF(ISERROR(Data4!AP$248),0,Data4!AP$248)","v":0},{"$f":"IF(ISERROR(Data4!AQ$248),0,Data4!AQ$248)","v":0},{"$f":"IF(ISERROR(Data4!AR$248),0,Data4!AR$248)","v":0},{"$f":"IF(ISERROR(Data4!AS$248),0,Data4!AS$248)","v":0},{"$f":"IF(ISERROR(Data4!AT$248),0,Data4!AT$248)","v":0},{"$f":"IF(ISERROR(Data4!AU$248),0,Data4!AU$248)","v":0},{"$f":"IF(ISERROR(Data4!AV$248),0,Data4!AV$248)","v":0},{"$f":"IF(ISERROR(Data4!AW$248),0,Data4!AW$248)","v":0},{"$f":"IF(ISERROR(Data4!AX$248),0,Data4!AX$248)","v":0},{"$f":"IF(ISERROR(Data4!AY$248),0,Data4!AY$248)","v":0},{"$f":"IF(ISERROR(Data4!AZ$248),0,Data4!AZ$248)","v":0},{"$f":"IF(ISERROR(Data4!BA$248),0,Data4!BA$248)","v":0},{"$f":"IF(ISERROR(Data4!BB$248),0,Data4!BB$248)","v":0},{"$f":"IF(ISERROR(Data4!BC$248),0,Data4!BC$248)","v":0},{"$f":"IF(ISERROR(Data4!BD$248),0,Data4!BD$248)","v":0},{"$f":"IF(ISERROR(Data4!BE$248),0,Data4!BE$248)","v":0},{"$f":"IF(ISERROR(Data4!BF$248),0,Data4!BF$248)","v":0},{"$f":"IF(ISERROR(Data4!BG$248),0,Data4!BG$248)","v":0},{"$f":"IF(ISERROR(Data4!BH$248),0,Data4!BH$248)","v":0},{"$f":"IF(ISERROR(Data4!BI$248),0,Data4!BI$248)","v":0},{"$f":"IF(ISERROR(Data4!BJ$248),0,Data4!BJ$248)","v":0},{"$f":"IF(ISERROR(Data4!BK$248),0,Data4!BK$248)","v":0},{"$f":"IF(ISERROR(Data4!BL$248),0,Data4!BL$248)","v":0},{"$f":"IF(ISERROR(Data4!BM$248),0,Data4!BM$248)","v":0},{"$f":"IF(ISERROR(Data4!BN$248),0,Data4!BN$248)","v":0},{"$f":"IF(ISERROR(Data4!BO$248),0,Data4!BO$248)","v":0},{"$f":"IF(ISERROR(Data4!BP$248),0,Data4!BP$248)","v":0},{"$f":"IF(ISERROR(Data4!BQ$248),0,Data4!BQ$248)","v":0},{"$f":"IF(ISERROR(Data4!BR$248),0,Data4!BR$248)","v":0},{"$f":"IF(ISERROR(Data4!BS$248),0,Data4!BS$248)","v":0},{"$f":"IF(ISERROR(Data4!BT$248),0,Data4!BT$248)","v":0},{"$f":"IF(ISERROR(Data4!BU$248),0,Data4!BU$248)","v":0},{"$f":"IF(ISERROR(Data4!BV$248),0,Data4!BV$248)","v":0},{"$f":"IF(ISERROR(Data4!BW$248),0,Data4!BW$248)","v":0},{"$f":"IF(ISERROR(Data4!BX$248),0,Data4!BX$248)","v":0},{"$f":"IF(ISERROR(Data4!BY$248),0,Data4!BY$248)","v":0},{"$f":"IF(ISERROR(Data4!BZ$248),0,Data4!BZ$248)","v":0},{"$f":"IF(ISERROR(Data4!CA$248),0,Data4!CA$248)","v":0},{"$f":"IF(ISERROR(Data4!CB$248),0,Data4!CB$248)","v":0},{"$f":"IF(ISERROR(Data4!CC$248),0,Data4!CC$248)","v":0},{"$f":"IF(ISERROR(Data4!CD$248),0,Data4!CD$248)","v":0},{"$f":"IF(ISERROR(Data4!CE$248),0,Data4!CE$248)","v":0},{"$f":"IF(ISERROR(Data4!CF$248),0,Data4!CF$248)","v":0},{"$f":"IF(ISERROR(Data4!CG$248),0,Data4!CG$248)","v":0},{"$f":"IF(ISERROR(Data4!CH$248),0,Data4!CH$248)","v":0},{"$f":"IF(ISERROR(Data4!CI$248),0,Data4!CI$248)","v":0},{"$f":"IF(ISERROR(Data4!CJ$248),0,Data4!CJ$248)","v":0},{"$f":"IF(ISERROR(Data4!CK$248),0,Data4!CK$248)","v":0},{"$f":"IF(ISERROR(Data4!CL$248),0,Data4!CL$248)","v":0},{"$f":"IF(ISERROR(Data4!CM$248),0,Data4!CM$248)","v":0},{"$f":"IF(ISERROR(Data4!CN$248),0,Data4!CN$248)","v":0},{"$f":"IF(ISERROR(Data4!CO$248),0,Data4!CO$248)","v":0},{"$f":"IF(ISERROR(Data4!CP$248),0,Data4!CP$248)","v":0},{"$f":"IF(ISERROR(Data4!CQ$248),0,Data4!CQ$248)","v":0},{"$f":"IF(ISERROR(Data4!CR$248),0,Data4!CR$248)","v":0},{"$f":"IF(ISERROR(Data4!CS$248),0,Data4!CS$248)","v":0},{"$f":"IF(ISERROR(Data4!CT$248),0,Data4!CT$248)","v":0},{"$f":"IF(ISERROR(Data4!CU$248),0,Data4!CU$248)","v":0},{"$f":"IF(ISERROR(Data4!CV$248),0,Data4!CV$248)","v":0},{"$f":"IF(ISERROR(Data4!CW$248),0,Data4!CW$248)","v":0},{"$f":"IF(ISERROR(Data4!CX$248),0,Data4!CX$248)","v":0},{"$f":"IF(ISERROR(Data4!CY$248),0,Data4!CY$248)","v":0},{"$f":"IF(ISERROR(Data4!CZ$248),0,Data4!CZ$248)","v":0},{"$f":"IF(ISERROR(Data4!DA$248),0,Data4!DA$248)","v":0},{"$f":"IF(ISERROR(Data4!DB$248),0,Data4!DB$248)","v":0},{"$f":"IF(ISERROR(Data4!DC$248),0,Data4!DC$248)","v":0},{"$f":"IF(ISERROR(Data4!DD$248),0,Data4!DD$248)","v":0},{"$f":"IF(ISERROR(Data4!DE$248),0,Data4!DE$248)","v":0},{"$f":"IF(ISERROR(Data4!DF$248),0,Data4!DF$248)","v":0},{"$f":"IF(ISERROR(Data4!DG$248),0,Data4!DG$248)","v":0},{"$f":"IF(ISERROR(Data4!DH$248),0,Data4!DH$248)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$225","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$249),0,Data4!M$249)","v":0},{"$f":"IF(ISERROR(Data4!N$249),0,Data4!N$249)","v":0},{"$f":"IF(ISERROR(Data4!O$249),0,Data4!O$249)","v":0},{"$f":"IF(ISERROR(Data4!P$249),0,Data4!P$249)","v":0},{"$f":"IF(ISERROR(Data4!Q$249),0,Data4!Q$249)","v":0},{"$f":"IF(ISERROR(Data4!R$249),0,Data4!R$249)","v":0},{"$f":"IF(ISERROR(Data4!S$249),0,Data4!S$249)","v":0},{"$f":"IF(ISERROR(Data4!T$249),0,Data4!T$249)","v":0},{"$f":"IF(ISERROR(Data4!U$249),0,Data4!U$249)","v":0},{"$f":"IF(ISERROR(Data4!V$249),0,Data4!V$249)","v":0},{"$f":"IF(ISERROR(Data4!W$249),0,Data4!W$249)","v":0},{"$f":"IF(ISERROR(Data4!X$249),0,Data4!X$249)","v":0},{"$f":"IF(ISERROR(Data4!Y$249),0,Data4!Y$249)","v":0},{"$f":"IF(ISERROR(Data4!Z$249),0,Data4!Z$249)","v":0},{"$f":"IF(ISERROR(Data4!AA$249),0,Data4!AA$249)","v":0},{"$f":"IF(ISERROR(Data4!AB$249),0,Data4!AB$249)","v":0},{"$f":"IF(ISERROR(Data4!AC$249),0,Data4!AC$249)","v":0},{"$f":"IF(ISERROR(Data4!AD$249),0,Data4!AD$249)","v":0},{"$f":"IF(ISERROR(Data4!AE$249),0,Data4!AE$249)","v":0},{"$f":"IF(ISERROR(Data4!AF$249),0,Data4!AF$249)","v":0},{"$f":"IF(ISERROR(Data4!AG$249),0,Data4!AG$249)","v":0},{"$f":"IF(ISERROR(Data4!AH$249),0,Data4!AH$249)","v":0},{"$f":"IF(ISERROR(Data4!AI$249),0,Data4!AI$249)","v":0},{"$f":"IF(ISERROR(Data4!AJ$249),0,Data4!AJ$249)","v":0},{"$f":"IF(ISERROR(Data4!AK$249),0,Data4!AK$249)","v":0},{"$f":"IF(ISERROR(Data4!AL$249),0,Data4!AL$249)","v":0},{"$f":"IF(ISERROR(Data4!AM$249),0,Data4!AM$249)","v":0},{"$f":"IF(ISERROR(Data4!AN$249),0,Data4!AN$249)","v":0},{"$f":"IF(ISERROR(Data4!AO$249),0,Data4!AO$249)","v":0},{"$f":"IF(ISERROR(Data4!AP$249),0,Data4!AP$249)","v":0},{"$f":"IF(ISERROR(Data4!AQ$249),0,Data4!AQ$249)","v":0},{"$f":"IF(ISERROR(Data4!AR$249),0,Data4!AR$249)","v":0},{"$f":"IF(ISERROR(Data4!AS$249),0,Data4!AS$249)","v":0},{"$f":"IF(ISERROR(Data4!AT$249),0,Data4!AT$249)","v":0},{"$f":"IF(ISERROR(Data4!AU$249),0,Data4!AU$249)","v":0},{"$f":"IF(ISERROR(Data4!AV$249),0,Data4!AV$249)","v":0},{"$f":"IF(ISERROR(Data4!AW$249),0,Data4!AW$249)","v":0},{"$f":"IF(ISERROR(Data4!AX$249),0,Data4!AX$249)","v":0},{"$f":"IF(ISERROR(Data4!AY$249),0,Data4!AY$249)","v":0},{"$f":"IF(ISERROR(Data4!AZ$249),0,Data4!AZ$249)","v":0},{"$f":"IF(ISERROR(Data4!BA$249),0,Data4!BA$249)","v":0},{"$f":"IF(ISERROR(Data4!BB$249),0,Data4!BB$249)","v":0},{"$f":"IF(ISERROR(Data4!BC$249),0,Data4!BC$249)","v":0},{"$f":"IF(ISERROR(Data4!BD$249),0,Data4!BD$249)","v":0},{"$f":"IF(ISERROR(Data4!BE$249),0,Data4!BE$249)","v":0},{"$f":"IF(ISERROR(Data4!BF$249),0,Data4!BF$249)","v":0},{"$f":"IF(ISERROR(Data4!BG$249),0,Data4!BG$249)","v":0},{"$f":"IF(ISERROR(Data4!BH$249),0,Data4!BH$249)","v":0},{"$f":"IF(ISERROR(Data4!BI$249),0,Data4!BI$249)","v":0},{"$f":"IF(ISERROR(Data4!BJ$249),0,Data4!BJ$249)","v":0},{"$f":"IF(ISERROR(Data4!BK$249),0,Data4!BK$249)","v":0},{"$f":"IF(ISERROR(Data4!BL$249),0,Data4!BL$249)","v":0},{"$f":"IF(ISERROR(Data4!BM$249),0,Data4!BM$249)","v":0},{"$f":"IF(ISERROR(Data4!BN$249),0,Data4!BN$249)","v":0},{"$f":"IF(ISERROR(Data4!BO$249),0,Data4!BO$249)","v":0},{"$f":"IF(ISERROR(Data4!BP$249),0,Data4!BP$249)","v":0},{"$f":"IF(ISERROR(Data4!BQ$249),0,Data4!BQ$249)","v":0},{"$f":"IF(ISERROR(Data4!BR$249),0,Data4!BR$249)","v":0},{"$f":"IF(ISERROR(Data4!BS$249),0,Data4!BS$249)","v":0},{"$f":"IF(ISERROR(Data4!BT$249),0,Data4!BT$249)","v":0},{"$f":"IF(ISERROR(Data4!BU$249),0,Data4!BU$249)","v":0},{"$f":"IF(ISERROR(Data4!BV$249),0,Data4!BV$249)","v":0},{"$f":"IF(ISERROR(Data4!BW$249),0,Data4!BW$249)","v":0},{"$f":"IF(ISERROR(Data4!BX$249),0,Data4!BX$249)","v":0},{"$f":"IF(ISERROR(Data4!BY$249),0,Data4!BY$249)","v":0},{"$f":"IF(ISERROR(Data4!BZ$249),0,Data4!BZ$249)","v":0},{"$f":"IF(ISERROR(Data4!CA$249),0,Data4!CA$249)","v":0},{"$f":"IF(ISERROR(Data4!CB$249),0,Data4!CB$249)","v":0},{"$f":"IF(ISERROR(Data4!CC$249),0,Data4!CC$249)","v":0},{"$f":"IF(ISERROR(Data4!CD$249),0,Data4!CD$249)","v":0},{"$f":"IF(ISERROR(Data4!CE$249),0,Data4!CE$249)","v":0},{"$f":"IF(ISERROR(Data4!CF$249),0,Data4!CF$249)","v":0},{"$f":"IF(ISERROR(Data4!CG$249),0,Data4!CG$249)","v":0},{"$f":"IF(ISERROR(Data4!CH$249),0,Data4!CH$249)","v":0},{"$f":"IF(ISERROR(Data4!CI$249),0,Data4!CI$249)","v":0},{"$f":"IF(ISERROR(Data4!CJ$249),0,Data4!CJ$249)","v":0},{"$f":"IF(ISERROR(Data4!CK$249),0,Data4!CK$249)","v":0},{"$f":"IF(ISERROR(Data4!CL$249),0,Data4!CL$249)","v":0},{"$f":"IF(ISERROR(Data4!CM$249),0,Data4!CM$249)","v":0},{"$f":"IF(ISERROR(Data4!CN$249),0,Data4!CN$249)","v":0},{"$f":"IF(ISERROR(Data4!CO$249),0,Data4!CO$249)","v":0},{"$f":"IF(ISERROR(Data4!CP$249),0,Data4!CP$249)","v":0},{"$f":"IF(ISERROR(Data4!CQ$249),0,Data4!CQ$249)","v":0},{"$f":"IF(ISERROR(Data4!CR$249),0,Data4!CR$249)","v":0},{"$f":"IF(ISERROR(Data4!CS$249),0,Data4!CS$249)","v":0},{"$f":"IF(ISERROR(Data4!CT$249),0,Data4!CT$249)","v":0},{"$f":"IF(ISERROR(Data4!CU$249),0,Data4!CU$249)","v":0},{"$f":"IF(ISERROR(Data4!CV$249),0,Data4!CV$249)","v":0},{"$f":"IF(ISERROR(Data4!CW$249),0,Data4!CW$249)","v":0},{"$f":"IF(ISERROR(Data4!CX$249),0,Data4!CX$249)","v":0},{"$f":"IF(ISERROR(Data4!CY$249),0,Data4!CY$249)","v":0},{"$f":"IF(ISERROR(Data4!CZ$249),0,Data4!CZ$249)","v":0},{"$f":"IF(ISERROR(Data4!DA$249),0,Data4!DA$249)","v":0},{"$f":"IF(ISERROR(Data4!DB$249),0,Data4!DB$249)","v":0},{"$f":"IF(ISERROR(Data4!DC$249),0,Data4!DC$249)","v":0},{"$f":"IF(ISERROR(Data4!DD$249),0,Data4!DD$249)","v":0},{"$f":"IF(ISERROR(Data4!DE$249),0,Data4!DE$249)","v":0},{"$f":"IF(ISERROR(Data4!DF$249),0,Data4!DF$249)","v":0},{"$f":"IF(ISERROR(Data4!DG$249),0,Data4!DG$249)","v":0},{"$f":"IF(ISERROR(Data4!DH$249),0,Data4!DH$249)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$226","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$250),0,Data4!M$250)","v":0},{"$f":"IF(ISERROR(Data4!N$250),0,Data4!N$250)","v":0},{"$f":"IF(ISERROR(Data4!O$250),0,Data4!O$250)","v":0},{"$f":"IF(ISERROR(Data4!P$250),0,Data4!P$250)","v":0},{"$f":"IF(ISERROR(Data4!Q$250),0,Data4!Q$250)","v":0},{"$f":"IF(ISERROR(Data4!R$250),0,Data4!R$250)","v":0},{"$f":"IF(ISERROR(Data4!S$250),0,Data4!S$250)","v":0},{"$f":"IF(ISERROR(Data4!T$250),0,Data4!T$250)","v":0},{"$f":"IF(ISERROR(Data4!U$250),0,Data4!U$250)","v":0},{"$f":"IF(ISERROR(Data4!V$250),0,Data4!V$250)","v":0},{"$f":"IF(ISERROR(Data4!W$250),0,Data4!W$250)","v":0},{"$f":"IF(ISERROR(Data4!X$250),0,Data4!X$250)","v":0},{"$f":"IF(ISERROR(Data4!Y$250),0,Data4!Y$250)","v":0},{"$f":"IF(ISERROR(Data4!Z$250),0,Data4!Z$250)","v":0},{"$f":"IF(ISERROR(Data4!AA$250),0,Data4!AA$250)","v":0},{"$f":"IF(ISERROR(Data4!AB$250),0,Data4!AB$250)","v":0},{"$f":"IF(ISERROR(Data4!AC$250),0,Data4!AC$250)","v":0},{"$f":"IF(ISERROR(Data4!AD$250),0,Data4!AD$250)","v":0},{"$f":"IF(ISERROR(Data4!AE$250),0,Data4!AE$250)","v":0},{"$f":"IF(ISERROR(Data4!AF$250),0,Data4!AF$250)","v":0},{"$f":"IF(ISERROR(Data4!AG$250),0,Data4!AG$250)","v":0},{"$f":"IF(ISERROR(Data4!AH$250),0,Data4!AH$250)","v":0},{"$f":"IF(ISERROR(Data4!AI$250),0,Data4!AI$250)","v":0},{"$f":"IF(ISERROR(Data4!AJ$250),0,Data4!AJ$250)","v":0},{"$f":"IF(ISERROR(Data4!AK$250),0,Data4!AK$250)","v":0},{"$f":"IF(ISERROR(Data4!AL$250),0,Data4!AL$250)","v":0},{"$f":"IF(ISERROR(Data4!AM$250),0,Data4!AM$250)","v":0},{"$f":"IF(ISERROR(Data4!AN$250),0,Data4!AN$250)","v":0},{"$f":"IF(ISERROR(Data4!AO$250),0,Data4!AO$250)","v":0},{"$f":"IF(ISERROR(Data4!AP$250),0,Data4!AP$250)","v":0},{"$f":"IF(ISERROR(Data4!AQ$250),0,Data4!AQ$250)","v":0},{"$f":"IF(ISERROR(Data4!AR$250),0,Data4!AR$250)","v":0},{"$f":"IF(ISERROR(Data4!AS$250),0,Data4!AS$250)","v":0},{"$f":"IF(ISERROR(Data4!AT$250),0,Data4!AT$250)","v":0},{"$f":"IF(ISERROR(Data4!AU$250),0,Data4!AU$250)","v":0},{"$f":"IF(ISERROR(Data4!AV$250),0,Data4!AV$250)","v":0},{"$f":"IF(ISERROR(Data4!AW$250),0,Data4!AW$250)","v":0},{"$f":"IF(ISERROR(Data4!AX$250),0,Data4!AX$250)","v":0},{"$f":"IF(ISERROR(Data4!AY$250),0,Data4!AY$250)","v":0},{"$f":"IF(ISERROR(Data4!AZ$250),0,Data4!AZ$250)","v":0},{"$f":"IF(ISERROR(Data4!BA$250),0,Data4!BA$250)","v":0},{"$f":"IF(ISERROR(Data4!BB$250),0,Data4!BB$250)","v":0},{"$f":"IF(ISERROR(Data4!BC$250),0,Data4!BC$250)","v":0},{"$f":"IF(ISERROR(Data4!BD$250),0,Data4!BD$250)","v":0},{"$f":"IF(ISERROR(Data4!BE$250),0,Data4!BE$250)","v":0},{"$f":"IF(ISERROR(Data4!BF$250),0,Data4!BF$250)","v":0},{"$f":"IF(ISERROR(Data4!BG$250),0,Data4!BG$250)","v":0},{"$f":"IF(ISERROR(Data4!BH$250),0,Data4!BH$250)","v":0},{"$f":"IF(ISERROR(Data4!BI$250),0,Data4!BI$250)","v":0},{"$f":"IF(ISERROR(Data4!BJ$250),0,Data4!BJ$250)","v":0},{"$f":"IF(ISERROR(Data4!BK$250),0,Data4!BK$250)","v":0},{"$f":"IF(ISERROR(Data4!BL$250),0,Data4!BL$250)","v":0},{"$f":"IF(ISERROR(Data4!BM$250),0,Data4!BM$250)","v":0},{"$f":"IF(ISERROR(Data4!BN$250),0,Data4!BN$250)","v":0},{"$f":"IF(ISERROR(Data4!BO$250),0,Data4!BO$250)","v":0},{"$f":"IF(ISERROR(Data4!BP$250),0,Data4!BP$250)","v":0},{"$f":"IF(ISERROR(Data4!BQ$250),0,Data4!BQ$250)","v":0},{"$f":"IF(ISERROR(Data4!BR$250),0,Data4!BR$250)","v":0},{"$f":"IF(ISERROR(Data4!BS$250),0,Data4!BS$250)","v":0},{"$f":"IF(ISERROR(Data4!BT$250),0,Data4!BT$250)","v":0},{"$f":"IF(ISERROR(Data4!BU$250),0,Data4!BU$250)","v":0},{"$f":"IF(ISERROR(Data4!BV$250),0,Data4!BV$250)","v":0},{"$f":"IF(ISERROR(Data4!BW$250),0,Data4!BW$250)","v":0},{"$f":"IF(ISERROR(Data4!BX$250),0,Data4!BX$250)","v":0},{"$f":"IF(ISERROR(Data4!BY$250),0,Data4!BY$250)","v":0},{"$f":"IF(ISERROR(Data4!BZ$250),0,Data4!BZ$250)","v":0},{"$f":"IF(ISERROR(Data4!CA$250),0,Data4!CA$250)","v":0},{"$f":"IF(ISERROR(Data4!CB$250),0,Data4!CB$250)","v":0},{"$f":"IF(ISERROR(Data4!CC$250),0,Data4!CC$250)","v":0},{"$f":"IF(ISERROR(Data4!CD$250),0,Data4!CD$250)","v":0},{"$f":"IF(ISERROR(Data4!CE$250),0,Data4!CE$250)","v":0},{"$f":"IF(ISERROR(Data4!CF$250),0,Data4!CF$250)","v":0},{"$f":"IF(ISERROR(Data4!CG$250),0,Data4!CG$250)","v":0},{"$f":"IF(ISERROR(Data4!CH$250),0,Data4!CH$250)","v":0},{"$f":"IF(ISERROR(Data4!CI$250),0,Data4!CI$250)","v":0},{"$f":"IF(ISERROR(Data4!CJ$250),0,Data4!CJ$250)","v":0},{"$f":"IF(ISERROR(Data4!CK$250),0,Data4!CK$250)","v":0},{"$f":"IF(ISERROR(Data4!CL$250),0,Data4!CL$250)","v":0},{"$f":"IF(ISERROR(Data4!CM$250),0,Data4!CM$250)","v":0},{"$f":"IF(ISERROR(Data4!CN$250),0,Data4!CN$250)","v":0},{"$f":"IF(ISERROR(Data4!CO$250),0,Data4!CO$250)","v":0},{"$f":"IF(ISERROR(Data4!CP$250),0,Data4!CP$250)","v":0},{"$f":"IF(ISERROR(Data4!CQ$250),0,Data4!CQ$250)","v":0},{"$f":"IF(ISERROR(Data4!CR$250),0,Data4!CR$250)","v":0},{"$f":"IF(ISERROR(Data4!CS$250),0,Data4!CS$250)","v":0},{"$f":"IF(ISERROR(Data4!CT$250),0,Data4!CT$250)","v":0},{"$f":"IF(ISERROR(Data4!CU$250),0,Data4!CU$250)","v":0},{"$f":"IF(ISERROR(Data4!CV$250),0,Data4!CV$250)","v":0},{"$f":"IF(ISERROR(Data4!CW$250),0,Data4!CW$250)","v":0},{"$f":"IF(ISERROR(Data4!CX$250),0,Data4!CX$250)","v":0},{"$f":"IF(ISERROR(Data4!CY$250),0,Data4!CY$250)","v":0},{"$f":"IF(ISERROR(Data4!CZ$250),0,Data4!CZ$250)","v":0},{"$f":"IF(ISERROR(Data4!DA$250),0,Data4!DA$250)","v":0},{"$f":"IF(ISERROR(Data4!DB$250),0,Data4!DB$250)","v":0},{"$f":"IF(ISERROR(Data4!DC$250),0,Data4!DC$250)","v":0},{"$f":"IF(ISERROR(Data4!DD$250),0,Data4!DD$250)","v":0},{"$f":"IF(ISERROR(Data4!DE$250),0,Data4!DE$250)","v":0},{"$f":"IF(ISERROR(Data4!DF$250),0,Data4!DF$250)","v":0},{"$f":"IF(ISERROR(Data4!DG$250),0,Data4!DG$250)","v":0},{"$f":"IF(ISERROR(Data4!DH$250),0,Data4!DH$250)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$227","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$251),0,Data4!M$251)","v":0},{"$f":"IF(ISERROR(Data4!N$251),0,Data4!N$251)","v":0},{"$f":"IF(ISERROR(Data4!O$251),0,Data4!O$251)","v":0},{"$f":"IF(ISERROR(Data4!P$251),0,Data4!P$251)","v":0},{"$f":"IF(ISERROR(Data4!Q$251),0,Data4!Q$251)","v":0},{"$f":"IF(ISERROR(Data4!R$251),0,Data4!R$251)","v":0},{"$f":"IF(ISERROR(Data4!S$251),0,Data4!S$251)","v":0},{"$f":"IF(ISERROR(Data4!T$251),0,Data4!T$251)","v":0},{"$f":"IF(ISERROR(Data4!U$251),0,Data4!U$251)","v":0},{"$f":"IF(ISERROR(Data4!V$251),0,Data4!V$251)","v":0},{"$f":"IF(ISERROR(Data4!W$251),0,Data4!W$251)","v":0},{"$f":"IF(ISERROR(Data4!X$251),0,Data4!X$251)","v":0},{"$f":"IF(ISERROR(Data4!Y$251),0,Data4!Y$251)","v":0},{"$f":"IF(ISERROR(Data4!Z$251),0,Data4!Z$251)","v":0},{"$f":"IF(ISERROR(Data4!AA$251),0,Data4!AA$251)","v":0},{"$f":"IF(ISERROR(Data4!AB$251),0,Data4!AB$251)","v":0},{"$f":"IF(ISERROR(Data4!AC$251),0,Data4!AC$251)","v":0},{"$f":"IF(ISERROR(Data4!AD$251),0,Data4!AD$251)","v":0},{"$f":"IF(ISERROR(Data4!AE$251),0,Data4!AE$251)","v":0},{"$f":"IF(ISERROR(Data4!AF$251),0,Data4!AF$251)","v":0},{"$f":"IF(ISERROR(Data4!AG$251),0,Data4!AG$251)","v":0},{"$f":"IF(ISERROR(Data4!AH$251),0,Data4!AH$251)","v":0},{"$f":"IF(ISERROR(Data4!AI$251),0,Data4!AI$251)","v":0},{"$f":"IF(ISERROR(Data4!AJ$251),0,Data4!AJ$251)","v":0},{"$f":"IF(ISERROR(Data4!AK$251),0,Data4!AK$251)","v":0},{"$f":"IF(ISERROR(Data4!AL$251),0,Data4!AL$251)","v":0},{"$f":"IF(ISERROR(Data4!AM$251),0,Data4!AM$251)","v":0},{"$f":"IF(ISERROR(Data4!AN$251),0,Data4!AN$251)","v":0},{"$f":"IF(ISERROR(Data4!AO$251),0,Data4!AO$251)","v":0},{"$f":"IF(ISERROR(Data4!AP$251),0,Data4!AP$251)","v":0},{"$f":"IF(ISERROR(Data4!AQ$251),0,Data4!AQ$251)","v":0},{"$f":"IF(ISERROR(Data4!AR$251),0,Data4!AR$251)","v":0},{"$f":"IF(ISERROR(Data4!AS$251),0,Data4!AS$251)","v":0},{"$f":"IF(ISERROR(Data4!AT$251),0,Data4!AT$251)","v":0},{"$f":"IF(ISERROR(Data4!AU$251),0,Data4!AU$251)","v":0},{"$f":"IF(ISERROR(Data4!AV$251),0,Data4!AV$251)","v":0},{"$f":"IF(ISERROR(Data4!AW$251),0,Data4!AW$251)","v":0},{"$f":"IF(ISERROR(Data4!AX$251),0,Data4!AX$251)","v":0},{"$f":"IF(ISERROR(Data4!AY$251),0,Data4!AY$251)","v":0},{"$f":"IF(ISERROR(Data4!AZ$251),0,Data4!AZ$251)","v":0},{"$f":"IF(ISERROR(Data4!BA$251),0,Data4!BA$251)","v":0},{"$f":"IF(ISERROR(Data4!BB$251),0,Data4!BB$251)","v":0},{"$f":"IF(ISERROR(Data4!BC$251),0,Data4!BC$251)","v":0},{"$f":"IF(ISERROR(Data4!BD$251),0,Data4!BD$251)","v":0},{"$f":"IF(ISERROR(Data4!BE$251),0,Data4!BE$251)","v":0},{"$f":"IF(ISERROR(Data4!BF$251),0,Data4!BF$251)","v":0},{"$f":"IF(ISERROR(Data4!BG$251),0,Data4!BG$251)","v":0},{"$f":"IF(ISERROR(Data4!BH$251),0,Data4!BH$251)","v":0},{"$f":"IF(ISERROR(Data4!BI$251),0,Data4!BI$251)","v":0},{"$f":"IF(ISERROR(Data4!BJ$251),0,Data4!BJ$251)","v":0},{"$f":"IF(ISERROR(Data4!BK$251),0,Data4!BK$251)","v":0},{"$f":"IF(ISERROR(Data4!BL$251),0,Data4!BL$251)","v":0},{"$f":"IF(ISERROR(Data4!BM$251),0,Data4!BM$251)","v":0},{"$f":"IF(ISERROR(Data4!BN$251),0,Data4!BN$251)","v":0},{"$f":"IF(ISERROR(Data4!BO$251),0,Data4!BO$251)","v":0},{"$f":"IF(ISERROR(Data4!BP$251),0,Data4!BP$251)","v":0},{"$f":"IF(ISERROR(Data4!BQ$251),0,Data4!BQ$251)","v":0},{"$f":"IF(ISERROR(Data4!BR$251),0,Data4!BR$251)","v":0},{"$f":"IF(ISERROR(Data4!BS$251),0,Data4!BS$251)","v":0},{"$f":"IF(ISERROR(Data4!BT$251),0,Data4!BT$251)","v":0},{"$f":"IF(ISERROR(Data4!BU$251),0,Data4!BU$251)","v":0},{"$f":"IF(ISERROR(Data4!BV$251),0,Data4!BV$251)","v":0},{"$f":"IF(ISERROR(Data4!BW$251),0,Data4!BW$251)","v":0},{"$f":"IF(ISERROR(Data4!BX$251),0,Data4!BX$251)","v":0},{"$f":"IF(ISERROR(Data4!BY$251),0,Data4!BY$251)","v":0},{"$f":"IF(ISERROR(Data4!BZ$251),0,Data4!BZ$251)","v":0},{"$f":"IF(ISERROR(Data4!CA$251),0,Data4!CA$251)","v":0},{"$f":"IF(ISERROR(Data4!CB$251),0,Data4!CB$251)","v":0},{"$f":"IF(ISERROR(Data4!CC$251),0,Data4!CC$251)","v":0},{"$f":"IF(ISERROR(Data4!CD$251),0,Data4!CD$251)","v":0},{"$f":"IF(ISERROR(Data4!CE$251),0,Data4!CE$251)","v":0},{"$f":"IF(ISERROR(Data4!CF$251),0,Data4!CF$251)","v":0},{"$f":"IF(ISERROR(Data4!CG$251),0,Data4!CG$251)","v":0},{"$f":"IF(ISERROR(Data4!CH$251),0,Data4!CH$251)","v":0},{"$f":"IF(ISERROR(Data4!CI$251),0,Data4!CI$251)","v":0},{"$f":"IF(ISERROR(Data4!CJ$251),0,Data4!CJ$251)","v":0},{"$f":"IF(ISERROR(Data4!CK$251),0,Data4!CK$251)","v":0},{"$f":"IF(ISERROR(Data4!CL$251),0,Data4!CL$251)","v":0},{"$f":"IF(ISERROR(Data4!CM$251),0,Data4!CM$251)","v":0},{"$f":"IF(ISERROR(Data4!CN$251),0,Data4!CN$251)","v":0},{"$f":"IF(ISERROR(Data4!CO$251),0,Data4!CO$251)","v":0},{"$f":"IF(ISERROR(Data4!CP$251),0,Data4!CP$251)","v":0},{"$f":"IF(ISERROR(Data4!CQ$251),0,Data4!CQ$251)","v":0},{"$f":"IF(ISERROR(Data4!CR$251),0,Data4!CR$251)","v":0},{"$f":"IF(ISERROR(Data4!CS$251),0,Data4!CS$251)","v":0},{"$f":"IF(ISERROR(Data4!CT$251),0,Data4!CT$251)","v":0},{"$f":"IF(ISERROR(Data4!CU$251),0,Data4!CU$251)","v":0},{"$f":"IF(ISERROR(Data4!CV$251),0,Data4!CV$251)","v":0},{"$f":"IF(ISERROR(Data4!CW$251),0,Data4!CW$251)","v":0},{"$f":"IF(ISERROR(Data4!CX$251),0,Data4!CX$251)","v":0},{"$f":"IF(ISERROR(Data4!CY$251),0,Data4!CY$251)","v":0},{"$f":"IF(ISERROR(Data4!CZ$251),0,Data4!CZ$251)","v":0},{"$f":"IF(ISERROR(Data4!DA$251),0,Data4!DA$251)","v":0},{"$f":"IF(ISERROR(Data4!DB$251),0,Data4!DB$251)","v":0},{"$f":"IF(ISERROR(Data4!DC$251),0,Data4!DC$251)","v":0},{"$f":"IF(ISERROR(Data4!DD$251),0,Data4!DD$251)","v":0},{"$f":"IF(ISERROR(Data4!DE$251),0,Data4!DE$251)","v":0},{"$f":"IF(ISERROR(Data4!DF$251),0,Data4!DF$251)","v":0},{"$f":"IF(ISERROR(Data4!DG$251),0,Data4!DG$251)","v":0},{"$f":"IF(ISERROR(Data4!DH$251),0,Data4!DH$251)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$228","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$252),0,Data4!M$252)","v":0},{"$f":"IF(ISERROR(Data4!N$252),0,Data4!N$252)","v":0},{"$f":"IF(ISERROR(Data4!O$252),0,Data4!O$252)","v":0},{"$f":"IF(ISERROR(Data4!P$252),0,Data4!P$252)","v":0},{"$f":"IF(ISERROR(Data4!Q$252),0,Data4!Q$252)","v":0},{"$f":"IF(ISERROR(Data4!R$252),0,Data4!R$252)","v":0},{"$f":"IF(ISERROR(Data4!S$252),0,Data4!S$252)","v":0},{"$f":"IF(ISERROR(Data4!T$252),0,Data4!T$252)","v":0},{"$f":"IF(ISERROR(Data4!U$252),0,Data4!U$252)","v":0},{"$f":"IF(ISERROR(Data4!V$252),0,Data4!V$252)","v":0},{"$f":"IF(ISERROR(Data4!W$252),0,Data4!W$252)","v":0},{"$f":"IF(ISERROR(Data4!X$252),0,Data4!X$252)","v":0},{"$f":"IF(ISERROR(Data4!Y$252),0,Data4!Y$252)","v":0},{"$f":"IF(ISERROR(Data4!Z$252),0,Data4!Z$252)","v":0},{"$f":"IF(ISERROR(Data4!AA$252),0,Data4!AA$252)","v":0},{"$f":"IF(ISERROR(Data4!AB$252),0,Data4!AB$252)","v":0},{"$f":"IF(ISERROR(Data4!AC$252),0,Data4!AC$252)","v":0},{"$f":"IF(ISERROR(Data4!AD$252),0,Data4!AD$252)","v":0},{"$f":"IF(ISERROR(Data4!AE$252),0,Data4!AE$252)","v":0},{"$f":"IF(ISERROR(Data4!AF$252),0,Data4!AF$252)","v":0},{"$f":"IF(ISERROR(Data4!AG$252),0,Data4!AG$252)","v":0},{"$f":"IF(ISERROR(Data4!AH$252),0,Data4!AH$252)","v":0},{"$f":"IF(ISERROR(Data4!AI$252),0,Data4!AI$252)","v":0},{"$f":"IF(ISERROR(Data4!AJ$252),0,Data4!AJ$252)","v":0},{"$f":"IF(ISERROR(Data4!AK$252),0,Data4!AK$252)","v":0},{"$f":"IF(ISERROR(Data4!AL$252),0,Data4!AL$252)","v":0},{"$f":"IF(ISERROR(Data4!AM$252),0,Data4!AM$252)","v":0},{"$f":"IF(ISERROR(Data4!AN$252),0,Data4!AN$252)","v":0},{"$f":"IF(ISERROR(Data4!AO$252),0,Data4!AO$252)","v":0},{"$f":"IF(ISERROR(Data4!AP$252),0,Data4!AP$252)","v":0},{"$f":"IF(ISERROR(Data4!AQ$252),0,Data4!AQ$252)","v":0},{"$f":"IF(ISERROR(Data4!AR$252),0,Data4!AR$252)","v":0},{"$f":"IF(ISERROR(Data4!AS$252),0,Data4!AS$252)","v":0},{"$f":"IF(ISERROR(Data4!AT$252),0,Data4!AT$252)","v":0},{"$f":"IF(ISERROR(Data4!AU$252),0,Data4!AU$252)","v":0},{"$f":"IF(ISERROR(Data4!AV$252),0,Data4!AV$252)","v":0},{"$f":"IF(ISERROR(Data4!AW$252),0,Data4!AW$252)","v":0},{"$f":"IF(ISERROR(Data4!AX$252),0,Data4!AX$252)","v":0},{"$f":"IF(ISERROR(Data4!AY$252),0,Data4!AY$252)","v":0},{"$f":"IF(ISERROR(Data4!AZ$252),0,Data4!AZ$252)","v":0},{"$f":"IF(ISERROR(Data4!BA$252),0,Data4!BA$252)","v":0},{"$f":"IF(ISERROR(Data4!BB$252),0,Data4!BB$252)","v":0},{"$f":"IF(ISERROR(Data4!BC$252),0,Data4!BC$252)","v":0},{"$f":"IF(ISERROR(Data4!BD$252),0,Data4!BD$252)","v":0},{"$f":"IF(ISERROR(Data4!BE$252),0,Data4!BE$252)","v":0},{"$f":"IF(ISERROR(Data4!BF$252),0,Data4!BF$252)","v":0},{"$f":"IF(ISERROR(Data4!BG$252),0,Data4!BG$252)","v":0},{"$f":"IF(ISERROR(Data4!BH$252),0,Data4!BH$252)","v":0},{"$f":"IF(ISERROR(Data4!BI$252),0,Data4!BI$252)","v":0},{"$f":"IF(ISERROR(Data4!BJ$252),0,Data4!BJ$252)","v":0},{"$f":"IF(ISERROR(Data4!BK$252),0,Data4!BK$252)","v":0},{"$f":"IF(ISERROR(Data4!BL$252),0,Data4!BL$252)","v":0},{"$f":"IF(ISERROR(Data4!BM$252),0,Data4!BM$252)","v":0},{"$f":"IF(ISERROR(Data4!BN$252),0,Data4!BN$252)","v":0},{"$f":"IF(ISERROR(Data4!BO$252),0,Data4!BO$252)","v":0},{"$f":"IF(ISERROR(Data4!BP$252),0,Data4!BP$252)","v":0},{"$f":"IF(ISERROR(Data4!BQ$252),0,Data4!BQ$252)","v":0},{"$f":"IF(ISERROR(Data4!BR$252),0,Data4!BR$252)","v":0},{"$f":"IF(ISERROR(Data4!BS$252),0,Data4!BS$252)","v":0},{"$f":"IF(ISERROR(Data4!BT$252),0,Data4!BT$252)","v":0},{"$f":"IF(ISERROR(Data4!BU$252),0,Data4!BU$252)","v":0},{"$f":"IF(ISERROR(Data4!BV$252),0,Data4!BV$252)","v":0},{"$f":"IF(ISERROR(Data4!BW$252),0,Data4!BW$252)","v":0},{"$f":"IF(ISERROR(Data4!BX$252),0,Data4!BX$252)","v":0},{"$f":"IF(ISERROR(Data4!BY$252),0,Data4!BY$252)","v":0},{"$f":"IF(ISERROR(Data4!BZ$252),0,Data4!BZ$252)","v":0},{"$f":"IF(ISERROR(Data4!CA$252),0,Data4!CA$252)","v":0},{"$f":"IF(ISERROR(Data4!CB$252),0,Data4!CB$252)","v":0},{"$f":"IF(ISERROR(Data4!CC$252),0,Data4!CC$252)","v":0},{"$f":"IF(ISERROR(Data4!CD$252),0,Data4!CD$252)","v":0},{"$f":"IF(ISERROR(Data4!CE$252),0,Data4!CE$252)","v":0},{"$f":"IF(ISERROR(Data4!CF$252),0,Data4!CF$252)","v":0},{"$f":"IF(ISERROR(Data4!CG$252),0,Data4!CG$252)","v":0},{"$f":"IF(ISERROR(Data4!CH$252),0,Data4!CH$252)","v":0},{"$f":"IF(ISERROR(Data4!CI$252),0,Data4!CI$252)","v":0},{"$f":"IF(ISERROR(Data4!CJ$252),0,Data4!CJ$252)","v":0},{"$f":"IF(ISERROR(Data4!CK$252),0,Data4!CK$252)","v":0},{"$f":"IF(ISERROR(Data4!CL$252),0,Data4!CL$252)","v":0},{"$f":"IF(ISERROR(Data4!CM$252),0,Data4!CM$252)","v":0},{"$f":"IF(ISERROR(Data4!CN$252),0,Data4!CN$252)","v":0},{"$f":"IF(ISERROR(Data4!CO$252),0,Data4!CO$252)","v":0},{"$f":"IF(ISERROR(Data4!CP$252),0,Data4!CP$252)","v":0},{"$f":"IF(ISERROR(Data4!CQ$252),0,Data4!CQ$252)","v":0},{"$f":"IF(ISERROR(Data4!CR$252),0,Data4!CR$252)","v":0},{"$f":"IF(ISERROR(Data4!CS$252),0,Data4!CS$252)","v":0},{"$f":"IF(ISERROR(Data4!CT$252),0,Data4!CT$252)","v":0},{"$f":"IF(ISERROR(Data4!CU$252),0,Data4!CU$252)","v":0},{"$f":"IF(ISERROR(Data4!CV$252),0,Data4!CV$252)","v":0},{"$f":"IF(ISERROR(Data4!CW$252),0,Data4!CW$252)","v":0},{"$f":"IF(ISERROR(Data4!CX$252),0,Data4!CX$252)","v":0},{"$f":"IF(ISERROR(Data4!CY$252),0,Data4!CY$252)","v":0},{"$f":"IF(ISERROR(Data4!CZ$252),0,Data4!CZ$252)","v":0},{"$f":"IF(ISERROR(Data4!DA$252),0,Data4!DA$252)","v":0},{"$f":"IF(ISERROR(Data4!DB$252),0,Data4!DB$252)","v":0},{"$f":"IF(ISERROR(Data4!DC$252),0,Data4!DC$252)","v":0},{"$f":"IF(ISERROR(Data4!DD$252),0,Data4!DD$252)","v":0},{"$f":"IF(ISERROR(Data4!DE$252),0,Data4!DE$252)","v":0},{"$f":"IF(ISERROR(Data4!DF$252),0,Data4!DF$252)","v":0},{"$f":"IF(ISERROR(Data4!DG$252),0,Data4!DG$252)","v":0},{"$f":"IF(ISERROR(Data4!DH$252),0,Data4!DH$252)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$230","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$254),0,Data4!M$254)","v":0},{"$f":"IF(ISERROR(Data4!N$254),0,Data4!N$254)","v":0},{"$f":"IF(ISERROR(Data4!O$254),0,Data4!O$254)","v":0},{"$f":"IF(ISERROR(Data4!P$254),0,Data4!P$254)","v":0},{"$f":"IF(ISERROR(Data4!Q$254),0,Data4!Q$254)","v":0},{"$f":"IF(ISERROR(Data4!R$254),0,Data4!R$254)","v":0},{"$f":"IF(ISERROR(Data4!S$254),0,Data4!S$254)","v":0},{"$f":"IF(ISERROR(Data4!T$254),0,Data4!T$254)","v":0},{"$f":"IF(ISERROR(Data4!U$254),0,Data4!U$254)","v":0},{"$f":"IF(ISERROR(Data4!V$254),0,Data4!V$254)","v":0},{"$f":"IF(ISERROR(Data4!W$254),0,Data4!W$254)","v":0},{"$f":"IF(ISERROR(Data4!X$254),0,Data4!X$254)","v":0},{"$f":"IF(ISERROR(Data4!Y$254),0,Data4!Y$254)","v":0},{"$f":"IF(ISERROR(Data4!Z$254),0,Data4!Z$254)","v":0},{"$f":"IF(ISERROR(Data4!AA$254),0,Data4!AA$254)","v":0},{"$f":"IF(ISERROR(Data4!AB$254),0,Data4!AB$254)","v":0},{"$f":"IF(ISERROR(Data4!AC$254),0,Data4!AC$254)","v":0},{"$f":"IF(ISERROR(Data4!AD$254),0,Data4!AD$254)","v":0},{"$f":"IF(ISERROR(Data4!AE$254),0,Data4!AE$254)","v":0},{"$f":"IF(ISERROR(Data4!AF$254),0,Data4!AF$254)","v":0},{"$f":"IF(ISERROR(Data4!AG$254),0,Data4!AG$254)","v":0},{"$f":"IF(ISERROR(Data4!AH$254),0,Data4!AH$254)","v":0},{"$f":"IF(ISERROR(Data4!AI$254),0,Data4!AI$254)","v":0},{"$f":"IF(ISERROR(Data4!AJ$254),0,Data4!AJ$254)","v":0},{"$f":"IF(ISERROR(Data4!AK$254),0,Data4!AK$254)","v":0},{"$f":"IF(ISERROR(Data4!AL$254),0,Data4!AL$254)","v":0},{"$f":"IF(ISERROR(Data4!AM$254),0,Data4!AM$254)","v":0},{"$f":"IF(ISERROR(Data4!AN$254),0,Data4!AN$254)","v":0},{"$f":"IF(ISERROR(Data4!AO$254),0,Data4!AO$254)","v":0},{"$f":"IF(ISERROR(Data4!AP$254),0,Data4!AP$254)","v":0},{"$f":"IF(ISERROR(Data4!AQ$254),0,Data4!AQ$254)","v":0},{"$f":"IF(ISERROR(Data4!AR$254),0,Data4!AR$254)","v":0},{"$f":"IF(ISERROR(Data4!AS$254),0,Data4!AS$254)","v":0},{"$f":"IF(ISERROR(Data4!AT$254),0,Data4!AT$254)","v":0},{"$f":"IF(ISERROR(Data4!AU$254),0,Data4!AU$254)","v":0},{"$f":"IF(ISERROR(Data4!AV$254),0,Data4!AV$254)","v":0},{"$f":"IF(ISERROR(Data4!AW$254),0,Data4!AW$254)","v":0},{"$f":"IF(ISERROR(Data4!AX$254),0,Data4!AX$254)","v":0},{"$f":"IF(ISERROR(Data4!AY$254),0,Data4!AY$254)","v":0},{"$f":"IF(ISERROR(Data4!AZ$254),0,Data4!AZ$254)","v":0},{"$f":"IF(ISERROR(Data4!BA$254),0,Data4!BA$254)","v":0},{"$f":"IF(ISERROR(Data4!BB$254),0,Data4!BB$254)","v":0},{"$f":"IF(ISERROR(Data4!BC$254),0,Data4!BC$254)","v":0},{"$f":"IF(ISERROR(Data4!BD$254),0,Data4!BD$254)","v":0},{"$f":"IF(ISERROR(Data4!BE$254),0,Data4!BE$254)","v":0},{"$f":"IF(ISERROR(Data4!BF$254),0,Data4!BF$254)","v":0},{"$f":"IF(ISERROR(Data4!BG$254),0,Data4!BG$254)","v":0},{"$f":"IF(ISERROR(Data4!BH$254),0,Data4!BH$254)","v":0},{"$f":"IF(ISERROR(Data4!BI$254),0,Data4!BI$254)","v":0},{"$f":"IF(ISERROR(Data4!BJ$254),0,Data4!BJ$254)","v":0},{"$f":"IF(ISERROR(Data4!BK$254),0,Data4!BK$254)","v":0},{"$f":"IF(ISERROR(Data4!BL$254),0,Data4!BL$254)","v":0},{"$f":"IF(ISERROR(Data4!BM$254),0,Data4!BM$254)","v":0},{"$f":"IF(ISERROR(Data4!BN$254),0,Data4!BN$254)","v":0},{"$f":"IF(ISERROR(Data4!BO$254),0,Data4!BO$254)","v":0},{"$f":"IF(ISERROR(Data4!BP$254),0,Data4!BP$254)","v":0},{"$f":"IF(ISERROR(Data4!BQ$254),0,Data4!BQ$254)","v":0},{"$f":"IF(ISERROR(Data4!BR$254),0,Data4!BR$254)","v":0},{"$f":"IF(ISERROR(Data4!BS$254),0,Data4!BS$254)","v":0},{"$f":"IF(ISERROR(Data4!BT$254),0,Data4!BT$254)","v":0},{"$f":"IF(ISERROR(Data4!BU$254),0,Data4!BU$254)","v":0},{"$f":"IF(ISERROR(Data4!BV$254),0,Data4!BV$254)","v":0},{"$f":"IF(ISERROR(Data4!BW$254),0,Data4!BW$254)","v":0},{"$f":"IF(ISERROR(Data4!BX$254),0,Data4!BX$254)","v":0},{"$f":"IF(ISERROR(Data4!BY$254),0,Data4!BY$254)","v":0},{"$f":"IF(ISERROR(Data4!BZ$254),0,Data4!BZ$254)","v":0},{"$f":"IF(ISERROR(Data4!CA$254),0,Data4!CA$254)","v":0},{"$f":"IF(ISERROR(Data4!CB$254),0,Data4!CB$254)","v":0},{"$f":"IF(ISERROR(Data4!CC$254),0,Data4!CC$254)","v":0},{"$f":"IF(ISERROR(Data4!CD$254),0,Data4!CD$254)","v":0},{"$f":"IF(ISERROR(Data4!CE$254),0,Data4!CE$254)","v":0},{"$f":"IF(ISERROR(Data4!CF$254),0,Data4!CF$254)","v":0},{"$f":"IF(ISERROR(Data4!CG$254),0,Data4!CG$254)","v":0},{"$f":"IF(ISERROR(Data4!CH$254),0,Data4!CH$254)","v":0},{"$f":"IF(ISERROR(Data4!CI$254),0,Data4!CI$254)","v":0},{"$f":"IF(ISERROR(Data4!CJ$254),0,Data4!CJ$254)","v":0},{"$f":"IF(ISERROR(Data4!CK$254),0,Data4!CK$254)","v":0},{"$f":"IF(ISERROR(Data4!CL$254),0,Data4!CL$254)","v":0},{"$f":"IF(ISERROR(Data4!CM$254),0,Data4!CM$254)","v":0},{"$f":"IF(ISERROR(Data4!CN$254),0,Data4!CN$254)","v":0},{"$f":"IF(ISERROR(Data4!CO$254),0,Data4!CO$254)","v":0},{"$f":"IF(ISERROR(Data4!CP$254),0,Data4!CP$254)","v":0},{"$f":"IF(ISERROR(Data4!CQ$254),0,Data4!CQ$254)","v":0},{"$f":"IF(ISERROR(Data4!CR$254),0,Data4!CR$254)","v":0},{"$f":"IF(ISERROR(Data4!CS$254),0,Data4!CS$254)","v":0},{"$f":"IF(ISERROR(Data4!CT$254),0,Data4!CT$254)","v":0},{"$f":"IF(ISERROR(Data4!CU$254),0,Data4!CU$254)","v":0},{"$f":"IF(ISERROR(Data4!CV$254),0,Data4!CV$254)","v":0},{"$f":"IF(ISERROR(Data4!CW$254),0,Data4!CW$254)","v":0},{"$f":"IF(ISERROR(Data4!CX$254),0,Data4!CX$254)","v":0},{"$f":"IF(ISERROR(Data4!CY$254),0,Data4!CY$254)","v":0},{"$f":"IF(ISERROR(Data4!CZ$254),0,Data4!CZ$254)","v":0},{"$f":"IF(ISERROR(Data4!DA$254),0,Data4!DA$254)","v":0},{"$f":"IF(ISERROR(Data4!DB$254),0,Data4!DB$254)","v":0},{"$f":"IF(ISERROR(Data4!DC$254),0,Data4!DC$254)","v":0},{"$f":"IF(ISERROR(Data4!DD$254),0,Data4!DD$254)","v":0},{"$f":"IF(ISERROR(Data4!DE$254),0,Data4!DE$254)","v":0},{"$f":"IF(ISERROR(Data4!DF$254),0,Data4!DF$254)","v":0},{"$f":"IF(ISERROR(Data4!DG$254),0,Data4!DG$254)","v":0},{"$f":"IF(ISERROR(Data4!DH$254),0,Data4!DH$254)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$231","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$255),0,Data4!M$255)","v":0},{"$f":"IF(ISERROR(Data4!N$255),0,Data4!N$255)","v":0},{"$f":"IF(ISERROR(Data4!O$255),0,Data4!O$255)","v":0},{"$f":"IF(ISERROR(Data4!P$255),0,Data4!P$255)","v":0},{"$f":"IF(ISERROR(Data4!Q$255),0,Data4!Q$255)","v":0},{"$f":"IF(ISERROR(Data4!R$255),0,Data4!R$255)","v":0},{"$f":"IF(ISERROR(Data4!S$255),0,Data4!S$255)","v":0},{"$f":"IF(ISERROR(Data4!T$255),0,Data4!T$255)","v":0},{"$f":"IF(ISERROR(Data4!U$255),0,Data4!U$255)","v":0},{"$f":"IF(ISERROR(Data4!V$255),0,Data4!V$255)","v":0},{"$f":"IF(ISERROR(Data4!W$255),0,Data4!W$255)","v":0},{"$f":"IF(ISERROR(Data4!X$255),0,Data4!X$255)","v":0},{"$f":"IF(ISERROR(Data4!Y$255),0,Data4!Y$255)","v":0},{"$f":"IF(ISERROR(Data4!Z$255),0,Data4!Z$255)","v":0},{"$f":"IF(ISERROR(Data4!AA$255),0,Data4!AA$255)","v":0},{"$f":"IF(ISERROR(Data4!AB$255),0,Data4!AB$255)","v":0},{"$f":"IF(ISERROR(Data4!AC$255),0,Data4!AC$255)","v":0},{"$f":"IF(ISERROR(Data4!AD$255),0,Data4!AD$255)","v":0},{"$f":"IF(ISERROR(Data4!AE$255),0,Data4!AE$255)","v":0},{"$f":"IF(ISERROR(Data4!AF$255),0,Data4!AF$255)","v":0},{"$f":"IF(ISERROR(Data4!AG$255),0,Data4!AG$255)","v":0},{"$f":"IF(ISERROR(Data4!AH$255),0,Data4!AH$255)","v":0},{"$f":"IF(ISERROR(Data4!AI$255),0,Data4!AI$255)","v":0},{"$f":"IF(ISERROR(Data4!AJ$255),0,Data4!AJ$255)","v":0},{"$f":"IF(ISERROR(Data4!AK$255),0,Data4!AK$255)","v":0},{"$f":"IF(ISERROR(Data4!AL$255),0,Data4!AL$255)","v":0},{"$f":"IF(ISERROR(Data4!AM$255),0,Data4!AM$255)","v":0},{"$f":"IF(ISERROR(Data4!AN$255),0,Data4!AN$255)","v":0},{"$f":"IF(ISERROR(Data4!AO$255),0,Data4!AO$255)","v":0},{"$f":"IF(ISERROR(Data4!AP$255),0,Data4!AP$255)","v":0},{"$f":"IF(ISERROR(Data4!AQ$255),0,Data4!AQ$255)","v":0},{"$f":"IF(ISERROR(Data4!AR$255),0,Data4!AR$255)","v":0},{"$f":"IF(ISERROR(Data4!AS$255),0,Data4!AS$255)","v":0},{"$f":"IF(ISERROR(Data4!AT$255),0,Data4!AT$255)","v":0},{"$f":"IF(ISERROR(Data4!AU$255),0,Data4!AU$255)","v":0},{"$f":"IF(ISERROR(Data4!AV$255),0,Data4!AV$255)","v":0},{"$f":"IF(ISERROR(Data4!AW$255),0,Data4!AW$255)","v":0},{"$f":"IF(ISERROR(Data4!AX$255),0,Data4!AX$255)","v":0},{"$f":"IF(ISERROR(Data4!AY$255),0,Data4!AY$255)","v":0},{"$f":"IF(ISERROR(Data4!AZ$255),0,Data4!AZ$255)","v":0},{"$f":"IF(ISERROR(Data4!BA$255),0,Data4!BA$255)","v":0},{"$f":"IF(ISERROR(Data4!BB$255),0,Data4!BB$255)","v":0},{"$f":"IF(ISERROR(Data4!BC$255),0,Data4!BC$255)","v":0},{"$f":"IF(ISERROR(Data4!BD$255),0,Data4!BD$255)","v":0},{"$f":"IF(ISERROR(Data4!BE$255),0,Data4!BE$255)","v":0},{"$f":"IF(ISERROR(Data4!BF$255),0,Data4!BF$255)","v":0},{"$f":"IF(ISERROR(Data4!BG$255),0,Data4!BG$255)","v":0},{"$f":"IF(ISERROR(Data4!BH$255),0,Data4!BH$255)","v":0},{"$f":"IF(ISERROR(Data4!BI$255),0,Data4!BI$255)","v":0},{"$f":"IF(ISERROR(Data4!BJ$255),0,Data4!BJ$255)","v":0},{"$f":"IF(ISERROR(Data4!BK$255),0,Data4!BK$255)","v":0},{"$f":"IF(ISERROR(Data4!BL$255),0,Data4!BL$255)","v":0},{"$f":"IF(ISERROR(Data4!BM$255),0,Data4!BM$255)","v":0},{"$f":"IF(ISERROR(Data4!BN$255),0,Data4!BN$255)","v":0},{"$f":"IF(ISERROR(Data4!BO$255),0,Data4!BO$255)","v":0},{"$f":"IF(ISERROR(Data4!BP$255),0,Data4!BP$255)","v":0},{"$f":"IF(ISERROR(Data4!BQ$255),0,Data4!BQ$255)","v":0},{"$f":"IF(ISERROR(Data4!BR$255),0,Data4!BR$255)","v":0},{"$f":"IF(ISERROR(Data4!BS$255),0,Data4!BS$255)","v":0},{"$f":"IF(ISERROR(Data4!BT$255),0,Data4!BT$255)","v":0},{"$f":"IF(ISERROR(Data4!BU$255),0,Data4!BU$255)","v":0},{"$f":"IF(ISERROR(Data4!BV$255),0,Data4!BV$255)","v":0},{"$f":"IF(ISERROR(Data4!BW$255),0,Data4!BW$255)","v":0},{"$f":"IF(ISERROR(Data4!BX$255),0,Data4!BX$255)","v":0},{"$f":"IF(ISERROR(Data4!BY$255),0,Data4!BY$255)","v":0},{"$f":"IF(ISERROR(Data4!BZ$255),0,Data4!BZ$255)","v":0},{"$f":"IF(ISERROR(Data4!CA$255),0,Data4!CA$255)","v":0},{"$f":"IF(ISERROR(Data4!CB$255),0,Data4!CB$255)","v":0},{"$f":"IF(ISERROR(Data4!CC$255),0,Data4!CC$255)","v":0},{"$f":"IF(ISERROR(Data4!CD$255),0,Data4!CD$255)","v":0},{"$f":"IF(ISERROR(Data4!CE$255),0,Data4!CE$255)","v":0},{"$f":"IF(ISERROR(Data4!CF$255),0,Data4!CF$255)","v":0},{"$f":"IF(ISERROR(Data4!CG$255),0,Data4!CG$255)","v":0},{"$f":"IF(ISERROR(Data4!CH$255),0,Data4!CH$255)","v":0},{"$f":"IF(ISERROR(Data4!CI$255),0,Data4!CI$255)","v":0},{"$f":"IF(ISERROR(Data4!CJ$255),0,Data4!CJ$255)","v":0},{"$f":"IF(ISERROR(Data4!CK$255),0,Data4!CK$255)","v":0},{"$f":"IF(ISERROR(Data4!CL$255),0,Data4!CL$255)","v":0},{"$f":"IF(ISERROR(Data4!CM$255),0,Data4!CM$255)","v":0},{"$f":"IF(ISERROR(Data4!CN$255),0,Data4!CN$255)","v":0},{"$f":"IF(ISERROR(Data4!CO$255),0,Data4!CO$255)","v":0},{"$f":"IF(ISERROR(Data4!CP$255),0,Data4!CP$255)","v":0},{"$f":"IF(ISERROR(Data4!CQ$255),0,Data4!CQ$255)","v":0},{"$f":"IF(ISERROR(Data4!CR$255),0,Data4!CR$255)","v":0},{"$f":"IF(ISERROR(Data4!CS$255),0,Data4!CS$255)","v":0},{"$f":"IF(ISERROR(Data4!CT$255),0,Data4!CT$255)","v":0},{"$f":"IF(ISERROR(Data4!CU$255),0,Data4!CU$255)","v":0},{"$f":"IF(ISERROR(Data4!CV$255),0,Data4!CV$255)","v":0},{"$f":"IF(ISERROR(Data4!CW$255),0,Data4!CW$255)","v":0},{"$f":"IF(ISERROR(Data4!CX$255),0,Data4!CX$255)","v":0},{"$f":"IF(ISERROR(Data4!CY$255),0,Data4!CY$255)","v":0},{"$f":"IF(ISERROR(Data4!CZ$255),0,Data4!CZ$255)","v":0},{"$f":"IF(ISERROR(Data4!DA$255),0,Data4!DA$255)","v":0},{"$f":"IF(ISERROR(Data4!DB$255),0,Data4!DB$255)","v":0},{"$f":"IF(ISERROR(Data4!DC$255),0,Data4!DC$255)","v":0},{"$f":"IF(ISERROR(Data4!DD$255),0,Data4!DD$255)","v":0},{"$f":"IF(ISERROR(Data4!DE$255),0,Data4!DE$255)","v":0},{"$f":"IF(ISERROR(Data4!DF$255),0,Data4!DF$255)","v":0},{"$f":"IF(ISERROR(Data4!DG$255),0,Data4!DG$255)","v":0},{"$f":"IF(ISERROR(Data4!DH$255),0,Data4!DH$255)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$232","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$256),0,Data4!M$256)","v":0},{"$f":"IF(ISERROR(Data4!N$256),0,Data4!N$256)","v":0},{"$f":"IF(ISERROR(Data4!O$256),0,Data4!O$256)","v":0},{"$f":"IF(ISERROR(Data4!P$256),0,Data4!P$256)","v":0},{"$f":"IF(ISERROR(Data4!Q$256),0,Data4!Q$256)","v":0},{"$f":"IF(ISERROR(Data4!R$256),0,Data4!R$256)","v":0},{"$f":"IF(ISERROR(Data4!S$256),0,Data4!S$256)","v":0},{"$f":"IF(ISERROR(Data4!T$256),0,Data4!T$256)","v":0},{"$f":"IF(ISERROR(Data4!U$256),0,Data4!U$256)","v":0},{"$f":"IF(ISERROR(Data4!V$256),0,Data4!V$256)","v":0},{"$f":"IF(ISERROR(Data4!W$256),0,Data4!W$256)","v":0},{"$f":"IF(ISERROR(Data4!X$256),0,Data4!X$256)","v":0},{"$f":"IF(ISERROR(Data4!Y$256),0,Data4!Y$256)","v":0},{"$f":"IF(ISERROR(Data4!Z$256),0,Data4!Z$256)","v":0},{"$f":"IF(ISERROR(Data4!AA$256),0,Data4!AA$256)","v":0},{"$f":"IF(ISERROR(Data4!AB$256),0,Data4!AB$256)","v":0},{"$f":"IF(ISERROR(Data4!AC$256),0,Data4!AC$256)","v":0},{"$f":"IF(ISERROR(Data4!AD$256),0,Data4!AD$256)","v":0},{"$f":"IF(ISERROR(Data4!AE$256),0,Data4!AE$256)","v":0},{"$f":"IF(ISERROR(Data4!AF$256),0,Data4!AF$256)","v":0},{"$f":"IF(ISERROR(Data4!AG$256),0,Data4!AG$256)","v":0},{"$f":"IF(ISERROR(Data4!AH$256),0,Data4!AH$256)","v":0},{"$f":"IF(ISERROR(Data4!AI$256),0,Data4!AI$256)","v":0},{"$f":"IF(ISERROR(Data4!AJ$256),0,Data4!AJ$256)","v":0},{"$f":"IF(ISERROR(Data4!AK$256),0,Data4!AK$256)","v":0},{"$f":"IF(ISERROR(Data4!AL$256),0,Data4!AL$256)","v":0},{"$f":"IF(ISERROR(Data4!AM$256),0,Data4!AM$256)","v":0},{"$f":"IF(ISERROR(Data4!AN$256),0,Data4!AN$256)","v":0},{"$f":"IF(ISERROR(Data4!AO$256),0,Data4!AO$256)","v":0},{"$f":"IF(ISERROR(Data4!AP$256),0,Data4!AP$256)","v":0},{"$f":"IF(ISERROR(Data4!AQ$256),0,Data4!AQ$256)","v":0},{"$f":"IF(ISERROR(Data4!AR$256),0,Data4!AR$256)","v":0},{"$f":"IF(ISERROR(Data4!AS$256),0,Data4!AS$256)","v":0},{"$f":"IF(ISERROR(Data4!AT$256),0,Data4!AT$256)","v":0},{"$f":"IF(ISERROR(Data4!AU$256),0,Data4!AU$256)","v":0},{"$f":"IF(ISERROR(Data4!AV$256),0,Data4!AV$256)","v":0},{"$f":"IF(ISERROR(Data4!AW$256),0,Data4!AW$256)","v":0},{"$f":"IF(ISERROR(Data4!AX$256),0,Data4!AX$256)","v":0},{"$f":"IF(ISERROR(Data4!AY$256),0,Data4!AY$256)","v":0},{"$f":"IF(ISERROR(Data4!AZ$256),0,Data4!AZ$256)","v":0},{"$f":"IF(ISERROR(Data4!BA$256),0,Data4!BA$256)","v":0},{"$f":"IF(ISERROR(Data4!BB$256),0,Data4!BB$256)","v":0},{"$f":"IF(ISERROR(Data4!BC$256),0,Data4!BC$256)","v":0},{"$f":"IF(ISERROR(Data4!BD$256),0,Data4!BD$256)","v":0},{"$f":"IF(ISERROR(Data4!BE$256),0,Data4!BE$256)","v":0},{"$f":"IF(ISERROR(Data4!BF$256),0,Data4!BF$256)","v":0},{"$f":"IF(ISERROR(Data4!BG$256),0,Data4!BG$256)","v":0},{"$f":"IF(ISERROR(Data4!BH$256),0,Data4!BH$256)","v":0},{"$f":"IF(ISERROR(Data4!BI$256),0,Data4!BI$256)","v":0},{"$f":"IF(ISERROR(Data4!BJ$256),0,Data4!BJ$256)","v":0},{"$f":"IF(ISERROR(Data4!BK$256),0,Data4!BK$256)","v":0},{"$f":"IF(ISERROR(Data4!BL$256),0,Data4!BL$256)","v":0},{"$f":"IF(ISERROR(Data4!BM$256),0,Data4!BM$256)","v":0},{"$f":"IF(ISERROR(Data4!BN$256),0,Data4!BN$256)","v":0},{"$f":"IF(ISERROR(Data4!BO$256),0,Data4!BO$256)","v":0},{"$f":"IF(ISERROR(Data4!BP$256),0,Data4!BP$256)","v":0},{"$f":"IF(ISERROR(Data4!BQ$256),0,Data4!BQ$256)","v":0},{"$f":"IF(ISERROR(Data4!BR$256),0,Data4!BR$256)","v":0},{"$f":"IF(ISERROR(Data4!BS$256),0,Data4!BS$256)","v":0},{"$f":"IF(ISERROR(Data4!BT$256),0,Data4!BT$256)","v":0},{"$f":"IF(ISERROR(Data4!BU$256),0,Data4!BU$256)","v":0},{"$f":"IF(ISERROR(Data4!BV$256),0,Data4!BV$256)","v":0},{"$f":"IF(ISERROR(Data4!BW$256),0,Data4!BW$256)","v":0},{"$f":"IF(ISERROR(Data4!BX$256),0,Data4!BX$256)","v":0},{"$f":"IF(ISERROR(Data4!BY$256),0,Data4!BY$256)","v":0},{"$f":"IF(ISERROR(Data4!BZ$256),0,Data4!BZ$256)","v":0},{"$f":"IF(ISERROR(Data4!CA$256),0,Data4!CA$256)","v":0},{"$f":"IF(ISERROR(Data4!CB$256),0,Data4!CB$256)","v":0},{"$f":"IF(ISERROR(Data4!CC$256),0,Data4!CC$256)","v":0},{"$f":"IF(ISERROR(Data4!CD$256),0,Data4!CD$256)","v":0},{"$f":"IF(ISERROR(Data4!CE$256),0,Data4!CE$256)","v":0},{"$f":"IF(ISERROR(Data4!CF$256),0,Data4!CF$256)","v":0},{"$f":"IF(ISERROR(Data4!CG$256),0,Data4!CG$256)","v":0},{"$f":"IF(ISERROR(Data4!CH$256),0,Data4!CH$256)","v":0},{"$f":"IF(ISERROR(Data4!CI$256),0,Data4!CI$256)","v":0},{"$f":"IF(ISERROR(Data4!CJ$256),0,Data4!CJ$256)","v":0},{"$f":"IF(ISERROR(Data4!CK$256),0,Data4!CK$256)","v":0},{"$f":"IF(ISERROR(Data4!CL$256),0,Data4!CL$256)","v":0},{"$f":"IF(ISERROR(Data4!CM$256),0,Data4!CM$256)","v":0},{"$f":"IF(ISERROR(Data4!CN$256),0,Data4!CN$256)","v":0},{"$f":"IF(ISERROR(Data4!CO$256),0,Data4!CO$256)","v":0},{"$f":"IF(ISERROR(Data4!CP$256),0,Data4!CP$256)","v":0},{"$f":"IF(ISERROR(Data4!CQ$256),0,Data4!CQ$256)","v":0},{"$f":"IF(ISERROR(Data4!CR$256),0,Data4!CR$256)","v":0},{"$f":"IF(ISERROR(Data4!CS$256),0,Data4!CS$256)","v":0},{"$f":"IF(ISERROR(Data4!CT$256),0,Data4!CT$256)","v":0},{"$f":"IF(ISERROR(Data4!CU$256),0,Data4!CU$256)","v":0},{"$f":"IF(ISERROR(Data4!CV$256),0,Data4!CV$256)","v":0},{"$f":"IF(ISERROR(Data4!CW$256),0,Data4!CW$256)","v":0},{"$f":"IF(ISERROR(Data4!CX$256),0,Data4!CX$256)","v":0},{"$f":"IF(ISERROR(Data4!CY$256),0,Data4!CY$256)","v":0},{"$f":"IF(ISERROR(Data4!CZ$256),0,Data4!CZ$256)","v":0},{"$f":"IF(ISERROR(Data4!DA$256),0,Data4!DA$256)","v":0},{"$f":"IF(ISERROR(Data4!DB$256),0,Data4!DB$256)","v":0},{"$f":"IF(ISERROR(Data4!DC$256),0,Data4!DC$256)","v":0},{"$f":"IF(ISERROR(Data4!DD$256),0,Data4!DD$256)","v":0},{"$f":"IF(ISERROR(Data4!DE$256),0,Data4!DE$256)","v":0},{"$f":"IF(ISERROR(Data4!DF$256),0,Data4!DF$256)","v":0},{"$f":"IF(ISERROR(Data4!DG$256),0,Data4!DG$256)","v":0},{"$f":"IF(ISERROR(Data4!DH$256),0,Data4!DH$256)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.7","index":44,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O24&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.7\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"C.8","index":45,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O25&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"C.8\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!M81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.1","index":46,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O26&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.1\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$271","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$271),0,Data4!M$271)","v":0},{"$f":"IF(ISERROR(Data4!N$271),0,Data4!N$271)","v":0},{"$f":"IF(ISERROR(Data4!O$271),0,Data4!O$271)","v":0},{"$f":"IF(ISERROR(Data4!P$271),0,Data4!P$271)","v":0},{"$f":"IF(ISERROR(Data4!Q$271),0,Data4!Q$271)","v":0},{"$f":"IF(ISERROR(Data4!R$271),0,Data4!R$271)","v":0},{"$f":"IF(ISERROR(Data4!S$271),0,Data4!S$271)","v":0},{"$f":"IF(ISERROR(Data4!T$271),0,Data4!T$271)","v":0},{"$f":"IF(ISERROR(Data4!U$271),0,Data4!U$271)","v":0},{"$f":"IF(ISERROR(Data4!V$271),0,Data4!V$271)","v":0},{"$f":"IF(ISERROR(Data4!W$271),0,Data4!W$271)","v":0},{"$f":"IF(ISERROR(Data4!X$271),0,Data4!X$271)","v":0},{"$f":"IF(ISERROR(Data4!Y$271),0,Data4!Y$271)","v":0},{"$f":"IF(ISERROR(Data4!Z$271),0,Data4!Z$271)","v":0},{"$f":"IF(ISERROR(Data4!AA$271),0,Data4!AA$271)","v":0},{"$f":"IF(ISERROR(Data4!AB$271),0,Data4!AB$271)","v":0},{"$f":"IF(ISERROR(Data4!AC$271),0,Data4!AC$271)","v":0},{"$f":"IF(ISERROR(Data4!AD$271),0,Data4!AD$271)","v":0},{"$f":"IF(ISERROR(Data4!AE$271),0,Data4!AE$271)","v":0},{"$f":"IF(ISERROR(Data4!AF$271),0,Data4!AF$271)","v":0},{"$f":"IF(ISERROR(Data4!AG$271),0,Data4!AG$271)","v":0},{"$f":"IF(ISERROR(Data4!AH$271),0,Data4!AH$271)","v":0},{"$f":"IF(ISERROR(Data4!AI$271),0,Data4!AI$271)","v":0},{"$f":"IF(ISERROR(Data4!AJ$271),0,Data4!AJ$271)","v":0},{"$f":"IF(ISERROR(Data4!AK$271),0,Data4!AK$271)","v":0},{"$f":"IF(ISERROR(Data4!AL$271),0,Data4!AL$271)","v":0},{"$f":"IF(ISERROR(Data4!AM$271),0,Data4!AM$271)","v":0},{"$f":"IF(ISERROR(Data4!AN$271),0,Data4!AN$271)","v":0},{"$f":"IF(ISERROR(Data4!AO$271),0,Data4!AO$271)","v":0},{"$f":"IF(ISERROR(Data4!AP$271),0,Data4!AP$271)","v":0},{"$f":"IF(ISERROR(Data4!AQ$271),0,Data4!AQ$271)","v":0},{"$f":"IF(ISERROR(Data4!AR$271),0,Data4!AR$271)","v":0},{"$f":"IF(ISERROR(Data4!AS$271),0,Data4!AS$271)","v":0},{"$f":"IF(ISERROR(Data4!AT$271),0,Data4!AT$271)","v":0},{"$f":"IF(ISERROR(Data4!AU$271),0,Data4!AU$271)","v":0},{"$f":"IF(ISERROR(Data4!AV$271),0,Data4!AV$271)","v":0},{"$f":"IF(ISERROR(Data4!AW$271),0,Data4!AW$271)","v":0},{"$f":"IF(ISERROR(Data4!AX$271),0,Data4!AX$271)","v":0},{"$f":"IF(ISERROR(Data4!AY$271),0,Data4!AY$271)","v":0},{"$f":"IF(ISERROR(Data4!AZ$271),0,Data4!AZ$271)","v":0},{"$f":"IF(ISERROR(Data4!BA$271),0,Data4!BA$271)","v":0},{"$f":"IF(ISERROR(Data4!BB$271),0,Data4!BB$271)","v":0},{"$f":"IF(ISERROR(Data4!BC$271),0,Data4!BC$271)","v":0},{"$f":"IF(ISERROR(Data4!BD$271),0,Data4!BD$271)","v":0},{"$f":"IF(ISERROR(Data4!BE$271),0,Data4!BE$271)","v":0},{"$f":"IF(ISERROR(Data4!BF$271),0,Data4!BF$271)","v":0},{"$f":"IF(ISERROR(Data4!BG$271),0,Data4!BG$271)","v":0},{"$f":"IF(ISERROR(Data4!BH$271),0,Data4!BH$271)","v":0},{"$f":"IF(ISERROR(Data4!BI$271),0,Data4!BI$271)","v":0},{"$f":"IF(ISERROR(Data4!BJ$271),0,Data4!BJ$271)","v":0},{"$f":"IF(ISERROR(Data4!BK$271),0,Data4!BK$271)","v":0},{"$f":"IF(ISERROR(Data4!BL$271),0,Data4!BL$271)","v":0},{"$f":"IF(ISERROR(Data4!BM$271),0,Data4!BM$271)","v":0},{"$f":"IF(ISERROR(Data4!BN$271),0,Data4!BN$271)","v":0},{"$f":"IF(ISERROR(Data4!BO$271),0,Data4!BO$271)","v":0},{"$f":"IF(ISERROR(Data4!BP$271),0,Data4!BP$271)","v":0},{"$f":"IF(ISERROR(Data4!BQ$271),0,Data4!BQ$271)","v":0},{"$f":"IF(ISERROR(Data4!BR$271),0,Data4!BR$271)","v":0},{"$f":"IF(ISERROR(Data4!BS$271),0,Data4!BS$271)","v":0},{"$f":"IF(ISERROR(Data4!BT$271),0,Data4!BT$271)","v":0},{"$f":"IF(ISERROR(Data4!BU$271),0,Data4!BU$271)","v":0},{"$f":"IF(ISERROR(Data4!BV$271),0,Data4!BV$271)","v":0},{"$f":"IF(ISERROR(Data4!BW$271),0,Data4!BW$271)","v":0},{"$f":"IF(ISERROR(Data4!BX$271),0,Data4!BX$271)","v":0},{"$f":"IF(ISERROR(Data4!BY$271),0,Data4!BY$271)","v":0},{"$f":"IF(ISERROR(Data4!BZ$271),0,Data4!BZ$271)","v":0},{"$f":"IF(ISERROR(Data4!CA$271),0,Data4!CA$271)","v":0},{"$f":"IF(ISERROR(Data4!CB$271),0,Data4!CB$271)","v":0},{"$f":"IF(ISERROR(Data4!CC$271),0,Data4!CC$271)","v":0},{"$f":"IF(ISERROR(Data4!CD$271),0,Data4!CD$271)","v":0},{"$f":"IF(ISERROR(Data4!CE$271),0,Data4!CE$271)","v":0},{"$f":"IF(ISERROR(Data4!CF$271),0,Data4!CF$271)","v":0},{"$f":"IF(ISERROR(Data4!CG$271),0,Data4!CG$271)","v":0},{"$f":"IF(ISERROR(Data4!CH$271),0,Data4!CH$271)","v":0},{"$f":"IF(ISERROR(Data4!CI$271),0,Data4!CI$271)","v":0},{"$f":"IF(ISERROR(Data4!CJ$271),0,Data4!CJ$271)","v":0},{"$f":"IF(ISERROR(Data4!CK$271),0,Data4!CK$271)","v":0},{"$f":"IF(ISERROR(Data4!CL$271),0,Data4!CL$271)","v":0},{"$f":"IF(ISERROR(Data4!CM$271),0,Data4!CM$271)","v":0},{"$f":"IF(ISERROR(Data4!CN$271),0,Data4!CN$271)","v":0},{"$f":"IF(ISERROR(Data4!CO$271),0,Data4!CO$271)","v":0},{"$f":"IF(ISERROR(Data4!CP$271),0,Data4!CP$271)","v":0},{"$f":"IF(ISERROR(Data4!CQ$271),0,Data4!CQ$271)","v":0},{"$f":"IF(ISERROR(Data4!CR$271),0,Data4!CR$271)","v":0},{"$f":"IF(ISERROR(Data4!CS$271),0,Data4!CS$271)","v":0},{"$f":"IF(ISERROR(Data4!CT$271),0,Data4!CT$271)","v":0},{"$f":"IF(ISERROR(Data4!CU$271),0,Data4!CU$271)","v":0},{"$f":"IF(ISERROR(Data4!CV$271),0,Data4!CV$271)","v":0},{"$f":"IF(ISERROR(Data4!CW$271),0,Data4!CW$271)","v":0},{"$f":"IF(ISERROR(Data4!CX$271),0,Data4!CX$271)","v":0},{"$f":"IF(ISERROR(Data4!CY$271),0,Data4!CY$271)","v":0},{"$f":"IF(ISERROR(Data4!CZ$271),0,Data4!CZ$271)","v":0},{"$f":"IF(ISERROR(Data4!DA$271),0,Data4!DA$271)","v":0},{"$f":"IF(ISERROR(Data4!DB$271),0,Data4!DB$271)","v":0},{"$f":"IF(ISERROR(Data4!DC$271),0,Data4!DC$271)","v":0},{"$f":"IF(ISERROR(Data4!DD$271),0,Data4!DD$271)","v":0},{"$f":"IF(ISERROR(Data4!DE$271),0,Data4!DE$271)","v":0},{"$f":"IF(ISERROR(Data4!DF$271),0,Data4!DF$271)","v":0},{"$f":"IF(ISERROR(Data4!DG$271),0,Data4!DG$271)","v":0},{"$f":"IF(ISERROR(Data4!DH$271),0,Data4!DH$271)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$272","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$272),0,Data4!M$272)","v":0},{"$f":"IF(ISERROR(Data4!N$272),0,Data4!N$272)","v":0},{"$f":"IF(ISERROR(Data4!O$272),0,Data4!O$272)","v":0},{"$f":"IF(ISERROR(Data4!P$272),0,Data4!P$272)","v":0},{"$f":"IF(ISERROR(Data4!Q$272),0,Data4!Q$272)","v":0},{"$f":"IF(ISERROR(Data4!R$272),0,Data4!R$272)","v":0},{"$f":"IF(ISERROR(Data4!S$272),0,Data4!S$272)","v":0},{"$f":"IF(ISERROR(Data4!T$272),0,Data4!T$272)","v":0},{"$f":"IF(ISERROR(Data4!U$272),0,Data4!U$272)","v":0},{"$f":"IF(ISERROR(Data4!V$272),0,Data4!V$272)","v":0},{"$f":"IF(ISERROR(Data4!W$272),0,Data4!W$272)","v":0},{"$f":"IF(ISERROR(Data4!X$272),0,Data4!X$272)","v":0},{"$f":"IF(ISERROR(Data4!Y$272),0,Data4!Y$272)","v":0},{"$f":"IF(ISERROR(Data4!Z$272),0,Data4!Z$272)","v":0},{"$f":"IF(ISERROR(Data4!AA$272),0,Data4!AA$272)","v":0},{"$f":"IF(ISERROR(Data4!AB$272),0,Data4!AB$272)","v":0},{"$f":"IF(ISERROR(Data4!AC$272),0,Data4!AC$272)","v":0},{"$f":"IF(ISERROR(Data4!AD$272),0,Data4!AD$272)","v":0},{"$f":"IF(ISERROR(Data4!AE$272),0,Data4!AE$272)","v":0},{"$f":"IF(ISERROR(Data4!AF$272),0,Data4!AF$272)","v":0},{"$f":"IF(ISERROR(Data4!AG$272),0,Data4!AG$272)","v":0},{"$f":"IF(ISERROR(Data4!AH$272),0,Data4!AH$272)","v":0},{"$f":"IF(ISERROR(Data4!AI$272),0,Data4!AI$272)","v":0},{"$f":"IF(ISERROR(Data4!AJ$272),0,Data4!AJ$272)","v":0},{"$f":"IF(ISERROR(Data4!AK$272),0,Data4!AK$272)","v":0},{"$f":"IF(ISERROR(Data4!AL$272),0,Data4!AL$272)","v":0},{"$f":"IF(ISERROR(Data4!AM$272),0,Data4!AM$272)","v":0},{"$f":"IF(ISERROR(Data4!AN$272),0,Data4!AN$272)","v":0},{"$f":"IF(ISERROR(Data4!AO$272),0,Data4!AO$272)","v":0},{"$f":"IF(ISERROR(Data4!AP$272),0,Data4!AP$272)","v":0},{"$f":"IF(ISERROR(Data4!AQ$272),0,Data4!AQ$272)","v":0},{"$f":"IF(ISERROR(Data4!AR$272),0,Data4!AR$272)","v":0},{"$f":"IF(ISERROR(Data4!AS$272),0,Data4!AS$272)","v":0},{"$f":"IF(ISERROR(Data4!AT$272),0,Data4!AT$272)","v":0},{"$f":"IF(ISERROR(Data4!AU$272),0,Data4!AU$272)","v":0},{"$f":"IF(ISERROR(Data4!AV$272),0,Data4!AV$272)","v":0},{"$f":"IF(ISERROR(Data4!AW$272),0,Data4!AW$272)","v":0},{"$f":"IF(ISERROR(Data4!AX$272),0,Data4!AX$272)","v":0},{"$f":"IF(ISERROR(Data4!AY$272),0,Data4!AY$272)","v":0},{"$f":"IF(ISERROR(Data4!AZ$272),0,Data4!AZ$272)","v":0},{"$f":"IF(ISERROR(Data4!BA$272),0,Data4!BA$272)","v":0},{"$f":"IF(ISERROR(Data4!BB$272),0,Data4!BB$272)","v":0},{"$f":"IF(ISERROR(Data4!BC$272),0,Data4!BC$272)","v":0},{"$f":"IF(ISERROR(Data4!BD$272),0,Data4!BD$272)","v":0},{"$f":"IF(ISERROR(Data4!BE$272),0,Data4!BE$272)","v":0},{"$f":"IF(ISERROR(Data4!BF$272),0,Data4!BF$272)","v":0},{"$f":"IF(ISERROR(Data4!BG$272),0,Data4!BG$272)","v":0},{"$f":"IF(ISERROR(Data4!BH$272),0,Data4!BH$272)","v":0},{"$f":"IF(ISERROR(Data4!BI$272),0,Data4!BI$272)","v":0},{"$f":"IF(ISERROR(Data4!BJ$272),0,Data4!BJ$272)","v":0},{"$f":"IF(ISERROR(Data4!BK$272),0,Data4!BK$272)","v":0},{"$f":"IF(ISERROR(Data4!BL$272),0,Data4!BL$272)","v":0},{"$f":"IF(ISERROR(Data4!BM$272),0,Data4!BM$272)","v":0},{"$f":"IF(ISERROR(Data4!BN$272),0,Data4!BN$272)","v":0},{"$f":"IF(ISERROR(Data4!BO$272),0,Data4!BO$272)","v":0},{"$f":"IF(ISERROR(Data4!BP$272),0,Data4!BP$272)","v":0},{"$f":"IF(ISERROR(Data4!BQ$272),0,Data4!BQ$272)","v":0},{"$f":"IF(ISERROR(Data4!BR$272),0,Data4!BR$272)","v":0},{"$f":"IF(ISERROR(Data4!BS$272),0,Data4!BS$272)","v":0},{"$f":"IF(ISERROR(Data4!BT$272),0,Data4!BT$272)","v":0},{"$f":"IF(ISERROR(Data4!BU$272),0,Data4!BU$272)","v":0},{"$f":"IF(ISERROR(Data4!BV$272),0,Data4!BV$272)","v":0},{"$f":"IF(ISERROR(Data4!BW$272),0,Data4!BW$272)","v":0},{"$f":"IF(ISERROR(Data4!BX$272),0,Data4!BX$272)","v":0},{"$f":"IF(ISERROR(Data4!BY$272),0,Data4!BY$272)","v":0},{"$f":"IF(ISERROR(Data4!BZ$272),0,Data4!BZ$272)","v":0},{"$f":"IF(ISERROR(Data4!CA$272),0,Data4!CA$272)","v":0},{"$f":"IF(ISERROR(Data4!CB$272),0,Data4!CB$272)","v":0},{"$f":"IF(ISERROR(Data4!CC$272),0,Data4!CC$272)","v":0},{"$f":"IF(ISERROR(Data4!CD$272),0,Data4!CD$272)","v":0},{"$f":"IF(ISERROR(Data4!CE$272),0,Data4!CE$272)","v":0},{"$f":"IF(ISERROR(Data4!CF$272),0,Data4!CF$272)","v":0},{"$f":"IF(ISERROR(Data4!CG$272),0,Data4!CG$272)","v":0},{"$f":"IF(ISERROR(Data4!CH$272),0,Data4!CH$272)","v":0},{"$f":"IF(ISERROR(Data4!CI$272),0,Data4!CI$272)","v":0},{"$f":"IF(ISERROR(Data4!CJ$272),0,Data4!CJ$272)","v":0},{"$f":"IF(ISERROR(Data4!CK$272),0,Data4!CK$272)","v":0},{"$f":"IF(ISERROR(Data4!CL$272),0,Data4!CL$272)","v":0},{"$f":"IF(ISERROR(Data4!CM$272),0,Data4!CM$272)","v":0},{"$f":"IF(ISERROR(Data4!CN$272),0,Data4!CN$272)","v":0},{"$f":"IF(ISERROR(Data4!CO$272),0,Data4!CO$272)","v":0},{"$f":"IF(ISERROR(Data4!CP$272),0,Data4!CP$272)","v":0},{"$f":"IF(ISERROR(Data4!CQ$272),0,Data4!CQ$272)","v":0},{"$f":"IF(ISERROR(Data4!CR$272),0,Data4!CR$272)","v":0},{"$f":"IF(ISERROR(Data4!CS$272),0,Data4!CS$272)","v":0},{"$f":"IF(ISERROR(Data4!CT$272),0,Data4!CT$272)","v":0},{"$f":"IF(ISERROR(Data4!CU$272),0,Data4!CU$272)","v":0},{"$f":"IF(ISERROR(Data4!CV$272),0,Data4!CV$272)","v":0},{"$f":"IF(ISERROR(Data4!CW$272),0,Data4!CW$272)","v":0},{"$f":"IF(ISERROR(Data4!CX$272),0,Data4!CX$272)","v":0},{"$f":"IF(ISERROR(Data4!CY$272),0,Data4!CY$272)","v":0},{"$f":"IF(ISERROR(Data4!CZ$272),0,Data4!CZ$272)","v":0},{"$f":"IF(ISERROR(Data4!DA$272),0,Data4!DA$272)","v":0},{"$f":"IF(ISERROR(Data4!DB$272),0,Data4!DB$272)","v":0},{"$f":"IF(ISERROR(Data4!DC$272),0,Data4!DC$272)","v":0},{"$f":"IF(ISERROR(Data4!DD$272),0,Data4!DD$272)","v":0},{"$f":"IF(ISERROR(Data4!DE$272),0,Data4!DE$272)","v":0},{"$f":"IF(ISERROR(Data4!DF$272),0,Data4!DF$272)","v":0},{"$f":"IF(ISERROR(Data4!DG$272),0,Data4!DG$272)","v":0},{"$f":"IF(ISERROR(Data4!DH$272),0,Data4!DH$272)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$273","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$273),0,Data4!M$273)","v":0},{"$f":"IF(ISERROR(Data4!N$273),0,Data4!N$273)","v":0},{"$f":"IF(ISERROR(Data4!O$273),0,Data4!O$273)","v":0},{"$f":"IF(ISERROR(Data4!P$273),0,Data4!P$273)","v":0},{"$f":"IF(ISERROR(Data4!Q$273),0,Data4!Q$273)","v":0},{"$f":"IF(ISERROR(Data4!R$273),0,Data4!R$273)","v":0},{"$f":"IF(ISERROR(Data4!S$273),0,Data4!S$273)","v":0},{"$f":"IF(ISERROR(Data4!T$273),0,Data4!T$273)","v":0},{"$f":"IF(ISERROR(Data4!U$273),0,Data4!U$273)","v":0},{"$f":"IF(ISERROR(Data4!V$273),0,Data4!V$273)","v":0},{"$f":"IF(ISERROR(Data4!W$273),0,Data4!W$273)","v":0},{"$f":"IF(ISERROR(Data4!X$273),0,Data4!X$273)","v":0},{"$f":"IF(ISERROR(Data4!Y$273),0,Data4!Y$273)","v":0},{"$f":"IF(ISERROR(Data4!Z$273),0,Data4!Z$273)","v":0},{"$f":"IF(ISERROR(Data4!AA$273),0,Data4!AA$273)","v":0},{"$f":"IF(ISERROR(Data4!AB$273),0,Data4!AB$273)","v":0},{"$f":"IF(ISERROR(Data4!AC$273),0,Data4!AC$273)","v":0},{"$f":"IF(ISERROR(Data4!AD$273),0,Data4!AD$273)","v":0},{"$f":"IF(ISERROR(Data4!AE$273),0,Data4!AE$273)","v":0},{"$f":"IF(ISERROR(Data4!AF$273),0,Data4!AF$273)","v":0},{"$f":"IF(ISERROR(Data4!AG$273),0,Data4!AG$273)","v":0},{"$f":"IF(ISERROR(Data4!AH$273),0,Data4!AH$273)","v":0},{"$f":"IF(ISERROR(Data4!AI$273),0,Data4!AI$273)","v":0},{"$f":"IF(ISERROR(Data4!AJ$273),0,Data4!AJ$273)","v":0},{"$f":"IF(ISERROR(Data4!AK$273),0,Data4!AK$273)","v":0},{"$f":"IF(ISERROR(Data4!AL$273),0,Data4!AL$273)","v":0},{"$f":"IF(ISERROR(Data4!AM$273),0,Data4!AM$273)","v":0},{"$f":"IF(ISERROR(Data4!AN$273),0,Data4!AN$273)","v":0},{"$f":"IF(ISERROR(Data4!AO$273),0,Data4!AO$273)","v":0},{"$f":"IF(ISERROR(Data4!AP$273),0,Data4!AP$273)","v":0},{"$f":"IF(ISERROR(Data4!AQ$273),0,Data4!AQ$273)","v":0},{"$f":"IF(ISERROR(Data4!AR$273),0,Data4!AR$273)","v":0},{"$f":"IF(ISERROR(Data4!AS$273),0,Data4!AS$273)","v":0},{"$f":"IF(ISERROR(Data4!AT$273),0,Data4!AT$273)","v":0},{"$f":"IF(ISERROR(Data4!AU$273),0,Data4!AU$273)","v":0},{"$f":"IF(ISERROR(Data4!AV$273),0,Data4!AV$273)","v":0},{"$f":"IF(ISERROR(Data4!AW$273),0,Data4!AW$273)","v":0},{"$f":"IF(ISERROR(Data4!AX$273),0,Data4!AX$273)","v":0},{"$f":"IF(ISERROR(Data4!AY$273),0,Data4!AY$273)","v":0},{"$f":"IF(ISERROR(Data4!AZ$273),0,Data4!AZ$273)","v":0},{"$f":"IF(ISERROR(Data4!BA$273),0,Data4!BA$273)","v":0},{"$f":"IF(ISERROR(Data4!BB$273),0,Data4!BB$273)","v":0},{"$f":"IF(ISERROR(Data4!BC$273),0,Data4!BC$273)","v":0},{"$f":"IF(ISERROR(Data4!BD$273),0,Data4!BD$273)","v":0},{"$f":"IF(ISERROR(Data4!BE$273),0,Data4!BE$273)","v":0},{"$f":"IF(ISERROR(Data4!BF$273),0,Data4!BF$273)","v":0},{"$f":"IF(ISERROR(Data4!BG$273),0,Data4!BG$273)","v":0},{"$f":"IF(ISERROR(Data4!BH$273),0,Data4!BH$273)","v":0},{"$f":"IF(ISERROR(Data4!BI$273),0,Data4!BI$273)","v":0},{"$f":"IF(ISERROR(Data4!BJ$273),0,Data4!BJ$273)","v":0},{"$f":"IF(ISERROR(Data4!BK$273),0,Data4!BK$273)","v":0},{"$f":"IF(ISERROR(Data4!BL$273),0,Data4!BL$273)","v":0},{"$f":"IF(ISERROR(Data4!BM$273),0,Data4!BM$273)","v":0},{"$f":"IF(ISERROR(Data4!BN$273),0,Data4!BN$273)","v":0},{"$f":"IF(ISERROR(Data4!BO$273),0,Data4!BO$273)","v":0},{"$f":"IF(ISERROR(Data4!BP$273),0,Data4!BP$273)","v":0},{"$f":"IF(ISERROR(Data4!BQ$273),0,Data4!BQ$273)","v":0},{"$f":"IF(ISERROR(Data4!BR$273),0,Data4!BR$273)","v":0},{"$f":"IF(ISERROR(Data4!BS$273),0,Data4!BS$273)","v":0},{"$f":"IF(ISERROR(Data4!BT$273),0,Data4!BT$273)","v":0},{"$f":"IF(ISERROR(Data4!BU$273),0,Data4!BU$273)","v":0},{"$f":"IF(ISERROR(Data4!BV$273),0,Data4!BV$273)","v":0},{"$f":"IF(ISERROR(Data4!BW$273),0,Data4!BW$273)","v":0},{"$f":"IF(ISERROR(Data4!BX$273),0,Data4!BX$273)","v":0},{"$f":"IF(ISERROR(Data4!BY$273),0,Data4!BY$273)","v":0},{"$f":"IF(ISERROR(Data4!BZ$273),0,Data4!BZ$273)","v":0},{"$f":"IF(ISERROR(Data4!CA$273),0,Data4!CA$273)","v":0},{"$f":"IF(ISERROR(Data4!CB$273),0,Data4!CB$273)","v":0},{"$f":"IF(ISERROR(Data4!CC$273),0,Data4!CC$273)","v":0},{"$f":"IF(ISERROR(Data4!CD$273),0,Data4!CD$273)","v":0},{"$f":"IF(ISERROR(Data4!CE$273),0,Data4!CE$273)","v":0},{"$f":"IF(ISERROR(Data4!CF$273),0,Data4!CF$273)","v":0},{"$f":"IF(ISERROR(Data4!CG$273),0,Data4!CG$273)","v":0},{"$f":"IF(ISERROR(Data4!CH$273),0,Data4!CH$273)","v":0},{"$f":"IF(ISERROR(Data4!CI$273),0,Data4!CI$273)","v":0},{"$f":"IF(ISERROR(Data4!CJ$273),0,Data4!CJ$273)","v":0},{"$f":"IF(ISERROR(Data4!CK$273),0,Data4!CK$273)","v":0},{"$f":"IF(ISERROR(Data4!CL$273),0,Data4!CL$273)","v":0},{"$f":"IF(ISERROR(Data4!CM$273),0,Data4!CM$273)","v":0},{"$f":"IF(ISERROR(Data4!CN$273),0,Data4!CN$273)","v":0},{"$f":"IF(ISERROR(Data4!CO$273),0,Data4!CO$273)","v":0},{"$f":"IF(ISERROR(Data4!CP$273),0,Data4!CP$273)","v":0},{"$f":"IF(ISERROR(Data4!CQ$273),0,Data4!CQ$273)","v":0},{"$f":"IF(ISERROR(Data4!CR$273),0,Data4!CR$273)","v":0},{"$f":"IF(ISERROR(Data4!CS$273),0,Data4!CS$273)","v":0},{"$f":"IF(ISERROR(Data4!CT$273),0,Data4!CT$273)","v":0},{"$f":"IF(ISERROR(Data4!CU$273),0,Data4!CU$273)","v":0},{"$f":"IF(ISERROR(Data4!CV$273),0,Data4!CV$273)","v":0},{"$f":"IF(ISERROR(Data4!CW$273),0,Data4!CW$273)","v":0},{"$f":"IF(ISERROR(Data4!CX$273),0,Data4!CX$273)","v":0},{"$f":"IF(ISERROR(Data4!CY$273),0,Data4!CY$273)","v":0},{"$f":"IF(ISERROR(Data4!CZ$273),0,Data4!CZ$273)","v":0},{"$f":"IF(ISERROR(Data4!DA$273),0,Data4!DA$273)","v":0},{"$f":"IF(ISERROR(Data4!DB$273),0,Data4!DB$273)","v":0},{"$f":"IF(ISERROR(Data4!DC$273),0,Data4!DC$273)","v":0},{"$f":"IF(ISERROR(Data4!DD$273),0,Data4!DD$273)","v":0},{"$f":"IF(ISERROR(Data4!DE$273),0,Data4!DE$273)","v":0},{"$f":"IF(ISERROR(Data4!DF$273),0,Data4!DF$273)","v":0},{"$f":"IF(ISERROR(Data4!DG$273),0,Data4!DG$273)","v":0},{"$f":"IF(ISERROR(Data4!DH$273),0,Data4!DH$273)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$274","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$274),0,Data4!M$274)","v":0},{"$f":"IF(ISERROR(Data4!N$274),0,Data4!N$274)","v":0},{"$f":"IF(ISERROR(Data4!O$274),0,Data4!O$274)","v":0},{"$f":"IF(ISERROR(Data4!P$274),0,Data4!P$274)","v":0},{"$f":"IF(ISERROR(Data4!Q$274),0,Data4!Q$274)","v":0},{"$f":"IF(ISERROR(Data4!R$274),0,Data4!R$274)","v":0},{"$f":"IF(ISERROR(Data4!S$274),0,Data4!S$274)","v":0},{"$f":"IF(ISERROR(Data4!T$274),0,Data4!T$274)","v":0},{"$f":"IF(ISERROR(Data4!U$274),0,Data4!U$274)","v":0},{"$f":"IF(ISERROR(Data4!V$274),0,Data4!V$274)","v":0},{"$f":"IF(ISERROR(Data4!W$274),0,Data4!W$274)","v":0},{"$f":"IF(ISERROR(Data4!X$274),0,Data4!X$274)","v":0},{"$f":"IF(ISERROR(Data4!Y$274),0,Data4!Y$274)","v":0},{"$f":"IF(ISERROR(Data4!Z$274),0,Data4!Z$274)","v":0},{"$f":"IF(ISERROR(Data4!AA$274),0,Data4!AA$274)","v":0},{"$f":"IF(ISERROR(Data4!AB$274),0,Data4!AB$274)","v":0},{"$f":"IF(ISERROR(Data4!AC$274),0,Data4!AC$274)","v":0},{"$f":"IF(ISERROR(Data4!AD$274),0,Data4!AD$274)","v":0},{"$f":"IF(ISERROR(Data4!AE$274),0,Data4!AE$274)","v":0},{"$f":"IF(ISERROR(Data4!AF$274),0,Data4!AF$274)","v":0},{"$f":"IF(ISERROR(Data4!AG$274),0,Data4!AG$274)","v":0},{"$f":"IF(ISERROR(Data4!AH$274),0,Data4!AH$274)","v":0},{"$f":"IF(ISERROR(Data4!AI$274),0,Data4!AI$274)","v":0},{"$f":"IF(ISERROR(Data4!AJ$274),0,Data4!AJ$274)","v":0},{"$f":"IF(ISERROR(Data4!AK$274),0,Data4!AK$274)","v":0},{"$f":"IF(ISERROR(Data4!AL$274),0,Data4!AL$274)","v":0},{"$f":"IF(ISERROR(Data4!AM$274),0,Data4!AM$274)","v":0},{"$f":"IF(ISERROR(Data4!AN$274),0,Data4!AN$274)","v":0},{"$f":"IF(ISERROR(Data4!AO$274),0,Data4!AO$274)","v":0},{"$f":"IF(ISERROR(Data4!AP$274),0,Data4!AP$274)","v":0},{"$f":"IF(ISERROR(Data4!AQ$274),0,Data4!AQ$274)","v":0},{"$f":"IF(ISERROR(Data4!AR$274),0,Data4!AR$274)","v":0},{"$f":"IF(ISERROR(Data4!AS$274),0,Data4!AS$274)","v":0},{"$f":"IF(ISERROR(Data4!AT$274),0,Data4!AT$274)","v":0},{"$f":"IF(ISERROR(Data4!AU$274),0,Data4!AU$274)","v":0},{"$f":"IF(ISERROR(Data4!AV$274),0,Data4!AV$274)","v":0},{"$f":"IF(ISERROR(Data4!AW$274),0,Data4!AW$274)","v":0},{"$f":"IF(ISERROR(Data4!AX$274),0,Data4!AX$274)","v":0},{"$f":"IF(ISERROR(Data4!AY$274),0,Data4!AY$274)","v":0},{"$f":"IF(ISERROR(Data4!AZ$274),0,Data4!AZ$274)","v":0},{"$f":"IF(ISERROR(Data4!BA$274),0,Data4!BA$274)","v":0},{"$f":"IF(ISERROR(Data4!BB$274),0,Data4!BB$274)","v":0},{"$f":"IF(ISERROR(Data4!BC$274),0,Data4!BC$274)","v":0},{"$f":"IF(ISERROR(Data4!BD$274),0,Data4!BD$274)","v":0},{"$f":"IF(ISERROR(Data4!BE$274),0,Data4!BE$274)","v":0},{"$f":"IF(ISERROR(Data4!BF$274),0,Data4!BF$274)","v":0},{"$f":"IF(ISERROR(Data4!BG$274),0,Data4!BG$274)","v":0},{"$f":"IF(ISERROR(Data4!BH$274),0,Data4!BH$274)","v":0},{"$f":"IF(ISERROR(Data4!BI$274),0,Data4!BI$274)","v":0},{"$f":"IF(ISERROR(Data4!BJ$274),0,Data4!BJ$274)","v":0},{"$f":"IF(ISERROR(Data4!BK$274),0,Data4!BK$274)","v":0},{"$f":"IF(ISERROR(Data4!BL$274),0,Data4!BL$274)","v":0},{"$f":"IF(ISERROR(Data4!BM$274),0,Data4!BM$274)","v":0},{"$f":"IF(ISERROR(Data4!BN$274),0,Data4!BN$274)","v":0},{"$f":"IF(ISERROR(Data4!BO$274),0,Data4!BO$274)","v":0},{"$f":"IF(ISERROR(Data4!BP$274),0,Data4!BP$274)","v":0},{"$f":"IF(ISERROR(Data4!BQ$274),0,Data4!BQ$274)","v":0},{"$f":"IF(ISERROR(Data4!BR$274),0,Data4!BR$274)","v":0},{"$f":"IF(ISERROR(Data4!BS$274),0,Data4!BS$274)","v":0},{"$f":"IF(ISERROR(Data4!BT$274),0,Data4!BT$274)","v":0},{"$f":"IF(ISERROR(Data4!BU$274),0,Data4!BU$274)","v":0},{"$f":"IF(ISERROR(Data4!BV$274),0,Data4!BV$274)","v":0},{"$f":"IF(ISERROR(Data4!BW$274),0,Data4!BW$274)","v":0},{"$f":"IF(ISERROR(Data4!BX$274),0,Data4!BX$274)","v":0},{"$f":"IF(ISERROR(Data4!BY$274),0,Data4!BY$274)","v":0},{"$f":"IF(ISERROR(Data4!BZ$274),0,Data4!BZ$274)","v":0},{"$f":"IF(ISERROR(Data4!CA$274),0,Data4!CA$274)","v":0},{"$f":"IF(ISERROR(Data4!CB$274),0,Data4!CB$274)","v":0},{"$f":"IF(ISERROR(Data4!CC$274),0,Data4!CC$274)","v":0},{"$f":"IF(ISERROR(Data4!CD$274),0,Data4!CD$274)","v":0},{"$f":"IF(ISERROR(Data4!CE$274),0,Data4!CE$274)","v":0},{"$f":"IF(ISERROR(Data4!CF$274),0,Data4!CF$274)","v":0},{"$f":"IF(ISERROR(Data4!CG$274),0,Data4!CG$274)","v":0},{"$f":"IF(ISERROR(Data4!CH$274),0,Data4!CH$274)","v":0},{"$f":"IF(ISERROR(Data4!CI$274),0,Data4!CI$274)","v":0},{"$f":"IF(ISERROR(Data4!CJ$274),0,Data4!CJ$274)","v":0},{"$f":"IF(ISERROR(Data4!CK$274),0,Data4!CK$274)","v":0},{"$f":"IF(ISERROR(Data4!CL$274),0,Data4!CL$274)","v":0},{"$f":"IF(ISERROR(Data4!CM$274),0,Data4!CM$274)","v":0},{"$f":"IF(ISERROR(Data4!CN$274),0,Data4!CN$274)","v":0},{"$f":"IF(ISERROR(Data4!CO$274),0,Data4!CO$274)","v":0},{"$f":"IF(ISERROR(Data4!CP$274),0,Data4!CP$274)","v":0},{"$f":"IF(ISERROR(Data4!CQ$274),0,Data4!CQ$274)","v":0},{"$f":"IF(ISERROR(Data4!CR$274),0,Data4!CR$274)","v":0},{"$f":"IF(ISERROR(Data4!CS$274),0,Data4!CS$274)","v":0},{"$f":"IF(ISERROR(Data4!CT$274),0,Data4!CT$274)","v":0},{"$f":"IF(ISERROR(Data4!CU$274),0,Data4!CU$274)","v":0},{"$f":"IF(ISERROR(Data4!CV$274),0,Data4!CV$274)","v":0},{"$f":"IF(ISERROR(Data4!CW$274),0,Data4!CW$274)","v":0},{"$f":"IF(ISERROR(Data4!CX$274),0,Data4!CX$274)","v":0},{"$f":"IF(ISERROR(Data4!CY$274),0,Data4!CY$274)","v":0},{"$f":"IF(ISERROR(Data4!CZ$274),0,Data4!CZ$274)","v":0},{"$f":"IF(ISERROR(Data4!DA$274),0,Data4!DA$274)","v":0},{"$f":"IF(ISERROR(Data4!DB$274),0,Data4!DB$274)","v":0},{"$f":"IF(ISERROR(Data4!DC$274),0,Data4!DC$274)","v":0},{"$f":"IF(ISERROR(Data4!DD$274),0,Data4!DD$274)","v":0},{"$f":"IF(ISERROR(Data4!DE$274),0,Data4!DE$274)","v":0},{"$f":"IF(ISERROR(Data4!DF$274),0,Data4!DF$274)","v":0},{"$f":"IF(ISERROR(Data4!DG$274),0,Data4!DG$274)","v":0},{"$f":"IF(ISERROR(Data4!DH$274),0,Data4!DH$274)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$275","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$275),0,Data4!M$275)","v":0},{"$f":"IF(ISERROR(Data4!N$275),0,Data4!N$275)","v":0},{"$f":"IF(ISERROR(Data4!O$275),0,Data4!O$275)","v":0},{"$f":"IF(ISERROR(Data4!P$275),0,Data4!P$275)","v":0},{"$f":"IF(ISERROR(Data4!Q$275),0,Data4!Q$275)","v":0},{"$f":"IF(ISERROR(Data4!R$275),0,Data4!R$275)","v":0},{"$f":"IF(ISERROR(Data4!S$275),0,Data4!S$275)","v":0},{"$f":"IF(ISERROR(Data4!T$275),0,Data4!T$275)","v":0},{"$f":"IF(ISERROR(Data4!U$275),0,Data4!U$275)","v":0},{"$f":"IF(ISERROR(Data4!V$275),0,Data4!V$275)","v":0},{"$f":"IF(ISERROR(Data4!W$275),0,Data4!W$275)","v":0},{"$f":"IF(ISERROR(Data4!X$275),0,Data4!X$275)","v":0},{"$f":"IF(ISERROR(Data4!Y$275),0,Data4!Y$275)","v":0},{"$f":"IF(ISERROR(Data4!Z$275),0,Data4!Z$275)","v":0},{"$f":"IF(ISERROR(Data4!AA$275),0,Data4!AA$275)","v":0},{"$f":"IF(ISERROR(Data4!AB$275),0,Data4!AB$275)","v":0},{"$f":"IF(ISERROR(Data4!AC$275),0,Data4!AC$275)","v":0},{"$f":"IF(ISERROR(Data4!AD$275),0,Data4!AD$275)","v":0},{"$f":"IF(ISERROR(Data4!AE$275),0,Data4!AE$275)","v":0},{"$f":"IF(ISERROR(Data4!AF$275),0,Data4!AF$275)","v":0},{"$f":"IF(ISERROR(Data4!AG$275),0,Data4!AG$275)","v":0},{"$f":"IF(ISERROR(Data4!AH$275),0,Data4!AH$275)","v":0},{"$f":"IF(ISERROR(Data4!AI$275),0,Data4!AI$275)","v":0},{"$f":"IF(ISERROR(Data4!AJ$275),0,Data4!AJ$275)","v":0},{"$f":"IF(ISERROR(Data4!AK$275),0,Data4!AK$275)","v":0},{"$f":"IF(ISERROR(Data4!AL$275),0,Data4!AL$275)","v":0},{"$f":"IF(ISERROR(Data4!AM$275),0,Data4!AM$275)","v":0},{"$f":"IF(ISERROR(Data4!AN$275),0,Data4!AN$275)","v":0},{"$f":"IF(ISERROR(Data4!AO$275),0,Data4!AO$275)","v":0},{"$f":"IF(ISERROR(Data4!AP$275),0,Data4!AP$275)","v":0},{"$f":"IF(ISERROR(Data4!AQ$275),0,Data4!AQ$275)","v":0},{"$f":"IF(ISERROR(Data4!AR$275),0,Data4!AR$275)","v":0},{"$f":"IF(ISERROR(Data4!AS$275),0,Data4!AS$275)","v":0},{"$f":"IF(ISERROR(Data4!AT$275),0,Data4!AT$275)","v":0},{"$f":"IF(ISERROR(Data4!AU$275),0,Data4!AU$275)","v":0},{"$f":"IF(ISERROR(Data4!AV$275),0,Data4!AV$275)","v":0},{"$f":"IF(ISERROR(Data4!AW$275),0,Data4!AW$275)","v":0},{"$f":"IF(ISERROR(Data4!AX$275),0,Data4!AX$275)","v":0},{"$f":"IF(ISERROR(Data4!AY$275),0,Data4!AY$275)","v":0},{"$f":"IF(ISERROR(Data4!AZ$275),0,Data4!AZ$275)","v":0},{"$f":"IF(ISERROR(Data4!BA$275),0,Data4!BA$275)","v":0},{"$f":"IF(ISERROR(Data4!BB$275),0,Data4!BB$275)","v":0},{"$f":"IF(ISERROR(Data4!BC$275),0,Data4!BC$275)","v":0},{"$f":"IF(ISERROR(Data4!BD$275),0,Data4!BD$275)","v":0},{"$f":"IF(ISERROR(Data4!BE$275),0,Data4!BE$275)","v":0},{"$f":"IF(ISERROR(Data4!BF$275),0,Data4!BF$275)","v":0},{"$f":"IF(ISERROR(Data4!BG$275),0,Data4!BG$275)","v":0},{"$f":"IF(ISERROR(Data4!BH$275),0,Data4!BH$275)","v":0},{"$f":"IF(ISERROR(Data4!BI$275),0,Data4!BI$275)","v":0},{"$f":"IF(ISERROR(Data4!BJ$275),0,Data4!BJ$275)","v":0},{"$f":"IF(ISERROR(Data4!BK$275),0,Data4!BK$275)","v":0},{"$f":"IF(ISERROR(Data4!BL$275),0,Data4!BL$275)","v":0},{"$f":"IF(ISERROR(Data4!BM$275),0,Data4!BM$275)","v":0},{"$f":"IF(ISERROR(Data4!BN$275),0,Data4!BN$275)","v":0},{"$f":"IF(ISERROR(Data4!BO$275),0,Data4!BO$275)","v":0},{"$f":"IF(ISERROR(Data4!BP$275),0,Data4!BP$275)","v":0},{"$f":"IF(ISERROR(Data4!BQ$275),0,Data4!BQ$275)","v":0},{"$f":"IF(ISERROR(Data4!BR$275),0,Data4!BR$275)","v":0},{"$f":"IF(ISERROR(Data4!BS$275),0,Data4!BS$275)","v":0},{"$f":"IF(ISERROR(Data4!BT$275),0,Data4!BT$275)","v":0},{"$f":"IF(ISERROR(Data4!BU$275),0,Data4!BU$275)","v":0},{"$f":"IF(ISERROR(Data4!BV$275),0,Data4!BV$275)","v":0},{"$f":"IF(ISERROR(Data4!BW$275),0,Data4!BW$275)","v":0},{"$f":"IF(ISERROR(Data4!BX$275),0,Data4!BX$275)","v":0},{"$f":"IF(ISERROR(Data4!BY$275),0,Data4!BY$275)","v":0},{"$f":"IF(ISERROR(Data4!BZ$275),0,Data4!BZ$275)","v":0},{"$f":"IF(ISERROR(Data4!CA$275),0,Data4!CA$275)","v":0},{"$f":"IF(ISERROR(Data4!CB$275),0,Data4!CB$275)","v":0},{"$f":"IF(ISERROR(Data4!CC$275),0,Data4!CC$275)","v":0},{"$f":"IF(ISERROR(Data4!CD$275),0,Data4!CD$275)","v":0},{"$f":"IF(ISERROR(Data4!CE$275),0,Data4!CE$275)","v":0},{"$f":"IF(ISERROR(Data4!CF$275),0,Data4!CF$275)","v":0},{"$f":"IF(ISERROR(Data4!CG$275),0,Data4!CG$275)","v":0},{"$f":"IF(ISERROR(Data4!CH$275),0,Data4!CH$275)","v":0},{"$f":"IF(ISERROR(Data4!CI$275),0,Data4!CI$275)","v":0},{"$f":"IF(ISERROR(Data4!CJ$275),0,Data4!CJ$275)","v":0},{"$f":"IF(ISERROR(Data4!CK$275),0,Data4!CK$275)","v":0},{"$f":"IF(ISERROR(Data4!CL$275),0,Data4!CL$275)","v":0},{"$f":"IF(ISERROR(Data4!CM$275),0,Data4!CM$275)","v":0},{"$f":"IF(ISERROR(Data4!CN$275),0,Data4!CN$275)","v":0},{"$f":"IF(ISERROR(Data4!CO$275),0,Data4!CO$275)","v":0},{"$f":"IF(ISERROR(Data4!CP$275),0,Data4!CP$275)","v":0},{"$f":"IF(ISERROR(Data4!CQ$275),0,Data4!CQ$275)","v":0},{"$f":"IF(ISERROR(Data4!CR$275),0,Data4!CR$275)","v":0},{"$f":"IF(ISERROR(Data4!CS$275),0,Data4!CS$275)","v":0},{"$f":"IF(ISERROR(Data4!CT$275),0,Data4!CT$275)","v":0},{"$f":"IF(ISERROR(Data4!CU$275),0,Data4!CU$275)","v":0},{"$f":"IF(ISERROR(Data4!CV$275),0,Data4!CV$275)","v":0},{"$f":"IF(ISERROR(Data4!CW$275),0,Data4!CW$275)","v":0},{"$f":"IF(ISERROR(Data4!CX$275),0,Data4!CX$275)","v":0},{"$f":"IF(ISERROR(Data4!CY$275),0,Data4!CY$275)","v":0},{"$f":"IF(ISERROR(Data4!CZ$275),0,Data4!CZ$275)","v":0},{"$f":"IF(ISERROR(Data4!DA$275),0,Data4!DA$275)","v":0},{"$f":"IF(ISERROR(Data4!DB$275),0,Data4!DB$275)","v":0},{"$f":"IF(ISERROR(Data4!DC$275),0,Data4!DC$275)","v":0},{"$f":"IF(ISERROR(Data4!DD$275),0,Data4!DD$275)","v":0},{"$f":"IF(ISERROR(Data4!DE$275),0,Data4!DE$275)","v":0},{"$f":"IF(ISERROR(Data4!DF$275),0,Data4!DF$275)","v":0},{"$f":"IF(ISERROR(Data4!DG$275),0,Data4!DG$275)","v":0},{"$f":"IF(ISERROR(Data4!DH$275),0,Data4!DH$275)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$276","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$276),0,Data4!M$276)","v":0},{"$f":"IF(ISERROR(Data4!N$276),0,Data4!N$276)","v":0},{"$f":"IF(ISERROR(Data4!O$276),0,Data4!O$276)","v":0},{"$f":"IF(ISERROR(Data4!P$276),0,Data4!P$276)","v":0},{"$f":"IF(ISERROR(Data4!Q$276),0,Data4!Q$276)","v":0},{"$f":"IF(ISERROR(Data4!R$276),0,Data4!R$276)","v":0},{"$f":"IF(ISERROR(Data4!S$276),0,Data4!S$276)","v":0},{"$f":"IF(ISERROR(Data4!T$276),0,Data4!T$276)","v":0},{"$f":"IF(ISERROR(Data4!U$276),0,Data4!U$276)","v":0},{"$f":"IF(ISERROR(Data4!V$276),0,Data4!V$276)","v":0},{"$f":"IF(ISERROR(Data4!W$276),0,Data4!W$276)","v":0},{"$f":"IF(ISERROR(Data4!X$276),0,Data4!X$276)","v":0},{"$f":"IF(ISERROR(Data4!Y$276),0,Data4!Y$276)","v":0},{"$f":"IF(ISERROR(Data4!Z$276),0,Data4!Z$276)","v":0},{"$f":"IF(ISERROR(Data4!AA$276),0,Data4!AA$276)","v":0},{"$f":"IF(ISERROR(Data4!AB$276),0,Data4!AB$276)","v":0},{"$f":"IF(ISERROR(Data4!AC$276),0,Data4!AC$276)","v":0},{"$f":"IF(ISERROR(Data4!AD$276),0,Data4!AD$276)","v":0},{"$f":"IF(ISERROR(Data4!AE$276),0,Data4!AE$276)","v":0},{"$f":"IF(ISERROR(Data4!AF$276),0,Data4!AF$276)","v":0},{"$f":"IF(ISERROR(Data4!AG$276),0,Data4!AG$276)","v":0},{"$f":"IF(ISERROR(Data4!AH$276),0,Data4!AH$276)","v":0},{"$f":"IF(ISERROR(Data4!AI$276),0,Data4!AI$276)","v":0},{"$f":"IF(ISERROR(Data4!AJ$276),0,Data4!AJ$276)","v":0},{"$f":"IF(ISERROR(Data4!AK$276),0,Data4!AK$276)","v":0},{"$f":"IF(ISERROR(Data4!AL$276),0,Data4!AL$276)","v":0},{"$f":"IF(ISERROR(Data4!AM$276),0,Data4!AM$276)","v":0},{"$f":"IF(ISERROR(Data4!AN$276),0,Data4!AN$276)","v":0},{"$f":"IF(ISERROR(Data4!AO$276),0,Data4!AO$276)","v":0},{"$f":"IF(ISERROR(Data4!AP$276),0,Data4!AP$276)","v":0},{"$f":"IF(ISERROR(Data4!AQ$276),0,Data4!AQ$276)","v":0},{"$f":"IF(ISERROR(Data4!AR$276),0,Data4!AR$276)","v":0},{"$f":"IF(ISERROR(Data4!AS$276),0,Data4!AS$276)","v":0},{"$f":"IF(ISERROR(Data4!AT$276),0,Data4!AT$276)","v":0},{"$f":"IF(ISERROR(Data4!AU$276),0,Data4!AU$276)","v":0},{"$f":"IF(ISERROR(Data4!AV$276),0,Data4!AV$276)","v":0},{"$f":"IF(ISERROR(Data4!AW$276),0,Data4!AW$276)","v":0},{"$f":"IF(ISERROR(Data4!AX$276),0,Data4!AX$276)","v":0},{"$f":"IF(ISERROR(Data4!AY$276),0,Data4!AY$276)","v":0},{"$f":"IF(ISERROR(Data4!AZ$276),0,Data4!AZ$276)","v":0},{"$f":"IF(ISERROR(Data4!BA$276),0,Data4!BA$276)","v":0},{"$f":"IF(ISERROR(Data4!BB$276),0,Data4!BB$276)","v":0},{"$f":"IF(ISERROR(Data4!BC$276),0,Data4!BC$276)","v":0},{"$f":"IF(ISERROR(Data4!BD$276),0,Data4!BD$276)","v":0},{"$f":"IF(ISERROR(Data4!BE$276),0,Data4!BE$276)","v":0},{"$f":"IF(ISERROR(Data4!BF$276),0,Data4!BF$276)","v":0},{"$f":"IF(ISERROR(Data4!BG$276),0,Data4!BG$276)","v":0},{"$f":"IF(ISERROR(Data4!BH$276),0,Data4!BH$276)","v":0},{"$f":"IF(ISERROR(Data4!BI$276),0,Data4!BI$276)","v":0},{"$f":"IF(ISERROR(Data4!BJ$276),0,Data4!BJ$276)","v":0},{"$f":"IF(ISERROR(Data4!BK$276),0,Data4!BK$276)","v":0},{"$f":"IF(ISERROR(Data4!BL$276),0,Data4!BL$276)","v":0},{"$f":"IF(ISERROR(Data4!BM$276),0,Data4!BM$276)","v":0},{"$f":"IF(ISERROR(Data4!BN$276),0,Data4!BN$276)","v":0},{"$f":"IF(ISERROR(Data4!BO$276),0,Data4!BO$276)","v":0},{"$f":"IF(ISERROR(Data4!BP$276),0,Data4!BP$276)","v":0},{"$f":"IF(ISERROR(Data4!BQ$276),0,Data4!BQ$276)","v":0},{"$f":"IF(ISERROR(Data4!BR$276),0,Data4!BR$276)","v":0},{"$f":"IF(ISERROR(Data4!BS$276),0,Data4!BS$276)","v":0},{"$f":"IF(ISERROR(Data4!BT$276),0,Data4!BT$276)","v":0},{"$f":"IF(ISERROR(Data4!BU$276),0,Data4!BU$276)","v":0},{"$f":"IF(ISERROR(Data4!BV$276),0,Data4!BV$276)","v":0},{"$f":"IF(ISERROR(Data4!BW$276),0,Data4!BW$276)","v":0},{"$f":"IF(ISERROR(Data4!BX$276),0,Data4!BX$276)","v":0},{"$f":"IF(ISERROR(Data4!BY$276),0,Data4!BY$276)","v":0},{"$f":"IF(ISERROR(Data4!BZ$276),0,Data4!BZ$276)","v":0},{"$f":"IF(ISERROR(Data4!CA$276),0,Data4!CA$276)","v":0},{"$f":"IF(ISERROR(Data4!CB$276),0,Data4!CB$276)","v":0},{"$f":"IF(ISERROR(Data4!CC$276),0,Data4!CC$276)","v":0},{"$f":"IF(ISERROR(Data4!CD$276),0,Data4!CD$276)","v":0},{"$f":"IF(ISERROR(Data4!CE$276),0,Data4!CE$276)","v":0},{"$f":"IF(ISERROR(Data4!CF$276),0,Data4!CF$276)","v":0},{"$f":"IF(ISERROR(Data4!CG$276),0,Data4!CG$276)","v":0},{"$f":"IF(ISERROR(Data4!CH$276),0,Data4!CH$276)","v":0},{"$f":"IF(ISERROR(Data4!CI$276),0,Data4!CI$276)","v":0},{"$f":"IF(ISERROR(Data4!CJ$276),0,Data4!CJ$276)","v":0},{"$f":"IF(ISERROR(Data4!CK$276),0,Data4!CK$276)","v":0},{"$f":"IF(ISERROR(Data4!CL$276),0,Data4!CL$276)","v":0},{"$f":"IF(ISERROR(Data4!CM$276),0,Data4!CM$276)","v":0},{"$f":"IF(ISERROR(Data4!CN$276),0,Data4!CN$276)","v":0},{"$f":"IF(ISERROR(Data4!CO$276),0,Data4!CO$276)","v":0},{"$f":"IF(ISERROR(Data4!CP$276),0,Data4!CP$276)","v":0},{"$f":"IF(ISERROR(Data4!CQ$276),0,Data4!CQ$276)","v":0},{"$f":"IF(ISERROR(Data4!CR$276),0,Data4!CR$276)","v":0},{"$f":"IF(ISERROR(Data4!CS$276),0,Data4!CS$276)","v":0},{"$f":"IF(ISERROR(Data4!CT$276),0,Data4!CT$276)","v":0},{"$f":"IF(ISERROR(Data4!CU$276),0,Data4!CU$276)","v":0},{"$f":"IF(ISERROR(Data4!CV$276),0,Data4!CV$276)","v":0},{"$f":"IF(ISERROR(Data4!CW$276),0,Data4!CW$276)","v":0},{"$f":"IF(ISERROR(Data4!CX$276),0,Data4!CX$276)","v":0},{"$f":"IF(ISERROR(Data4!CY$276),0,Data4!CY$276)","v":0},{"$f":"IF(ISERROR(Data4!CZ$276),0,Data4!CZ$276)","v":0},{"$f":"IF(ISERROR(Data4!DA$276),0,Data4!DA$276)","v":0},{"$f":"IF(ISERROR(Data4!DB$276),0,Data4!DB$276)","v":0},{"$f":"IF(ISERROR(Data4!DC$276),0,Data4!DC$276)","v":0},{"$f":"IF(ISERROR(Data4!DD$276),0,Data4!DD$276)","v":0},{"$f":"IF(ISERROR(Data4!DE$276),0,Data4!DE$276)","v":0},{"$f":"IF(ISERROR(Data4!DF$276),0,Data4!DF$276)","v":0},{"$f":"IF(ISERROR(Data4!DG$276),0,Data4!DG$276)","v":0},{"$f":"IF(ISERROR(Data4!DH$276),0,Data4!DH$276)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$277","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$277),0,Data4!M$277)","v":0},{"$f":"IF(ISERROR(Data4!N$277),0,Data4!N$277)","v":0},{"$f":"IF(ISERROR(Data4!O$277),0,Data4!O$277)","v":0},{"$f":"IF(ISERROR(Data4!P$277),0,Data4!P$277)","v":0},{"$f":"IF(ISERROR(Data4!Q$277),0,Data4!Q$277)","v":0},{"$f":"IF(ISERROR(Data4!R$277),0,Data4!R$277)","v":0},{"$f":"IF(ISERROR(Data4!S$277),0,Data4!S$277)","v":0},{"$f":"IF(ISERROR(Data4!T$277),0,Data4!T$277)","v":0},{"$f":"IF(ISERROR(Data4!U$277),0,Data4!U$277)","v":0},{"$f":"IF(ISERROR(Data4!V$277),0,Data4!V$277)","v":0},{"$f":"IF(ISERROR(Data4!W$277),0,Data4!W$277)","v":0},{"$f":"IF(ISERROR(Data4!X$277),0,Data4!X$277)","v":0},{"$f":"IF(ISERROR(Data4!Y$277),0,Data4!Y$277)","v":0},{"$f":"IF(ISERROR(Data4!Z$277),0,Data4!Z$277)","v":0},{"$f":"IF(ISERROR(Data4!AA$277),0,Data4!AA$277)","v":0},{"$f":"IF(ISERROR(Data4!AB$277),0,Data4!AB$277)","v":0},{"$f":"IF(ISERROR(Data4!AC$277),0,Data4!AC$277)","v":0},{"$f":"IF(ISERROR(Data4!AD$277),0,Data4!AD$277)","v":0},{"$f":"IF(ISERROR(Data4!AE$277),0,Data4!AE$277)","v":0},{"$f":"IF(ISERROR(Data4!AF$277),0,Data4!AF$277)","v":0},{"$f":"IF(ISERROR(Data4!AG$277),0,Data4!AG$277)","v":0},{"$f":"IF(ISERROR(Data4!AH$277),0,Data4!AH$277)","v":0},{"$f":"IF(ISERROR(Data4!AI$277),0,Data4!AI$277)","v":0},{"$f":"IF(ISERROR(Data4!AJ$277),0,Data4!AJ$277)","v":0},{"$f":"IF(ISERROR(Data4!AK$277),0,Data4!AK$277)","v":0},{"$f":"IF(ISERROR(Data4!AL$277),0,Data4!AL$277)","v":0},{"$f":"IF(ISERROR(Data4!AM$277),0,Data4!AM$277)","v":0},{"$f":"IF(ISERROR(Data4!AN$277),0,Data4!AN$277)","v":0},{"$f":"IF(ISERROR(Data4!AO$277),0,Data4!AO$277)","v":0},{"$f":"IF(ISERROR(Data4!AP$277),0,Data4!AP$277)","v":0},{"$f":"IF(ISERROR(Data4!AQ$277),0,Data4!AQ$277)","v":0},{"$f":"IF(ISERROR(Data4!AR$277),0,Data4!AR$277)","v":0},{"$f":"IF(ISERROR(Data4!AS$277),0,Data4!AS$277)","v":0},{"$f":"IF(ISERROR(Data4!AT$277),0,Data4!AT$277)","v":0},{"$f":"IF(ISERROR(Data4!AU$277),0,Data4!AU$277)","v":0},{"$f":"IF(ISERROR(Data4!AV$277),0,Data4!AV$277)","v":0},{"$f":"IF(ISERROR(Data4!AW$277),0,Data4!AW$277)","v":0},{"$f":"IF(ISERROR(Data4!AX$277),0,Data4!AX$277)","v":0},{"$f":"IF(ISERROR(Data4!AY$277),0,Data4!AY$277)","v":0},{"$f":"IF(ISERROR(Data4!AZ$277),0,Data4!AZ$277)","v":0},{"$f":"IF(ISERROR(Data4!BA$277),0,Data4!BA$277)","v":0},{"$f":"IF(ISERROR(Data4!BB$277),0,Data4!BB$277)","v":0},{"$f":"IF(ISERROR(Data4!BC$277),0,Data4!BC$277)","v":0},{"$f":"IF(ISERROR(Data4!BD$277),0,Data4!BD$277)","v":0},{"$f":"IF(ISERROR(Data4!BE$277),0,Data4!BE$277)","v":0},{"$f":"IF(ISERROR(Data4!BF$277),0,Data4!BF$277)","v":0},{"$f":"IF(ISERROR(Data4!BG$277),0,Data4!BG$277)","v":0},{"$f":"IF(ISERROR(Data4!BH$277),0,Data4!BH$277)","v":0},{"$f":"IF(ISERROR(Data4!BI$277),0,Data4!BI$277)","v":0},{"$f":"IF(ISERROR(Data4!BJ$277),0,Data4!BJ$277)","v":0},{"$f":"IF(ISERROR(Data4!BK$277),0,Data4!BK$277)","v":0},{"$f":"IF(ISERROR(Data4!BL$277),0,Data4!BL$277)","v":0},{"$f":"IF(ISERROR(Data4!BM$277),0,Data4!BM$277)","v":0},{"$f":"IF(ISERROR(Data4!BN$277),0,Data4!BN$277)","v":0},{"$f":"IF(ISERROR(Data4!BO$277),0,Data4!BO$277)","v":0},{"$f":"IF(ISERROR(Data4!BP$277),0,Data4!BP$277)","v":0},{"$f":"IF(ISERROR(Data4!BQ$277),0,Data4!BQ$277)","v":0},{"$f":"IF(ISERROR(Data4!BR$277),0,Data4!BR$277)","v":0},{"$f":"IF(ISERROR(Data4!BS$277),0,Data4!BS$277)","v":0},{"$f":"IF(ISERROR(Data4!BT$277),0,Data4!BT$277)","v":0},{"$f":"IF(ISERROR(Data4!BU$277),0,Data4!BU$277)","v":0},{"$f":"IF(ISERROR(Data4!BV$277),0,Data4!BV$277)","v":0},{"$f":"IF(ISERROR(Data4!BW$277),0,Data4!BW$277)","v":0},{"$f":"IF(ISERROR(Data4!BX$277),0,Data4!BX$277)","v":0},{"$f":"IF(ISERROR(Data4!BY$277),0,Data4!BY$277)","v":0},{"$f":"IF(ISERROR(Data4!BZ$277),0,Data4!BZ$277)","v":0},{"$f":"IF(ISERROR(Data4!CA$277),0,Data4!CA$277)","v":0},{"$f":"IF(ISERROR(Data4!CB$277),0,Data4!CB$277)","v":0},{"$f":"IF(ISERROR(Data4!CC$277),0,Data4!CC$277)","v":0},{"$f":"IF(ISERROR(Data4!CD$277),0,Data4!CD$277)","v":0},{"$f":"IF(ISERROR(Data4!CE$277),0,Data4!CE$277)","v":0},{"$f":"IF(ISERROR(Data4!CF$277),0,Data4!CF$277)","v":0},{"$f":"IF(ISERROR(Data4!CG$277),0,Data4!CG$277)","v":0},{"$f":"IF(ISERROR(Data4!CH$277),0,Data4!CH$277)","v":0},{"$f":"IF(ISERROR(Data4!CI$277),0,Data4!CI$277)","v":0},{"$f":"IF(ISERROR(Data4!CJ$277),0,Data4!CJ$277)","v":0},{"$f":"IF(ISERROR(Data4!CK$277),0,Data4!CK$277)","v":0},{"$f":"IF(ISERROR(Data4!CL$277),0,Data4!CL$277)","v":0},{"$f":"IF(ISERROR(Data4!CM$277),0,Data4!CM$277)","v":0},{"$f":"IF(ISERROR(Data4!CN$277),0,Data4!CN$277)","v":0},{"$f":"IF(ISERROR(Data4!CO$277),0,Data4!CO$277)","v":0},{"$f":"IF(ISERROR(Data4!CP$277),0,Data4!CP$277)","v":0},{"$f":"IF(ISERROR(Data4!CQ$277),0,Data4!CQ$277)","v":0},{"$f":"IF(ISERROR(Data4!CR$277),0,Data4!CR$277)","v":0},{"$f":"IF(ISERROR(Data4!CS$277),0,Data4!CS$277)","v":0},{"$f":"IF(ISERROR(Data4!CT$277),0,Data4!CT$277)","v":0},{"$f":"IF(ISERROR(Data4!CU$277),0,Data4!CU$277)","v":0},{"$f":"IF(ISERROR(Data4!CV$277),0,Data4!CV$277)","v":0},{"$f":"IF(ISERROR(Data4!CW$277),0,Data4!CW$277)","v":0},{"$f":"IF(ISERROR(Data4!CX$277),0,Data4!CX$277)","v":0},{"$f":"IF(ISERROR(Data4!CY$277),0,Data4!CY$277)","v":0},{"$f":"IF(ISERROR(Data4!CZ$277),0,Data4!CZ$277)","v":0},{"$f":"IF(ISERROR(Data4!DA$277),0,Data4!DA$277)","v":0},{"$f":"IF(ISERROR(Data4!DB$277),0,Data4!DB$277)","v":0},{"$f":"IF(ISERROR(Data4!DC$277),0,Data4!DC$277)","v":0},{"$f":"IF(ISERROR(Data4!DD$277),0,Data4!DD$277)","v":0},{"$f":"IF(ISERROR(Data4!DE$277),0,Data4!DE$277)","v":0},{"$f":"IF(ISERROR(Data4!DF$277),0,Data4!DF$277)","v":0},{"$f":"IF(ISERROR(Data4!DG$277),0,Data4!DG$277)","v":0},{"$f":"IF(ISERROR(Data4!DH$277),0,Data4!DH$277)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$279","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$279),0,Data4!M$279)","v":0},{"$f":"IF(ISERROR(Data4!N$279),0,Data4!N$279)","v":0},{"$f":"IF(ISERROR(Data4!O$279),0,Data4!O$279)","v":0},{"$f":"IF(ISERROR(Data4!P$279),0,Data4!P$279)","v":0},{"$f":"IF(ISERROR(Data4!Q$279),0,Data4!Q$279)","v":0},{"$f":"IF(ISERROR(Data4!R$279),0,Data4!R$279)","v":0},{"$f":"IF(ISERROR(Data4!S$279),0,Data4!S$279)","v":0},{"$f":"IF(ISERROR(Data4!T$279),0,Data4!T$279)","v":0},{"$f":"IF(ISERROR(Data4!U$279),0,Data4!U$279)","v":0},{"$f":"IF(ISERROR(Data4!V$279),0,Data4!V$279)","v":0},{"$f":"IF(ISERROR(Data4!W$279),0,Data4!W$279)","v":0},{"$f":"IF(ISERROR(Data4!X$279),0,Data4!X$279)","v":0},{"$f":"IF(ISERROR(Data4!Y$279),0,Data4!Y$279)","v":0},{"$f":"IF(ISERROR(Data4!Z$279),0,Data4!Z$279)","v":0},{"$f":"IF(ISERROR(Data4!AA$279),0,Data4!AA$279)","v":0},{"$f":"IF(ISERROR(Data4!AB$279),0,Data4!AB$279)","v":0},{"$f":"IF(ISERROR(Data4!AC$279),0,Data4!AC$279)","v":0},{"$f":"IF(ISERROR(Data4!AD$279),0,Data4!AD$279)","v":0},{"$f":"IF(ISERROR(Data4!AE$279),0,Data4!AE$279)","v":0},{"$f":"IF(ISERROR(Data4!AF$279),0,Data4!AF$279)","v":0},{"$f":"IF(ISERROR(Data4!AG$279),0,Data4!AG$279)","v":0},{"$f":"IF(ISERROR(Data4!AH$279),0,Data4!AH$279)","v":0},{"$f":"IF(ISERROR(Data4!AI$279),0,Data4!AI$279)","v":0},{"$f":"IF(ISERROR(Data4!AJ$279),0,Data4!AJ$279)","v":0},{"$f":"IF(ISERROR(Data4!AK$279),0,Data4!AK$279)","v":0},{"$f":"IF(ISERROR(Data4!AL$279),0,Data4!AL$279)","v":0},{"$f":"IF(ISERROR(Data4!AM$279),0,Data4!AM$279)","v":0},{"$f":"IF(ISERROR(Data4!AN$279),0,Data4!AN$279)","v":0},{"$f":"IF(ISERROR(Data4!AO$279),0,Data4!AO$279)","v":0},{"$f":"IF(ISERROR(Data4!AP$279),0,Data4!AP$279)","v":0},{"$f":"IF(ISERROR(Data4!AQ$279),0,Data4!AQ$279)","v":0},{"$f":"IF(ISERROR(Data4!AR$279),0,Data4!AR$279)","v":0},{"$f":"IF(ISERROR(Data4!AS$279),0,Data4!AS$279)","v":0},{"$f":"IF(ISERROR(Data4!AT$279),0,Data4!AT$279)","v":0},{"$f":"IF(ISERROR(Data4!AU$279),0,Data4!AU$279)","v":0},{"$f":"IF(ISERROR(Data4!AV$279),0,Data4!AV$279)","v":0},{"$f":"IF(ISERROR(Data4!AW$279),0,Data4!AW$279)","v":0},{"$f":"IF(ISERROR(Data4!AX$279),0,Data4!AX$279)","v":0},{"$f":"IF(ISERROR(Data4!AY$279),0,Data4!AY$279)","v":0},{"$f":"IF(ISERROR(Data4!AZ$279),0,Data4!AZ$279)","v":0},{"$f":"IF(ISERROR(Data4!BA$279),0,Data4!BA$279)","v":0},{"$f":"IF(ISERROR(Data4!BB$279),0,Data4!BB$279)","v":0},{"$f":"IF(ISERROR(Data4!BC$279),0,Data4!BC$279)","v":0},{"$f":"IF(ISERROR(Data4!BD$279),0,Data4!BD$279)","v":0},{"$f":"IF(ISERROR(Data4!BE$279),0,Data4!BE$279)","v":0},{"$f":"IF(ISERROR(Data4!BF$279),0,Data4!BF$279)","v":0},{"$f":"IF(ISERROR(Data4!BG$279),0,Data4!BG$279)","v":0},{"$f":"IF(ISERROR(Data4!BH$279),0,Data4!BH$279)","v":0},{"$f":"IF(ISERROR(Data4!BI$279),0,Data4!BI$279)","v":0},{"$f":"IF(ISERROR(Data4!BJ$279),0,Data4!BJ$279)","v":0},{"$f":"IF(ISERROR(Data4!BK$279),0,Data4!BK$279)","v":0},{"$f":"IF(ISERROR(Data4!BL$279),0,Data4!BL$279)","v":0},{"$f":"IF(ISERROR(Data4!BM$279),0,Data4!BM$279)","v":0},{"$f":"IF(ISERROR(Data4!BN$279),0,Data4!BN$279)","v":0},{"$f":"IF(ISERROR(Data4!BO$279),0,Data4!BO$279)","v":0},{"$f":"IF(ISERROR(Data4!BP$279),0,Data4!BP$279)","v":0},{"$f":"IF(ISERROR(Data4!BQ$279),0,Data4!BQ$279)","v":0},{"$f":"IF(ISERROR(Data4!BR$279),0,Data4!BR$279)","v":0},{"$f":"IF(ISERROR(Data4!BS$279),0,Data4!BS$279)","v":0},{"$f":"IF(ISERROR(Data4!BT$279),0,Data4!BT$279)","v":0},{"$f":"IF(ISERROR(Data4!BU$279),0,Data4!BU$279)","v":0},{"$f":"IF(ISERROR(Data4!BV$279),0,Data4!BV$279)","v":0},{"$f":"IF(ISERROR(Data4!BW$279),0,Data4!BW$279)","v":0},{"$f":"IF(ISERROR(Data4!BX$279),0,Data4!BX$279)","v":0},{"$f":"IF(ISERROR(Data4!BY$279),0,Data4!BY$279)","v":0},{"$f":"IF(ISERROR(Data4!BZ$279),0,Data4!BZ$279)","v":0},{"$f":"IF(ISERROR(Data4!CA$279),0,Data4!CA$279)","v":0},{"$f":"IF(ISERROR(Data4!CB$279),0,Data4!CB$279)","v":0},{"$f":"IF(ISERROR(Data4!CC$279),0,Data4!CC$279)","v":0},{"$f":"IF(ISERROR(Data4!CD$279),0,Data4!CD$279)","v":0},{"$f":"IF(ISERROR(Data4!CE$279),0,Data4!CE$279)","v":0},{"$f":"IF(ISERROR(Data4!CF$279),0,Data4!CF$279)","v":0},{"$f":"IF(ISERROR(Data4!CG$279),0,Data4!CG$279)","v":0},{"$f":"IF(ISERROR(Data4!CH$279),0,Data4!CH$279)","v":0},{"$f":"IF(ISERROR(Data4!CI$279),0,Data4!CI$279)","v":0},{"$f":"IF(ISERROR(Data4!CJ$279),0,Data4!CJ$279)","v":0},{"$f":"IF(ISERROR(Data4!CK$279),0,Data4!CK$279)","v":0},{"$f":"IF(ISERROR(Data4!CL$279),0,Data4!CL$279)","v":0},{"$f":"IF(ISERROR(Data4!CM$279),0,Data4!CM$279)","v":0},{"$f":"IF(ISERROR(Data4!CN$279),0,Data4!CN$279)","v":0},{"$f":"IF(ISERROR(Data4!CO$279),0,Data4!CO$279)","v":0},{"$f":"IF(ISERROR(Data4!CP$279),0,Data4!CP$279)","v":0},{"$f":"IF(ISERROR(Data4!CQ$279),0,Data4!CQ$279)","v":0},{"$f":"IF(ISERROR(Data4!CR$279),0,Data4!CR$279)","v":0},{"$f":"IF(ISERROR(Data4!CS$279),0,Data4!CS$279)","v":0},{"$f":"IF(ISERROR(Data4!CT$279),0,Data4!CT$279)","v":0},{"$f":"IF(ISERROR(Data4!CU$279),0,Data4!CU$279)","v":0},{"$f":"IF(ISERROR(Data4!CV$279),0,Data4!CV$279)","v":0},{"$f":"IF(ISERROR(Data4!CW$279),0,Data4!CW$279)","v":0},{"$f":"IF(ISERROR(Data4!CX$279),0,Data4!CX$279)","v":0},{"$f":"IF(ISERROR(Data4!CY$279),0,Data4!CY$279)","v":0},{"$f":"IF(ISERROR(Data4!CZ$279),0,Data4!CZ$279)","v":0},{"$f":"IF(ISERROR(Data4!DA$279),0,Data4!DA$279)","v":0},{"$f":"IF(ISERROR(Data4!DB$279),0,Data4!DB$279)","v":0},{"$f":"IF(ISERROR(Data4!DC$279),0,Data4!DC$279)","v":0},{"$f":"IF(ISERROR(Data4!DD$279),0,Data4!DD$279)","v":0},{"$f":"IF(ISERROR(Data4!DE$279),0,Data4!DE$279)","v":0},{"$f":"IF(ISERROR(Data4!DF$279),0,Data4!DF$279)","v":0},{"$f":"IF(ISERROR(Data4!DG$279),0,Data4!DG$279)","v":0},{"$f":"IF(ISERROR(Data4!DH$279),0,Data4!DH$279)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$280","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$280),0,Data4!M$280)","v":0},{"$f":"IF(ISERROR(Data4!N$280),0,Data4!N$280)","v":0},{"$f":"IF(ISERROR(Data4!O$280),0,Data4!O$280)","v":0},{"$f":"IF(ISERROR(Data4!P$280),0,Data4!P$280)","v":0},{"$f":"IF(ISERROR(Data4!Q$280),0,Data4!Q$280)","v":0},{"$f":"IF(ISERROR(Data4!R$280),0,Data4!R$280)","v":0},{"$f":"IF(ISERROR(Data4!S$280),0,Data4!S$280)","v":0},{"$f":"IF(ISERROR(Data4!T$280),0,Data4!T$280)","v":0},{"$f":"IF(ISERROR(Data4!U$280),0,Data4!U$280)","v":0},{"$f":"IF(ISERROR(Data4!V$280),0,Data4!V$280)","v":0},{"$f":"IF(ISERROR(Data4!W$280),0,Data4!W$280)","v":0},{"$f":"IF(ISERROR(Data4!X$280),0,Data4!X$280)","v":0},{"$f":"IF(ISERROR(Data4!Y$280),0,Data4!Y$280)","v":0},{"$f":"IF(ISERROR(Data4!Z$280),0,Data4!Z$280)","v":0},{"$f":"IF(ISERROR(Data4!AA$280),0,Data4!AA$280)","v":0},{"$f":"IF(ISERROR(Data4!AB$280),0,Data4!AB$280)","v":0},{"$f":"IF(ISERROR(Data4!AC$280),0,Data4!AC$280)","v":0},{"$f":"IF(ISERROR(Data4!AD$280),0,Data4!AD$280)","v":0},{"$f":"IF(ISERROR(Data4!AE$280),0,Data4!AE$280)","v":0},{"$f":"IF(ISERROR(Data4!AF$280),0,Data4!AF$280)","v":0},{"$f":"IF(ISERROR(Data4!AG$280),0,Data4!AG$280)","v":0},{"$f":"IF(ISERROR(Data4!AH$280),0,Data4!AH$280)","v":0},{"$f":"IF(ISERROR(Data4!AI$280),0,Data4!AI$280)","v":0},{"$f":"IF(ISERROR(Data4!AJ$280),0,Data4!AJ$280)","v":0},{"$f":"IF(ISERROR(Data4!AK$280),0,Data4!AK$280)","v":0},{"$f":"IF(ISERROR(Data4!AL$280),0,Data4!AL$280)","v":0},{"$f":"IF(ISERROR(Data4!AM$280),0,Data4!AM$280)","v":0},{"$f":"IF(ISERROR(Data4!AN$280),0,Data4!AN$280)","v":0},{"$f":"IF(ISERROR(Data4!AO$280),0,Data4!AO$280)","v":0},{"$f":"IF(ISERROR(Data4!AP$280),0,Data4!AP$280)","v":0},{"$f":"IF(ISERROR(Data4!AQ$280),0,Data4!AQ$280)","v":0},{"$f":"IF(ISERROR(Data4!AR$280),0,Data4!AR$280)","v":0},{"$f":"IF(ISERROR(Data4!AS$280),0,Data4!AS$280)","v":0},{"$f":"IF(ISERROR(Data4!AT$280),0,Data4!AT$280)","v":0},{"$f":"IF(ISERROR(Data4!AU$280),0,Data4!AU$280)","v":0},{"$f":"IF(ISERROR(Data4!AV$280),0,Data4!AV$280)","v":0},{"$f":"IF(ISERROR(Data4!AW$280),0,Data4!AW$280)","v":0},{"$f":"IF(ISERROR(Data4!AX$280),0,Data4!AX$280)","v":0},{"$f":"IF(ISERROR(Data4!AY$280),0,Data4!AY$280)","v":0},{"$f":"IF(ISERROR(Data4!AZ$280),0,Data4!AZ$280)","v":0},{"$f":"IF(ISERROR(Data4!BA$280),0,Data4!BA$280)","v":0},{"$f":"IF(ISERROR(Data4!BB$280),0,Data4!BB$280)","v":0},{"$f":"IF(ISERROR(Data4!BC$280),0,Data4!BC$280)","v":0},{"$f":"IF(ISERROR(Data4!BD$280),0,Data4!BD$280)","v":0},{"$f":"IF(ISERROR(Data4!BE$280),0,Data4!BE$280)","v":0},{"$f":"IF(ISERROR(Data4!BF$280),0,Data4!BF$280)","v":0},{"$f":"IF(ISERROR(Data4!BG$280),0,Data4!BG$280)","v":0},{"$f":"IF(ISERROR(Data4!BH$280),0,Data4!BH$280)","v":0},{"$f":"IF(ISERROR(Data4!BI$280),0,Data4!BI$280)","v":0},{"$f":"IF(ISERROR(Data4!BJ$280),0,Data4!BJ$280)","v":0},{"$f":"IF(ISERROR(Data4!BK$280),0,Data4!BK$280)","v":0},{"$f":"IF(ISERROR(Data4!BL$280),0,Data4!BL$280)","v":0},{"$f":"IF(ISERROR(Data4!BM$280),0,Data4!BM$280)","v":0},{"$f":"IF(ISERROR(Data4!BN$280),0,Data4!BN$280)","v":0},{"$f":"IF(ISERROR(Data4!BO$280),0,Data4!BO$280)","v":0},{"$f":"IF(ISERROR(Data4!BP$280),0,Data4!BP$280)","v":0},{"$f":"IF(ISERROR(Data4!BQ$280),0,Data4!BQ$280)","v":0},{"$f":"IF(ISERROR(Data4!BR$280),0,Data4!BR$280)","v":0},{"$f":"IF(ISERROR(Data4!BS$280),0,Data4!BS$280)","v":0},{"$f":"IF(ISERROR(Data4!BT$280),0,Data4!BT$280)","v":0},{"$f":"IF(ISERROR(Data4!BU$280),0,Data4!BU$280)","v":0},{"$f":"IF(ISERROR(Data4!BV$280),0,Data4!BV$280)","v":0},{"$f":"IF(ISERROR(Data4!BW$280),0,Data4!BW$280)","v":0},{"$f":"IF(ISERROR(Data4!BX$280),0,Data4!BX$280)","v":0},{"$f":"IF(ISERROR(Data4!BY$280),0,Data4!BY$280)","v":0},{"$f":"IF(ISERROR(Data4!BZ$280),0,Data4!BZ$280)","v":0},{"$f":"IF(ISERROR(Data4!CA$280),0,Data4!CA$280)","v":0},{"$f":"IF(ISERROR(Data4!CB$280),0,Data4!CB$280)","v":0},{"$f":"IF(ISERROR(Data4!CC$280),0,Data4!CC$280)","v":0},{"$f":"IF(ISERROR(Data4!CD$280),0,Data4!CD$280)","v":0},{"$f":"IF(ISERROR(Data4!CE$280),0,Data4!CE$280)","v":0},{"$f":"IF(ISERROR(Data4!CF$280),0,Data4!CF$280)","v":0},{"$f":"IF(ISERROR(Data4!CG$280),0,Data4!CG$280)","v":0},{"$f":"IF(ISERROR(Data4!CH$280),0,Data4!CH$280)","v":0},{"$f":"IF(ISERROR(Data4!CI$280),0,Data4!CI$280)","v":0},{"$f":"IF(ISERROR(Data4!CJ$280),0,Data4!CJ$280)","v":0},{"$f":"IF(ISERROR(Data4!CK$280),0,Data4!CK$280)","v":0},{"$f":"IF(ISERROR(Data4!CL$280),0,Data4!CL$280)","v":0},{"$f":"IF(ISERROR(Data4!CM$280),0,Data4!CM$280)","v":0},{"$f":"IF(ISERROR(Data4!CN$280),0,Data4!CN$280)","v":0},{"$f":"IF(ISERROR(Data4!CO$280),0,Data4!CO$280)","v":0},{"$f":"IF(ISERROR(Data4!CP$280),0,Data4!CP$280)","v":0},{"$f":"IF(ISERROR(Data4!CQ$280),0,Data4!CQ$280)","v":0},{"$f":"IF(ISERROR(Data4!CR$280),0,Data4!CR$280)","v":0},{"$f":"IF(ISERROR(Data4!CS$280),0,Data4!CS$280)","v":0},{"$f":"IF(ISERROR(Data4!CT$280),0,Data4!CT$280)","v":0},{"$f":"IF(ISERROR(Data4!CU$280),0,Data4!CU$280)","v":0},{"$f":"IF(ISERROR(Data4!CV$280),0,Data4!CV$280)","v":0},{"$f":"IF(ISERROR(Data4!CW$280),0,Data4!CW$280)","v":0},{"$f":"IF(ISERROR(Data4!CX$280),0,Data4!CX$280)","v":0},{"$f":"IF(ISERROR(Data4!CY$280),0,Data4!CY$280)","v":0},{"$f":"IF(ISERROR(Data4!CZ$280),0,Data4!CZ$280)","v":0},{"$f":"IF(ISERROR(Data4!DA$280),0,Data4!DA$280)","v":0},{"$f":"IF(ISERROR(Data4!DB$280),0,Data4!DB$280)","v":0},{"$f":"IF(ISERROR(Data4!DC$280),0,Data4!DC$280)","v":0},{"$f":"IF(ISERROR(Data4!DD$280),0,Data4!DD$280)","v":0},{"$f":"IF(ISERROR(Data4!DE$280),0,Data4!DE$280)","v":0},{"$f":"IF(ISERROR(Data4!DF$280),0,Data4!DF$280)","v":0},{"$f":"IF(ISERROR(Data4!DG$280),0,Data4!DG$280)","v":0},{"$f":"IF(ISERROR(Data4!DH$280),0,Data4!DH$280)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$281","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$281),0,Data4!M$281)","v":0},{"$f":"IF(ISERROR(Data4!N$281),0,Data4!N$281)","v":0},{"$f":"IF(ISERROR(Data4!O$281),0,Data4!O$281)","v":0},{"$f":"IF(ISERROR(Data4!P$281),0,Data4!P$281)","v":0},{"$f":"IF(ISERROR(Data4!Q$281),0,Data4!Q$281)","v":0},{"$f":"IF(ISERROR(Data4!R$281),0,Data4!R$281)","v":0},{"$f":"IF(ISERROR(Data4!S$281),0,Data4!S$281)","v":0},{"$f":"IF(ISERROR(Data4!T$281),0,Data4!T$281)","v":0},{"$f":"IF(ISERROR(Data4!U$281),0,Data4!U$281)","v":0},{"$f":"IF(ISERROR(Data4!V$281),0,Data4!V$281)","v":0},{"$f":"IF(ISERROR(Data4!W$281),0,Data4!W$281)","v":0},{"$f":"IF(ISERROR(Data4!X$281),0,Data4!X$281)","v":0},{"$f":"IF(ISERROR(Data4!Y$281),0,Data4!Y$281)","v":0},{"$f":"IF(ISERROR(Data4!Z$281),0,Data4!Z$281)","v":0},{"$f":"IF(ISERROR(Data4!AA$281),0,Data4!AA$281)","v":0},{"$f":"IF(ISERROR(Data4!AB$281),0,Data4!AB$281)","v":0},{"$f":"IF(ISERROR(Data4!AC$281),0,Data4!AC$281)","v":0},{"$f":"IF(ISERROR(Data4!AD$281),0,Data4!AD$281)","v":0},{"$f":"IF(ISERROR(Data4!AE$281),0,Data4!AE$281)","v":0},{"$f":"IF(ISERROR(Data4!AF$281),0,Data4!AF$281)","v":0},{"$f":"IF(ISERROR(Data4!AG$281),0,Data4!AG$281)","v":0},{"$f":"IF(ISERROR(Data4!AH$281),0,Data4!AH$281)","v":0},{"$f":"IF(ISERROR(Data4!AI$281),0,Data4!AI$281)","v":0},{"$f":"IF(ISERROR(Data4!AJ$281),0,Data4!AJ$281)","v":0},{"$f":"IF(ISERROR(Data4!AK$281),0,Data4!AK$281)","v":0},{"$f":"IF(ISERROR(Data4!AL$281),0,Data4!AL$281)","v":0},{"$f":"IF(ISERROR(Data4!AM$281),0,Data4!AM$281)","v":0},{"$f":"IF(ISERROR(Data4!AN$281),0,Data4!AN$281)","v":0},{"$f":"IF(ISERROR(Data4!AO$281),0,Data4!AO$281)","v":0},{"$f":"IF(ISERROR(Data4!AP$281),0,Data4!AP$281)","v":0},{"$f":"IF(ISERROR(Data4!AQ$281),0,Data4!AQ$281)","v":0},{"$f":"IF(ISERROR(Data4!AR$281),0,Data4!AR$281)","v":0},{"$f":"IF(ISERROR(Data4!AS$281),0,Data4!AS$281)","v":0},{"$f":"IF(ISERROR(Data4!AT$281),0,Data4!AT$281)","v":0},{"$f":"IF(ISERROR(Data4!AU$281),0,Data4!AU$281)","v":0},{"$f":"IF(ISERROR(Data4!AV$281),0,Data4!AV$281)","v":0},{"$f":"IF(ISERROR(Data4!AW$281),0,Data4!AW$281)","v":0},{"$f":"IF(ISERROR(Data4!AX$281),0,Data4!AX$281)","v":0},{"$f":"IF(ISERROR(Data4!AY$281),0,Data4!AY$281)","v":0},{"$f":"IF(ISERROR(Data4!AZ$281),0,Data4!AZ$281)","v":0},{"$f":"IF(ISERROR(Data4!BA$281),0,Data4!BA$281)","v":0},{"$f":"IF(ISERROR(Data4!BB$281),0,Data4!BB$281)","v":0},{"$f":"IF(ISERROR(Data4!BC$281),0,Data4!BC$281)","v":0},{"$f":"IF(ISERROR(Data4!BD$281),0,Data4!BD$281)","v":0},{"$f":"IF(ISERROR(Data4!BE$281),0,Data4!BE$281)","v":0},{"$f":"IF(ISERROR(Data4!BF$281),0,Data4!BF$281)","v":0},{"$f":"IF(ISERROR(Data4!BG$281),0,Data4!BG$281)","v":0},{"$f":"IF(ISERROR(Data4!BH$281),0,Data4!BH$281)","v":0},{"$f":"IF(ISERROR(Data4!BI$281),0,Data4!BI$281)","v":0},{"$f":"IF(ISERROR(Data4!BJ$281),0,Data4!BJ$281)","v":0},{"$f":"IF(ISERROR(Data4!BK$281),0,Data4!BK$281)","v":0},{"$f":"IF(ISERROR(Data4!BL$281),0,Data4!BL$281)","v":0},{"$f":"IF(ISERROR(Data4!BM$281),0,Data4!BM$281)","v":0},{"$f":"IF(ISERROR(Data4!BN$281),0,Data4!BN$281)","v":0},{"$f":"IF(ISERROR(Data4!BO$281),0,Data4!BO$281)","v":0},{"$f":"IF(ISERROR(Data4!BP$281),0,Data4!BP$281)","v":0},{"$f":"IF(ISERROR(Data4!BQ$281),0,Data4!BQ$281)","v":0},{"$f":"IF(ISERROR(Data4!BR$281),0,Data4!BR$281)","v":0},{"$f":"IF(ISERROR(Data4!BS$281),0,Data4!BS$281)","v":0},{"$f":"IF(ISERROR(Data4!BT$281),0,Data4!BT$281)","v":0},{"$f":"IF(ISERROR(Data4!BU$281),0,Data4!BU$281)","v":0},{"$f":"IF(ISERROR(Data4!BV$281),0,Data4!BV$281)","v":0},{"$f":"IF(ISERROR(Data4!BW$281),0,Data4!BW$281)","v":0},{"$f":"IF(ISERROR(Data4!BX$281),0,Data4!BX$281)","v":0},{"$f":"IF(ISERROR(Data4!BY$281),0,Data4!BY$281)","v":0},{"$f":"IF(ISERROR(Data4!BZ$281),0,Data4!BZ$281)","v":0},{"$f":"IF(ISERROR(Data4!CA$281),0,Data4!CA$281)","v":0},{"$f":"IF(ISERROR(Data4!CB$281),0,Data4!CB$281)","v":0},{"$f":"IF(ISERROR(Data4!CC$281),0,Data4!CC$281)","v":0},{"$f":"IF(ISERROR(Data4!CD$281),0,Data4!CD$281)","v":0},{"$f":"IF(ISERROR(Data4!CE$281),0,Data4!CE$281)","v":0},{"$f":"IF(ISERROR(Data4!CF$281),0,Data4!CF$281)","v":0},{"$f":"IF(ISERROR(Data4!CG$281),0,Data4!CG$281)","v":0},{"$f":"IF(ISERROR(Data4!CH$281),0,Data4!CH$281)","v":0},{"$f":"IF(ISERROR(Data4!CI$281),0,Data4!CI$281)","v":0},{"$f":"IF(ISERROR(Data4!CJ$281),0,Data4!CJ$281)","v":0},{"$f":"IF(ISERROR(Data4!CK$281),0,Data4!CK$281)","v":0},{"$f":"IF(ISERROR(Data4!CL$281),0,Data4!CL$281)","v":0},{"$f":"IF(ISERROR(Data4!CM$281),0,Data4!CM$281)","v":0},{"$f":"IF(ISERROR(Data4!CN$281),0,Data4!CN$281)","v":0},{"$f":"IF(ISERROR(Data4!CO$281),0,Data4!CO$281)","v":0},{"$f":"IF(ISERROR(Data4!CP$281),0,Data4!CP$281)","v":0},{"$f":"IF(ISERROR(Data4!CQ$281),0,Data4!CQ$281)","v":0},{"$f":"IF(ISERROR(Data4!CR$281),0,Data4!CR$281)","v":0},{"$f":"IF(ISERROR(Data4!CS$281),0,Data4!CS$281)","v":0},{"$f":"IF(ISERROR(Data4!CT$281),0,Data4!CT$281)","v":0},{"$f":"IF(ISERROR(Data4!CU$281),0,Data4!CU$281)","v":0},{"$f":"IF(ISERROR(Data4!CV$281),0,Data4!CV$281)","v":0},{"$f":"IF(ISERROR(Data4!CW$281),0,Data4!CW$281)","v":0},{"$f":"IF(ISERROR(Data4!CX$281),0,Data4!CX$281)","v":0},{"$f":"IF(ISERROR(Data4!CY$281),0,Data4!CY$281)","v":0},{"$f":"IF(ISERROR(Data4!CZ$281),0,Data4!CZ$281)","v":0},{"$f":"IF(ISERROR(Data4!DA$281),0,Data4!DA$281)","v":0},{"$f":"IF(ISERROR(Data4!DB$281),0,Data4!DB$281)","v":0},{"$f":"IF(ISERROR(Data4!DC$281),0,Data4!DC$281)","v":0},{"$f":"IF(ISERROR(Data4!DD$281),0,Data4!DD$281)","v":0},{"$f":"IF(ISERROR(Data4!DE$281),0,Data4!DE$281)","v":0},{"$f":"IF(ISERROR(Data4!DF$281),0,Data4!DF$281)","v":0},{"$f":"IF(ISERROR(Data4!DG$281),0,Data4!DG$281)","v":0},{"$f":"IF(ISERROR(Data4!DH$281),0,Data4!DH$281)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.2","index":47,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O27&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.2\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$283","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$283),0,Data4!M$283)","v":0},{"$f":"IF(ISERROR(Data4!N$283),0,Data4!N$283)","v":0},{"$f":"IF(ISERROR(Data4!O$283),0,Data4!O$283)","v":0},{"$f":"IF(ISERROR(Data4!P$283),0,Data4!P$283)","v":0},{"$f":"IF(ISERROR(Data4!Q$283),0,Data4!Q$283)","v":0},{"$f":"IF(ISERROR(Data4!R$283),0,Data4!R$283)","v":0},{"$f":"IF(ISERROR(Data4!S$283),0,Data4!S$283)","v":0},{"$f":"IF(ISERROR(Data4!T$283),0,Data4!T$283)","v":0},{"$f":"IF(ISERROR(Data4!U$283),0,Data4!U$283)","v":0},{"$f":"IF(ISERROR(Data4!V$283),0,Data4!V$283)","v":0},{"$f":"IF(ISERROR(Data4!W$283),0,Data4!W$283)","v":0},{"$f":"IF(ISERROR(Data4!X$283),0,Data4!X$283)","v":0},{"$f":"IF(ISERROR(Data4!Y$283),0,Data4!Y$283)","v":0},{"$f":"IF(ISERROR(Data4!Z$283),0,Data4!Z$283)","v":0},{"$f":"IF(ISERROR(Data4!AA$283),0,Data4!AA$283)","v":0},{"$f":"IF(ISERROR(Data4!AB$283),0,Data4!AB$283)","v":0},{"$f":"IF(ISERROR(Data4!AC$283),0,Data4!AC$283)","v":0},{"$f":"IF(ISERROR(Data4!AD$283),0,Data4!AD$283)","v":0},{"$f":"IF(ISERROR(Data4!AE$283),0,Data4!AE$283)","v":0},{"$f":"IF(ISERROR(Data4!AF$283),0,Data4!AF$283)","v":0},{"$f":"IF(ISERROR(Data4!AG$283),0,Data4!AG$283)","v":0},{"$f":"IF(ISERROR(Data4!AH$283),0,Data4!AH$283)","v":0},{"$f":"IF(ISERROR(Data4!AI$283),0,Data4!AI$283)","v":0},{"$f":"IF(ISERROR(Data4!AJ$283),0,Data4!AJ$283)","v":0},{"$f":"IF(ISERROR(Data4!AK$283),0,Data4!AK$283)","v":0},{"$f":"IF(ISERROR(Data4!AL$283),0,Data4!AL$283)","v":0},{"$f":"IF(ISERROR(Data4!AM$283),0,Data4!AM$283)","v":0},{"$f":"IF(ISERROR(Data4!AN$283),0,Data4!AN$283)","v":0},{"$f":"IF(ISERROR(Data4!AO$283),0,Data4!AO$283)","v":0},{"$f":"IF(ISERROR(Data4!AP$283),0,Data4!AP$283)","v":0},{"$f":"IF(ISERROR(Data4!AQ$283),0,Data4!AQ$283)","v":0},{"$f":"IF(ISERROR(Data4!AR$283),0,Data4!AR$283)","v":0},{"$f":"IF(ISERROR(Data4!AS$283),0,Data4!AS$283)","v":0},{"$f":"IF(ISERROR(Data4!AT$283),0,Data4!AT$283)","v":0},{"$f":"IF(ISERROR(Data4!AU$283),0,Data4!AU$283)","v":0},{"$f":"IF(ISERROR(Data4!AV$283),0,Data4!AV$283)","v":0},{"$f":"IF(ISERROR(Data4!AW$283),0,Data4!AW$283)","v":0},{"$f":"IF(ISERROR(Data4!AX$283),0,Data4!AX$283)","v":0},{"$f":"IF(ISERROR(Data4!AY$283),0,Data4!AY$283)","v":0},{"$f":"IF(ISERROR(Data4!AZ$283),0,Data4!AZ$283)","v":0},{"$f":"IF(ISERROR(Data4!BA$283),0,Data4!BA$283)","v":0},{"$f":"IF(ISERROR(Data4!BB$283),0,Data4!BB$283)","v":0},{"$f":"IF(ISERROR(Data4!BC$283),0,Data4!BC$283)","v":0},{"$f":"IF(ISERROR(Data4!BD$283),0,Data4!BD$283)","v":0},{"$f":"IF(ISERROR(Data4!BE$283),0,Data4!BE$283)","v":0},{"$f":"IF(ISERROR(Data4!BF$283),0,Data4!BF$283)","v":0},{"$f":"IF(ISERROR(Data4!BG$283),0,Data4!BG$283)","v":0},{"$f":"IF(ISERROR(Data4!BH$283),0,Data4!BH$283)","v":0},{"$f":"IF(ISERROR(Data4!BI$283),0,Data4!BI$283)","v":0},{"$f":"IF(ISERROR(Data4!BJ$283),0,Data4!BJ$283)","v":0},{"$f":"IF(ISERROR(Data4!BK$283),0,Data4!BK$283)","v":0},{"$f":"IF(ISERROR(Data4!BL$283),0,Data4!BL$283)","v":0},{"$f":"IF(ISERROR(Data4!BM$283),0,Data4!BM$283)","v":0},{"$f":"IF(ISERROR(Data4!BN$283),0,Data4!BN$283)","v":0},{"$f":"IF(ISERROR(Data4!BO$283),0,Data4!BO$283)","v":0},{"$f":"IF(ISERROR(Data4!BP$283),0,Data4!BP$283)","v":0},{"$f":"IF(ISERROR(Data4!BQ$283),0,Data4!BQ$283)","v":0},{"$f":"IF(ISERROR(Data4!BR$283),0,Data4!BR$283)","v":0},{"$f":"IF(ISERROR(Data4!BS$283),0,Data4!BS$283)","v":0},{"$f":"IF(ISERROR(Data4!BT$283),0,Data4!BT$283)","v":0},{"$f":"IF(ISERROR(Data4!BU$283),0,Data4!BU$283)","v":0},{"$f":"IF(ISERROR(Data4!BV$283),0,Data4!BV$283)","v":0},{"$f":"IF(ISERROR(Data4!BW$283),0,Data4!BW$283)","v":0},{"$f":"IF(ISERROR(Data4!BX$283),0,Data4!BX$283)","v":0},{"$f":"IF(ISERROR(Data4!BY$283),0,Data4!BY$283)","v":0},{"$f":"IF(ISERROR(Data4!BZ$283),0,Data4!BZ$283)","v":0},{"$f":"IF(ISERROR(Data4!CA$283),0,Data4!CA$283)","v":0},{"$f":"IF(ISERROR(Data4!CB$283),0,Data4!CB$283)","v":0},{"$f":"IF(ISERROR(Data4!CC$283),0,Data4!CC$283)","v":0},{"$f":"IF(ISERROR(Data4!CD$283),0,Data4!CD$283)","v":0},{"$f":"IF(ISERROR(Data4!CE$283),0,Data4!CE$283)","v":0},{"$f":"IF(ISERROR(Data4!CF$283),0,Data4!CF$283)","v":0},{"$f":"IF(ISERROR(Data4!CG$283),0,Data4!CG$283)","v":0},{"$f":"IF(ISERROR(Data4!CH$283),0,Data4!CH$283)","v":0},{"$f":"IF(ISERROR(Data4!CI$283),0,Data4!CI$283)","v":0},{"$f":"IF(ISERROR(Data4!CJ$283),0,Data4!CJ$283)","v":0},{"$f":"IF(ISERROR(Data4!CK$283),0,Data4!CK$283)","v":0},{"$f":"IF(ISERROR(Data4!CL$283),0,Data4!CL$283)","v":0},{"$f":"IF(ISERROR(Data4!CM$283),0,Data4!CM$283)","v":0},{"$f":"IF(ISERROR(Data4!CN$283),0,Data4!CN$283)","v":0},{"$f":"IF(ISERROR(Data4!CO$283),0,Data4!CO$283)","v":0},{"$f":"IF(ISERROR(Data4!CP$283),0,Data4!CP$283)","v":0},{"$f":"IF(ISERROR(Data4!CQ$283),0,Data4!CQ$283)","v":0},{"$f":"IF(ISERROR(Data4!CR$283),0,Data4!CR$283)","v":0},{"$f":"IF(ISERROR(Data4!CS$283),0,Data4!CS$283)","v":0},{"$f":"IF(ISERROR(Data4!CT$283),0,Data4!CT$283)","v":0},{"$f":"IF(ISERROR(Data4!CU$283),0,Data4!CU$283)","v":0},{"$f":"IF(ISERROR(Data4!CV$283),0,Data4!CV$283)","v":0},{"$f":"IF(ISERROR(Data4!CW$283),0,Data4!CW$283)","v":0},{"$f":"IF(ISERROR(Data4!CX$283),0,Data4!CX$283)","v":0},{"$f":"IF(ISERROR(Data4!CY$283),0,Data4!CY$283)","v":0},{"$f":"IF(ISERROR(Data4!CZ$283),0,Data4!CZ$283)","v":0},{"$f":"IF(ISERROR(Data4!DA$283),0,Data4!DA$283)","v":0},{"$f":"IF(ISERROR(Data4!DB$283),0,Data4!DB$283)","v":0},{"$f":"IF(ISERROR(Data4!DC$283),0,Data4!DC$283)","v":0},{"$f":"IF(ISERROR(Data4!DD$283),0,Data4!DD$283)","v":0},{"$f":"IF(ISERROR(Data4!DE$283),0,Data4!DE$283)","v":0},{"$f":"IF(ISERROR(Data4!DF$283),0,Data4!DF$283)","v":0},{"$f":"IF(ISERROR(Data4!DG$283),0,Data4!DG$283)","v":0},{"$f":"IF(ISERROR(Data4!DH$283),0,Data4!DH$283)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$284","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$284),0,Data4!M$284)","v":0},{"$f":"IF(ISERROR(Data4!N$284),0,Data4!N$284)","v":0},{"$f":"IF(ISERROR(Data4!O$284),0,Data4!O$284)","v":0},{"$f":"IF(ISERROR(Data4!P$284),0,Data4!P$284)","v":0},{"$f":"IF(ISERROR(Data4!Q$284),0,Data4!Q$284)","v":0},{"$f":"IF(ISERROR(Data4!R$284),0,Data4!R$284)","v":0},{"$f":"IF(ISERROR(Data4!S$284),0,Data4!S$284)","v":0},{"$f":"IF(ISERROR(Data4!T$284),0,Data4!T$284)","v":0},{"$f":"IF(ISERROR(Data4!U$284),0,Data4!U$284)","v":0},{"$f":"IF(ISERROR(Data4!V$284),0,Data4!V$284)","v":0},{"$f":"IF(ISERROR(Data4!W$284),0,Data4!W$284)","v":0},{"$f":"IF(ISERROR(Data4!X$284),0,Data4!X$284)","v":0},{"$f":"IF(ISERROR(Data4!Y$284),0,Data4!Y$284)","v":0},{"$f":"IF(ISERROR(Data4!Z$284),0,Data4!Z$284)","v":0},{"$f":"IF(ISERROR(Data4!AA$284),0,Data4!AA$284)","v":0},{"$f":"IF(ISERROR(Data4!AB$284),0,Data4!AB$284)","v":0},{"$f":"IF(ISERROR(Data4!AC$284),0,Data4!AC$284)","v":0},{"$f":"IF(ISERROR(Data4!AD$284),0,Data4!AD$284)","v":0},{"$f":"IF(ISERROR(Data4!AE$284),0,Data4!AE$284)","v":0},{"$f":"IF(ISERROR(Data4!AF$284),0,Data4!AF$284)","v":0},{"$f":"IF(ISERROR(Data4!AG$284),0,Data4!AG$284)","v":0},{"$f":"IF(ISERROR(Data4!AH$284),0,Data4!AH$284)","v":0},{"$f":"IF(ISERROR(Data4!AI$284),0,Data4!AI$284)","v":0},{"$f":"IF(ISERROR(Data4!AJ$284),0,Data4!AJ$284)","v":0},{"$f":"IF(ISERROR(Data4!AK$284),0,Data4!AK$284)","v":0},{"$f":"IF(ISERROR(Data4!AL$284),0,Data4!AL$284)","v":0},{"$f":"IF(ISERROR(Data4!AM$284),0,Data4!AM$284)","v":0},{"$f":"IF(ISERROR(Data4!AN$284),0,Data4!AN$284)","v":0},{"$f":"IF(ISERROR(Data4!AO$284),0,Data4!AO$284)","v":0},{"$f":"IF(ISERROR(Data4!AP$284),0,Data4!AP$284)","v":0},{"$f":"IF(ISERROR(Data4!AQ$284),0,Data4!AQ$284)","v":0},{"$f":"IF(ISERROR(Data4!AR$284),0,Data4!AR$284)","v":0},{"$f":"IF(ISERROR(Data4!AS$284),0,Data4!AS$284)","v":0},{"$f":"IF(ISERROR(Data4!AT$284),0,Data4!AT$284)","v":0},{"$f":"IF(ISERROR(Data4!AU$284),0,Data4!AU$284)","v":0},{"$f":"IF(ISERROR(Data4!AV$284),0,Data4!AV$284)","v":0},{"$f":"IF(ISERROR(Data4!AW$284),0,Data4!AW$284)","v":0},{"$f":"IF(ISERROR(Data4!AX$284),0,Data4!AX$284)","v":0},{"$f":"IF(ISERROR(Data4!AY$284),0,Data4!AY$284)","v":0},{"$f":"IF(ISERROR(Data4!AZ$284),0,Data4!AZ$284)","v":0},{"$f":"IF(ISERROR(Data4!BA$284),0,Data4!BA$284)","v":0},{"$f":"IF(ISERROR(Data4!BB$284),0,Data4!BB$284)","v":0},{"$f":"IF(ISERROR(Data4!BC$284),0,Data4!BC$284)","v":0},{"$f":"IF(ISERROR(Data4!BD$284),0,Data4!BD$284)","v":0},{"$f":"IF(ISERROR(Data4!BE$284),0,Data4!BE$284)","v":0},{"$f":"IF(ISERROR(Data4!BF$284),0,Data4!BF$284)","v":0},{"$f":"IF(ISERROR(Data4!BG$284),0,Data4!BG$284)","v":0},{"$f":"IF(ISERROR(Data4!BH$284),0,Data4!BH$284)","v":0},{"$f":"IF(ISERROR(Data4!BI$284),0,Data4!BI$284)","v":0},{"$f":"IF(ISERROR(Data4!BJ$284),0,Data4!BJ$284)","v":0},{"$f":"IF(ISERROR(Data4!BK$284),0,Data4!BK$284)","v":0},{"$f":"IF(ISERROR(Data4!BL$284),0,Data4!BL$284)","v":0},{"$f":"IF(ISERROR(Data4!BM$284),0,Data4!BM$284)","v":0},{"$f":"IF(ISERROR(Data4!BN$284),0,Data4!BN$284)","v":0},{"$f":"IF(ISERROR(Data4!BO$284),0,Data4!BO$284)","v":0},{"$f":"IF(ISERROR(Data4!BP$284),0,Data4!BP$284)","v":0},{"$f":"IF(ISERROR(Data4!BQ$284),0,Data4!BQ$284)","v":0},{"$f":"IF(ISERROR(Data4!BR$284),0,Data4!BR$284)","v":0},{"$f":"IF(ISERROR(Data4!BS$284),0,Data4!BS$284)","v":0},{"$f":"IF(ISERROR(Data4!BT$284),0,Data4!BT$284)","v":0},{"$f":"IF(ISERROR(Data4!BU$284),0,Data4!BU$284)","v":0},{"$f":"IF(ISERROR(Data4!BV$284),0,Data4!BV$284)","v":0},{"$f":"IF(ISERROR(Data4!BW$284),0,Data4!BW$284)","v":0},{"$f":"IF(ISERROR(Data4!BX$284),0,Data4!BX$284)","v":0},{"$f":"IF(ISERROR(Data4!BY$284),0,Data4!BY$284)","v":0},{"$f":"IF(ISERROR(Data4!BZ$284),0,Data4!BZ$284)","v":0},{"$f":"IF(ISERROR(Data4!CA$284),0,Data4!CA$284)","v":0},{"$f":"IF(ISERROR(Data4!CB$284),0,Data4!CB$284)","v":0},{"$f":"IF(ISERROR(Data4!CC$284),0,Data4!CC$284)","v":0},{"$f":"IF(ISERROR(Data4!CD$284),0,Data4!CD$284)","v":0},{"$f":"IF(ISERROR(Data4!CE$284),0,Data4!CE$284)","v":0},{"$f":"IF(ISERROR(Data4!CF$284),0,Data4!CF$284)","v":0},{"$f":"IF(ISERROR(Data4!CG$284),0,Data4!CG$284)","v":0},{"$f":"IF(ISERROR(Data4!CH$284),0,Data4!CH$284)","v":0},{"$f":"IF(ISERROR(Data4!CI$284),0,Data4!CI$284)","v":0},{"$f":"IF(ISERROR(Data4!CJ$284),0,Data4!CJ$284)","v":0},{"$f":"IF(ISERROR(Data4!CK$284),0,Data4!CK$284)","v":0},{"$f":"IF(ISERROR(Data4!CL$284),0,Data4!CL$284)","v":0},{"$f":"IF(ISERROR(Data4!CM$284),0,Data4!CM$284)","v":0},{"$f":"IF(ISERROR(Data4!CN$284),0,Data4!CN$284)","v":0},{"$f":"IF(ISERROR(Data4!CO$284),0,Data4!CO$284)","v":0},{"$f":"IF(ISERROR(Data4!CP$284),0,Data4!CP$284)","v":0},{"$f":"IF(ISERROR(Data4!CQ$284),0,Data4!CQ$284)","v":0},{"$f":"IF(ISERROR(Data4!CR$284),0,Data4!CR$284)","v":0},{"$f":"IF(ISERROR(Data4!CS$284),0,Data4!CS$284)","v":0},{"$f":"IF(ISERROR(Data4!CT$284),0,Data4!CT$284)","v":0},{"$f":"IF(ISERROR(Data4!CU$284),0,Data4!CU$284)","v":0},{"$f":"IF(ISERROR(Data4!CV$284),0,Data4!CV$284)","v":0},{"$f":"IF(ISERROR(Data4!CW$284),0,Data4!CW$284)","v":0},{"$f":"IF(ISERROR(Data4!CX$284),0,Data4!CX$284)","v":0},{"$f":"IF(ISERROR(Data4!CY$284),0,Data4!CY$284)","v":0},{"$f":"IF(ISERROR(Data4!CZ$284),0,Data4!CZ$284)","v":0},{"$f":"IF(ISERROR(Data4!DA$284),0,Data4!DA$284)","v":0},{"$f":"IF(ISERROR(Data4!DB$284),0,Data4!DB$284)","v":0},{"$f":"IF(ISERROR(Data4!DC$284),0,Data4!DC$284)","v":0},{"$f":"IF(ISERROR(Data4!DD$284),0,Data4!DD$284)","v":0},{"$f":"IF(ISERROR(Data4!DE$284),0,Data4!DE$284)","v":0},{"$f":"IF(ISERROR(Data4!DF$284),0,Data4!DF$284)","v":0},{"$f":"IF(ISERROR(Data4!DG$284),0,Data4!DG$284)","v":0},{"$f":"IF(ISERROR(Data4!DH$284),0,Data4!DH$284)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$285","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$285),0,Data4!M$285)","v":0},{"$f":"IF(ISERROR(Data4!N$285),0,Data4!N$285)","v":0},{"$f":"IF(ISERROR(Data4!O$285),0,Data4!O$285)","v":0},{"$f":"IF(ISERROR(Data4!P$285),0,Data4!P$285)","v":0},{"$f":"IF(ISERROR(Data4!Q$285),0,Data4!Q$285)","v":0},{"$f":"IF(ISERROR(Data4!R$285),0,Data4!R$285)","v":0},{"$f":"IF(ISERROR(Data4!S$285),0,Data4!S$285)","v":0},{"$f":"IF(ISERROR(Data4!T$285),0,Data4!T$285)","v":0},{"$f":"IF(ISERROR(Data4!U$285),0,Data4!U$285)","v":0},{"$f":"IF(ISERROR(Data4!V$285),0,Data4!V$285)","v":0},{"$f":"IF(ISERROR(Data4!W$285),0,Data4!W$285)","v":0},{"$f":"IF(ISERROR(Data4!X$285),0,Data4!X$285)","v":0},{"$f":"IF(ISERROR(Data4!Y$285),0,Data4!Y$285)","v":0},{"$f":"IF(ISERROR(Data4!Z$285),0,Data4!Z$285)","v":0},{"$f":"IF(ISERROR(Data4!AA$285),0,Data4!AA$285)","v":0},{"$f":"IF(ISERROR(Data4!AB$285),0,Data4!AB$285)","v":0},{"$f":"IF(ISERROR(Data4!AC$285),0,Data4!AC$285)","v":0},{"$f":"IF(ISERROR(Data4!AD$285),0,Data4!AD$285)","v":0},{"$f":"IF(ISERROR(Data4!AE$285),0,Data4!AE$285)","v":0},{"$f":"IF(ISERROR(Data4!AF$285),0,Data4!AF$285)","v":0},{"$f":"IF(ISERROR(Data4!AG$285),0,Data4!AG$285)","v":0},{"$f":"IF(ISERROR(Data4!AH$285),0,Data4!AH$285)","v":0},{"$f":"IF(ISERROR(Data4!AI$285),0,Data4!AI$285)","v":0},{"$f":"IF(ISERROR(Data4!AJ$285),0,Data4!AJ$285)","v":0},{"$f":"IF(ISERROR(Data4!AK$285),0,Data4!AK$285)","v":0},{"$f":"IF(ISERROR(Data4!AL$285),0,Data4!AL$285)","v":0},{"$f":"IF(ISERROR(Data4!AM$285),0,Data4!AM$285)","v":0},{"$f":"IF(ISERROR(Data4!AN$285),0,Data4!AN$285)","v":0},{"$f":"IF(ISERROR(Data4!AO$285),0,Data4!AO$285)","v":0},{"$f":"IF(ISERROR(Data4!AP$285),0,Data4!AP$285)","v":0},{"$f":"IF(ISERROR(Data4!AQ$285),0,Data4!AQ$285)","v":0},{"$f":"IF(ISERROR(Data4!AR$285),0,Data4!AR$285)","v":0},{"$f":"IF(ISERROR(Data4!AS$285),0,Data4!AS$285)","v":0},{"$f":"IF(ISERROR(Data4!AT$285),0,Data4!AT$285)","v":0},{"$f":"IF(ISERROR(Data4!AU$285),0,Data4!AU$285)","v":0},{"$f":"IF(ISERROR(Data4!AV$285),0,Data4!AV$285)","v":0},{"$f":"IF(ISERROR(Data4!AW$285),0,Data4!AW$285)","v":0},{"$f":"IF(ISERROR(Data4!AX$285),0,Data4!AX$285)","v":0},{"$f":"IF(ISERROR(Data4!AY$285),0,Data4!AY$285)","v":0},{"$f":"IF(ISERROR(Data4!AZ$285),0,Data4!AZ$285)","v":0},{"$f":"IF(ISERROR(Data4!BA$285),0,Data4!BA$285)","v":0},{"$f":"IF(ISERROR(Data4!BB$285),0,Data4!BB$285)","v":0},{"$f":"IF(ISERROR(Data4!BC$285),0,Data4!BC$285)","v":0},{"$f":"IF(ISERROR(Data4!BD$285),0,Data4!BD$285)","v":0},{"$f":"IF(ISERROR(Data4!BE$285),0,Data4!BE$285)","v":0},{"$f":"IF(ISERROR(Data4!BF$285),0,Data4!BF$285)","v":0},{"$f":"IF(ISERROR(Data4!BG$285),0,Data4!BG$285)","v":0},{"$f":"IF(ISERROR(Data4!BH$285),0,Data4!BH$285)","v":0},{"$f":"IF(ISERROR(Data4!BI$285),0,Data4!BI$285)","v":0},{"$f":"IF(ISERROR(Data4!BJ$285),0,Data4!BJ$285)","v":0},{"$f":"IF(ISERROR(Data4!BK$285),0,Data4!BK$285)","v":0},{"$f":"IF(ISERROR(Data4!BL$285),0,Data4!BL$285)","v":0},{"$f":"IF(ISERROR(Data4!BM$285),0,Data4!BM$285)","v":0},{"$f":"IF(ISERROR(Data4!BN$285),0,Data4!BN$285)","v":0},{"$f":"IF(ISERROR(Data4!BO$285),0,Data4!BO$285)","v":0},{"$f":"IF(ISERROR(Data4!BP$285),0,Data4!BP$285)","v":0},{"$f":"IF(ISERROR(Data4!BQ$285),0,Data4!BQ$285)","v":0},{"$f":"IF(ISERROR(Data4!BR$285),0,Data4!BR$285)","v":0},{"$f":"IF(ISERROR(Data4!BS$285),0,Data4!BS$285)","v":0},{"$f":"IF(ISERROR(Data4!BT$285),0,Data4!BT$285)","v":0},{"$f":"IF(ISERROR(Data4!BU$285),0,Data4!BU$285)","v":0},{"$f":"IF(ISERROR(Data4!BV$285),0,Data4!BV$285)","v":0},{"$f":"IF(ISERROR(Data4!BW$285),0,Data4!BW$285)","v":0},{"$f":"IF(ISERROR(Data4!BX$285),0,Data4!BX$285)","v":0},{"$f":"IF(ISERROR(Data4!BY$285),0,Data4!BY$285)","v":0},{"$f":"IF(ISERROR(Data4!BZ$285),0,Data4!BZ$285)","v":0},{"$f":"IF(ISERROR(Data4!CA$285),0,Data4!CA$285)","v":0},{"$f":"IF(ISERROR(Data4!CB$285),0,Data4!CB$285)","v":0},{"$f":"IF(ISERROR(Data4!CC$285),0,Data4!CC$285)","v":0},{"$f":"IF(ISERROR(Data4!CD$285),0,Data4!CD$285)","v":0},{"$f":"IF(ISERROR(Data4!CE$285),0,Data4!CE$285)","v":0},{"$f":"IF(ISERROR(Data4!CF$285),0,Data4!CF$285)","v":0},{"$f":"IF(ISERROR(Data4!CG$285),0,Data4!CG$285)","v":0},{"$f":"IF(ISERROR(Data4!CH$285),0,Data4!CH$285)","v":0},{"$f":"IF(ISERROR(Data4!CI$285),0,Data4!CI$285)","v":0},{"$f":"IF(ISERROR(Data4!CJ$285),0,Data4!CJ$285)","v":0},{"$f":"IF(ISERROR(Data4!CK$285),0,Data4!CK$285)","v":0},{"$f":"IF(ISERROR(Data4!CL$285),0,Data4!CL$285)","v":0},{"$f":"IF(ISERROR(Data4!CM$285),0,Data4!CM$285)","v":0},{"$f":"IF(ISERROR(Data4!CN$285),0,Data4!CN$285)","v":0},{"$f":"IF(ISERROR(Data4!CO$285),0,Data4!CO$285)","v":0},{"$f":"IF(ISERROR(Data4!CP$285),0,Data4!CP$285)","v":0},{"$f":"IF(ISERROR(Data4!CQ$285),0,Data4!CQ$285)","v":0},{"$f":"IF(ISERROR(Data4!CR$285),0,Data4!CR$285)","v":0},{"$f":"IF(ISERROR(Data4!CS$285),0,Data4!CS$285)","v":0},{"$f":"IF(ISERROR(Data4!CT$285),0,Data4!CT$285)","v":0},{"$f":"IF(ISERROR(Data4!CU$285),0,Data4!CU$285)","v":0},{"$f":"IF(ISERROR(Data4!CV$285),0,Data4!CV$285)","v":0},{"$f":"IF(ISERROR(Data4!CW$285),0,Data4!CW$285)","v":0},{"$f":"IF(ISERROR(Data4!CX$285),0,Data4!CX$285)","v":0},{"$f":"IF(ISERROR(Data4!CY$285),0,Data4!CY$285)","v":0},{"$f":"IF(ISERROR(Data4!CZ$285),0,Data4!CZ$285)","v":0},{"$f":"IF(ISERROR(Data4!DA$285),0,Data4!DA$285)","v":0},{"$f":"IF(ISERROR(Data4!DB$285),0,Data4!DB$285)","v":0},{"$f":"IF(ISERROR(Data4!DC$285),0,Data4!DC$285)","v":0},{"$f":"IF(ISERROR(Data4!DD$285),0,Data4!DD$285)","v":0},{"$f":"IF(ISERROR(Data4!DE$285),0,Data4!DE$285)","v":0},{"$f":"IF(ISERROR(Data4!DF$285),0,Data4!DF$285)","v":0},{"$f":"IF(ISERROR(Data4!DG$285),0,Data4!DG$285)","v":0},{"$f":"IF(ISERROR(Data4!DH$285),0,Data4!DH$285)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$286","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$286),0,Data4!M$286)","v":0},{"$f":"IF(ISERROR(Data4!N$286),0,Data4!N$286)","v":0},{"$f":"IF(ISERROR(Data4!O$286),0,Data4!O$286)","v":0},{"$f":"IF(ISERROR(Data4!P$286),0,Data4!P$286)","v":0},{"$f":"IF(ISERROR(Data4!Q$286),0,Data4!Q$286)","v":0},{"$f":"IF(ISERROR(Data4!R$286),0,Data4!R$286)","v":0},{"$f":"IF(ISERROR(Data4!S$286),0,Data4!S$286)","v":0},{"$f":"IF(ISERROR(Data4!T$286),0,Data4!T$286)","v":0},{"$f":"IF(ISERROR(Data4!U$286),0,Data4!U$286)","v":0},{"$f":"IF(ISERROR(Data4!V$286),0,Data4!V$286)","v":0},{"$f":"IF(ISERROR(Data4!W$286),0,Data4!W$286)","v":0},{"$f":"IF(ISERROR(Data4!X$286),0,Data4!X$286)","v":0},{"$f":"IF(ISERROR(Data4!Y$286),0,Data4!Y$286)","v":0},{"$f":"IF(ISERROR(Data4!Z$286),0,Data4!Z$286)","v":0},{"$f":"IF(ISERROR(Data4!AA$286),0,Data4!AA$286)","v":0},{"$f":"IF(ISERROR(Data4!AB$286),0,Data4!AB$286)","v":0},{"$f":"IF(ISERROR(Data4!AC$286),0,Data4!AC$286)","v":0},{"$f":"IF(ISERROR(Data4!AD$286),0,Data4!AD$286)","v":0},{"$f":"IF(ISERROR(Data4!AE$286),0,Data4!AE$286)","v":0},{"$f":"IF(ISERROR(Data4!AF$286),0,Data4!AF$286)","v":0},{"$f":"IF(ISERROR(Data4!AG$286),0,Data4!AG$286)","v":0},{"$f":"IF(ISERROR(Data4!AH$286),0,Data4!AH$286)","v":0},{"$f":"IF(ISERROR(Data4!AI$286),0,Data4!AI$286)","v":0},{"$f":"IF(ISERROR(Data4!AJ$286),0,Data4!AJ$286)","v":0},{"$f":"IF(ISERROR(Data4!AK$286),0,Data4!AK$286)","v":0},{"$f":"IF(ISERROR(Data4!AL$286),0,Data4!AL$286)","v":0},{"$f":"IF(ISERROR(Data4!AM$286),0,Data4!AM$286)","v":0},{"$f":"IF(ISERROR(Data4!AN$286),0,Data4!AN$286)","v":0},{"$f":"IF(ISERROR(Data4!AO$286),0,Data4!AO$286)","v":0},{"$f":"IF(ISERROR(Data4!AP$286),0,Data4!AP$286)","v":0},{"$f":"IF(ISERROR(Data4!AQ$286),0,Data4!AQ$286)","v":0},{"$f":"IF(ISERROR(Data4!AR$286),0,Data4!AR$286)","v":0},{"$f":"IF(ISERROR(Data4!AS$286),0,Data4!AS$286)","v":0},{"$f":"IF(ISERROR(Data4!AT$286),0,Data4!AT$286)","v":0},{"$f":"IF(ISERROR(Data4!AU$286),0,Data4!AU$286)","v":0},{"$f":"IF(ISERROR(Data4!AV$286),0,Data4!AV$286)","v":0},{"$f":"IF(ISERROR(Data4!AW$286),0,Data4!AW$286)","v":0},{"$f":"IF(ISERROR(Data4!AX$286),0,Data4!AX$286)","v":0},{"$f":"IF(ISERROR(Data4!AY$286),0,Data4!AY$286)","v":0},{"$f":"IF(ISERROR(Data4!AZ$286),0,Data4!AZ$286)","v":0},{"$f":"IF(ISERROR(Data4!BA$286),0,Data4!BA$286)","v":0},{"$f":"IF(ISERROR(Data4!BB$286),0,Data4!BB$286)","v":0},{"$f":"IF(ISERROR(Data4!BC$286),0,Data4!BC$286)","v":0},{"$f":"IF(ISERROR(Data4!BD$286),0,Data4!BD$286)","v":0},{"$f":"IF(ISERROR(Data4!BE$286),0,Data4!BE$286)","v":0},{"$f":"IF(ISERROR(Data4!BF$286),0,Data4!BF$286)","v":0},{"$f":"IF(ISERROR(Data4!BG$286),0,Data4!BG$286)","v":0},{"$f":"IF(ISERROR(Data4!BH$286),0,Data4!BH$286)","v":0},{"$f":"IF(ISERROR(Data4!BI$286),0,Data4!BI$286)","v":0},{"$f":"IF(ISERROR(Data4!BJ$286),0,Data4!BJ$286)","v":0},{"$f":"IF(ISERROR(Data4!BK$286),0,Data4!BK$286)","v":0},{"$f":"IF(ISERROR(Data4!BL$286),0,Data4!BL$286)","v":0},{"$f":"IF(ISERROR(Data4!BM$286),0,Data4!BM$286)","v":0},{"$f":"IF(ISERROR(Data4!BN$286),0,Data4!BN$286)","v":0},{"$f":"IF(ISERROR(Data4!BO$286),0,Data4!BO$286)","v":0},{"$f":"IF(ISERROR(Data4!BP$286),0,Data4!BP$286)","v":0},{"$f":"IF(ISERROR(Data4!BQ$286),0,Data4!BQ$286)","v":0},{"$f":"IF(ISERROR(Data4!BR$286),0,Data4!BR$286)","v":0},{"$f":"IF(ISERROR(Data4!BS$286),0,Data4!BS$286)","v":0},{"$f":"IF(ISERROR(Data4!BT$286),0,Data4!BT$286)","v":0},{"$f":"IF(ISERROR(Data4!BU$286),0,Data4!BU$286)","v":0},{"$f":"IF(ISERROR(Data4!BV$286),0,Data4!BV$286)","v":0},{"$f":"IF(ISERROR(Data4!BW$286),0,Data4!BW$286)","v":0},{"$f":"IF(ISERROR(Data4!BX$286),0,Data4!BX$286)","v":0},{"$f":"IF(ISERROR(Data4!BY$286),0,Data4!BY$286)","v":0},{"$f":"IF(ISERROR(Data4!BZ$286),0,Data4!BZ$286)","v":0},{"$f":"IF(ISERROR(Data4!CA$286),0,Data4!CA$286)","v":0},{"$f":"IF(ISERROR(Data4!CB$286),0,Data4!CB$286)","v":0},{"$f":"IF(ISERROR(Data4!CC$286),0,Data4!CC$286)","v":0},{"$f":"IF(ISERROR(Data4!CD$286),0,Data4!CD$286)","v":0},{"$f":"IF(ISERROR(Data4!CE$286),0,Data4!CE$286)","v":0},{"$f":"IF(ISERROR(Data4!CF$286),0,Data4!CF$286)","v":0},{"$f":"IF(ISERROR(Data4!CG$286),0,Data4!CG$286)","v":0},{"$f":"IF(ISERROR(Data4!CH$286),0,Data4!CH$286)","v":0},{"$f":"IF(ISERROR(Data4!CI$286),0,Data4!CI$286)","v":0},{"$f":"IF(ISERROR(Data4!CJ$286),0,Data4!CJ$286)","v":0},{"$f":"IF(ISERROR(Data4!CK$286),0,Data4!CK$286)","v":0},{"$f":"IF(ISERROR(Data4!CL$286),0,Data4!CL$286)","v":0},{"$f":"IF(ISERROR(Data4!CM$286),0,Data4!CM$286)","v":0},{"$f":"IF(ISERROR(Data4!CN$286),0,Data4!CN$286)","v":0},{"$f":"IF(ISERROR(Data4!CO$286),0,Data4!CO$286)","v":0},{"$f":"IF(ISERROR(Data4!CP$286),0,Data4!CP$286)","v":0},{"$f":"IF(ISERROR(Data4!CQ$286),0,Data4!CQ$286)","v":0},{"$f":"IF(ISERROR(Data4!CR$286),0,Data4!CR$286)","v":0},{"$f":"IF(ISERROR(Data4!CS$286),0,Data4!CS$286)","v":0},{"$f":"IF(ISERROR(Data4!CT$286),0,Data4!CT$286)","v":0},{"$f":"IF(ISERROR(Data4!CU$286),0,Data4!CU$286)","v":0},{"$f":"IF(ISERROR(Data4!CV$286),0,Data4!CV$286)","v":0},{"$f":"IF(ISERROR(Data4!CW$286),0,Data4!CW$286)","v":0},{"$f":"IF(ISERROR(Data4!CX$286),0,Data4!CX$286)","v":0},{"$f":"IF(ISERROR(Data4!CY$286),0,Data4!CY$286)","v":0},{"$f":"IF(ISERROR(Data4!CZ$286),0,Data4!CZ$286)","v":0},{"$f":"IF(ISERROR(Data4!DA$286),0,Data4!DA$286)","v":0},{"$f":"IF(ISERROR(Data4!DB$286),0,Data4!DB$286)","v":0},{"$f":"IF(ISERROR(Data4!DC$286),0,Data4!DC$286)","v":0},{"$f":"IF(ISERROR(Data4!DD$286),0,Data4!DD$286)","v":0},{"$f":"IF(ISERROR(Data4!DE$286),0,Data4!DE$286)","v":0},{"$f":"IF(ISERROR(Data4!DF$286),0,Data4!DF$286)","v":0},{"$f":"IF(ISERROR(Data4!DG$286),0,Data4!DG$286)","v":0},{"$f":"IF(ISERROR(Data4!DH$286),0,Data4!DH$286)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$287","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$287),0,Data4!M$287)","v":0},{"$f":"IF(ISERROR(Data4!N$287),0,Data4!N$287)","v":0},{"$f":"IF(ISERROR(Data4!O$287),0,Data4!O$287)","v":0},{"$f":"IF(ISERROR(Data4!P$287),0,Data4!P$287)","v":0},{"$f":"IF(ISERROR(Data4!Q$287),0,Data4!Q$287)","v":0},{"$f":"IF(ISERROR(Data4!R$287),0,Data4!R$287)","v":0},{"$f":"IF(ISERROR(Data4!S$287),0,Data4!S$287)","v":0},{"$f":"IF(ISERROR(Data4!T$287),0,Data4!T$287)","v":0},{"$f":"IF(ISERROR(Data4!U$287),0,Data4!U$287)","v":0},{"$f":"IF(ISERROR(Data4!V$287),0,Data4!V$287)","v":0},{"$f":"IF(ISERROR(Data4!W$287),0,Data4!W$287)","v":0},{"$f":"IF(ISERROR(Data4!X$287),0,Data4!X$287)","v":0},{"$f":"IF(ISERROR(Data4!Y$287),0,Data4!Y$287)","v":0},{"$f":"IF(ISERROR(Data4!Z$287),0,Data4!Z$287)","v":0},{"$f":"IF(ISERROR(Data4!AA$287),0,Data4!AA$287)","v":0},{"$f":"IF(ISERROR(Data4!AB$287),0,Data4!AB$287)","v":0},{"$f":"IF(ISERROR(Data4!AC$287),0,Data4!AC$287)","v":0},{"$f":"IF(ISERROR(Data4!AD$287),0,Data4!AD$287)","v":0},{"$f":"IF(ISERROR(Data4!AE$287),0,Data4!AE$287)","v":0},{"$f":"IF(ISERROR(Data4!AF$287),0,Data4!AF$287)","v":0},{"$f":"IF(ISERROR(Data4!AG$287),0,Data4!AG$287)","v":0},{"$f":"IF(ISERROR(Data4!AH$287),0,Data4!AH$287)","v":0},{"$f":"IF(ISERROR(Data4!AI$287),0,Data4!AI$287)","v":0},{"$f":"IF(ISERROR(Data4!AJ$287),0,Data4!AJ$287)","v":0},{"$f":"IF(ISERROR(Data4!AK$287),0,Data4!AK$287)","v":0},{"$f":"IF(ISERROR(Data4!AL$287),0,Data4!AL$287)","v":0},{"$f":"IF(ISERROR(Data4!AM$287),0,Data4!AM$287)","v":0},{"$f":"IF(ISERROR(Data4!AN$287),0,Data4!AN$287)","v":0},{"$f":"IF(ISERROR(Data4!AO$287),0,Data4!AO$287)","v":0},{"$f":"IF(ISERROR(Data4!AP$287),0,Data4!AP$287)","v":0},{"$f":"IF(ISERROR(Data4!AQ$287),0,Data4!AQ$287)","v":0},{"$f":"IF(ISERROR(Data4!AR$287),0,Data4!AR$287)","v":0},{"$f":"IF(ISERROR(Data4!AS$287),0,Data4!AS$287)","v":0},{"$f":"IF(ISERROR(Data4!AT$287),0,Data4!AT$287)","v":0},{"$f":"IF(ISERROR(Data4!AU$287),0,Data4!AU$287)","v":0},{"$f":"IF(ISERROR(Data4!AV$287),0,Data4!AV$287)","v":0},{"$f":"IF(ISERROR(Data4!AW$287),0,Data4!AW$287)","v":0},{"$f":"IF(ISERROR(Data4!AX$287),0,Data4!AX$287)","v":0},{"$f":"IF(ISERROR(Data4!AY$287),0,Data4!AY$287)","v":0},{"$f":"IF(ISERROR(Data4!AZ$287),0,Data4!AZ$287)","v":0},{"$f":"IF(ISERROR(Data4!BA$287),0,Data4!BA$287)","v":0},{"$f":"IF(ISERROR(Data4!BB$287),0,Data4!BB$287)","v":0},{"$f":"IF(ISERROR(Data4!BC$287),0,Data4!BC$287)","v":0},{"$f":"IF(ISERROR(Data4!BD$287),0,Data4!BD$287)","v":0},{"$f":"IF(ISERROR(Data4!BE$287),0,Data4!BE$287)","v":0},{"$f":"IF(ISERROR(Data4!BF$287),0,Data4!BF$287)","v":0},{"$f":"IF(ISERROR(Data4!BG$287),0,Data4!BG$287)","v":0},{"$f":"IF(ISERROR(Data4!BH$287),0,Data4!BH$287)","v":0},{"$f":"IF(ISERROR(Data4!BI$287),0,Data4!BI$287)","v":0},{"$f":"IF(ISERROR(Data4!BJ$287),0,Data4!BJ$287)","v":0},{"$f":"IF(ISERROR(Data4!BK$287),0,Data4!BK$287)","v":0},{"$f":"IF(ISERROR(Data4!BL$287),0,Data4!BL$287)","v":0},{"$f":"IF(ISERROR(Data4!BM$287),0,Data4!BM$287)","v":0},{"$f":"IF(ISERROR(Data4!BN$287),0,Data4!BN$287)","v":0},{"$f":"IF(ISERROR(Data4!BO$287),0,Data4!BO$287)","v":0},{"$f":"IF(ISERROR(Data4!BP$287),0,Data4!BP$287)","v":0},{"$f":"IF(ISERROR(Data4!BQ$287),0,Data4!BQ$287)","v":0},{"$f":"IF(ISERROR(Data4!BR$287),0,Data4!BR$287)","v":0},{"$f":"IF(ISERROR(Data4!BS$287),0,Data4!BS$287)","v":0},{"$f":"IF(ISERROR(Data4!BT$287),0,Data4!BT$287)","v":0},{"$f":"IF(ISERROR(Data4!BU$287),0,Data4!BU$287)","v":0},{"$f":"IF(ISERROR(Data4!BV$287),0,Data4!BV$287)","v":0},{"$f":"IF(ISERROR(Data4!BW$287),0,Data4!BW$287)","v":0},{"$f":"IF(ISERROR(Data4!BX$287),0,Data4!BX$287)","v":0},{"$f":"IF(ISERROR(Data4!BY$287),0,Data4!BY$287)","v":0},{"$f":"IF(ISERROR(Data4!BZ$287),0,Data4!BZ$287)","v":0},{"$f":"IF(ISERROR(Data4!CA$287),0,Data4!CA$287)","v":0},{"$f":"IF(ISERROR(Data4!CB$287),0,Data4!CB$287)","v":0},{"$f":"IF(ISERROR(Data4!CC$287),0,Data4!CC$287)","v":0},{"$f":"IF(ISERROR(Data4!CD$287),0,Data4!CD$287)","v":0},{"$f":"IF(ISERROR(Data4!CE$287),0,Data4!CE$287)","v":0},{"$f":"IF(ISERROR(Data4!CF$287),0,Data4!CF$287)","v":0},{"$f":"IF(ISERROR(Data4!CG$287),0,Data4!CG$287)","v":0},{"$f":"IF(ISERROR(Data4!CH$287),0,Data4!CH$287)","v":0},{"$f":"IF(ISERROR(Data4!CI$287),0,Data4!CI$287)","v":0},{"$f":"IF(ISERROR(Data4!CJ$287),0,Data4!CJ$287)","v":0},{"$f":"IF(ISERROR(Data4!CK$287),0,Data4!CK$287)","v":0},{"$f":"IF(ISERROR(Data4!CL$287),0,Data4!CL$287)","v":0},{"$f":"IF(ISERROR(Data4!CM$287),0,Data4!CM$287)","v":0},{"$f":"IF(ISERROR(Data4!CN$287),0,Data4!CN$287)","v":0},{"$f":"IF(ISERROR(Data4!CO$287),0,Data4!CO$287)","v":0},{"$f":"IF(ISERROR(Data4!CP$287),0,Data4!CP$287)","v":0},{"$f":"IF(ISERROR(Data4!CQ$287),0,Data4!CQ$287)","v":0},{"$f":"IF(ISERROR(Data4!CR$287),0,Data4!CR$287)","v":0},{"$f":"IF(ISERROR(Data4!CS$287),0,Data4!CS$287)","v":0},{"$f":"IF(ISERROR(Data4!CT$287),0,Data4!CT$287)","v":0},{"$f":"IF(ISERROR(Data4!CU$287),0,Data4!CU$287)","v":0},{"$f":"IF(ISERROR(Data4!CV$287),0,Data4!CV$287)","v":0},{"$f":"IF(ISERROR(Data4!CW$287),0,Data4!CW$287)","v":0},{"$f":"IF(ISERROR(Data4!CX$287),0,Data4!CX$287)","v":0},{"$f":"IF(ISERROR(Data4!CY$287),0,Data4!CY$287)","v":0},{"$f":"IF(ISERROR(Data4!CZ$287),0,Data4!CZ$287)","v":0},{"$f":"IF(ISERROR(Data4!DA$287),0,Data4!DA$287)","v":0},{"$f":"IF(ISERROR(Data4!DB$287),0,Data4!DB$287)","v":0},{"$f":"IF(ISERROR(Data4!DC$287),0,Data4!DC$287)","v":0},{"$f":"IF(ISERROR(Data4!DD$287),0,Data4!DD$287)","v":0},{"$f":"IF(ISERROR(Data4!DE$287),0,Data4!DE$287)","v":0},{"$f":"IF(ISERROR(Data4!DF$287),0,Data4!DF$287)","v":0},{"$f":"IF(ISERROR(Data4!DG$287),0,Data4!DG$287)","v":0},{"$f":"IF(ISERROR(Data4!DH$287),0,Data4!DH$287)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$288","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$288),0,Data4!M$288)","v":0},{"$f":"IF(ISERROR(Data4!N$288),0,Data4!N$288)","v":0},{"$f":"IF(ISERROR(Data4!O$288),0,Data4!O$288)","v":0},{"$f":"IF(ISERROR(Data4!P$288),0,Data4!P$288)","v":0},{"$f":"IF(ISERROR(Data4!Q$288),0,Data4!Q$288)","v":0},{"$f":"IF(ISERROR(Data4!R$288),0,Data4!R$288)","v":0},{"$f":"IF(ISERROR(Data4!S$288),0,Data4!S$288)","v":0},{"$f":"IF(ISERROR(Data4!T$288),0,Data4!T$288)","v":0},{"$f":"IF(ISERROR(Data4!U$288),0,Data4!U$288)","v":0},{"$f":"IF(ISERROR(Data4!V$288),0,Data4!V$288)","v":0},{"$f":"IF(ISERROR(Data4!W$288),0,Data4!W$288)","v":0},{"$f":"IF(ISERROR(Data4!X$288),0,Data4!X$288)","v":0},{"$f":"IF(ISERROR(Data4!Y$288),0,Data4!Y$288)","v":0},{"$f":"IF(ISERROR(Data4!Z$288),0,Data4!Z$288)","v":0},{"$f":"IF(ISERROR(Data4!AA$288),0,Data4!AA$288)","v":0},{"$f":"IF(ISERROR(Data4!AB$288),0,Data4!AB$288)","v":0},{"$f":"IF(ISERROR(Data4!AC$288),0,Data4!AC$288)","v":0},{"$f":"IF(ISERROR(Data4!AD$288),0,Data4!AD$288)","v":0},{"$f":"IF(ISERROR(Data4!AE$288),0,Data4!AE$288)","v":0},{"$f":"IF(ISERROR(Data4!AF$288),0,Data4!AF$288)","v":0},{"$f":"IF(ISERROR(Data4!AG$288),0,Data4!AG$288)","v":0},{"$f":"IF(ISERROR(Data4!AH$288),0,Data4!AH$288)","v":0},{"$f":"IF(ISERROR(Data4!AI$288),0,Data4!AI$288)","v":0},{"$f":"IF(ISERROR(Data4!AJ$288),0,Data4!AJ$288)","v":0},{"$f":"IF(ISERROR(Data4!AK$288),0,Data4!AK$288)","v":0},{"$f":"IF(ISERROR(Data4!AL$288),0,Data4!AL$288)","v":0},{"$f":"IF(ISERROR(Data4!AM$288),0,Data4!AM$288)","v":0},{"$f":"IF(ISERROR(Data4!AN$288),0,Data4!AN$288)","v":0},{"$f":"IF(ISERROR(Data4!AO$288),0,Data4!AO$288)","v":0},{"$f":"IF(ISERROR(Data4!AP$288),0,Data4!AP$288)","v":0},{"$f":"IF(ISERROR(Data4!AQ$288),0,Data4!AQ$288)","v":0},{"$f":"IF(ISERROR(Data4!AR$288),0,Data4!AR$288)","v":0},{"$f":"IF(ISERROR(Data4!AS$288),0,Data4!AS$288)","v":0},{"$f":"IF(ISERROR(Data4!AT$288),0,Data4!AT$288)","v":0},{"$f":"IF(ISERROR(Data4!AU$288),0,Data4!AU$288)","v":0},{"$f":"IF(ISERROR(Data4!AV$288),0,Data4!AV$288)","v":0},{"$f":"IF(ISERROR(Data4!AW$288),0,Data4!AW$288)","v":0},{"$f":"IF(ISERROR(Data4!AX$288),0,Data4!AX$288)","v":0},{"$f":"IF(ISERROR(Data4!AY$288),0,Data4!AY$288)","v":0},{"$f":"IF(ISERROR(Data4!AZ$288),0,Data4!AZ$288)","v":0},{"$f":"IF(ISERROR(Data4!BA$288),0,Data4!BA$288)","v":0},{"$f":"IF(ISERROR(Data4!BB$288),0,Data4!BB$288)","v":0},{"$f":"IF(ISERROR(Data4!BC$288),0,Data4!BC$288)","v":0},{"$f":"IF(ISERROR(Data4!BD$288),0,Data4!BD$288)","v":0},{"$f":"IF(ISERROR(Data4!BE$288),0,Data4!BE$288)","v":0},{"$f":"IF(ISERROR(Data4!BF$288),0,Data4!BF$288)","v":0},{"$f":"IF(ISERROR(Data4!BG$288),0,Data4!BG$288)","v":0},{"$f":"IF(ISERROR(Data4!BH$288),0,Data4!BH$288)","v":0},{"$f":"IF(ISERROR(Data4!BI$288),0,Data4!BI$288)","v":0},{"$f":"IF(ISERROR(Data4!BJ$288),0,Data4!BJ$288)","v":0},{"$f":"IF(ISERROR(Data4!BK$288),0,Data4!BK$288)","v":0},{"$f":"IF(ISERROR(Data4!BL$288),0,Data4!BL$288)","v":0},{"$f":"IF(ISERROR(Data4!BM$288),0,Data4!BM$288)","v":0},{"$f":"IF(ISERROR(Data4!BN$288),0,Data4!BN$288)","v":0},{"$f":"IF(ISERROR(Data4!BO$288),0,Data4!BO$288)","v":0},{"$f":"IF(ISERROR(Data4!BP$288),0,Data4!BP$288)","v":0},{"$f":"IF(ISERROR(Data4!BQ$288),0,Data4!BQ$288)","v":0},{"$f":"IF(ISERROR(Data4!BR$288),0,Data4!BR$288)","v":0},{"$f":"IF(ISERROR(Data4!BS$288),0,Data4!BS$288)","v":0},{"$f":"IF(ISERROR(Data4!BT$288),0,Data4!BT$288)","v":0},{"$f":"IF(ISERROR(Data4!BU$288),0,Data4!BU$288)","v":0},{"$f":"IF(ISERROR(Data4!BV$288),0,Data4!BV$288)","v":0},{"$f":"IF(ISERROR(Data4!BW$288),0,Data4!BW$288)","v":0},{"$f":"IF(ISERROR(Data4!BX$288),0,Data4!BX$288)","v":0},{"$f":"IF(ISERROR(Data4!BY$288),0,Data4!BY$288)","v":0},{"$f":"IF(ISERROR(Data4!BZ$288),0,Data4!BZ$288)","v":0},{"$f":"IF(ISERROR(Data4!CA$288),0,Data4!CA$288)","v":0},{"$f":"IF(ISERROR(Data4!CB$288),0,Data4!CB$288)","v":0},{"$f":"IF(ISERROR(Data4!CC$288),0,Data4!CC$288)","v":0},{"$f":"IF(ISERROR(Data4!CD$288),0,Data4!CD$288)","v":0},{"$f":"IF(ISERROR(Data4!CE$288),0,Data4!CE$288)","v":0},{"$f":"IF(ISERROR(Data4!CF$288),0,Data4!CF$288)","v":0},{"$f":"IF(ISERROR(Data4!CG$288),0,Data4!CG$288)","v":0},{"$f":"IF(ISERROR(Data4!CH$288),0,Data4!CH$288)","v":0},{"$f":"IF(ISERROR(Data4!CI$288),0,Data4!CI$288)","v":0},{"$f":"IF(ISERROR(Data4!CJ$288),0,Data4!CJ$288)","v":0},{"$f":"IF(ISERROR(Data4!CK$288),0,Data4!CK$288)","v":0},{"$f":"IF(ISERROR(Data4!CL$288),0,Data4!CL$288)","v":0},{"$f":"IF(ISERROR(Data4!CM$288),0,Data4!CM$288)","v":0},{"$f":"IF(ISERROR(Data4!CN$288),0,Data4!CN$288)","v":0},{"$f":"IF(ISERROR(Data4!CO$288),0,Data4!CO$288)","v":0},{"$f":"IF(ISERROR(Data4!CP$288),0,Data4!CP$288)","v":0},{"$f":"IF(ISERROR(Data4!CQ$288),0,Data4!CQ$288)","v":0},{"$f":"IF(ISERROR(Data4!CR$288),0,Data4!CR$288)","v":0},{"$f":"IF(ISERROR(Data4!CS$288),0,Data4!CS$288)","v":0},{"$f":"IF(ISERROR(Data4!CT$288),0,Data4!CT$288)","v":0},{"$f":"IF(ISERROR(Data4!CU$288),0,Data4!CU$288)","v":0},{"$f":"IF(ISERROR(Data4!CV$288),0,Data4!CV$288)","v":0},{"$f":"IF(ISERROR(Data4!CW$288),0,Data4!CW$288)","v":0},{"$f":"IF(ISERROR(Data4!CX$288),0,Data4!CX$288)","v":0},{"$f":"IF(ISERROR(Data4!CY$288),0,Data4!CY$288)","v":0},{"$f":"IF(ISERROR(Data4!CZ$288),0,Data4!CZ$288)","v":0},{"$f":"IF(ISERROR(Data4!DA$288),0,Data4!DA$288)","v":0},{"$f":"IF(ISERROR(Data4!DB$288),0,Data4!DB$288)","v":0},{"$f":"IF(ISERROR(Data4!DC$288),0,Data4!DC$288)","v":0},{"$f":"IF(ISERROR(Data4!DD$288),0,Data4!DD$288)","v":0},{"$f":"IF(ISERROR(Data4!DE$288),0,Data4!DE$288)","v":0},{"$f":"IF(ISERROR(Data4!DF$288),0,Data4!DF$288)","v":0},{"$f":"IF(ISERROR(Data4!DG$288),0,Data4!DG$288)","v":0},{"$f":"IF(ISERROR(Data4!DH$288),0,Data4!DH$288)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$289","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$289),0,Data4!M$289)","v":0},{"$f":"IF(ISERROR(Data4!N$289),0,Data4!N$289)","v":0},{"$f":"IF(ISERROR(Data4!O$289),0,Data4!O$289)","v":0},{"$f":"IF(ISERROR(Data4!P$289),0,Data4!P$289)","v":0},{"$f":"IF(ISERROR(Data4!Q$289),0,Data4!Q$289)","v":0},{"$f":"IF(ISERROR(Data4!R$289),0,Data4!R$289)","v":0},{"$f":"IF(ISERROR(Data4!S$289),0,Data4!S$289)","v":0},{"$f":"IF(ISERROR(Data4!T$289),0,Data4!T$289)","v":0},{"$f":"IF(ISERROR(Data4!U$289),0,Data4!U$289)","v":0},{"$f":"IF(ISERROR(Data4!V$289),0,Data4!V$289)","v":0},{"$f":"IF(ISERROR(Data4!W$289),0,Data4!W$289)","v":0},{"$f":"IF(ISERROR(Data4!X$289),0,Data4!X$289)","v":0},{"$f":"IF(ISERROR(Data4!Y$289),0,Data4!Y$289)","v":0},{"$f":"IF(ISERROR(Data4!Z$289),0,Data4!Z$289)","v":0},{"$f":"IF(ISERROR(Data4!AA$289),0,Data4!AA$289)","v":0},{"$f":"IF(ISERROR(Data4!AB$289),0,Data4!AB$289)","v":0},{"$f":"IF(ISERROR(Data4!AC$289),0,Data4!AC$289)","v":0},{"$f":"IF(ISERROR(Data4!AD$289),0,Data4!AD$289)","v":0},{"$f":"IF(ISERROR(Data4!AE$289),0,Data4!AE$289)","v":0},{"$f":"IF(ISERROR(Data4!AF$289),0,Data4!AF$289)","v":0},{"$f":"IF(ISERROR(Data4!AG$289),0,Data4!AG$289)","v":0},{"$f":"IF(ISERROR(Data4!AH$289),0,Data4!AH$289)","v":0},{"$f":"IF(ISERROR(Data4!AI$289),0,Data4!AI$289)","v":0},{"$f":"IF(ISERROR(Data4!AJ$289),0,Data4!AJ$289)","v":0},{"$f":"IF(ISERROR(Data4!AK$289),0,Data4!AK$289)","v":0},{"$f":"IF(ISERROR(Data4!AL$289),0,Data4!AL$289)","v":0},{"$f":"IF(ISERROR(Data4!AM$289),0,Data4!AM$289)","v":0},{"$f":"IF(ISERROR(Data4!AN$289),0,Data4!AN$289)","v":0},{"$f":"IF(ISERROR(Data4!AO$289),0,Data4!AO$289)","v":0},{"$f":"IF(ISERROR(Data4!AP$289),0,Data4!AP$289)","v":0},{"$f":"IF(ISERROR(Data4!AQ$289),0,Data4!AQ$289)","v":0},{"$f":"IF(ISERROR(Data4!AR$289),0,Data4!AR$289)","v":0},{"$f":"IF(ISERROR(Data4!AS$289),0,Data4!AS$289)","v":0},{"$f":"IF(ISERROR(Data4!AT$289),0,Data4!AT$289)","v":0},{"$f":"IF(ISERROR(Data4!AU$289),0,Data4!AU$289)","v":0},{"$f":"IF(ISERROR(Data4!AV$289),0,Data4!AV$289)","v":0},{"$f":"IF(ISERROR(Data4!AW$289),0,Data4!AW$289)","v":0},{"$f":"IF(ISERROR(Data4!AX$289),0,Data4!AX$289)","v":0},{"$f":"IF(ISERROR(Data4!AY$289),0,Data4!AY$289)","v":0},{"$f":"IF(ISERROR(Data4!AZ$289),0,Data4!AZ$289)","v":0},{"$f":"IF(ISERROR(Data4!BA$289),0,Data4!BA$289)","v":0},{"$f":"IF(ISERROR(Data4!BB$289),0,Data4!BB$289)","v":0},{"$f":"IF(ISERROR(Data4!BC$289),0,Data4!BC$289)","v":0},{"$f":"IF(ISERROR(Data4!BD$289),0,Data4!BD$289)","v":0},{"$f":"IF(ISERROR(Data4!BE$289),0,Data4!BE$289)","v":0},{"$f":"IF(ISERROR(Data4!BF$289),0,Data4!BF$289)","v":0},{"$f":"IF(ISERROR(Data4!BG$289),0,Data4!BG$289)","v":0},{"$f":"IF(ISERROR(Data4!BH$289),0,Data4!BH$289)","v":0},{"$f":"IF(ISERROR(Data4!BI$289),0,Data4!BI$289)","v":0},{"$f":"IF(ISERROR(Data4!BJ$289),0,Data4!BJ$289)","v":0},{"$f":"IF(ISERROR(Data4!BK$289),0,Data4!BK$289)","v":0},{"$f":"IF(ISERROR(Data4!BL$289),0,Data4!BL$289)","v":0},{"$f":"IF(ISERROR(Data4!BM$289),0,Data4!BM$289)","v":0},{"$f":"IF(ISERROR(Data4!BN$289),0,Data4!BN$289)","v":0},{"$f":"IF(ISERROR(Data4!BO$289),0,Data4!BO$289)","v":0},{"$f":"IF(ISERROR(Data4!BP$289),0,Data4!BP$289)","v":0},{"$f":"IF(ISERROR(Data4!BQ$289),0,Data4!BQ$289)","v":0},{"$f":"IF(ISERROR(Data4!BR$289),0,Data4!BR$289)","v":0},{"$f":"IF(ISERROR(Data4!BS$289),0,Data4!BS$289)","v":0},{"$f":"IF(ISERROR(Data4!BT$289),0,Data4!BT$289)","v":0},{"$f":"IF(ISERROR(Data4!BU$289),0,Data4!BU$289)","v":0},{"$f":"IF(ISERROR(Data4!BV$289),0,Data4!BV$289)","v":0},{"$f":"IF(ISERROR(Data4!BW$289),0,Data4!BW$289)","v":0},{"$f":"IF(ISERROR(Data4!BX$289),0,Data4!BX$289)","v":0},{"$f":"IF(ISERROR(Data4!BY$289),0,Data4!BY$289)","v":0},{"$f":"IF(ISERROR(Data4!BZ$289),0,Data4!BZ$289)","v":0},{"$f":"IF(ISERROR(Data4!CA$289),0,Data4!CA$289)","v":0},{"$f":"IF(ISERROR(Data4!CB$289),0,Data4!CB$289)","v":0},{"$f":"IF(ISERROR(Data4!CC$289),0,Data4!CC$289)","v":0},{"$f":"IF(ISERROR(Data4!CD$289),0,Data4!CD$289)","v":0},{"$f":"IF(ISERROR(Data4!CE$289),0,Data4!CE$289)","v":0},{"$f":"IF(ISERROR(Data4!CF$289),0,Data4!CF$289)","v":0},{"$f":"IF(ISERROR(Data4!CG$289),0,Data4!CG$289)","v":0},{"$f":"IF(ISERROR(Data4!CH$289),0,Data4!CH$289)","v":0},{"$f":"IF(ISERROR(Data4!CI$289),0,Data4!CI$289)","v":0},{"$f":"IF(ISERROR(Data4!CJ$289),0,Data4!CJ$289)","v":0},{"$f":"IF(ISERROR(Data4!CK$289),0,Data4!CK$289)","v":0},{"$f":"IF(ISERROR(Data4!CL$289),0,Data4!CL$289)","v":0},{"$f":"IF(ISERROR(Data4!CM$289),0,Data4!CM$289)","v":0},{"$f":"IF(ISERROR(Data4!CN$289),0,Data4!CN$289)","v":0},{"$f":"IF(ISERROR(Data4!CO$289),0,Data4!CO$289)","v":0},{"$f":"IF(ISERROR(Data4!CP$289),0,Data4!CP$289)","v":0},{"$f":"IF(ISERROR(Data4!CQ$289),0,Data4!CQ$289)","v":0},{"$f":"IF(ISERROR(Data4!CR$289),0,Data4!CR$289)","v":0},{"$f":"IF(ISERROR(Data4!CS$289),0,Data4!CS$289)","v":0},{"$f":"IF(ISERROR(Data4!CT$289),0,Data4!CT$289)","v":0},{"$f":"IF(ISERROR(Data4!CU$289),0,Data4!CU$289)","v":0},{"$f":"IF(ISERROR(Data4!CV$289),0,Data4!CV$289)","v":0},{"$f":"IF(ISERROR(Data4!CW$289),0,Data4!CW$289)","v":0},{"$f":"IF(ISERROR(Data4!CX$289),0,Data4!CX$289)","v":0},{"$f":"IF(ISERROR(Data4!CY$289),0,Data4!CY$289)","v":0},{"$f":"IF(ISERROR(Data4!CZ$289),0,Data4!CZ$289)","v":0},{"$f":"IF(ISERROR(Data4!DA$289),0,Data4!DA$289)","v":0},{"$f":"IF(ISERROR(Data4!DB$289),0,Data4!DB$289)","v":0},{"$f":"IF(ISERROR(Data4!DC$289),0,Data4!DC$289)","v":0},{"$f":"IF(ISERROR(Data4!DD$289),0,Data4!DD$289)","v":0},{"$f":"IF(ISERROR(Data4!DE$289),0,Data4!DE$289)","v":0},{"$f":"IF(ISERROR(Data4!DF$289),0,Data4!DF$289)","v":0},{"$f":"IF(ISERROR(Data4!DG$289),0,Data4!DG$289)","v":0},{"$f":"IF(ISERROR(Data4!DH$289),0,Data4!DH$289)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$291","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$291),0,Data4!M$291)","v":0},{"$f":"IF(ISERROR(Data4!N$291),0,Data4!N$291)","v":0},{"$f":"IF(ISERROR(Data4!O$291),0,Data4!O$291)","v":0},{"$f":"IF(ISERROR(Data4!P$291),0,Data4!P$291)","v":0},{"$f":"IF(ISERROR(Data4!Q$291),0,Data4!Q$291)","v":0},{"$f":"IF(ISERROR(Data4!R$291),0,Data4!R$291)","v":0},{"$f":"IF(ISERROR(Data4!S$291),0,Data4!S$291)","v":0},{"$f":"IF(ISERROR(Data4!T$291),0,Data4!T$291)","v":0},{"$f":"IF(ISERROR(Data4!U$291),0,Data4!U$291)","v":0},{"$f":"IF(ISERROR(Data4!V$291),0,Data4!V$291)","v":0},{"$f":"IF(ISERROR(Data4!W$291),0,Data4!W$291)","v":0},{"$f":"IF(ISERROR(Data4!X$291),0,Data4!X$291)","v":0},{"$f":"IF(ISERROR(Data4!Y$291),0,Data4!Y$291)","v":0},{"$f":"IF(ISERROR(Data4!Z$291),0,Data4!Z$291)","v":0},{"$f":"IF(ISERROR(Data4!AA$291),0,Data4!AA$291)","v":0},{"$f":"IF(ISERROR(Data4!AB$291),0,Data4!AB$291)","v":0},{"$f":"IF(ISERROR(Data4!AC$291),0,Data4!AC$291)","v":0},{"$f":"IF(ISERROR(Data4!AD$291),0,Data4!AD$291)","v":0},{"$f":"IF(ISERROR(Data4!AE$291),0,Data4!AE$291)","v":0},{"$f":"IF(ISERROR(Data4!AF$291),0,Data4!AF$291)","v":0},{"$f":"IF(ISERROR(Data4!AG$291),0,Data4!AG$291)","v":0},{"$f":"IF(ISERROR(Data4!AH$291),0,Data4!AH$291)","v":0},{"$f":"IF(ISERROR(Data4!AI$291),0,Data4!AI$291)","v":0},{"$f":"IF(ISERROR(Data4!AJ$291),0,Data4!AJ$291)","v":0},{"$f":"IF(ISERROR(Data4!AK$291),0,Data4!AK$291)","v":0},{"$f":"IF(ISERROR(Data4!AL$291),0,Data4!AL$291)","v":0},{"$f":"IF(ISERROR(Data4!AM$291),0,Data4!AM$291)","v":0},{"$f":"IF(ISERROR(Data4!AN$291),0,Data4!AN$291)","v":0},{"$f":"IF(ISERROR(Data4!AO$291),0,Data4!AO$291)","v":0},{"$f":"IF(ISERROR(Data4!AP$291),0,Data4!AP$291)","v":0},{"$f":"IF(ISERROR(Data4!AQ$291),0,Data4!AQ$291)","v":0},{"$f":"IF(ISERROR(Data4!AR$291),0,Data4!AR$291)","v":0},{"$f":"IF(ISERROR(Data4!AS$291),0,Data4!AS$291)","v":0},{"$f":"IF(ISERROR(Data4!AT$291),0,Data4!AT$291)","v":0},{"$f":"IF(ISERROR(Data4!AU$291),0,Data4!AU$291)","v":0},{"$f":"IF(ISERROR(Data4!AV$291),0,Data4!AV$291)","v":0},{"$f":"IF(ISERROR(Data4!AW$291),0,Data4!AW$291)","v":0},{"$f":"IF(ISERROR(Data4!AX$291),0,Data4!AX$291)","v":0},{"$f":"IF(ISERROR(Data4!AY$291),0,Data4!AY$291)","v":0},{"$f":"IF(ISERROR(Data4!AZ$291),0,Data4!AZ$291)","v":0},{"$f":"IF(ISERROR(Data4!BA$291),0,Data4!BA$291)","v":0},{"$f":"IF(ISERROR(Data4!BB$291),0,Data4!BB$291)","v":0},{"$f":"IF(ISERROR(Data4!BC$291),0,Data4!BC$291)","v":0},{"$f":"IF(ISERROR(Data4!BD$291),0,Data4!BD$291)","v":0},{"$f":"IF(ISERROR(Data4!BE$291),0,Data4!BE$291)","v":0},{"$f":"IF(ISERROR(Data4!BF$291),0,Data4!BF$291)","v":0},{"$f":"IF(ISERROR(Data4!BG$291),0,Data4!BG$291)","v":0},{"$f":"IF(ISERROR(Data4!BH$291),0,Data4!BH$291)","v":0},{"$f":"IF(ISERROR(Data4!BI$291),0,Data4!BI$291)","v":0},{"$f":"IF(ISERROR(Data4!BJ$291),0,Data4!BJ$291)","v":0},{"$f":"IF(ISERROR(Data4!BK$291),0,Data4!BK$291)","v":0},{"$f":"IF(ISERROR(Data4!BL$291),0,Data4!BL$291)","v":0},{"$f":"IF(ISERROR(Data4!BM$291),0,Data4!BM$291)","v":0},{"$f":"IF(ISERROR(Data4!BN$291),0,Data4!BN$291)","v":0},{"$f":"IF(ISERROR(Data4!BO$291),0,Data4!BO$291)","v":0},{"$f":"IF(ISERROR(Data4!BP$291),0,Data4!BP$291)","v":0},{"$f":"IF(ISERROR(Data4!BQ$291),0,Data4!BQ$291)","v":0},{"$f":"IF(ISERROR(Data4!BR$291),0,Data4!BR$291)","v":0},{"$f":"IF(ISERROR(Data4!BS$291),0,Data4!BS$291)","v":0},{"$f":"IF(ISERROR(Data4!BT$291),0,Data4!BT$291)","v":0},{"$f":"IF(ISERROR(Data4!BU$291),0,Data4!BU$291)","v":0},{"$f":"IF(ISERROR(Data4!BV$291),0,Data4!BV$291)","v":0},{"$f":"IF(ISERROR(Data4!BW$291),0,Data4!BW$291)","v":0},{"$f":"IF(ISERROR(Data4!BX$291),0,Data4!BX$291)","v":0},{"$f":"IF(ISERROR(Data4!BY$291),0,Data4!BY$291)","v":0},{"$f":"IF(ISERROR(Data4!BZ$291),0,Data4!BZ$291)","v":0},{"$f":"IF(ISERROR(Data4!CA$291),0,Data4!CA$291)","v":0},{"$f":"IF(ISERROR(Data4!CB$291),0,Data4!CB$291)","v":0},{"$f":"IF(ISERROR(Data4!CC$291),0,Data4!CC$291)","v":0},{"$f":"IF(ISERROR(Data4!CD$291),0,Data4!CD$291)","v":0},{"$f":"IF(ISERROR(Data4!CE$291),0,Data4!CE$291)","v":0},{"$f":"IF(ISERROR(Data4!CF$291),0,Data4!CF$291)","v":0},{"$f":"IF(ISERROR(Data4!CG$291),0,Data4!CG$291)","v":0},{"$f":"IF(ISERROR(Data4!CH$291),0,Data4!CH$291)","v":0},{"$f":"IF(ISERROR(Data4!CI$291),0,Data4!CI$291)","v":0},{"$f":"IF(ISERROR(Data4!CJ$291),0,Data4!CJ$291)","v":0},{"$f":"IF(ISERROR(Data4!CK$291),0,Data4!CK$291)","v":0},{"$f":"IF(ISERROR(Data4!CL$291),0,Data4!CL$291)","v":0},{"$f":"IF(ISERROR(Data4!CM$291),0,Data4!CM$291)","v":0},{"$f":"IF(ISERROR(Data4!CN$291),0,Data4!CN$291)","v":0},{"$f":"IF(ISERROR(Data4!CO$291),0,Data4!CO$291)","v":0},{"$f":"IF(ISERROR(Data4!CP$291),0,Data4!CP$291)","v":0},{"$f":"IF(ISERROR(Data4!CQ$291),0,Data4!CQ$291)","v":0},{"$f":"IF(ISERROR(Data4!CR$291),0,Data4!CR$291)","v":0},{"$f":"IF(ISERROR(Data4!CS$291),0,Data4!CS$291)","v":0},{"$f":"IF(ISERROR(Data4!CT$291),0,Data4!CT$291)","v":0},{"$f":"IF(ISERROR(Data4!CU$291),0,Data4!CU$291)","v":0},{"$f":"IF(ISERROR(Data4!CV$291),0,Data4!CV$291)","v":0},{"$f":"IF(ISERROR(Data4!CW$291),0,Data4!CW$291)","v":0},{"$f":"IF(ISERROR(Data4!CX$291),0,Data4!CX$291)","v":0},{"$f":"IF(ISERROR(Data4!CY$291),0,Data4!CY$291)","v":0},{"$f":"IF(ISERROR(Data4!CZ$291),0,Data4!CZ$291)","v":0},{"$f":"IF(ISERROR(Data4!DA$291),0,Data4!DA$291)","v":0},{"$f":"IF(ISERROR(Data4!DB$291),0,Data4!DB$291)","v":0},{"$f":"IF(ISERROR(Data4!DC$291),0,Data4!DC$291)","v":0},{"$f":"IF(ISERROR(Data4!DD$291),0,Data4!DD$291)","v":0},{"$f":"IF(ISERROR(Data4!DE$291),0,Data4!DE$291)","v":0},{"$f":"IF(ISERROR(Data4!DF$291),0,Data4!DF$291)","v":0},{"$f":"IF(ISERROR(Data4!DG$291),0,Data4!DG$291)","v":0},{"$f":"IF(ISERROR(Data4!DH$291),0,Data4!DH$291)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$292","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$292),0,Data4!M$292)","v":0},{"$f":"IF(ISERROR(Data4!N$292),0,Data4!N$292)","v":0},{"$f":"IF(ISERROR(Data4!O$292),0,Data4!O$292)","v":0},{"$f":"IF(ISERROR(Data4!P$292),0,Data4!P$292)","v":0},{"$f":"IF(ISERROR(Data4!Q$292),0,Data4!Q$292)","v":0},{"$f":"IF(ISERROR(Data4!R$292),0,Data4!R$292)","v":0},{"$f":"IF(ISERROR(Data4!S$292),0,Data4!S$292)","v":0},{"$f":"IF(ISERROR(Data4!T$292),0,Data4!T$292)","v":0},{"$f":"IF(ISERROR(Data4!U$292),0,Data4!U$292)","v":0},{"$f":"IF(ISERROR(Data4!V$292),0,Data4!V$292)","v":0},{"$f":"IF(ISERROR(Data4!W$292),0,Data4!W$292)","v":0},{"$f":"IF(ISERROR(Data4!X$292),0,Data4!X$292)","v":0},{"$f":"IF(ISERROR(Data4!Y$292),0,Data4!Y$292)","v":0},{"$f":"IF(ISERROR(Data4!Z$292),0,Data4!Z$292)","v":0},{"$f":"IF(ISERROR(Data4!AA$292),0,Data4!AA$292)","v":0},{"$f":"IF(ISERROR(Data4!AB$292),0,Data4!AB$292)","v":0},{"$f":"IF(ISERROR(Data4!AC$292),0,Data4!AC$292)","v":0},{"$f":"IF(ISERROR(Data4!AD$292),0,Data4!AD$292)","v":0},{"$f":"IF(ISERROR(Data4!AE$292),0,Data4!AE$292)","v":0},{"$f":"IF(ISERROR(Data4!AF$292),0,Data4!AF$292)","v":0},{"$f":"IF(ISERROR(Data4!AG$292),0,Data4!AG$292)","v":0},{"$f":"IF(ISERROR(Data4!AH$292),0,Data4!AH$292)","v":0},{"$f":"IF(ISERROR(Data4!AI$292),0,Data4!AI$292)","v":0},{"$f":"IF(ISERROR(Data4!AJ$292),0,Data4!AJ$292)","v":0},{"$f":"IF(ISERROR(Data4!AK$292),0,Data4!AK$292)","v":0},{"$f":"IF(ISERROR(Data4!AL$292),0,Data4!AL$292)","v":0},{"$f":"IF(ISERROR(Data4!AM$292),0,Data4!AM$292)","v":0},{"$f":"IF(ISERROR(Data4!AN$292),0,Data4!AN$292)","v":0},{"$f":"IF(ISERROR(Data4!AO$292),0,Data4!AO$292)","v":0},{"$f":"IF(ISERROR(Data4!AP$292),0,Data4!AP$292)","v":0},{"$f":"IF(ISERROR(Data4!AQ$292),0,Data4!AQ$292)","v":0},{"$f":"IF(ISERROR(Data4!AR$292),0,Data4!AR$292)","v":0},{"$f":"IF(ISERROR(Data4!AS$292),0,Data4!AS$292)","v":0},{"$f":"IF(ISERROR(Data4!AT$292),0,Data4!AT$292)","v":0},{"$f":"IF(ISERROR(Data4!AU$292),0,Data4!AU$292)","v":0},{"$f":"IF(ISERROR(Data4!AV$292),0,Data4!AV$292)","v":0},{"$f":"IF(ISERROR(Data4!AW$292),0,Data4!AW$292)","v":0},{"$f":"IF(ISERROR(Data4!AX$292),0,Data4!AX$292)","v":0},{"$f":"IF(ISERROR(Data4!AY$292),0,Data4!AY$292)","v":0},{"$f":"IF(ISERROR(Data4!AZ$292),0,Data4!AZ$292)","v":0},{"$f":"IF(ISERROR(Data4!BA$292),0,Data4!BA$292)","v":0},{"$f":"IF(ISERROR(Data4!BB$292),0,Data4!BB$292)","v":0},{"$f":"IF(ISERROR(Data4!BC$292),0,Data4!BC$292)","v":0},{"$f":"IF(ISERROR(Data4!BD$292),0,Data4!BD$292)","v":0},{"$f":"IF(ISERROR(Data4!BE$292),0,Data4!BE$292)","v":0},{"$f":"IF(ISERROR(Data4!BF$292),0,Data4!BF$292)","v":0},{"$f":"IF(ISERROR(Data4!BG$292),0,Data4!BG$292)","v":0},{"$f":"IF(ISERROR(Data4!BH$292),0,Data4!BH$292)","v":0},{"$f":"IF(ISERROR(Data4!BI$292),0,Data4!BI$292)","v":0},{"$f":"IF(ISERROR(Data4!BJ$292),0,Data4!BJ$292)","v":0},{"$f":"IF(ISERROR(Data4!BK$292),0,Data4!BK$292)","v":0},{"$f":"IF(ISERROR(Data4!BL$292),0,Data4!BL$292)","v":0},{"$f":"IF(ISERROR(Data4!BM$292),0,Data4!BM$292)","v":0},{"$f":"IF(ISERROR(Data4!BN$292),0,Data4!BN$292)","v":0},{"$f":"IF(ISERROR(Data4!BO$292),0,Data4!BO$292)","v":0},{"$f":"IF(ISERROR(Data4!BP$292),0,Data4!BP$292)","v":0},{"$f":"IF(ISERROR(Data4!BQ$292),0,Data4!BQ$292)","v":0},{"$f":"IF(ISERROR(Data4!BR$292),0,Data4!BR$292)","v":0},{"$f":"IF(ISERROR(Data4!BS$292),0,Data4!BS$292)","v":0},{"$f":"IF(ISERROR(Data4!BT$292),0,Data4!BT$292)","v":0},{"$f":"IF(ISERROR(Data4!BU$292),0,Data4!BU$292)","v":0},{"$f":"IF(ISERROR(Data4!BV$292),0,Data4!BV$292)","v":0},{"$f":"IF(ISERROR(Data4!BW$292),0,Data4!BW$292)","v":0},{"$f":"IF(ISERROR(Data4!BX$292),0,Data4!BX$292)","v":0},{"$f":"IF(ISERROR(Data4!BY$292),0,Data4!BY$292)","v":0},{"$f":"IF(ISERROR(Data4!BZ$292),0,Data4!BZ$292)","v":0},{"$f":"IF(ISERROR(Data4!CA$292),0,Data4!CA$292)","v":0},{"$f":"IF(ISERROR(Data4!CB$292),0,Data4!CB$292)","v":0},{"$f":"IF(ISERROR(Data4!CC$292),0,Data4!CC$292)","v":0},{"$f":"IF(ISERROR(Data4!CD$292),0,Data4!CD$292)","v":0},{"$f":"IF(ISERROR(Data4!CE$292),0,Data4!CE$292)","v":0},{"$f":"IF(ISERROR(Data4!CF$292),0,Data4!CF$292)","v":0},{"$f":"IF(ISERROR(Data4!CG$292),0,Data4!CG$292)","v":0},{"$f":"IF(ISERROR(Data4!CH$292),0,Data4!CH$292)","v":0},{"$f":"IF(ISERROR(Data4!CI$292),0,Data4!CI$292)","v":0},{"$f":"IF(ISERROR(Data4!CJ$292),0,Data4!CJ$292)","v":0},{"$f":"IF(ISERROR(Data4!CK$292),0,Data4!CK$292)","v":0},{"$f":"IF(ISERROR(Data4!CL$292),0,Data4!CL$292)","v":0},{"$f":"IF(ISERROR(Data4!CM$292),0,Data4!CM$292)","v":0},{"$f":"IF(ISERROR(Data4!CN$292),0,Data4!CN$292)","v":0},{"$f":"IF(ISERROR(Data4!CO$292),0,Data4!CO$292)","v":0},{"$f":"IF(ISERROR(Data4!CP$292),0,Data4!CP$292)","v":0},{"$f":"IF(ISERROR(Data4!CQ$292),0,Data4!CQ$292)","v":0},{"$f":"IF(ISERROR(Data4!CR$292),0,Data4!CR$292)","v":0},{"$f":"IF(ISERROR(Data4!CS$292),0,Data4!CS$292)","v":0},{"$f":"IF(ISERROR(Data4!CT$292),0,Data4!CT$292)","v":0},{"$f":"IF(ISERROR(Data4!CU$292),0,Data4!CU$292)","v":0},{"$f":"IF(ISERROR(Data4!CV$292),0,Data4!CV$292)","v":0},{"$f":"IF(ISERROR(Data4!CW$292),0,Data4!CW$292)","v":0},{"$f":"IF(ISERROR(Data4!CX$292),0,Data4!CX$292)","v":0},{"$f":"IF(ISERROR(Data4!CY$292),0,Data4!CY$292)","v":0},{"$f":"IF(ISERROR(Data4!CZ$292),0,Data4!CZ$292)","v":0},{"$f":"IF(ISERROR(Data4!DA$292),0,Data4!DA$292)","v":0},{"$f":"IF(ISERROR(Data4!DB$292),0,Data4!DB$292)","v":0},{"$f":"IF(ISERROR(Data4!DC$292),0,Data4!DC$292)","v":0},{"$f":"IF(ISERROR(Data4!DD$292),0,Data4!DD$292)","v":0},{"$f":"IF(ISERROR(Data4!DE$292),0,Data4!DE$292)","v":0},{"$f":"IF(ISERROR(Data4!DF$292),0,Data4!DF$292)","v":0},{"$f":"IF(ISERROR(Data4!DG$292),0,Data4!DG$292)","v":0},{"$f":"IF(ISERROR(Data4!DH$292),0,Data4!DH$292)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$293","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$293),0,Data4!M$293)","v":0},{"$f":"IF(ISERROR(Data4!N$293),0,Data4!N$293)","v":0},{"$f":"IF(ISERROR(Data4!O$293),0,Data4!O$293)","v":0},{"$f":"IF(ISERROR(Data4!P$293),0,Data4!P$293)","v":0},{"$f":"IF(ISERROR(Data4!Q$293),0,Data4!Q$293)","v":0},{"$f":"IF(ISERROR(Data4!R$293),0,Data4!R$293)","v":0},{"$f":"IF(ISERROR(Data4!S$293),0,Data4!S$293)","v":0},{"$f":"IF(ISERROR(Data4!T$293),0,Data4!T$293)","v":0},{"$f":"IF(ISERROR(Data4!U$293),0,Data4!U$293)","v":0},{"$f":"IF(ISERROR(Data4!V$293),0,Data4!V$293)","v":0},{"$f":"IF(ISERROR(Data4!W$293),0,Data4!W$293)","v":0},{"$f":"IF(ISERROR(Data4!X$293),0,Data4!X$293)","v":0},{"$f":"IF(ISERROR(Data4!Y$293),0,Data4!Y$293)","v":0},{"$f":"IF(ISERROR(Data4!Z$293),0,Data4!Z$293)","v":0},{"$f":"IF(ISERROR(Data4!AA$293),0,Data4!AA$293)","v":0},{"$f":"IF(ISERROR(Data4!AB$293),0,Data4!AB$293)","v":0},{"$f":"IF(ISERROR(Data4!AC$293),0,Data4!AC$293)","v":0},{"$f":"IF(ISERROR(Data4!AD$293),0,Data4!AD$293)","v":0},{"$f":"IF(ISERROR(Data4!AE$293),0,Data4!AE$293)","v":0},{"$f":"IF(ISERROR(Data4!AF$293),0,Data4!AF$293)","v":0},{"$f":"IF(ISERROR(Data4!AG$293),0,Data4!AG$293)","v":0},{"$f":"IF(ISERROR(Data4!AH$293),0,Data4!AH$293)","v":0},{"$f":"IF(ISERROR(Data4!AI$293),0,Data4!AI$293)","v":0},{"$f":"IF(ISERROR(Data4!AJ$293),0,Data4!AJ$293)","v":0},{"$f":"IF(ISERROR(Data4!AK$293),0,Data4!AK$293)","v":0},{"$f":"IF(ISERROR(Data4!AL$293),0,Data4!AL$293)","v":0},{"$f":"IF(ISERROR(Data4!AM$293),0,Data4!AM$293)","v":0},{"$f":"IF(ISERROR(Data4!AN$293),0,Data4!AN$293)","v":0},{"$f":"IF(ISERROR(Data4!AO$293),0,Data4!AO$293)","v":0},{"$f":"IF(ISERROR(Data4!AP$293),0,Data4!AP$293)","v":0},{"$f":"IF(ISERROR(Data4!AQ$293),0,Data4!AQ$293)","v":0},{"$f":"IF(ISERROR(Data4!AR$293),0,Data4!AR$293)","v":0},{"$f":"IF(ISERROR(Data4!AS$293),0,Data4!AS$293)","v":0},{"$f":"IF(ISERROR(Data4!AT$293),0,Data4!AT$293)","v":0},{"$f":"IF(ISERROR(Data4!AU$293),0,Data4!AU$293)","v":0},{"$f":"IF(ISERROR(Data4!AV$293),0,Data4!AV$293)","v":0},{"$f":"IF(ISERROR(Data4!AW$293),0,Data4!AW$293)","v":0},{"$f":"IF(ISERROR(Data4!AX$293),0,Data4!AX$293)","v":0},{"$f":"IF(ISERROR(Data4!AY$293),0,Data4!AY$293)","v":0},{"$f":"IF(ISERROR(Data4!AZ$293),0,Data4!AZ$293)","v":0},{"$f":"IF(ISERROR(Data4!BA$293),0,Data4!BA$293)","v":0},{"$f":"IF(ISERROR(Data4!BB$293),0,Data4!BB$293)","v":0},{"$f":"IF(ISERROR(Data4!BC$293),0,Data4!BC$293)","v":0},{"$f":"IF(ISERROR(Data4!BD$293),0,Data4!BD$293)","v":0},{"$f":"IF(ISERROR(Data4!BE$293),0,Data4!BE$293)","v":0},{"$f":"IF(ISERROR(Data4!BF$293),0,Data4!BF$293)","v":0},{"$f":"IF(ISERROR(Data4!BG$293),0,Data4!BG$293)","v":0},{"$f":"IF(ISERROR(Data4!BH$293),0,Data4!BH$293)","v":0},{"$f":"IF(ISERROR(Data4!BI$293),0,Data4!BI$293)","v":0},{"$f":"IF(ISERROR(Data4!BJ$293),0,Data4!BJ$293)","v":0},{"$f":"IF(ISERROR(Data4!BK$293),0,Data4!BK$293)","v":0},{"$f":"IF(ISERROR(Data4!BL$293),0,Data4!BL$293)","v":0},{"$f":"IF(ISERROR(Data4!BM$293),0,Data4!BM$293)","v":0},{"$f":"IF(ISERROR(Data4!BN$293),0,Data4!BN$293)","v":0},{"$f":"IF(ISERROR(Data4!BO$293),0,Data4!BO$293)","v":0},{"$f":"IF(ISERROR(Data4!BP$293),0,Data4!BP$293)","v":0},{"$f":"IF(ISERROR(Data4!BQ$293),0,Data4!BQ$293)","v":0},{"$f":"IF(ISERROR(Data4!BR$293),0,Data4!BR$293)","v":0},{"$f":"IF(ISERROR(Data4!BS$293),0,Data4!BS$293)","v":0},{"$f":"IF(ISERROR(Data4!BT$293),0,Data4!BT$293)","v":0},{"$f":"IF(ISERROR(Data4!BU$293),0,Data4!BU$293)","v":0},{"$f":"IF(ISERROR(Data4!BV$293),0,Data4!BV$293)","v":0},{"$f":"IF(ISERROR(Data4!BW$293),0,Data4!BW$293)","v":0},{"$f":"IF(ISERROR(Data4!BX$293),0,Data4!BX$293)","v":0},{"$f":"IF(ISERROR(Data4!BY$293),0,Data4!BY$293)","v":0},{"$f":"IF(ISERROR(Data4!BZ$293),0,Data4!BZ$293)","v":0},{"$f":"IF(ISERROR(Data4!CA$293),0,Data4!CA$293)","v":0},{"$f":"IF(ISERROR(Data4!CB$293),0,Data4!CB$293)","v":0},{"$f":"IF(ISERROR(Data4!CC$293),0,Data4!CC$293)","v":0},{"$f":"IF(ISERROR(Data4!CD$293),0,Data4!CD$293)","v":0},{"$f":"IF(ISERROR(Data4!CE$293),0,Data4!CE$293)","v":0},{"$f":"IF(ISERROR(Data4!CF$293),0,Data4!CF$293)","v":0},{"$f":"IF(ISERROR(Data4!CG$293),0,Data4!CG$293)","v":0},{"$f":"IF(ISERROR(Data4!CH$293),0,Data4!CH$293)","v":0},{"$f":"IF(ISERROR(Data4!CI$293),0,Data4!CI$293)","v":0},{"$f":"IF(ISERROR(Data4!CJ$293),0,Data4!CJ$293)","v":0},{"$f":"IF(ISERROR(Data4!CK$293),0,Data4!CK$293)","v":0},{"$f":"IF(ISERROR(Data4!CL$293),0,Data4!CL$293)","v":0},{"$f":"IF(ISERROR(Data4!CM$293),0,Data4!CM$293)","v":0},{"$f":"IF(ISERROR(Data4!CN$293),0,Data4!CN$293)","v":0},{"$f":"IF(ISERROR(Data4!CO$293),0,Data4!CO$293)","v":0},{"$f":"IF(ISERROR(Data4!CP$293),0,Data4!CP$293)","v":0},{"$f":"IF(ISERROR(Data4!CQ$293),0,Data4!CQ$293)","v":0},{"$f":"IF(ISERROR(Data4!CR$293),0,Data4!CR$293)","v":0},{"$f":"IF(ISERROR(Data4!CS$293),0,Data4!CS$293)","v":0},{"$f":"IF(ISERROR(Data4!CT$293),0,Data4!CT$293)","v":0},{"$f":"IF(ISERROR(Data4!CU$293),0,Data4!CU$293)","v":0},{"$f":"IF(ISERROR(Data4!CV$293),0,Data4!CV$293)","v":0},{"$f":"IF(ISERROR(Data4!CW$293),0,Data4!CW$293)","v":0},{"$f":"IF(ISERROR(Data4!CX$293),0,Data4!CX$293)","v":0},{"$f":"IF(ISERROR(Data4!CY$293),0,Data4!CY$293)","v":0},{"$f":"IF(ISERROR(Data4!CZ$293),0,Data4!CZ$293)","v":0},{"$f":"IF(ISERROR(Data4!DA$293),0,Data4!DA$293)","v":0},{"$f":"IF(ISERROR(Data4!DB$293),0,Data4!DB$293)","v":0},{"$f":"IF(ISERROR(Data4!DC$293),0,Data4!DC$293)","v":0},{"$f":"IF(ISERROR(Data4!DD$293),0,Data4!DD$293)","v":0},{"$f":"IF(ISERROR(Data4!DE$293),0,Data4!DE$293)","v":0},{"$f":"IF(ISERROR(Data4!DF$293),0,Data4!DF$293)","v":0},{"$f":"IF(ISERROR(Data4!DG$293),0,Data4!DG$293)","v":0},{"$f":"IF(ISERROR(Data4!DH$293),0,Data4!DH$293)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.3","index":48,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O28&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.3\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$295","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$295),0,Data4!M$295)","v":0},{"$f":"IF(ISERROR(Data4!N$295),0,Data4!N$295)","v":0},{"$f":"IF(ISERROR(Data4!O$295),0,Data4!O$295)","v":0},{"$f":"IF(ISERROR(Data4!P$295),0,Data4!P$295)","v":0},{"$f":"IF(ISERROR(Data4!Q$295),0,Data4!Q$295)","v":0},{"$f":"IF(ISERROR(Data4!R$295),0,Data4!R$295)","v":0},{"$f":"IF(ISERROR(Data4!S$295),0,Data4!S$295)","v":0},{"$f":"IF(ISERROR(Data4!T$295),0,Data4!T$295)","v":0},{"$f":"IF(ISERROR(Data4!U$295),0,Data4!U$295)","v":0},{"$f":"IF(ISERROR(Data4!V$295),0,Data4!V$295)","v":0},{"$f":"IF(ISERROR(Data4!W$295),0,Data4!W$295)","v":0},{"$f":"IF(ISERROR(Data4!X$295),0,Data4!X$295)","v":0},{"$f":"IF(ISERROR(Data4!Y$295),0,Data4!Y$295)","v":0},{"$f":"IF(ISERROR(Data4!Z$295),0,Data4!Z$295)","v":0},{"$f":"IF(ISERROR(Data4!AA$295),0,Data4!AA$295)","v":0},{"$f":"IF(ISERROR(Data4!AB$295),0,Data4!AB$295)","v":0},{"$f":"IF(ISERROR(Data4!AC$295),0,Data4!AC$295)","v":0},{"$f":"IF(ISERROR(Data4!AD$295),0,Data4!AD$295)","v":0},{"$f":"IF(ISERROR(Data4!AE$295),0,Data4!AE$295)","v":0},{"$f":"IF(ISERROR(Data4!AF$295),0,Data4!AF$295)","v":0},{"$f":"IF(ISERROR(Data4!AG$295),0,Data4!AG$295)","v":0},{"$f":"IF(ISERROR(Data4!AH$295),0,Data4!AH$295)","v":0},{"$f":"IF(ISERROR(Data4!AI$295),0,Data4!AI$295)","v":0},{"$f":"IF(ISERROR(Data4!AJ$295),0,Data4!AJ$295)","v":0},{"$f":"IF(ISERROR(Data4!AK$295),0,Data4!AK$295)","v":0},{"$f":"IF(ISERROR(Data4!AL$295),0,Data4!AL$295)","v":0},{"$f":"IF(ISERROR(Data4!AM$295),0,Data4!AM$295)","v":0},{"$f":"IF(ISERROR(Data4!AN$295),0,Data4!AN$295)","v":0},{"$f":"IF(ISERROR(Data4!AO$295),0,Data4!AO$295)","v":0},{"$f":"IF(ISERROR(Data4!AP$295),0,Data4!AP$295)","v":0},{"$f":"IF(ISERROR(Data4!AQ$295),0,Data4!AQ$295)","v":0},{"$f":"IF(ISERROR(Data4!AR$295),0,Data4!AR$295)","v":0},{"$f":"IF(ISERROR(Data4!AS$295),0,Data4!AS$295)","v":0},{"$f":"IF(ISERROR(Data4!AT$295),0,Data4!AT$295)","v":0},{"$f":"IF(ISERROR(Data4!AU$295),0,Data4!AU$295)","v":0},{"$f":"IF(ISERROR(Data4!AV$295),0,Data4!AV$295)","v":0},{"$f":"IF(ISERROR(Data4!AW$295),0,Data4!AW$295)","v":0},{"$f":"IF(ISERROR(Data4!AX$295),0,Data4!AX$295)","v":0},{"$f":"IF(ISERROR(Data4!AY$295),0,Data4!AY$295)","v":0},{"$f":"IF(ISERROR(Data4!AZ$295),0,Data4!AZ$295)","v":0},{"$f":"IF(ISERROR(Data4!BA$295),0,Data4!BA$295)","v":0},{"$f":"IF(ISERROR(Data4!BB$295),0,Data4!BB$295)","v":0},{"$f":"IF(ISERROR(Data4!BC$295),0,Data4!BC$295)","v":0},{"$f":"IF(ISERROR(Data4!BD$295),0,Data4!BD$295)","v":0},{"$f":"IF(ISERROR(Data4!BE$295),0,Data4!BE$295)","v":0},{"$f":"IF(ISERROR(Data4!BF$295),0,Data4!BF$295)","v":0},{"$f":"IF(ISERROR(Data4!BG$295),0,Data4!BG$295)","v":0},{"$f":"IF(ISERROR(Data4!BH$295),0,Data4!BH$295)","v":0},{"$f":"IF(ISERROR(Data4!BI$295),0,Data4!BI$295)","v":0},{"$f":"IF(ISERROR(Data4!BJ$295),0,Data4!BJ$295)","v":0},{"$f":"IF(ISERROR(Data4!BK$295),0,Data4!BK$295)","v":0},{"$f":"IF(ISERROR(Data4!BL$295),0,Data4!BL$295)","v":0},{"$f":"IF(ISERROR(Data4!BM$295),0,Data4!BM$295)","v":0},{"$f":"IF(ISERROR(Data4!BN$295),0,Data4!BN$295)","v":0},{"$f":"IF(ISERROR(Data4!BO$295),0,Data4!BO$295)","v":0},{"$f":"IF(ISERROR(Data4!BP$295),0,Data4!BP$295)","v":0},{"$f":"IF(ISERROR(Data4!BQ$295),0,Data4!BQ$295)","v":0},{"$f":"IF(ISERROR(Data4!BR$295),0,Data4!BR$295)","v":0},{"$f":"IF(ISERROR(Data4!BS$295),0,Data4!BS$295)","v":0},{"$f":"IF(ISERROR(Data4!BT$295),0,Data4!BT$295)","v":0},{"$f":"IF(ISERROR(Data4!BU$295),0,Data4!BU$295)","v":0},{"$f":"IF(ISERROR(Data4!BV$295),0,Data4!BV$295)","v":0},{"$f":"IF(ISERROR(Data4!BW$295),0,Data4!BW$295)","v":0},{"$f":"IF(ISERROR(Data4!BX$295),0,Data4!BX$295)","v":0},{"$f":"IF(ISERROR(Data4!BY$295),0,Data4!BY$295)","v":0},{"$f":"IF(ISERROR(Data4!BZ$295),0,Data4!BZ$295)","v":0},{"$f":"IF(ISERROR(Data4!CA$295),0,Data4!CA$295)","v":0},{"$f":"IF(ISERROR(Data4!CB$295),0,Data4!CB$295)","v":0},{"$f":"IF(ISERROR(Data4!CC$295),0,Data4!CC$295)","v":0},{"$f":"IF(ISERROR(Data4!CD$295),0,Data4!CD$295)","v":0},{"$f":"IF(ISERROR(Data4!CE$295),0,Data4!CE$295)","v":0},{"$f":"IF(ISERROR(Data4!CF$295),0,Data4!CF$295)","v":0},{"$f":"IF(ISERROR(Data4!CG$295),0,Data4!CG$295)","v":0},{"$f":"IF(ISERROR(Data4!CH$295),0,Data4!CH$295)","v":0},{"$f":"IF(ISERROR(Data4!CI$295),0,Data4!CI$295)","v":0},{"$f":"IF(ISERROR(Data4!CJ$295),0,Data4!CJ$295)","v":0},{"$f":"IF(ISERROR(Data4!CK$295),0,Data4!CK$295)","v":0},{"$f":"IF(ISERROR(Data4!CL$295),0,Data4!CL$295)","v":0},{"$f":"IF(ISERROR(Data4!CM$295),0,Data4!CM$295)","v":0},{"$f":"IF(ISERROR(Data4!CN$295),0,Data4!CN$295)","v":0},{"$f":"IF(ISERROR(Data4!CO$295),0,Data4!CO$295)","v":0},{"$f":"IF(ISERROR(Data4!CP$295),0,Data4!CP$295)","v":0},{"$f":"IF(ISERROR(Data4!CQ$295),0,Data4!CQ$295)","v":0},{"$f":"IF(ISERROR(Data4!CR$295),0,Data4!CR$295)","v":0},{"$f":"IF(ISERROR(Data4!CS$295),0,Data4!CS$295)","v":0},{"$f":"IF(ISERROR(Data4!CT$295),0,Data4!CT$295)","v":0},{"$f":"IF(ISERROR(Data4!CU$295),0,Data4!CU$295)","v":0},{"$f":"IF(ISERROR(Data4!CV$295),0,Data4!CV$295)","v":0},{"$f":"IF(ISERROR(Data4!CW$295),0,Data4!CW$295)","v":0},{"$f":"IF(ISERROR(Data4!CX$295),0,Data4!CX$295)","v":0},{"$f":"IF(ISERROR(Data4!CY$295),0,Data4!CY$295)","v":0},{"$f":"IF(ISERROR(Data4!CZ$295),0,Data4!CZ$295)","v":0},{"$f":"IF(ISERROR(Data4!DA$295),0,Data4!DA$295)","v":0},{"$f":"IF(ISERROR(Data4!DB$295),0,Data4!DB$295)","v":0},{"$f":"IF(ISERROR(Data4!DC$295),0,Data4!DC$295)","v":0},{"$f":"IF(ISERROR(Data4!DD$295),0,Data4!DD$295)","v":0},{"$f":"IF(ISERROR(Data4!DE$295),0,Data4!DE$295)","v":0},{"$f":"IF(ISERROR(Data4!DF$295),0,Data4!DF$295)","v":0},{"$f":"IF(ISERROR(Data4!DG$295),0,Data4!DG$295)","v":0},{"$f":"IF(ISERROR(Data4!DH$295),0,Data4!DH$295)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$296","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$296),0,Data4!M$296)","v":0},{"$f":"IF(ISERROR(Data4!N$296),0,Data4!N$296)","v":0},{"$f":"IF(ISERROR(Data4!O$296),0,Data4!O$296)","v":0},{"$f":"IF(ISERROR(Data4!P$296),0,Data4!P$296)","v":0},{"$f":"IF(ISERROR(Data4!Q$296),0,Data4!Q$296)","v":0},{"$f":"IF(ISERROR(Data4!R$296),0,Data4!R$296)","v":0},{"$f":"IF(ISERROR(Data4!S$296),0,Data4!S$296)","v":0},{"$f":"IF(ISERROR(Data4!T$296),0,Data4!T$296)","v":0},{"$f":"IF(ISERROR(Data4!U$296),0,Data4!U$296)","v":0},{"$f":"IF(ISERROR(Data4!V$296),0,Data4!V$296)","v":0},{"$f":"IF(ISERROR(Data4!W$296),0,Data4!W$296)","v":0},{"$f":"IF(ISERROR(Data4!X$296),0,Data4!X$296)","v":0},{"$f":"IF(ISERROR(Data4!Y$296),0,Data4!Y$296)","v":0},{"$f":"IF(ISERROR(Data4!Z$296),0,Data4!Z$296)","v":0},{"$f":"IF(ISERROR(Data4!AA$296),0,Data4!AA$296)","v":0},{"$f":"IF(ISERROR(Data4!AB$296),0,Data4!AB$296)","v":0},{"$f":"IF(ISERROR(Data4!AC$296),0,Data4!AC$296)","v":0},{"$f":"IF(ISERROR(Data4!AD$296),0,Data4!AD$296)","v":0},{"$f":"IF(ISERROR(Data4!AE$296),0,Data4!AE$296)","v":0},{"$f":"IF(ISERROR(Data4!AF$296),0,Data4!AF$296)","v":0},{"$f":"IF(ISERROR(Data4!AG$296),0,Data4!AG$296)","v":0},{"$f":"IF(ISERROR(Data4!AH$296),0,Data4!AH$296)","v":0},{"$f":"IF(ISERROR(Data4!AI$296),0,Data4!AI$296)","v":0},{"$f":"IF(ISERROR(Data4!AJ$296),0,Data4!AJ$296)","v":0},{"$f":"IF(ISERROR(Data4!AK$296),0,Data4!AK$296)","v":0},{"$f":"IF(ISERROR(Data4!AL$296),0,Data4!AL$296)","v":0},{"$f":"IF(ISERROR(Data4!AM$296),0,Data4!AM$296)","v":0},{"$f":"IF(ISERROR(Data4!AN$296),0,Data4!AN$296)","v":0},{"$f":"IF(ISERROR(Data4!AO$296),0,Data4!AO$296)","v":0},{"$f":"IF(ISERROR(Data4!AP$296),0,Data4!AP$296)","v":0},{"$f":"IF(ISERROR(Data4!AQ$296),0,Data4!AQ$296)","v":0},{"$f":"IF(ISERROR(Data4!AR$296),0,Data4!AR$296)","v":0},{"$f":"IF(ISERROR(Data4!AS$296),0,Data4!AS$296)","v":0},{"$f":"IF(ISERROR(Data4!AT$296),0,Data4!AT$296)","v":0},{"$f":"IF(ISERROR(Data4!AU$296),0,Data4!AU$296)","v":0},{"$f":"IF(ISERROR(Data4!AV$296),0,Data4!AV$296)","v":0},{"$f":"IF(ISERROR(Data4!AW$296),0,Data4!AW$296)","v":0},{"$f":"IF(ISERROR(Data4!AX$296),0,Data4!AX$296)","v":0},{"$f":"IF(ISERROR(Data4!AY$296),0,Data4!AY$296)","v":0},{"$f":"IF(ISERROR(Data4!AZ$296),0,Data4!AZ$296)","v":0},{"$f":"IF(ISERROR(Data4!BA$296),0,Data4!BA$296)","v":0},{"$f":"IF(ISERROR(Data4!BB$296),0,Data4!BB$296)","v":0},{"$f":"IF(ISERROR(Data4!BC$296),0,Data4!BC$296)","v":0},{"$f":"IF(ISERROR(Data4!BD$296),0,Data4!BD$296)","v":0},{"$f":"IF(ISERROR(Data4!BE$296),0,Data4!BE$296)","v":0},{"$f":"IF(ISERROR(Data4!BF$296),0,Data4!BF$296)","v":0},{"$f":"IF(ISERROR(Data4!BG$296),0,Data4!BG$296)","v":0},{"$f":"IF(ISERROR(Data4!BH$296),0,Data4!BH$296)","v":0},{"$f":"IF(ISERROR(Data4!BI$296),0,Data4!BI$296)","v":0},{"$f":"IF(ISERROR(Data4!BJ$296),0,Data4!BJ$296)","v":0},{"$f":"IF(ISERROR(Data4!BK$296),0,Data4!BK$296)","v":0},{"$f":"IF(ISERROR(Data4!BL$296),0,Data4!BL$296)","v":0},{"$f":"IF(ISERROR(Data4!BM$296),0,Data4!BM$296)","v":0},{"$f":"IF(ISERROR(Data4!BN$296),0,Data4!BN$296)","v":0},{"$f":"IF(ISERROR(Data4!BO$296),0,Data4!BO$296)","v":0},{"$f":"IF(ISERROR(Data4!BP$296),0,Data4!BP$296)","v":0},{"$f":"IF(ISERROR(Data4!BQ$296),0,Data4!BQ$296)","v":0},{"$f":"IF(ISERROR(Data4!BR$296),0,Data4!BR$296)","v":0},{"$f":"IF(ISERROR(Data4!BS$296),0,Data4!BS$296)","v":0},{"$f":"IF(ISERROR(Data4!BT$296),0,Data4!BT$296)","v":0},{"$f":"IF(ISERROR(Data4!BU$296),0,Data4!BU$296)","v":0},{"$f":"IF(ISERROR(Data4!BV$296),0,Data4!BV$296)","v":0},{"$f":"IF(ISERROR(Data4!BW$296),0,Data4!BW$296)","v":0},{"$f":"IF(ISERROR(Data4!BX$296),0,Data4!BX$296)","v":0},{"$f":"IF(ISERROR(Data4!BY$296),0,Data4!BY$296)","v":0},{"$f":"IF(ISERROR(Data4!BZ$296),0,Data4!BZ$296)","v":0},{"$f":"IF(ISERROR(Data4!CA$296),0,Data4!CA$296)","v":0},{"$f":"IF(ISERROR(Data4!CB$296),0,Data4!CB$296)","v":0},{"$f":"IF(ISERROR(Data4!CC$296),0,Data4!CC$296)","v":0},{"$f":"IF(ISERROR(Data4!CD$296),0,Data4!CD$296)","v":0},{"$f":"IF(ISERROR(Data4!CE$296),0,Data4!CE$296)","v":0},{"$f":"IF(ISERROR(Data4!CF$296),0,Data4!CF$296)","v":0},{"$f":"IF(ISERROR(Data4!CG$296),0,Data4!CG$296)","v":0},{"$f":"IF(ISERROR(Data4!CH$296),0,Data4!CH$296)","v":0},{"$f":"IF(ISERROR(Data4!CI$296),0,Data4!CI$296)","v":0},{"$f":"IF(ISERROR(Data4!CJ$296),0,Data4!CJ$296)","v":0},{"$f":"IF(ISERROR(Data4!CK$296),0,Data4!CK$296)","v":0},{"$f":"IF(ISERROR(Data4!CL$296),0,Data4!CL$296)","v":0},{"$f":"IF(ISERROR(Data4!CM$296),0,Data4!CM$296)","v":0},{"$f":"IF(ISERROR(Data4!CN$296),0,Data4!CN$296)","v":0},{"$f":"IF(ISERROR(Data4!CO$296),0,Data4!CO$296)","v":0},{"$f":"IF(ISERROR(Data4!CP$296),0,Data4!CP$296)","v":0},{"$f":"IF(ISERROR(Data4!CQ$296),0,Data4!CQ$296)","v":0},{"$f":"IF(ISERROR(Data4!CR$296),0,Data4!CR$296)","v":0},{"$f":"IF(ISERROR(Data4!CS$296),0,Data4!CS$296)","v":0},{"$f":"IF(ISERROR(Data4!CT$296),0,Data4!CT$296)","v":0},{"$f":"IF(ISERROR(Data4!CU$296),0,Data4!CU$296)","v":0},{"$f":"IF(ISERROR(Data4!CV$296),0,Data4!CV$296)","v":0},{"$f":"IF(ISERROR(Data4!CW$296),0,Data4!CW$296)","v":0},{"$f":"IF(ISERROR(Data4!CX$296),0,Data4!CX$296)","v":0},{"$f":"IF(ISERROR(Data4!CY$296),0,Data4!CY$296)","v":0},{"$f":"IF(ISERROR(Data4!CZ$296),0,Data4!CZ$296)","v":0},{"$f":"IF(ISERROR(Data4!DA$296),0,Data4!DA$296)","v":0},{"$f":"IF(ISERROR(Data4!DB$296),0,Data4!DB$296)","v":0},{"$f":"IF(ISERROR(Data4!DC$296),0,Data4!DC$296)","v":0},{"$f":"IF(ISERROR(Data4!DD$296),0,Data4!DD$296)","v":0},{"$f":"IF(ISERROR(Data4!DE$296),0,Data4!DE$296)","v":0},{"$f":"IF(ISERROR(Data4!DF$296),0,Data4!DF$296)","v":0},{"$f":"IF(ISERROR(Data4!DG$296),0,Data4!DG$296)","v":0},{"$f":"IF(ISERROR(Data4!DH$296),0,Data4!DH$296)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$297","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$297),0,Data4!M$297)","v":0},{"$f":"IF(ISERROR(Data4!N$297),0,Data4!N$297)","v":0},{"$f":"IF(ISERROR(Data4!O$297),0,Data4!O$297)","v":0},{"$f":"IF(ISERROR(Data4!P$297),0,Data4!P$297)","v":0},{"$f":"IF(ISERROR(Data4!Q$297),0,Data4!Q$297)","v":0},{"$f":"IF(ISERROR(Data4!R$297),0,Data4!R$297)","v":0},{"$f":"IF(ISERROR(Data4!S$297),0,Data4!S$297)","v":0},{"$f":"IF(ISERROR(Data4!T$297),0,Data4!T$297)","v":0},{"$f":"IF(ISERROR(Data4!U$297),0,Data4!U$297)","v":0},{"$f":"IF(ISERROR(Data4!V$297),0,Data4!V$297)","v":0},{"$f":"IF(ISERROR(Data4!W$297),0,Data4!W$297)","v":0},{"$f":"IF(ISERROR(Data4!X$297),0,Data4!X$297)","v":0},{"$f":"IF(ISERROR(Data4!Y$297),0,Data4!Y$297)","v":0},{"$f":"IF(ISERROR(Data4!Z$297),0,Data4!Z$297)","v":0},{"$f":"IF(ISERROR(Data4!AA$297),0,Data4!AA$297)","v":0},{"$f":"IF(ISERROR(Data4!AB$297),0,Data4!AB$297)","v":0},{"$f":"IF(ISERROR(Data4!AC$297),0,Data4!AC$297)","v":0},{"$f":"IF(ISERROR(Data4!AD$297),0,Data4!AD$297)","v":0},{"$f":"IF(ISERROR(Data4!AE$297),0,Data4!AE$297)","v":0},{"$f":"IF(ISERROR(Data4!AF$297),0,Data4!AF$297)","v":0},{"$f":"IF(ISERROR(Data4!AG$297),0,Data4!AG$297)","v":0},{"$f":"IF(ISERROR(Data4!AH$297),0,Data4!AH$297)","v":0},{"$f":"IF(ISERROR(Data4!AI$297),0,Data4!AI$297)","v":0},{"$f":"IF(ISERROR(Data4!AJ$297),0,Data4!AJ$297)","v":0},{"$f":"IF(ISERROR(Data4!AK$297),0,Data4!AK$297)","v":0},{"$f":"IF(ISERROR(Data4!AL$297),0,Data4!AL$297)","v":0},{"$f":"IF(ISERROR(Data4!AM$297),0,Data4!AM$297)","v":0},{"$f":"IF(ISERROR(Data4!AN$297),0,Data4!AN$297)","v":0},{"$f":"IF(ISERROR(Data4!AO$297),0,Data4!AO$297)","v":0},{"$f":"IF(ISERROR(Data4!AP$297),0,Data4!AP$297)","v":0},{"$f":"IF(ISERROR(Data4!AQ$297),0,Data4!AQ$297)","v":0},{"$f":"IF(ISERROR(Data4!AR$297),0,Data4!AR$297)","v":0},{"$f":"IF(ISERROR(Data4!AS$297),0,Data4!AS$297)","v":0},{"$f":"IF(ISERROR(Data4!AT$297),0,Data4!AT$297)","v":0},{"$f":"IF(ISERROR(Data4!AU$297),0,Data4!AU$297)","v":0},{"$f":"IF(ISERROR(Data4!AV$297),0,Data4!AV$297)","v":0},{"$f":"IF(ISERROR(Data4!AW$297),0,Data4!AW$297)","v":0},{"$f":"IF(ISERROR(Data4!AX$297),0,Data4!AX$297)","v":0},{"$f":"IF(ISERROR(Data4!AY$297),0,Data4!AY$297)","v":0},{"$f":"IF(ISERROR(Data4!AZ$297),0,Data4!AZ$297)","v":0},{"$f":"IF(ISERROR(Data4!BA$297),0,Data4!BA$297)","v":0},{"$f":"IF(ISERROR(Data4!BB$297),0,Data4!BB$297)","v":0},{"$f":"IF(ISERROR(Data4!BC$297),0,Data4!BC$297)","v":0},{"$f":"IF(ISERROR(Data4!BD$297),0,Data4!BD$297)","v":0},{"$f":"IF(ISERROR(Data4!BE$297),0,Data4!BE$297)","v":0},{"$f":"IF(ISERROR(Data4!BF$297),0,Data4!BF$297)","v":0},{"$f":"IF(ISERROR(Data4!BG$297),0,Data4!BG$297)","v":0},{"$f":"IF(ISERROR(Data4!BH$297),0,Data4!BH$297)","v":0},{"$f":"IF(ISERROR(Data4!BI$297),0,Data4!BI$297)","v":0},{"$f":"IF(ISERROR(Data4!BJ$297),0,Data4!BJ$297)","v":0},{"$f":"IF(ISERROR(Data4!BK$297),0,Data4!BK$297)","v":0},{"$f":"IF(ISERROR(Data4!BL$297),0,Data4!BL$297)","v":0},{"$f":"IF(ISERROR(Data4!BM$297),0,Data4!BM$297)","v":0},{"$f":"IF(ISERROR(Data4!BN$297),0,Data4!BN$297)","v":0},{"$f":"IF(ISERROR(Data4!BO$297),0,Data4!BO$297)","v":0},{"$f":"IF(ISERROR(Data4!BP$297),0,Data4!BP$297)","v":0},{"$f":"IF(ISERROR(Data4!BQ$297),0,Data4!BQ$297)","v":0},{"$f":"IF(ISERROR(Data4!BR$297),0,Data4!BR$297)","v":0},{"$f":"IF(ISERROR(Data4!BS$297),0,Data4!BS$297)","v":0},{"$f":"IF(ISERROR(Data4!BT$297),0,Data4!BT$297)","v":0},{"$f":"IF(ISERROR(Data4!BU$297),0,Data4!BU$297)","v":0},{"$f":"IF(ISERROR(Data4!BV$297),0,Data4!BV$297)","v":0},{"$f":"IF(ISERROR(Data4!BW$297),0,Data4!BW$297)","v":0},{"$f":"IF(ISERROR(Data4!BX$297),0,Data4!BX$297)","v":0},{"$f":"IF(ISERROR(Data4!BY$297),0,Data4!BY$297)","v":0},{"$f":"IF(ISERROR(Data4!BZ$297),0,Data4!BZ$297)","v":0},{"$f":"IF(ISERROR(Data4!CA$297),0,Data4!CA$297)","v":0},{"$f":"IF(ISERROR(Data4!CB$297),0,Data4!CB$297)","v":0},{"$f":"IF(ISERROR(Data4!CC$297),0,Data4!CC$297)","v":0},{"$f":"IF(ISERROR(Data4!CD$297),0,Data4!CD$297)","v":0},{"$f":"IF(ISERROR(Data4!CE$297),0,Data4!CE$297)","v":0},{"$f":"IF(ISERROR(Data4!CF$297),0,Data4!CF$297)","v":0},{"$f":"IF(ISERROR(Data4!CG$297),0,Data4!CG$297)","v":0},{"$f":"IF(ISERROR(Data4!CH$297),0,Data4!CH$297)","v":0},{"$f":"IF(ISERROR(Data4!CI$297),0,Data4!CI$297)","v":0},{"$f":"IF(ISERROR(Data4!CJ$297),0,Data4!CJ$297)","v":0},{"$f":"IF(ISERROR(Data4!CK$297),0,Data4!CK$297)","v":0},{"$f":"IF(ISERROR(Data4!CL$297),0,Data4!CL$297)","v":0},{"$f":"IF(ISERROR(Data4!CM$297),0,Data4!CM$297)","v":0},{"$f":"IF(ISERROR(Data4!CN$297),0,Data4!CN$297)","v":0},{"$f":"IF(ISERROR(Data4!CO$297),0,Data4!CO$297)","v":0},{"$f":"IF(ISERROR(Data4!CP$297),0,Data4!CP$297)","v":0},{"$f":"IF(ISERROR(Data4!CQ$297),0,Data4!CQ$297)","v":0},{"$f":"IF(ISERROR(Data4!CR$297),0,Data4!CR$297)","v":0},{"$f":"IF(ISERROR(Data4!CS$297),0,Data4!CS$297)","v":0},{"$f":"IF(ISERROR(Data4!CT$297),0,Data4!CT$297)","v":0},{"$f":"IF(ISERROR(Data4!CU$297),0,Data4!CU$297)","v":0},{"$f":"IF(ISERROR(Data4!CV$297),0,Data4!CV$297)","v":0},{"$f":"IF(ISERROR(Data4!CW$297),0,Data4!CW$297)","v":0},{"$f":"IF(ISERROR(Data4!CX$297),0,Data4!CX$297)","v":0},{"$f":"IF(ISERROR(Data4!CY$297),0,Data4!CY$297)","v":0},{"$f":"IF(ISERROR(Data4!CZ$297),0,Data4!CZ$297)","v":0},{"$f":"IF(ISERROR(Data4!DA$297),0,Data4!DA$297)","v":0},{"$f":"IF(ISERROR(Data4!DB$297),0,Data4!DB$297)","v":0},{"$f":"IF(ISERROR(Data4!DC$297),0,Data4!DC$297)","v":0},{"$f":"IF(ISERROR(Data4!DD$297),0,Data4!DD$297)","v":0},{"$f":"IF(ISERROR(Data4!DE$297),0,Data4!DE$297)","v":0},{"$f":"IF(ISERROR(Data4!DF$297),0,Data4!DF$297)","v":0},{"$f":"IF(ISERROR(Data4!DG$297),0,Data4!DG$297)","v":0},{"$f":"IF(ISERROR(Data4!DH$297),0,Data4!DH$297)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$298","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$298),0,Data4!M$298)","v":0},{"$f":"IF(ISERROR(Data4!N$298),0,Data4!N$298)","v":0},{"$f":"IF(ISERROR(Data4!O$298),0,Data4!O$298)","v":0},{"$f":"IF(ISERROR(Data4!P$298),0,Data4!P$298)","v":0},{"$f":"IF(ISERROR(Data4!Q$298),0,Data4!Q$298)","v":0},{"$f":"IF(ISERROR(Data4!R$298),0,Data4!R$298)","v":0},{"$f":"IF(ISERROR(Data4!S$298),0,Data4!S$298)","v":0},{"$f":"IF(ISERROR(Data4!T$298),0,Data4!T$298)","v":0},{"$f":"IF(ISERROR(Data4!U$298),0,Data4!U$298)","v":0},{"$f":"IF(ISERROR(Data4!V$298),0,Data4!V$298)","v":0},{"$f":"IF(ISERROR(Data4!W$298),0,Data4!W$298)","v":0},{"$f":"IF(ISERROR(Data4!X$298),0,Data4!X$298)","v":0},{"$f":"IF(ISERROR(Data4!Y$298),0,Data4!Y$298)","v":0},{"$f":"IF(ISERROR(Data4!Z$298),0,Data4!Z$298)","v":0},{"$f":"IF(ISERROR(Data4!AA$298),0,Data4!AA$298)","v":0},{"$f":"IF(ISERROR(Data4!AB$298),0,Data4!AB$298)","v":0},{"$f":"IF(ISERROR(Data4!AC$298),0,Data4!AC$298)","v":0},{"$f":"IF(ISERROR(Data4!AD$298),0,Data4!AD$298)","v":0},{"$f":"IF(ISERROR(Data4!AE$298),0,Data4!AE$298)","v":0},{"$f":"IF(ISERROR(Data4!AF$298),0,Data4!AF$298)","v":0},{"$f":"IF(ISERROR(Data4!AG$298),0,Data4!AG$298)","v":0},{"$f":"IF(ISERROR(Data4!AH$298),0,Data4!AH$298)","v":0},{"$f":"IF(ISERROR(Data4!AI$298),0,Data4!AI$298)","v":0},{"$f":"IF(ISERROR(Data4!AJ$298),0,Data4!AJ$298)","v":0},{"$f":"IF(ISERROR(Data4!AK$298),0,Data4!AK$298)","v":0},{"$f":"IF(ISERROR(Data4!AL$298),0,Data4!AL$298)","v":0},{"$f":"IF(ISERROR(Data4!AM$298),0,Data4!AM$298)","v":0},{"$f":"IF(ISERROR(Data4!AN$298),0,Data4!AN$298)","v":0},{"$f":"IF(ISERROR(Data4!AO$298),0,Data4!AO$298)","v":0},{"$f":"IF(ISERROR(Data4!AP$298),0,Data4!AP$298)","v":0},{"$f":"IF(ISERROR(Data4!AQ$298),0,Data4!AQ$298)","v":0},{"$f":"IF(ISERROR(Data4!AR$298),0,Data4!AR$298)","v":0},{"$f":"IF(ISERROR(Data4!AS$298),0,Data4!AS$298)","v":0},{"$f":"IF(ISERROR(Data4!AT$298),0,Data4!AT$298)","v":0},{"$f":"IF(ISERROR(Data4!AU$298),0,Data4!AU$298)","v":0},{"$f":"IF(ISERROR(Data4!AV$298),0,Data4!AV$298)","v":0},{"$f":"IF(ISERROR(Data4!AW$298),0,Data4!AW$298)","v":0},{"$f":"IF(ISERROR(Data4!AX$298),0,Data4!AX$298)","v":0},{"$f":"IF(ISERROR(Data4!AY$298),0,Data4!AY$298)","v":0},{"$f":"IF(ISERROR(Data4!AZ$298),0,Data4!AZ$298)","v":0},{"$f":"IF(ISERROR(Data4!BA$298),0,Data4!BA$298)","v":0},{"$f":"IF(ISERROR(Data4!BB$298),0,Data4!BB$298)","v":0},{"$f":"IF(ISERROR(Data4!BC$298),0,Data4!BC$298)","v":0},{"$f":"IF(ISERROR(Data4!BD$298),0,Data4!BD$298)","v":0},{"$f":"IF(ISERROR(Data4!BE$298),0,Data4!BE$298)","v":0},{"$f":"IF(ISERROR(Data4!BF$298),0,Data4!BF$298)","v":0},{"$f":"IF(ISERROR(Data4!BG$298),0,Data4!BG$298)","v":0},{"$f":"IF(ISERROR(Data4!BH$298),0,Data4!BH$298)","v":0},{"$f":"IF(ISERROR(Data4!BI$298),0,Data4!BI$298)","v":0},{"$f":"IF(ISERROR(Data4!BJ$298),0,Data4!BJ$298)","v":0},{"$f":"IF(ISERROR(Data4!BK$298),0,Data4!BK$298)","v":0},{"$f":"IF(ISERROR(Data4!BL$298),0,Data4!BL$298)","v":0},{"$f":"IF(ISERROR(Data4!BM$298),0,Data4!BM$298)","v":0},{"$f":"IF(ISERROR(Data4!BN$298),0,Data4!BN$298)","v":0},{"$f":"IF(ISERROR(Data4!BO$298),0,Data4!BO$298)","v":0},{"$f":"IF(ISERROR(Data4!BP$298),0,Data4!BP$298)","v":0},{"$f":"IF(ISERROR(Data4!BQ$298),0,Data4!BQ$298)","v":0},{"$f":"IF(ISERROR(Data4!BR$298),0,Data4!BR$298)","v":0},{"$f":"IF(ISERROR(Data4!BS$298),0,Data4!BS$298)","v":0},{"$f":"IF(ISERROR(Data4!BT$298),0,Data4!BT$298)","v":0},{"$f":"IF(ISERROR(Data4!BU$298),0,Data4!BU$298)","v":0},{"$f":"IF(ISERROR(Data4!BV$298),0,Data4!BV$298)","v":0},{"$f":"IF(ISERROR(Data4!BW$298),0,Data4!BW$298)","v":0},{"$f":"IF(ISERROR(Data4!BX$298),0,Data4!BX$298)","v":0},{"$f":"IF(ISERROR(Data4!BY$298),0,Data4!BY$298)","v":0},{"$f":"IF(ISERROR(Data4!BZ$298),0,Data4!BZ$298)","v":0},{"$f":"IF(ISERROR(Data4!CA$298),0,Data4!CA$298)","v":0},{"$f":"IF(ISERROR(Data4!CB$298),0,Data4!CB$298)","v":0},{"$f":"IF(ISERROR(Data4!CC$298),0,Data4!CC$298)","v":0},{"$f":"IF(ISERROR(Data4!CD$298),0,Data4!CD$298)","v":0},{"$f":"IF(ISERROR(Data4!CE$298),0,Data4!CE$298)","v":0},{"$f":"IF(ISERROR(Data4!CF$298),0,Data4!CF$298)","v":0},{"$f":"IF(ISERROR(Data4!CG$298),0,Data4!CG$298)","v":0},{"$f":"IF(ISERROR(Data4!CH$298),0,Data4!CH$298)","v":0},{"$f":"IF(ISERROR(Data4!CI$298),0,Data4!CI$298)","v":0},{"$f":"IF(ISERROR(Data4!CJ$298),0,Data4!CJ$298)","v":0},{"$f":"IF(ISERROR(Data4!CK$298),0,Data4!CK$298)","v":0},{"$f":"IF(ISERROR(Data4!CL$298),0,Data4!CL$298)","v":0},{"$f":"IF(ISERROR(Data4!CM$298),0,Data4!CM$298)","v":0},{"$f":"IF(ISERROR(Data4!CN$298),0,Data4!CN$298)","v":0},{"$f":"IF(ISERROR(Data4!CO$298),0,Data4!CO$298)","v":0},{"$f":"IF(ISERROR(Data4!CP$298),0,Data4!CP$298)","v":0},{"$f":"IF(ISERROR(Data4!CQ$298),0,Data4!CQ$298)","v":0},{"$f":"IF(ISERROR(Data4!CR$298),0,Data4!CR$298)","v":0},{"$f":"IF(ISERROR(Data4!CS$298),0,Data4!CS$298)","v":0},{"$f":"IF(ISERROR(Data4!CT$298),0,Data4!CT$298)","v":0},{"$f":"IF(ISERROR(Data4!CU$298),0,Data4!CU$298)","v":0},{"$f":"IF(ISERROR(Data4!CV$298),0,Data4!CV$298)","v":0},{"$f":"IF(ISERROR(Data4!CW$298),0,Data4!CW$298)","v":0},{"$f":"IF(ISERROR(Data4!CX$298),0,Data4!CX$298)","v":0},{"$f":"IF(ISERROR(Data4!CY$298),0,Data4!CY$298)","v":0},{"$f":"IF(ISERROR(Data4!CZ$298),0,Data4!CZ$298)","v":0},{"$f":"IF(ISERROR(Data4!DA$298),0,Data4!DA$298)","v":0},{"$f":"IF(ISERROR(Data4!DB$298),0,Data4!DB$298)","v":0},{"$f":"IF(ISERROR(Data4!DC$298),0,Data4!DC$298)","v":0},{"$f":"IF(ISERROR(Data4!DD$298),0,Data4!DD$298)","v":0},{"$f":"IF(ISERROR(Data4!DE$298),0,Data4!DE$298)","v":0},{"$f":"IF(ISERROR(Data4!DF$298),0,Data4!DF$298)","v":0},{"$f":"IF(ISERROR(Data4!DG$298),0,Data4!DG$298)","v":0},{"$f":"IF(ISERROR(Data4!DH$298),0,Data4!DH$298)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$299","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$299),0,Data4!M$299)","v":0},{"$f":"IF(ISERROR(Data4!N$299),0,Data4!N$299)","v":0},{"$f":"IF(ISERROR(Data4!O$299),0,Data4!O$299)","v":0},{"$f":"IF(ISERROR(Data4!P$299),0,Data4!P$299)","v":0},{"$f":"IF(ISERROR(Data4!Q$299),0,Data4!Q$299)","v":0},{"$f":"IF(ISERROR(Data4!R$299),0,Data4!R$299)","v":0},{"$f":"IF(ISERROR(Data4!S$299),0,Data4!S$299)","v":0},{"$f":"IF(ISERROR(Data4!T$299),0,Data4!T$299)","v":0},{"$f":"IF(ISERROR(Data4!U$299),0,Data4!U$299)","v":0},{"$f":"IF(ISERROR(Data4!V$299),0,Data4!V$299)","v":0},{"$f":"IF(ISERROR(Data4!W$299),0,Data4!W$299)","v":0},{"$f":"IF(ISERROR(Data4!X$299),0,Data4!X$299)","v":0},{"$f":"IF(ISERROR(Data4!Y$299),0,Data4!Y$299)","v":0},{"$f":"IF(ISERROR(Data4!Z$299),0,Data4!Z$299)","v":0},{"$f":"IF(ISERROR(Data4!AA$299),0,Data4!AA$299)","v":0},{"$f":"IF(ISERROR(Data4!AB$299),0,Data4!AB$299)","v":0},{"$f":"IF(ISERROR(Data4!AC$299),0,Data4!AC$299)","v":0},{"$f":"IF(ISERROR(Data4!AD$299),0,Data4!AD$299)","v":0},{"$f":"IF(ISERROR(Data4!AE$299),0,Data4!AE$299)","v":0},{"$f":"IF(ISERROR(Data4!AF$299),0,Data4!AF$299)","v":0},{"$f":"IF(ISERROR(Data4!AG$299),0,Data4!AG$299)","v":0},{"$f":"IF(ISERROR(Data4!AH$299),0,Data4!AH$299)","v":0},{"$f":"IF(ISERROR(Data4!AI$299),0,Data4!AI$299)","v":0},{"$f":"IF(ISERROR(Data4!AJ$299),0,Data4!AJ$299)","v":0},{"$f":"IF(ISERROR(Data4!AK$299),0,Data4!AK$299)","v":0},{"$f":"IF(ISERROR(Data4!AL$299),0,Data4!AL$299)","v":0},{"$f":"IF(ISERROR(Data4!AM$299),0,Data4!AM$299)","v":0},{"$f":"IF(ISERROR(Data4!AN$299),0,Data4!AN$299)","v":0},{"$f":"IF(ISERROR(Data4!AO$299),0,Data4!AO$299)","v":0},{"$f":"IF(ISERROR(Data4!AP$299),0,Data4!AP$299)","v":0},{"$f":"IF(ISERROR(Data4!AQ$299),0,Data4!AQ$299)","v":0},{"$f":"IF(ISERROR(Data4!AR$299),0,Data4!AR$299)","v":0},{"$f":"IF(ISERROR(Data4!AS$299),0,Data4!AS$299)","v":0},{"$f":"IF(ISERROR(Data4!AT$299),0,Data4!AT$299)","v":0},{"$f":"IF(ISERROR(Data4!AU$299),0,Data4!AU$299)","v":0},{"$f":"IF(ISERROR(Data4!AV$299),0,Data4!AV$299)","v":0},{"$f":"IF(ISERROR(Data4!AW$299),0,Data4!AW$299)","v":0},{"$f":"IF(ISERROR(Data4!AX$299),0,Data4!AX$299)","v":0},{"$f":"IF(ISERROR(Data4!AY$299),0,Data4!AY$299)","v":0},{"$f":"IF(ISERROR(Data4!AZ$299),0,Data4!AZ$299)","v":0},{"$f":"IF(ISERROR(Data4!BA$299),0,Data4!BA$299)","v":0},{"$f":"IF(ISERROR(Data4!BB$299),0,Data4!BB$299)","v":0},{"$f":"IF(ISERROR(Data4!BC$299),0,Data4!BC$299)","v":0},{"$f":"IF(ISERROR(Data4!BD$299),0,Data4!BD$299)","v":0},{"$f":"IF(ISERROR(Data4!BE$299),0,Data4!BE$299)","v":0},{"$f":"IF(ISERROR(Data4!BF$299),0,Data4!BF$299)","v":0},{"$f":"IF(ISERROR(Data4!BG$299),0,Data4!BG$299)","v":0},{"$f":"IF(ISERROR(Data4!BH$299),0,Data4!BH$299)","v":0},{"$f":"IF(ISERROR(Data4!BI$299),0,Data4!BI$299)","v":0},{"$f":"IF(ISERROR(Data4!BJ$299),0,Data4!BJ$299)","v":0},{"$f":"IF(ISERROR(Data4!BK$299),0,Data4!BK$299)","v":0},{"$f":"IF(ISERROR(Data4!BL$299),0,Data4!BL$299)","v":0},{"$f":"IF(ISERROR(Data4!BM$299),0,Data4!BM$299)","v":0},{"$f":"IF(ISERROR(Data4!BN$299),0,Data4!BN$299)","v":0},{"$f":"IF(ISERROR(Data4!BO$299),0,Data4!BO$299)","v":0},{"$f":"IF(ISERROR(Data4!BP$299),0,Data4!BP$299)","v":0},{"$f":"IF(ISERROR(Data4!BQ$299),0,Data4!BQ$299)","v":0},{"$f":"IF(ISERROR(Data4!BR$299),0,Data4!BR$299)","v":0},{"$f":"IF(ISERROR(Data4!BS$299),0,Data4!BS$299)","v":0},{"$f":"IF(ISERROR(Data4!BT$299),0,Data4!BT$299)","v":0},{"$f":"IF(ISERROR(Data4!BU$299),0,Data4!BU$299)","v":0},{"$f":"IF(ISERROR(Data4!BV$299),0,Data4!BV$299)","v":0},{"$f":"IF(ISERROR(Data4!BW$299),0,Data4!BW$299)","v":0},{"$f":"IF(ISERROR(Data4!BX$299),0,Data4!BX$299)","v":0},{"$f":"IF(ISERROR(Data4!BY$299),0,Data4!BY$299)","v":0},{"$f":"IF(ISERROR(Data4!BZ$299),0,Data4!BZ$299)","v":0},{"$f":"IF(ISERROR(Data4!CA$299),0,Data4!CA$299)","v":0},{"$f":"IF(ISERROR(Data4!CB$299),0,Data4!CB$299)","v":0},{"$f":"IF(ISERROR(Data4!CC$299),0,Data4!CC$299)","v":0},{"$f":"IF(ISERROR(Data4!CD$299),0,Data4!CD$299)","v":0},{"$f":"IF(ISERROR(Data4!CE$299),0,Data4!CE$299)","v":0},{"$f":"IF(ISERROR(Data4!CF$299),0,Data4!CF$299)","v":0},{"$f":"IF(ISERROR(Data4!CG$299),0,Data4!CG$299)","v":0},{"$f":"IF(ISERROR(Data4!CH$299),0,Data4!CH$299)","v":0},{"$f":"IF(ISERROR(Data4!CI$299),0,Data4!CI$299)","v":0},{"$f":"IF(ISERROR(Data4!CJ$299),0,Data4!CJ$299)","v":0},{"$f":"IF(ISERROR(Data4!CK$299),0,Data4!CK$299)","v":0},{"$f":"IF(ISERROR(Data4!CL$299),0,Data4!CL$299)","v":0},{"$f":"IF(ISERROR(Data4!CM$299),0,Data4!CM$299)","v":0},{"$f":"IF(ISERROR(Data4!CN$299),0,Data4!CN$299)","v":0},{"$f":"IF(ISERROR(Data4!CO$299),0,Data4!CO$299)","v":0},{"$f":"IF(ISERROR(Data4!CP$299),0,Data4!CP$299)","v":0},{"$f":"IF(ISERROR(Data4!CQ$299),0,Data4!CQ$299)","v":0},{"$f":"IF(ISERROR(Data4!CR$299),0,Data4!CR$299)","v":0},{"$f":"IF(ISERROR(Data4!CS$299),0,Data4!CS$299)","v":0},{"$f":"IF(ISERROR(Data4!CT$299),0,Data4!CT$299)","v":0},{"$f":"IF(ISERROR(Data4!CU$299),0,Data4!CU$299)","v":0},{"$f":"IF(ISERROR(Data4!CV$299),0,Data4!CV$299)","v":0},{"$f":"IF(ISERROR(Data4!CW$299),0,Data4!CW$299)","v":0},{"$f":"IF(ISERROR(Data4!CX$299),0,Data4!CX$299)","v":0},{"$f":"IF(ISERROR(Data4!CY$299),0,Data4!CY$299)","v":0},{"$f":"IF(ISERROR(Data4!CZ$299),0,Data4!CZ$299)","v":0},{"$f":"IF(ISERROR(Data4!DA$299),0,Data4!DA$299)","v":0},{"$f":"IF(ISERROR(Data4!DB$299),0,Data4!DB$299)","v":0},{"$f":"IF(ISERROR(Data4!DC$299),0,Data4!DC$299)","v":0},{"$f":"IF(ISERROR(Data4!DD$299),0,Data4!DD$299)","v":0},{"$f":"IF(ISERROR(Data4!DE$299),0,Data4!DE$299)","v":0},{"$f":"IF(ISERROR(Data4!DF$299),0,Data4!DF$299)","v":0},{"$f":"IF(ISERROR(Data4!DG$299),0,Data4!DG$299)","v":0},{"$f":"IF(ISERROR(Data4!DH$299),0,Data4!DH$299)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$300","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$300),0,Data4!M$300)","v":0},{"$f":"IF(ISERROR(Data4!N$300),0,Data4!N$300)","v":0},{"$f":"IF(ISERROR(Data4!O$300),0,Data4!O$300)","v":0},{"$f":"IF(ISERROR(Data4!P$300),0,Data4!P$300)","v":0},{"$f":"IF(ISERROR(Data4!Q$300),0,Data4!Q$300)","v":0},{"$f":"IF(ISERROR(Data4!R$300),0,Data4!R$300)","v":0},{"$f":"IF(ISERROR(Data4!S$300),0,Data4!S$300)","v":0},{"$f":"IF(ISERROR(Data4!T$300),0,Data4!T$300)","v":0},{"$f":"IF(ISERROR(Data4!U$300),0,Data4!U$300)","v":0},{"$f":"IF(ISERROR(Data4!V$300),0,Data4!V$300)","v":0},{"$f":"IF(ISERROR(Data4!W$300),0,Data4!W$300)","v":0},{"$f":"IF(ISERROR(Data4!X$300),0,Data4!X$300)","v":0},{"$f":"IF(ISERROR(Data4!Y$300),0,Data4!Y$300)","v":0},{"$f":"IF(ISERROR(Data4!Z$300),0,Data4!Z$300)","v":0},{"$f":"IF(ISERROR(Data4!AA$300),0,Data4!AA$300)","v":0},{"$f":"IF(ISERROR(Data4!AB$300),0,Data4!AB$300)","v":0},{"$f":"IF(ISERROR(Data4!AC$300),0,Data4!AC$300)","v":0},{"$f":"IF(ISERROR(Data4!AD$300),0,Data4!AD$300)","v":0},{"$f":"IF(ISERROR(Data4!AE$300),0,Data4!AE$300)","v":0},{"$f":"IF(ISERROR(Data4!AF$300),0,Data4!AF$300)","v":0},{"$f":"IF(ISERROR(Data4!AG$300),0,Data4!AG$300)","v":0},{"$f":"IF(ISERROR(Data4!AH$300),0,Data4!AH$300)","v":0},{"$f":"IF(ISERROR(Data4!AI$300),0,Data4!AI$300)","v":0},{"$f":"IF(ISERROR(Data4!AJ$300),0,Data4!AJ$300)","v":0},{"$f":"IF(ISERROR(Data4!AK$300),0,Data4!AK$300)","v":0},{"$f":"IF(ISERROR(Data4!AL$300),0,Data4!AL$300)","v":0},{"$f":"IF(ISERROR(Data4!AM$300),0,Data4!AM$300)","v":0},{"$f":"IF(ISERROR(Data4!AN$300),0,Data4!AN$300)","v":0},{"$f":"IF(ISERROR(Data4!AO$300),0,Data4!AO$300)","v":0},{"$f":"IF(ISERROR(Data4!AP$300),0,Data4!AP$300)","v":0},{"$f":"IF(ISERROR(Data4!AQ$300),0,Data4!AQ$300)","v":0},{"$f":"IF(ISERROR(Data4!AR$300),0,Data4!AR$300)","v":0},{"$f":"IF(ISERROR(Data4!AS$300),0,Data4!AS$300)","v":0},{"$f":"IF(ISERROR(Data4!AT$300),0,Data4!AT$300)","v":0},{"$f":"IF(ISERROR(Data4!AU$300),0,Data4!AU$300)","v":0},{"$f":"IF(ISERROR(Data4!AV$300),0,Data4!AV$300)","v":0},{"$f":"IF(ISERROR(Data4!AW$300),0,Data4!AW$300)","v":0},{"$f":"IF(ISERROR(Data4!AX$300),0,Data4!AX$300)","v":0},{"$f":"IF(ISERROR(Data4!AY$300),0,Data4!AY$300)","v":0},{"$f":"IF(ISERROR(Data4!AZ$300),0,Data4!AZ$300)","v":0},{"$f":"IF(ISERROR(Data4!BA$300),0,Data4!BA$300)","v":0},{"$f":"IF(ISERROR(Data4!BB$300),0,Data4!BB$300)","v":0},{"$f":"IF(ISERROR(Data4!BC$300),0,Data4!BC$300)","v":0},{"$f":"IF(ISERROR(Data4!BD$300),0,Data4!BD$300)","v":0},{"$f":"IF(ISERROR(Data4!BE$300),0,Data4!BE$300)","v":0},{"$f":"IF(ISERROR(Data4!BF$300),0,Data4!BF$300)","v":0},{"$f":"IF(ISERROR(Data4!BG$300),0,Data4!BG$300)","v":0},{"$f":"IF(ISERROR(Data4!BH$300),0,Data4!BH$300)","v":0},{"$f":"IF(ISERROR(Data4!BI$300),0,Data4!BI$300)","v":0},{"$f":"IF(ISERROR(Data4!BJ$300),0,Data4!BJ$300)","v":0},{"$f":"IF(ISERROR(Data4!BK$300),0,Data4!BK$300)","v":0},{"$f":"IF(ISERROR(Data4!BL$300),0,Data4!BL$300)","v":0},{"$f":"IF(ISERROR(Data4!BM$300),0,Data4!BM$300)","v":0},{"$f":"IF(ISERROR(Data4!BN$300),0,Data4!BN$300)","v":0},{"$f":"IF(ISERROR(Data4!BO$300),0,Data4!BO$300)","v":0},{"$f":"IF(ISERROR(Data4!BP$300),0,Data4!BP$300)","v":0},{"$f":"IF(ISERROR(Data4!BQ$300),0,Data4!BQ$300)","v":0},{"$f":"IF(ISERROR(Data4!BR$300),0,Data4!BR$300)","v":0},{"$f":"IF(ISERROR(Data4!BS$300),0,Data4!BS$300)","v":0},{"$f":"IF(ISERROR(Data4!BT$300),0,Data4!BT$300)","v":0},{"$f":"IF(ISERROR(Data4!BU$300),0,Data4!BU$300)","v":0},{"$f":"IF(ISERROR(Data4!BV$300),0,Data4!BV$300)","v":0},{"$f":"IF(ISERROR(Data4!BW$300),0,Data4!BW$300)","v":0},{"$f":"IF(ISERROR(Data4!BX$300),0,Data4!BX$300)","v":0},{"$f":"IF(ISERROR(Data4!BY$300),0,Data4!BY$300)","v":0},{"$f":"IF(ISERROR(Data4!BZ$300),0,Data4!BZ$300)","v":0},{"$f":"IF(ISERROR(Data4!CA$300),0,Data4!CA$300)","v":0},{"$f":"IF(ISERROR(Data4!CB$300),0,Data4!CB$300)","v":0},{"$f":"IF(ISERROR(Data4!CC$300),0,Data4!CC$300)","v":0},{"$f":"IF(ISERROR(Data4!CD$300),0,Data4!CD$300)","v":0},{"$f":"IF(ISERROR(Data4!CE$300),0,Data4!CE$300)","v":0},{"$f":"IF(ISERROR(Data4!CF$300),0,Data4!CF$300)","v":0},{"$f":"IF(ISERROR(Data4!CG$300),0,Data4!CG$300)","v":0},{"$f":"IF(ISERROR(Data4!CH$300),0,Data4!CH$300)","v":0},{"$f":"IF(ISERROR(Data4!CI$300),0,Data4!CI$300)","v":0},{"$f":"IF(ISERROR(Data4!CJ$300),0,Data4!CJ$300)","v":0},{"$f":"IF(ISERROR(Data4!CK$300),0,Data4!CK$300)","v":0},{"$f":"IF(ISERROR(Data4!CL$300),0,Data4!CL$300)","v":0},{"$f":"IF(ISERROR(Data4!CM$300),0,Data4!CM$300)","v":0},{"$f":"IF(ISERROR(Data4!CN$300),0,Data4!CN$300)","v":0},{"$f":"IF(ISERROR(Data4!CO$300),0,Data4!CO$300)","v":0},{"$f":"IF(ISERROR(Data4!CP$300),0,Data4!CP$300)","v":0},{"$f":"IF(ISERROR(Data4!CQ$300),0,Data4!CQ$300)","v":0},{"$f":"IF(ISERROR(Data4!CR$300),0,Data4!CR$300)","v":0},{"$f":"IF(ISERROR(Data4!CS$300),0,Data4!CS$300)","v":0},{"$f":"IF(ISERROR(Data4!CT$300),0,Data4!CT$300)","v":0},{"$f":"IF(ISERROR(Data4!CU$300),0,Data4!CU$300)","v":0},{"$f":"IF(ISERROR(Data4!CV$300),0,Data4!CV$300)","v":0},{"$f":"IF(ISERROR(Data4!CW$300),0,Data4!CW$300)","v":0},{"$f":"IF(ISERROR(Data4!CX$300),0,Data4!CX$300)","v":0},{"$f":"IF(ISERROR(Data4!CY$300),0,Data4!CY$300)","v":0},{"$f":"IF(ISERROR(Data4!CZ$300),0,Data4!CZ$300)","v":0},{"$f":"IF(ISERROR(Data4!DA$300),0,Data4!DA$300)","v":0},{"$f":"IF(ISERROR(Data4!DB$300),0,Data4!DB$300)","v":0},{"$f":"IF(ISERROR(Data4!DC$300),0,Data4!DC$300)","v":0},{"$f":"IF(ISERROR(Data4!DD$300),0,Data4!DD$300)","v":0},{"$f":"IF(ISERROR(Data4!DE$300),0,Data4!DE$300)","v":0},{"$f":"IF(ISERROR(Data4!DF$300),0,Data4!DF$300)","v":0},{"$f":"IF(ISERROR(Data4!DG$300),0,Data4!DG$300)","v":0},{"$f":"IF(ISERROR(Data4!DH$300),0,Data4!DH$300)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$301","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$301),0,Data4!M$301)","v":0},{"$f":"IF(ISERROR(Data4!N$301),0,Data4!N$301)","v":0},{"$f":"IF(ISERROR(Data4!O$301),0,Data4!O$301)","v":0},{"$f":"IF(ISERROR(Data4!P$301),0,Data4!P$301)","v":0},{"$f":"IF(ISERROR(Data4!Q$301),0,Data4!Q$301)","v":0},{"$f":"IF(ISERROR(Data4!R$301),0,Data4!R$301)","v":0},{"$f":"IF(ISERROR(Data4!S$301),0,Data4!S$301)","v":0},{"$f":"IF(ISERROR(Data4!T$301),0,Data4!T$301)","v":0},{"$f":"IF(ISERROR(Data4!U$301),0,Data4!U$301)","v":0},{"$f":"IF(ISERROR(Data4!V$301),0,Data4!V$301)","v":0},{"$f":"IF(ISERROR(Data4!W$301),0,Data4!W$301)","v":0},{"$f":"IF(ISERROR(Data4!X$301),0,Data4!X$301)","v":0},{"$f":"IF(ISERROR(Data4!Y$301),0,Data4!Y$301)","v":0},{"$f":"IF(ISERROR(Data4!Z$301),0,Data4!Z$301)","v":0},{"$f":"IF(ISERROR(Data4!AA$301),0,Data4!AA$301)","v":0},{"$f":"IF(ISERROR(Data4!AB$301),0,Data4!AB$301)","v":0},{"$f":"IF(ISERROR(Data4!AC$301),0,Data4!AC$301)","v":0},{"$f":"IF(ISERROR(Data4!AD$301),0,Data4!AD$301)","v":0},{"$f":"IF(ISERROR(Data4!AE$301),0,Data4!AE$301)","v":0},{"$f":"IF(ISERROR(Data4!AF$301),0,Data4!AF$301)","v":0},{"$f":"IF(ISERROR(Data4!AG$301),0,Data4!AG$301)","v":0},{"$f":"IF(ISERROR(Data4!AH$301),0,Data4!AH$301)","v":0},{"$f":"IF(ISERROR(Data4!AI$301),0,Data4!AI$301)","v":0},{"$f":"IF(ISERROR(Data4!AJ$301),0,Data4!AJ$301)","v":0},{"$f":"IF(ISERROR(Data4!AK$301),0,Data4!AK$301)","v":0},{"$f":"IF(ISERROR(Data4!AL$301),0,Data4!AL$301)","v":0},{"$f":"IF(ISERROR(Data4!AM$301),0,Data4!AM$301)","v":0},{"$f":"IF(ISERROR(Data4!AN$301),0,Data4!AN$301)","v":0},{"$f":"IF(ISERROR(Data4!AO$301),0,Data4!AO$301)","v":0},{"$f":"IF(ISERROR(Data4!AP$301),0,Data4!AP$301)","v":0},{"$f":"IF(ISERROR(Data4!AQ$301),0,Data4!AQ$301)","v":0},{"$f":"IF(ISERROR(Data4!AR$301),0,Data4!AR$301)","v":0},{"$f":"IF(ISERROR(Data4!AS$301),0,Data4!AS$301)","v":0},{"$f":"IF(ISERROR(Data4!AT$301),0,Data4!AT$301)","v":0},{"$f":"IF(ISERROR(Data4!AU$301),0,Data4!AU$301)","v":0},{"$f":"IF(ISERROR(Data4!AV$301),0,Data4!AV$301)","v":0},{"$f":"IF(ISERROR(Data4!AW$301),0,Data4!AW$301)","v":0},{"$f":"IF(ISERROR(Data4!AX$301),0,Data4!AX$301)","v":0},{"$f":"IF(ISERROR(Data4!AY$301),0,Data4!AY$301)","v":0},{"$f":"IF(ISERROR(Data4!AZ$301),0,Data4!AZ$301)","v":0},{"$f":"IF(ISERROR(Data4!BA$301),0,Data4!BA$301)","v":0},{"$f":"IF(ISERROR(Data4!BB$301),0,Data4!BB$301)","v":0},{"$f":"IF(ISERROR(Data4!BC$301),0,Data4!BC$301)","v":0},{"$f":"IF(ISERROR(Data4!BD$301),0,Data4!BD$301)","v":0},{"$f":"IF(ISERROR(Data4!BE$301),0,Data4!BE$301)","v":0},{"$f":"IF(ISERROR(Data4!BF$301),0,Data4!BF$301)","v":0},{"$f":"IF(ISERROR(Data4!BG$301),0,Data4!BG$301)","v":0},{"$f":"IF(ISERROR(Data4!BH$301),0,Data4!BH$301)","v":0},{"$f":"IF(ISERROR(Data4!BI$301),0,Data4!BI$301)","v":0},{"$f":"IF(ISERROR(Data4!BJ$301),0,Data4!BJ$301)","v":0},{"$f":"IF(ISERROR(Data4!BK$301),0,Data4!BK$301)","v":0},{"$f":"IF(ISERROR(Data4!BL$301),0,Data4!BL$301)","v":0},{"$f":"IF(ISERROR(Data4!BM$301),0,Data4!BM$301)","v":0},{"$f":"IF(ISERROR(Data4!BN$301),0,Data4!BN$301)","v":0},{"$f":"IF(ISERROR(Data4!BO$301),0,Data4!BO$301)","v":0},{"$f":"IF(ISERROR(Data4!BP$301),0,Data4!BP$301)","v":0},{"$f":"IF(ISERROR(Data4!BQ$301),0,Data4!BQ$301)","v":0},{"$f":"IF(ISERROR(Data4!BR$301),0,Data4!BR$301)","v":0},{"$f":"IF(ISERROR(Data4!BS$301),0,Data4!BS$301)","v":0},{"$f":"IF(ISERROR(Data4!BT$301),0,Data4!BT$301)","v":0},{"$f":"IF(ISERROR(Data4!BU$301),0,Data4!BU$301)","v":0},{"$f":"IF(ISERROR(Data4!BV$301),0,Data4!BV$301)","v":0},{"$f":"IF(ISERROR(Data4!BW$301),0,Data4!BW$301)","v":0},{"$f":"IF(ISERROR(Data4!BX$301),0,Data4!BX$301)","v":0},{"$f":"IF(ISERROR(Data4!BY$301),0,Data4!BY$301)","v":0},{"$f":"IF(ISERROR(Data4!BZ$301),0,Data4!BZ$301)","v":0},{"$f":"IF(ISERROR(Data4!CA$301),0,Data4!CA$301)","v":0},{"$f":"IF(ISERROR(Data4!CB$301),0,Data4!CB$301)","v":0},{"$f":"IF(ISERROR(Data4!CC$301),0,Data4!CC$301)","v":0},{"$f":"IF(ISERROR(Data4!CD$301),0,Data4!CD$301)","v":0},{"$f":"IF(ISERROR(Data4!CE$301),0,Data4!CE$301)","v":0},{"$f":"IF(ISERROR(Data4!CF$301),0,Data4!CF$301)","v":0},{"$f":"IF(ISERROR(Data4!CG$301),0,Data4!CG$301)","v":0},{"$f":"IF(ISERROR(Data4!CH$301),0,Data4!CH$301)","v":0},{"$f":"IF(ISERROR(Data4!CI$301),0,Data4!CI$301)","v":0},{"$f":"IF(ISERROR(Data4!CJ$301),0,Data4!CJ$301)","v":0},{"$f":"IF(ISERROR(Data4!CK$301),0,Data4!CK$301)","v":0},{"$f":"IF(ISERROR(Data4!CL$301),0,Data4!CL$301)","v":0},{"$f":"IF(ISERROR(Data4!CM$301),0,Data4!CM$301)","v":0},{"$f":"IF(ISERROR(Data4!CN$301),0,Data4!CN$301)","v":0},{"$f":"IF(ISERROR(Data4!CO$301),0,Data4!CO$301)","v":0},{"$f":"IF(ISERROR(Data4!CP$301),0,Data4!CP$301)","v":0},{"$f":"IF(ISERROR(Data4!CQ$301),0,Data4!CQ$301)","v":0},{"$f":"IF(ISERROR(Data4!CR$301),0,Data4!CR$301)","v":0},{"$f":"IF(ISERROR(Data4!CS$301),0,Data4!CS$301)","v":0},{"$f":"IF(ISERROR(Data4!CT$301),0,Data4!CT$301)","v":0},{"$f":"IF(ISERROR(Data4!CU$301),0,Data4!CU$301)","v":0},{"$f":"IF(ISERROR(Data4!CV$301),0,Data4!CV$301)","v":0},{"$f":"IF(ISERROR(Data4!CW$301),0,Data4!CW$301)","v":0},{"$f":"IF(ISERROR(Data4!CX$301),0,Data4!CX$301)","v":0},{"$f":"IF(ISERROR(Data4!CY$301),0,Data4!CY$301)","v":0},{"$f":"IF(ISERROR(Data4!CZ$301),0,Data4!CZ$301)","v":0},{"$f":"IF(ISERROR(Data4!DA$301),0,Data4!DA$301)","v":0},{"$f":"IF(ISERROR(Data4!DB$301),0,Data4!DB$301)","v":0},{"$f":"IF(ISERROR(Data4!DC$301),0,Data4!DC$301)","v":0},{"$f":"IF(ISERROR(Data4!DD$301),0,Data4!DD$301)","v":0},{"$f":"IF(ISERROR(Data4!DE$301),0,Data4!DE$301)","v":0},{"$f":"IF(ISERROR(Data4!DF$301),0,Data4!DF$301)","v":0},{"$f":"IF(ISERROR(Data4!DG$301),0,Data4!DG$301)","v":0},{"$f":"IF(ISERROR(Data4!DH$301),0,Data4!DH$301)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$303","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$303),0,Data4!M$303)","v":0},{"$f":"IF(ISERROR(Data4!N$303),0,Data4!N$303)","v":0},{"$f":"IF(ISERROR(Data4!O$303),0,Data4!O$303)","v":0},{"$f":"IF(ISERROR(Data4!P$303),0,Data4!P$303)","v":0},{"$f":"IF(ISERROR(Data4!Q$303),0,Data4!Q$303)","v":0},{"$f":"IF(ISERROR(Data4!R$303),0,Data4!R$303)","v":0},{"$f":"IF(ISERROR(Data4!S$303),0,Data4!S$303)","v":0},{"$f":"IF(ISERROR(Data4!T$303),0,Data4!T$303)","v":0},{"$f":"IF(ISERROR(Data4!U$303),0,Data4!U$303)","v":0},{"$f":"IF(ISERROR(Data4!V$303),0,Data4!V$303)","v":0},{"$f":"IF(ISERROR(Data4!W$303),0,Data4!W$303)","v":0},{"$f":"IF(ISERROR(Data4!X$303),0,Data4!X$303)","v":0},{"$f":"IF(ISERROR(Data4!Y$303),0,Data4!Y$303)","v":0},{"$f":"IF(ISERROR(Data4!Z$303),0,Data4!Z$303)","v":0},{"$f":"IF(ISERROR(Data4!AA$303),0,Data4!AA$303)","v":0},{"$f":"IF(ISERROR(Data4!AB$303),0,Data4!AB$303)","v":0},{"$f":"IF(ISERROR(Data4!AC$303),0,Data4!AC$303)","v":0},{"$f":"IF(ISERROR(Data4!AD$303),0,Data4!AD$303)","v":0},{"$f":"IF(ISERROR(Data4!AE$303),0,Data4!AE$303)","v":0},{"$f":"IF(ISERROR(Data4!AF$303),0,Data4!AF$303)","v":0},{"$f":"IF(ISERROR(Data4!AG$303),0,Data4!AG$303)","v":0},{"$f":"IF(ISERROR(Data4!AH$303),0,Data4!AH$303)","v":0},{"$f":"IF(ISERROR(Data4!AI$303),0,Data4!AI$303)","v":0},{"$f":"IF(ISERROR(Data4!AJ$303),0,Data4!AJ$303)","v":0},{"$f":"IF(ISERROR(Data4!AK$303),0,Data4!AK$303)","v":0},{"$f":"IF(ISERROR(Data4!AL$303),0,Data4!AL$303)","v":0},{"$f":"IF(ISERROR(Data4!AM$303),0,Data4!AM$303)","v":0},{"$f":"IF(ISERROR(Data4!AN$303),0,Data4!AN$303)","v":0},{"$f":"IF(ISERROR(Data4!AO$303),0,Data4!AO$303)","v":0},{"$f":"IF(ISERROR(Data4!AP$303),0,Data4!AP$303)","v":0},{"$f":"IF(ISERROR(Data4!AQ$303),0,Data4!AQ$303)","v":0},{"$f":"IF(ISERROR(Data4!AR$303),0,Data4!AR$303)","v":0},{"$f":"IF(ISERROR(Data4!AS$303),0,Data4!AS$303)","v":0},{"$f":"IF(ISERROR(Data4!AT$303),0,Data4!AT$303)","v":0},{"$f":"IF(ISERROR(Data4!AU$303),0,Data4!AU$303)","v":0},{"$f":"IF(ISERROR(Data4!AV$303),0,Data4!AV$303)","v":0},{"$f":"IF(ISERROR(Data4!AW$303),0,Data4!AW$303)","v":0},{"$f":"IF(ISERROR(Data4!AX$303),0,Data4!AX$303)","v":0},{"$f":"IF(ISERROR(Data4!AY$303),0,Data4!AY$303)","v":0},{"$f":"IF(ISERROR(Data4!AZ$303),0,Data4!AZ$303)","v":0},{"$f":"IF(ISERROR(Data4!BA$303),0,Data4!BA$303)","v":0},{"$f":"IF(ISERROR(Data4!BB$303),0,Data4!BB$303)","v":0},{"$f":"IF(ISERROR(Data4!BC$303),0,Data4!BC$303)","v":0},{"$f":"IF(ISERROR(Data4!BD$303),0,Data4!BD$303)","v":0},{"$f":"IF(ISERROR(Data4!BE$303),0,Data4!BE$303)","v":0},{"$f":"IF(ISERROR(Data4!BF$303),0,Data4!BF$303)","v":0},{"$f":"IF(ISERROR(Data4!BG$303),0,Data4!BG$303)","v":0},{"$f":"IF(ISERROR(Data4!BH$303),0,Data4!BH$303)","v":0},{"$f":"IF(ISERROR(Data4!BI$303),0,Data4!BI$303)","v":0},{"$f":"IF(ISERROR(Data4!BJ$303),0,Data4!BJ$303)","v":0},{"$f":"IF(ISERROR(Data4!BK$303),0,Data4!BK$303)","v":0},{"$f":"IF(ISERROR(Data4!BL$303),0,Data4!BL$303)","v":0},{"$f":"IF(ISERROR(Data4!BM$303),0,Data4!BM$303)","v":0},{"$f":"IF(ISERROR(Data4!BN$303),0,Data4!BN$303)","v":0},{"$f":"IF(ISERROR(Data4!BO$303),0,Data4!BO$303)","v":0},{"$f":"IF(ISERROR(Data4!BP$303),0,Data4!BP$303)","v":0},{"$f":"IF(ISERROR(Data4!BQ$303),0,Data4!BQ$303)","v":0},{"$f":"IF(ISERROR(Data4!BR$303),0,Data4!BR$303)","v":0},{"$f":"IF(ISERROR(Data4!BS$303),0,Data4!BS$303)","v":0},{"$f":"IF(ISERROR(Data4!BT$303),0,Data4!BT$303)","v":0},{"$f":"IF(ISERROR(Data4!BU$303),0,Data4!BU$303)","v":0},{"$f":"IF(ISERROR(Data4!BV$303),0,Data4!BV$303)","v":0},{"$f":"IF(ISERROR(Data4!BW$303),0,Data4!BW$303)","v":0},{"$f":"IF(ISERROR(Data4!BX$303),0,Data4!BX$303)","v":0},{"$f":"IF(ISERROR(Data4!BY$303),0,Data4!BY$303)","v":0},{"$f":"IF(ISERROR(Data4!BZ$303),0,Data4!BZ$303)","v":0},{"$f":"IF(ISERROR(Data4!CA$303),0,Data4!CA$303)","v":0},{"$f":"IF(ISERROR(Data4!CB$303),0,Data4!CB$303)","v":0},{"$f":"IF(ISERROR(Data4!CC$303),0,Data4!CC$303)","v":0},{"$f":"IF(ISERROR(Data4!CD$303),0,Data4!CD$303)","v":0},{"$f":"IF(ISERROR(Data4!CE$303),0,Data4!CE$303)","v":0},{"$f":"IF(ISERROR(Data4!CF$303),0,Data4!CF$303)","v":0},{"$f":"IF(ISERROR(Data4!CG$303),0,Data4!CG$303)","v":0},{"$f":"IF(ISERROR(Data4!CH$303),0,Data4!CH$303)","v":0},{"$f":"IF(ISERROR(Data4!CI$303),0,Data4!CI$303)","v":0},{"$f":"IF(ISERROR(Data4!CJ$303),0,Data4!CJ$303)","v":0},{"$f":"IF(ISERROR(Data4!CK$303),0,Data4!CK$303)","v":0},{"$f":"IF(ISERROR(Data4!CL$303),0,Data4!CL$303)","v":0},{"$f":"IF(ISERROR(Data4!CM$303),0,Data4!CM$303)","v":0},{"$f":"IF(ISERROR(Data4!CN$303),0,Data4!CN$303)","v":0},{"$f":"IF(ISERROR(Data4!CO$303),0,Data4!CO$303)","v":0},{"$f":"IF(ISERROR(Data4!CP$303),0,Data4!CP$303)","v":0},{"$f":"IF(ISERROR(Data4!CQ$303),0,Data4!CQ$303)","v":0},{"$f":"IF(ISERROR(Data4!CR$303),0,Data4!CR$303)","v":0},{"$f":"IF(ISERROR(Data4!CS$303),0,Data4!CS$303)","v":0},{"$f":"IF(ISERROR(Data4!CT$303),0,Data4!CT$303)","v":0},{"$f":"IF(ISERROR(Data4!CU$303),0,Data4!CU$303)","v":0},{"$f":"IF(ISERROR(Data4!CV$303),0,Data4!CV$303)","v":0},{"$f":"IF(ISERROR(Data4!CW$303),0,Data4!CW$303)","v":0},{"$f":"IF(ISERROR(Data4!CX$303),0,Data4!CX$303)","v":0},{"$f":"IF(ISERROR(Data4!CY$303),0,Data4!CY$303)","v":0},{"$f":"IF(ISERROR(Data4!CZ$303),0,Data4!CZ$303)","v":0},{"$f":"IF(ISERROR(Data4!DA$303),0,Data4!DA$303)","v":0},{"$f":"IF(ISERROR(Data4!DB$303),0,Data4!DB$303)","v":0},{"$f":"IF(ISERROR(Data4!DC$303),0,Data4!DC$303)","v":0},{"$f":"IF(ISERROR(Data4!DD$303),0,Data4!DD$303)","v":0},{"$f":"IF(ISERROR(Data4!DE$303),0,Data4!DE$303)","v":0},{"$f":"IF(ISERROR(Data4!DF$303),0,Data4!DF$303)","v":0},{"$f":"IF(ISERROR(Data4!DG$303),0,Data4!DG$303)","v":0},{"$f":"IF(ISERROR(Data4!DH$303),0,Data4!DH$303)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$304","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$304),0,Data4!M$304)","v":0},{"$f":"IF(ISERROR(Data4!N$304),0,Data4!N$304)","v":0},{"$f":"IF(ISERROR(Data4!O$304),0,Data4!O$304)","v":0},{"$f":"IF(ISERROR(Data4!P$304),0,Data4!P$304)","v":0},{"$f":"IF(ISERROR(Data4!Q$304),0,Data4!Q$304)","v":0},{"$f":"IF(ISERROR(Data4!R$304),0,Data4!R$304)","v":0},{"$f":"IF(ISERROR(Data4!S$304),0,Data4!S$304)","v":0},{"$f":"IF(ISERROR(Data4!T$304),0,Data4!T$304)","v":0},{"$f":"IF(ISERROR(Data4!U$304),0,Data4!U$304)","v":0},{"$f":"IF(ISERROR(Data4!V$304),0,Data4!V$304)","v":0},{"$f":"IF(ISERROR(Data4!W$304),0,Data4!W$304)","v":0},{"$f":"IF(ISERROR(Data4!X$304),0,Data4!X$304)","v":0},{"$f":"IF(ISERROR(Data4!Y$304),0,Data4!Y$304)","v":0},{"$f":"IF(ISERROR(Data4!Z$304),0,Data4!Z$304)","v":0},{"$f":"IF(ISERROR(Data4!AA$304),0,Data4!AA$304)","v":0},{"$f":"IF(ISERROR(Data4!AB$304),0,Data4!AB$304)","v":0},{"$f":"IF(ISERROR(Data4!AC$304),0,Data4!AC$304)","v":0},{"$f":"IF(ISERROR(Data4!AD$304),0,Data4!AD$304)","v":0},{"$f":"IF(ISERROR(Data4!AE$304),0,Data4!AE$304)","v":0},{"$f":"IF(ISERROR(Data4!AF$304),0,Data4!AF$304)","v":0},{"$f":"IF(ISERROR(Data4!AG$304),0,Data4!AG$304)","v":0},{"$f":"IF(ISERROR(Data4!AH$304),0,Data4!AH$304)","v":0},{"$f":"IF(ISERROR(Data4!AI$304),0,Data4!AI$304)","v":0},{"$f":"IF(ISERROR(Data4!AJ$304),0,Data4!AJ$304)","v":0},{"$f":"IF(ISERROR(Data4!AK$304),0,Data4!AK$304)","v":0},{"$f":"IF(ISERROR(Data4!AL$304),0,Data4!AL$304)","v":0},{"$f":"IF(ISERROR(Data4!AM$304),0,Data4!AM$304)","v":0},{"$f":"IF(ISERROR(Data4!AN$304),0,Data4!AN$304)","v":0},{"$f":"IF(ISERROR(Data4!AO$304),0,Data4!AO$304)","v":0},{"$f":"IF(ISERROR(Data4!AP$304),0,Data4!AP$304)","v":0},{"$f":"IF(ISERROR(Data4!AQ$304),0,Data4!AQ$304)","v":0},{"$f":"IF(ISERROR(Data4!AR$304),0,Data4!AR$304)","v":0},{"$f":"IF(ISERROR(Data4!AS$304),0,Data4!AS$304)","v":0},{"$f":"IF(ISERROR(Data4!AT$304),0,Data4!AT$304)","v":0},{"$f":"IF(ISERROR(Data4!AU$304),0,Data4!AU$304)","v":0},{"$f":"IF(ISERROR(Data4!AV$304),0,Data4!AV$304)","v":0},{"$f":"IF(ISERROR(Data4!AW$304),0,Data4!AW$304)","v":0},{"$f":"IF(ISERROR(Data4!AX$304),0,Data4!AX$304)","v":0},{"$f":"IF(ISERROR(Data4!AY$304),0,Data4!AY$304)","v":0},{"$f":"IF(ISERROR(Data4!AZ$304),0,Data4!AZ$304)","v":0},{"$f":"IF(ISERROR(Data4!BA$304),0,Data4!BA$304)","v":0},{"$f":"IF(ISERROR(Data4!BB$304),0,Data4!BB$304)","v":0},{"$f":"IF(ISERROR(Data4!BC$304),0,Data4!BC$304)","v":0},{"$f":"IF(ISERROR(Data4!BD$304),0,Data4!BD$304)","v":0},{"$f":"IF(ISERROR(Data4!BE$304),0,Data4!BE$304)","v":0},{"$f":"IF(ISERROR(Data4!BF$304),0,Data4!BF$304)","v":0},{"$f":"IF(ISERROR(Data4!BG$304),0,Data4!BG$304)","v":0},{"$f":"IF(ISERROR(Data4!BH$304),0,Data4!BH$304)","v":0},{"$f":"IF(ISERROR(Data4!BI$304),0,Data4!BI$304)","v":0},{"$f":"IF(ISERROR(Data4!BJ$304),0,Data4!BJ$304)","v":0},{"$f":"IF(ISERROR(Data4!BK$304),0,Data4!BK$304)","v":0},{"$f":"IF(ISERROR(Data4!BL$304),0,Data4!BL$304)","v":0},{"$f":"IF(ISERROR(Data4!BM$304),0,Data4!BM$304)","v":0},{"$f":"IF(ISERROR(Data4!BN$304),0,Data4!BN$304)","v":0},{"$f":"IF(ISERROR(Data4!BO$304),0,Data4!BO$304)","v":0},{"$f":"IF(ISERROR(Data4!BP$304),0,Data4!BP$304)","v":0},{"$f":"IF(ISERROR(Data4!BQ$304),0,Data4!BQ$304)","v":0},{"$f":"IF(ISERROR(Data4!BR$304),0,Data4!BR$304)","v":0},{"$f":"IF(ISERROR(Data4!BS$304),0,Data4!BS$304)","v":0},{"$f":"IF(ISERROR(Data4!BT$304),0,Data4!BT$304)","v":0},{"$f":"IF(ISERROR(Data4!BU$304),0,Data4!BU$304)","v":0},{"$f":"IF(ISERROR(Data4!BV$304),0,Data4!BV$304)","v":0},{"$f":"IF(ISERROR(Data4!BW$304),0,Data4!BW$304)","v":0},{"$f":"IF(ISERROR(Data4!BX$304),0,Data4!BX$304)","v":0},{"$f":"IF(ISERROR(Data4!BY$304),0,Data4!BY$304)","v":0},{"$f":"IF(ISERROR(Data4!BZ$304),0,Data4!BZ$304)","v":0},{"$f":"IF(ISERROR(Data4!CA$304),0,Data4!CA$304)","v":0},{"$f":"IF(ISERROR(Data4!CB$304),0,Data4!CB$304)","v":0},{"$f":"IF(ISERROR(Data4!CC$304),0,Data4!CC$304)","v":0},{"$f":"IF(ISERROR(Data4!CD$304),0,Data4!CD$304)","v":0},{"$f":"IF(ISERROR(Data4!CE$304),0,Data4!CE$304)","v":0},{"$f":"IF(ISERROR(Data4!CF$304),0,Data4!CF$304)","v":0},{"$f":"IF(ISERROR(Data4!CG$304),0,Data4!CG$304)","v":0},{"$f":"IF(ISERROR(Data4!CH$304),0,Data4!CH$304)","v":0},{"$f":"IF(ISERROR(Data4!CI$304),0,Data4!CI$304)","v":0},{"$f":"IF(ISERROR(Data4!CJ$304),0,Data4!CJ$304)","v":0},{"$f":"IF(ISERROR(Data4!CK$304),0,Data4!CK$304)","v":0},{"$f":"IF(ISERROR(Data4!CL$304),0,Data4!CL$304)","v":0},{"$f":"IF(ISERROR(Data4!CM$304),0,Data4!CM$304)","v":0},{"$f":"IF(ISERROR(Data4!CN$304),0,Data4!CN$304)","v":0},{"$f":"IF(ISERROR(Data4!CO$304),0,Data4!CO$304)","v":0},{"$f":"IF(ISERROR(Data4!CP$304),0,Data4!CP$304)","v":0},{"$f":"IF(ISERROR(Data4!CQ$304),0,Data4!CQ$304)","v":0},{"$f":"IF(ISERROR(Data4!CR$304),0,Data4!CR$304)","v":0},{"$f":"IF(ISERROR(Data4!CS$304),0,Data4!CS$304)","v":0},{"$f":"IF(ISERROR(Data4!CT$304),0,Data4!CT$304)","v":0},{"$f":"IF(ISERROR(Data4!CU$304),0,Data4!CU$304)","v":0},{"$f":"IF(ISERROR(Data4!CV$304),0,Data4!CV$304)","v":0},{"$f":"IF(ISERROR(Data4!CW$304),0,Data4!CW$304)","v":0},{"$f":"IF(ISERROR(Data4!CX$304),0,Data4!CX$304)","v":0},{"$f":"IF(ISERROR(Data4!CY$304),0,Data4!CY$304)","v":0},{"$f":"IF(ISERROR(Data4!CZ$304),0,Data4!CZ$304)","v":0},{"$f":"IF(ISERROR(Data4!DA$304),0,Data4!DA$304)","v":0},{"$f":"IF(ISERROR(Data4!DB$304),0,Data4!DB$304)","v":0},{"$f":"IF(ISERROR(Data4!DC$304),0,Data4!DC$304)","v":0},{"$f":"IF(ISERROR(Data4!DD$304),0,Data4!DD$304)","v":0},{"$f":"IF(ISERROR(Data4!DE$304),0,Data4!DE$304)","v":0},{"$f":"IF(ISERROR(Data4!DF$304),0,Data4!DF$304)","v":0},{"$f":"IF(ISERROR(Data4!DG$304),0,Data4!DG$304)","v":0},{"$f":"IF(ISERROR(Data4!DH$304),0,Data4!DH$304)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$305","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$305),0,Data4!M$305)","v":0},{"$f":"IF(ISERROR(Data4!N$305),0,Data4!N$305)","v":0},{"$f":"IF(ISERROR(Data4!O$305),0,Data4!O$305)","v":0},{"$f":"IF(ISERROR(Data4!P$305),0,Data4!P$305)","v":0},{"$f":"IF(ISERROR(Data4!Q$305),0,Data4!Q$305)","v":0},{"$f":"IF(ISERROR(Data4!R$305),0,Data4!R$305)","v":0},{"$f":"IF(ISERROR(Data4!S$305),0,Data4!S$305)","v":0},{"$f":"IF(ISERROR(Data4!T$305),0,Data4!T$305)","v":0},{"$f":"IF(ISERROR(Data4!U$305),0,Data4!U$305)","v":0},{"$f":"IF(ISERROR(Data4!V$305),0,Data4!V$305)","v":0},{"$f":"IF(ISERROR(Data4!W$305),0,Data4!W$305)","v":0},{"$f":"IF(ISERROR(Data4!X$305),0,Data4!X$305)","v":0},{"$f":"IF(ISERROR(Data4!Y$305),0,Data4!Y$305)","v":0},{"$f":"IF(ISERROR(Data4!Z$305),0,Data4!Z$305)","v":0},{"$f":"IF(ISERROR(Data4!AA$305),0,Data4!AA$305)","v":0},{"$f":"IF(ISERROR(Data4!AB$305),0,Data4!AB$305)","v":0},{"$f":"IF(ISERROR(Data4!AC$305),0,Data4!AC$305)","v":0},{"$f":"IF(ISERROR(Data4!AD$305),0,Data4!AD$305)","v":0},{"$f":"IF(ISERROR(Data4!AE$305),0,Data4!AE$305)","v":0},{"$f":"IF(ISERROR(Data4!AF$305),0,Data4!AF$305)","v":0},{"$f":"IF(ISERROR(Data4!AG$305),0,Data4!AG$305)","v":0},{"$f":"IF(ISERROR(Data4!AH$305),0,Data4!AH$305)","v":0},{"$f":"IF(ISERROR(Data4!AI$305),0,Data4!AI$305)","v":0},{"$f":"IF(ISERROR(Data4!AJ$305),0,Data4!AJ$305)","v":0},{"$f":"IF(ISERROR(Data4!AK$305),0,Data4!AK$305)","v":0},{"$f":"IF(ISERROR(Data4!AL$305),0,Data4!AL$305)","v":0},{"$f":"IF(ISERROR(Data4!AM$305),0,Data4!AM$305)","v":0},{"$f":"IF(ISERROR(Data4!AN$305),0,Data4!AN$305)","v":0},{"$f":"IF(ISERROR(Data4!AO$305),0,Data4!AO$305)","v":0},{"$f":"IF(ISERROR(Data4!AP$305),0,Data4!AP$305)","v":0},{"$f":"IF(ISERROR(Data4!AQ$305),0,Data4!AQ$305)","v":0},{"$f":"IF(ISERROR(Data4!AR$305),0,Data4!AR$305)","v":0},{"$f":"IF(ISERROR(Data4!AS$305),0,Data4!AS$305)","v":0},{"$f":"IF(ISERROR(Data4!AT$305),0,Data4!AT$305)","v":0},{"$f":"IF(ISERROR(Data4!AU$305),0,Data4!AU$305)","v":0},{"$f":"IF(ISERROR(Data4!AV$305),0,Data4!AV$305)","v":0},{"$f":"IF(ISERROR(Data4!AW$305),0,Data4!AW$305)","v":0},{"$f":"IF(ISERROR(Data4!AX$305),0,Data4!AX$305)","v":0},{"$f":"IF(ISERROR(Data4!AY$305),0,Data4!AY$305)","v":0},{"$f":"IF(ISERROR(Data4!AZ$305),0,Data4!AZ$305)","v":0},{"$f":"IF(ISERROR(Data4!BA$305),0,Data4!BA$305)","v":0},{"$f":"IF(ISERROR(Data4!BB$305),0,Data4!BB$305)","v":0},{"$f":"IF(ISERROR(Data4!BC$305),0,Data4!BC$305)","v":0},{"$f":"IF(ISERROR(Data4!BD$305),0,Data4!BD$305)","v":0},{"$f":"IF(ISERROR(Data4!BE$305),0,Data4!BE$305)","v":0},{"$f":"IF(ISERROR(Data4!BF$305),0,Data4!BF$305)","v":0},{"$f":"IF(ISERROR(Data4!BG$305),0,Data4!BG$305)","v":0},{"$f":"IF(ISERROR(Data4!BH$305),0,Data4!BH$305)","v":0},{"$f":"IF(ISERROR(Data4!BI$305),0,Data4!BI$305)","v":0},{"$f":"IF(ISERROR(Data4!BJ$305),0,Data4!BJ$305)","v":0},{"$f":"IF(ISERROR(Data4!BK$305),0,Data4!BK$305)","v":0},{"$f":"IF(ISERROR(Data4!BL$305),0,Data4!BL$305)","v":0},{"$f":"IF(ISERROR(Data4!BM$305),0,Data4!BM$305)","v":0},{"$f":"IF(ISERROR(Data4!BN$305),0,Data4!BN$305)","v":0},{"$f":"IF(ISERROR(Data4!BO$305),0,Data4!BO$305)","v":0},{"$f":"IF(ISERROR(Data4!BP$305),0,Data4!BP$305)","v":0},{"$f":"IF(ISERROR(Data4!BQ$305),0,Data4!BQ$305)","v":0},{"$f":"IF(ISERROR(Data4!BR$305),0,Data4!BR$305)","v":0},{"$f":"IF(ISERROR(Data4!BS$305),0,Data4!BS$305)","v":0},{"$f":"IF(ISERROR(Data4!BT$305),0,Data4!BT$305)","v":0},{"$f":"IF(ISERROR(Data4!BU$305),0,Data4!BU$305)","v":0},{"$f":"IF(ISERROR(Data4!BV$305),0,Data4!BV$305)","v":0},{"$f":"IF(ISERROR(Data4!BW$305),0,Data4!BW$305)","v":0},{"$f":"IF(ISERROR(Data4!BX$305),0,Data4!BX$305)","v":0},{"$f":"IF(ISERROR(Data4!BY$305),0,Data4!BY$305)","v":0},{"$f":"IF(ISERROR(Data4!BZ$305),0,Data4!BZ$305)","v":0},{"$f":"IF(ISERROR(Data4!CA$305),0,Data4!CA$305)","v":0},{"$f":"IF(ISERROR(Data4!CB$305),0,Data4!CB$305)","v":0},{"$f":"IF(ISERROR(Data4!CC$305),0,Data4!CC$305)","v":0},{"$f":"IF(ISERROR(Data4!CD$305),0,Data4!CD$305)","v":0},{"$f":"IF(ISERROR(Data4!CE$305),0,Data4!CE$305)","v":0},{"$f":"IF(ISERROR(Data4!CF$305),0,Data4!CF$305)","v":0},{"$f":"IF(ISERROR(Data4!CG$305),0,Data4!CG$305)","v":0},{"$f":"IF(ISERROR(Data4!CH$305),0,Data4!CH$305)","v":0},{"$f":"IF(ISERROR(Data4!CI$305),0,Data4!CI$305)","v":0},{"$f":"IF(ISERROR(Data4!CJ$305),0,Data4!CJ$305)","v":0},{"$f":"IF(ISERROR(Data4!CK$305),0,Data4!CK$305)","v":0},{"$f":"IF(ISERROR(Data4!CL$305),0,Data4!CL$305)","v":0},{"$f":"IF(ISERROR(Data4!CM$305),0,Data4!CM$305)","v":0},{"$f":"IF(ISERROR(Data4!CN$305),0,Data4!CN$305)","v":0},{"$f":"IF(ISERROR(Data4!CO$305),0,Data4!CO$305)","v":0},{"$f":"IF(ISERROR(Data4!CP$305),0,Data4!CP$305)","v":0},{"$f":"IF(ISERROR(Data4!CQ$305),0,Data4!CQ$305)","v":0},{"$f":"IF(ISERROR(Data4!CR$305),0,Data4!CR$305)","v":0},{"$f":"IF(ISERROR(Data4!CS$305),0,Data4!CS$305)","v":0},{"$f":"IF(ISERROR(Data4!CT$305),0,Data4!CT$305)","v":0},{"$f":"IF(ISERROR(Data4!CU$305),0,Data4!CU$305)","v":0},{"$f":"IF(ISERROR(Data4!CV$305),0,Data4!CV$305)","v":0},{"$f":"IF(ISERROR(Data4!CW$305),0,Data4!CW$305)","v":0},{"$f":"IF(ISERROR(Data4!CX$305),0,Data4!CX$305)","v":0},{"$f":"IF(ISERROR(Data4!CY$305),0,Data4!CY$305)","v":0},{"$f":"IF(ISERROR(Data4!CZ$305),0,Data4!CZ$305)","v":0},{"$f":"IF(ISERROR(Data4!DA$305),0,Data4!DA$305)","v":0},{"$f":"IF(ISERROR(Data4!DB$305),0,Data4!DB$305)","v":0},{"$f":"IF(ISERROR(Data4!DC$305),0,Data4!DC$305)","v":0},{"$f":"IF(ISERROR(Data4!DD$305),0,Data4!DD$305)","v":0},{"$f":"IF(ISERROR(Data4!DE$305),0,Data4!DE$305)","v":0},{"$f":"IF(ISERROR(Data4!DF$305),0,Data4!DF$305)","v":0},{"$f":"IF(ISERROR(Data4!DG$305),0,Data4!DG$305)","v":0},{"$f":"IF(ISERROR(Data4!DH$305),0,Data4!DH$305)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.4","index":49,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O29&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.4\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$307","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$307),0,Data4!M$307)","v":0},{"$f":"IF(ISERROR(Data4!N$307),0,Data4!N$307)","v":0},{"$f":"IF(ISERROR(Data4!O$307),0,Data4!O$307)","v":0},{"$f":"IF(ISERROR(Data4!P$307),0,Data4!P$307)","v":0},{"$f":"IF(ISERROR(Data4!Q$307),0,Data4!Q$307)","v":0},{"$f":"IF(ISERROR(Data4!R$307),0,Data4!R$307)","v":0},{"$f":"IF(ISERROR(Data4!S$307),0,Data4!S$307)","v":0},{"$f":"IF(ISERROR(Data4!T$307),0,Data4!T$307)","v":0},{"$f":"IF(ISERROR(Data4!U$307),0,Data4!U$307)","v":0},{"$f":"IF(ISERROR(Data4!V$307),0,Data4!V$307)","v":0},{"$f":"IF(ISERROR(Data4!W$307),0,Data4!W$307)","v":0},{"$f":"IF(ISERROR(Data4!X$307),0,Data4!X$307)","v":0},{"$f":"IF(ISERROR(Data4!Y$307),0,Data4!Y$307)","v":0},{"$f":"IF(ISERROR(Data4!Z$307),0,Data4!Z$307)","v":0},{"$f":"IF(ISERROR(Data4!AA$307),0,Data4!AA$307)","v":0},{"$f":"IF(ISERROR(Data4!AB$307),0,Data4!AB$307)","v":0},{"$f":"IF(ISERROR(Data4!AC$307),0,Data4!AC$307)","v":0},{"$f":"IF(ISERROR(Data4!AD$307),0,Data4!AD$307)","v":0},{"$f":"IF(ISERROR(Data4!AE$307),0,Data4!AE$307)","v":0},{"$f":"IF(ISERROR(Data4!AF$307),0,Data4!AF$307)","v":0},{"$f":"IF(ISERROR(Data4!AG$307),0,Data4!AG$307)","v":0},{"$f":"IF(ISERROR(Data4!AH$307),0,Data4!AH$307)","v":0},{"$f":"IF(ISERROR(Data4!AI$307),0,Data4!AI$307)","v":0},{"$f":"IF(ISERROR(Data4!AJ$307),0,Data4!AJ$307)","v":0},{"$f":"IF(ISERROR(Data4!AK$307),0,Data4!AK$307)","v":0},{"$f":"IF(ISERROR(Data4!AL$307),0,Data4!AL$307)","v":0},{"$f":"IF(ISERROR(Data4!AM$307),0,Data4!AM$307)","v":0},{"$f":"IF(ISERROR(Data4!AN$307),0,Data4!AN$307)","v":0},{"$f":"IF(ISERROR(Data4!AO$307),0,Data4!AO$307)","v":0},{"$f":"IF(ISERROR(Data4!AP$307),0,Data4!AP$307)","v":0},{"$f":"IF(ISERROR(Data4!AQ$307),0,Data4!AQ$307)","v":0},{"$f":"IF(ISERROR(Data4!AR$307),0,Data4!AR$307)","v":0},{"$f":"IF(ISERROR(Data4!AS$307),0,Data4!AS$307)","v":0},{"$f":"IF(ISERROR(Data4!AT$307),0,Data4!AT$307)","v":0},{"$f":"IF(ISERROR(Data4!AU$307),0,Data4!AU$307)","v":0},{"$f":"IF(ISERROR(Data4!AV$307),0,Data4!AV$307)","v":0},{"$f":"IF(ISERROR(Data4!AW$307),0,Data4!AW$307)","v":0},{"$f":"IF(ISERROR(Data4!AX$307),0,Data4!AX$307)","v":0},{"$f":"IF(ISERROR(Data4!AY$307),0,Data4!AY$307)","v":0},{"$f":"IF(ISERROR(Data4!AZ$307),0,Data4!AZ$307)","v":0},{"$f":"IF(ISERROR(Data4!BA$307),0,Data4!BA$307)","v":0},{"$f":"IF(ISERROR(Data4!BB$307),0,Data4!BB$307)","v":0},{"$f":"IF(ISERROR(Data4!BC$307),0,Data4!BC$307)","v":0},{"$f":"IF(ISERROR(Data4!BD$307),0,Data4!BD$307)","v":0},{"$f":"IF(ISERROR(Data4!BE$307),0,Data4!BE$307)","v":0},{"$f":"IF(ISERROR(Data4!BF$307),0,Data4!BF$307)","v":0},{"$f":"IF(ISERROR(Data4!BG$307),0,Data4!BG$307)","v":0},{"$f":"IF(ISERROR(Data4!BH$307),0,Data4!BH$307)","v":0},{"$f":"IF(ISERROR(Data4!BI$307),0,Data4!BI$307)","v":0},{"$f":"IF(ISERROR(Data4!BJ$307),0,Data4!BJ$307)","v":0},{"$f":"IF(ISERROR(Data4!BK$307),0,Data4!BK$307)","v":0},{"$f":"IF(ISERROR(Data4!BL$307),0,Data4!BL$307)","v":0},{"$f":"IF(ISERROR(Data4!BM$307),0,Data4!BM$307)","v":0},{"$f":"IF(ISERROR(Data4!BN$307),0,Data4!BN$307)","v":0},{"$f":"IF(ISERROR(Data4!BO$307),0,Data4!BO$307)","v":0},{"$f":"IF(ISERROR(Data4!BP$307),0,Data4!BP$307)","v":0},{"$f":"IF(ISERROR(Data4!BQ$307),0,Data4!BQ$307)","v":0},{"$f":"IF(ISERROR(Data4!BR$307),0,Data4!BR$307)","v":0},{"$f":"IF(ISERROR(Data4!BS$307),0,Data4!BS$307)","v":0},{"$f":"IF(ISERROR(Data4!BT$307),0,Data4!BT$307)","v":0},{"$f":"IF(ISERROR(Data4!BU$307),0,Data4!BU$307)","v":0},{"$f":"IF(ISERROR(Data4!BV$307),0,Data4!BV$307)","v":0},{"$f":"IF(ISERROR(Data4!BW$307),0,Data4!BW$307)","v":0},{"$f":"IF(ISERROR(Data4!BX$307),0,Data4!BX$307)","v":0},{"$f":"IF(ISERROR(Data4!BY$307),0,Data4!BY$307)","v":0},{"$f":"IF(ISERROR(Data4!BZ$307),0,Data4!BZ$307)","v":0},{"$f":"IF(ISERROR(Data4!CA$307),0,Data4!CA$307)","v":0},{"$f":"IF(ISERROR(Data4!CB$307),0,Data4!CB$307)","v":0},{"$f":"IF(ISERROR(Data4!CC$307),0,Data4!CC$307)","v":0},{"$f":"IF(ISERROR(Data4!CD$307),0,Data4!CD$307)","v":0},{"$f":"IF(ISERROR(Data4!CE$307),0,Data4!CE$307)","v":0},{"$f":"IF(ISERROR(Data4!CF$307),0,Data4!CF$307)","v":0},{"$f":"IF(ISERROR(Data4!CG$307),0,Data4!CG$307)","v":0},{"$f":"IF(ISERROR(Data4!CH$307),0,Data4!CH$307)","v":0},{"$f":"IF(ISERROR(Data4!CI$307),0,Data4!CI$307)","v":0},{"$f":"IF(ISERROR(Data4!CJ$307),0,Data4!CJ$307)","v":0},{"$f":"IF(ISERROR(Data4!CK$307),0,Data4!CK$307)","v":0},{"$f":"IF(ISERROR(Data4!CL$307),0,Data4!CL$307)","v":0},{"$f":"IF(ISERROR(Data4!CM$307),0,Data4!CM$307)","v":0},{"$f":"IF(ISERROR(Data4!CN$307),0,Data4!CN$307)","v":0},{"$f":"IF(ISERROR(Data4!CO$307),0,Data4!CO$307)","v":0},{"$f":"IF(ISERROR(Data4!CP$307),0,Data4!CP$307)","v":0},{"$f":"IF(ISERROR(Data4!CQ$307),0,Data4!CQ$307)","v":0},{"$f":"IF(ISERROR(Data4!CR$307),0,Data4!CR$307)","v":0},{"$f":"IF(ISERROR(Data4!CS$307),0,Data4!CS$307)","v":0},{"$f":"IF(ISERROR(Data4!CT$307),0,Data4!CT$307)","v":0},{"$f":"IF(ISERROR(Data4!CU$307),0,Data4!CU$307)","v":0},{"$f":"IF(ISERROR(Data4!CV$307),0,Data4!CV$307)","v":0},{"$f":"IF(ISERROR(Data4!CW$307),0,Data4!CW$307)","v":0},{"$f":"IF(ISERROR(Data4!CX$307),0,Data4!CX$307)","v":0},{"$f":"IF(ISERROR(Data4!CY$307),0,Data4!CY$307)","v":0},{"$f":"IF(ISERROR(Data4!CZ$307),0,Data4!CZ$307)","v":0},{"$f":"IF(ISERROR(Data4!DA$307),0,Data4!DA$307)","v":0},{"$f":"IF(ISERROR(Data4!DB$307),0,Data4!DB$307)","v":0},{"$f":"IF(ISERROR(Data4!DC$307),0,Data4!DC$307)","v":0},{"$f":"IF(ISERROR(Data4!DD$307),0,Data4!DD$307)","v":0},{"$f":"IF(ISERROR(Data4!DE$307),0,Data4!DE$307)","v":0},{"$f":"IF(ISERROR(Data4!DF$307),0,Data4!DF$307)","v":0},{"$f":"IF(ISERROR(Data4!DG$307),0,Data4!DG$307)","v":0},{"$f":"IF(ISERROR(Data4!DH$307),0,Data4!DH$307)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$308","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$308),0,Data4!M$308)","v":0},{"$f":"IF(ISERROR(Data4!N$308),0,Data4!N$308)","v":0},{"$f":"IF(ISERROR(Data4!O$308),0,Data4!O$308)","v":0},{"$f":"IF(ISERROR(Data4!P$308),0,Data4!P$308)","v":0},{"$f":"IF(ISERROR(Data4!Q$308),0,Data4!Q$308)","v":0},{"$f":"IF(ISERROR(Data4!R$308),0,Data4!R$308)","v":0},{"$f":"IF(ISERROR(Data4!S$308),0,Data4!S$308)","v":0},{"$f":"IF(ISERROR(Data4!T$308),0,Data4!T$308)","v":0},{"$f":"IF(ISERROR(Data4!U$308),0,Data4!U$308)","v":0},{"$f":"IF(ISERROR(Data4!V$308),0,Data4!V$308)","v":0},{"$f":"IF(ISERROR(Data4!W$308),0,Data4!W$308)","v":0},{"$f":"IF(ISERROR(Data4!X$308),0,Data4!X$308)","v":0},{"$f":"IF(ISERROR(Data4!Y$308),0,Data4!Y$308)","v":0},{"$f":"IF(ISERROR(Data4!Z$308),0,Data4!Z$308)","v":0},{"$f":"IF(ISERROR(Data4!AA$308),0,Data4!AA$308)","v":0},{"$f":"IF(ISERROR(Data4!AB$308),0,Data4!AB$308)","v":0},{"$f":"IF(ISERROR(Data4!AC$308),0,Data4!AC$308)","v":0},{"$f":"IF(ISERROR(Data4!AD$308),0,Data4!AD$308)","v":0},{"$f":"IF(ISERROR(Data4!AE$308),0,Data4!AE$308)","v":0},{"$f":"IF(ISERROR(Data4!AF$308),0,Data4!AF$308)","v":0},{"$f":"IF(ISERROR(Data4!AG$308),0,Data4!AG$308)","v":0},{"$f":"IF(ISERROR(Data4!AH$308),0,Data4!AH$308)","v":0},{"$f":"IF(ISERROR(Data4!AI$308),0,Data4!AI$308)","v":0},{"$f":"IF(ISERROR(Data4!AJ$308),0,Data4!AJ$308)","v":0},{"$f":"IF(ISERROR(Data4!AK$308),0,Data4!AK$308)","v":0},{"$f":"IF(ISERROR(Data4!AL$308),0,Data4!AL$308)","v":0},{"$f":"IF(ISERROR(Data4!AM$308),0,Data4!AM$308)","v":0},{"$f":"IF(ISERROR(Data4!AN$308),0,Data4!AN$308)","v":0},{"$f":"IF(ISERROR(Data4!AO$308),0,Data4!AO$308)","v":0},{"$f":"IF(ISERROR(Data4!AP$308),0,Data4!AP$308)","v":0},{"$f":"IF(ISERROR(Data4!AQ$308),0,Data4!AQ$308)","v":0},{"$f":"IF(ISERROR(Data4!AR$308),0,Data4!AR$308)","v":0},{"$f":"IF(ISERROR(Data4!AS$308),0,Data4!AS$308)","v":0},{"$f":"IF(ISERROR(Data4!AT$308),0,Data4!AT$308)","v":0},{"$f":"IF(ISERROR(Data4!AU$308),0,Data4!AU$308)","v":0},{"$f":"IF(ISERROR(Data4!AV$308),0,Data4!AV$308)","v":0},{"$f":"IF(ISERROR(Data4!AW$308),0,Data4!AW$308)","v":0},{"$f":"IF(ISERROR(Data4!AX$308),0,Data4!AX$308)","v":0},{"$f":"IF(ISERROR(Data4!AY$308),0,Data4!AY$308)","v":0},{"$f":"IF(ISERROR(Data4!AZ$308),0,Data4!AZ$308)","v":0},{"$f":"IF(ISERROR(Data4!BA$308),0,Data4!BA$308)","v":0},{"$f":"IF(ISERROR(Data4!BB$308),0,Data4!BB$308)","v":0},{"$f":"IF(ISERROR(Data4!BC$308),0,Data4!BC$308)","v":0},{"$f":"IF(ISERROR(Data4!BD$308),0,Data4!BD$308)","v":0},{"$f":"IF(ISERROR(Data4!BE$308),0,Data4!BE$308)","v":0},{"$f":"IF(ISERROR(Data4!BF$308),0,Data4!BF$308)","v":0},{"$f":"IF(ISERROR(Data4!BG$308),0,Data4!BG$308)","v":0},{"$f":"IF(ISERROR(Data4!BH$308),0,Data4!BH$308)","v":0},{"$f":"IF(ISERROR(Data4!BI$308),0,Data4!BI$308)","v":0},{"$f":"IF(ISERROR(Data4!BJ$308),0,Data4!BJ$308)","v":0},{"$f":"IF(ISERROR(Data4!BK$308),0,Data4!BK$308)","v":0},{"$f":"IF(ISERROR(Data4!BL$308),0,Data4!BL$308)","v":0},{"$f":"IF(ISERROR(Data4!BM$308),0,Data4!BM$308)","v":0},{"$f":"IF(ISERROR(Data4!BN$308),0,Data4!BN$308)","v":0},{"$f":"IF(ISERROR(Data4!BO$308),0,Data4!BO$308)","v":0},{"$f":"IF(ISERROR(Data4!BP$308),0,Data4!BP$308)","v":0},{"$f":"IF(ISERROR(Data4!BQ$308),0,Data4!BQ$308)","v":0},{"$f":"IF(ISERROR(Data4!BR$308),0,Data4!BR$308)","v":0},{"$f":"IF(ISERROR(Data4!BS$308),0,Data4!BS$308)","v":0},{"$f":"IF(ISERROR(Data4!BT$308),0,Data4!BT$308)","v":0},{"$f":"IF(ISERROR(Data4!BU$308),0,Data4!BU$308)","v":0},{"$f":"IF(ISERROR(Data4!BV$308),0,Data4!BV$308)","v":0},{"$f":"IF(ISERROR(Data4!BW$308),0,Data4!BW$308)","v":0},{"$f":"IF(ISERROR(Data4!BX$308),0,Data4!BX$308)","v":0},{"$f":"IF(ISERROR(Data4!BY$308),0,Data4!BY$308)","v":0},{"$f":"IF(ISERROR(Data4!BZ$308),0,Data4!BZ$308)","v":0},{"$f":"IF(ISERROR(Data4!CA$308),0,Data4!CA$308)","v":0},{"$f":"IF(ISERROR(Data4!CB$308),0,Data4!CB$308)","v":0},{"$f":"IF(ISERROR(Data4!CC$308),0,Data4!CC$308)","v":0},{"$f":"IF(ISERROR(Data4!CD$308),0,Data4!CD$308)","v":0},{"$f":"IF(ISERROR(Data4!CE$308),0,Data4!CE$308)","v":0},{"$f":"IF(ISERROR(Data4!CF$308),0,Data4!CF$308)","v":0},{"$f":"IF(ISERROR(Data4!CG$308),0,Data4!CG$308)","v":0},{"$f":"IF(ISERROR(Data4!CH$308),0,Data4!CH$308)","v":0},{"$f":"IF(ISERROR(Data4!CI$308),0,Data4!CI$308)","v":0},{"$f":"IF(ISERROR(Data4!CJ$308),0,Data4!CJ$308)","v":0},{"$f":"IF(ISERROR(Data4!CK$308),0,Data4!CK$308)","v":0},{"$f":"IF(ISERROR(Data4!CL$308),0,Data4!CL$308)","v":0},{"$f":"IF(ISERROR(Data4!CM$308),0,Data4!CM$308)","v":0},{"$f":"IF(ISERROR(Data4!CN$308),0,Data4!CN$308)","v":0},{"$f":"IF(ISERROR(Data4!CO$308),0,Data4!CO$308)","v":0},{"$f":"IF(ISERROR(Data4!CP$308),0,Data4!CP$308)","v":0},{"$f":"IF(ISERROR(Data4!CQ$308),0,Data4!CQ$308)","v":0},{"$f":"IF(ISERROR(Data4!CR$308),0,Data4!CR$308)","v":0},{"$f":"IF(ISERROR(Data4!CS$308),0,Data4!CS$308)","v":0},{"$f":"IF(ISERROR(Data4!CT$308),0,Data4!CT$308)","v":0},{"$f":"IF(ISERROR(Data4!CU$308),0,Data4!CU$308)","v":0},{"$f":"IF(ISERROR(Data4!CV$308),0,Data4!CV$308)","v":0},{"$f":"IF(ISERROR(Data4!CW$308),0,Data4!CW$308)","v":0},{"$f":"IF(ISERROR(Data4!CX$308),0,Data4!CX$308)","v":0},{"$f":"IF(ISERROR(Data4!CY$308),0,Data4!CY$308)","v":0},{"$f":"IF(ISERROR(Data4!CZ$308),0,Data4!CZ$308)","v":0},{"$f":"IF(ISERROR(Data4!DA$308),0,Data4!DA$308)","v":0},{"$f":"IF(ISERROR(Data4!DB$308),0,Data4!DB$308)","v":0},{"$f":"IF(ISERROR(Data4!DC$308),0,Data4!DC$308)","v":0},{"$f":"IF(ISERROR(Data4!DD$308),0,Data4!DD$308)","v":0},{"$f":"IF(ISERROR(Data4!DE$308),0,Data4!DE$308)","v":0},{"$f":"IF(ISERROR(Data4!DF$308),0,Data4!DF$308)","v":0},{"$f":"IF(ISERROR(Data4!DG$308),0,Data4!DG$308)","v":0},{"$f":"IF(ISERROR(Data4!DH$308),0,Data4!DH$308)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$309","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$309),0,Data4!M$309)","v":0},{"$f":"IF(ISERROR(Data4!N$309),0,Data4!N$309)","v":0},{"$f":"IF(ISERROR(Data4!O$309),0,Data4!O$309)","v":0},{"$f":"IF(ISERROR(Data4!P$309),0,Data4!P$309)","v":0},{"$f":"IF(ISERROR(Data4!Q$309),0,Data4!Q$309)","v":0},{"$f":"IF(ISERROR(Data4!R$309),0,Data4!R$309)","v":0},{"$f":"IF(ISERROR(Data4!S$309),0,Data4!S$309)","v":0},{"$f":"IF(ISERROR(Data4!T$309),0,Data4!T$309)","v":0},{"$f":"IF(ISERROR(Data4!U$309),0,Data4!U$309)","v":0},{"$f":"IF(ISERROR(Data4!V$309),0,Data4!V$309)","v":0},{"$f":"IF(ISERROR(Data4!W$309),0,Data4!W$309)","v":0},{"$f":"IF(ISERROR(Data4!X$309),0,Data4!X$309)","v":0},{"$f":"IF(ISERROR(Data4!Y$309),0,Data4!Y$309)","v":0},{"$f":"IF(ISERROR(Data4!Z$309),0,Data4!Z$309)","v":0},{"$f":"IF(ISERROR(Data4!AA$309),0,Data4!AA$309)","v":0},{"$f":"IF(ISERROR(Data4!AB$309),0,Data4!AB$309)","v":0},{"$f":"IF(ISERROR(Data4!AC$309),0,Data4!AC$309)","v":0},{"$f":"IF(ISERROR(Data4!AD$309),0,Data4!AD$309)","v":0},{"$f":"IF(ISERROR(Data4!AE$309),0,Data4!AE$309)","v":0},{"$f":"IF(ISERROR(Data4!AF$309),0,Data4!AF$309)","v":0},{"$f":"IF(ISERROR(Data4!AG$309),0,Data4!AG$309)","v":0},{"$f":"IF(ISERROR(Data4!AH$309),0,Data4!AH$309)","v":0},{"$f":"IF(ISERROR(Data4!AI$309),0,Data4!AI$309)","v":0},{"$f":"IF(ISERROR(Data4!AJ$309),0,Data4!AJ$309)","v":0},{"$f":"IF(ISERROR(Data4!AK$309),0,Data4!AK$309)","v":0},{"$f":"IF(ISERROR(Data4!AL$309),0,Data4!AL$309)","v":0},{"$f":"IF(ISERROR(Data4!AM$309),0,Data4!AM$309)","v":0},{"$f":"IF(ISERROR(Data4!AN$309),0,Data4!AN$309)","v":0},{"$f":"IF(ISERROR(Data4!AO$309),0,Data4!AO$309)","v":0},{"$f":"IF(ISERROR(Data4!AP$309),0,Data4!AP$309)","v":0},{"$f":"IF(ISERROR(Data4!AQ$309),0,Data4!AQ$309)","v":0},{"$f":"IF(ISERROR(Data4!AR$309),0,Data4!AR$309)","v":0},{"$f":"IF(ISERROR(Data4!AS$309),0,Data4!AS$309)","v":0},{"$f":"IF(ISERROR(Data4!AT$309),0,Data4!AT$309)","v":0},{"$f":"IF(ISERROR(Data4!AU$309),0,Data4!AU$309)","v":0},{"$f":"IF(ISERROR(Data4!AV$309),0,Data4!AV$309)","v":0},{"$f":"IF(ISERROR(Data4!AW$309),0,Data4!AW$309)","v":0},{"$f":"IF(ISERROR(Data4!AX$309),0,Data4!AX$309)","v":0},{"$f":"IF(ISERROR(Data4!AY$309),0,Data4!AY$309)","v":0},{"$f":"IF(ISERROR(Data4!AZ$309),0,Data4!AZ$309)","v":0},{"$f":"IF(ISERROR(Data4!BA$309),0,Data4!BA$309)","v":0},{"$f":"IF(ISERROR(Data4!BB$309),0,Data4!BB$309)","v":0},{"$f":"IF(ISERROR(Data4!BC$309),0,Data4!BC$309)","v":0},{"$f":"IF(ISERROR(Data4!BD$309),0,Data4!BD$309)","v":0},{"$f":"IF(ISERROR(Data4!BE$309),0,Data4!BE$309)","v":0},{"$f":"IF(ISERROR(Data4!BF$309),0,Data4!BF$309)","v":0},{"$f":"IF(ISERROR(Data4!BG$309),0,Data4!BG$309)","v":0},{"$f":"IF(ISERROR(Data4!BH$309),0,Data4!BH$309)","v":0},{"$f":"IF(ISERROR(Data4!BI$309),0,Data4!BI$309)","v":0},{"$f":"IF(ISERROR(Data4!BJ$309),0,Data4!BJ$309)","v":0},{"$f":"IF(ISERROR(Data4!BK$309),0,Data4!BK$309)","v":0},{"$f":"IF(ISERROR(Data4!BL$309),0,Data4!BL$309)","v":0},{"$f":"IF(ISERROR(Data4!BM$309),0,Data4!BM$309)","v":0},{"$f":"IF(ISERROR(Data4!BN$309),0,Data4!BN$309)","v":0},{"$f":"IF(ISERROR(Data4!BO$309),0,Data4!BO$309)","v":0},{"$f":"IF(ISERROR(Data4!BP$309),0,Data4!BP$309)","v":0},{"$f":"IF(ISERROR(Data4!BQ$309),0,Data4!BQ$309)","v":0},{"$f":"IF(ISERROR(Data4!BR$309),0,Data4!BR$309)","v":0},{"$f":"IF(ISERROR(Data4!BS$309),0,Data4!BS$309)","v":0},{"$f":"IF(ISERROR(Data4!BT$309),0,Data4!BT$309)","v":0},{"$f":"IF(ISERROR(Data4!BU$309),0,Data4!BU$309)","v":0},{"$f":"IF(ISERROR(Data4!BV$309),0,Data4!BV$309)","v":0},{"$f":"IF(ISERROR(Data4!BW$309),0,Data4!BW$309)","v":0},{"$f":"IF(ISERROR(Data4!BX$309),0,Data4!BX$309)","v":0},{"$f":"IF(ISERROR(Data4!BY$309),0,Data4!BY$309)","v":0},{"$f":"IF(ISERROR(Data4!BZ$309),0,Data4!BZ$309)","v":0},{"$f":"IF(ISERROR(Data4!CA$309),0,Data4!CA$309)","v":0},{"$f":"IF(ISERROR(Data4!CB$309),0,Data4!CB$309)","v":0},{"$f":"IF(ISERROR(Data4!CC$309),0,Data4!CC$309)","v":0},{"$f":"IF(ISERROR(Data4!CD$309),0,Data4!CD$309)","v":0},{"$f":"IF(ISERROR(Data4!CE$309),0,Data4!CE$309)","v":0},{"$f":"IF(ISERROR(Data4!CF$309),0,Data4!CF$309)","v":0},{"$f":"IF(ISERROR(Data4!CG$309),0,Data4!CG$309)","v":0},{"$f":"IF(ISERROR(Data4!CH$309),0,Data4!CH$309)","v":0},{"$f":"IF(ISERROR(Data4!CI$309),0,Data4!CI$309)","v":0},{"$f":"IF(ISERROR(Data4!CJ$309),0,Data4!CJ$309)","v":0},{"$f":"IF(ISERROR(Data4!CK$309),0,Data4!CK$309)","v":0},{"$f":"IF(ISERROR(Data4!CL$309),0,Data4!CL$309)","v":0},{"$f":"IF(ISERROR(Data4!CM$309),0,Data4!CM$309)","v":0},{"$f":"IF(ISERROR(Data4!CN$309),0,Data4!CN$309)","v":0},{"$f":"IF(ISERROR(Data4!CO$309),0,Data4!CO$309)","v":0},{"$f":"IF(ISERROR(Data4!CP$309),0,Data4!CP$309)","v":0},{"$f":"IF(ISERROR(Data4!CQ$309),0,Data4!CQ$309)","v":0},{"$f":"IF(ISERROR(Data4!CR$309),0,Data4!CR$309)","v":0},{"$f":"IF(ISERROR(Data4!CS$309),0,Data4!CS$309)","v":0},{"$f":"IF(ISERROR(Data4!CT$309),0,Data4!CT$309)","v":0},{"$f":"IF(ISERROR(Data4!CU$309),0,Data4!CU$309)","v":0},{"$f":"IF(ISERROR(Data4!CV$309),0,Data4!CV$309)","v":0},{"$f":"IF(ISERROR(Data4!CW$309),0,Data4!CW$309)","v":0},{"$f":"IF(ISERROR(Data4!CX$309),0,Data4!CX$309)","v":0},{"$f":"IF(ISERROR(Data4!CY$309),0,Data4!CY$309)","v":0},{"$f":"IF(ISERROR(Data4!CZ$309),0,Data4!CZ$309)","v":0},{"$f":"IF(ISERROR(Data4!DA$309),0,Data4!DA$309)","v":0},{"$f":"IF(ISERROR(Data4!DB$309),0,Data4!DB$309)","v":0},{"$f":"IF(ISERROR(Data4!DC$309),0,Data4!DC$309)","v":0},{"$f":"IF(ISERROR(Data4!DD$309),0,Data4!DD$309)","v":0},{"$f":"IF(ISERROR(Data4!DE$309),0,Data4!DE$309)","v":0},{"$f":"IF(ISERROR(Data4!DF$309),0,Data4!DF$309)","v":0},{"$f":"IF(ISERROR(Data4!DG$309),0,Data4!DG$309)","v":0},{"$f":"IF(ISERROR(Data4!DH$309),0,Data4!DH$309)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$310","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$310),0,Data4!M$310)","v":0},{"$f":"IF(ISERROR(Data4!N$310),0,Data4!N$310)","v":0},{"$f":"IF(ISERROR(Data4!O$310),0,Data4!O$310)","v":0},{"$f":"IF(ISERROR(Data4!P$310),0,Data4!P$310)","v":0},{"$f":"IF(ISERROR(Data4!Q$310),0,Data4!Q$310)","v":0},{"$f":"IF(ISERROR(Data4!R$310),0,Data4!R$310)","v":0},{"$f":"IF(ISERROR(Data4!S$310),0,Data4!S$310)","v":0},{"$f":"IF(ISERROR(Data4!T$310),0,Data4!T$310)","v":0},{"$f":"IF(ISERROR(Data4!U$310),0,Data4!U$310)","v":0},{"$f":"IF(ISERROR(Data4!V$310),0,Data4!V$310)","v":0},{"$f":"IF(ISERROR(Data4!W$310),0,Data4!W$310)","v":0},{"$f":"IF(ISERROR(Data4!X$310),0,Data4!X$310)","v":0},{"$f":"IF(ISERROR(Data4!Y$310),0,Data4!Y$310)","v":0},{"$f":"IF(ISERROR(Data4!Z$310),0,Data4!Z$310)","v":0},{"$f":"IF(ISERROR(Data4!AA$310),0,Data4!AA$310)","v":0},{"$f":"IF(ISERROR(Data4!AB$310),0,Data4!AB$310)","v":0},{"$f":"IF(ISERROR(Data4!AC$310),0,Data4!AC$310)","v":0},{"$f":"IF(ISERROR(Data4!AD$310),0,Data4!AD$310)","v":0},{"$f":"IF(ISERROR(Data4!AE$310),0,Data4!AE$310)","v":0},{"$f":"IF(ISERROR(Data4!AF$310),0,Data4!AF$310)","v":0},{"$f":"IF(ISERROR(Data4!AG$310),0,Data4!AG$310)","v":0},{"$f":"IF(ISERROR(Data4!AH$310),0,Data4!AH$310)","v":0},{"$f":"IF(ISERROR(Data4!AI$310),0,Data4!AI$310)","v":0},{"$f":"IF(ISERROR(Data4!AJ$310),0,Data4!AJ$310)","v":0},{"$f":"IF(ISERROR(Data4!AK$310),0,Data4!AK$310)","v":0},{"$f":"IF(ISERROR(Data4!AL$310),0,Data4!AL$310)","v":0},{"$f":"IF(ISERROR(Data4!AM$310),0,Data4!AM$310)","v":0},{"$f":"IF(ISERROR(Data4!AN$310),0,Data4!AN$310)","v":0},{"$f":"IF(ISERROR(Data4!AO$310),0,Data4!AO$310)","v":0},{"$f":"IF(ISERROR(Data4!AP$310),0,Data4!AP$310)","v":0},{"$f":"IF(ISERROR(Data4!AQ$310),0,Data4!AQ$310)","v":0},{"$f":"IF(ISERROR(Data4!AR$310),0,Data4!AR$310)","v":0},{"$f":"IF(ISERROR(Data4!AS$310),0,Data4!AS$310)","v":0},{"$f":"IF(ISERROR(Data4!AT$310),0,Data4!AT$310)","v":0},{"$f":"IF(ISERROR(Data4!AU$310),0,Data4!AU$310)","v":0},{"$f":"IF(ISERROR(Data4!AV$310),0,Data4!AV$310)","v":0},{"$f":"IF(ISERROR(Data4!AW$310),0,Data4!AW$310)","v":0},{"$f":"IF(ISERROR(Data4!AX$310),0,Data4!AX$310)","v":0},{"$f":"IF(ISERROR(Data4!AY$310),0,Data4!AY$310)","v":0},{"$f":"IF(ISERROR(Data4!AZ$310),0,Data4!AZ$310)","v":0},{"$f":"IF(ISERROR(Data4!BA$310),0,Data4!BA$310)","v":0},{"$f":"IF(ISERROR(Data4!BB$310),0,Data4!BB$310)","v":0},{"$f":"IF(ISERROR(Data4!BC$310),0,Data4!BC$310)","v":0},{"$f":"IF(ISERROR(Data4!BD$310),0,Data4!BD$310)","v":0},{"$f":"IF(ISERROR(Data4!BE$310),0,Data4!BE$310)","v":0},{"$f":"IF(ISERROR(Data4!BF$310),0,Data4!BF$310)","v":0},{"$f":"IF(ISERROR(Data4!BG$310),0,Data4!BG$310)","v":0},{"$f":"IF(ISERROR(Data4!BH$310),0,Data4!BH$310)","v":0},{"$f":"IF(ISERROR(Data4!BI$310),0,Data4!BI$310)","v":0},{"$f":"IF(ISERROR(Data4!BJ$310),0,Data4!BJ$310)","v":0},{"$f":"IF(ISERROR(Data4!BK$310),0,Data4!BK$310)","v":0},{"$f":"IF(ISERROR(Data4!BL$310),0,Data4!BL$310)","v":0},{"$f":"IF(ISERROR(Data4!BM$310),0,Data4!BM$310)","v":0},{"$f":"IF(ISERROR(Data4!BN$310),0,Data4!BN$310)","v":0},{"$f":"IF(ISERROR(Data4!BO$310),0,Data4!BO$310)","v":0},{"$f":"IF(ISERROR(Data4!BP$310),0,Data4!BP$310)","v":0},{"$f":"IF(ISERROR(Data4!BQ$310),0,Data4!BQ$310)","v":0},{"$f":"IF(ISERROR(Data4!BR$310),0,Data4!BR$310)","v":0},{"$f":"IF(ISERROR(Data4!BS$310),0,Data4!BS$310)","v":0},{"$f":"IF(ISERROR(Data4!BT$310),0,Data4!BT$310)","v":0},{"$f":"IF(ISERROR(Data4!BU$310),0,Data4!BU$310)","v":0},{"$f":"IF(ISERROR(Data4!BV$310),0,Data4!BV$310)","v":0},{"$f":"IF(ISERROR(Data4!BW$310),0,Data4!BW$310)","v":0},{"$f":"IF(ISERROR(Data4!BX$310),0,Data4!BX$310)","v":0},{"$f":"IF(ISERROR(Data4!BY$310),0,Data4!BY$310)","v":0},{"$f":"IF(ISERROR(Data4!BZ$310),0,Data4!BZ$310)","v":0},{"$f":"IF(ISERROR(Data4!CA$310),0,Data4!CA$310)","v":0},{"$f":"IF(ISERROR(Data4!CB$310),0,Data4!CB$310)","v":0},{"$f":"IF(ISERROR(Data4!CC$310),0,Data4!CC$310)","v":0},{"$f":"IF(ISERROR(Data4!CD$310),0,Data4!CD$310)","v":0},{"$f":"IF(ISERROR(Data4!CE$310),0,Data4!CE$310)","v":0},{"$f":"IF(ISERROR(Data4!CF$310),0,Data4!CF$310)","v":0},{"$f":"IF(ISERROR(Data4!CG$310),0,Data4!CG$310)","v":0},{"$f":"IF(ISERROR(Data4!CH$310),0,Data4!CH$310)","v":0},{"$f":"IF(ISERROR(Data4!CI$310),0,Data4!CI$310)","v":0},{"$f":"IF(ISERROR(Data4!CJ$310),0,Data4!CJ$310)","v":0},{"$f":"IF(ISERROR(Data4!CK$310),0,Data4!CK$310)","v":0},{"$f":"IF(ISERROR(Data4!CL$310),0,Data4!CL$310)","v":0},{"$f":"IF(ISERROR(Data4!CM$310),0,Data4!CM$310)","v":0},{"$f":"IF(ISERROR(Data4!CN$310),0,Data4!CN$310)","v":0},{"$f":"IF(ISERROR(Data4!CO$310),0,Data4!CO$310)","v":0},{"$f":"IF(ISERROR(Data4!CP$310),0,Data4!CP$310)","v":0},{"$f":"IF(ISERROR(Data4!CQ$310),0,Data4!CQ$310)","v":0},{"$f":"IF(ISERROR(Data4!CR$310),0,Data4!CR$310)","v":0},{"$f":"IF(ISERROR(Data4!CS$310),0,Data4!CS$310)","v":0},{"$f":"IF(ISERROR(Data4!CT$310),0,Data4!CT$310)","v":0},{"$f":"IF(ISERROR(Data4!CU$310),0,Data4!CU$310)","v":0},{"$f":"IF(ISERROR(Data4!CV$310),0,Data4!CV$310)","v":0},{"$f":"IF(ISERROR(Data4!CW$310),0,Data4!CW$310)","v":0},{"$f":"IF(ISERROR(Data4!CX$310),0,Data4!CX$310)","v":0},{"$f":"IF(ISERROR(Data4!CY$310),0,Data4!CY$310)","v":0},{"$f":"IF(ISERROR(Data4!CZ$310),0,Data4!CZ$310)","v":0},{"$f":"IF(ISERROR(Data4!DA$310),0,Data4!DA$310)","v":0},{"$f":"IF(ISERROR(Data4!DB$310),0,Data4!DB$310)","v":0},{"$f":"IF(ISERROR(Data4!DC$310),0,Data4!DC$310)","v":0},{"$f":"IF(ISERROR(Data4!DD$310),0,Data4!DD$310)","v":0},{"$f":"IF(ISERROR(Data4!DE$310),0,Data4!DE$310)","v":0},{"$f":"IF(ISERROR(Data4!DF$310),0,Data4!DF$310)","v":0},{"$f":"IF(ISERROR(Data4!DG$310),0,Data4!DG$310)","v":0},{"$f":"IF(ISERROR(Data4!DH$310),0,Data4!DH$310)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$311","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$311),0,Data4!M$311)","v":0},{"$f":"IF(ISERROR(Data4!N$311),0,Data4!N$311)","v":0},{"$f":"IF(ISERROR(Data4!O$311),0,Data4!O$311)","v":0},{"$f":"IF(ISERROR(Data4!P$311),0,Data4!P$311)","v":0},{"$f":"IF(ISERROR(Data4!Q$311),0,Data4!Q$311)","v":0},{"$f":"IF(ISERROR(Data4!R$311),0,Data4!R$311)","v":0},{"$f":"IF(ISERROR(Data4!S$311),0,Data4!S$311)","v":0},{"$f":"IF(ISERROR(Data4!T$311),0,Data4!T$311)","v":0},{"$f":"IF(ISERROR(Data4!U$311),0,Data4!U$311)","v":0},{"$f":"IF(ISERROR(Data4!V$311),0,Data4!V$311)","v":0},{"$f":"IF(ISERROR(Data4!W$311),0,Data4!W$311)","v":0},{"$f":"IF(ISERROR(Data4!X$311),0,Data4!X$311)","v":0},{"$f":"IF(ISERROR(Data4!Y$311),0,Data4!Y$311)","v":0},{"$f":"IF(ISERROR(Data4!Z$311),0,Data4!Z$311)","v":0},{"$f":"IF(ISERROR(Data4!AA$311),0,Data4!AA$311)","v":0},{"$f":"IF(ISERROR(Data4!AB$311),0,Data4!AB$311)","v":0},{"$f":"IF(ISERROR(Data4!AC$311),0,Data4!AC$311)","v":0},{"$f":"IF(ISERROR(Data4!AD$311),0,Data4!AD$311)","v":0},{"$f":"IF(ISERROR(Data4!AE$311),0,Data4!AE$311)","v":0},{"$f":"IF(ISERROR(Data4!AF$311),0,Data4!AF$311)","v":0},{"$f":"IF(ISERROR(Data4!AG$311),0,Data4!AG$311)","v":0},{"$f":"IF(ISERROR(Data4!AH$311),0,Data4!AH$311)","v":0},{"$f":"IF(ISERROR(Data4!AI$311),0,Data4!AI$311)","v":0},{"$f":"IF(ISERROR(Data4!AJ$311),0,Data4!AJ$311)","v":0},{"$f":"IF(ISERROR(Data4!AK$311),0,Data4!AK$311)","v":0},{"$f":"IF(ISERROR(Data4!AL$311),0,Data4!AL$311)","v":0},{"$f":"IF(ISERROR(Data4!AM$311),0,Data4!AM$311)","v":0},{"$f":"IF(ISERROR(Data4!AN$311),0,Data4!AN$311)","v":0},{"$f":"IF(ISERROR(Data4!AO$311),0,Data4!AO$311)","v":0},{"$f":"IF(ISERROR(Data4!AP$311),0,Data4!AP$311)","v":0},{"$f":"IF(ISERROR(Data4!AQ$311),0,Data4!AQ$311)","v":0},{"$f":"IF(ISERROR(Data4!AR$311),0,Data4!AR$311)","v":0},{"$f":"IF(ISERROR(Data4!AS$311),0,Data4!AS$311)","v":0},{"$f":"IF(ISERROR(Data4!AT$311),0,Data4!AT$311)","v":0},{"$f":"IF(ISERROR(Data4!AU$311),0,Data4!AU$311)","v":0},{"$f":"IF(ISERROR(Data4!AV$311),0,Data4!AV$311)","v":0},{"$f":"IF(ISERROR(Data4!AW$311),0,Data4!AW$311)","v":0},{"$f":"IF(ISERROR(Data4!AX$311),0,Data4!AX$311)","v":0},{"$f":"IF(ISERROR(Data4!AY$311),0,Data4!AY$311)","v":0},{"$f":"IF(ISERROR(Data4!AZ$311),0,Data4!AZ$311)","v":0},{"$f":"IF(ISERROR(Data4!BA$311),0,Data4!BA$311)","v":0},{"$f":"IF(ISERROR(Data4!BB$311),0,Data4!BB$311)","v":0},{"$f":"IF(ISERROR(Data4!BC$311),0,Data4!BC$311)","v":0},{"$f":"IF(ISERROR(Data4!BD$311),0,Data4!BD$311)","v":0},{"$f":"IF(ISERROR(Data4!BE$311),0,Data4!BE$311)","v":0},{"$f":"IF(ISERROR(Data4!BF$311),0,Data4!BF$311)","v":0},{"$f":"IF(ISERROR(Data4!BG$311),0,Data4!BG$311)","v":0},{"$f":"IF(ISERROR(Data4!BH$311),0,Data4!BH$311)","v":0},{"$f":"IF(ISERROR(Data4!BI$311),0,Data4!BI$311)","v":0},{"$f":"IF(ISERROR(Data4!BJ$311),0,Data4!BJ$311)","v":0},{"$f":"IF(ISERROR(Data4!BK$311),0,Data4!BK$311)","v":0},{"$f":"IF(ISERROR(Data4!BL$311),0,Data4!BL$311)","v":0},{"$f":"IF(ISERROR(Data4!BM$311),0,Data4!BM$311)","v":0},{"$f":"IF(ISERROR(Data4!BN$311),0,Data4!BN$311)","v":0},{"$f":"IF(ISERROR(Data4!BO$311),0,Data4!BO$311)","v":0},{"$f":"IF(ISERROR(Data4!BP$311),0,Data4!BP$311)","v":0},{"$f":"IF(ISERROR(Data4!BQ$311),0,Data4!BQ$311)","v":0},{"$f":"IF(ISERROR(Data4!BR$311),0,Data4!BR$311)","v":0},{"$f":"IF(ISERROR(Data4!BS$311),0,Data4!BS$311)","v":0},{"$f":"IF(ISERROR(Data4!BT$311),0,Data4!BT$311)","v":0},{"$f":"IF(ISERROR(Data4!BU$311),0,Data4!BU$311)","v":0},{"$f":"IF(ISERROR(Data4!BV$311),0,Data4!BV$311)","v":0},{"$f":"IF(ISERROR(Data4!BW$311),0,Data4!BW$311)","v":0},{"$f":"IF(ISERROR(Data4!BX$311),0,Data4!BX$311)","v":0},{"$f":"IF(ISERROR(Data4!BY$311),0,Data4!BY$311)","v":0},{"$f":"IF(ISERROR(Data4!BZ$311),0,Data4!BZ$311)","v":0},{"$f":"IF(ISERROR(Data4!CA$311),0,Data4!CA$311)","v":0},{"$f":"IF(ISERROR(Data4!CB$311),0,Data4!CB$311)","v":0},{"$f":"IF(ISERROR(Data4!CC$311),0,Data4!CC$311)","v":0},{"$f":"IF(ISERROR(Data4!CD$311),0,Data4!CD$311)","v":0},{"$f":"IF(ISERROR(Data4!CE$311),0,Data4!CE$311)","v":0},{"$f":"IF(ISERROR(Data4!CF$311),0,Data4!CF$311)","v":0},{"$f":"IF(ISERROR(Data4!CG$311),0,Data4!CG$311)","v":0},{"$f":"IF(ISERROR(Data4!CH$311),0,Data4!CH$311)","v":0},{"$f":"IF(ISERROR(Data4!CI$311),0,Data4!CI$311)","v":0},{"$f":"IF(ISERROR(Data4!CJ$311),0,Data4!CJ$311)","v":0},{"$f":"IF(ISERROR(Data4!CK$311),0,Data4!CK$311)","v":0},{"$f":"IF(ISERROR(Data4!CL$311),0,Data4!CL$311)","v":0},{"$f":"IF(ISERROR(Data4!CM$311),0,Data4!CM$311)","v":0},{"$f":"IF(ISERROR(Data4!CN$311),0,Data4!CN$311)","v":0},{"$f":"IF(ISERROR(Data4!CO$311),0,Data4!CO$311)","v":0},{"$f":"IF(ISERROR(Data4!CP$311),0,Data4!CP$311)","v":0},{"$f":"IF(ISERROR(Data4!CQ$311),0,Data4!CQ$311)","v":0},{"$f":"IF(ISERROR(Data4!CR$311),0,Data4!CR$311)","v":0},{"$f":"IF(ISERROR(Data4!CS$311),0,Data4!CS$311)","v":0},{"$f":"IF(ISERROR(Data4!CT$311),0,Data4!CT$311)","v":0},{"$f":"IF(ISERROR(Data4!CU$311),0,Data4!CU$311)","v":0},{"$f":"IF(ISERROR(Data4!CV$311),0,Data4!CV$311)","v":0},{"$f":"IF(ISERROR(Data4!CW$311),0,Data4!CW$311)","v":0},{"$f":"IF(ISERROR(Data4!CX$311),0,Data4!CX$311)","v":0},{"$f":"IF(ISERROR(Data4!CY$311),0,Data4!CY$311)","v":0},{"$f":"IF(ISERROR(Data4!CZ$311),0,Data4!CZ$311)","v":0},{"$f":"IF(ISERROR(Data4!DA$311),0,Data4!DA$311)","v":0},{"$f":"IF(ISERROR(Data4!DB$311),0,Data4!DB$311)","v":0},{"$f":"IF(ISERROR(Data4!DC$311),0,Data4!DC$311)","v":0},{"$f":"IF(ISERROR(Data4!DD$311),0,Data4!DD$311)","v":0},{"$f":"IF(ISERROR(Data4!DE$311),0,Data4!DE$311)","v":0},{"$f":"IF(ISERROR(Data4!DF$311),0,Data4!DF$311)","v":0},{"$f":"IF(ISERROR(Data4!DG$311),0,Data4!DG$311)","v":0},{"$f":"IF(ISERROR(Data4!DH$311),0,Data4!DH$311)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$312","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$312),0,Data4!M$312)","v":0},{"$f":"IF(ISERROR(Data4!N$312),0,Data4!N$312)","v":0},{"$f":"IF(ISERROR(Data4!O$312),0,Data4!O$312)","v":0},{"$f":"IF(ISERROR(Data4!P$312),0,Data4!P$312)","v":0},{"$f":"IF(ISERROR(Data4!Q$312),0,Data4!Q$312)","v":0},{"$f":"IF(ISERROR(Data4!R$312),0,Data4!R$312)","v":0},{"$f":"IF(ISERROR(Data4!S$312),0,Data4!S$312)","v":0},{"$f":"IF(ISERROR(Data4!T$312),0,Data4!T$312)","v":0},{"$f":"IF(ISERROR(Data4!U$312),0,Data4!U$312)","v":0},{"$f":"IF(ISERROR(Data4!V$312),0,Data4!V$312)","v":0},{"$f":"IF(ISERROR(Data4!W$312),0,Data4!W$312)","v":0},{"$f":"IF(ISERROR(Data4!X$312),0,Data4!X$312)","v":0},{"$f":"IF(ISERROR(Data4!Y$312),0,Data4!Y$312)","v":0},{"$f":"IF(ISERROR(Data4!Z$312),0,Data4!Z$312)","v":0},{"$f":"IF(ISERROR(Data4!AA$312),0,Data4!AA$312)","v":0},{"$f":"IF(ISERROR(Data4!AB$312),0,Data4!AB$312)","v":0},{"$f":"IF(ISERROR(Data4!AC$312),0,Data4!AC$312)","v":0},{"$f":"IF(ISERROR(Data4!AD$312),0,Data4!AD$312)","v":0},{"$f":"IF(ISERROR(Data4!AE$312),0,Data4!AE$312)","v":0},{"$f":"IF(ISERROR(Data4!AF$312),0,Data4!AF$312)","v":0},{"$f":"IF(ISERROR(Data4!AG$312),0,Data4!AG$312)","v":0},{"$f":"IF(ISERROR(Data4!AH$312),0,Data4!AH$312)","v":0},{"$f":"IF(ISERROR(Data4!AI$312),0,Data4!AI$312)","v":0},{"$f":"IF(ISERROR(Data4!AJ$312),0,Data4!AJ$312)","v":0},{"$f":"IF(ISERROR(Data4!AK$312),0,Data4!AK$312)","v":0},{"$f":"IF(ISERROR(Data4!AL$312),0,Data4!AL$312)","v":0},{"$f":"IF(ISERROR(Data4!AM$312),0,Data4!AM$312)","v":0},{"$f":"IF(ISERROR(Data4!AN$312),0,Data4!AN$312)","v":0},{"$f":"IF(ISERROR(Data4!AO$312),0,Data4!AO$312)","v":0},{"$f":"IF(ISERROR(Data4!AP$312),0,Data4!AP$312)","v":0},{"$f":"IF(ISERROR(Data4!AQ$312),0,Data4!AQ$312)","v":0},{"$f":"IF(ISERROR(Data4!AR$312),0,Data4!AR$312)","v":0},{"$f":"IF(ISERROR(Data4!AS$312),0,Data4!AS$312)","v":0},{"$f":"IF(ISERROR(Data4!AT$312),0,Data4!AT$312)","v":0},{"$f":"IF(ISERROR(Data4!AU$312),0,Data4!AU$312)","v":0},{"$f":"IF(ISERROR(Data4!AV$312),0,Data4!AV$312)","v":0},{"$f":"IF(ISERROR(Data4!AW$312),0,Data4!AW$312)","v":0},{"$f":"IF(ISERROR(Data4!AX$312),0,Data4!AX$312)","v":0},{"$f":"IF(ISERROR(Data4!AY$312),0,Data4!AY$312)","v":0},{"$f":"IF(ISERROR(Data4!AZ$312),0,Data4!AZ$312)","v":0},{"$f":"IF(ISERROR(Data4!BA$312),0,Data4!BA$312)","v":0},{"$f":"IF(ISERROR(Data4!BB$312),0,Data4!BB$312)","v":0},{"$f":"IF(ISERROR(Data4!BC$312),0,Data4!BC$312)","v":0},{"$f":"IF(ISERROR(Data4!BD$312),0,Data4!BD$312)","v":0},{"$f":"IF(ISERROR(Data4!BE$312),0,Data4!BE$312)","v":0},{"$f":"IF(ISERROR(Data4!BF$312),0,Data4!BF$312)","v":0},{"$f":"IF(ISERROR(Data4!BG$312),0,Data4!BG$312)","v":0},{"$f":"IF(ISERROR(Data4!BH$312),0,Data4!BH$312)","v":0},{"$f":"IF(ISERROR(Data4!BI$312),0,Data4!BI$312)","v":0},{"$f":"IF(ISERROR(Data4!BJ$312),0,Data4!BJ$312)","v":0},{"$f":"IF(ISERROR(Data4!BK$312),0,Data4!BK$312)","v":0},{"$f":"IF(ISERROR(Data4!BL$312),0,Data4!BL$312)","v":0},{"$f":"IF(ISERROR(Data4!BM$312),0,Data4!BM$312)","v":0},{"$f":"IF(ISERROR(Data4!BN$312),0,Data4!BN$312)","v":0},{"$f":"IF(ISERROR(Data4!BO$312),0,Data4!BO$312)","v":0},{"$f":"IF(ISERROR(Data4!BP$312),0,Data4!BP$312)","v":0},{"$f":"IF(ISERROR(Data4!BQ$312),0,Data4!BQ$312)","v":0},{"$f":"IF(ISERROR(Data4!BR$312),0,Data4!BR$312)","v":0},{"$f":"IF(ISERROR(Data4!BS$312),0,Data4!BS$312)","v":0},{"$f":"IF(ISERROR(Data4!BT$312),0,Data4!BT$312)","v":0},{"$f":"IF(ISERROR(Data4!BU$312),0,Data4!BU$312)","v":0},{"$f":"IF(ISERROR(Data4!BV$312),0,Data4!BV$312)","v":0},{"$f":"IF(ISERROR(Data4!BW$312),0,Data4!BW$312)","v":0},{"$f":"IF(ISERROR(Data4!BX$312),0,Data4!BX$312)","v":0},{"$f":"IF(ISERROR(Data4!BY$312),0,Data4!BY$312)","v":0},{"$f":"IF(ISERROR(Data4!BZ$312),0,Data4!BZ$312)","v":0},{"$f":"IF(ISERROR(Data4!CA$312),0,Data4!CA$312)","v":0},{"$f":"IF(ISERROR(Data4!CB$312),0,Data4!CB$312)","v":0},{"$f":"IF(ISERROR(Data4!CC$312),0,Data4!CC$312)","v":0},{"$f":"IF(ISERROR(Data4!CD$312),0,Data4!CD$312)","v":0},{"$f":"IF(ISERROR(Data4!CE$312),0,Data4!CE$312)","v":0},{"$f":"IF(ISERROR(Data4!CF$312),0,Data4!CF$312)","v":0},{"$f":"IF(ISERROR(Data4!CG$312),0,Data4!CG$312)","v":0},{"$f":"IF(ISERROR(Data4!CH$312),0,Data4!CH$312)","v":0},{"$f":"IF(ISERROR(Data4!CI$312),0,Data4!CI$312)","v":0},{"$f":"IF(ISERROR(Data4!CJ$312),0,Data4!CJ$312)","v":0},{"$f":"IF(ISERROR(Data4!CK$312),0,Data4!CK$312)","v":0},{"$f":"IF(ISERROR(Data4!CL$312),0,Data4!CL$312)","v":0},{"$f":"IF(ISERROR(Data4!CM$312),0,Data4!CM$312)","v":0},{"$f":"IF(ISERROR(Data4!CN$312),0,Data4!CN$312)","v":0},{"$f":"IF(ISERROR(Data4!CO$312),0,Data4!CO$312)","v":0},{"$f":"IF(ISERROR(Data4!CP$312),0,Data4!CP$312)","v":0},{"$f":"IF(ISERROR(Data4!CQ$312),0,Data4!CQ$312)","v":0},{"$f":"IF(ISERROR(Data4!CR$312),0,Data4!CR$312)","v":0},{"$f":"IF(ISERROR(Data4!CS$312),0,Data4!CS$312)","v":0},{"$f":"IF(ISERROR(Data4!CT$312),0,Data4!CT$312)","v":0},{"$f":"IF(ISERROR(Data4!CU$312),0,Data4!CU$312)","v":0},{"$f":"IF(ISERROR(Data4!CV$312),0,Data4!CV$312)","v":0},{"$f":"IF(ISERROR(Data4!CW$312),0,Data4!CW$312)","v":0},{"$f":"IF(ISERROR(Data4!CX$312),0,Data4!CX$312)","v":0},{"$f":"IF(ISERROR(Data4!CY$312),0,Data4!CY$312)","v":0},{"$f":"IF(ISERROR(Data4!CZ$312),0,Data4!CZ$312)","v":0},{"$f":"IF(ISERROR(Data4!DA$312),0,Data4!DA$312)","v":0},{"$f":"IF(ISERROR(Data4!DB$312),0,Data4!DB$312)","v":0},{"$f":"IF(ISERROR(Data4!DC$312),0,Data4!DC$312)","v":0},{"$f":"IF(ISERROR(Data4!DD$312),0,Data4!DD$312)","v":0},{"$f":"IF(ISERROR(Data4!DE$312),0,Data4!DE$312)","v":0},{"$f":"IF(ISERROR(Data4!DF$312),0,Data4!DF$312)","v":0},{"$f":"IF(ISERROR(Data4!DG$312),0,Data4!DG$312)","v":0},{"$f":"IF(ISERROR(Data4!DH$312),0,Data4!DH$312)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$313","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$313),0,Data4!M$313)","v":0},{"$f":"IF(ISERROR(Data4!N$313),0,Data4!N$313)","v":0},{"$f":"IF(ISERROR(Data4!O$313),0,Data4!O$313)","v":0},{"$f":"IF(ISERROR(Data4!P$313),0,Data4!P$313)","v":0},{"$f":"IF(ISERROR(Data4!Q$313),0,Data4!Q$313)","v":0},{"$f":"IF(ISERROR(Data4!R$313),0,Data4!R$313)","v":0},{"$f":"IF(ISERROR(Data4!S$313),0,Data4!S$313)","v":0},{"$f":"IF(ISERROR(Data4!T$313),0,Data4!T$313)","v":0},{"$f":"IF(ISERROR(Data4!U$313),0,Data4!U$313)","v":0},{"$f":"IF(ISERROR(Data4!V$313),0,Data4!V$313)","v":0},{"$f":"IF(ISERROR(Data4!W$313),0,Data4!W$313)","v":0},{"$f":"IF(ISERROR(Data4!X$313),0,Data4!X$313)","v":0},{"$f":"IF(ISERROR(Data4!Y$313),0,Data4!Y$313)","v":0},{"$f":"IF(ISERROR(Data4!Z$313),0,Data4!Z$313)","v":0},{"$f":"IF(ISERROR(Data4!AA$313),0,Data4!AA$313)","v":0},{"$f":"IF(ISERROR(Data4!AB$313),0,Data4!AB$313)","v":0},{"$f":"IF(ISERROR(Data4!AC$313),0,Data4!AC$313)","v":0},{"$f":"IF(ISERROR(Data4!AD$313),0,Data4!AD$313)","v":0},{"$f":"IF(ISERROR(Data4!AE$313),0,Data4!AE$313)","v":0},{"$f":"IF(ISERROR(Data4!AF$313),0,Data4!AF$313)","v":0},{"$f":"IF(ISERROR(Data4!AG$313),0,Data4!AG$313)","v":0},{"$f":"IF(ISERROR(Data4!AH$313),0,Data4!AH$313)","v":0},{"$f":"IF(ISERROR(Data4!AI$313),0,Data4!AI$313)","v":0},{"$f":"IF(ISERROR(Data4!AJ$313),0,Data4!AJ$313)","v":0},{"$f":"IF(ISERROR(Data4!AK$313),0,Data4!AK$313)","v":0},{"$f":"IF(ISERROR(Data4!AL$313),0,Data4!AL$313)","v":0},{"$f":"IF(ISERROR(Data4!AM$313),0,Data4!AM$313)","v":0},{"$f":"IF(ISERROR(Data4!AN$313),0,Data4!AN$313)","v":0},{"$f":"IF(ISERROR(Data4!AO$313),0,Data4!AO$313)","v":0},{"$f":"IF(ISERROR(Data4!AP$313),0,Data4!AP$313)","v":0},{"$f":"IF(ISERROR(Data4!AQ$313),0,Data4!AQ$313)","v":0},{"$f":"IF(ISERROR(Data4!AR$313),0,Data4!AR$313)","v":0},{"$f":"IF(ISERROR(Data4!AS$313),0,Data4!AS$313)","v":0},{"$f":"IF(ISERROR(Data4!AT$313),0,Data4!AT$313)","v":0},{"$f":"IF(ISERROR(Data4!AU$313),0,Data4!AU$313)","v":0},{"$f":"IF(ISERROR(Data4!AV$313),0,Data4!AV$313)","v":0},{"$f":"IF(ISERROR(Data4!AW$313),0,Data4!AW$313)","v":0},{"$f":"IF(ISERROR(Data4!AX$313),0,Data4!AX$313)","v":0},{"$f":"IF(ISERROR(Data4!AY$313),0,Data4!AY$313)","v":0},{"$f":"IF(ISERROR(Data4!AZ$313),0,Data4!AZ$313)","v":0},{"$f":"IF(ISERROR(Data4!BA$313),0,Data4!BA$313)","v":0},{"$f":"IF(ISERROR(Data4!BB$313),0,Data4!BB$313)","v":0},{"$f":"IF(ISERROR(Data4!BC$313),0,Data4!BC$313)","v":0},{"$f":"IF(ISERROR(Data4!BD$313),0,Data4!BD$313)","v":0},{"$f":"IF(ISERROR(Data4!BE$313),0,Data4!BE$313)","v":0},{"$f":"IF(ISERROR(Data4!BF$313),0,Data4!BF$313)","v":0},{"$f":"IF(ISERROR(Data4!BG$313),0,Data4!BG$313)","v":0},{"$f":"IF(ISERROR(Data4!BH$313),0,Data4!BH$313)","v":0},{"$f":"IF(ISERROR(Data4!BI$313),0,Data4!BI$313)","v":0},{"$f":"IF(ISERROR(Data4!BJ$313),0,Data4!BJ$313)","v":0},{"$f":"IF(ISERROR(Data4!BK$313),0,Data4!BK$313)","v":0},{"$f":"IF(ISERROR(Data4!BL$313),0,Data4!BL$313)","v":0},{"$f":"IF(ISERROR(Data4!BM$313),0,Data4!BM$313)","v":0},{"$f":"IF(ISERROR(Data4!BN$313),0,Data4!BN$313)","v":0},{"$f":"IF(ISERROR(Data4!BO$313),0,Data4!BO$313)","v":0},{"$f":"IF(ISERROR(Data4!BP$313),0,Data4!BP$313)","v":0},{"$f":"IF(ISERROR(Data4!BQ$313),0,Data4!BQ$313)","v":0},{"$f":"IF(ISERROR(Data4!BR$313),0,Data4!BR$313)","v":0},{"$f":"IF(ISERROR(Data4!BS$313),0,Data4!BS$313)","v":0},{"$f":"IF(ISERROR(Data4!BT$313),0,Data4!BT$313)","v":0},{"$f":"IF(ISERROR(Data4!BU$313),0,Data4!BU$313)","v":0},{"$f":"IF(ISERROR(Data4!BV$313),0,Data4!BV$313)","v":0},{"$f":"IF(ISERROR(Data4!BW$313),0,Data4!BW$313)","v":0},{"$f":"IF(ISERROR(Data4!BX$313),0,Data4!BX$313)","v":0},{"$f":"IF(ISERROR(Data4!BY$313),0,Data4!BY$313)","v":0},{"$f":"IF(ISERROR(Data4!BZ$313),0,Data4!BZ$313)","v":0},{"$f":"IF(ISERROR(Data4!CA$313),0,Data4!CA$313)","v":0},{"$f":"IF(ISERROR(Data4!CB$313),0,Data4!CB$313)","v":0},{"$f":"IF(ISERROR(Data4!CC$313),0,Data4!CC$313)","v":0},{"$f":"IF(ISERROR(Data4!CD$313),0,Data4!CD$313)","v":0},{"$f":"IF(ISERROR(Data4!CE$313),0,Data4!CE$313)","v":0},{"$f":"IF(ISERROR(Data4!CF$313),0,Data4!CF$313)","v":0},{"$f":"IF(ISERROR(Data4!CG$313),0,Data4!CG$313)","v":0},{"$f":"IF(ISERROR(Data4!CH$313),0,Data4!CH$313)","v":0},{"$f":"IF(ISERROR(Data4!CI$313),0,Data4!CI$313)","v":0},{"$f":"IF(ISERROR(Data4!CJ$313),0,Data4!CJ$313)","v":0},{"$f":"IF(ISERROR(Data4!CK$313),0,Data4!CK$313)","v":0},{"$f":"IF(ISERROR(Data4!CL$313),0,Data4!CL$313)","v":0},{"$f":"IF(ISERROR(Data4!CM$313),0,Data4!CM$313)","v":0},{"$f":"IF(ISERROR(Data4!CN$313),0,Data4!CN$313)","v":0},{"$f":"IF(ISERROR(Data4!CO$313),0,Data4!CO$313)","v":0},{"$f":"IF(ISERROR(Data4!CP$313),0,Data4!CP$313)","v":0},{"$f":"IF(ISERROR(Data4!CQ$313),0,Data4!CQ$313)","v":0},{"$f":"IF(ISERROR(Data4!CR$313),0,Data4!CR$313)","v":0},{"$f":"IF(ISERROR(Data4!CS$313),0,Data4!CS$313)","v":0},{"$f":"IF(ISERROR(Data4!CT$313),0,Data4!CT$313)","v":0},{"$f":"IF(ISERROR(Data4!CU$313),0,Data4!CU$313)","v":0},{"$f":"IF(ISERROR(Data4!CV$313),0,Data4!CV$313)","v":0},{"$f":"IF(ISERROR(Data4!CW$313),0,Data4!CW$313)","v":0},{"$f":"IF(ISERROR(Data4!CX$313),0,Data4!CX$313)","v":0},{"$f":"IF(ISERROR(Data4!CY$313),0,Data4!CY$313)","v":0},{"$f":"IF(ISERROR(Data4!CZ$313),0,Data4!CZ$313)","v":0},{"$f":"IF(ISERROR(Data4!DA$313),0,Data4!DA$313)","v":0},{"$f":"IF(ISERROR(Data4!DB$313),0,Data4!DB$313)","v":0},{"$f":"IF(ISERROR(Data4!DC$313),0,Data4!DC$313)","v":0},{"$f":"IF(ISERROR(Data4!DD$313),0,Data4!DD$313)","v":0},{"$f":"IF(ISERROR(Data4!DE$313),0,Data4!DE$313)","v":0},{"$f":"IF(ISERROR(Data4!DF$313),0,Data4!DF$313)","v":0},{"$f":"IF(ISERROR(Data4!DG$313),0,Data4!DG$313)","v":0},{"$f":"IF(ISERROR(Data4!DH$313),0,Data4!DH$313)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$315","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$315),0,Data4!M$315)","v":0},{"$f":"IF(ISERROR(Data4!N$315),0,Data4!N$315)","v":0},{"$f":"IF(ISERROR(Data4!O$315),0,Data4!O$315)","v":0},{"$f":"IF(ISERROR(Data4!P$315),0,Data4!P$315)","v":0},{"$f":"IF(ISERROR(Data4!Q$315),0,Data4!Q$315)","v":0},{"$f":"IF(ISERROR(Data4!R$315),0,Data4!R$315)","v":0},{"$f":"IF(ISERROR(Data4!S$315),0,Data4!S$315)","v":0},{"$f":"IF(ISERROR(Data4!T$315),0,Data4!T$315)","v":0},{"$f":"IF(ISERROR(Data4!U$315),0,Data4!U$315)","v":0},{"$f":"IF(ISERROR(Data4!V$315),0,Data4!V$315)","v":0},{"$f":"IF(ISERROR(Data4!W$315),0,Data4!W$315)","v":0},{"$f":"IF(ISERROR(Data4!X$315),0,Data4!X$315)","v":0},{"$f":"IF(ISERROR(Data4!Y$315),0,Data4!Y$315)","v":0},{"$f":"IF(ISERROR(Data4!Z$315),0,Data4!Z$315)","v":0},{"$f":"IF(ISERROR(Data4!AA$315),0,Data4!AA$315)","v":0},{"$f":"IF(ISERROR(Data4!AB$315),0,Data4!AB$315)","v":0},{"$f":"IF(ISERROR(Data4!AC$315),0,Data4!AC$315)","v":0},{"$f":"IF(ISERROR(Data4!AD$315),0,Data4!AD$315)","v":0},{"$f":"IF(ISERROR(Data4!AE$315),0,Data4!AE$315)","v":0},{"$f":"IF(ISERROR(Data4!AF$315),0,Data4!AF$315)","v":0},{"$f":"IF(ISERROR(Data4!AG$315),0,Data4!AG$315)","v":0},{"$f":"IF(ISERROR(Data4!AH$315),0,Data4!AH$315)","v":0},{"$f":"IF(ISERROR(Data4!AI$315),0,Data4!AI$315)","v":0},{"$f":"IF(ISERROR(Data4!AJ$315),0,Data4!AJ$315)","v":0},{"$f":"IF(ISERROR(Data4!AK$315),0,Data4!AK$315)","v":0},{"$f":"IF(ISERROR(Data4!AL$315),0,Data4!AL$315)","v":0},{"$f":"IF(ISERROR(Data4!AM$315),0,Data4!AM$315)","v":0},{"$f":"IF(ISERROR(Data4!AN$315),0,Data4!AN$315)","v":0},{"$f":"IF(ISERROR(Data4!AO$315),0,Data4!AO$315)","v":0},{"$f":"IF(ISERROR(Data4!AP$315),0,Data4!AP$315)","v":0},{"$f":"IF(ISERROR(Data4!AQ$315),0,Data4!AQ$315)","v":0},{"$f":"IF(ISERROR(Data4!AR$315),0,Data4!AR$315)","v":0},{"$f":"IF(ISERROR(Data4!AS$315),0,Data4!AS$315)","v":0},{"$f":"IF(ISERROR(Data4!AT$315),0,Data4!AT$315)","v":0},{"$f":"IF(ISERROR(Data4!AU$315),0,Data4!AU$315)","v":0},{"$f":"IF(ISERROR(Data4!AV$315),0,Data4!AV$315)","v":0},{"$f":"IF(ISERROR(Data4!AW$315),0,Data4!AW$315)","v":0},{"$f":"IF(ISERROR(Data4!AX$315),0,Data4!AX$315)","v":0},{"$f":"IF(ISERROR(Data4!AY$315),0,Data4!AY$315)","v":0},{"$f":"IF(ISERROR(Data4!AZ$315),0,Data4!AZ$315)","v":0},{"$f":"IF(ISERROR(Data4!BA$315),0,Data4!BA$315)","v":0},{"$f":"IF(ISERROR(Data4!BB$315),0,Data4!BB$315)","v":0},{"$f":"IF(ISERROR(Data4!BC$315),0,Data4!BC$315)","v":0},{"$f":"IF(ISERROR(Data4!BD$315),0,Data4!BD$315)","v":0},{"$f":"IF(ISERROR(Data4!BE$315),0,Data4!BE$315)","v":0},{"$f":"IF(ISERROR(Data4!BF$315),0,Data4!BF$315)","v":0},{"$f":"IF(ISERROR(Data4!BG$315),0,Data4!BG$315)","v":0},{"$f":"IF(ISERROR(Data4!BH$315),0,Data4!BH$315)","v":0},{"$f":"IF(ISERROR(Data4!BI$315),0,Data4!BI$315)","v":0},{"$f":"IF(ISERROR(Data4!BJ$315),0,Data4!BJ$315)","v":0},{"$f":"IF(ISERROR(Data4!BK$315),0,Data4!BK$315)","v":0},{"$f":"IF(ISERROR(Data4!BL$315),0,Data4!BL$315)","v":0},{"$f":"IF(ISERROR(Data4!BM$315),0,Data4!BM$315)","v":0},{"$f":"IF(ISERROR(Data4!BN$315),0,Data4!BN$315)","v":0},{"$f":"IF(ISERROR(Data4!BO$315),0,Data4!BO$315)","v":0},{"$f":"IF(ISERROR(Data4!BP$315),0,Data4!BP$315)","v":0},{"$f":"IF(ISERROR(Data4!BQ$315),0,Data4!BQ$315)","v":0},{"$f":"IF(ISERROR(Data4!BR$315),0,Data4!BR$315)","v":0},{"$f":"IF(ISERROR(Data4!BS$315),0,Data4!BS$315)","v":0},{"$f":"IF(ISERROR(Data4!BT$315),0,Data4!BT$315)","v":0},{"$f":"IF(ISERROR(Data4!BU$315),0,Data4!BU$315)","v":0},{"$f":"IF(ISERROR(Data4!BV$315),0,Data4!BV$315)","v":0},{"$f":"IF(ISERROR(Data4!BW$315),0,Data4!BW$315)","v":0},{"$f":"IF(ISERROR(Data4!BX$315),0,Data4!BX$315)","v":0},{"$f":"IF(ISERROR(Data4!BY$315),0,Data4!BY$315)","v":0},{"$f":"IF(ISERROR(Data4!BZ$315),0,Data4!BZ$315)","v":0},{"$f":"IF(ISERROR(Data4!CA$315),0,Data4!CA$315)","v":0},{"$f":"IF(ISERROR(Data4!CB$315),0,Data4!CB$315)","v":0},{"$f":"IF(ISERROR(Data4!CC$315),0,Data4!CC$315)","v":0},{"$f":"IF(ISERROR(Data4!CD$315),0,Data4!CD$315)","v":0},{"$f":"IF(ISERROR(Data4!CE$315),0,Data4!CE$315)","v":0},{"$f":"IF(ISERROR(Data4!CF$315),0,Data4!CF$315)","v":0},{"$f":"IF(ISERROR(Data4!CG$315),0,Data4!CG$315)","v":0},{"$f":"IF(ISERROR(Data4!CH$315),0,Data4!CH$315)","v":0},{"$f":"IF(ISERROR(Data4!CI$315),0,Data4!CI$315)","v":0},{"$f":"IF(ISERROR(Data4!CJ$315),0,Data4!CJ$315)","v":0},{"$f":"IF(ISERROR(Data4!CK$315),0,Data4!CK$315)","v":0},{"$f":"IF(ISERROR(Data4!CL$315),0,Data4!CL$315)","v":0},{"$f":"IF(ISERROR(Data4!CM$315),0,Data4!CM$315)","v":0},{"$f":"IF(ISERROR(Data4!CN$315),0,Data4!CN$315)","v":0},{"$f":"IF(ISERROR(Data4!CO$315),0,Data4!CO$315)","v":0},{"$f":"IF(ISERROR(Data4!CP$315),0,Data4!CP$315)","v":0},{"$f":"IF(ISERROR(Data4!CQ$315),0,Data4!CQ$315)","v":0},{"$f":"IF(ISERROR(Data4!CR$315),0,Data4!CR$315)","v":0},{"$f":"IF(ISERROR(Data4!CS$315),0,Data4!CS$315)","v":0},{"$f":"IF(ISERROR(Data4!CT$315),0,Data4!CT$315)","v":0},{"$f":"IF(ISERROR(Data4!CU$315),0,Data4!CU$315)","v":0},{"$f":"IF(ISERROR(Data4!CV$315),0,Data4!CV$315)","v":0},{"$f":"IF(ISERROR(Data4!CW$315),0,Data4!CW$315)","v":0},{"$f":"IF(ISERROR(Data4!CX$315),0,Data4!CX$315)","v":0},{"$f":"IF(ISERROR(Data4!CY$315),0,Data4!CY$315)","v":0},{"$f":"IF(ISERROR(Data4!CZ$315),0,Data4!CZ$315)","v":0},{"$f":"IF(ISERROR(Data4!DA$315),0,Data4!DA$315)","v":0},{"$f":"IF(ISERROR(Data4!DB$315),0,Data4!DB$315)","v":0},{"$f":"IF(ISERROR(Data4!DC$315),0,Data4!DC$315)","v":0},{"$f":"IF(ISERROR(Data4!DD$315),0,Data4!DD$315)","v":0},{"$f":"IF(ISERROR(Data4!DE$315),0,Data4!DE$315)","v":0},{"$f":"IF(ISERROR(Data4!DF$315),0,Data4!DF$315)","v":0},{"$f":"IF(ISERROR(Data4!DG$315),0,Data4!DG$315)","v":0},{"$f":"IF(ISERROR(Data4!DH$315),0,Data4!DH$315)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$316","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$316),0,Data4!M$316)","v":0},{"$f":"IF(ISERROR(Data4!N$316),0,Data4!N$316)","v":0},{"$f":"IF(ISERROR(Data4!O$316),0,Data4!O$316)","v":0},{"$f":"IF(ISERROR(Data4!P$316),0,Data4!P$316)","v":0},{"$f":"IF(ISERROR(Data4!Q$316),0,Data4!Q$316)","v":0},{"$f":"IF(ISERROR(Data4!R$316),0,Data4!R$316)","v":0},{"$f":"IF(ISERROR(Data4!S$316),0,Data4!S$316)","v":0},{"$f":"IF(ISERROR(Data4!T$316),0,Data4!T$316)","v":0},{"$f":"IF(ISERROR(Data4!U$316),0,Data4!U$316)","v":0},{"$f":"IF(ISERROR(Data4!V$316),0,Data4!V$316)","v":0},{"$f":"IF(ISERROR(Data4!W$316),0,Data4!W$316)","v":0},{"$f":"IF(ISERROR(Data4!X$316),0,Data4!X$316)","v":0},{"$f":"IF(ISERROR(Data4!Y$316),0,Data4!Y$316)","v":0},{"$f":"IF(ISERROR(Data4!Z$316),0,Data4!Z$316)","v":0},{"$f":"IF(ISERROR(Data4!AA$316),0,Data4!AA$316)","v":0},{"$f":"IF(ISERROR(Data4!AB$316),0,Data4!AB$316)","v":0},{"$f":"IF(ISERROR(Data4!AC$316),0,Data4!AC$316)","v":0},{"$f":"IF(ISERROR(Data4!AD$316),0,Data4!AD$316)","v":0},{"$f":"IF(ISERROR(Data4!AE$316),0,Data4!AE$316)","v":0},{"$f":"IF(ISERROR(Data4!AF$316),0,Data4!AF$316)","v":0},{"$f":"IF(ISERROR(Data4!AG$316),0,Data4!AG$316)","v":0},{"$f":"IF(ISERROR(Data4!AH$316),0,Data4!AH$316)","v":0},{"$f":"IF(ISERROR(Data4!AI$316),0,Data4!AI$316)","v":0},{"$f":"IF(ISERROR(Data4!AJ$316),0,Data4!AJ$316)","v":0},{"$f":"IF(ISERROR(Data4!AK$316),0,Data4!AK$316)","v":0},{"$f":"IF(ISERROR(Data4!AL$316),0,Data4!AL$316)","v":0},{"$f":"IF(ISERROR(Data4!AM$316),0,Data4!AM$316)","v":0},{"$f":"IF(ISERROR(Data4!AN$316),0,Data4!AN$316)","v":0},{"$f":"IF(ISERROR(Data4!AO$316),0,Data4!AO$316)","v":0},{"$f":"IF(ISERROR(Data4!AP$316),0,Data4!AP$316)","v":0},{"$f":"IF(ISERROR(Data4!AQ$316),0,Data4!AQ$316)","v":0},{"$f":"IF(ISERROR(Data4!AR$316),0,Data4!AR$316)","v":0},{"$f":"IF(ISERROR(Data4!AS$316),0,Data4!AS$316)","v":0},{"$f":"IF(ISERROR(Data4!AT$316),0,Data4!AT$316)","v":0},{"$f":"IF(ISERROR(Data4!AU$316),0,Data4!AU$316)","v":0},{"$f":"IF(ISERROR(Data4!AV$316),0,Data4!AV$316)","v":0},{"$f":"IF(ISERROR(Data4!AW$316),0,Data4!AW$316)","v":0},{"$f":"IF(ISERROR(Data4!AX$316),0,Data4!AX$316)","v":0},{"$f":"IF(ISERROR(Data4!AY$316),0,Data4!AY$316)","v":0},{"$f":"IF(ISERROR(Data4!AZ$316),0,Data4!AZ$316)","v":0},{"$f":"IF(ISERROR(Data4!BA$316),0,Data4!BA$316)","v":0},{"$f":"IF(ISERROR(Data4!BB$316),0,Data4!BB$316)","v":0},{"$f":"IF(ISERROR(Data4!BC$316),0,Data4!BC$316)","v":0},{"$f":"IF(ISERROR(Data4!BD$316),0,Data4!BD$316)","v":0},{"$f":"IF(ISERROR(Data4!BE$316),0,Data4!BE$316)","v":0},{"$f":"IF(ISERROR(Data4!BF$316),0,Data4!BF$316)","v":0},{"$f":"IF(ISERROR(Data4!BG$316),0,Data4!BG$316)","v":0},{"$f":"IF(ISERROR(Data4!BH$316),0,Data4!BH$316)","v":0},{"$f":"IF(ISERROR(Data4!BI$316),0,Data4!BI$316)","v":0},{"$f":"IF(ISERROR(Data4!BJ$316),0,Data4!BJ$316)","v":0},{"$f":"IF(ISERROR(Data4!BK$316),0,Data4!BK$316)","v":0},{"$f":"IF(ISERROR(Data4!BL$316),0,Data4!BL$316)","v":0},{"$f":"IF(ISERROR(Data4!BM$316),0,Data4!BM$316)","v":0},{"$f":"IF(ISERROR(Data4!BN$316),0,Data4!BN$316)","v":0},{"$f":"IF(ISERROR(Data4!BO$316),0,Data4!BO$316)","v":0},{"$f":"IF(ISERROR(Data4!BP$316),0,Data4!BP$316)","v":0},{"$f":"IF(ISERROR(Data4!BQ$316),0,Data4!BQ$316)","v":0},{"$f":"IF(ISERROR(Data4!BR$316),0,Data4!BR$316)","v":0},{"$f":"IF(ISERROR(Data4!BS$316),0,Data4!BS$316)","v":0},{"$f":"IF(ISERROR(Data4!BT$316),0,Data4!BT$316)","v":0},{"$f":"IF(ISERROR(Data4!BU$316),0,Data4!BU$316)","v":0},{"$f":"IF(ISERROR(Data4!BV$316),0,Data4!BV$316)","v":0},{"$f":"IF(ISERROR(Data4!BW$316),0,Data4!BW$316)","v":0},{"$f":"IF(ISERROR(Data4!BX$316),0,Data4!BX$316)","v":0},{"$f":"IF(ISERROR(Data4!BY$316),0,Data4!BY$316)","v":0},{"$f":"IF(ISERROR(Data4!BZ$316),0,Data4!BZ$316)","v":0},{"$f":"IF(ISERROR(Data4!CA$316),0,Data4!CA$316)","v":0},{"$f":"IF(ISERROR(Data4!CB$316),0,Data4!CB$316)","v":0},{"$f":"IF(ISERROR(Data4!CC$316),0,Data4!CC$316)","v":0},{"$f":"IF(ISERROR(Data4!CD$316),0,Data4!CD$316)","v":0},{"$f":"IF(ISERROR(Data4!CE$316),0,Data4!CE$316)","v":0},{"$f":"IF(ISERROR(Data4!CF$316),0,Data4!CF$316)","v":0},{"$f":"IF(ISERROR(Data4!CG$316),0,Data4!CG$316)","v":0},{"$f":"IF(ISERROR(Data4!CH$316),0,Data4!CH$316)","v":0},{"$f":"IF(ISERROR(Data4!CI$316),0,Data4!CI$316)","v":0},{"$f":"IF(ISERROR(Data4!CJ$316),0,Data4!CJ$316)","v":0},{"$f":"IF(ISERROR(Data4!CK$316),0,Data4!CK$316)","v":0},{"$f":"IF(ISERROR(Data4!CL$316),0,Data4!CL$316)","v":0},{"$f":"IF(ISERROR(Data4!CM$316),0,Data4!CM$316)","v":0},{"$f":"IF(ISERROR(Data4!CN$316),0,Data4!CN$316)","v":0},{"$f":"IF(ISERROR(Data4!CO$316),0,Data4!CO$316)","v":0},{"$f":"IF(ISERROR(Data4!CP$316),0,Data4!CP$316)","v":0},{"$f":"IF(ISERROR(Data4!CQ$316),0,Data4!CQ$316)","v":0},{"$f":"IF(ISERROR(Data4!CR$316),0,Data4!CR$316)","v":0},{"$f":"IF(ISERROR(Data4!CS$316),0,Data4!CS$316)","v":0},{"$f":"IF(ISERROR(Data4!CT$316),0,Data4!CT$316)","v":0},{"$f":"IF(ISERROR(Data4!CU$316),0,Data4!CU$316)","v":0},{"$f":"IF(ISERROR(Data4!CV$316),0,Data4!CV$316)","v":0},{"$f":"IF(ISERROR(Data4!CW$316),0,Data4!CW$316)","v":0},{"$f":"IF(ISERROR(Data4!CX$316),0,Data4!CX$316)","v":0},{"$f":"IF(ISERROR(Data4!CY$316),0,Data4!CY$316)","v":0},{"$f":"IF(ISERROR(Data4!CZ$316),0,Data4!CZ$316)","v":0},{"$f":"IF(ISERROR(Data4!DA$316),0,Data4!DA$316)","v":0},{"$f":"IF(ISERROR(Data4!DB$316),0,Data4!DB$316)","v":0},{"$f":"IF(ISERROR(Data4!DC$316),0,Data4!DC$316)","v":0},{"$f":"IF(ISERROR(Data4!DD$316),0,Data4!DD$316)","v":0},{"$f":"IF(ISERROR(Data4!DE$316),0,Data4!DE$316)","v":0},{"$f":"IF(ISERROR(Data4!DF$316),0,Data4!DF$316)","v":0},{"$f":"IF(ISERROR(Data4!DG$316),0,Data4!DG$316)","v":0},{"$f":"IF(ISERROR(Data4!DH$316),0,Data4!DH$316)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$317","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$317),0,Data4!M$317)","v":0},{"$f":"IF(ISERROR(Data4!N$317),0,Data4!N$317)","v":0},{"$f":"IF(ISERROR(Data4!O$317),0,Data4!O$317)","v":0},{"$f":"IF(ISERROR(Data4!P$317),0,Data4!P$317)","v":0},{"$f":"IF(ISERROR(Data4!Q$317),0,Data4!Q$317)","v":0},{"$f":"IF(ISERROR(Data4!R$317),0,Data4!R$317)","v":0},{"$f":"IF(ISERROR(Data4!S$317),0,Data4!S$317)","v":0},{"$f":"IF(ISERROR(Data4!T$317),0,Data4!T$317)","v":0},{"$f":"IF(ISERROR(Data4!U$317),0,Data4!U$317)","v":0},{"$f":"IF(ISERROR(Data4!V$317),0,Data4!V$317)","v":0},{"$f":"IF(ISERROR(Data4!W$317),0,Data4!W$317)","v":0},{"$f":"IF(ISERROR(Data4!X$317),0,Data4!X$317)","v":0},{"$f":"IF(ISERROR(Data4!Y$317),0,Data4!Y$317)","v":0},{"$f":"IF(ISERROR(Data4!Z$317),0,Data4!Z$317)","v":0},{"$f":"IF(ISERROR(Data4!AA$317),0,Data4!AA$317)","v":0},{"$f":"IF(ISERROR(Data4!AB$317),0,Data4!AB$317)","v":0},{"$f":"IF(ISERROR(Data4!AC$317),0,Data4!AC$317)","v":0},{"$f":"IF(ISERROR(Data4!AD$317),0,Data4!AD$317)","v":0},{"$f":"IF(ISERROR(Data4!AE$317),0,Data4!AE$317)","v":0},{"$f":"IF(ISERROR(Data4!AF$317),0,Data4!AF$317)","v":0},{"$f":"IF(ISERROR(Data4!AG$317),0,Data4!AG$317)","v":0},{"$f":"IF(ISERROR(Data4!AH$317),0,Data4!AH$317)","v":0},{"$f":"IF(ISERROR(Data4!AI$317),0,Data4!AI$317)","v":0},{"$f":"IF(ISERROR(Data4!AJ$317),0,Data4!AJ$317)","v":0},{"$f":"IF(ISERROR(Data4!AK$317),0,Data4!AK$317)","v":0},{"$f":"IF(ISERROR(Data4!AL$317),0,Data4!AL$317)","v":0},{"$f":"IF(ISERROR(Data4!AM$317),0,Data4!AM$317)","v":0},{"$f":"IF(ISERROR(Data4!AN$317),0,Data4!AN$317)","v":0},{"$f":"IF(ISERROR(Data4!AO$317),0,Data4!AO$317)","v":0},{"$f":"IF(ISERROR(Data4!AP$317),0,Data4!AP$317)","v":0},{"$f":"IF(ISERROR(Data4!AQ$317),0,Data4!AQ$317)","v":0},{"$f":"IF(ISERROR(Data4!AR$317),0,Data4!AR$317)","v":0},{"$f":"IF(ISERROR(Data4!AS$317),0,Data4!AS$317)","v":0},{"$f":"IF(ISERROR(Data4!AT$317),0,Data4!AT$317)","v":0},{"$f":"IF(ISERROR(Data4!AU$317),0,Data4!AU$317)","v":0},{"$f":"IF(ISERROR(Data4!AV$317),0,Data4!AV$317)","v":0},{"$f":"IF(ISERROR(Data4!AW$317),0,Data4!AW$317)","v":0},{"$f":"IF(ISERROR(Data4!AX$317),0,Data4!AX$317)","v":0},{"$f":"IF(ISERROR(Data4!AY$317),0,Data4!AY$317)","v":0},{"$f":"IF(ISERROR(Data4!AZ$317),0,Data4!AZ$317)","v":0},{"$f":"IF(ISERROR(Data4!BA$317),0,Data4!BA$317)","v":0},{"$f":"IF(ISERROR(Data4!BB$317),0,Data4!BB$317)","v":0},{"$f":"IF(ISERROR(Data4!BC$317),0,Data4!BC$317)","v":0},{"$f":"IF(ISERROR(Data4!BD$317),0,Data4!BD$317)","v":0},{"$f":"IF(ISERROR(Data4!BE$317),0,Data4!BE$317)","v":0},{"$f":"IF(ISERROR(Data4!BF$317),0,Data4!BF$317)","v":0},{"$f":"IF(ISERROR(Data4!BG$317),0,Data4!BG$317)","v":0},{"$f":"IF(ISERROR(Data4!BH$317),0,Data4!BH$317)","v":0},{"$f":"IF(ISERROR(Data4!BI$317),0,Data4!BI$317)","v":0},{"$f":"IF(ISERROR(Data4!BJ$317),0,Data4!BJ$317)","v":0},{"$f":"IF(ISERROR(Data4!BK$317),0,Data4!BK$317)","v":0},{"$f":"IF(ISERROR(Data4!BL$317),0,Data4!BL$317)","v":0},{"$f":"IF(ISERROR(Data4!BM$317),0,Data4!BM$317)","v":0},{"$f":"IF(ISERROR(Data4!BN$317),0,Data4!BN$317)","v":0},{"$f":"IF(ISERROR(Data4!BO$317),0,Data4!BO$317)","v":0},{"$f":"IF(ISERROR(Data4!BP$317),0,Data4!BP$317)","v":0},{"$f":"IF(ISERROR(Data4!BQ$317),0,Data4!BQ$317)","v":0},{"$f":"IF(ISERROR(Data4!BR$317),0,Data4!BR$317)","v":0},{"$f":"IF(ISERROR(Data4!BS$317),0,Data4!BS$317)","v":0},{"$f":"IF(ISERROR(Data4!BT$317),0,Data4!BT$317)","v":0},{"$f":"IF(ISERROR(Data4!BU$317),0,Data4!BU$317)","v":0},{"$f":"IF(ISERROR(Data4!BV$317),0,Data4!BV$317)","v":0},{"$f":"IF(ISERROR(Data4!BW$317),0,Data4!BW$317)","v":0},{"$f":"IF(ISERROR(Data4!BX$317),0,Data4!BX$317)","v":0},{"$f":"IF(ISERROR(Data4!BY$317),0,Data4!BY$317)","v":0},{"$f":"IF(ISERROR(Data4!BZ$317),0,Data4!BZ$317)","v":0},{"$f":"IF(ISERROR(Data4!CA$317),0,Data4!CA$317)","v":0},{"$f":"IF(ISERROR(Data4!CB$317),0,Data4!CB$317)","v":0},{"$f":"IF(ISERROR(Data4!CC$317),0,Data4!CC$317)","v":0},{"$f":"IF(ISERROR(Data4!CD$317),0,Data4!CD$317)","v":0},{"$f":"IF(ISERROR(Data4!CE$317),0,Data4!CE$317)","v":0},{"$f":"IF(ISERROR(Data4!CF$317),0,Data4!CF$317)","v":0},{"$f":"IF(ISERROR(Data4!CG$317),0,Data4!CG$317)","v":0},{"$f":"IF(ISERROR(Data4!CH$317),0,Data4!CH$317)","v":0},{"$f":"IF(ISERROR(Data4!CI$317),0,Data4!CI$317)","v":0},{"$f":"IF(ISERROR(Data4!CJ$317),0,Data4!CJ$317)","v":0},{"$f":"IF(ISERROR(Data4!CK$317),0,Data4!CK$317)","v":0},{"$f":"IF(ISERROR(Data4!CL$317),0,Data4!CL$317)","v":0},{"$f":"IF(ISERROR(Data4!CM$317),0,Data4!CM$317)","v":0},{"$f":"IF(ISERROR(Data4!CN$317),0,Data4!CN$317)","v":0},{"$f":"IF(ISERROR(Data4!CO$317),0,Data4!CO$317)","v":0},{"$f":"IF(ISERROR(Data4!CP$317),0,Data4!CP$317)","v":0},{"$f":"IF(ISERROR(Data4!CQ$317),0,Data4!CQ$317)","v":0},{"$f":"IF(ISERROR(Data4!CR$317),0,Data4!CR$317)","v":0},{"$f":"IF(ISERROR(Data4!CS$317),0,Data4!CS$317)","v":0},{"$f":"IF(ISERROR(Data4!CT$317),0,Data4!CT$317)","v":0},{"$f":"IF(ISERROR(Data4!CU$317),0,Data4!CU$317)","v":0},{"$f":"IF(ISERROR(Data4!CV$317),0,Data4!CV$317)","v":0},{"$f":"IF(ISERROR(Data4!CW$317),0,Data4!CW$317)","v":0},{"$f":"IF(ISERROR(Data4!CX$317),0,Data4!CX$317)","v":0},{"$f":"IF(ISERROR(Data4!CY$317),0,Data4!CY$317)","v":0},{"$f":"IF(ISERROR(Data4!CZ$317),0,Data4!CZ$317)","v":0},{"$f":"IF(ISERROR(Data4!DA$317),0,Data4!DA$317)","v":0},{"$f":"IF(ISERROR(Data4!DB$317),0,Data4!DB$317)","v":0},{"$f":"IF(ISERROR(Data4!DC$317),0,Data4!DC$317)","v":0},{"$f":"IF(ISERROR(Data4!DD$317),0,Data4!DD$317)","v":0},{"$f":"IF(ISERROR(Data4!DE$317),0,Data4!DE$317)","v":0},{"$f":"IF(ISERROR(Data4!DF$317),0,Data4!DF$317)","v":0},{"$f":"IF(ISERROR(Data4!DG$317),0,Data4!DG$317)","v":0},{"$f":"IF(ISERROR(Data4!DH$317),0,Data4!DH$317)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.5","index":50,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O30&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.5\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$319","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$319),0,Data4!M$319)","v":0},{"$f":"IF(ISERROR(Data4!N$319),0,Data4!N$319)","v":0},{"$f":"IF(ISERROR(Data4!O$319),0,Data4!O$319)","v":0},{"$f":"IF(ISERROR(Data4!P$319),0,Data4!P$319)","v":0},{"$f":"IF(ISERROR(Data4!Q$319),0,Data4!Q$319)","v":0},{"$f":"IF(ISERROR(Data4!R$319),0,Data4!R$319)","v":0},{"$f":"IF(ISERROR(Data4!S$319),0,Data4!S$319)","v":0},{"$f":"IF(ISERROR(Data4!T$319),0,Data4!T$319)","v":0},{"$f":"IF(ISERROR(Data4!U$319),0,Data4!U$319)","v":0},{"$f":"IF(ISERROR(Data4!V$319),0,Data4!V$319)","v":0},{"$f":"IF(ISERROR(Data4!W$319),0,Data4!W$319)","v":0},{"$f":"IF(ISERROR(Data4!X$319),0,Data4!X$319)","v":0},{"$f":"IF(ISERROR(Data4!Y$319),0,Data4!Y$319)","v":0},{"$f":"IF(ISERROR(Data4!Z$319),0,Data4!Z$319)","v":0},{"$f":"IF(ISERROR(Data4!AA$319),0,Data4!AA$319)","v":0},{"$f":"IF(ISERROR(Data4!AB$319),0,Data4!AB$319)","v":0},{"$f":"IF(ISERROR(Data4!AC$319),0,Data4!AC$319)","v":0},{"$f":"IF(ISERROR(Data4!AD$319),0,Data4!AD$319)","v":0},{"$f":"IF(ISERROR(Data4!AE$319),0,Data4!AE$319)","v":0},{"$f":"IF(ISERROR(Data4!AF$319),0,Data4!AF$319)","v":0},{"$f":"IF(ISERROR(Data4!AG$319),0,Data4!AG$319)","v":0},{"$f":"IF(ISERROR(Data4!AH$319),0,Data4!AH$319)","v":0},{"$f":"IF(ISERROR(Data4!AI$319),0,Data4!AI$319)","v":0},{"$f":"IF(ISERROR(Data4!AJ$319),0,Data4!AJ$319)","v":0},{"$f":"IF(ISERROR(Data4!AK$319),0,Data4!AK$319)","v":0},{"$f":"IF(ISERROR(Data4!AL$319),0,Data4!AL$319)","v":0},{"$f":"IF(ISERROR(Data4!AM$319),0,Data4!AM$319)","v":0},{"$f":"IF(ISERROR(Data4!AN$319),0,Data4!AN$319)","v":0},{"$f":"IF(ISERROR(Data4!AO$319),0,Data4!AO$319)","v":0},{"$f":"IF(ISERROR(Data4!AP$319),0,Data4!AP$319)","v":0},{"$f":"IF(ISERROR(Data4!AQ$319),0,Data4!AQ$319)","v":0},{"$f":"IF(ISERROR(Data4!AR$319),0,Data4!AR$319)","v":0},{"$f":"IF(ISERROR(Data4!AS$319),0,Data4!AS$319)","v":0},{"$f":"IF(ISERROR(Data4!AT$319),0,Data4!AT$319)","v":0},{"$f":"IF(ISERROR(Data4!AU$319),0,Data4!AU$319)","v":0},{"$f":"IF(ISERROR(Data4!AV$319),0,Data4!AV$319)","v":0},{"$f":"IF(ISERROR(Data4!AW$319),0,Data4!AW$319)","v":0},{"$f":"IF(ISERROR(Data4!AX$319),0,Data4!AX$319)","v":0},{"$f":"IF(ISERROR(Data4!AY$319),0,Data4!AY$319)","v":0},{"$f":"IF(ISERROR(Data4!AZ$319),0,Data4!AZ$319)","v":0},{"$f":"IF(ISERROR(Data4!BA$319),0,Data4!BA$319)","v":0},{"$f":"IF(ISERROR(Data4!BB$319),0,Data4!BB$319)","v":0},{"$f":"IF(ISERROR(Data4!BC$319),0,Data4!BC$319)","v":0},{"$f":"IF(ISERROR(Data4!BD$319),0,Data4!BD$319)","v":0},{"$f":"IF(ISERROR(Data4!BE$319),0,Data4!BE$319)","v":0},{"$f":"IF(ISERROR(Data4!BF$319),0,Data4!BF$319)","v":0},{"$f":"IF(ISERROR(Data4!BG$319),0,Data4!BG$319)","v":0},{"$f":"IF(ISERROR(Data4!BH$319),0,Data4!BH$319)","v":0},{"$f":"IF(ISERROR(Data4!BI$319),0,Data4!BI$319)","v":0},{"$f":"IF(ISERROR(Data4!BJ$319),0,Data4!BJ$319)","v":0},{"$f":"IF(ISERROR(Data4!BK$319),0,Data4!BK$319)","v":0},{"$f":"IF(ISERROR(Data4!BL$319),0,Data4!BL$319)","v":0},{"$f":"IF(ISERROR(Data4!BM$319),0,Data4!BM$319)","v":0},{"$f":"IF(ISERROR(Data4!BN$319),0,Data4!BN$319)","v":0},{"$f":"IF(ISERROR(Data4!BO$319),0,Data4!BO$319)","v":0},{"$f":"IF(ISERROR(Data4!BP$319),0,Data4!BP$319)","v":0},{"$f":"IF(ISERROR(Data4!BQ$319),0,Data4!BQ$319)","v":0},{"$f":"IF(ISERROR(Data4!BR$319),0,Data4!BR$319)","v":0},{"$f":"IF(ISERROR(Data4!BS$319),0,Data4!BS$319)","v":0},{"$f":"IF(ISERROR(Data4!BT$319),0,Data4!BT$319)","v":0},{"$f":"IF(ISERROR(Data4!BU$319),0,Data4!BU$319)","v":0},{"$f":"IF(ISERROR(Data4!BV$319),0,Data4!BV$319)","v":0},{"$f":"IF(ISERROR(Data4!BW$319),0,Data4!BW$319)","v":0},{"$f":"IF(ISERROR(Data4!BX$319),0,Data4!BX$319)","v":0},{"$f":"IF(ISERROR(Data4!BY$319),0,Data4!BY$319)","v":0},{"$f":"IF(ISERROR(Data4!BZ$319),0,Data4!BZ$319)","v":0},{"$f":"IF(ISERROR(Data4!CA$319),0,Data4!CA$319)","v":0},{"$f":"IF(ISERROR(Data4!CB$319),0,Data4!CB$319)","v":0},{"$f":"IF(ISERROR(Data4!CC$319),0,Data4!CC$319)","v":0},{"$f":"IF(ISERROR(Data4!CD$319),0,Data4!CD$319)","v":0},{"$f":"IF(ISERROR(Data4!CE$319),0,Data4!CE$319)","v":0},{"$f":"IF(ISERROR(Data4!CF$319),0,Data4!CF$319)","v":0},{"$f":"IF(ISERROR(Data4!CG$319),0,Data4!CG$319)","v":0},{"$f":"IF(ISERROR(Data4!CH$319),0,Data4!CH$319)","v":0},{"$f":"IF(ISERROR(Data4!CI$319),0,Data4!CI$319)","v":0},{"$f":"IF(ISERROR(Data4!CJ$319),0,Data4!CJ$319)","v":0},{"$f":"IF(ISERROR(Data4!CK$319),0,Data4!CK$319)","v":0},{"$f":"IF(ISERROR(Data4!CL$319),0,Data4!CL$319)","v":0},{"$f":"IF(ISERROR(Data4!CM$319),0,Data4!CM$319)","v":0},{"$f":"IF(ISERROR(Data4!CN$319),0,Data4!CN$319)","v":0},{"$f":"IF(ISERROR(Data4!CO$319),0,Data4!CO$319)","v":0},{"$f":"IF(ISERROR(Data4!CP$319),0,Data4!CP$319)","v":0},{"$f":"IF(ISERROR(Data4!CQ$319),0,Data4!CQ$319)","v":0},{"$f":"IF(ISERROR(Data4!CR$319),0,Data4!CR$319)","v":0},{"$f":"IF(ISERROR(Data4!CS$319),0,Data4!CS$319)","v":0},{"$f":"IF(ISERROR(Data4!CT$319),0,Data4!CT$319)","v":0},{"$f":"IF(ISERROR(Data4!CU$319),0,Data4!CU$319)","v":0},{"$f":"IF(ISERROR(Data4!CV$319),0,Data4!CV$319)","v":0},{"$f":"IF(ISERROR(Data4!CW$319),0,Data4!CW$319)","v":0},{"$f":"IF(ISERROR(Data4!CX$319),0,Data4!CX$319)","v":0},{"$f":"IF(ISERROR(Data4!CY$319),0,Data4!CY$319)","v":0},{"$f":"IF(ISERROR(Data4!CZ$319),0,Data4!CZ$319)","v":0},{"$f":"IF(ISERROR(Data4!DA$319),0,Data4!DA$319)","v":0},{"$f":"IF(ISERROR(Data4!DB$319),0,Data4!DB$319)","v":0},{"$f":"IF(ISERROR(Data4!DC$319),0,Data4!DC$319)","v":0},{"$f":"IF(ISERROR(Data4!DD$319),0,Data4!DD$319)","v":0},{"$f":"IF(ISERROR(Data4!DE$319),0,Data4!DE$319)","v":0},{"$f":"IF(ISERROR(Data4!DF$319),0,Data4!DF$319)","v":0},{"$f":"IF(ISERROR(Data4!DG$319),0,Data4!DG$319)","v":0},{"$f":"IF(ISERROR(Data4!DH$319),0,Data4!DH$319)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$320","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$320),0,Data4!M$320)","v":0},{"$f":"IF(ISERROR(Data4!N$320),0,Data4!N$320)","v":0},{"$f":"IF(ISERROR(Data4!O$320),0,Data4!O$320)","v":0},{"$f":"IF(ISERROR(Data4!P$320),0,Data4!P$320)","v":0},{"$f":"IF(ISERROR(Data4!Q$320),0,Data4!Q$320)","v":0},{"$f":"IF(ISERROR(Data4!R$320),0,Data4!R$320)","v":0},{"$f":"IF(ISERROR(Data4!S$320),0,Data4!S$320)","v":0},{"$f":"IF(ISERROR(Data4!T$320),0,Data4!T$320)","v":0},{"$f":"IF(ISERROR(Data4!U$320),0,Data4!U$320)","v":0},{"$f":"IF(ISERROR(Data4!V$320),0,Data4!V$320)","v":0},{"$f":"IF(ISERROR(Data4!W$320),0,Data4!W$320)","v":0},{"$f":"IF(ISERROR(Data4!X$320),0,Data4!X$320)","v":0},{"$f":"IF(ISERROR(Data4!Y$320),0,Data4!Y$320)","v":0},{"$f":"IF(ISERROR(Data4!Z$320),0,Data4!Z$320)","v":0},{"$f":"IF(ISERROR(Data4!AA$320),0,Data4!AA$320)","v":0},{"$f":"IF(ISERROR(Data4!AB$320),0,Data4!AB$320)","v":0},{"$f":"IF(ISERROR(Data4!AC$320),0,Data4!AC$320)","v":0},{"$f":"IF(ISERROR(Data4!AD$320),0,Data4!AD$320)","v":0},{"$f":"IF(ISERROR(Data4!AE$320),0,Data4!AE$320)","v":0},{"$f":"IF(ISERROR(Data4!AF$320),0,Data4!AF$320)","v":0},{"$f":"IF(ISERROR(Data4!AG$320),0,Data4!AG$320)","v":0},{"$f":"IF(ISERROR(Data4!AH$320),0,Data4!AH$320)","v":0},{"$f":"IF(ISERROR(Data4!AI$320),0,Data4!AI$320)","v":0},{"$f":"IF(ISERROR(Data4!AJ$320),0,Data4!AJ$320)","v":0},{"$f":"IF(ISERROR(Data4!AK$320),0,Data4!AK$320)","v":0},{"$f":"IF(ISERROR(Data4!AL$320),0,Data4!AL$320)","v":0},{"$f":"IF(ISERROR(Data4!AM$320),0,Data4!AM$320)","v":0},{"$f":"IF(ISERROR(Data4!AN$320),0,Data4!AN$320)","v":0},{"$f":"IF(ISERROR(Data4!AO$320),0,Data4!AO$320)","v":0},{"$f":"IF(ISERROR(Data4!AP$320),0,Data4!AP$320)","v":0},{"$f":"IF(ISERROR(Data4!AQ$320),0,Data4!AQ$320)","v":0},{"$f":"IF(ISERROR(Data4!AR$320),0,Data4!AR$320)","v":0},{"$f":"IF(ISERROR(Data4!AS$320),0,Data4!AS$320)","v":0},{"$f":"IF(ISERROR(Data4!AT$320),0,Data4!AT$320)","v":0},{"$f":"IF(ISERROR(Data4!AU$320),0,Data4!AU$320)","v":0},{"$f":"IF(ISERROR(Data4!AV$320),0,Data4!AV$320)","v":0},{"$f":"IF(ISERROR(Data4!AW$320),0,Data4!AW$320)","v":0},{"$f":"IF(ISERROR(Data4!AX$320),0,Data4!AX$320)","v":0},{"$f":"IF(ISERROR(Data4!AY$320),0,Data4!AY$320)","v":0},{"$f":"IF(ISERROR(Data4!AZ$320),0,Data4!AZ$320)","v":0},{"$f":"IF(ISERROR(Data4!BA$320),0,Data4!BA$320)","v":0},{"$f":"IF(ISERROR(Data4!BB$320),0,Data4!BB$320)","v":0},{"$f":"IF(ISERROR(Data4!BC$320),0,Data4!BC$320)","v":0},{"$f":"IF(ISERROR(Data4!BD$320),0,Data4!BD$320)","v":0},{"$f":"IF(ISERROR(Data4!BE$320),0,Data4!BE$320)","v":0},{"$f":"IF(ISERROR(Data4!BF$320),0,Data4!BF$320)","v":0},{"$f":"IF(ISERROR(Data4!BG$320),0,Data4!BG$320)","v":0},{"$f":"IF(ISERROR(Data4!BH$320),0,Data4!BH$320)","v":0},{"$f":"IF(ISERROR(Data4!BI$320),0,Data4!BI$320)","v":0},{"$f":"IF(ISERROR(Data4!BJ$320),0,Data4!BJ$320)","v":0},{"$f":"IF(ISERROR(Data4!BK$320),0,Data4!BK$320)","v":0},{"$f":"IF(ISERROR(Data4!BL$320),0,Data4!BL$320)","v":0},{"$f":"IF(ISERROR(Data4!BM$320),0,Data4!BM$320)","v":0},{"$f":"IF(ISERROR(Data4!BN$320),0,Data4!BN$320)","v":0},{"$f":"IF(ISERROR(Data4!BO$320),0,Data4!BO$320)","v":0},{"$f":"IF(ISERROR(Data4!BP$320),0,Data4!BP$320)","v":0},{"$f":"IF(ISERROR(Data4!BQ$320),0,Data4!BQ$320)","v":0},{"$f":"IF(ISERROR(Data4!BR$320),0,Data4!BR$320)","v":0},{"$f":"IF(ISERROR(Data4!BS$320),0,Data4!BS$320)","v":0},{"$f":"IF(ISERROR(Data4!BT$320),0,Data4!BT$320)","v":0},{"$f":"IF(ISERROR(Data4!BU$320),0,Data4!BU$320)","v":0},{"$f":"IF(ISERROR(Data4!BV$320),0,Data4!BV$320)","v":0},{"$f":"IF(ISERROR(Data4!BW$320),0,Data4!BW$320)","v":0},{"$f":"IF(ISERROR(Data4!BX$320),0,Data4!BX$320)","v":0},{"$f":"IF(ISERROR(Data4!BY$320),0,Data4!BY$320)","v":0},{"$f":"IF(ISERROR(Data4!BZ$320),0,Data4!BZ$320)","v":0},{"$f":"IF(ISERROR(Data4!CA$320),0,Data4!CA$320)","v":0},{"$f":"IF(ISERROR(Data4!CB$320),0,Data4!CB$320)","v":0},{"$f":"IF(ISERROR(Data4!CC$320),0,Data4!CC$320)","v":0},{"$f":"IF(ISERROR(Data4!CD$320),0,Data4!CD$320)","v":0},{"$f":"IF(ISERROR(Data4!CE$320),0,Data4!CE$320)","v":0},{"$f":"IF(ISERROR(Data4!CF$320),0,Data4!CF$320)","v":0},{"$f":"IF(ISERROR(Data4!CG$320),0,Data4!CG$320)","v":0},{"$f":"IF(ISERROR(Data4!CH$320),0,Data4!CH$320)","v":0},{"$f":"IF(ISERROR(Data4!CI$320),0,Data4!CI$320)","v":0},{"$f":"IF(ISERROR(Data4!CJ$320),0,Data4!CJ$320)","v":0},{"$f":"IF(ISERROR(Data4!CK$320),0,Data4!CK$320)","v":0},{"$f":"IF(ISERROR(Data4!CL$320),0,Data4!CL$320)","v":0},{"$f":"IF(ISERROR(Data4!CM$320),0,Data4!CM$320)","v":0},{"$f":"IF(ISERROR(Data4!CN$320),0,Data4!CN$320)","v":0},{"$f":"IF(ISERROR(Data4!CO$320),0,Data4!CO$320)","v":0},{"$f":"IF(ISERROR(Data4!CP$320),0,Data4!CP$320)","v":0},{"$f":"IF(ISERROR(Data4!CQ$320),0,Data4!CQ$320)","v":0},{"$f":"IF(ISERROR(Data4!CR$320),0,Data4!CR$320)","v":0},{"$f":"IF(ISERROR(Data4!CS$320),0,Data4!CS$320)","v":0},{"$f":"IF(ISERROR(Data4!CT$320),0,Data4!CT$320)","v":0},{"$f":"IF(ISERROR(Data4!CU$320),0,Data4!CU$320)","v":0},{"$f":"IF(ISERROR(Data4!CV$320),0,Data4!CV$320)","v":0},{"$f":"IF(ISERROR(Data4!CW$320),0,Data4!CW$320)","v":0},{"$f":"IF(ISERROR(Data4!CX$320),0,Data4!CX$320)","v":0},{"$f":"IF(ISERROR(Data4!CY$320),0,Data4!CY$320)","v":0},{"$f":"IF(ISERROR(Data4!CZ$320),0,Data4!CZ$320)","v":0},{"$f":"IF(ISERROR(Data4!DA$320),0,Data4!DA$320)","v":0},{"$f":"IF(ISERROR(Data4!DB$320),0,Data4!DB$320)","v":0},{"$f":"IF(ISERROR(Data4!DC$320),0,Data4!DC$320)","v":0},{"$f":"IF(ISERROR(Data4!DD$320),0,Data4!DD$320)","v":0},{"$f":"IF(ISERROR(Data4!DE$320),0,Data4!DE$320)","v":0},{"$f":"IF(ISERROR(Data4!DF$320),0,Data4!DF$320)","v":0},{"$f":"IF(ISERROR(Data4!DG$320),0,Data4!DG$320)","v":0},{"$f":"IF(ISERROR(Data4!DH$320),0,Data4!DH$320)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$321","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$321),0,Data4!M$321)","v":0},{"$f":"IF(ISERROR(Data4!N$321),0,Data4!N$321)","v":0},{"$f":"IF(ISERROR(Data4!O$321),0,Data4!O$321)","v":0},{"$f":"IF(ISERROR(Data4!P$321),0,Data4!P$321)","v":0},{"$f":"IF(ISERROR(Data4!Q$321),0,Data4!Q$321)","v":0},{"$f":"IF(ISERROR(Data4!R$321),0,Data4!R$321)","v":0},{"$f":"IF(ISERROR(Data4!S$321),0,Data4!S$321)","v":0},{"$f":"IF(ISERROR(Data4!T$321),0,Data4!T$321)","v":0},{"$f":"IF(ISERROR(Data4!U$321),0,Data4!U$321)","v":0},{"$f":"IF(ISERROR(Data4!V$321),0,Data4!V$321)","v":0},{"$f":"IF(ISERROR(Data4!W$321),0,Data4!W$321)","v":0},{"$f":"IF(ISERROR(Data4!X$321),0,Data4!X$321)","v":0},{"$f":"IF(ISERROR(Data4!Y$321),0,Data4!Y$321)","v":0},{"$f":"IF(ISERROR(Data4!Z$321),0,Data4!Z$321)","v":0},{"$f":"IF(ISERROR(Data4!AA$321),0,Data4!AA$321)","v":0},{"$f":"IF(ISERROR(Data4!AB$321),0,Data4!AB$321)","v":0},{"$f":"IF(ISERROR(Data4!AC$321),0,Data4!AC$321)","v":0},{"$f":"IF(ISERROR(Data4!AD$321),0,Data4!AD$321)","v":0},{"$f":"IF(ISERROR(Data4!AE$321),0,Data4!AE$321)","v":0},{"$f":"IF(ISERROR(Data4!AF$321),0,Data4!AF$321)","v":0},{"$f":"IF(ISERROR(Data4!AG$321),0,Data4!AG$321)","v":0},{"$f":"IF(ISERROR(Data4!AH$321),0,Data4!AH$321)","v":0},{"$f":"IF(ISERROR(Data4!AI$321),0,Data4!AI$321)","v":0},{"$f":"IF(ISERROR(Data4!AJ$321),0,Data4!AJ$321)","v":0},{"$f":"IF(ISERROR(Data4!AK$321),0,Data4!AK$321)","v":0},{"$f":"IF(ISERROR(Data4!AL$321),0,Data4!AL$321)","v":0},{"$f":"IF(ISERROR(Data4!AM$321),0,Data4!AM$321)","v":0},{"$f":"IF(ISERROR(Data4!AN$321),0,Data4!AN$321)","v":0},{"$f":"IF(ISERROR(Data4!AO$321),0,Data4!AO$321)","v":0},{"$f":"IF(ISERROR(Data4!AP$321),0,Data4!AP$321)","v":0},{"$f":"IF(ISERROR(Data4!AQ$321),0,Data4!AQ$321)","v":0},{"$f":"IF(ISERROR(Data4!AR$321),0,Data4!AR$321)","v":0},{"$f":"IF(ISERROR(Data4!AS$321),0,Data4!AS$321)","v":0},{"$f":"IF(ISERROR(Data4!AT$321),0,Data4!AT$321)","v":0},{"$f":"IF(ISERROR(Data4!AU$321),0,Data4!AU$321)","v":0},{"$f":"IF(ISERROR(Data4!AV$321),0,Data4!AV$321)","v":0},{"$f":"IF(ISERROR(Data4!AW$321),0,Data4!AW$321)","v":0},{"$f":"IF(ISERROR(Data4!AX$321),0,Data4!AX$321)","v":0},{"$f":"IF(ISERROR(Data4!AY$321),0,Data4!AY$321)","v":0},{"$f":"IF(ISERROR(Data4!AZ$321),0,Data4!AZ$321)","v":0},{"$f":"IF(ISERROR(Data4!BA$321),0,Data4!BA$321)","v":0},{"$f":"IF(ISERROR(Data4!BB$321),0,Data4!BB$321)","v":0},{"$f":"IF(ISERROR(Data4!BC$321),0,Data4!BC$321)","v":0},{"$f":"IF(ISERROR(Data4!BD$321),0,Data4!BD$321)","v":0},{"$f":"IF(ISERROR(Data4!BE$321),0,Data4!BE$321)","v":0},{"$f":"IF(ISERROR(Data4!BF$321),0,Data4!BF$321)","v":0},{"$f":"IF(ISERROR(Data4!BG$321),0,Data4!BG$321)","v":0},{"$f":"IF(ISERROR(Data4!BH$321),0,Data4!BH$321)","v":0},{"$f":"IF(ISERROR(Data4!BI$321),0,Data4!BI$321)","v":0},{"$f":"IF(ISERROR(Data4!BJ$321),0,Data4!BJ$321)","v":0},{"$f":"IF(ISERROR(Data4!BK$321),0,Data4!BK$321)","v":0},{"$f":"IF(ISERROR(Data4!BL$321),0,Data4!BL$321)","v":0},{"$f":"IF(ISERROR(Data4!BM$321),0,Data4!BM$321)","v":0},{"$f":"IF(ISERROR(Data4!BN$321),0,Data4!BN$321)","v":0},{"$f":"IF(ISERROR(Data4!BO$321),0,Data4!BO$321)","v":0},{"$f":"IF(ISERROR(Data4!BP$321),0,Data4!BP$321)","v":0},{"$f":"IF(ISERROR(Data4!BQ$321),0,Data4!BQ$321)","v":0},{"$f":"IF(ISERROR(Data4!BR$321),0,Data4!BR$321)","v":0},{"$f":"IF(ISERROR(Data4!BS$321),0,Data4!BS$321)","v":0},{"$f":"IF(ISERROR(Data4!BT$321),0,Data4!BT$321)","v":0},{"$f":"IF(ISERROR(Data4!BU$321),0,Data4!BU$321)","v":0},{"$f":"IF(ISERROR(Data4!BV$321),0,Data4!BV$321)","v":0},{"$f":"IF(ISERROR(Data4!BW$321),0,Data4!BW$321)","v":0},{"$f":"IF(ISERROR(Data4!BX$321),0,Data4!BX$321)","v":0},{"$f":"IF(ISERROR(Data4!BY$321),0,Data4!BY$321)","v":0},{"$f":"IF(ISERROR(Data4!BZ$321),0,Data4!BZ$321)","v":0},{"$f":"IF(ISERROR(Data4!CA$321),0,Data4!CA$321)","v":0},{"$f":"IF(ISERROR(Data4!CB$321),0,Data4!CB$321)","v":0},{"$f":"IF(ISERROR(Data4!CC$321),0,Data4!CC$321)","v":0},{"$f":"IF(ISERROR(Data4!CD$321),0,Data4!CD$321)","v":0},{"$f":"IF(ISERROR(Data4!CE$321),0,Data4!CE$321)","v":0},{"$f":"IF(ISERROR(Data4!CF$321),0,Data4!CF$321)","v":0},{"$f":"IF(ISERROR(Data4!CG$321),0,Data4!CG$321)","v":0},{"$f":"IF(ISERROR(Data4!CH$321),0,Data4!CH$321)","v":0},{"$f":"IF(ISERROR(Data4!CI$321),0,Data4!CI$321)","v":0},{"$f":"IF(ISERROR(Data4!CJ$321),0,Data4!CJ$321)","v":0},{"$f":"IF(ISERROR(Data4!CK$321),0,Data4!CK$321)","v":0},{"$f":"IF(ISERROR(Data4!CL$321),0,Data4!CL$321)","v":0},{"$f":"IF(ISERROR(Data4!CM$321),0,Data4!CM$321)","v":0},{"$f":"IF(ISERROR(Data4!CN$321),0,Data4!CN$321)","v":0},{"$f":"IF(ISERROR(Data4!CO$321),0,Data4!CO$321)","v":0},{"$f":"IF(ISERROR(Data4!CP$321),0,Data4!CP$321)","v":0},{"$f":"IF(ISERROR(Data4!CQ$321),0,Data4!CQ$321)","v":0},{"$f":"IF(ISERROR(Data4!CR$321),0,Data4!CR$321)","v":0},{"$f":"IF(ISERROR(Data4!CS$321),0,Data4!CS$321)","v":0},{"$f":"IF(ISERROR(Data4!CT$321),0,Data4!CT$321)","v":0},{"$f":"IF(ISERROR(Data4!CU$321),0,Data4!CU$321)","v":0},{"$f":"IF(ISERROR(Data4!CV$321),0,Data4!CV$321)","v":0},{"$f":"IF(ISERROR(Data4!CW$321),0,Data4!CW$321)","v":0},{"$f":"IF(ISERROR(Data4!CX$321),0,Data4!CX$321)","v":0},{"$f":"IF(ISERROR(Data4!CY$321),0,Data4!CY$321)","v":0},{"$f":"IF(ISERROR(Data4!CZ$321),0,Data4!CZ$321)","v":0},{"$f":"IF(ISERROR(Data4!DA$321),0,Data4!DA$321)","v":0},{"$f":"IF(ISERROR(Data4!DB$321),0,Data4!DB$321)","v":0},{"$f":"IF(ISERROR(Data4!DC$321),0,Data4!DC$321)","v":0},{"$f":"IF(ISERROR(Data4!DD$321),0,Data4!DD$321)","v":0},{"$f":"IF(ISERROR(Data4!DE$321),0,Data4!DE$321)","v":0},{"$f":"IF(ISERROR(Data4!DF$321),0,Data4!DF$321)","v":0},{"$f":"IF(ISERROR(Data4!DG$321),0,Data4!DG$321)","v":0},{"$f":"IF(ISERROR(Data4!DH$321),0,Data4!DH$321)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$322","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$322),0,Data4!M$322)","v":0},{"$f":"IF(ISERROR(Data4!N$322),0,Data4!N$322)","v":0},{"$f":"IF(ISERROR(Data4!O$322),0,Data4!O$322)","v":0},{"$f":"IF(ISERROR(Data4!P$322),0,Data4!P$322)","v":0},{"$f":"IF(ISERROR(Data4!Q$322),0,Data4!Q$322)","v":0},{"$f":"IF(ISERROR(Data4!R$322),0,Data4!R$322)","v":0},{"$f":"IF(ISERROR(Data4!S$322),0,Data4!S$322)","v":0},{"$f":"IF(ISERROR(Data4!T$322),0,Data4!T$322)","v":0},{"$f":"IF(ISERROR(Data4!U$322),0,Data4!U$322)","v":0},{"$f":"IF(ISERROR(Data4!V$322),0,Data4!V$322)","v":0},{"$f":"IF(ISERROR(Data4!W$322),0,Data4!W$322)","v":0},{"$f":"IF(ISERROR(Data4!X$322),0,Data4!X$322)","v":0},{"$f":"IF(ISERROR(Data4!Y$322),0,Data4!Y$322)","v":0},{"$f":"IF(ISERROR(Data4!Z$322),0,Data4!Z$322)","v":0},{"$f":"IF(ISERROR(Data4!AA$322),0,Data4!AA$322)","v":0},{"$f":"IF(ISERROR(Data4!AB$322),0,Data4!AB$322)","v":0},{"$f":"IF(ISERROR(Data4!AC$322),0,Data4!AC$322)","v":0},{"$f":"IF(ISERROR(Data4!AD$322),0,Data4!AD$322)","v":0},{"$f":"IF(ISERROR(Data4!AE$322),0,Data4!AE$322)","v":0},{"$f":"IF(ISERROR(Data4!AF$322),0,Data4!AF$322)","v":0},{"$f":"IF(ISERROR(Data4!AG$322),0,Data4!AG$322)","v":0},{"$f":"IF(ISERROR(Data4!AH$322),0,Data4!AH$322)","v":0},{"$f":"IF(ISERROR(Data4!AI$322),0,Data4!AI$322)","v":0},{"$f":"IF(ISERROR(Data4!AJ$322),0,Data4!AJ$322)","v":0},{"$f":"IF(ISERROR(Data4!AK$322),0,Data4!AK$322)","v":0},{"$f":"IF(ISERROR(Data4!AL$322),0,Data4!AL$322)","v":0},{"$f":"IF(ISERROR(Data4!AM$322),0,Data4!AM$322)","v":0},{"$f":"IF(ISERROR(Data4!AN$322),0,Data4!AN$322)","v":0},{"$f":"IF(ISERROR(Data4!AO$322),0,Data4!AO$322)","v":0},{"$f":"IF(ISERROR(Data4!AP$322),0,Data4!AP$322)","v":0},{"$f":"IF(ISERROR(Data4!AQ$322),0,Data4!AQ$322)","v":0},{"$f":"IF(ISERROR(Data4!AR$322),0,Data4!AR$322)","v":0},{"$f":"IF(ISERROR(Data4!AS$322),0,Data4!AS$322)","v":0},{"$f":"IF(ISERROR(Data4!AT$322),0,Data4!AT$322)","v":0},{"$f":"IF(ISERROR(Data4!AU$322),0,Data4!AU$322)","v":0},{"$f":"IF(ISERROR(Data4!AV$322),0,Data4!AV$322)","v":0},{"$f":"IF(ISERROR(Data4!AW$322),0,Data4!AW$322)","v":0},{"$f":"IF(ISERROR(Data4!AX$322),0,Data4!AX$322)","v":0},{"$f":"IF(ISERROR(Data4!AY$322),0,Data4!AY$322)","v":0},{"$f":"IF(ISERROR(Data4!AZ$322),0,Data4!AZ$322)","v":0},{"$f":"IF(ISERROR(Data4!BA$322),0,Data4!BA$322)","v":0},{"$f":"IF(ISERROR(Data4!BB$322),0,Data4!BB$322)","v":0},{"$f":"IF(ISERROR(Data4!BC$322),0,Data4!BC$322)","v":0},{"$f":"IF(ISERROR(Data4!BD$322),0,Data4!BD$322)","v":0},{"$f":"IF(ISERROR(Data4!BE$322),0,Data4!BE$322)","v":0},{"$f":"IF(ISERROR(Data4!BF$322),0,Data4!BF$322)","v":0},{"$f":"IF(ISERROR(Data4!BG$322),0,Data4!BG$322)","v":0},{"$f":"IF(ISERROR(Data4!BH$322),0,Data4!BH$322)","v":0},{"$f":"IF(ISERROR(Data4!BI$322),0,Data4!BI$322)","v":0},{"$f":"IF(ISERROR(Data4!BJ$322),0,Data4!BJ$322)","v":0},{"$f":"IF(ISERROR(Data4!BK$322),0,Data4!BK$322)","v":0},{"$f":"IF(ISERROR(Data4!BL$322),0,Data4!BL$322)","v":0},{"$f":"IF(ISERROR(Data4!BM$322),0,Data4!BM$322)","v":0},{"$f":"IF(ISERROR(Data4!BN$322),0,Data4!BN$322)","v":0},{"$f":"IF(ISERROR(Data4!BO$322),0,Data4!BO$322)","v":0},{"$f":"IF(ISERROR(Data4!BP$322),0,Data4!BP$322)","v":0},{"$f":"IF(ISERROR(Data4!BQ$322),0,Data4!BQ$322)","v":0},{"$f":"IF(ISERROR(Data4!BR$322),0,Data4!BR$322)","v":0},{"$f":"IF(ISERROR(Data4!BS$322),0,Data4!BS$322)","v":0},{"$f":"IF(ISERROR(Data4!BT$322),0,Data4!BT$322)","v":0},{"$f":"IF(ISERROR(Data4!BU$322),0,Data4!BU$322)","v":0},{"$f":"IF(ISERROR(Data4!BV$322),0,Data4!BV$322)","v":0},{"$f":"IF(ISERROR(Data4!BW$322),0,Data4!BW$322)","v":0},{"$f":"IF(ISERROR(Data4!BX$322),0,Data4!BX$322)","v":0},{"$f":"IF(ISERROR(Data4!BY$322),0,Data4!BY$322)","v":0},{"$f":"IF(ISERROR(Data4!BZ$322),0,Data4!BZ$322)","v":0},{"$f":"IF(ISERROR(Data4!CA$322),0,Data4!CA$322)","v":0},{"$f":"IF(ISERROR(Data4!CB$322),0,Data4!CB$322)","v":0},{"$f":"IF(ISERROR(Data4!CC$322),0,Data4!CC$322)","v":0},{"$f":"IF(ISERROR(Data4!CD$322),0,Data4!CD$322)","v":0},{"$f":"IF(ISERROR(Data4!CE$322),0,Data4!CE$322)","v":0},{"$f":"IF(ISERROR(Data4!CF$322),0,Data4!CF$322)","v":0},{"$f":"IF(ISERROR(Data4!CG$322),0,Data4!CG$322)","v":0},{"$f":"IF(ISERROR(Data4!CH$322),0,Data4!CH$322)","v":0},{"$f":"IF(ISERROR(Data4!CI$322),0,Data4!CI$322)","v":0},{"$f":"IF(ISERROR(Data4!CJ$322),0,Data4!CJ$322)","v":0},{"$f":"IF(ISERROR(Data4!CK$322),0,Data4!CK$322)","v":0},{"$f":"IF(ISERROR(Data4!CL$322),0,Data4!CL$322)","v":0},{"$f":"IF(ISERROR(Data4!CM$322),0,Data4!CM$322)","v":0},{"$f":"IF(ISERROR(Data4!CN$322),0,Data4!CN$322)","v":0},{"$f":"IF(ISERROR(Data4!CO$322),0,Data4!CO$322)","v":0},{"$f":"IF(ISERROR(Data4!CP$322),0,Data4!CP$322)","v":0},{"$f":"IF(ISERROR(Data4!CQ$322),0,Data4!CQ$322)","v":0},{"$f":"IF(ISERROR(Data4!CR$322),0,Data4!CR$322)","v":0},{"$f":"IF(ISERROR(Data4!CS$322),0,Data4!CS$322)","v":0},{"$f":"IF(ISERROR(Data4!CT$322),0,Data4!CT$322)","v":0},{"$f":"IF(ISERROR(Data4!CU$322),0,Data4!CU$322)","v":0},{"$f":"IF(ISERROR(Data4!CV$322),0,Data4!CV$322)","v":0},{"$f":"IF(ISERROR(Data4!CW$322),0,Data4!CW$322)","v":0},{"$f":"IF(ISERROR(Data4!CX$322),0,Data4!CX$322)","v":0},{"$f":"IF(ISERROR(Data4!CY$322),0,Data4!CY$322)","v":0},{"$f":"IF(ISERROR(Data4!CZ$322),0,Data4!CZ$322)","v":0},{"$f":"IF(ISERROR(Data4!DA$322),0,Data4!DA$322)","v":0},{"$f":"IF(ISERROR(Data4!DB$322),0,Data4!DB$322)","v":0},{"$f":"IF(ISERROR(Data4!DC$322),0,Data4!DC$322)","v":0},{"$f":"IF(ISERROR(Data4!DD$322),0,Data4!DD$322)","v":0},{"$f":"IF(ISERROR(Data4!DE$322),0,Data4!DE$322)","v":0},{"$f":"IF(ISERROR(Data4!DF$322),0,Data4!DF$322)","v":0},{"$f":"IF(ISERROR(Data4!DG$322),0,Data4!DG$322)","v":0},{"$f":"IF(ISERROR(Data4!DH$322),0,Data4!DH$322)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$323","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$323),0,Data4!M$323)","v":0},{"$f":"IF(ISERROR(Data4!N$323),0,Data4!N$323)","v":0},{"$f":"IF(ISERROR(Data4!O$323),0,Data4!O$323)","v":0},{"$f":"IF(ISERROR(Data4!P$323),0,Data4!P$323)","v":0},{"$f":"IF(ISERROR(Data4!Q$323),0,Data4!Q$323)","v":0},{"$f":"IF(ISERROR(Data4!R$323),0,Data4!R$323)","v":0},{"$f":"IF(ISERROR(Data4!S$323),0,Data4!S$323)","v":0},{"$f":"IF(ISERROR(Data4!T$323),0,Data4!T$323)","v":0},{"$f":"IF(ISERROR(Data4!U$323),0,Data4!U$323)","v":0},{"$f":"IF(ISERROR(Data4!V$323),0,Data4!V$323)","v":0},{"$f":"IF(ISERROR(Data4!W$323),0,Data4!W$323)","v":0},{"$f":"IF(ISERROR(Data4!X$323),0,Data4!X$323)","v":0},{"$f":"IF(ISERROR(Data4!Y$323),0,Data4!Y$323)","v":0},{"$f":"IF(ISERROR(Data4!Z$323),0,Data4!Z$323)","v":0},{"$f":"IF(ISERROR(Data4!AA$323),0,Data4!AA$323)","v":0},{"$f":"IF(ISERROR(Data4!AB$323),0,Data4!AB$323)","v":0},{"$f":"IF(ISERROR(Data4!AC$323),0,Data4!AC$323)","v":0},{"$f":"IF(ISERROR(Data4!AD$323),0,Data4!AD$323)","v":0},{"$f":"IF(ISERROR(Data4!AE$323),0,Data4!AE$323)","v":0},{"$f":"IF(ISERROR(Data4!AF$323),0,Data4!AF$323)","v":0},{"$f":"IF(ISERROR(Data4!AG$323),0,Data4!AG$323)","v":0},{"$f":"IF(ISERROR(Data4!AH$323),0,Data4!AH$323)","v":0},{"$f":"IF(ISERROR(Data4!AI$323),0,Data4!AI$323)","v":0},{"$f":"IF(ISERROR(Data4!AJ$323),0,Data4!AJ$323)","v":0},{"$f":"IF(ISERROR(Data4!AK$323),0,Data4!AK$323)","v":0},{"$f":"IF(ISERROR(Data4!AL$323),0,Data4!AL$323)","v":0},{"$f":"IF(ISERROR(Data4!AM$323),0,Data4!AM$323)","v":0},{"$f":"IF(ISERROR(Data4!AN$323),0,Data4!AN$323)","v":0},{"$f":"IF(ISERROR(Data4!AO$323),0,Data4!AO$323)","v":0},{"$f":"IF(ISERROR(Data4!AP$323),0,Data4!AP$323)","v":0},{"$f":"IF(ISERROR(Data4!AQ$323),0,Data4!AQ$323)","v":0},{"$f":"IF(ISERROR(Data4!AR$323),0,Data4!AR$323)","v":0},{"$f":"IF(ISERROR(Data4!AS$323),0,Data4!AS$323)","v":0},{"$f":"IF(ISERROR(Data4!AT$323),0,Data4!AT$323)","v":0},{"$f":"IF(ISERROR(Data4!AU$323),0,Data4!AU$323)","v":0},{"$f":"IF(ISERROR(Data4!AV$323),0,Data4!AV$323)","v":0},{"$f":"IF(ISERROR(Data4!AW$323),0,Data4!AW$323)","v":0},{"$f":"IF(ISERROR(Data4!AX$323),0,Data4!AX$323)","v":0},{"$f":"IF(ISERROR(Data4!AY$323),0,Data4!AY$323)","v":0},{"$f":"IF(ISERROR(Data4!AZ$323),0,Data4!AZ$323)","v":0},{"$f":"IF(ISERROR(Data4!BA$323),0,Data4!BA$323)","v":0},{"$f":"IF(ISERROR(Data4!BB$323),0,Data4!BB$323)","v":0},{"$f":"IF(ISERROR(Data4!BC$323),0,Data4!BC$323)","v":0},{"$f":"IF(ISERROR(Data4!BD$323),0,Data4!BD$323)","v":0},{"$f":"IF(ISERROR(Data4!BE$323),0,Data4!BE$323)","v":0},{"$f":"IF(ISERROR(Data4!BF$323),0,Data4!BF$323)","v":0},{"$f":"IF(ISERROR(Data4!BG$323),0,Data4!BG$323)","v":0},{"$f":"IF(ISERROR(Data4!BH$323),0,Data4!BH$323)","v":0},{"$f":"IF(ISERROR(Data4!BI$323),0,Data4!BI$323)","v":0},{"$f":"IF(ISERROR(Data4!BJ$323),0,Data4!BJ$323)","v":0},{"$f":"IF(ISERROR(Data4!BK$323),0,Data4!BK$323)","v":0},{"$f":"IF(ISERROR(Data4!BL$323),0,Data4!BL$323)","v":0},{"$f":"IF(ISERROR(Data4!BM$323),0,Data4!BM$323)","v":0},{"$f":"IF(ISERROR(Data4!BN$323),0,Data4!BN$323)","v":0},{"$f":"IF(ISERROR(Data4!BO$323),0,Data4!BO$323)","v":0},{"$f":"IF(ISERROR(Data4!BP$323),0,Data4!BP$323)","v":0},{"$f":"IF(ISERROR(Data4!BQ$323),0,Data4!BQ$323)","v":0},{"$f":"IF(ISERROR(Data4!BR$323),0,Data4!BR$323)","v":0},{"$f":"IF(ISERROR(Data4!BS$323),0,Data4!BS$323)","v":0},{"$f":"IF(ISERROR(Data4!BT$323),0,Data4!BT$323)","v":0},{"$f":"IF(ISERROR(Data4!BU$323),0,Data4!BU$323)","v":0},{"$f":"IF(ISERROR(Data4!BV$323),0,Data4!BV$323)","v":0},{"$f":"IF(ISERROR(Data4!BW$323),0,Data4!BW$323)","v":0},{"$f":"IF(ISERROR(Data4!BX$323),0,Data4!BX$323)","v":0},{"$f":"IF(ISERROR(Data4!BY$323),0,Data4!BY$323)","v":0},{"$f":"IF(ISERROR(Data4!BZ$323),0,Data4!BZ$323)","v":0},{"$f":"IF(ISERROR(Data4!CA$323),0,Data4!CA$323)","v":0},{"$f":"IF(ISERROR(Data4!CB$323),0,Data4!CB$323)","v":0},{"$f":"IF(ISERROR(Data4!CC$323),0,Data4!CC$323)","v":0},{"$f":"IF(ISERROR(Data4!CD$323),0,Data4!CD$323)","v":0},{"$f":"IF(ISERROR(Data4!CE$323),0,Data4!CE$323)","v":0},{"$f":"IF(ISERROR(Data4!CF$323),0,Data4!CF$323)","v":0},{"$f":"IF(ISERROR(Data4!CG$323),0,Data4!CG$323)","v":0},{"$f":"IF(ISERROR(Data4!CH$323),0,Data4!CH$323)","v":0},{"$f":"IF(ISERROR(Data4!CI$323),0,Data4!CI$323)","v":0},{"$f":"IF(ISERROR(Data4!CJ$323),0,Data4!CJ$323)","v":0},{"$f":"IF(ISERROR(Data4!CK$323),0,Data4!CK$323)","v":0},{"$f":"IF(ISERROR(Data4!CL$323),0,Data4!CL$323)","v":0},{"$f":"IF(ISERROR(Data4!CM$323),0,Data4!CM$323)","v":0},{"$f":"IF(ISERROR(Data4!CN$323),0,Data4!CN$323)","v":0},{"$f":"IF(ISERROR(Data4!CO$323),0,Data4!CO$323)","v":0},{"$f":"IF(ISERROR(Data4!CP$323),0,Data4!CP$323)","v":0},{"$f":"IF(ISERROR(Data4!CQ$323),0,Data4!CQ$323)","v":0},{"$f":"IF(ISERROR(Data4!CR$323),0,Data4!CR$323)","v":0},{"$f":"IF(ISERROR(Data4!CS$323),0,Data4!CS$323)","v":0},{"$f":"IF(ISERROR(Data4!CT$323),0,Data4!CT$323)","v":0},{"$f":"IF(ISERROR(Data4!CU$323),0,Data4!CU$323)","v":0},{"$f":"IF(ISERROR(Data4!CV$323),0,Data4!CV$323)","v":0},{"$f":"IF(ISERROR(Data4!CW$323),0,Data4!CW$323)","v":0},{"$f":"IF(ISERROR(Data4!CX$323),0,Data4!CX$323)","v":0},{"$f":"IF(ISERROR(Data4!CY$323),0,Data4!CY$323)","v":0},{"$f":"IF(ISERROR(Data4!CZ$323),0,Data4!CZ$323)","v":0},{"$f":"IF(ISERROR(Data4!DA$323),0,Data4!DA$323)","v":0},{"$f":"IF(ISERROR(Data4!DB$323),0,Data4!DB$323)","v":0},{"$f":"IF(ISERROR(Data4!DC$323),0,Data4!DC$323)","v":0},{"$f":"IF(ISERROR(Data4!DD$323),0,Data4!DD$323)","v":0},{"$f":"IF(ISERROR(Data4!DE$323),0,Data4!DE$323)","v":0},{"$f":"IF(ISERROR(Data4!DF$323),0,Data4!DF$323)","v":0},{"$f":"IF(ISERROR(Data4!DG$323),0,Data4!DG$323)","v":0},{"$f":"IF(ISERROR(Data4!DH$323),0,Data4!DH$323)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$324","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$324),0,Data4!M$324)","v":0},{"$f":"IF(ISERROR(Data4!N$324),0,Data4!N$324)","v":0},{"$f":"IF(ISERROR(Data4!O$324),0,Data4!O$324)","v":0},{"$f":"IF(ISERROR(Data4!P$324),0,Data4!P$324)","v":0},{"$f":"IF(ISERROR(Data4!Q$324),0,Data4!Q$324)","v":0},{"$f":"IF(ISERROR(Data4!R$324),0,Data4!R$324)","v":0},{"$f":"IF(ISERROR(Data4!S$324),0,Data4!S$324)","v":0},{"$f":"IF(ISERROR(Data4!T$324),0,Data4!T$324)","v":0},{"$f":"IF(ISERROR(Data4!U$324),0,Data4!U$324)","v":0},{"$f":"IF(ISERROR(Data4!V$324),0,Data4!V$324)","v":0},{"$f":"IF(ISERROR(Data4!W$324),0,Data4!W$324)","v":0},{"$f":"IF(ISERROR(Data4!X$324),0,Data4!X$324)","v":0},{"$f":"IF(ISERROR(Data4!Y$324),0,Data4!Y$324)","v":0},{"$f":"IF(ISERROR(Data4!Z$324),0,Data4!Z$324)","v":0},{"$f":"IF(ISERROR(Data4!AA$324),0,Data4!AA$324)","v":0},{"$f":"IF(ISERROR(Data4!AB$324),0,Data4!AB$324)","v":0},{"$f":"IF(ISERROR(Data4!AC$324),0,Data4!AC$324)","v":0},{"$f":"IF(ISERROR(Data4!AD$324),0,Data4!AD$324)","v":0},{"$f":"IF(ISERROR(Data4!AE$324),0,Data4!AE$324)","v":0},{"$f":"IF(ISERROR(Data4!AF$324),0,Data4!AF$324)","v":0},{"$f":"IF(ISERROR(Data4!AG$324),0,Data4!AG$324)","v":0},{"$f":"IF(ISERROR(Data4!AH$324),0,Data4!AH$324)","v":0},{"$f":"IF(ISERROR(Data4!AI$324),0,Data4!AI$324)","v":0},{"$f":"IF(ISERROR(Data4!AJ$324),0,Data4!AJ$324)","v":0},{"$f":"IF(ISERROR(Data4!AK$324),0,Data4!AK$324)","v":0},{"$f":"IF(ISERROR(Data4!AL$324),0,Data4!AL$324)","v":0},{"$f":"IF(ISERROR(Data4!AM$324),0,Data4!AM$324)","v":0},{"$f":"IF(ISERROR(Data4!AN$324),0,Data4!AN$324)","v":0},{"$f":"IF(ISERROR(Data4!AO$324),0,Data4!AO$324)","v":0},{"$f":"IF(ISERROR(Data4!AP$324),0,Data4!AP$324)","v":0},{"$f":"IF(ISERROR(Data4!AQ$324),0,Data4!AQ$324)","v":0},{"$f":"IF(ISERROR(Data4!AR$324),0,Data4!AR$324)","v":0},{"$f":"IF(ISERROR(Data4!AS$324),0,Data4!AS$324)","v":0},{"$f":"IF(ISERROR(Data4!AT$324),0,Data4!AT$324)","v":0},{"$f":"IF(ISERROR(Data4!AU$324),0,Data4!AU$324)","v":0},{"$f":"IF(ISERROR(Data4!AV$324),0,Data4!AV$324)","v":0},{"$f":"IF(ISERROR(Data4!AW$324),0,Data4!AW$324)","v":0},{"$f":"IF(ISERROR(Data4!AX$324),0,Data4!AX$324)","v":0},{"$f":"IF(ISERROR(Data4!AY$324),0,Data4!AY$324)","v":0},{"$f":"IF(ISERROR(Data4!AZ$324),0,Data4!AZ$324)","v":0},{"$f":"IF(ISERROR(Data4!BA$324),0,Data4!BA$324)","v":0},{"$f":"IF(ISERROR(Data4!BB$324),0,Data4!BB$324)","v":0},{"$f":"IF(ISERROR(Data4!BC$324),0,Data4!BC$324)","v":0},{"$f":"IF(ISERROR(Data4!BD$324),0,Data4!BD$324)","v":0},{"$f":"IF(ISERROR(Data4!BE$324),0,Data4!BE$324)","v":0},{"$f":"IF(ISERROR(Data4!BF$324),0,Data4!BF$324)","v":0},{"$f":"IF(ISERROR(Data4!BG$324),0,Data4!BG$324)","v":0},{"$f":"IF(ISERROR(Data4!BH$324),0,Data4!BH$324)","v":0},{"$f":"IF(ISERROR(Data4!BI$324),0,Data4!BI$324)","v":0},{"$f":"IF(ISERROR(Data4!BJ$324),0,Data4!BJ$324)","v":0},{"$f":"IF(ISERROR(Data4!BK$324),0,Data4!BK$324)","v":0},{"$f":"IF(ISERROR(Data4!BL$324),0,Data4!BL$324)","v":0},{"$f":"IF(ISERROR(Data4!BM$324),0,Data4!BM$324)","v":0},{"$f":"IF(ISERROR(Data4!BN$324),0,Data4!BN$324)","v":0},{"$f":"IF(ISERROR(Data4!BO$324),0,Data4!BO$324)","v":0},{"$f":"IF(ISERROR(Data4!BP$324),0,Data4!BP$324)","v":0},{"$f":"IF(ISERROR(Data4!BQ$324),0,Data4!BQ$324)","v":0},{"$f":"IF(ISERROR(Data4!BR$324),0,Data4!BR$324)","v":0},{"$f":"IF(ISERROR(Data4!BS$324),0,Data4!BS$324)","v":0},{"$f":"IF(ISERROR(Data4!BT$324),0,Data4!BT$324)","v":0},{"$f":"IF(ISERROR(Data4!BU$324),0,Data4!BU$324)","v":0},{"$f":"IF(ISERROR(Data4!BV$324),0,Data4!BV$324)","v":0},{"$f":"IF(ISERROR(Data4!BW$324),0,Data4!BW$324)","v":0},{"$f":"IF(ISERROR(Data4!BX$324),0,Data4!BX$324)","v":0},{"$f":"IF(ISERROR(Data4!BY$324),0,Data4!BY$324)","v":0},{"$f":"IF(ISERROR(Data4!BZ$324),0,Data4!BZ$324)","v":0},{"$f":"IF(ISERROR(Data4!CA$324),0,Data4!CA$324)","v":0},{"$f":"IF(ISERROR(Data4!CB$324),0,Data4!CB$324)","v":0},{"$f":"IF(ISERROR(Data4!CC$324),0,Data4!CC$324)","v":0},{"$f":"IF(ISERROR(Data4!CD$324),0,Data4!CD$324)","v":0},{"$f":"IF(ISERROR(Data4!CE$324),0,Data4!CE$324)","v":0},{"$f":"IF(ISERROR(Data4!CF$324),0,Data4!CF$324)","v":0},{"$f":"IF(ISERROR(Data4!CG$324),0,Data4!CG$324)","v":0},{"$f":"IF(ISERROR(Data4!CH$324),0,Data4!CH$324)","v":0},{"$f":"IF(ISERROR(Data4!CI$324),0,Data4!CI$324)","v":0},{"$f":"IF(ISERROR(Data4!CJ$324),0,Data4!CJ$324)","v":0},{"$f":"IF(ISERROR(Data4!CK$324),0,Data4!CK$324)","v":0},{"$f":"IF(ISERROR(Data4!CL$324),0,Data4!CL$324)","v":0},{"$f":"IF(ISERROR(Data4!CM$324),0,Data4!CM$324)","v":0},{"$f":"IF(ISERROR(Data4!CN$324),0,Data4!CN$324)","v":0},{"$f":"IF(ISERROR(Data4!CO$324),0,Data4!CO$324)","v":0},{"$f":"IF(ISERROR(Data4!CP$324),0,Data4!CP$324)","v":0},{"$f":"IF(ISERROR(Data4!CQ$324),0,Data4!CQ$324)","v":0},{"$f":"IF(ISERROR(Data4!CR$324),0,Data4!CR$324)","v":0},{"$f":"IF(ISERROR(Data4!CS$324),0,Data4!CS$324)","v":0},{"$f":"IF(ISERROR(Data4!CT$324),0,Data4!CT$324)","v":0},{"$f":"IF(ISERROR(Data4!CU$324),0,Data4!CU$324)","v":0},{"$f":"IF(ISERROR(Data4!CV$324),0,Data4!CV$324)","v":0},{"$f":"IF(ISERROR(Data4!CW$324),0,Data4!CW$324)","v":0},{"$f":"IF(ISERROR(Data4!CX$324),0,Data4!CX$324)","v":0},{"$f":"IF(ISERROR(Data4!CY$324),0,Data4!CY$324)","v":0},{"$f":"IF(ISERROR(Data4!CZ$324),0,Data4!CZ$324)","v":0},{"$f":"IF(ISERROR(Data4!DA$324),0,Data4!DA$324)","v":0},{"$f":"IF(ISERROR(Data4!DB$324),0,Data4!DB$324)","v":0},{"$f":"IF(ISERROR(Data4!DC$324),0,Data4!DC$324)","v":0},{"$f":"IF(ISERROR(Data4!DD$324),0,Data4!DD$324)","v":0},{"$f":"IF(ISERROR(Data4!DE$324),0,Data4!DE$324)","v":0},{"$f":"IF(ISERROR(Data4!DF$324),0,Data4!DF$324)","v":0},{"$f":"IF(ISERROR(Data4!DG$324),0,Data4!DG$324)","v":0},{"$f":"IF(ISERROR(Data4!DH$324),0,Data4!DH$324)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$325","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$325),0,Data4!M$325)","v":0},{"$f":"IF(ISERROR(Data4!N$325),0,Data4!N$325)","v":0},{"$f":"IF(ISERROR(Data4!O$325),0,Data4!O$325)","v":0},{"$f":"IF(ISERROR(Data4!P$325),0,Data4!P$325)","v":0},{"$f":"IF(ISERROR(Data4!Q$325),0,Data4!Q$325)","v":0},{"$f":"IF(ISERROR(Data4!R$325),0,Data4!R$325)","v":0},{"$f":"IF(ISERROR(Data4!S$325),0,Data4!S$325)","v":0},{"$f":"IF(ISERROR(Data4!T$325),0,Data4!T$325)","v":0},{"$f":"IF(ISERROR(Data4!U$325),0,Data4!U$325)","v":0},{"$f":"IF(ISERROR(Data4!V$325),0,Data4!V$325)","v":0},{"$f":"IF(ISERROR(Data4!W$325),0,Data4!W$325)","v":0},{"$f":"IF(ISERROR(Data4!X$325),0,Data4!X$325)","v":0},{"$f":"IF(ISERROR(Data4!Y$325),0,Data4!Y$325)","v":0},{"$f":"IF(ISERROR(Data4!Z$325),0,Data4!Z$325)","v":0},{"$f":"IF(ISERROR(Data4!AA$325),0,Data4!AA$325)","v":0},{"$f":"IF(ISERROR(Data4!AB$325),0,Data4!AB$325)","v":0},{"$f":"IF(ISERROR(Data4!AC$325),0,Data4!AC$325)","v":0},{"$f":"IF(ISERROR(Data4!AD$325),0,Data4!AD$325)","v":0},{"$f":"IF(ISERROR(Data4!AE$325),0,Data4!AE$325)","v":0},{"$f":"IF(ISERROR(Data4!AF$325),0,Data4!AF$325)","v":0},{"$f":"IF(ISERROR(Data4!AG$325),0,Data4!AG$325)","v":0},{"$f":"IF(ISERROR(Data4!AH$325),0,Data4!AH$325)","v":0},{"$f":"IF(ISERROR(Data4!AI$325),0,Data4!AI$325)","v":0},{"$f":"IF(ISERROR(Data4!AJ$325),0,Data4!AJ$325)","v":0},{"$f":"IF(ISERROR(Data4!AK$325),0,Data4!AK$325)","v":0},{"$f":"IF(ISERROR(Data4!AL$325),0,Data4!AL$325)","v":0},{"$f":"IF(ISERROR(Data4!AM$325),0,Data4!AM$325)","v":0},{"$f":"IF(ISERROR(Data4!AN$325),0,Data4!AN$325)","v":0},{"$f":"IF(ISERROR(Data4!AO$325),0,Data4!AO$325)","v":0},{"$f":"IF(ISERROR(Data4!AP$325),0,Data4!AP$325)","v":0},{"$f":"IF(ISERROR(Data4!AQ$325),0,Data4!AQ$325)","v":0},{"$f":"IF(ISERROR(Data4!AR$325),0,Data4!AR$325)","v":0},{"$f":"IF(ISERROR(Data4!AS$325),0,Data4!AS$325)","v":0},{"$f":"IF(ISERROR(Data4!AT$325),0,Data4!AT$325)","v":0},{"$f":"IF(ISERROR(Data4!AU$325),0,Data4!AU$325)","v":0},{"$f":"IF(ISERROR(Data4!AV$325),0,Data4!AV$325)","v":0},{"$f":"IF(ISERROR(Data4!AW$325),0,Data4!AW$325)","v":0},{"$f":"IF(ISERROR(Data4!AX$325),0,Data4!AX$325)","v":0},{"$f":"IF(ISERROR(Data4!AY$325),0,Data4!AY$325)","v":0},{"$f":"IF(ISERROR(Data4!AZ$325),0,Data4!AZ$325)","v":0},{"$f":"IF(ISERROR(Data4!BA$325),0,Data4!BA$325)","v":0},{"$f":"IF(ISERROR(Data4!BB$325),0,Data4!BB$325)","v":0},{"$f":"IF(ISERROR(Data4!BC$325),0,Data4!BC$325)","v":0},{"$f":"IF(ISERROR(Data4!BD$325),0,Data4!BD$325)","v":0},{"$f":"IF(ISERROR(Data4!BE$325),0,Data4!BE$325)","v":0},{"$f":"IF(ISERROR(Data4!BF$325),0,Data4!BF$325)","v":0},{"$f":"IF(ISERROR(Data4!BG$325),0,Data4!BG$325)","v":0},{"$f":"IF(ISERROR(Data4!BH$325),0,Data4!BH$325)","v":0},{"$f":"IF(ISERROR(Data4!BI$325),0,Data4!BI$325)","v":0},{"$f":"IF(ISERROR(Data4!BJ$325),0,Data4!BJ$325)","v":0},{"$f":"IF(ISERROR(Data4!BK$325),0,Data4!BK$325)","v":0},{"$f":"IF(ISERROR(Data4!BL$325),0,Data4!BL$325)","v":0},{"$f":"IF(ISERROR(Data4!BM$325),0,Data4!BM$325)","v":0},{"$f":"IF(ISERROR(Data4!BN$325),0,Data4!BN$325)","v":0},{"$f":"IF(ISERROR(Data4!BO$325),0,Data4!BO$325)","v":0},{"$f":"IF(ISERROR(Data4!BP$325),0,Data4!BP$325)","v":0},{"$f":"IF(ISERROR(Data4!BQ$325),0,Data4!BQ$325)","v":0},{"$f":"IF(ISERROR(Data4!BR$325),0,Data4!BR$325)","v":0},{"$f":"IF(ISERROR(Data4!BS$325),0,Data4!BS$325)","v":0},{"$f":"IF(ISERROR(Data4!BT$325),0,Data4!BT$325)","v":0},{"$f":"IF(ISERROR(Data4!BU$325),0,Data4!BU$325)","v":0},{"$f":"IF(ISERROR(Data4!BV$325),0,Data4!BV$325)","v":0},{"$f":"IF(ISERROR(Data4!BW$325),0,Data4!BW$325)","v":0},{"$f":"IF(ISERROR(Data4!BX$325),0,Data4!BX$325)","v":0},{"$f":"IF(ISERROR(Data4!BY$325),0,Data4!BY$325)","v":0},{"$f":"IF(ISERROR(Data4!BZ$325),0,Data4!BZ$325)","v":0},{"$f":"IF(ISERROR(Data4!CA$325),0,Data4!CA$325)","v":0},{"$f":"IF(ISERROR(Data4!CB$325),0,Data4!CB$325)","v":0},{"$f":"IF(ISERROR(Data4!CC$325),0,Data4!CC$325)","v":0},{"$f":"IF(ISERROR(Data4!CD$325),0,Data4!CD$325)","v":0},{"$f":"IF(ISERROR(Data4!CE$325),0,Data4!CE$325)","v":0},{"$f":"IF(ISERROR(Data4!CF$325),0,Data4!CF$325)","v":0},{"$f":"IF(ISERROR(Data4!CG$325),0,Data4!CG$325)","v":0},{"$f":"IF(ISERROR(Data4!CH$325),0,Data4!CH$325)","v":0},{"$f":"IF(ISERROR(Data4!CI$325),0,Data4!CI$325)","v":0},{"$f":"IF(ISERROR(Data4!CJ$325),0,Data4!CJ$325)","v":0},{"$f":"IF(ISERROR(Data4!CK$325),0,Data4!CK$325)","v":0},{"$f":"IF(ISERROR(Data4!CL$325),0,Data4!CL$325)","v":0},{"$f":"IF(ISERROR(Data4!CM$325),0,Data4!CM$325)","v":0},{"$f":"IF(ISERROR(Data4!CN$325),0,Data4!CN$325)","v":0},{"$f":"IF(ISERROR(Data4!CO$325),0,Data4!CO$325)","v":0},{"$f":"IF(ISERROR(Data4!CP$325),0,Data4!CP$325)","v":0},{"$f":"IF(ISERROR(Data4!CQ$325),0,Data4!CQ$325)","v":0},{"$f":"IF(ISERROR(Data4!CR$325),0,Data4!CR$325)","v":0},{"$f":"IF(ISERROR(Data4!CS$325),0,Data4!CS$325)","v":0},{"$f":"IF(ISERROR(Data4!CT$325),0,Data4!CT$325)","v":0},{"$f":"IF(ISERROR(Data4!CU$325),0,Data4!CU$325)","v":0},{"$f":"IF(ISERROR(Data4!CV$325),0,Data4!CV$325)","v":0},{"$f":"IF(ISERROR(Data4!CW$325),0,Data4!CW$325)","v":0},{"$f":"IF(ISERROR(Data4!CX$325),0,Data4!CX$325)","v":0},{"$f":"IF(ISERROR(Data4!CY$325),0,Data4!CY$325)","v":0},{"$f":"IF(ISERROR(Data4!CZ$325),0,Data4!CZ$325)","v":0},{"$f":"IF(ISERROR(Data4!DA$325),0,Data4!DA$325)","v":0},{"$f":"IF(ISERROR(Data4!DB$325),0,Data4!DB$325)","v":0},{"$f":"IF(ISERROR(Data4!DC$325),0,Data4!DC$325)","v":0},{"$f":"IF(ISERROR(Data4!DD$325),0,Data4!DD$325)","v":0},{"$f":"IF(ISERROR(Data4!DE$325),0,Data4!DE$325)","v":0},{"$f":"IF(ISERROR(Data4!DF$325),0,Data4!DF$325)","v":0},{"$f":"IF(ISERROR(Data4!DG$325),0,Data4!DG$325)","v":0},{"$f":"IF(ISERROR(Data4!DH$325),0,Data4!DH$325)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$327","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$327),0,Data4!M$327)","v":0},{"$f":"IF(ISERROR(Data4!N$327),0,Data4!N$327)","v":0},{"$f":"IF(ISERROR(Data4!O$327),0,Data4!O$327)","v":0},{"$f":"IF(ISERROR(Data4!P$327),0,Data4!P$327)","v":0},{"$f":"IF(ISERROR(Data4!Q$327),0,Data4!Q$327)","v":0},{"$f":"IF(ISERROR(Data4!R$327),0,Data4!R$327)","v":0},{"$f":"IF(ISERROR(Data4!S$327),0,Data4!S$327)","v":0},{"$f":"IF(ISERROR(Data4!T$327),0,Data4!T$327)","v":0},{"$f":"IF(ISERROR(Data4!U$327),0,Data4!U$327)","v":0},{"$f":"IF(ISERROR(Data4!V$327),0,Data4!V$327)","v":0},{"$f":"IF(ISERROR(Data4!W$327),0,Data4!W$327)","v":0},{"$f":"IF(ISERROR(Data4!X$327),0,Data4!X$327)","v":0},{"$f":"IF(ISERROR(Data4!Y$327),0,Data4!Y$327)","v":0},{"$f":"IF(ISERROR(Data4!Z$327),0,Data4!Z$327)","v":0},{"$f":"IF(ISERROR(Data4!AA$327),0,Data4!AA$327)","v":0},{"$f":"IF(ISERROR(Data4!AB$327),0,Data4!AB$327)","v":0},{"$f":"IF(ISERROR(Data4!AC$327),0,Data4!AC$327)","v":0},{"$f":"IF(ISERROR(Data4!AD$327),0,Data4!AD$327)","v":0},{"$f":"IF(ISERROR(Data4!AE$327),0,Data4!AE$327)","v":0},{"$f":"IF(ISERROR(Data4!AF$327),0,Data4!AF$327)","v":0},{"$f":"IF(ISERROR(Data4!AG$327),0,Data4!AG$327)","v":0},{"$f":"IF(ISERROR(Data4!AH$327),0,Data4!AH$327)","v":0},{"$f":"IF(ISERROR(Data4!AI$327),0,Data4!AI$327)","v":0},{"$f":"IF(ISERROR(Data4!AJ$327),0,Data4!AJ$327)","v":0},{"$f":"IF(ISERROR(Data4!AK$327),0,Data4!AK$327)","v":0},{"$f":"IF(ISERROR(Data4!AL$327),0,Data4!AL$327)","v":0},{"$f":"IF(ISERROR(Data4!AM$327),0,Data4!AM$327)","v":0},{"$f":"IF(ISERROR(Data4!AN$327),0,Data4!AN$327)","v":0},{"$f":"IF(ISERROR(Data4!AO$327),0,Data4!AO$327)","v":0},{"$f":"IF(ISERROR(Data4!AP$327),0,Data4!AP$327)","v":0},{"$f":"IF(ISERROR(Data4!AQ$327),0,Data4!AQ$327)","v":0},{"$f":"IF(ISERROR(Data4!AR$327),0,Data4!AR$327)","v":0},{"$f":"IF(ISERROR(Data4!AS$327),0,Data4!AS$327)","v":0},{"$f":"IF(ISERROR(Data4!AT$327),0,Data4!AT$327)","v":0},{"$f":"IF(ISERROR(Data4!AU$327),0,Data4!AU$327)","v":0},{"$f":"IF(ISERROR(Data4!AV$327),0,Data4!AV$327)","v":0},{"$f":"IF(ISERROR(Data4!AW$327),0,Data4!AW$327)","v":0},{"$f":"IF(ISERROR(Data4!AX$327),0,Data4!AX$327)","v":0},{"$f":"IF(ISERROR(Data4!AY$327),0,Data4!AY$327)","v":0},{"$f":"IF(ISERROR(Data4!AZ$327),0,Data4!AZ$327)","v":0},{"$f":"IF(ISERROR(Data4!BA$327),0,Data4!BA$327)","v":0},{"$f":"IF(ISERROR(Data4!BB$327),0,Data4!BB$327)","v":0},{"$f":"IF(ISERROR(Data4!BC$327),0,Data4!BC$327)","v":0},{"$f":"IF(ISERROR(Data4!BD$327),0,Data4!BD$327)","v":0},{"$f":"IF(ISERROR(Data4!BE$327),0,Data4!BE$327)","v":0},{"$f":"IF(ISERROR(Data4!BF$327),0,Data4!BF$327)","v":0},{"$f":"IF(ISERROR(Data4!BG$327),0,Data4!BG$327)","v":0},{"$f":"IF(ISERROR(Data4!BH$327),0,Data4!BH$327)","v":0},{"$f":"IF(ISERROR(Data4!BI$327),0,Data4!BI$327)","v":0},{"$f":"IF(ISERROR(Data4!BJ$327),0,Data4!BJ$327)","v":0},{"$f":"IF(ISERROR(Data4!BK$327),0,Data4!BK$327)","v":0},{"$f":"IF(ISERROR(Data4!BL$327),0,Data4!BL$327)","v":0},{"$f":"IF(ISERROR(Data4!BM$327),0,Data4!BM$327)","v":0},{"$f":"IF(ISERROR(Data4!BN$327),0,Data4!BN$327)","v":0},{"$f":"IF(ISERROR(Data4!BO$327),0,Data4!BO$327)","v":0},{"$f":"IF(ISERROR(Data4!BP$327),0,Data4!BP$327)","v":0},{"$f":"IF(ISERROR(Data4!BQ$327),0,Data4!BQ$327)","v":0},{"$f":"IF(ISERROR(Data4!BR$327),0,Data4!BR$327)","v":0},{"$f":"IF(ISERROR(Data4!BS$327),0,Data4!BS$327)","v":0},{"$f":"IF(ISERROR(Data4!BT$327),0,Data4!BT$327)","v":0},{"$f":"IF(ISERROR(Data4!BU$327),0,Data4!BU$327)","v":0},{"$f":"IF(ISERROR(Data4!BV$327),0,Data4!BV$327)","v":0},{"$f":"IF(ISERROR(Data4!BW$327),0,Data4!BW$327)","v":0},{"$f":"IF(ISERROR(Data4!BX$327),0,Data4!BX$327)","v":0},{"$f":"IF(ISERROR(Data4!BY$327),0,Data4!BY$327)","v":0},{"$f":"IF(ISERROR(Data4!BZ$327),0,Data4!BZ$327)","v":0},{"$f":"IF(ISERROR(Data4!CA$327),0,Data4!CA$327)","v":0},{"$f":"IF(ISERROR(Data4!CB$327),0,Data4!CB$327)","v":0},{"$f":"IF(ISERROR(Data4!CC$327),0,Data4!CC$327)","v":0},{"$f":"IF(ISERROR(Data4!CD$327),0,Data4!CD$327)","v":0},{"$f":"IF(ISERROR(Data4!CE$327),0,Data4!CE$327)","v":0},{"$f":"IF(ISERROR(Data4!CF$327),0,Data4!CF$327)","v":0},{"$f":"IF(ISERROR(Data4!CG$327),0,Data4!CG$327)","v":0},{"$f":"IF(ISERROR(Data4!CH$327),0,Data4!CH$327)","v":0},{"$f":"IF(ISERROR(Data4!CI$327),0,Data4!CI$327)","v":0},{"$f":"IF(ISERROR(Data4!CJ$327),0,Data4!CJ$327)","v":0},{"$f":"IF(ISERROR(Data4!CK$327),0,Data4!CK$327)","v":0},{"$f":"IF(ISERROR(Data4!CL$327),0,Data4!CL$327)","v":0},{"$f":"IF(ISERROR(Data4!CM$327),0,Data4!CM$327)","v":0},{"$f":"IF(ISERROR(Data4!CN$327),0,Data4!CN$327)","v":0},{"$f":"IF(ISERROR(Data4!CO$327),0,Data4!CO$327)","v":0},{"$f":"IF(ISERROR(Data4!CP$327),0,Data4!CP$327)","v":0},{"$f":"IF(ISERROR(Data4!CQ$327),0,Data4!CQ$327)","v":0},{"$f":"IF(ISERROR(Data4!CR$327),0,Data4!CR$327)","v":0},{"$f":"IF(ISERROR(Data4!CS$327),0,Data4!CS$327)","v":0},{"$f":"IF(ISERROR(Data4!CT$327),0,Data4!CT$327)","v":0},{"$f":"IF(ISERROR(Data4!CU$327),0,Data4!CU$327)","v":0},{"$f":"IF(ISERROR(Data4!CV$327),0,Data4!CV$327)","v":0},{"$f":"IF(ISERROR(Data4!CW$327),0,Data4!CW$327)","v":0},{"$f":"IF(ISERROR(Data4!CX$327),0,Data4!CX$327)","v":0},{"$f":"IF(ISERROR(Data4!CY$327),0,Data4!CY$327)","v":0},{"$f":"IF(ISERROR(Data4!CZ$327),0,Data4!CZ$327)","v":0},{"$f":"IF(ISERROR(Data4!DA$327),0,Data4!DA$327)","v":0},{"$f":"IF(ISERROR(Data4!DB$327),0,Data4!DB$327)","v":0},{"$f":"IF(ISERROR(Data4!DC$327),0,Data4!DC$327)","v":0},{"$f":"IF(ISERROR(Data4!DD$327),0,Data4!DD$327)","v":0},{"$f":"IF(ISERROR(Data4!DE$327),0,Data4!DE$327)","v":0},{"$f":"IF(ISERROR(Data4!DF$327),0,Data4!DF$327)","v":0},{"$f":"IF(ISERROR(Data4!DG$327),0,Data4!DG$327)","v":0},{"$f":"IF(ISERROR(Data4!DH$327),0,Data4!DH$327)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$328","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$328),0,Data4!M$328)","v":0},{"$f":"IF(ISERROR(Data4!N$328),0,Data4!N$328)","v":0},{"$f":"IF(ISERROR(Data4!O$328),0,Data4!O$328)","v":0},{"$f":"IF(ISERROR(Data4!P$328),0,Data4!P$328)","v":0},{"$f":"IF(ISERROR(Data4!Q$328),0,Data4!Q$328)","v":0},{"$f":"IF(ISERROR(Data4!R$328),0,Data4!R$328)","v":0},{"$f":"IF(ISERROR(Data4!S$328),0,Data4!S$328)","v":0},{"$f":"IF(ISERROR(Data4!T$328),0,Data4!T$328)","v":0},{"$f":"IF(ISERROR(Data4!U$328),0,Data4!U$328)","v":0},{"$f":"IF(ISERROR(Data4!V$328),0,Data4!V$328)","v":0},{"$f":"IF(ISERROR(Data4!W$328),0,Data4!W$328)","v":0},{"$f":"IF(ISERROR(Data4!X$328),0,Data4!X$328)","v":0},{"$f":"IF(ISERROR(Data4!Y$328),0,Data4!Y$328)","v":0},{"$f":"IF(ISERROR(Data4!Z$328),0,Data4!Z$328)","v":0},{"$f":"IF(ISERROR(Data4!AA$328),0,Data4!AA$328)","v":0},{"$f":"IF(ISERROR(Data4!AB$328),0,Data4!AB$328)","v":0},{"$f":"IF(ISERROR(Data4!AC$328),0,Data4!AC$328)","v":0},{"$f":"IF(ISERROR(Data4!AD$328),0,Data4!AD$328)","v":0},{"$f":"IF(ISERROR(Data4!AE$328),0,Data4!AE$328)","v":0},{"$f":"IF(ISERROR(Data4!AF$328),0,Data4!AF$328)","v":0},{"$f":"IF(ISERROR(Data4!AG$328),0,Data4!AG$328)","v":0},{"$f":"IF(ISERROR(Data4!AH$328),0,Data4!AH$328)","v":0},{"$f":"IF(ISERROR(Data4!AI$328),0,Data4!AI$328)","v":0},{"$f":"IF(ISERROR(Data4!AJ$328),0,Data4!AJ$328)","v":0},{"$f":"IF(ISERROR(Data4!AK$328),0,Data4!AK$328)","v":0},{"$f":"IF(ISERROR(Data4!AL$328),0,Data4!AL$328)","v":0},{"$f":"IF(ISERROR(Data4!AM$328),0,Data4!AM$328)","v":0},{"$f":"IF(ISERROR(Data4!AN$328),0,Data4!AN$328)","v":0},{"$f":"IF(ISERROR(Data4!AO$328),0,Data4!AO$328)","v":0},{"$f":"IF(ISERROR(Data4!AP$328),0,Data4!AP$328)","v":0},{"$f":"IF(ISERROR(Data4!AQ$328),0,Data4!AQ$328)","v":0},{"$f":"IF(ISERROR(Data4!AR$328),0,Data4!AR$328)","v":0},{"$f":"IF(ISERROR(Data4!AS$328),0,Data4!AS$328)","v":0},{"$f":"IF(ISERROR(Data4!AT$328),0,Data4!AT$328)","v":0},{"$f":"IF(ISERROR(Data4!AU$328),0,Data4!AU$328)","v":0},{"$f":"IF(ISERROR(Data4!AV$328),0,Data4!AV$328)","v":0},{"$f":"IF(ISERROR(Data4!AW$328),0,Data4!AW$328)","v":0},{"$f":"IF(ISERROR(Data4!AX$328),0,Data4!AX$328)","v":0},{"$f":"IF(ISERROR(Data4!AY$328),0,Data4!AY$328)","v":0},{"$f":"IF(ISERROR(Data4!AZ$328),0,Data4!AZ$328)","v":0},{"$f":"IF(ISERROR(Data4!BA$328),0,Data4!BA$328)","v":0},{"$f":"IF(ISERROR(Data4!BB$328),0,Data4!BB$328)","v":0},{"$f":"IF(ISERROR(Data4!BC$328),0,Data4!BC$328)","v":0},{"$f":"IF(ISERROR(Data4!BD$328),0,Data4!BD$328)","v":0},{"$f":"IF(ISERROR(Data4!BE$328),0,Data4!BE$328)","v":0},{"$f":"IF(ISERROR(Data4!BF$328),0,Data4!BF$328)","v":0},{"$f":"IF(ISERROR(Data4!BG$328),0,Data4!BG$328)","v":0},{"$f":"IF(ISERROR(Data4!BH$328),0,Data4!BH$328)","v":0},{"$f":"IF(ISERROR(Data4!BI$328),0,Data4!BI$328)","v":0},{"$f":"IF(ISERROR(Data4!BJ$328),0,Data4!BJ$328)","v":0},{"$f":"IF(ISERROR(Data4!BK$328),0,Data4!BK$328)","v":0},{"$f":"IF(ISERROR(Data4!BL$328),0,Data4!BL$328)","v":0},{"$f":"IF(ISERROR(Data4!BM$328),0,Data4!BM$328)","v":0},{"$f":"IF(ISERROR(Data4!BN$328),0,Data4!BN$328)","v":0},{"$f":"IF(ISERROR(Data4!BO$328),0,Data4!BO$328)","v":0},{"$f":"IF(ISERROR(Data4!BP$328),0,Data4!BP$328)","v":0},{"$f":"IF(ISERROR(Data4!BQ$328),0,Data4!BQ$328)","v":0},{"$f":"IF(ISERROR(Data4!BR$328),0,Data4!BR$328)","v":0},{"$f":"IF(ISERROR(Data4!BS$328),0,Data4!BS$328)","v":0},{"$f":"IF(ISERROR(Data4!BT$328),0,Data4!BT$328)","v":0},{"$f":"IF(ISERROR(Data4!BU$328),0,Data4!BU$328)","v":0},{"$f":"IF(ISERROR(Data4!BV$328),0,Data4!BV$328)","v":0},{"$f":"IF(ISERROR(Data4!BW$328),0,Data4!BW$328)","v":0},{"$f":"IF(ISERROR(Data4!BX$328),0,Data4!BX$328)","v":0},{"$f":"IF(ISERROR(Data4!BY$328),0,Data4!BY$328)","v":0},{"$f":"IF(ISERROR(Data4!BZ$328),0,Data4!BZ$328)","v":0},{"$f":"IF(ISERROR(Data4!CA$328),0,Data4!CA$328)","v":0},{"$f":"IF(ISERROR(Data4!CB$328),0,Data4!CB$328)","v":0},{"$f":"IF(ISERROR(Data4!CC$328),0,Data4!CC$328)","v":0},{"$f":"IF(ISERROR(Data4!CD$328),0,Data4!CD$328)","v":0},{"$f":"IF(ISERROR(Data4!CE$328),0,Data4!CE$328)","v":0},{"$f":"IF(ISERROR(Data4!CF$328),0,Data4!CF$328)","v":0},{"$f":"IF(ISERROR(Data4!CG$328),0,Data4!CG$328)","v":0},{"$f":"IF(ISERROR(Data4!CH$328),0,Data4!CH$328)","v":0},{"$f":"IF(ISERROR(Data4!CI$328),0,Data4!CI$328)","v":0},{"$f":"IF(ISERROR(Data4!CJ$328),0,Data4!CJ$328)","v":0},{"$f":"IF(ISERROR(Data4!CK$328),0,Data4!CK$328)","v":0},{"$f":"IF(ISERROR(Data4!CL$328),0,Data4!CL$328)","v":0},{"$f":"IF(ISERROR(Data4!CM$328),0,Data4!CM$328)","v":0},{"$f":"IF(ISERROR(Data4!CN$328),0,Data4!CN$328)","v":0},{"$f":"IF(ISERROR(Data4!CO$328),0,Data4!CO$328)","v":0},{"$f":"IF(ISERROR(Data4!CP$328),0,Data4!CP$328)","v":0},{"$f":"IF(ISERROR(Data4!CQ$328),0,Data4!CQ$328)","v":0},{"$f":"IF(ISERROR(Data4!CR$328),0,Data4!CR$328)","v":0},{"$f":"IF(ISERROR(Data4!CS$328),0,Data4!CS$328)","v":0},{"$f":"IF(ISERROR(Data4!CT$328),0,Data4!CT$328)","v":0},{"$f":"IF(ISERROR(Data4!CU$328),0,Data4!CU$328)","v":0},{"$f":"IF(ISERROR(Data4!CV$328),0,Data4!CV$328)","v":0},{"$f":"IF(ISERROR(Data4!CW$328),0,Data4!CW$328)","v":0},{"$f":"IF(ISERROR(Data4!CX$328),0,Data4!CX$328)","v":0},{"$f":"IF(ISERROR(Data4!CY$328),0,Data4!CY$328)","v":0},{"$f":"IF(ISERROR(Data4!CZ$328),0,Data4!CZ$328)","v":0},{"$f":"IF(ISERROR(Data4!DA$328),0,Data4!DA$328)","v":0},{"$f":"IF(ISERROR(Data4!DB$328),0,Data4!DB$328)","v":0},{"$f":"IF(ISERROR(Data4!DC$328),0,Data4!DC$328)","v":0},{"$f":"IF(ISERROR(Data4!DD$328),0,Data4!DD$328)","v":0},{"$f":"IF(ISERROR(Data4!DE$328),0,Data4!DE$328)","v":0},{"$f":"IF(ISERROR(Data4!DF$328),0,Data4!DF$328)","v":0},{"$f":"IF(ISERROR(Data4!DG$328),0,Data4!DG$328)","v":0},{"$f":"IF(ISERROR(Data4!DH$328),0,Data4!DH$328)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$329","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$329),0,Data4!M$329)","v":0},{"$f":"IF(ISERROR(Data4!N$329),0,Data4!N$329)","v":0},{"$f":"IF(ISERROR(Data4!O$329),0,Data4!O$329)","v":0},{"$f":"IF(ISERROR(Data4!P$329),0,Data4!P$329)","v":0},{"$f":"IF(ISERROR(Data4!Q$329),0,Data4!Q$329)","v":0},{"$f":"IF(ISERROR(Data4!R$329),0,Data4!R$329)","v":0},{"$f":"IF(ISERROR(Data4!S$329),0,Data4!S$329)","v":0},{"$f":"IF(ISERROR(Data4!T$329),0,Data4!T$329)","v":0},{"$f":"IF(ISERROR(Data4!U$329),0,Data4!U$329)","v":0},{"$f":"IF(ISERROR(Data4!V$329),0,Data4!V$329)","v":0},{"$f":"IF(ISERROR(Data4!W$329),0,Data4!W$329)","v":0},{"$f":"IF(ISERROR(Data4!X$329),0,Data4!X$329)","v":0},{"$f":"IF(ISERROR(Data4!Y$329),0,Data4!Y$329)","v":0},{"$f":"IF(ISERROR(Data4!Z$329),0,Data4!Z$329)","v":0},{"$f":"IF(ISERROR(Data4!AA$329),0,Data4!AA$329)","v":0},{"$f":"IF(ISERROR(Data4!AB$329),0,Data4!AB$329)","v":0},{"$f":"IF(ISERROR(Data4!AC$329),0,Data4!AC$329)","v":0},{"$f":"IF(ISERROR(Data4!AD$329),0,Data4!AD$329)","v":0},{"$f":"IF(ISERROR(Data4!AE$329),0,Data4!AE$329)","v":0},{"$f":"IF(ISERROR(Data4!AF$329),0,Data4!AF$329)","v":0},{"$f":"IF(ISERROR(Data4!AG$329),0,Data4!AG$329)","v":0},{"$f":"IF(ISERROR(Data4!AH$329),0,Data4!AH$329)","v":0},{"$f":"IF(ISERROR(Data4!AI$329),0,Data4!AI$329)","v":0},{"$f":"IF(ISERROR(Data4!AJ$329),0,Data4!AJ$329)","v":0},{"$f":"IF(ISERROR(Data4!AK$329),0,Data4!AK$329)","v":0},{"$f":"IF(ISERROR(Data4!AL$329),0,Data4!AL$329)","v":0},{"$f":"IF(ISERROR(Data4!AM$329),0,Data4!AM$329)","v":0},{"$f":"IF(ISERROR(Data4!AN$329),0,Data4!AN$329)","v":0},{"$f":"IF(ISERROR(Data4!AO$329),0,Data4!AO$329)","v":0},{"$f":"IF(ISERROR(Data4!AP$329),0,Data4!AP$329)","v":0},{"$f":"IF(ISERROR(Data4!AQ$329),0,Data4!AQ$329)","v":0},{"$f":"IF(ISERROR(Data4!AR$329),0,Data4!AR$329)","v":0},{"$f":"IF(ISERROR(Data4!AS$329),0,Data4!AS$329)","v":0},{"$f":"IF(ISERROR(Data4!AT$329),0,Data4!AT$329)","v":0},{"$f":"IF(ISERROR(Data4!AU$329),0,Data4!AU$329)","v":0},{"$f":"IF(ISERROR(Data4!AV$329),0,Data4!AV$329)","v":0},{"$f":"IF(ISERROR(Data4!AW$329),0,Data4!AW$329)","v":0},{"$f":"IF(ISERROR(Data4!AX$329),0,Data4!AX$329)","v":0},{"$f":"IF(ISERROR(Data4!AY$329),0,Data4!AY$329)","v":0},{"$f":"IF(ISERROR(Data4!AZ$329),0,Data4!AZ$329)","v":0},{"$f":"IF(ISERROR(Data4!BA$329),0,Data4!BA$329)","v":0},{"$f":"IF(ISERROR(Data4!BB$329),0,Data4!BB$329)","v":0},{"$f":"IF(ISERROR(Data4!BC$329),0,Data4!BC$329)","v":0},{"$f":"IF(ISERROR(Data4!BD$329),0,Data4!BD$329)","v":0},{"$f":"IF(ISERROR(Data4!BE$329),0,Data4!BE$329)","v":0},{"$f":"IF(ISERROR(Data4!BF$329),0,Data4!BF$329)","v":0},{"$f":"IF(ISERROR(Data4!BG$329),0,Data4!BG$329)","v":0},{"$f":"IF(ISERROR(Data4!BH$329),0,Data4!BH$329)","v":0},{"$f":"IF(ISERROR(Data4!BI$329),0,Data4!BI$329)","v":0},{"$f":"IF(ISERROR(Data4!BJ$329),0,Data4!BJ$329)","v":0},{"$f":"IF(ISERROR(Data4!BK$329),0,Data4!BK$329)","v":0},{"$f":"IF(ISERROR(Data4!BL$329),0,Data4!BL$329)","v":0},{"$f":"IF(ISERROR(Data4!BM$329),0,Data4!BM$329)","v":0},{"$f":"IF(ISERROR(Data4!BN$329),0,Data4!BN$329)","v":0},{"$f":"IF(ISERROR(Data4!BO$329),0,Data4!BO$329)","v":0},{"$f":"IF(ISERROR(Data4!BP$329),0,Data4!BP$329)","v":0},{"$f":"IF(ISERROR(Data4!BQ$329),0,Data4!BQ$329)","v":0},{"$f":"IF(ISERROR(Data4!BR$329),0,Data4!BR$329)","v":0},{"$f":"IF(ISERROR(Data4!BS$329),0,Data4!BS$329)","v":0},{"$f":"IF(ISERROR(Data4!BT$329),0,Data4!BT$329)","v":0},{"$f":"IF(ISERROR(Data4!BU$329),0,Data4!BU$329)","v":0},{"$f":"IF(ISERROR(Data4!BV$329),0,Data4!BV$329)","v":0},{"$f":"IF(ISERROR(Data4!BW$329),0,Data4!BW$329)","v":0},{"$f":"IF(ISERROR(Data4!BX$329),0,Data4!BX$329)","v":0},{"$f":"IF(ISERROR(Data4!BY$329),0,Data4!BY$329)","v":0},{"$f":"IF(ISERROR(Data4!BZ$329),0,Data4!BZ$329)","v":0},{"$f":"IF(ISERROR(Data4!CA$329),0,Data4!CA$329)","v":0},{"$f":"IF(ISERROR(Data4!CB$329),0,Data4!CB$329)","v":0},{"$f":"IF(ISERROR(Data4!CC$329),0,Data4!CC$329)","v":0},{"$f":"IF(ISERROR(Data4!CD$329),0,Data4!CD$329)","v":0},{"$f":"IF(ISERROR(Data4!CE$329),0,Data4!CE$329)","v":0},{"$f":"IF(ISERROR(Data4!CF$329),0,Data4!CF$329)","v":0},{"$f":"IF(ISERROR(Data4!CG$329),0,Data4!CG$329)","v":0},{"$f":"IF(ISERROR(Data4!CH$329),0,Data4!CH$329)","v":0},{"$f":"IF(ISERROR(Data4!CI$329),0,Data4!CI$329)","v":0},{"$f":"IF(ISERROR(Data4!CJ$329),0,Data4!CJ$329)","v":0},{"$f":"IF(ISERROR(Data4!CK$329),0,Data4!CK$329)","v":0},{"$f":"IF(ISERROR(Data4!CL$329),0,Data4!CL$329)","v":0},{"$f":"IF(ISERROR(Data4!CM$329),0,Data4!CM$329)","v":0},{"$f":"IF(ISERROR(Data4!CN$329),0,Data4!CN$329)","v":0},{"$f":"IF(ISERROR(Data4!CO$329),0,Data4!CO$329)","v":0},{"$f":"IF(ISERROR(Data4!CP$329),0,Data4!CP$329)","v":0},{"$f":"IF(ISERROR(Data4!CQ$329),0,Data4!CQ$329)","v":0},{"$f":"IF(ISERROR(Data4!CR$329),0,Data4!CR$329)","v":0},{"$f":"IF(ISERROR(Data4!CS$329),0,Data4!CS$329)","v":0},{"$f":"IF(ISERROR(Data4!CT$329),0,Data4!CT$329)","v":0},{"$f":"IF(ISERROR(Data4!CU$329),0,Data4!CU$329)","v":0},{"$f":"IF(ISERROR(Data4!CV$329),0,Data4!CV$329)","v":0},{"$f":"IF(ISERROR(Data4!CW$329),0,Data4!CW$329)","v":0},{"$f":"IF(ISERROR(Data4!CX$329),0,Data4!CX$329)","v":0},{"$f":"IF(ISERROR(Data4!CY$329),0,Data4!CY$329)","v":0},{"$f":"IF(ISERROR(Data4!CZ$329),0,Data4!CZ$329)","v":0},{"$f":"IF(ISERROR(Data4!DA$329),0,Data4!DA$329)","v":0},{"$f":"IF(ISERROR(Data4!DB$329),0,Data4!DB$329)","v":0},{"$f":"IF(ISERROR(Data4!DC$329),0,Data4!DC$329)","v":0},{"$f":"IF(ISERROR(Data4!DD$329),0,Data4!DD$329)","v":0},{"$f":"IF(ISERROR(Data4!DE$329),0,Data4!DE$329)","v":0},{"$f":"IF(ISERROR(Data4!DF$329),0,Data4!DF$329)","v":0},{"$f":"IF(ISERROR(Data4!DG$329),0,Data4!DG$329)","v":0},{"$f":"IF(ISERROR(Data4!DH$329),0,Data4!DH$329)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.6","index":51,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O31&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.6\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$331","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$331),0,Data4!M$331)","v":0},{"$f":"IF(ISERROR(Data4!N$331),0,Data4!N$331)","v":0},{"$f":"IF(ISERROR(Data4!O$331),0,Data4!O$331)","v":0},{"$f":"IF(ISERROR(Data4!P$331),0,Data4!P$331)","v":0},{"$f":"IF(ISERROR(Data4!Q$331),0,Data4!Q$331)","v":0},{"$f":"IF(ISERROR(Data4!R$331),0,Data4!R$331)","v":0},{"$f":"IF(ISERROR(Data4!S$331),0,Data4!S$331)","v":0},{"$f":"IF(ISERROR(Data4!T$331),0,Data4!T$331)","v":0},{"$f":"IF(ISERROR(Data4!U$331),0,Data4!U$331)","v":0},{"$f":"IF(ISERROR(Data4!V$331),0,Data4!V$331)","v":0},{"$f":"IF(ISERROR(Data4!W$331),0,Data4!W$331)","v":0},{"$f":"IF(ISERROR(Data4!X$331),0,Data4!X$331)","v":0},{"$f":"IF(ISERROR(Data4!Y$331),0,Data4!Y$331)","v":0},{"$f":"IF(ISERROR(Data4!Z$331),0,Data4!Z$331)","v":0},{"$f":"IF(ISERROR(Data4!AA$331),0,Data4!AA$331)","v":0},{"$f":"IF(ISERROR(Data4!AB$331),0,Data4!AB$331)","v":0},{"$f":"IF(ISERROR(Data4!AC$331),0,Data4!AC$331)","v":0},{"$f":"IF(ISERROR(Data4!AD$331),0,Data4!AD$331)","v":0},{"$f":"IF(ISERROR(Data4!AE$331),0,Data4!AE$331)","v":0},{"$f":"IF(ISERROR(Data4!AF$331),0,Data4!AF$331)","v":0},{"$f":"IF(ISERROR(Data4!AG$331),0,Data4!AG$331)","v":0},{"$f":"IF(ISERROR(Data4!AH$331),0,Data4!AH$331)","v":0},{"$f":"IF(ISERROR(Data4!AI$331),0,Data4!AI$331)","v":0},{"$f":"IF(ISERROR(Data4!AJ$331),0,Data4!AJ$331)","v":0},{"$f":"IF(ISERROR(Data4!AK$331),0,Data4!AK$331)","v":0},{"$f":"IF(ISERROR(Data4!AL$331),0,Data4!AL$331)","v":0},{"$f":"IF(ISERROR(Data4!AM$331),0,Data4!AM$331)","v":0},{"$f":"IF(ISERROR(Data4!AN$331),0,Data4!AN$331)","v":0},{"$f":"IF(ISERROR(Data4!AO$331),0,Data4!AO$331)","v":0},{"$f":"IF(ISERROR(Data4!AP$331),0,Data4!AP$331)","v":0},{"$f":"IF(ISERROR(Data4!AQ$331),0,Data4!AQ$331)","v":0},{"$f":"IF(ISERROR(Data4!AR$331),0,Data4!AR$331)","v":0},{"$f":"IF(ISERROR(Data4!AS$331),0,Data4!AS$331)","v":0},{"$f":"IF(ISERROR(Data4!AT$331),0,Data4!AT$331)","v":0},{"$f":"IF(ISERROR(Data4!AU$331),0,Data4!AU$331)","v":0},{"$f":"IF(ISERROR(Data4!AV$331),0,Data4!AV$331)","v":0},{"$f":"IF(ISERROR(Data4!AW$331),0,Data4!AW$331)","v":0},{"$f":"IF(ISERROR(Data4!AX$331),0,Data4!AX$331)","v":0},{"$f":"IF(ISERROR(Data4!AY$331),0,Data4!AY$331)","v":0},{"$f":"IF(ISERROR(Data4!AZ$331),0,Data4!AZ$331)","v":0},{"$f":"IF(ISERROR(Data4!BA$331),0,Data4!BA$331)","v":0},{"$f":"IF(ISERROR(Data4!BB$331),0,Data4!BB$331)","v":0},{"$f":"IF(ISERROR(Data4!BC$331),0,Data4!BC$331)","v":0},{"$f":"IF(ISERROR(Data4!BD$331),0,Data4!BD$331)","v":0},{"$f":"IF(ISERROR(Data4!BE$331),0,Data4!BE$331)","v":0},{"$f":"IF(ISERROR(Data4!BF$331),0,Data4!BF$331)","v":0},{"$f":"IF(ISERROR(Data4!BG$331),0,Data4!BG$331)","v":0},{"$f":"IF(ISERROR(Data4!BH$331),0,Data4!BH$331)","v":0},{"$f":"IF(ISERROR(Data4!BI$331),0,Data4!BI$331)","v":0},{"$f":"IF(ISERROR(Data4!BJ$331),0,Data4!BJ$331)","v":0},{"$f":"IF(ISERROR(Data4!BK$331),0,Data4!BK$331)","v":0},{"$f":"IF(ISERROR(Data4!BL$331),0,Data4!BL$331)","v":0},{"$f":"IF(ISERROR(Data4!BM$331),0,Data4!BM$331)","v":0},{"$f":"IF(ISERROR(Data4!BN$331),0,Data4!BN$331)","v":0},{"$f":"IF(ISERROR(Data4!BO$331),0,Data4!BO$331)","v":0},{"$f":"IF(ISERROR(Data4!BP$331),0,Data4!BP$331)","v":0},{"$f":"IF(ISERROR(Data4!BQ$331),0,Data4!BQ$331)","v":0},{"$f":"IF(ISERROR(Data4!BR$331),0,Data4!BR$331)","v":0},{"$f":"IF(ISERROR(Data4!BS$331),0,Data4!BS$331)","v":0},{"$f":"IF(ISERROR(Data4!BT$331),0,Data4!BT$331)","v":0},{"$f":"IF(ISERROR(Data4!BU$331),0,Data4!BU$331)","v":0},{"$f":"IF(ISERROR(Data4!BV$331),0,Data4!BV$331)","v":0},{"$f":"IF(ISERROR(Data4!BW$331),0,Data4!BW$331)","v":0},{"$f":"IF(ISERROR(Data4!BX$331),0,Data4!BX$331)","v":0},{"$f":"IF(ISERROR(Data4!BY$331),0,Data4!BY$331)","v":0},{"$f":"IF(ISERROR(Data4!BZ$331),0,Data4!BZ$331)","v":0},{"$f":"IF(ISERROR(Data4!CA$331),0,Data4!CA$331)","v":0},{"$f":"IF(ISERROR(Data4!CB$331),0,Data4!CB$331)","v":0},{"$f":"IF(ISERROR(Data4!CC$331),0,Data4!CC$331)","v":0},{"$f":"IF(ISERROR(Data4!CD$331),0,Data4!CD$331)","v":0},{"$f":"IF(ISERROR(Data4!CE$331),0,Data4!CE$331)","v":0},{"$f":"IF(ISERROR(Data4!CF$331),0,Data4!CF$331)","v":0},{"$f":"IF(ISERROR(Data4!CG$331),0,Data4!CG$331)","v":0},{"$f":"IF(ISERROR(Data4!CH$331),0,Data4!CH$331)","v":0},{"$f":"IF(ISERROR(Data4!CI$331),0,Data4!CI$331)","v":0},{"$f":"IF(ISERROR(Data4!CJ$331),0,Data4!CJ$331)","v":0},{"$f":"IF(ISERROR(Data4!CK$331),0,Data4!CK$331)","v":0},{"$f":"IF(ISERROR(Data4!CL$331),0,Data4!CL$331)","v":0},{"$f":"IF(ISERROR(Data4!CM$331),0,Data4!CM$331)","v":0},{"$f":"IF(ISERROR(Data4!CN$331),0,Data4!CN$331)","v":0},{"$f":"IF(ISERROR(Data4!CO$331),0,Data4!CO$331)","v":0},{"$f":"IF(ISERROR(Data4!CP$331),0,Data4!CP$331)","v":0},{"$f":"IF(ISERROR(Data4!CQ$331),0,Data4!CQ$331)","v":0},{"$f":"IF(ISERROR(Data4!CR$331),0,Data4!CR$331)","v":0},{"$f":"IF(ISERROR(Data4!CS$331),0,Data4!CS$331)","v":0},{"$f":"IF(ISERROR(Data4!CT$331),0,Data4!CT$331)","v":0},{"$f":"IF(ISERROR(Data4!CU$331),0,Data4!CU$331)","v":0},{"$f":"IF(ISERROR(Data4!CV$331),0,Data4!CV$331)","v":0},{"$f":"IF(ISERROR(Data4!CW$331),0,Data4!CW$331)","v":0},{"$f":"IF(ISERROR(Data4!CX$331),0,Data4!CX$331)","v":0},{"$f":"IF(ISERROR(Data4!CY$331),0,Data4!CY$331)","v":0},{"$f":"IF(ISERROR(Data4!CZ$331),0,Data4!CZ$331)","v":0},{"$f":"IF(ISERROR(Data4!DA$331),0,Data4!DA$331)","v":0},{"$f":"IF(ISERROR(Data4!DB$331),0,Data4!DB$331)","v":0},{"$f":"IF(ISERROR(Data4!DC$331),0,Data4!DC$331)","v":0},{"$f":"IF(ISERROR(Data4!DD$331),0,Data4!DD$331)","v":0},{"$f":"IF(ISERROR(Data4!DE$331),0,Data4!DE$331)","v":0},{"$f":"IF(ISERROR(Data4!DF$331),0,Data4!DF$331)","v":0},{"$f":"IF(ISERROR(Data4!DG$331),0,Data4!DG$331)","v":0},{"$f":"IF(ISERROR(Data4!DH$331),0,Data4!DH$331)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$332","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$332),0,Data4!M$332)","v":0},{"$f":"IF(ISERROR(Data4!N$332),0,Data4!N$332)","v":0},{"$f":"IF(ISERROR(Data4!O$332),0,Data4!O$332)","v":0},{"$f":"IF(ISERROR(Data4!P$332),0,Data4!P$332)","v":0},{"$f":"IF(ISERROR(Data4!Q$332),0,Data4!Q$332)","v":0},{"$f":"IF(ISERROR(Data4!R$332),0,Data4!R$332)","v":0},{"$f":"IF(ISERROR(Data4!S$332),0,Data4!S$332)","v":0},{"$f":"IF(ISERROR(Data4!T$332),0,Data4!T$332)","v":0},{"$f":"IF(ISERROR(Data4!U$332),0,Data4!U$332)","v":0},{"$f":"IF(ISERROR(Data4!V$332),0,Data4!V$332)","v":0},{"$f":"IF(ISERROR(Data4!W$332),0,Data4!W$332)","v":0},{"$f":"IF(ISERROR(Data4!X$332),0,Data4!X$332)","v":0},{"$f":"IF(ISERROR(Data4!Y$332),0,Data4!Y$332)","v":0},{"$f":"IF(ISERROR(Data4!Z$332),0,Data4!Z$332)","v":0},{"$f":"IF(ISERROR(Data4!AA$332),0,Data4!AA$332)","v":0},{"$f":"IF(ISERROR(Data4!AB$332),0,Data4!AB$332)","v":0},{"$f":"IF(ISERROR(Data4!AC$332),0,Data4!AC$332)","v":0},{"$f":"IF(ISERROR(Data4!AD$332),0,Data4!AD$332)","v":0},{"$f":"IF(ISERROR(Data4!AE$332),0,Data4!AE$332)","v":0},{"$f":"IF(ISERROR(Data4!AF$332),0,Data4!AF$332)","v":0},{"$f":"IF(ISERROR(Data4!AG$332),0,Data4!AG$332)","v":0},{"$f":"IF(ISERROR(Data4!AH$332),0,Data4!AH$332)","v":0},{"$f":"IF(ISERROR(Data4!AI$332),0,Data4!AI$332)","v":0},{"$f":"IF(ISERROR(Data4!AJ$332),0,Data4!AJ$332)","v":0},{"$f":"IF(ISERROR(Data4!AK$332),0,Data4!AK$332)","v":0},{"$f":"IF(ISERROR(Data4!AL$332),0,Data4!AL$332)","v":0},{"$f":"IF(ISERROR(Data4!AM$332),0,Data4!AM$332)","v":0},{"$f":"IF(ISERROR(Data4!AN$332),0,Data4!AN$332)","v":0},{"$f":"IF(ISERROR(Data4!AO$332),0,Data4!AO$332)","v":0},{"$f":"IF(ISERROR(Data4!AP$332),0,Data4!AP$332)","v":0},{"$f":"IF(ISERROR(Data4!AQ$332),0,Data4!AQ$332)","v":0},{"$f":"IF(ISERROR(Data4!AR$332),0,Data4!AR$332)","v":0},{"$f":"IF(ISERROR(Data4!AS$332),0,Data4!AS$332)","v":0},{"$f":"IF(ISERROR(Data4!AT$332),0,Data4!AT$332)","v":0},{"$f":"IF(ISERROR(Data4!AU$332),0,Data4!AU$332)","v":0},{"$f":"IF(ISERROR(Data4!AV$332),0,Data4!AV$332)","v":0},{"$f":"IF(ISERROR(Data4!AW$332),0,Data4!AW$332)","v":0},{"$f":"IF(ISERROR(Data4!AX$332),0,Data4!AX$332)","v":0},{"$f":"IF(ISERROR(Data4!AY$332),0,Data4!AY$332)","v":0},{"$f":"IF(ISERROR(Data4!AZ$332),0,Data4!AZ$332)","v":0},{"$f":"IF(ISERROR(Data4!BA$332),0,Data4!BA$332)","v":0},{"$f":"IF(ISERROR(Data4!BB$332),0,Data4!BB$332)","v":0},{"$f":"IF(ISERROR(Data4!BC$332),0,Data4!BC$332)","v":0},{"$f":"IF(ISERROR(Data4!BD$332),0,Data4!BD$332)","v":0},{"$f":"IF(ISERROR(Data4!BE$332),0,Data4!BE$332)","v":0},{"$f":"IF(ISERROR(Data4!BF$332),0,Data4!BF$332)","v":0},{"$f":"IF(ISERROR(Data4!BG$332),0,Data4!BG$332)","v":0},{"$f":"IF(ISERROR(Data4!BH$332),0,Data4!BH$332)","v":0},{"$f":"IF(ISERROR(Data4!BI$332),0,Data4!BI$332)","v":0},{"$f":"IF(ISERROR(Data4!BJ$332),0,Data4!BJ$332)","v":0},{"$f":"IF(ISERROR(Data4!BK$332),0,Data4!BK$332)","v":0},{"$f":"IF(ISERROR(Data4!BL$332),0,Data4!BL$332)","v":0},{"$f":"IF(ISERROR(Data4!BM$332),0,Data4!BM$332)","v":0},{"$f":"IF(ISERROR(Data4!BN$332),0,Data4!BN$332)","v":0},{"$f":"IF(ISERROR(Data4!BO$332),0,Data4!BO$332)","v":0},{"$f":"IF(ISERROR(Data4!BP$332),0,Data4!BP$332)","v":0},{"$f":"IF(ISERROR(Data4!BQ$332),0,Data4!BQ$332)","v":0},{"$f":"IF(ISERROR(Data4!BR$332),0,Data4!BR$332)","v":0},{"$f":"IF(ISERROR(Data4!BS$332),0,Data4!BS$332)","v":0},{"$f":"IF(ISERROR(Data4!BT$332),0,Data4!BT$332)","v":0},{"$f":"IF(ISERROR(Data4!BU$332),0,Data4!BU$332)","v":0},{"$f":"IF(ISERROR(Data4!BV$332),0,Data4!BV$332)","v":0},{"$f":"IF(ISERROR(Data4!BW$332),0,Data4!BW$332)","v":0},{"$f":"IF(ISERROR(Data4!BX$332),0,Data4!BX$332)","v":0},{"$f":"IF(ISERROR(Data4!BY$332),0,Data4!BY$332)","v":0},{"$f":"IF(ISERROR(Data4!BZ$332),0,Data4!BZ$332)","v":0},{"$f":"IF(ISERROR(Data4!CA$332),0,Data4!CA$332)","v":0},{"$f":"IF(ISERROR(Data4!CB$332),0,Data4!CB$332)","v":0},{"$f":"IF(ISERROR(Data4!CC$332),0,Data4!CC$332)","v":0},{"$f":"IF(ISERROR(Data4!CD$332),0,Data4!CD$332)","v":0},{"$f":"IF(ISERROR(Data4!CE$332),0,Data4!CE$332)","v":0},{"$f":"IF(ISERROR(Data4!CF$332),0,Data4!CF$332)","v":0},{"$f":"IF(ISERROR(Data4!CG$332),0,Data4!CG$332)","v":0},{"$f":"IF(ISERROR(Data4!CH$332),0,Data4!CH$332)","v":0},{"$f":"IF(ISERROR(Data4!CI$332),0,Data4!CI$332)","v":0},{"$f":"IF(ISERROR(Data4!CJ$332),0,Data4!CJ$332)","v":0},{"$f":"IF(ISERROR(Data4!CK$332),0,Data4!CK$332)","v":0},{"$f":"IF(ISERROR(Data4!CL$332),0,Data4!CL$332)","v":0},{"$f":"IF(ISERROR(Data4!CM$332),0,Data4!CM$332)","v":0},{"$f":"IF(ISERROR(Data4!CN$332),0,Data4!CN$332)","v":0},{"$f":"IF(ISERROR(Data4!CO$332),0,Data4!CO$332)","v":0},{"$f":"IF(ISERROR(Data4!CP$332),0,Data4!CP$332)","v":0},{"$f":"IF(ISERROR(Data4!CQ$332),0,Data4!CQ$332)","v":0},{"$f":"IF(ISERROR(Data4!CR$332),0,Data4!CR$332)","v":0},{"$f":"IF(ISERROR(Data4!CS$332),0,Data4!CS$332)","v":0},{"$f":"IF(ISERROR(Data4!CT$332),0,Data4!CT$332)","v":0},{"$f":"IF(ISERROR(Data4!CU$332),0,Data4!CU$332)","v":0},{"$f":"IF(ISERROR(Data4!CV$332),0,Data4!CV$332)","v":0},{"$f":"IF(ISERROR(Data4!CW$332),0,Data4!CW$332)","v":0},{"$f":"IF(ISERROR(Data4!CX$332),0,Data4!CX$332)","v":0},{"$f":"IF(ISERROR(Data4!CY$332),0,Data4!CY$332)","v":0},{"$f":"IF(ISERROR(Data4!CZ$332),0,Data4!CZ$332)","v":0},{"$f":"IF(ISERROR(Data4!DA$332),0,Data4!DA$332)","v":0},{"$f":"IF(ISERROR(Data4!DB$332),0,Data4!DB$332)","v":0},{"$f":"IF(ISERROR(Data4!DC$332),0,Data4!DC$332)","v":0},{"$f":"IF(ISERROR(Data4!DD$332),0,Data4!DD$332)","v":0},{"$f":"IF(ISERROR(Data4!DE$332),0,Data4!DE$332)","v":0},{"$f":"IF(ISERROR(Data4!DF$332),0,Data4!DF$332)","v":0},{"$f":"IF(ISERROR(Data4!DG$332),0,Data4!DG$332)","v":0},{"$f":"IF(ISERROR(Data4!DH$332),0,Data4!DH$332)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$333","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$333),0,Data4!M$333)","v":0},{"$f":"IF(ISERROR(Data4!N$333),0,Data4!N$333)","v":0},{"$f":"IF(ISERROR(Data4!O$333),0,Data4!O$333)","v":0},{"$f":"IF(ISERROR(Data4!P$333),0,Data4!P$333)","v":0},{"$f":"IF(ISERROR(Data4!Q$333),0,Data4!Q$333)","v":0},{"$f":"IF(ISERROR(Data4!R$333),0,Data4!R$333)","v":0},{"$f":"IF(ISERROR(Data4!S$333),0,Data4!S$333)","v":0},{"$f":"IF(ISERROR(Data4!T$333),0,Data4!T$333)","v":0},{"$f":"IF(ISERROR(Data4!U$333),0,Data4!U$333)","v":0},{"$f":"IF(ISERROR(Data4!V$333),0,Data4!V$333)","v":0},{"$f":"IF(ISERROR(Data4!W$333),0,Data4!W$333)","v":0},{"$f":"IF(ISERROR(Data4!X$333),0,Data4!X$333)","v":0},{"$f":"IF(ISERROR(Data4!Y$333),0,Data4!Y$333)","v":0},{"$f":"IF(ISERROR(Data4!Z$333),0,Data4!Z$333)","v":0},{"$f":"IF(ISERROR(Data4!AA$333),0,Data4!AA$333)","v":0},{"$f":"IF(ISERROR(Data4!AB$333),0,Data4!AB$333)","v":0},{"$f":"IF(ISERROR(Data4!AC$333),0,Data4!AC$333)","v":0},{"$f":"IF(ISERROR(Data4!AD$333),0,Data4!AD$333)","v":0},{"$f":"IF(ISERROR(Data4!AE$333),0,Data4!AE$333)","v":0},{"$f":"IF(ISERROR(Data4!AF$333),0,Data4!AF$333)","v":0},{"$f":"IF(ISERROR(Data4!AG$333),0,Data4!AG$333)","v":0},{"$f":"IF(ISERROR(Data4!AH$333),0,Data4!AH$333)","v":0},{"$f":"IF(ISERROR(Data4!AI$333),0,Data4!AI$333)","v":0},{"$f":"IF(ISERROR(Data4!AJ$333),0,Data4!AJ$333)","v":0},{"$f":"IF(ISERROR(Data4!AK$333),0,Data4!AK$333)","v":0},{"$f":"IF(ISERROR(Data4!AL$333),0,Data4!AL$333)","v":0},{"$f":"IF(ISERROR(Data4!AM$333),0,Data4!AM$333)","v":0},{"$f":"IF(ISERROR(Data4!AN$333),0,Data4!AN$333)","v":0},{"$f":"IF(ISERROR(Data4!AO$333),0,Data4!AO$333)","v":0},{"$f":"IF(ISERROR(Data4!AP$333),0,Data4!AP$333)","v":0},{"$f":"IF(ISERROR(Data4!AQ$333),0,Data4!AQ$333)","v":0},{"$f":"IF(ISERROR(Data4!AR$333),0,Data4!AR$333)","v":0},{"$f":"IF(ISERROR(Data4!AS$333),0,Data4!AS$333)","v":0},{"$f":"IF(ISERROR(Data4!AT$333),0,Data4!AT$333)","v":0},{"$f":"IF(ISERROR(Data4!AU$333),0,Data4!AU$333)","v":0},{"$f":"IF(ISERROR(Data4!AV$333),0,Data4!AV$333)","v":0},{"$f":"IF(ISERROR(Data4!AW$333),0,Data4!AW$333)","v":0},{"$f":"IF(ISERROR(Data4!AX$333),0,Data4!AX$333)","v":0},{"$f":"IF(ISERROR(Data4!AY$333),0,Data4!AY$333)","v":0},{"$f":"IF(ISERROR(Data4!AZ$333),0,Data4!AZ$333)","v":0},{"$f":"IF(ISERROR(Data4!BA$333),0,Data4!BA$333)","v":0},{"$f":"IF(ISERROR(Data4!BB$333),0,Data4!BB$333)","v":0},{"$f":"IF(ISERROR(Data4!BC$333),0,Data4!BC$333)","v":0},{"$f":"IF(ISERROR(Data4!BD$333),0,Data4!BD$333)","v":0},{"$f":"IF(ISERROR(Data4!BE$333),0,Data4!BE$333)","v":0},{"$f":"IF(ISERROR(Data4!BF$333),0,Data4!BF$333)","v":0},{"$f":"IF(ISERROR(Data4!BG$333),0,Data4!BG$333)","v":0},{"$f":"IF(ISERROR(Data4!BH$333),0,Data4!BH$333)","v":0},{"$f":"IF(ISERROR(Data4!BI$333),0,Data4!BI$333)","v":0},{"$f":"IF(ISERROR(Data4!BJ$333),0,Data4!BJ$333)","v":0},{"$f":"IF(ISERROR(Data4!BK$333),0,Data4!BK$333)","v":0},{"$f":"IF(ISERROR(Data4!BL$333),0,Data4!BL$333)","v":0},{"$f":"IF(ISERROR(Data4!BM$333),0,Data4!BM$333)","v":0},{"$f":"IF(ISERROR(Data4!BN$333),0,Data4!BN$333)","v":0},{"$f":"IF(ISERROR(Data4!BO$333),0,Data4!BO$333)","v":0},{"$f":"IF(ISERROR(Data4!BP$333),0,Data4!BP$333)","v":0},{"$f":"IF(ISERROR(Data4!BQ$333),0,Data4!BQ$333)","v":0},{"$f":"IF(ISERROR(Data4!BR$333),0,Data4!BR$333)","v":0},{"$f":"IF(ISERROR(Data4!BS$333),0,Data4!BS$333)","v":0},{"$f":"IF(ISERROR(Data4!BT$333),0,Data4!BT$333)","v":0},{"$f":"IF(ISERROR(Data4!BU$333),0,Data4!BU$333)","v":0},{"$f":"IF(ISERROR(Data4!BV$333),0,Data4!BV$333)","v":0},{"$f":"IF(ISERROR(Data4!BW$333),0,Data4!BW$333)","v":0},{"$f":"IF(ISERROR(Data4!BX$333),0,Data4!BX$333)","v":0},{"$f":"IF(ISERROR(Data4!BY$333),0,Data4!BY$333)","v":0},{"$f":"IF(ISERROR(Data4!BZ$333),0,Data4!BZ$333)","v":0},{"$f":"IF(ISERROR(Data4!CA$333),0,Data4!CA$333)","v":0},{"$f":"IF(ISERROR(Data4!CB$333),0,Data4!CB$333)","v":0},{"$f":"IF(ISERROR(Data4!CC$333),0,Data4!CC$333)","v":0},{"$f":"IF(ISERROR(Data4!CD$333),0,Data4!CD$333)","v":0},{"$f":"IF(ISERROR(Data4!CE$333),0,Data4!CE$333)","v":0},{"$f":"IF(ISERROR(Data4!CF$333),0,Data4!CF$333)","v":0},{"$f":"IF(ISERROR(Data4!CG$333),0,Data4!CG$333)","v":0},{"$f":"IF(ISERROR(Data4!CH$333),0,Data4!CH$333)","v":0},{"$f":"IF(ISERROR(Data4!CI$333),0,Data4!CI$333)","v":0},{"$f":"IF(ISERROR(Data4!CJ$333),0,Data4!CJ$333)","v":0},{"$f":"IF(ISERROR(Data4!CK$333),0,Data4!CK$333)","v":0},{"$f":"IF(ISERROR(Data4!CL$333),0,Data4!CL$333)","v":0},{"$f":"IF(ISERROR(Data4!CM$333),0,Data4!CM$333)","v":0},{"$f":"IF(ISERROR(Data4!CN$333),0,Data4!CN$333)","v":0},{"$f":"IF(ISERROR(Data4!CO$333),0,Data4!CO$333)","v":0},{"$f":"IF(ISERROR(Data4!CP$333),0,Data4!CP$333)","v":0},{"$f":"IF(ISERROR(Data4!CQ$333),0,Data4!CQ$333)","v":0},{"$f":"IF(ISERROR(Data4!CR$333),0,Data4!CR$333)","v":0},{"$f":"IF(ISERROR(Data4!CS$333),0,Data4!CS$333)","v":0},{"$f":"IF(ISERROR(Data4!CT$333),0,Data4!CT$333)","v":0},{"$f":"IF(ISERROR(Data4!CU$333),0,Data4!CU$333)","v":0},{"$f":"IF(ISERROR(Data4!CV$333),0,Data4!CV$333)","v":0},{"$f":"IF(ISERROR(Data4!CW$333),0,Data4!CW$333)","v":0},{"$f":"IF(ISERROR(Data4!CX$333),0,Data4!CX$333)","v":0},{"$f":"IF(ISERROR(Data4!CY$333),0,Data4!CY$333)","v":0},{"$f":"IF(ISERROR(Data4!CZ$333),0,Data4!CZ$333)","v":0},{"$f":"IF(ISERROR(Data4!DA$333),0,Data4!DA$333)","v":0},{"$f":"IF(ISERROR(Data4!DB$333),0,Data4!DB$333)","v":0},{"$f":"IF(ISERROR(Data4!DC$333),0,Data4!DC$333)","v":0},{"$f":"IF(ISERROR(Data4!DD$333),0,Data4!DD$333)","v":0},{"$f":"IF(ISERROR(Data4!DE$333),0,Data4!DE$333)","v":0},{"$f":"IF(ISERROR(Data4!DF$333),0,Data4!DF$333)","v":0},{"$f":"IF(ISERROR(Data4!DG$333),0,Data4!DG$333)","v":0},{"$f":"IF(ISERROR(Data4!DH$333),0,Data4!DH$333)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$334","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$334),0,Data4!M$334)","v":0},{"$f":"IF(ISERROR(Data4!N$334),0,Data4!N$334)","v":0},{"$f":"IF(ISERROR(Data4!O$334),0,Data4!O$334)","v":0},{"$f":"IF(ISERROR(Data4!P$334),0,Data4!P$334)","v":0},{"$f":"IF(ISERROR(Data4!Q$334),0,Data4!Q$334)","v":0},{"$f":"IF(ISERROR(Data4!R$334),0,Data4!R$334)","v":0},{"$f":"IF(ISERROR(Data4!S$334),0,Data4!S$334)","v":0},{"$f":"IF(ISERROR(Data4!T$334),0,Data4!T$334)","v":0},{"$f":"IF(ISERROR(Data4!U$334),0,Data4!U$334)","v":0},{"$f":"IF(ISERROR(Data4!V$334),0,Data4!V$334)","v":0},{"$f":"IF(ISERROR(Data4!W$334),0,Data4!W$334)","v":0},{"$f":"IF(ISERROR(Data4!X$334),0,Data4!X$334)","v":0},{"$f":"IF(ISERROR(Data4!Y$334),0,Data4!Y$334)","v":0},{"$f":"IF(ISERROR(Data4!Z$334),0,Data4!Z$334)","v":0},{"$f":"IF(ISERROR(Data4!AA$334),0,Data4!AA$334)","v":0},{"$f":"IF(ISERROR(Data4!AB$334),0,Data4!AB$334)","v":0},{"$f":"IF(ISERROR(Data4!AC$334),0,Data4!AC$334)","v":0},{"$f":"IF(ISERROR(Data4!AD$334),0,Data4!AD$334)","v":0},{"$f":"IF(ISERROR(Data4!AE$334),0,Data4!AE$334)","v":0},{"$f":"IF(ISERROR(Data4!AF$334),0,Data4!AF$334)","v":0},{"$f":"IF(ISERROR(Data4!AG$334),0,Data4!AG$334)","v":0},{"$f":"IF(ISERROR(Data4!AH$334),0,Data4!AH$334)","v":0},{"$f":"IF(ISERROR(Data4!AI$334),0,Data4!AI$334)","v":0},{"$f":"IF(ISERROR(Data4!AJ$334),0,Data4!AJ$334)","v":0},{"$f":"IF(ISERROR(Data4!AK$334),0,Data4!AK$334)","v":0},{"$f":"IF(ISERROR(Data4!AL$334),0,Data4!AL$334)","v":0},{"$f":"IF(ISERROR(Data4!AM$334),0,Data4!AM$334)","v":0},{"$f":"IF(ISERROR(Data4!AN$334),0,Data4!AN$334)","v":0},{"$f":"IF(ISERROR(Data4!AO$334),0,Data4!AO$334)","v":0},{"$f":"IF(ISERROR(Data4!AP$334),0,Data4!AP$334)","v":0},{"$f":"IF(ISERROR(Data4!AQ$334),0,Data4!AQ$334)","v":0},{"$f":"IF(ISERROR(Data4!AR$334),0,Data4!AR$334)","v":0},{"$f":"IF(ISERROR(Data4!AS$334),0,Data4!AS$334)","v":0},{"$f":"IF(ISERROR(Data4!AT$334),0,Data4!AT$334)","v":0},{"$f":"IF(ISERROR(Data4!AU$334),0,Data4!AU$334)","v":0},{"$f":"IF(ISERROR(Data4!AV$334),0,Data4!AV$334)","v":0},{"$f":"IF(ISERROR(Data4!AW$334),0,Data4!AW$334)","v":0},{"$f":"IF(ISERROR(Data4!AX$334),0,Data4!AX$334)","v":0},{"$f":"IF(ISERROR(Data4!AY$334),0,Data4!AY$334)","v":0},{"$f":"IF(ISERROR(Data4!AZ$334),0,Data4!AZ$334)","v":0},{"$f":"IF(ISERROR(Data4!BA$334),0,Data4!BA$334)","v":0},{"$f":"IF(ISERROR(Data4!BB$334),0,Data4!BB$334)","v":0},{"$f":"IF(ISERROR(Data4!BC$334),0,Data4!BC$334)","v":0},{"$f":"IF(ISERROR(Data4!BD$334),0,Data4!BD$334)","v":0},{"$f":"IF(ISERROR(Data4!BE$334),0,Data4!BE$334)","v":0},{"$f":"IF(ISERROR(Data4!BF$334),0,Data4!BF$334)","v":0},{"$f":"IF(ISERROR(Data4!BG$334),0,Data4!BG$334)","v":0},{"$f":"IF(ISERROR(Data4!BH$334),0,Data4!BH$334)","v":0},{"$f":"IF(ISERROR(Data4!BI$334),0,Data4!BI$334)","v":0},{"$f":"IF(ISERROR(Data4!BJ$334),0,Data4!BJ$334)","v":0},{"$f":"IF(ISERROR(Data4!BK$334),0,Data4!BK$334)","v":0},{"$f":"IF(ISERROR(Data4!BL$334),0,Data4!BL$334)","v":0},{"$f":"IF(ISERROR(Data4!BM$334),0,Data4!BM$334)","v":0},{"$f":"IF(ISERROR(Data4!BN$334),0,Data4!BN$334)","v":0},{"$f":"IF(ISERROR(Data4!BO$334),0,Data4!BO$334)","v":0},{"$f":"IF(ISERROR(Data4!BP$334),0,Data4!BP$334)","v":0},{"$f":"IF(ISERROR(Data4!BQ$334),0,Data4!BQ$334)","v":0},{"$f":"IF(ISERROR(Data4!BR$334),0,Data4!BR$334)","v":0},{"$f":"IF(ISERROR(Data4!BS$334),0,Data4!BS$334)","v":0},{"$f":"IF(ISERROR(Data4!BT$334),0,Data4!BT$334)","v":0},{"$f":"IF(ISERROR(Data4!BU$334),0,Data4!BU$334)","v":0},{"$f":"IF(ISERROR(Data4!BV$334),0,Data4!BV$334)","v":0},{"$f":"IF(ISERROR(Data4!BW$334),0,Data4!BW$334)","v":0},{"$f":"IF(ISERROR(Data4!BX$334),0,Data4!BX$334)","v":0},{"$f":"IF(ISERROR(Data4!BY$334),0,Data4!BY$334)","v":0},{"$f":"IF(ISERROR(Data4!BZ$334),0,Data4!BZ$334)","v":0},{"$f":"IF(ISERROR(Data4!CA$334),0,Data4!CA$334)","v":0},{"$f":"IF(ISERROR(Data4!CB$334),0,Data4!CB$334)","v":0},{"$f":"IF(ISERROR(Data4!CC$334),0,Data4!CC$334)","v":0},{"$f":"IF(ISERROR(Data4!CD$334),0,Data4!CD$334)","v":0},{"$f":"IF(ISERROR(Data4!CE$334),0,Data4!CE$334)","v":0},{"$f":"IF(ISERROR(Data4!CF$334),0,Data4!CF$334)","v":0},{"$f":"IF(ISERROR(Data4!CG$334),0,Data4!CG$334)","v":0},{"$f":"IF(ISERROR(Data4!CH$334),0,Data4!CH$334)","v":0},{"$f":"IF(ISERROR(Data4!CI$334),0,Data4!CI$334)","v":0},{"$f":"IF(ISERROR(Data4!CJ$334),0,Data4!CJ$334)","v":0},{"$f":"IF(ISERROR(Data4!CK$334),0,Data4!CK$334)","v":0},{"$f":"IF(ISERROR(Data4!CL$334),0,Data4!CL$334)","v":0},{"$f":"IF(ISERROR(Data4!CM$334),0,Data4!CM$334)","v":0},{"$f":"IF(ISERROR(Data4!CN$334),0,Data4!CN$334)","v":0},{"$f":"IF(ISERROR(Data4!CO$334),0,Data4!CO$334)","v":0},{"$f":"IF(ISERROR(Data4!CP$334),0,Data4!CP$334)","v":0},{"$f":"IF(ISERROR(Data4!CQ$334),0,Data4!CQ$334)","v":0},{"$f":"IF(ISERROR(Data4!CR$334),0,Data4!CR$334)","v":0},{"$f":"IF(ISERROR(Data4!CS$334),0,Data4!CS$334)","v":0},{"$f":"IF(ISERROR(Data4!CT$334),0,Data4!CT$334)","v":0},{"$f":"IF(ISERROR(Data4!CU$334),0,Data4!CU$334)","v":0},{"$f":"IF(ISERROR(Data4!CV$334),0,Data4!CV$334)","v":0},{"$f":"IF(ISERROR(Data4!CW$334),0,Data4!CW$334)","v":0},{"$f":"IF(ISERROR(Data4!CX$334),0,Data4!CX$334)","v":0},{"$f":"IF(ISERROR(Data4!CY$334),0,Data4!CY$334)","v":0},{"$f":"IF(ISERROR(Data4!CZ$334),0,Data4!CZ$334)","v":0},{"$f":"IF(ISERROR(Data4!DA$334),0,Data4!DA$334)","v":0},{"$f":"IF(ISERROR(Data4!DB$334),0,Data4!DB$334)","v":0},{"$f":"IF(ISERROR(Data4!DC$334),0,Data4!DC$334)","v":0},{"$f":"IF(ISERROR(Data4!DD$334),0,Data4!DD$334)","v":0},{"$f":"IF(ISERROR(Data4!DE$334),0,Data4!DE$334)","v":0},{"$f":"IF(ISERROR(Data4!DF$334),0,Data4!DF$334)","v":0},{"$f":"IF(ISERROR(Data4!DG$334),0,Data4!DG$334)","v":0},{"$f":"IF(ISERROR(Data4!DH$334),0,Data4!DH$334)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$335","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$335),0,Data4!M$335)","v":0},{"$f":"IF(ISERROR(Data4!N$335),0,Data4!N$335)","v":0},{"$f":"IF(ISERROR(Data4!O$335),0,Data4!O$335)","v":0},{"$f":"IF(ISERROR(Data4!P$335),0,Data4!P$335)","v":0},{"$f":"IF(ISERROR(Data4!Q$335),0,Data4!Q$335)","v":0},{"$f":"IF(ISERROR(Data4!R$335),0,Data4!R$335)","v":0},{"$f":"IF(ISERROR(Data4!S$335),0,Data4!S$335)","v":0},{"$f":"IF(ISERROR(Data4!T$335),0,Data4!T$335)","v":0},{"$f":"IF(ISERROR(Data4!U$335),0,Data4!U$335)","v":0},{"$f":"IF(ISERROR(Data4!V$335),0,Data4!V$335)","v":0},{"$f":"IF(ISERROR(Data4!W$335),0,Data4!W$335)","v":0},{"$f":"IF(ISERROR(Data4!X$335),0,Data4!X$335)","v":0},{"$f":"IF(ISERROR(Data4!Y$335),0,Data4!Y$335)","v":0},{"$f":"IF(ISERROR(Data4!Z$335),0,Data4!Z$335)","v":0},{"$f":"IF(ISERROR(Data4!AA$335),0,Data4!AA$335)","v":0},{"$f":"IF(ISERROR(Data4!AB$335),0,Data4!AB$335)","v":0},{"$f":"IF(ISERROR(Data4!AC$335),0,Data4!AC$335)","v":0},{"$f":"IF(ISERROR(Data4!AD$335),0,Data4!AD$335)","v":0},{"$f":"IF(ISERROR(Data4!AE$335),0,Data4!AE$335)","v":0},{"$f":"IF(ISERROR(Data4!AF$335),0,Data4!AF$335)","v":0},{"$f":"IF(ISERROR(Data4!AG$335),0,Data4!AG$335)","v":0},{"$f":"IF(ISERROR(Data4!AH$335),0,Data4!AH$335)","v":0},{"$f":"IF(ISERROR(Data4!AI$335),0,Data4!AI$335)","v":0},{"$f":"IF(ISERROR(Data4!AJ$335),0,Data4!AJ$335)","v":0},{"$f":"IF(ISERROR(Data4!AK$335),0,Data4!AK$335)","v":0},{"$f":"IF(ISERROR(Data4!AL$335),0,Data4!AL$335)","v":0},{"$f":"IF(ISERROR(Data4!AM$335),0,Data4!AM$335)","v":0},{"$f":"IF(ISERROR(Data4!AN$335),0,Data4!AN$335)","v":0},{"$f":"IF(ISERROR(Data4!AO$335),0,Data4!AO$335)","v":0},{"$f":"IF(ISERROR(Data4!AP$335),0,Data4!AP$335)","v":0},{"$f":"IF(ISERROR(Data4!AQ$335),0,Data4!AQ$335)","v":0},{"$f":"IF(ISERROR(Data4!AR$335),0,Data4!AR$335)","v":0},{"$f":"IF(ISERROR(Data4!AS$335),0,Data4!AS$335)","v":0},{"$f":"IF(ISERROR(Data4!AT$335),0,Data4!AT$335)","v":0},{"$f":"IF(ISERROR(Data4!AU$335),0,Data4!AU$335)","v":0},{"$f":"IF(ISERROR(Data4!AV$335),0,Data4!AV$335)","v":0},{"$f":"IF(ISERROR(Data4!AW$335),0,Data4!AW$335)","v":0},{"$f":"IF(ISERROR(Data4!AX$335),0,Data4!AX$335)","v":0},{"$f":"IF(ISERROR(Data4!AY$335),0,Data4!AY$335)","v":0},{"$f":"IF(ISERROR(Data4!AZ$335),0,Data4!AZ$335)","v":0},{"$f":"IF(ISERROR(Data4!BA$335),0,Data4!BA$335)","v":0},{"$f":"IF(ISERROR(Data4!BB$335),0,Data4!BB$335)","v":0},{"$f":"IF(ISERROR(Data4!BC$335),0,Data4!BC$335)","v":0},{"$f":"IF(ISERROR(Data4!BD$335),0,Data4!BD$335)","v":0},{"$f":"IF(ISERROR(Data4!BE$335),0,Data4!BE$335)","v":0},{"$f":"IF(ISERROR(Data4!BF$335),0,Data4!BF$335)","v":0},{"$f":"IF(ISERROR(Data4!BG$335),0,Data4!BG$335)","v":0},{"$f":"IF(ISERROR(Data4!BH$335),0,Data4!BH$335)","v":0},{"$f":"IF(ISERROR(Data4!BI$335),0,Data4!BI$335)","v":0},{"$f":"IF(ISERROR(Data4!BJ$335),0,Data4!BJ$335)","v":0},{"$f":"IF(ISERROR(Data4!BK$335),0,Data4!BK$335)","v":0},{"$f":"IF(ISERROR(Data4!BL$335),0,Data4!BL$335)","v":0},{"$f":"IF(ISERROR(Data4!BM$335),0,Data4!BM$335)","v":0},{"$f":"IF(ISERROR(Data4!BN$335),0,Data4!BN$335)","v":0},{"$f":"IF(ISERROR(Data4!BO$335),0,Data4!BO$335)","v":0},{"$f":"IF(ISERROR(Data4!BP$335),0,Data4!BP$335)","v":0},{"$f":"IF(ISERROR(Data4!BQ$335),0,Data4!BQ$335)","v":0},{"$f":"IF(ISERROR(Data4!BR$335),0,Data4!BR$335)","v":0},{"$f":"IF(ISERROR(Data4!BS$335),0,Data4!BS$335)","v":0},{"$f":"IF(ISERROR(Data4!BT$335),0,Data4!BT$335)","v":0},{"$f":"IF(ISERROR(Data4!BU$335),0,Data4!BU$335)","v":0},{"$f":"IF(ISERROR(Data4!BV$335),0,Data4!BV$335)","v":0},{"$f":"IF(ISERROR(Data4!BW$335),0,Data4!BW$335)","v":0},{"$f":"IF(ISERROR(Data4!BX$335),0,Data4!BX$335)","v":0},{"$f":"IF(ISERROR(Data4!BY$335),0,Data4!BY$335)","v":0},{"$f":"IF(ISERROR(Data4!BZ$335),0,Data4!BZ$335)","v":0},{"$f":"IF(ISERROR(Data4!CA$335),0,Data4!CA$335)","v":0},{"$f":"IF(ISERROR(Data4!CB$335),0,Data4!CB$335)","v":0},{"$f":"IF(ISERROR(Data4!CC$335),0,Data4!CC$335)","v":0},{"$f":"IF(ISERROR(Data4!CD$335),0,Data4!CD$335)","v":0},{"$f":"IF(ISERROR(Data4!CE$335),0,Data4!CE$335)","v":0},{"$f":"IF(ISERROR(Data4!CF$335),0,Data4!CF$335)","v":0},{"$f":"IF(ISERROR(Data4!CG$335),0,Data4!CG$335)","v":0},{"$f":"IF(ISERROR(Data4!CH$335),0,Data4!CH$335)","v":0},{"$f":"IF(ISERROR(Data4!CI$335),0,Data4!CI$335)","v":0},{"$f":"IF(ISERROR(Data4!CJ$335),0,Data4!CJ$335)","v":0},{"$f":"IF(ISERROR(Data4!CK$335),0,Data4!CK$335)","v":0},{"$f":"IF(ISERROR(Data4!CL$335),0,Data4!CL$335)","v":0},{"$f":"IF(ISERROR(Data4!CM$335),0,Data4!CM$335)","v":0},{"$f":"IF(ISERROR(Data4!CN$335),0,Data4!CN$335)","v":0},{"$f":"IF(ISERROR(Data4!CO$335),0,Data4!CO$335)","v":0},{"$f":"IF(ISERROR(Data4!CP$335),0,Data4!CP$335)","v":0},{"$f":"IF(ISERROR(Data4!CQ$335),0,Data4!CQ$335)","v":0},{"$f":"IF(ISERROR(Data4!CR$335),0,Data4!CR$335)","v":0},{"$f":"IF(ISERROR(Data4!CS$335),0,Data4!CS$335)","v":0},{"$f":"IF(ISERROR(Data4!CT$335),0,Data4!CT$335)","v":0},{"$f":"IF(ISERROR(Data4!CU$335),0,Data4!CU$335)","v":0},{"$f":"IF(ISERROR(Data4!CV$335),0,Data4!CV$335)","v":0},{"$f":"IF(ISERROR(Data4!CW$335),0,Data4!CW$335)","v":0},{"$f":"IF(ISERROR(Data4!CX$335),0,Data4!CX$335)","v":0},{"$f":"IF(ISERROR(Data4!CY$335),0,Data4!CY$335)","v":0},{"$f":"IF(ISERROR(Data4!CZ$335),0,Data4!CZ$335)","v":0},{"$f":"IF(ISERROR(Data4!DA$335),0,Data4!DA$335)","v":0},{"$f":"IF(ISERROR(Data4!DB$335),0,Data4!DB$335)","v":0},{"$f":"IF(ISERROR(Data4!DC$335),0,Data4!DC$335)","v":0},{"$f":"IF(ISERROR(Data4!DD$335),0,Data4!DD$335)","v":0},{"$f":"IF(ISERROR(Data4!DE$335),0,Data4!DE$335)","v":0},{"$f":"IF(ISERROR(Data4!DF$335),0,Data4!DF$335)","v":0},{"$f":"IF(ISERROR(Data4!DG$335),0,Data4!DG$335)","v":0},{"$f":"IF(ISERROR(Data4!DH$335),0,Data4!DH$335)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$336","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$336),0,Data4!M$336)","v":0},{"$f":"IF(ISERROR(Data4!N$336),0,Data4!N$336)","v":0},{"$f":"IF(ISERROR(Data4!O$336),0,Data4!O$336)","v":0},{"$f":"IF(ISERROR(Data4!P$336),0,Data4!P$336)","v":0},{"$f":"IF(ISERROR(Data4!Q$336),0,Data4!Q$336)","v":0},{"$f":"IF(ISERROR(Data4!R$336),0,Data4!R$336)","v":0},{"$f":"IF(ISERROR(Data4!S$336),0,Data4!S$336)","v":0},{"$f":"IF(ISERROR(Data4!T$336),0,Data4!T$336)","v":0},{"$f":"IF(ISERROR(Data4!U$336),0,Data4!U$336)","v":0},{"$f":"IF(ISERROR(Data4!V$336),0,Data4!V$336)","v":0},{"$f":"IF(ISERROR(Data4!W$336),0,Data4!W$336)","v":0},{"$f":"IF(ISERROR(Data4!X$336),0,Data4!X$336)","v":0},{"$f":"IF(ISERROR(Data4!Y$336),0,Data4!Y$336)","v":0},{"$f":"IF(ISERROR(Data4!Z$336),0,Data4!Z$336)","v":0},{"$f":"IF(ISERROR(Data4!AA$336),0,Data4!AA$336)","v":0},{"$f":"IF(ISERROR(Data4!AB$336),0,Data4!AB$336)","v":0},{"$f":"IF(ISERROR(Data4!AC$336),0,Data4!AC$336)","v":0},{"$f":"IF(ISERROR(Data4!AD$336),0,Data4!AD$336)","v":0},{"$f":"IF(ISERROR(Data4!AE$336),0,Data4!AE$336)","v":0},{"$f":"IF(ISERROR(Data4!AF$336),0,Data4!AF$336)","v":0},{"$f":"IF(ISERROR(Data4!AG$336),0,Data4!AG$336)","v":0},{"$f":"IF(ISERROR(Data4!AH$336),0,Data4!AH$336)","v":0},{"$f":"IF(ISERROR(Data4!AI$336),0,Data4!AI$336)","v":0},{"$f":"IF(ISERROR(Data4!AJ$336),0,Data4!AJ$336)","v":0},{"$f":"IF(ISERROR(Data4!AK$336),0,Data4!AK$336)","v":0},{"$f":"IF(ISERROR(Data4!AL$336),0,Data4!AL$336)","v":0},{"$f":"IF(ISERROR(Data4!AM$336),0,Data4!AM$336)","v":0},{"$f":"IF(ISERROR(Data4!AN$336),0,Data4!AN$336)","v":0},{"$f":"IF(ISERROR(Data4!AO$336),0,Data4!AO$336)","v":0},{"$f":"IF(ISERROR(Data4!AP$336),0,Data4!AP$336)","v":0},{"$f":"IF(ISERROR(Data4!AQ$336),0,Data4!AQ$336)","v":0},{"$f":"IF(ISERROR(Data4!AR$336),0,Data4!AR$336)","v":0},{"$f":"IF(ISERROR(Data4!AS$336),0,Data4!AS$336)","v":0},{"$f":"IF(ISERROR(Data4!AT$336),0,Data4!AT$336)","v":0},{"$f":"IF(ISERROR(Data4!AU$336),0,Data4!AU$336)","v":0},{"$f":"IF(ISERROR(Data4!AV$336),0,Data4!AV$336)","v":0},{"$f":"IF(ISERROR(Data4!AW$336),0,Data4!AW$336)","v":0},{"$f":"IF(ISERROR(Data4!AX$336),0,Data4!AX$336)","v":0},{"$f":"IF(ISERROR(Data4!AY$336),0,Data4!AY$336)","v":0},{"$f":"IF(ISERROR(Data4!AZ$336),0,Data4!AZ$336)","v":0},{"$f":"IF(ISERROR(Data4!BA$336),0,Data4!BA$336)","v":0},{"$f":"IF(ISERROR(Data4!BB$336),0,Data4!BB$336)","v":0},{"$f":"IF(ISERROR(Data4!BC$336),0,Data4!BC$336)","v":0},{"$f":"IF(ISERROR(Data4!BD$336),0,Data4!BD$336)","v":0},{"$f":"IF(ISERROR(Data4!BE$336),0,Data4!BE$336)","v":0},{"$f":"IF(ISERROR(Data4!BF$336),0,Data4!BF$336)","v":0},{"$f":"IF(ISERROR(Data4!BG$336),0,Data4!BG$336)","v":0},{"$f":"IF(ISERROR(Data4!BH$336),0,Data4!BH$336)","v":0},{"$f":"IF(ISERROR(Data4!BI$336),0,Data4!BI$336)","v":0},{"$f":"IF(ISERROR(Data4!BJ$336),0,Data4!BJ$336)","v":0},{"$f":"IF(ISERROR(Data4!BK$336),0,Data4!BK$336)","v":0},{"$f":"IF(ISERROR(Data4!BL$336),0,Data4!BL$336)","v":0},{"$f":"IF(ISERROR(Data4!BM$336),0,Data4!BM$336)","v":0},{"$f":"IF(ISERROR(Data4!BN$336),0,Data4!BN$336)","v":0},{"$f":"IF(ISERROR(Data4!BO$336),0,Data4!BO$336)","v":0},{"$f":"IF(ISERROR(Data4!BP$336),0,Data4!BP$336)","v":0},{"$f":"IF(ISERROR(Data4!BQ$336),0,Data4!BQ$336)","v":0},{"$f":"IF(ISERROR(Data4!BR$336),0,Data4!BR$336)","v":0},{"$f":"IF(ISERROR(Data4!BS$336),0,Data4!BS$336)","v":0},{"$f":"IF(ISERROR(Data4!BT$336),0,Data4!BT$336)","v":0},{"$f":"IF(ISERROR(Data4!BU$336),0,Data4!BU$336)","v":0},{"$f":"IF(ISERROR(Data4!BV$336),0,Data4!BV$336)","v":0},{"$f":"IF(ISERROR(Data4!BW$336),0,Data4!BW$336)","v":0},{"$f":"IF(ISERROR(Data4!BX$336),0,Data4!BX$336)","v":0},{"$f":"IF(ISERROR(Data4!BY$336),0,Data4!BY$336)","v":0},{"$f":"IF(ISERROR(Data4!BZ$336),0,Data4!BZ$336)","v":0},{"$f":"IF(ISERROR(Data4!CA$336),0,Data4!CA$336)","v":0},{"$f":"IF(ISERROR(Data4!CB$336),0,Data4!CB$336)","v":0},{"$f":"IF(ISERROR(Data4!CC$336),0,Data4!CC$336)","v":0},{"$f":"IF(ISERROR(Data4!CD$336),0,Data4!CD$336)","v":0},{"$f":"IF(ISERROR(Data4!CE$336),0,Data4!CE$336)","v":0},{"$f":"IF(ISERROR(Data4!CF$336),0,Data4!CF$336)","v":0},{"$f":"IF(ISERROR(Data4!CG$336),0,Data4!CG$336)","v":0},{"$f":"IF(ISERROR(Data4!CH$336),0,Data4!CH$336)","v":0},{"$f":"IF(ISERROR(Data4!CI$336),0,Data4!CI$336)","v":0},{"$f":"IF(ISERROR(Data4!CJ$336),0,Data4!CJ$336)","v":0},{"$f":"IF(ISERROR(Data4!CK$336),0,Data4!CK$336)","v":0},{"$f":"IF(ISERROR(Data4!CL$336),0,Data4!CL$336)","v":0},{"$f":"IF(ISERROR(Data4!CM$336),0,Data4!CM$336)","v":0},{"$f":"IF(ISERROR(Data4!CN$336),0,Data4!CN$336)","v":0},{"$f":"IF(ISERROR(Data4!CO$336),0,Data4!CO$336)","v":0},{"$f":"IF(ISERROR(Data4!CP$336),0,Data4!CP$336)","v":0},{"$f":"IF(ISERROR(Data4!CQ$336),0,Data4!CQ$336)","v":0},{"$f":"IF(ISERROR(Data4!CR$336),0,Data4!CR$336)","v":0},{"$f":"IF(ISERROR(Data4!CS$336),0,Data4!CS$336)","v":0},{"$f":"IF(ISERROR(Data4!CT$336),0,Data4!CT$336)","v":0},{"$f":"IF(ISERROR(Data4!CU$336),0,Data4!CU$336)","v":0},{"$f":"IF(ISERROR(Data4!CV$336),0,Data4!CV$336)","v":0},{"$f":"IF(ISERROR(Data4!CW$336),0,Data4!CW$336)","v":0},{"$f":"IF(ISERROR(Data4!CX$336),0,Data4!CX$336)","v":0},{"$f":"IF(ISERROR(Data4!CY$336),0,Data4!CY$336)","v":0},{"$f":"IF(ISERROR(Data4!CZ$336),0,Data4!CZ$336)","v":0},{"$f":"IF(ISERROR(Data4!DA$336),0,Data4!DA$336)","v":0},{"$f":"IF(ISERROR(Data4!DB$336),0,Data4!DB$336)","v":0},{"$f":"IF(ISERROR(Data4!DC$336),0,Data4!DC$336)","v":0},{"$f":"IF(ISERROR(Data4!DD$336),0,Data4!DD$336)","v":0},{"$f":"IF(ISERROR(Data4!DE$336),0,Data4!DE$336)","v":0},{"$f":"IF(ISERROR(Data4!DF$336),0,Data4!DF$336)","v":0},{"$f":"IF(ISERROR(Data4!DG$336),0,Data4!DG$336)","v":0},{"$f":"IF(ISERROR(Data4!DH$336),0,Data4!DH$336)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$337","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$337),0,Data4!M$337)","v":0},{"$f":"IF(ISERROR(Data4!N$337),0,Data4!N$337)","v":0},{"$f":"IF(ISERROR(Data4!O$337),0,Data4!O$337)","v":0},{"$f":"IF(ISERROR(Data4!P$337),0,Data4!P$337)","v":0},{"$f":"IF(ISERROR(Data4!Q$337),0,Data4!Q$337)","v":0},{"$f":"IF(ISERROR(Data4!R$337),0,Data4!R$337)","v":0},{"$f":"IF(ISERROR(Data4!S$337),0,Data4!S$337)","v":0},{"$f":"IF(ISERROR(Data4!T$337),0,Data4!T$337)","v":0},{"$f":"IF(ISERROR(Data4!U$337),0,Data4!U$337)","v":0},{"$f":"IF(ISERROR(Data4!V$337),0,Data4!V$337)","v":0},{"$f":"IF(ISERROR(Data4!W$337),0,Data4!W$337)","v":0},{"$f":"IF(ISERROR(Data4!X$337),0,Data4!X$337)","v":0},{"$f":"IF(ISERROR(Data4!Y$337),0,Data4!Y$337)","v":0},{"$f":"IF(ISERROR(Data4!Z$337),0,Data4!Z$337)","v":0},{"$f":"IF(ISERROR(Data4!AA$337),0,Data4!AA$337)","v":0},{"$f":"IF(ISERROR(Data4!AB$337),0,Data4!AB$337)","v":0},{"$f":"IF(ISERROR(Data4!AC$337),0,Data4!AC$337)","v":0},{"$f":"IF(ISERROR(Data4!AD$337),0,Data4!AD$337)","v":0},{"$f":"IF(ISERROR(Data4!AE$337),0,Data4!AE$337)","v":0},{"$f":"IF(ISERROR(Data4!AF$337),0,Data4!AF$337)","v":0},{"$f":"IF(ISERROR(Data4!AG$337),0,Data4!AG$337)","v":0},{"$f":"IF(ISERROR(Data4!AH$337),0,Data4!AH$337)","v":0},{"$f":"IF(ISERROR(Data4!AI$337),0,Data4!AI$337)","v":0},{"$f":"IF(ISERROR(Data4!AJ$337),0,Data4!AJ$337)","v":0},{"$f":"IF(ISERROR(Data4!AK$337),0,Data4!AK$337)","v":0},{"$f":"IF(ISERROR(Data4!AL$337),0,Data4!AL$337)","v":0},{"$f":"IF(ISERROR(Data4!AM$337),0,Data4!AM$337)","v":0},{"$f":"IF(ISERROR(Data4!AN$337),0,Data4!AN$337)","v":0},{"$f":"IF(ISERROR(Data4!AO$337),0,Data4!AO$337)","v":0},{"$f":"IF(ISERROR(Data4!AP$337),0,Data4!AP$337)","v":0},{"$f":"IF(ISERROR(Data4!AQ$337),0,Data4!AQ$337)","v":0},{"$f":"IF(ISERROR(Data4!AR$337),0,Data4!AR$337)","v":0},{"$f":"IF(ISERROR(Data4!AS$337),0,Data4!AS$337)","v":0},{"$f":"IF(ISERROR(Data4!AT$337),0,Data4!AT$337)","v":0},{"$f":"IF(ISERROR(Data4!AU$337),0,Data4!AU$337)","v":0},{"$f":"IF(ISERROR(Data4!AV$337),0,Data4!AV$337)","v":0},{"$f":"IF(ISERROR(Data4!AW$337),0,Data4!AW$337)","v":0},{"$f":"IF(ISERROR(Data4!AX$337),0,Data4!AX$337)","v":0},{"$f":"IF(ISERROR(Data4!AY$337),0,Data4!AY$337)","v":0},{"$f":"IF(ISERROR(Data4!AZ$337),0,Data4!AZ$337)","v":0},{"$f":"IF(ISERROR(Data4!BA$337),0,Data4!BA$337)","v":0},{"$f":"IF(ISERROR(Data4!BB$337),0,Data4!BB$337)","v":0},{"$f":"IF(ISERROR(Data4!BC$337),0,Data4!BC$337)","v":0},{"$f":"IF(ISERROR(Data4!BD$337),0,Data4!BD$337)","v":0},{"$f":"IF(ISERROR(Data4!BE$337),0,Data4!BE$337)","v":0},{"$f":"IF(ISERROR(Data4!BF$337),0,Data4!BF$337)","v":0},{"$f":"IF(ISERROR(Data4!BG$337),0,Data4!BG$337)","v":0},{"$f":"IF(ISERROR(Data4!BH$337),0,Data4!BH$337)","v":0},{"$f":"IF(ISERROR(Data4!BI$337),0,Data4!BI$337)","v":0},{"$f":"IF(ISERROR(Data4!BJ$337),0,Data4!BJ$337)","v":0},{"$f":"IF(ISERROR(Data4!BK$337),0,Data4!BK$337)","v":0},{"$f":"IF(ISERROR(Data4!BL$337),0,Data4!BL$337)","v":0},{"$f":"IF(ISERROR(Data4!BM$337),0,Data4!BM$337)","v":0},{"$f":"IF(ISERROR(Data4!BN$337),0,Data4!BN$337)","v":0},{"$f":"IF(ISERROR(Data4!BO$337),0,Data4!BO$337)","v":0},{"$f":"IF(ISERROR(Data4!BP$337),0,Data4!BP$337)","v":0},{"$f":"IF(ISERROR(Data4!BQ$337),0,Data4!BQ$337)","v":0},{"$f":"IF(ISERROR(Data4!BR$337),0,Data4!BR$337)","v":0},{"$f":"IF(ISERROR(Data4!BS$337),0,Data4!BS$337)","v":0},{"$f":"IF(ISERROR(Data4!BT$337),0,Data4!BT$337)","v":0},{"$f":"IF(ISERROR(Data4!BU$337),0,Data4!BU$337)","v":0},{"$f":"IF(ISERROR(Data4!BV$337),0,Data4!BV$337)","v":0},{"$f":"IF(ISERROR(Data4!BW$337),0,Data4!BW$337)","v":0},{"$f":"IF(ISERROR(Data4!BX$337),0,Data4!BX$337)","v":0},{"$f":"IF(ISERROR(Data4!BY$337),0,Data4!BY$337)","v":0},{"$f":"IF(ISERROR(Data4!BZ$337),0,Data4!BZ$337)","v":0},{"$f":"IF(ISERROR(Data4!CA$337),0,Data4!CA$337)","v":0},{"$f":"IF(ISERROR(Data4!CB$337),0,Data4!CB$337)","v":0},{"$f":"IF(ISERROR(Data4!CC$337),0,Data4!CC$337)","v":0},{"$f":"IF(ISERROR(Data4!CD$337),0,Data4!CD$337)","v":0},{"$f":"IF(ISERROR(Data4!CE$337),0,Data4!CE$337)","v":0},{"$f":"IF(ISERROR(Data4!CF$337),0,Data4!CF$337)","v":0},{"$f":"IF(ISERROR(Data4!CG$337),0,Data4!CG$337)","v":0},{"$f":"IF(ISERROR(Data4!CH$337),0,Data4!CH$337)","v":0},{"$f":"IF(ISERROR(Data4!CI$337),0,Data4!CI$337)","v":0},{"$f":"IF(ISERROR(Data4!CJ$337),0,Data4!CJ$337)","v":0},{"$f":"IF(ISERROR(Data4!CK$337),0,Data4!CK$337)","v":0},{"$f":"IF(ISERROR(Data4!CL$337),0,Data4!CL$337)","v":0},{"$f":"IF(ISERROR(Data4!CM$337),0,Data4!CM$337)","v":0},{"$f":"IF(ISERROR(Data4!CN$337),0,Data4!CN$337)","v":0},{"$f":"IF(ISERROR(Data4!CO$337),0,Data4!CO$337)","v":0},{"$f":"IF(ISERROR(Data4!CP$337),0,Data4!CP$337)","v":0},{"$f":"IF(ISERROR(Data4!CQ$337),0,Data4!CQ$337)","v":0},{"$f":"IF(ISERROR(Data4!CR$337),0,Data4!CR$337)","v":0},{"$f":"IF(ISERROR(Data4!CS$337),0,Data4!CS$337)","v":0},{"$f":"IF(ISERROR(Data4!CT$337),0,Data4!CT$337)","v":0},{"$f":"IF(ISERROR(Data4!CU$337),0,Data4!CU$337)","v":0},{"$f":"IF(ISERROR(Data4!CV$337),0,Data4!CV$337)","v":0},{"$f":"IF(ISERROR(Data4!CW$337),0,Data4!CW$337)","v":0},{"$f":"IF(ISERROR(Data4!CX$337),0,Data4!CX$337)","v":0},{"$f":"IF(ISERROR(Data4!CY$337),0,Data4!CY$337)","v":0},{"$f":"IF(ISERROR(Data4!CZ$337),0,Data4!CZ$337)","v":0},{"$f":"IF(ISERROR(Data4!DA$337),0,Data4!DA$337)","v":0},{"$f":"IF(ISERROR(Data4!DB$337),0,Data4!DB$337)","v":0},{"$f":"IF(ISERROR(Data4!DC$337),0,Data4!DC$337)","v":0},{"$f":"IF(ISERROR(Data4!DD$337),0,Data4!DD$337)","v":0},{"$f":"IF(ISERROR(Data4!DE$337),0,Data4!DE$337)","v":0},{"$f":"IF(ISERROR(Data4!DF$337),0,Data4!DF$337)","v":0},{"$f":"IF(ISERROR(Data4!DG$337),0,Data4!DG$337)","v":0},{"$f":"IF(ISERROR(Data4!DH$337),0,Data4!DH$337)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$339","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$339),0,Data4!M$339)","v":0},{"$f":"IF(ISERROR(Data4!N$339),0,Data4!N$339)","v":0},{"$f":"IF(ISERROR(Data4!O$339),0,Data4!O$339)","v":0},{"$f":"IF(ISERROR(Data4!P$339),0,Data4!P$339)","v":0},{"$f":"IF(ISERROR(Data4!Q$339),0,Data4!Q$339)","v":0},{"$f":"IF(ISERROR(Data4!R$339),0,Data4!R$339)","v":0},{"$f":"IF(ISERROR(Data4!S$339),0,Data4!S$339)","v":0},{"$f":"IF(ISERROR(Data4!T$339),0,Data4!T$339)","v":0},{"$f":"IF(ISERROR(Data4!U$339),0,Data4!U$339)","v":0},{"$f":"IF(ISERROR(Data4!V$339),0,Data4!V$339)","v":0},{"$f":"IF(ISERROR(Data4!W$339),0,Data4!W$339)","v":0},{"$f":"IF(ISERROR(Data4!X$339),0,Data4!X$339)","v":0},{"$f":"IF(ISERROR(Data4!Y$339),0,Data4!Y$339)","v":0},{"$f":"IF(ISERROR(Data4!Z$339),0,Data4!Z$339)","v":0},{"$f":"IF(ISERROR(Data4!AA$339),0,Data4!AA$339)","v":0},{"$f":"IF(ISERROR(Data4!AB$339),0,Data4!AB$339)","v":0},{"$f":"IF(ISERROR(Data4!AC$339),0,Data4!AC$339)","v":0},{"$f":"IF(ISERROR(Data4!AD$339),0,Data4!AD$339)","v":0},{"$f":"IF(ISERROR(Data4!AE$339),0,Data4!AE$339)","v":0},{"$f":"IF(ISERROR(Data4!AF$339),0,Data4!AF$339)","v":0},{"$f":"IF(ISERROR(Data4!AG$339),0,Data4!AG$339)","v":0},{"$f":"IF(ISERROR(Data4!AH$339),0,Data4!AH$339)","v":0},{"$f":"IF(ISERROR(Data4!AI$339),0,Data4!AI$339)","v":0},{"$f":"IF(ISERROR(Data4!AJ$339),0,Data4!AJ$339)","v":0},{"$f":"IF(ISERROR(Data4!AK$339),0,Data4!AK$339)","v":0},{"$f":"IF(ISERROR(Data4!AL$339),0,Data4!AL$339)","v":0},{"$f":"IF(ISERROR(Data4!AM$339),0,Data4!AM$339)","v":0},{"$f":"IF(ISERROR(Data4!AN$339),0,Data4!AN$339)","v":0},{"$f":"IF(ISERROR(Data4!AO$339),0,Data4!AO$339)","v":0},{"$f":"IF(ISERROR(Data4!AP$339),0,Data4!AP$339)","v":0},{"$f":"IF(ISERROR(Data4!AQ$339),0,Data4!AQ$339)","v":0},{"$f":"IF(ISERROR(Data4!AR$339),0,Data4!AR$339)","v":0},{"$f":"IF(ISERROR(Data4!AS$339),0,Data4!AS$339)","v":0},{"$f":"IF(ISERROR(Data4!AT$339),0,Data4!AT$339)","v":0},{"$f":"IF(ISERROR(Data4!AU$339),0,Data4!AU$339)","v":0},{"$f":"IF(ISERROR(Data4!AV$339),0,Data4!AV$339)","v":0},{"$f":"IF(ISERROR(Data4!AW$339),0,Data4!AW$339)","v":0},{"$f":"IF(ISERROR(Data4!AX$339),0,Data4!AX$339)","v":0},{"$f":"IF(ISERROR(Data4!AY$339),0,Data4!AY$339)","v":0},{"$f":"IF(ISERROR(Data4!AZ$339),0,Data4!AZ$339)","v":0},{"$f":"IF(ISERROR(Data4!BA$339),0,Data4!BA$339)","v":0},{"$f":"IF(ISERROR(Data4!BB$339),0,Data4!BB$339)","v":0},{"$f":"IF(ISERROR(Data4!BC$339),0,Data4!BC$339)","v":0},{"$f":"IF(ISERROR(Data4!BD$339),0,Data4!BD$339)","v":0},{"$f":"IF(ISERROR(Data4!BE$339),0,Data4!BE$339)","v":0},{"$f":"IF(ISERROR(Data4!BF$339),0,Data4!BF$339)","v":0},{"$f":"IF(ISERROR(Data4!BG$339),0,Data4!BG$339)","v":0},{"$f":"IF(ISERROR(Data4!BH$339),0,Data4!BH$339)","v":0},{"$f":"IF(ISERROR(Data4!BI$339),0,Data4!BI$339)","v":0},{"$f":"IF(ISERROR(Data4!BJ$339),0,Data4!BJ$339)","v":0},{"$f":"IF(ISERROR(Data4!BK$339),0,Data4!BK$339)","v":0},{"$f":"IF(ISERROR(Data4!BL$339),0,Data4!BL$339)","v":0},{"$f":"IF(ISERROR(Data4!BM$339),0,Data4!BM$339)","v":0},{"$f":"IF(ISERROR(Data4!BN$339),0,Data4!BN$339)","v":0},{"$f":"IF(ISERROR(Data4!BO$339),0,Data4!BO$339)","v":0},{"$f":"IF(ISERROR(Data4!BP$339),0,Data4!BP$339)","v":0},{"$f":"IF(ISERROR(Data4!BQ$339),0,Data4!BQ$339)","v":0},{"$f":"IF(ISERROR(Data4!BR$339),0,Data4!BR$339)","v":0},{"$f":"IF(ISERROR(Data4!BS$339),0,Data4!BS$339)","v":0},{"$f":"IF(ISERROR(Data4!BT$339),0,Data4!BT$339)","v":0},{"$f":"IF(ISERROR(Data4!BU$339),0,Data4!BU$339)","v":0},{"$f":"IF(ISERROR(Data4!BV$339),0,Data4!BV$339)","v":0},{"$f":"IF(ISERROR(Data4!BW$339),0,Data4!BW$339)","v":0},{"$f":"IF(ISERROR(Data4!BX$339),0,Data4!BX$339)","v":0},{"$f":"IF(ISERROR(Data4!BY$339),0,Data4!BY$339)","v":0},{"$f":"IF(ISERROR(Data4!BZ$339),0,Data4!BZ$339)","v":0},{"$f":"IF(ISERROR(Data4!CA$339),0,Data4!CA$339)","v":0},{"$f":"IF(ISERROR(Data4!CB$339),0,Data4!CB$339)","v":0},{"$f":"IF(ISERROR(Data4!CC$339),0,Data4!CC$339)","v":0},{"$f":"IF(ISERROR(Data4!CD$339),0,Data4!CD$339)","v":0},{"$f":"IF(ISERROR(Data4!CE$339),0,Data4!CE$339)","v":0},{"$f":"IF(ISERROR(Data4!CF$339),0,Data4!CF$339)","v":0},{"$f":"IF(ISERROR(Data4!CG$339),0,Data4!CG$339)","v":0},{"$f":"IF(ISERROR(Data4!CH$339),0,Data4!CH$339)","v":0},{"$f":"IF(ISERROR(Data4!CI$339),0,Data4!CI$339)","v":0},{"$f":"IF(ISERROR(Data4!CJ$339),0,Data4!CJ$339)","v":0},{"$f":"IF(ISERROR(Data4!CK$339),0,Data4!CK$339)","v":0},{"$f":"IF(ISERROR(Data4!CL$339),0,Data4!CL$339)","v":0},{"$f":"IF(ISERROR(Data4!CM$339),0,Data4!CM$339)","v":0},{"$f":"IF(ISERROR(Data4!CN$339),0,Data4!CN$339)","v":0},{"$f":"IF(ISERROR(Data4!CO$339),0,Data4!CO$339)","v":0},{"$f":"IF(ISERROR(Data4!CP$339),0,Data4!CP$339)","v":0},{"$f":"IF(ISERROR(Data4!CQ$339),0,Data4!CQ$339)","v":0},{"$f":"IF(ISERROR(Data4!CR$339),0,Data4!CR$339)","v":0},{"$f":"IF(ISERROR(Data4!CS$339),0,Data4!CS$339)","v":0},{"$f":"IF(ISERROR(Data4!CT$339),0,Data4!CT$339)","v":0},{"$f":"IF(ISERROR(Data4!CU$339),0,Data4!CU$339)","v":0},{"$f":"IF(ISERROR(Data4!CV$339),0,Data4!CV$339)","v":0},{"$f":"IF(ISERROR(Data4!CW$339),0,Data4!CW$339)","v":0},{"$f":"IF(ISERROR(Data4!CX$339),0,Data4!CX$339)","v":0},{"$f":"IF(ISERROR(Data4!CY$339),0,Data4!CY$339)","v":0},{"$f":"IF(ISERROR(Data4!CZ$339),0,Data4!CZ$339)","v":0},{"$f":"IF(ISERROR(Data4!DA$339),0,Data4!DA$339)","v":0},{"$f":"IF(ISERROR(Data4!DB$339),0,Data4!DB$339)","v":0},{"$f":"IF(ISERROR(Data4!DC$339),0,Data4!DC$339)","v":0},{"$f":"IF(ISERROR(Data4!DD$339),0,Data4!DD$339)","v":0},{"$f":"IF(ISERROR(Data4!DE$339),0,Data4!DE$339)","v":0},{"$f":"IF(ISERROR(Data4!DF$339),0,Data4!DF$339)","v":0},{"$f":"IF(ISERROR(Data4!DG$339),0,Data4!DG$339)","v":0},{"$f":"IF(ISERROR(Data4!DH$339),0,Data4!DH$339)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$340","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$340),0,Data4!M$340)","v":0},{"$f":"IF(ISERROR(Data4!N$340),0,Data4!N$340)","v":0},{"$f":"IF(ISERROR(Data4!O$340),0,Data4!O$340)","v":0},{"$f":"IF(ISERROR(Data4!P$340),0,Data4!P$340)","v":0},{"$f":"IF(ISERROR(Data4!Q$340),0,Data4!Q$340)","v":0},{"$f":"IF(ISERROR(Data4!R$340),0,Data4!R$340)","v":0},{"$f":"IF(ISERROR(Data4!S$340),0,Data4!S$340)","v":0},{"$f":"IF(ISERROR(Data4!T$340),0,Data4!T$340)","v":0},{"$f":"IF(ISERROR(Data4!U$340),0,Data4!U$340)","v":0},{"$f":"IF(ISERROR(Data4!V$340),0,Data4!V$340)","v":0},{"$f":"IF(ISERROR(Data4!W$340),0,Data4!W$340)","v":0},{"$f":"IF(ISERROR(Data4!X$340),0,Data4!X$340)","v":0},{"$f":"IF(ISERROR(Data4!Y$340),0,Data4!Y$340)","v":0},{"$f":"IF(ISERROR(Data4!Z$340),0,Data4!Z$340)","v":0},{"$f":"IF(ISERROR(Data4!AA$340),0,Data4!AA$340)","v":0},{"$f":"IF(ISERROR(Data4!AB$340),0,Data4!AB$340)","v":0},{"$f":"IF(ISERROR(Data4!AC$340),0,Data4!AC$340)","v":0},{"$f":"IF(ISERROR(Data4!AD$340),0,Data4!AD$340)","v":0},{"$f":"IF(ISERROR(Data4!AE$340),0,Data4!AE$340)","v":0},{"$f":"IF(ISERROR(Data4!AF$340),0,Data4!AF$340)","v":0},{"$f":"IF(ISERROR(Data4!AG$340),0,Data4!AG$340)","v":0},{"$f":"IF(ISERROR(Data4!AH$340),0,Data4!AH$340)","v":0},{"$f":"IF(ISERROR(Data4!AI$340),0,Data4!AI$340)","v":0},{"$f":"IF(ISERROR(Data4!AJ$340),0,Data4!AJ$340)","v":0},{"$f":"IF(ISERROR(Data4!AK$340),0,Data4!AK$340)","v":0},{"$f":"IF(ISERROR(Data4!AL$340),0,Data4!AL$340)","v":0},{"$f":"IF(ISERROR(Data4!AM$340),0,Data4!AM$340)","v":0},{"$f":"IF(ISERROR(Data4!AN$340),0,Data4!AN$340)","v":0},{"$f":"IF(ISERROR(Data4!AO$340),0,Data4!AO$340)","v":0},{"$f":"IF(ISERROR(Data4!AP$340),0,Data4!AP$340)","v":0},{"$f":"IF(ISERROR(Data4!AQ$340),0,Data4!AQ$340)","v":0},{"$f":"IF(ISERROR(Data4!AR$340),0,Data4!AR$340)","v":0},{"$f":"IF(ISERROR(Data4!AS$340),0,Data4!AS$340)","v":0},{"$f":"IF(ISERROR(Data4!AT$340),0,Data4!AT$340)","v":0},{"$f":"IF(ISERROR(Data4!AU$340),0,Data4!AU$340)","v":0},{"$f":"IF(ISERROR(Data4!AV$340),0,Data4!AV$340)","v":0},{"$f":"IF(ISERROR(Data4!AW$340),0,Data4!AW$340)","v":0},{"$f":"IF(ISERROR(Data4!AX$340),0,Data4!AX$340)","v":0},{"$f":"IF(ISERROR(Data4!AY$340),0,Data4!AY$340)","v":0},{"$f":"IF(ISERROR(Data4!AZ$340),0,Data4!AZ$340)","v":0},{"$f":"IF(ISERROR(Data4!BA$340),0,Data4!BA$340)","v":0},{"$f":"IF(ISERROR(Data4!BB$340),0,Data4!BB$340)","v":0},{"$f":"IF(ISERROR(Data4!BC$340),0,Data4!BC$340)","v":0},{"$f":"IF(ISERROR(Data4!BD$340),0,Data4!BD$340)","v":0},{"$f":"IF(ISERROR(Data4!BE$340),0,Data4!BE$340)","v":0},{"$f":"IF(ISERROR(Data4!BF$340),0,Data4!BF$340)","v":0},{"$f":"IF(ISERROR(Data4!BG$340),0,Data4!BG$340)","v":0},{"$f":"IF(ISERROR(Data4!BH$340),0,Data4!BH$340)","v":0},{"$f":"IF(ISERROR(Data4!BI$340),0,Data4!BI$340)","v":0},{"$f":"IF(ISERROR(Data4!BJ$340),0,Data4!BJ$340)","v":0},{"$f":"IF(ISERROR(Data4!BK$340),0,Data4!BK$340)","v":0},{"$f":"IF(ISERROR(Data4!BL$340),0,Data4!BL$340)","v":0},{"$f":"IF(ISERROR(Data4!BM$340),0,Data4!BM$340)","v":0},{"$f":"IF(ISERROR(Data4!BN$340),0,Data4!BN$340)","v":0},{"$f":"IF(ISERROR(Data4!BO$340),0,Data4!BO$340)","v":0},{"$f":"IF(ISERROR(Data4!BP$340),0,Data4!BP$340)","v":0},{"$f":"IF(ISERROR(Data4!BQ$340),0,Data4!BQ$340)","v":0},{"$f":"IF(ISERROR(Data4!BR$340),0,Data4!BR$340)","v":0},{"$f":"IF(ISERROR(Data4!BS$340),0,Data4!BS$340)","v":0},{"$f":"IF(ISERROR(Data4!BT$340),0,Data4!BT$340)","v":0},{"$f":"IF(ISERROR(Data4!BU$340),0,Data4!BU$340)","v":0},{"$f":"IF(ISERROR(Data4!BV$340),0,Data4!BV$340)","v":0},{"$f":"IF(ISERROR(Data4!BW$340),0,Data4!BW$340)","v":0},{"$f":"IF(ISERROR(Data4!BX$340),0,Data4!BX$340)","v":0},{"$f":"IF(ISERROR(Data4!BY$340),0,Data4!BY$340)","v":0},{"$f":"IF(ISERROR(Data4!BZ$340),0,Data4!BZ$340)","v":0},{"$f":"IF(ISERROR(Data4!CA$340),0,Data4!CA$340)","v":0},{"$f":"IF(ISERROR(Data4!CB$340),0,Data4!CB$340)","v":0},{"$f":"IF(ISERROR(Data4!CC$340),0,Data4!CC$340)","v":0},{"$f":"IF(ISERROR(Data4!CD$340),0,Data4!CD$340)","v":0},{"$f":"IF(ISERROR(Data4!CE$340),0,Data4!CE$340)","v":0},{"$f":"IF(ISERROR(Data4!CF$340),0,Data4!CF$340)","v":0},{"$f":"IF(ISERROR(Data4!CG$340),0,Data4!CG$340)","v":0},{"$f":"IF(ISERROR(Data4!CH$340),0,Data4!CH$340)","v":0},{"$f":"IF(ISERROR(Data4!CI$340),0,Data4!CI$340)","v":0},{"$f":"IF(ISERROR(Data4!CJ$340),0,Data4!CJ$340)","v":0},{"$f":"IF(ISERROR(Data4!CK$340),0,Data4!CK$340)","v":0},{"$f":"IF(ISERROR(Data4!CL$340),0,Data4!CL$340)","v":0},{"$f":"IF(ISERROR(Data4!CM$340),0,Data4!CM$340)","v":0},{"$f":"IF(ISERROR(Data4!CN$340),0,Data4!CN$340)","v":0},{"$f":"IF(ISERROR(Data4!CO$340),0,Data4!CO$340)","v":0},{"$f":"IF(ISERROR(Data4!CP$340),0,Data4!CP$340)","v":0},{"$f":"IF(ISERROR(Data4!CQ$340),0,Data4!CQ$340)","v":0},{"$f":"IF(ISERROR(Data4!CR$340),0,Data4!CR$340)","v":0},{"$f":"IF(ISERROR(Data4!CS$340),0,Data4!CS$340)","v":0},{"$f":"IF(ISERROR(Data4!CT$340),0,Data4!CT$340)","v":0},{"$f":"IF(ISERROR(Data4!CU$340),0,Data4!CU$340)","v":0},{"$f":"IF(ISERROR(Data4!CV$340),0,Data4!CV$340)","v":0},{"$f":"IF(ISERROR(Data4!CW$340),0,Data4!CW$340)","v":0},{"$f":"IF(ISERROR(Data4!CX$340),0,Data4!CX$340)","v":0},{"$f":"IF(ISERROR(Data4!CY$340),0,Data4!CY$340)","v":0},{"$f":"IF(ISERROR(Data4!CZ$340),0,Data4!CZ$340)","v":0},{"$f":"IF(ISERROR(Data4!DA$340),0,Data4!DA$340)","v":0},{"$f":"IF(ISERROR(Data4!DB$340),0,Data4!DB$340)","v":0},{"$f":"IF(ISERROR(Data4!DC$340),0,Data4!DC$340)","v":0},{"$f":"IF(ISERROR(Data4!DD$340),0,Data4!DD$340)","v":0},{"$f":"IF(ISERROR(Data4!DE$340),0,Data4!DE$340)","v":0},{"$f":"IF(ISERROR(Data4!DF$340),0,Data4!DF$340)","v":0},{"$f":"IF(ISERROR(Data4!DG$340),0,Data4!DG$340)","v":0},{"$f":"IF(ISERROR(Data4!DH$340),0,Data4!DH$340)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$341","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$341),0,Data4!M$341)","v":0},{"$f":"IF(ISERROR(Data4!N$341),0,Data4!N$341)","v":0},{"$f":"IF(ISERROR(Data4!O$341),0,Data4!O$341)","v":0},{"$f":"IF(ISERROR(Data4!P$341),0,Data4!P$341)","v":0},{"$f":"IF(ISERROR(Data4!Q$341),0,Data4!Q$341)","v":0},{"$f":"IF(ISERROR(Data4!R$341),0,Data4!R$341)","v":0},{"$f":"IF(ISERROR(Data4!S$341),0,Data4!S$341)","v":0},{"$f":"IF(ISERROR(Data4!T$341),0,Data4!T$341)","v":0},{"$f":"IF(ISERROR(Data4!U$341),0,Data4!U$341)","v":0},{"$f":"IF(ISERROR(Data4!V$341),0,Data4!V$341)","v":0},{"$f":"IF(ISERROR(Data4!W$341),0,Data4!W$341)","v":0},{"$f":"IF(ISERROR(Data4!X$341),0,Data4!X$341)","v":0},{"$f":"IF(ISERROR(Data4!Y$341),0,Data4!Y$341)","v":0},{"$f":"IF(ISERROR(Data4!Z$341),0,Data4!Z$341)","v":0},{"$f":"IF(ISERROR(Data4!AA$341),0,Data4!AA$341)","v":0},{"$f":"IF(ISERROR(Data4!AB$341),0,Data4!AB$341)","v":0},{"$f":"IF(ISERROR(Data4!AC$341),0,Data4!AC$341)","v":0},{"$f":"IF(ISERROR(Data4!AD$341),0,Data4!AD$341)","v":0},{"$f":"IF(ISERROR(Data4!AE$341),0,Data4!AE$341)","v":0},{"$f":"IF(ISERROR(Data4!AF$341),0,Data4!AF$341)","v":0},{"$f":"IF(ISERROR(Data4!AG$341),0,Data4!AG$341)","v":0},{"$f":"IF(ISERROR(Data4!AH$341),0,Data4!AH$341)","v":0},{"$f":"IF(ISERROR(Data4!AI$341),0,Data4!AI$341)","v":0},{"$f":"IF(ISERROR(Data4!AJ$341),0,Data4!AJ$341)","v":0},{"$f":"IF(ISERROR(Data4!AK$341),0,Data4!AK$341)","v":0},{"$f":"IF(ISERROR(Data4!AL$341),0,Data4!AL$341)","v":0},{"$f":"IF(ISERROR(Data4!AM$341),0,Data4!AM$341)","v":0},{"$f":"IF(ISERROR(Data4!AN$341),0,Data4!AN$341)","v":0},{"$f":"IF(ISERROR(Data4!AO$341),0,Data4!AO$341)","v":0},{"$f":"IF(ISERROR(Data4!AP$341),0,Data4!AP$341)","v":0},{"$f":"IF(ISERROR(Data4!AQ$341),0,Data4!AQ$341)","v":0},{"$f":"IF(ISERROR(Data4!AR$341),0,Data4!AR$341)","v":0},{"$f":"IF(ISERROR(Data4!AS$341),0,Data4!AS$341)","v":0},{"$f":"IF(ISERROR(Data4!AT$341),0,Data4!AT$341)","v":0},{"$f":"IF(ISERROR(Data4!AU$341),0,Data4!AU$341)","v":0},{"$f":"IF(ISERROR(Data4!AV$341),0,Data4!AV$341)","v":0},{"$f":"IF(ISERROR(Data4!AW$341),0,Data4!AW$341)","v":0},{"$f":"IF(ISERROR(Data4!AX$341),0,Data4!AX$341)","v":0},{"$f":"IF(ISERROR(Data4!AY$341),0,Data4!AY$341)","v":0},{"$f":"IF(ISERROR(Data4!AZ$341),0,Data4!AZ$341)","v":0},{"$f":"IF(ISERROR(Data4!BA$341),0,Data4!BA$341)","v":0},{"$f":"IF(ISERROR(Data4!BB$341),0,Data4!BB$341)","v":0},{"$f":"IF(ISERROR(Data4!BC$341),0,Data4!BC$341)","v":0},{"$f":"IF(ISERROR(Data4!BD$341),0,Data4!BD$341)","v":0},{"$f":"IF(ISERROR(Data4!BE$341),0,Data4!BE$341)","v":0},{"$f":"IF(ISERROR(Data4!BF$341),0,Data4!BF$341)","v":0},{"$f":"IF(ISERROR(Data4!BG$341),0,Data4!BG$341)","v":0},{"$f":"IF(ISERROR(Data4!BH$341),0,Data4!BH$341)","v":0},{"$f":"IF(ISERROR(Data4!BI$341),0,Data4!BI$341)","v":0},{"$f":"IF(ISERROR(Data4!BJ$341),0,Data4!BJ$341)","v":0},{"$f":"IF(ISERROR(Data4!BK$341),0,Data4!BK$341)","v":0},{"$f":"IF(ISERROR(Data4!BL$341),0,Data4!BL$341)","v":0},{"$f":"IF(ISERROR(Data4!BM$341),0,Data4!BM$341)","v":0},{"$f":"IF(ISERROR(Data4!BN$341),0,Data4!BN$341)","v":0},{"$f":"IF(ISERROR(Data4!BO$341),0,Data4!BO$341)","v":0},{"$f":"IF(ISERROR(Data4!BP$341),0,Data4!BP$341)","v":0},{"$f":"IF(ISERROR(Data4!BQ$341),0,Data4!BQ$341)","v":0},{"$f":"IF(ISERROR(Data4!BR$341),0,Data4!BR$341)","v":0},{"$f":"IF(ISERROR(Data4!BS$341),0,Data4!BS$341)","v":0},{"$f":"IF(ISERROR(Data4!BT$341),0,Data4!BT$341)","v":0},{"$f":"IF(ISERROR(Data4!BU$341),0,Data4!BU$341)","v":0},{"$f":"IF(ISERROR(Data4!BV$341),0,Data4!BV$341)","v":0},{"$f":"IF(ISERROR(Data4!BW$341),0,Data4!BW$341)","v":0},{"$f":"IF(ISERROR(Data4!BX$341),0,Data4!BX$341)","v":0},{"$f":"IF(ISERROR(Data4!BY$341),0,Data4!BY$341)","v":0},{"$f":"IF(ISERROR(Data4!BZ$341),0,Data4!BZ$341)","v":0},{"$f":"IF(ISERROR(Data4!CA$341),0,Data4!CA$341)","v":0},{"$f":"IF(ISERROR(Data4!CB$341),0,Data4!CB$341)","v":0},{"$f":"IF(ISERROR(Data4!CC$341),0,Data4!CC$341)","v":0},{"$f":"IF(ISERROR(Data4!CD$341),0,Data4!CD$341)","v":0},{"$f":"IF(ISERROR(Data4!CE$341),0,Data4!CE$341)","v":0},{"$f":"IF(ISERROR(Data4!CF$341),0,Data4!CF$341)","v":0},{"$f":"IF(ISERROR(Data4!CG$341),0,Data4!CG$341)","v":0},{"$f":"IF(ISERROR(Data4!CH$341),0,Data4!CH$341)","v":0},{"$f":"IF(ISERROR(Data4!CI$341),0,Data4!CI$341)","v":0},{"$f":"IF(ISERROR(Data4!CJ$341),0,Data4!CJ$341)","v":0},{"$f":"IF(ISERROR(Data4!CK$341),0,Data4!CK$341)","v":0},{"$f":"IF(ISERROR(Data4!CL$341),0,Data4!CL$341)","v":0},{"$f":"IF(ISERROR(Data4!CM$341),0,Data4!CM$341)","v":0},{"$f":"IF(ISERROR(Data4!CN$341),0,Data4!CN$341)","v":0},{"$f":"IF(ISERROR(Data4!CO$341),0,Data4!CO$341)","v":0},{"$f":"IF(ISERROR(Data4!CP$341),0,Data4!CP$341)","v":0},{"$f":"IF(ISERROR(Data4!CQ$341),0,Data4!CQ$341)","v":0},{"$f":"IF(ISERROR(Data4!CR$341),0,Data4!CR$341)","v":0},{"$f":"IF(ISERROR(Data4!CS$341),0,Data4!CS$341)","v":0},{"$f":"IF(ISERROR(Data4!CT$341),0,Data4!CT$341)","v":0},{"$f":"IF(ISERROR(Data4!CU$341),0,Data4!CU$341)","v":0},{"$f":"IF(ISERROR(Data4!CV$341),0,Data4!CV$341)","v":0},{"$f":"IF(ISERROR(Data4!CW$341),0,Data4!CW$341)","v":0},{"$f":"IF(ISERROR(Data4!CX$341),0,Data4!CX$341)","v":0},{"$f":"IF(ISERROR(Data4!CY$341),0,Data4!CY$341)","v":0},{"$f":"IF(ISERROR(Data4!CZ$341),0,Data4!CZ$341)","v":0},{"$f":"IF(ISERROR(Data4!DA$341),0,Data4!DA$341)","v":0},{"$f":"IF(ISERROR(Data4!DB$341),0,Data4!DB$341)","v":0},{"$f":"IF(ISERROR(Data4!DC$341),0,Data4!DC$341)","v":0},{"$f":"IF(ISERROR(Data4!DD$341),0,Data4!DD$341)","v":0},{"$f":"IF(ISERROR(Data4!DE$341),0,Data4!DE$341)","v":0},{"$f":"IF(ISERROR(Data4!DF$341),0,Data4!DF$341)","v":0},{"$f":"IF(ISERROR(Data4!DG$341),0,Data4!DG$341)","v":0},{"$f":"IF(ISERROR(Data4!DH$341),0,Data4!DH$341)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.7","index":52,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O32&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.7\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.8","index":53,"n_rows":239,"n_cols":121,"rows_kept":239,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119],[85,1,85,2]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=TRUE,\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,{"$f":"\"Alternatyva \"\"\"&Data0!O33&\"\"\"\"","v":"Alternatyva \"\""},null,null,null,{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A1)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A1))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A2)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A2))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A3)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A3))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A4)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A4))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A5)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A5))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A6)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A6))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A7)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A7))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A8)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A8))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A9)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A9))),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(Data0!$FC$2=TRUE,HYPERLINK(\"#V.\"&MID(INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A10)),3,10)&\"!A1\",INDEX(_xlfn._xlws.SORT(_xlfn._xlws.FILTER(Data0!$FG$2:$FG$321,Data0!$FH$2:$FH$321=\"D.8\")),ROW(A10))),\"\"),\"\")","v":""}]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},4,{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$60,\"Klaida\")+COUNTIF(DG$102,\"Klaida\")+COUNTIF(DG120:DG121,\"Klaida\")","v":0},{"$f":"COUNTIF(DH$7:DH$60,\"Klaida\")+COUNTIF(DH$102,\"Klaida\")+COUNTIF(DH120:DH121,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"J.",{"$f":"IFERROR('1'!B81& \": \" & '1'!O81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG60:DP60,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F60:INDEX(F60:DA60,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30),0)+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30),0)+AL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30),0)+BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F74+NPV(FDN,G74:INDEX(G74:DA74,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F74:$DA74)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis - SEVR",{"$f":"IFERROR(ROUND(-D66/D60,2),\"-\")","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"IRR(F78:INDEX(F78:DA78,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$16","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$16),0,Data4!M$16)","v":0},{"$f":"IF(ISERROR(Data4!N$16),0,Data4!N$16)","v":0},{"$f":"IF(ISERROR(Data4!O$16),0,Data4!O$16)","v":0},{"$f":"IF(ISERROR(Data4!P$16),0,Data4!P$16)","v":0},{"$f":"IF(ISERROR(Data4!Q$16),0,Data4!Q$16)","v":0},{"$f":"IF(ISERROR(Data4!R$16),0,Data4!R$16)","v":0},{"$f":"IF(ISERROR(Data4!S$16),0,Data4!S$16)","v":0},{"$f":"IF(ISERROR(Data4!T$16),0,Data4!T$16)","v":0},{"$f":"IF(ISERROR(Data4!U$16),0,Data4!U$16)","v":0},{"$f":"IF(ISERROR(Data4!V$16),0,Data4!V$16)","v":0},{"$f":"IF(ISERROR(Data4!W$16),0,Data4!W$16)","v":0},{"$f":"IF(ISERROR(Data4!X$16),0,Data4!X$16)","v":0},{"$f":"IF(ISERROR(Data4!Y$16),0,Data4!Y$16)","v":0},{"$f":"IF(ISERROR(Data4!Z$16),0,Data4!Z$16)","v":0},{"$f":"IF(ISERROR(Data4!AA$16),0,Data4!AA$16)","v":0},{"$f":"IF(ISERROR(Data4!AB$16),0,Data4!AB$16)","v":0},{"$f":"IF(ISERROR(Data4!AC$16),0,Data4!AC$16)","v":0},{"$f":"IF(ISERROR(Data4!AD$16),0,Data4!AD$16)","v":0},{"$f":"IF(ISERROR(Data4!AE$16),0,Data4!AE$16)","v":0},{"$f":"IF(ISERROR(Data4!AF$16),0,Data4!AF$16)","v":0},{"$f":"IF(ISERROR(Data4!AG$16),0,Data4!AG$16)","v":0},{"$f":"IF(ISERROR(Data4!AH$16),0,Data4!AH$16)","v":0},{"$f":"IF(ISERROR(Data4!AI$16),0,Data4!AI$16)","v":0},{"$f":"IF(ISERROR(Data4!AJ$16),0,Data4!AJ$16)","v":0},{"$f":"IF(ISERROR(Data4!AK$16),0,Data4!AK$16)","v":0},{"$f":"IF(ISERROR(Data4!AL$16),0,Data4!AL$16)","v":0},{"$f":"IF(ISERROR(Data4!AM$16),0,Data4!AM$16)","v":0},{"$f":"IF(ISERROR(Data4!AN$16),0,Data4!AN$16)","v":0},{"$f":"IF(ISERROR(Data4!AO$16),0,Data4!AO$16)","v":0},{"$f":"IF(ISERROR(Data4!AP$16),0,Data4!AP$16)","v":0},{"$f":"IF(ISERROR(Data4!AQ$16),0,Data4!AQ$16)","v":0},{"$f":"IF(ISERROR(Data4!AR$16),0,Data4!AR$16)","v":0},{"$f":"IF(ISERROR(Data4!AS$16),0,Data4!AS$16)","v":0},{"$f":"IF(ISERROR(Data4!AT$16),0,Data4!AT$16)","v":0},{"$f":"IF(ISERROR(Data4!AU$16),0,Data4!AU$16)","v":0},{"$f":"IF(ISERROR(Data4!AV$16),0,Data4!AV$16)","v":0},{"$f":"IF(ISERROR(Data4!AW$16),0,Data4!AW$16)","v":0},{"$f":"IF(ISERROR(Data4!AX$16),0,Data4!AX$16)","v":0},{"$f":"IF(ISERROR(Data4!AY$16),0,Data4!AY$16)","v":0},{"$f":"IF(ISERROR(Data4!AZ$16),0,Data4!AZ$16)","v":0},{"$f":"IF(ISERROR(Data4!BA$16),0,Data4!BA$16)","v":0},{"$f":"IF(ISERROR(Data4!BB$16),0,Data4!BB$16)","v":0},{"$f":"IF(ISERROR(Data4!BC$16),0,Data4!BC$16)","v":0},{"$f":"IF(ISERROR(Data4!BD$16),0,Data4!BD$16)","v":0},{"$f":"IF(ISERROR(Data4!BE$16),0,Data4!BE$16)","v":0},{"$f":"IF(ISERROR(Data4!BF$16),0,Data4!BF$16)","v":0},{"$f":"IF(ISERROR(Data4!BG$16),0,Data4!BG$16)","v":0},{"$f":"IF(ISERROR(Data4!BH$16),0,Data4!BH$16)","v":0},{"$f":"IF(ISERROR(Data4!BI$16),0,Data4!BI$16)","v":0},{"$f":"IF(ISERROR(Data4!BJ$16),0,Data4!BJ$16)","v":0},{"$f":"IF(ISERROR(Data4!BK$16),0,Data4!BK$16)","v":0},{"$f":"IF(ISERROR(Data4!BL$16),0,Data4!BL$16)","v":0},{"$f":"IF(ISERROR(Data4!BM$16),0,Data4!BM$16)","v":0},{"$f":"IF(ISERROR(Data4!BN$16),0,Data4!BN$16)","v":0},{"$f":"IF(ISERROR(Data4!BO$16),0,Data4!BO$16)","v":0},{"$f":"IF(ISERROR(Data4!BP$16),0,Data4!BP$16)","v":0},{"$f":"IF(ISERROR(Data4!BQ$16),0,Data4!BQ$16)","v":0},{"$f":"IF(ISERROR(Data4!BR$16),0,Data4!BR$16)","v":0},{"$f":"IF(ISERROR(Data4!BS$16),0,Data4!BS$16)","v":0},{"$f":"IF(ISERROR(Data4!BT$16),0,Data4!BT$16)","v":0},{"$f":"IF(ISERROR(Data4!BU$16),0,Data4!BU$16)","v":0},{"$f":"IF(ISERROR(Data4!BV$16),0,Data4!BV$16)","v":0},{"$f":"IF(ISERROR(Data4!BW$16),0,Data4!BW$16)","v":0},{"$f":"IF(ISERROR(Data4!BX$16),0,Data4!BX$16)","v":0},{"$f":"IF(ISERROR(Data4!BY$16),0,Data4!BY$16)","v":0},{"$f":"IF(ISERROR(Data4!BZ$16),0,Data4!BZ$16)","v":0},{"$f":"IF(ISERROR(Data4!CA$16),0,Data4!CA$16)","v":0},{"$f":"IF(ISERROR(Data4!CB$16),0,Data4!CB$16)","v":0},{"$f":"IF(ISERROR(Data4!CC$16),0,Data4!CC$16)","v":0},{"$f":"IF(ISERROR(Data4!CD$16),0,Data4!CD$16)","v":0},{"$f":"IF(ISERROR(Data4!CE$16),0,Data4!CE$16)","v":0},{"$f":"IF(ISERROR(Data4!CF$16),0,Data4!CF$16)","v":0},{"$f":"IF(ISERROR(Data4!CG$16),0,Data4!CG$16)","v":0},{"$f":"IF(ISERROR(Data4!CH$16),0,Data4!CH$16)","v":0},{"$f":"IF(ISERROR(Data4!CI$16),0,Data4!CI$16)","v":0},{"$f":"IF(ISERROR(Data4!CJ$16),0,Data4!CJ$16)","v":0},{"$f":"IF(ISERROR(Data4!CK$16),0,Data4!CK$16)","v":0},{"$f":"IF(ISERROR(Data4!CL$16),0,Data4!CL$16)","v":0},{"$f":"IF(ISERROR(Data4!CM$16),0,Data4!CM$16)","v":0},{"$f":"IF(ISERROR(Data4!CN$16),0,Data4!CN$16)","v":0},{"$f":"IF(ISERROR(Data4!CO$16),0,Data4!CO$16)","v":0},{"$f":"IF(ISERROR(Data4!CP$16),0,Data4!CP$16)","v":0},{"$f":"IF(ISERROR(Data4!CQ$16),0,Data4!CQ$16)","v":0},{"$f":"IF(ISERROR(Data4!CR$16),0,Data4!CR$16)","v":0},{"$f":"IF(ISERROR(Data4!CS$16),0,Data4!CS$16)","v":0},{"$f":"IF(ISERROR(Data4!CT$16),0,Data4!CT$16)","v":0},{"$f":"IF(ISERROR(Data4!CU$16),0,Data4!CU$16)","v":0},{"$f":"IF(ISERROR(Data4!CV$16),0,Data4!CV$16)","v":0},{"$f":"IF(ISERROR(Data4!CW$16),0,Data4!CW$16)","v":0},{"$f":"IF(ISERROR(Data4!CX$16),0,Data4!CX$16)","v":0},{"$f":"IF(ISERROR(Data4!CY$16),0,Data4!CY$16)","v":0},{"$f":"IF(ISERROR(Data4!CZ$16),0,Data4!CZ$16)","v":0},{"$f":"IF(ISERROR(Data4!DA$16),0,Data4!DA$16)","v":0},{"$f":"IF(ISERROR(Data4!DB$16),0,Data4!DB$16)","v":0},{"$f":"IF(ISERROR(Data4!DC$16),0,Data4!DC$16)","v":0},{"$f":"IF(ISERROR(Data4!DD$16),0,Data4!DD$16)","v":0},{"$f":"IF(ISERROR(Data4!DE$16),0,Data4!DE$16)","v":0},{"$f":"IF(ISERROR(Data4!DF$16),0,Data4!DF$16)","v":0},{"$f":"IF(ISERROR(Data4!DG$16),0,Data4!DG$16)","v":0},{"$f":"IF(ISERROR(Data4!DH$16),0,Data4!DH$16)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$17","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$17),0,Data4!M$17)","v":0},{"$f":"IF(ISERROR(Data4!N$17),0,Data4!N$17)","v":0},{"$f":"IF(ISERROR(Data4!O$17),0,Data4!O$17)","v":0},{"$f":"IF(ISERROR(Data4!P$17),0,Data4!P$17)","v":0},{"$f":"IF(ISERROR(Data4!Q$17),0,Data4!Q$17)","v":0},{"$f":"IF(ISERROR(Data4!R$17),0,Data4!R$17)","v":0},{"$f":"IF(ISERROR(Data4!S$17),0,Data4!S$17)","v":0},{"$f":"IF(ISERROR(Data4!T$17),0,Data4!T$17)","v":0},{"$f":"IF(ISERROR(Data4!U$17),0,Data4!U$17)","v":0},{"$f":"IF(ISERROR(Data4!V$17),0,Data4!V$17)","v":0},{"$f":"IF(ISERROR(Data4!W$17),0,Data4!W$17)","v":0},{"$f":"IF(ISERROR(Data4!X$17),0,Data4!X$17)","v":0},{"$f":"IF(ISERROR(Data4!Y$17),0,Data4!Y$17)","v":0},{"$f":"IF(ISERROR(Data4!Z$17),0,Data4!Z$17)","v":0},{"$f":"IF(ISERROR(Data4!AA$17),0,Data4!AA$17)","v":0},{"$f":"IF(ISERROR(Data4!AB$17),0,Data4!AB$17)","v":0},{"$f":"IF(ISERROR(Data4!AC$17),0,Data4!AC$17)","v":0},{"$f":"IF(ISERROR(Data4!AD$17),0,Data4!AD$17)","v":0},{"$f":"IF(ISERROR(Data4!AE$17),0,Data4!AE$17)","v":0},{"$f":"IF(ISERROR(Data4!AF$17),0,Data4!AF$17)","v":0},{"$f":"IF(ISERROR(Data4!AG$17),0,Data4!AG$17)","v":0},{"$f":"IF(ISERROR(Data4!AH$17),0,Data4!AH$17)","v":0},{"$f":"IF(ISERROR(Data4!AI$17),0,Data4!AI$17)","v":0},{"$f":"IF(ISERROR(Data4!AJ$17),0,Data4!AJ$17)","v":0},{"$f":"IF(ISERROR(Data4!AK$17),0,Data4!AK$17)","v":0},{"$f":"IF(ISERROR(Data4!AL$17),0,Data4!AL$17)","v":0},{"$f":"IF(ISERROR(Data4!AM$17),0,Data4!AM$17)","v":0},{"$f":"IF(ISERROR(Data4!AN$17),0,Data4!AN$17)","v":0},{"$f":"IF(ISERROR(Data4!AO$17),0,Data4!AO$17)","v":0},{"$f":"IF(ISERROR(Data4!AP$17),0,Data4!AP$17)","v":0},{"$f":"IF(ISERROR(Data4!AQ$17),0,Data4!AQ$17)","v":0},{"$f":"IF(ISERROR(Data4!AR$17),0,Data4!AR$17)","v":0},{"$f":"IF(ISERROR(Data4!AS$17),0,Data4!AS$17)","v":0},{"$f":"IF(ISERROR(Data4!AT$17),0,Data4!AT$17)","v":0},{"$f":"IF(ISERROR(Data4!AU$17),0,Data4!AU$17)","v":0},{"$f":"IF(ISERROR(Data4!AV$17),0,Data4!AV$17)","v":0},{"$f":"IF(ISERROR(Data4!AW$17),0,Data4!AW$17)","v":0},{"$f":"IF(ISERROR(Data4!AX$17),0,Data4!AX$17)","v":0},{"$f":"IF(ISERROR(Data4!AY$17),0,Data4!AY$17)","v":0},{"$f":"IF(ISERROR(Data4!AZ$17),0,Data4!AZ$17)","v":0},{"$f":"IF(ISERROR(Data4!BA$17),0,Data4!BA$17)","v":0},{"$f":"IF(ISERROR(Data4!BB$17),0,Data4!BB$17)","v":0},{"$f":"IF(ISERROR(Data4!BC$17),0,Data4!BC$17)","v":0},{"$f":"IF(ISERROR(Data4!BD$17),0,Data4!BD$17)","v":0},{"$f":"IF(ISERROR(Data4!BE$17),0,Data4!BE$17)","v":0},{"$f":"IF(ISERROR(Data4!BF$17),0,Data4!BF$17)","v":0},{"$f":"IF(ISERROR(Data4!BG$17),0,Data4!BG$17)","v":0},{"$f":"IF(ISERROR(Data4!BH$17),0,Data4!BH$17)","v":0},{"$f":"IF(ISERROR(Data4!BI$17),0,Data4!BI$17)","v":0},{"$f":"IF(ISERROR(Data4!BJ$17),0,Data4!BJ$17)","v":0},{"$f":"IF(ISERROR(Data4!BK$17),0,Data4!BK$17)","v":0},{"$f":"IF(ISERROR(Data4!BL$17),0,Data4!BL$17)","v":0},{"$f":"IF(ISERROR(Data4!BM$17),0,Data4!BM$17)","v":0},{"$f":"IF(ISERROR(Data4!BN$17),0,Data4!BN$17)","v":0},{"$f":"IF(ISERROR(Data4!BO$17),0,Data4!BO$17)","v":0},{"$f":"IF(ISERROR(Data4!BP$17),0,Data4!BP$17)","v":0},{"$f":"IF(ISERROR(Data4!BQ$17),0,Data4!BQ$17)","v":0},{"$f":"IF(ISERROR(Data4!BR$17),0,Data4!BR$17)","v":0},{"$f":"IF(ISERROR(Data4!BS$17),0,Data4!BS$17)","v":0},{"$f":"IF(ISERROR(Data4!BT$17),0,Data4!BT$17)","v":0},{"$f":"IF(ISERROR(Data4!BU$17),0,Data4!BU$17)","v":0},{"$f":"IF(ISERROR(Data4!BV$17),0,Data4!BV$17)","v":0},{"$f":"IF(ISERROR(Data4!BW$17),0,Data4!BW$17)","v":0},{"$f":"IF(ISERROR(Data4!BX$17),0,Data4!BX$17)","v":0},{"$f":"IF(ISERROR(Data4!BY$17),0,Data4!BY$17)","v":0},{"$f":"IF(ISERROR(Data4!BZ$17),0,Data4!BZ$17)","v":0},{"$f":"IF(ISERROR(Data4!CA$17),0,Data4!CA$17)","v":0},{"$f":"IF(ISERROR(Data4!CB$17),0,Data4!CB$17)","v":0},{"$f":"IF(ISERROR(Data4!CC$17),0,Data4!CC$17)","v":0},{"$f":"IF(ISERROR(Data4!CD$17),0,Data4!CD$17)","v":0},{"$f":"IF(ISERROR(Data4!CE$17),0,Data4!CE$17)","v":0},{"$f":"IF(ISERROR(Data4!CF$17),0,Data4!CF$17)","v":0},{"$f":"IF(ISERROR(Data4!CG$17),0,Data4!CG$17)","v":0},{"$f":"IF(ISERROR(Data4!CH$17),0,Data4!CH$17)","v":0},{"$f":"IF(ISERROR(Data4!CI$17),0,Data4!CI$17)","v":0},{"$f":"IF(ISERROR(Data4!CJ$17),0,Data4!CJ$17)","v":0},{"$f":"IF(ISERROR(Data4!CK$17),0,Data4!CK$17)","v":0},{"$f":"IF(ISERROR(Data4!CL$17),0,Data4!CL$17)","v":0},{"$f":"IF(ISERROR(Data4!CM$17),0,Data4!CM$17)","v":0},{"$f":"IF(ISERROR(Data4!CN$17),0,Data4!CN$17)","v":0},{"$f":"IF(ISERROR(Data4!CO$17),0,Data4!CO$17)","v":0},{"$f":"IF(ISERROR(Data4!CP$17),0,Data4!CP$17)","v":0},{"$f":"IF(ISERROR(Data4!CQ$17),0,Data4!CQ$17)","v":0},{"$f":"IF(ISERROR(Data4!CR$17),0,Data4!CR$17)","v":0},{"$f":"IF(ISERROR(Data4!CS$17),0,Data4!CS$17)","v":0},{"$f":"IF(ISERROR(Data4!CT$17),0,Data4!CT$17)","v":0},{"$f":"IF(ISERROR(Data4!CU$17),0,Data4!CU$17)","v":0},{"$f":"IF(ISERROR(Data4!CV$17),0,Data4!CV$17)","v":0},{"$f":"IF(ISERROR(Data4!CW$17),0,Data4!CW$17)","v":0},{"$f":"IF(ISERROR(Data4!CX$17),0,Data4!CX$17)","v":0},{"$f":"IF(ISERROR(Data4!CY$17),0,Data4!CY$17)","v":0},{"$f":"IF(ISERROR(Data4!CZ$17),0,Data4!CZ$17)","v":0},{"$f":"IF(ISERROR(Data4!DA$17),0,Data4!DA$17)","v":0},{"$f":"IF(ISERROR(Data4!DB$17),0,Data4!DB$17)","v":0},{"$f":"IF(ISERROR(Data4!DC$17),0,Data4!DC$17)","v":0},{"$f":"IF(ISERROR(Data4!DD$17),0,Data4!DD$17)","v":0},{"$f":"IF(ISERROR(Data4!DE$17),0,Data4!DE$17)","v":0},{"$f":"IF(ISERROR(Data4!DF$17),0,Data4!DF$17)","v":0},{"$f":"IF(ISERROR(Data4!DG$17),0,Data4!DG$17)","v":0},{"$f":"IF(ISERROR(Data4!DH$17),0,Data4!DH$17)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$18","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$18),0,Data4!M$18)","v":0},{"$f":"IF(ISERROR(Data4!N$18),0,Data4!N$18)","v":0},{"$f":"IF(ISERROR(Data4!O$18),0,Data4!O$18)","v":0},{"$f":"IF(ISERROR(Data4!P$18),0,Data4!P$18)","v":0},{"$f":"IF(ISERROR(Data4!Q$18),0,Data4!Q$18)","v":0},{"$f":"IF(ISERROR(Data4!R$18),0,Data4!R$18)","v":0},{"$f":"IF(ISERROR(Data4!S$18),0,Data4!S$18)","v":0},{"$f":"IF(ISERROR(Data4!T$18),0,Data4!T$18)","v":0},{"$f":"IF(ISERROR(Data4!U$18),0,Data4!U$18)","v":0},{"$f":"IF(ISERROR(Data4!V$18),0,Data4!V$18)","v":0},{"$f":"IF(ISERROR(Data4!W$18),0,Data4!W$18)","v":0},{"$f":"IF(ISERROR(Data4!X$18),0,Data4!X$18)","v":0},{"$f":"IF(ISERROR(Data4!Y$18),0,Data4!Y$18)","v":0},{"$f":"IF(ISERROR(Data4!Z$18),0,Data4!Z$18)","v":0},{"$f":"IF(ISERROR(Data4!AA$18),0,Data4!AA$18)","v":0},{"$f":"IF(ISERROR(Data4!AB$18),0,Data4!AB$18)","v":0},{"$f":"IF(ISERROR(Data4!AC$18),0,Data4!AC$18)","v":0},{"$f":"IF(ISERROR(Data4!AD$18),0,Data4!AD$18)","v":0},{"$f":"IF(ISERROR(Data4!AE$18),0,Data4!AE$18)","v":0},{"$f":"IF(ISERROR(Data4!AF$18),0,Data4!AF$18)","v":0},{"$f":"IF(ISERROR(Data4!AG$18),0,Data4!AG$18)","v":0},{"$f":"IF(ISERROR(Data4!AH$18),0,Data4!AH$18)","v":0},{"$f":"IF(ISERROR(Data4!AI$18),0,Data4!AI$18)","v":0},{"$f":"IF(ISERROR(Data4!AJ$18),0,Data4!AJ$18)","v":0},{"$f":"IF(ISERROR(Data4!AK$18),0,Data4!AK$18)","v":0},{"$f":"IF(ISERROR(Data4!AL$18),0,Data4!AL$18)","v":0},{"$f":"IF(ISERROR(Data4!AM$18),0,Data4!AM$18)","v":0},{"$f":"IF(ISERROR(Data4!AN$18),0,Data4!AN$18)","v":0},{"$f":"IF(ISERROR(Data4!AO$18),0,Data4!AO$18)","v":0},{"$f":"IF(ISERROR(Data4!AP$18),0,Data4!AP$18)","v":0},{"$f":"IF(ISERROR(Data4!AQ$18),0,Data4!AQ$18)","v":0},{"$f":"IF(ISERROR(Data4!AR$18),0,Data4!AR$18)","v":0},{"$f":"IF(ISERROR(Data4!AS$18),0,Data4!AS$18)","v":0},{"$f":"IF(ISERROR(Data4!AT$18),0,Data4!AT$18)","v":0},{"$f":"IF(ISERROR(Data4!AU$18),0,Data4!AU$18)","v":0},{"$f":"IF(ISERROR(Data4!AV$18),0,Data4!AV$18)","v":0},{"$f":"IF(ISERROR(Data4!AW$18),0,Data4!AW$18)","v":0},{"$f":"IF(ISERROR(Data4!AX$18),0,Data4!AX$18)","v":0},{"$f":"IF(ISERROR(Data4!AY$18),0,Data4!AY$18)","v":0},{"$f":"IF(ISERROR(Data4!AZ$18),0,Data4!AZ$18)","v":0},{"$f":"IF(ISERROR(Data4!BA$18),0,Data4!BA$18)","v":0},{"$f":"IF(ISERROR(Data4!BB$18),0,Data4!BB$18)","v":0},{"$f":"IF(ISERROR(Data4!BC$18),0,Data4!BC$18)","v":0},{"$f":"IF(ISERROR(Data4!BD$18),0,Data4!BD$18)","v":0},{"$f":"IF(ISERROR(Data4!BE$18),0,Data4!BE$18)","v":0},{"$f":"IF(ISERROR(Data4!BF$18),0,Data4!BF$18)","v":0},{"$f":"IF(ISERROR(Data4!BG$18),0,Data4!BG$18)","v":0},{"$f":"IF(ISERROR(Data4!BH$18),0,Data4!BH$18)","v":0},{"$f":"IF(ISERROR(Data4!BI$18),0,Data4!BI$18)","v":0},{"$f":"IF(ISERROR(Data4!BJ$18),0,Data4!BJ$18)","v":0},{"$f":"IF(ISERROR(Data4!BK$18),0,Data4!BK$18)","v":0},{"$f":"IF(ISERROR(Data4!BL$18),0,Data4!BL$18)","v":0},{"$f":"IF(ISERROR(Data4!BM$18),0,Data4!BM$18)","v":0},{"$f":"IF(ISERROR(Data4!BN$18),0,Data4!BN$18)","v":0},{"$f":"IF(ISERROR(Data4!BO$18),0,Data4!BO$18)","v":0},{"$f":"IF(ISERROR(Data4!BP$18),0,Data4!BP$18)","v":0},{"$f":"IF(ISERROR(Data4!BQ$18),0,Data4!BQ$18)","v":0},{"$f":"IF(ISERROR(Data4!BR$18),0,Data4!BR$18)","v":0},{"$f":"IF(ISERROR(Data4!BS$18),0,Data4!BS$18)","v":0},{"$f":"IF(ISERROR(Data4!BT$18),0,Data4!BT$18)","v":0},{"$f":"IF(ISERROR(Data4!BU$18),0,Data4!BU$18)","v":0},{"$f":"IF(ISERROR(Data4!BV$18),0,Data4!BV$18)","v":0},{"$f":"IF(ISERROR(Data4!BW$18),0,Data4!BW$18)","v":0},{"$f":"IF(ISERROR(Data4!BX$18),0,Data4!BX$18)","v":0},{"$f":"IF(ISERROR(Data4!BY$18),0,Data4!BY$18)","v":0},{"$f":"IF(ISERROR(Data4!BZ$18),0,Data4!BZ$18)","v":0},{"$f":"IF(ISERROR(Data4!CA$18),0,Data4!CA$18)","v":0},{"$f":"IF(ISERROR(Data4!CB$18),0,Data4!CB$18)","v":0},{"$f":"IF(ISERROR(Data4!CC$18),0,Data4!CC$18)","v":0},{"$f":"IF(ISERROR(Data4!CD$18),0,Data4!CD$18)","v":0},{"$f":"IF(ISERROR(Data4!CE$18),0,Data4!CE$18)","v":0},{"$f":"IF(ISERROR(Data4!CF$18),0,Data4!CF$18)","v":0},{"$f":"IF(ISERROR(Data4!CG$18),0,Data4!CG$18)","v":0},{"$f":"IF(ISERROR(Data4!CH$18),0,Data4!CH$18)","v":0},{"$f":"IF(ISERROR(Data4!CI$18),0,Data4!CI$18)","v":0},{"$f":"IF(ISERROR(Data4!CJ$18),0,Data4!CJ$18)","v":0},{"$f":"IF(ISERROR(Data4!CK$18),0,Data4!CK$18)","v":0},{"$f":"IF(ISERROR(Data4!CL$18),0,Data4!CL$18)","v":0},{"$f":"IF(ISERROR(Data4!CM$18),0,Data4!CM$18)","v":0},{"$f":"IF(ISERROR(Data4!CN$18),0,Data4!CN$18)","v":0},{"$f":"IF(ISERROR(Data4!CO$18),0,Data4!CO$18)","v":0},{"$f":"IF(ISERROR(Data4!CP$18),0,Data4!CP$18)","v":0},{"$f":"IF(ISERROR(Data4!CQ$18),0,Data4!CQ$18)","v":0},{"$f":"IF(ISERROR(Data4!CR$18),0,Data4!CR$18)","v":0},{"$f":"IF(ISERROR(Data4!CS$18),0,Data4!CS$18)","v":0},{"$f":"IF(ISERROR(Data4!CT$18),0,Data4!CT$18)","v":0},{"$f":"IF(ISERROR(Data4!CU$18),0,Data4!CU$18)","v":0},{"$f":"IF(ISERROR(Data4!CV$18),0,Data4!CV$18)","v":0},{"$f":"IF(ISERROR(Data4!CW$18),0,Data4!CW$18)","v":0},{"$f":"IF(ISERROR(Data4!CX$18),0,Data4!CX$18)","v":0},{"$f":"IF(ISERROR(Data4!CY$18),0,Data4!CY$18)","v":0},{"$f":"IF(ISERROR(Data4!CZ$18),0,Data4!CZ$18)","v":0},{"$f":"IF(ISERROR(Data4!DA$18),0,Data4!DA$18)","v":0},{"$f":"IF(ISERROR(Data4!DB$18),0,Data4!DB$18)","v":0},{"$f":"IF(ISERROR(Data4!DC$18),0,Data4!DC$18)","v":0},{"$f":"IF(ISERROR(Data4!DD$18),0,Data4!DD$18)","v":0},{"$f":"IF(ISERROR(Data4!DE$18),0,Data4!DE$18)","v":0},{"$f":"IF(ISERROR(Data4!DF$18),0,Data4!DF$18)","v":0},{"$f":"IF(ISERROR(Data4!DG$18),0,Data4!DG$18)","v":0},{"$f":"IF(ISERROR(Data4!DH$18),0,Data4!DH$18)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$19","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$19),0,Data4!M$19)","v":0},{"$f":"IF(ISERROR(Data4!N$19),0,Data4!N$19)","v":0},{"$f":"IF(ISERROR(Data4!O$19),0,Data4!O$19)","v":0},{"$f":"IF(ISERROR(Data4!P$19),0,Data4!P$19)","v":0},{"$f":"IF(ISERROR(Data4!Q$19),0,Data4!Q$19)","v":0},{"$f":"IF(ISERROR(Data4!R$19),0,Data4!R$19)","v":0},{"$f":"IF(ISERROR(Data4!S$19),0,Data4!S$19)","v":0},{"$f":"IF(ISERROR(Data4!T$19),0,Data4!T$19)","v":0},{"$f":"IF(ISERROR(Data4!U$19),0,Data4!U$19)","v":0},{"$f":"IF(ISERROR(Data4!V$19),0,Data4!V$19)","v":0},{"$f":"IF(ISERROR(Data4!W$19),0,Data4!W$19)","v":0},{"$f":"IF(ISERROR(Data4!X$19),0,Data4!X$19)","v":0},{"$f":"IF(ISERROR(Data4!Y$19),0,Data4!Y$19)","v":0},{"$f":"IF(ISERROR(Data4!Z$19),0,Data4!Z$19)","v":0},{"$f":"IF(ISERROR(Data4!AA$19),0,Data4!AA$19)","v":0},{"$f":"IF(ISERROR(Data4!AB$19),0,Data4!AB$19)","v":0},{"$f":"IF(ISERROR(Data4!AC$19),0,Data4!AC$19)","v":0},{"$f":"IF(ISERROR(Data4!AD$19),0,Data4!AD$19)","v":0},{"$f":"IF(ISERROR(Data4!AE$19),0,Data4!AE$19)","v":0},{"$f":"IF(ISERROR(Data4!AF$19),0,Data4!AF$19)","v":0},{"$f":"IF(ISERROR(Data4!AG$19),0,Data4!AG$19)","v":0},{"$f":"IF(ISERROR(Data4!AH$19),0,Data4!AH$19)","v":0},{"$f":"IF(ISERROR(Data4!AI$19),0,Data4!AI$19)","v":0},{"$f":"IF(ISERROR(Data4!AJ$19),0,Data4!AJ$19)","v":0},{"$f":"IF(ISERROR(Data4!AK$19),0,Data4!AK$19)","v":0},{"$f":"IF(ISERROR(Data4!AL$19),0,Data4!AL$19)","v":0},{"$f":"IF(ISERROR(Data4!AM$19),0,Data4!AM$19)","v":0},{"$f":"IF(ISERROR(Data4!AN$19),0,Data4!AN$19)","v":0},{"$f":"IF(ISERROR(Data4!AO$19),0,Data4!AO$19)","v":0},{"$f":"IF(ISERROR(Data4!AP$19),0,Data4!AP$19)","v":0},{"$f":"IF(ISERROR(Data4!AQ$19),0,Data4!AQ$19)","v":0},{"$f":"IF(ISERROR(Data4!AR$19),0,Data4!AR$19)","v":0},{"$f":"IF(ISERROR(Data4!AS$19),0,Data4!AS$19)","v":0},{"$f":"IF(ISERROR(Data4!AT$19),0,Data4!AT$19)","v":0},{"$f":"IF(ISERROR(Data4!AU$19),0,Data4!AU$19)","v":0},{"$f":"IF(ISERROR(Data4!AV$19),0,Data4!AV$19)","v":0},{"$f":"IF(ISERROR(Data4!AW$19),0,Data4!AW$19)","v":0},{"$f":"IF(ISERROR(Data4!AX$19),0,Data4!AX$19)","v":0},{"$f":"IF(ISERROR(Data4!AY$19),0,Data4!AY$19)","v":0},{"$f":"IF(ISERROR(Data4!AZ$19),0,Data4!AZ$19)","v":0},{"$f":"IF(ISERROR(Data4!BA$19),0,Data4!BA$19)","v":0},{"$f":"IF(ISERROR(Data4!BB$19),0,Data4!BB$19)","v":0},{"$f":"IF(ISERROR(Data4!BC$19),0,Data4!BC$19)","v":0},{"$f":"IF(ISERROR(Data4!BD$19),0,Data4!BD$19)","v":0},{"$f":"IF(ISERROR(Data4!BE$19),0,Data4!BE$19)","v":0},{"$f":"IF(ISERROR(Data4!BF$19),0,Data4!BF$19)","v":0},{"$f":"IF(ISERROR(Data4!BG$19),0,Data4!BG$19)","v":0},{"$f":"IF(ISERROR(Data4!BH$19),0,Data4!BH$19)","v":0},{"$f":"IF(ISERROR(Data4!BI$19),0,Data4!BI$19)","v":0},{"$f":"IF(ISERROR(Data4!BJ$19),0,Data4!BJ$19)","v":0},{"$f":"IF(ISERROR(Data4!BK$19),0,Data4!BK$19)","v":0},{"$f":"IF(ISERROR(Data4!BL$19),0,Data4!BL$19)","v":0},{"$f":"IF(ISERROR(Data4!BM$19),0,Data4!BM$19)","v":0},{"$f":"IF(ISERROR(Data4!BN$19),0,Data4!BN$19)","v":0},{"$f":"IF(ISERROR(Data4!BO$19),0,Data4!BO$19)","v":0},{"$f":"IF(ISERROR(Data4!BP$19),0,Data4!BP$19)","v":0},{"$f":"IF(ISERROR(Data4!BQ$19),0,Data4!BQ$19)","v":0},{"$f":"IF(ISERROR(Data4!BR$19),0,Data4!BR$19)","v":0},{"$f":"IF(ISERROR(Data4!BS$19),0,Data4!BS$19)","v":0},{"$f":"IF(ISERROR(Data4!BT$19),0,Data4!BT$19)","v":0},{"$f":"IF(ISERROR(Data4!BU$19),0,Data4!BU$19)","v":0},{"$f":"IF(ISERROR(Data4!BV$19),0,Data4!BV$19)","v":0},{"$f":"IF(ISERROR(Data4!BW$19),0,Data4!BW$19)","v":0},{"$f":"IF(ISERROR(Data4!BX$19),0,Data4!BX$19)","v":0},{"$f":"IF(ISERROR(Data4!BY$19),0,Data4!BY$19)","v":0},{"$f":"IF(ISERROR(Data4!BZ$19),0,Data4!BZ$19)","v":0},{"$f":"IF(ISERROR(Data4!CA$19),0,Data4!CA$19)","v":0},{"$f":"IF(ISERROR(Data4!CB$19),0,Data4!CB$19)","v":0},{"$f":"IF(ISERROR(Data4!CC$19),0,Data4!CC$19)","v":0},{"$f":"IF(ISERROR(Data4!CD$19),0,Data4!CD$19)","v":0},{"$f":"IF(ISERROR(Data4!CE$19),0,Data4!CE$19)","v":0},{"$f":"IF(ISERROR(Data4!CF$19),0,Data4!CF$19)","v":0},{"$f":"IF(ISERROR(Data4!CG$19),0,Data4!CG$19)","v":0},{"$f":"IF(ISERROR(Data4!CH$19),0,Data4!CH$19)","v":0},{"$f":"IF(ISERROR(Data4!CI$19),0,Data4!CI$19)","v":0},{"$f":"IF(ISERROR(Data4!CJ$19),0,Data4!CJ$19)","v":0},{"$f":"IF(ISERROR(Data4!CK$19),0,Data4!CK$19)","v":0},{"$f":"IF(ISERROR(Data4!CL$19),0,Data4!CL$19)","v":0},{"$f":"IF(ISERROR(Data4!CM$19),0,Data4!CM$19)","v":0},{"$f":"IF(ISERROR(Data4!CN$19),0,Data4!CN$19)","v":0},{"$f":"IF(ISERROR(Data4!CO$19),0,Data4!CO$19)","v":0},{"$f":"IF(ISERROR(Data4!CP$19),0,Data4!CP$19)","v":0},{"$f":"IF(ISERROR(Data4!CQ$19),0,Data4!CQ$19)","v":0},{"$f":"IF(ISERROR(Data4!CR$19),0,Data4!CR$19)","v":0},{"$f":"IF(ISERROR(Data4!CS$19),0,Data4!CS$19)","v":0},{"$f":"IF(ISERROR(Data4!CT$19),0,Data4!CT$19)","v":0},{"$f":"IF(ISERROR(Data4!CU$19),0,Data4!CU$19)","v":0},{"$f":"IF(ISERROR(Data4!CV$19),0,Data4!CV$19)","v":0},{"$f":"IF(ISERROR(Data4!CW$19),0,Data4!CW$19)","v":0},{"$f":"IF(ISERROR(Data4!CX$19),0,Data4!CX$19)","v":0},{"$f":"IF(ISERROR(Data4!CY$19),0,Data4!CY$19)","v":0},{"$f":"IF(ISERROR(Data4!CZ$19),0,Data4!CZ$19)","v":0},{"$f":"IF(ISERROR(Data4!DA$19),0,Data4!DA$19)","v":0},{"$f":"IF(ISERROR(Data4!DB$19),0,Data4!DB$19)","v":0},{"$f":"IF(ISERROR(Data4!DC$19),0,Data4!DC$19)","v":0},{"$f":"IF(ISERROR(Data4!DD$19),0,Data4!DD$19)","v":0},{"$f":"IF(ISERROR(Data4!DE$19),0,Data4!DE$19)","v":0},{"$f":"IF(ISERROR(Data4!DF$19),0,Data4!DF$19)","v":0},{"$f":"IF(ISERROR(Data4!DG$19),0,Data4!DG$19)","v":0},{"$f":"IF(ISERROR(Data4!DH$19),0,Data4!DH$19)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$20","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$20),0,Data4!M$20)","v":0},{"$f":"IF(ISERROR(Data4!N$20),0,Data4!N$20)","v":0},{"$f":"IF(ISERROR(Data4!O$20),0,Data4!O$20)","v":0},{"$f":"IF(ISERROR(Data4!P$20),0,Data4!P$20)","v":0},{"$f":"IF(ISERROR(Data4!Q$20),0,Data4!Q$20)","v":0},{"$f":"IF(ISERROR(Data4!R$20),0,Data4!R$20)","v":0},{"$f":"IF(ISERROR(Data4!S$20),0,Data4!S$20)","v":0},{"$f":"IF(ISERROR(Data4!T$20),0,Data4!T$20)","v":0},{"$f":"IF(ISERROR(Data4!U$20),0,Data4!U$20)","v":0},{"$f":"IF(ISERROR(Data4!V$20),0,Data4!V$20)","v":0},{"$f":"IF(ISERROR(Data4!W$20),0,Data4!W$20)","v":0},{"$f":"IF(ISERROR(Data4!X$20),0,Data4!X$20)","v":0},{"$f":"IF(ISERROR(Data4!Y$20),0,Data4!Y$20)","v":0},{"$f":"IF(ISERROR(Data4!Z$20),0,Data4!Z$20)","v":0},{"$f":"IF(ISERROR(Data4!AA$20),0,Data4!AA$20)","v":0},{"$f":"IF(ISERROR(Data4!AB$20),0,Data4!AB$20)","v":0},{"$f":"IF(ISERROR(Data4!AC$20),0,Data4!AC$20)","v":0},{"$f":"IF(ISERROR(Data4!AD$20),0,Data4!AD$20)","v":0},{"$f":"IF(ISERROR(Data4!AE$20),0,Data4!AE$20)","v":0},{"$f":"IF(ISERROR(Data4!AF$20),0,Data4!AF$20)","v":0},{"$f":"IF(ISERROR(Data4!AG$20),0,Data4!AG$20)","v":0},{"$f":"IF(ISERROR(Data4!AH$20),0,Data4!AH$20)","v":0},{"$f":"IF(ISERROR(Data4!AI$20),0,Data4!AI$20)","v":0},{"$f":"IF(ISERROR(Data4!AJ$20),0,Data4!AJ$20)","v":0},{"$f":"IF(ISERROR(Data4!AK$20),0,Data4!AK$20)","v":0},{"$f":"IF(ISERROR(Data4!AL$20),0,Data4!AL$20)","v":0},{"$f":"IF(ISERROR(Data4!AM$20),0,Data4!AM$20)","v":0},{"$f":"IF(ISERROR(Data4!AN$20),0,Data4!AN$20)","v":0},{"$f":"IF(ISERROR(Data4!AO$20),0,Data4!AO$20)","v":0},{"$f":"IF(ISERROR(Data4!AP$20),0,Data4!AP$20)","v":0},{"$f":"IF(ISERROR(Data4!AQ$20),0,Data4!AQ$20)","v":0},{"$f":"IF(ISERROR(Data4!AR$20),0,Data4!AR$20)","v":0},{"$f":"IF(ISERROR(Data4!AS$20),0,Data4!AS$20)","v":0},{"$f":"IF(ISERROR(Data4!AT$20),0,Data4!AT$20)","v":0},{"$f":"IF(ISERROR(Data4!AU$20),0,Data4!AU$20)","v":0},{"$f":"IF(ISERROR(Data4!AV$20),0,Data4!AV$20)","v":0},{"$f":"IF(ISERROR(Data4!AW$20),0,Data4!AW$20)","v":0},{"$f":"IF(ISERROR(Data4!AX$20),0,Data4!AX$20)","v":0},{"$f":"IF(ISERROR(Data4!AY$20),0,Data4!AY$20)","v":0},{"$f":"IF(ISERROR(Data4!AZ$20),0,Data4!AZ$20)","v":0},{"$f":"IF(ISERROR(Data4!BA$20),0,Data4!BA$20)","v":0},{"$f":"IF(ISERROR(Data4!BB$20),0,Data4!BB$20)","v":0},{"$f":"IF(ISERROR(Data4!BC$20),0,Data4!BC$20)","v":0},{"$f":"IF(ISERROR(Data4!BD$20),0,Data4!BD$20)","v":0},{"$f":"IF(ISERROR(Data4!BE$20),0,Data4!BE$20)","v":0},{"$f":"IF(ISERROR(Data4!BF$20),0,Data4!BF$20)","v":0},{"$f":"IF(ISERROR(Data4!BG$20),0,Data4!BG$20)","v":0},{"$f":"IF(ISERROR(Data4!BH$20),0,Data4!BH$20)","v":0},{"$f":"IF(ISERROR(Data4!BI$20),0,Data4!BI$20)","v":0},{"$f":"IF(ISERROR(Data4!BJ$20),0,Data4!BJ$20)","v":0},{"$f":"IF(ISERROR(Data4!BK$20),0,Data4!BK$20)","v":0},{"$f":"IF(ISERROR(Data4!BL$20),0,Data4!BL$20)","v":0},{"$f":"IF(ISERROR(Data4!BM$20),0,Data4!BM$20)","v":0},{"$f":"IF(ISERROR(Data4!BN$20),0,Data4!BN$20)","v":0},{"$f":"IF(ISERROR(Data4!BO$20),0,Data4!BO$20)","v":0},{"$f":"IF(ISERROR(Data4!BP$20),0,Data4!BP$20)","v":0},{"$f":"IF(ISERROR(Data4!BQ$20),0,Data4!BQ$20)","v":0},{"$f":"IF(ISERROR(Data4!BR$20),0,Data4!BR$20)","v":0},{"$f":"IF(ISERROR(Data4!BS$20),0,Data4!BS$20)","v":0},{"$f":"IF(ISERROR(Data4!BT$20),0,Data4!BT$20)","v":0},{"$f":"IF(ISERROR(Data4!BU$20),0,Data4!BU$20)","v":0},{"$f":"IF(ISERROR(Data4!BV$20),0,Data4!BV$20)","v":0},{"$f":"IF(ISERROR(Data4!BW$20),0,Data4!BW$20)","v":0},{"$f":"IF(ISERROR(Data4!BX$20),0,Data4!BX$20)","v":0},{"$f":"IF(ISERROR(Data4!BY$20),0,Data4!BY$20)","v":0},{"$f":"IF(ISERROR(Data4!BZ$20),0,Data4!BZ$20)","v":0},{"$f":"IF(ISERROR(Data4!CA$20),0,Data4!CA$20)","v":0},{"$f":"IF(ISERROR(Data4!CB$20),0,Data4!CB$20)","v":0},{"$f":"IF(ISERROR(Data4!CC$20),0,Data4!CC$20)","v":0},{"$f":"IF(ISERROR(Data4!CD$20),0,Data4!CD$20)","v":0},{"$f":"IF(ISERROR(Data4!CE$20),0,Data4!CE$20)","v":0},{"$f":"IF(ISERROR(Data4!CF$20),0,Data4!CF$20)","v":0},{"$f":"IF(ISERROR(Data4!CG$20),0,Data4!CG$20)","v":0},{"$f":"IF(ISERROR(Data4!CH$20),0,Data4!CH$20)","v":0},{"$f":"IF(ISERROR(Data4!CI$20),0,Data4!CI$20)","v":0},{"$f":"IF(ISERROR(Data4!CJ$20),0,Data4!CJ$20)","v":0},{"$f":"IF(ISERROR(Data4!CK$20),0,Data4!CK$20)","v":0},{"$f":"IF(ISERROR(Data4!CL$20),0,Data4!CL$20)","v":0},{"$f":"IF(ISERROR(Data4!CM$20),0,Data4!CM$20)","v":0},{"$f":"IF(ISERROR(Data4!CN$20),0,Data4!CN$20)","v":0},{"$f":"IF(ISERROR(Data4!CO$20),0,Data4!CO$20)","v":0},{"$f":"IF(ISERROR(Data4!CP$20),0,Data4!CP$20)","v":0},{"$f":"IF(ISERROR(Data4!CQ$20),0,Data4!CQ$20)","v":0},{"$f":"IF(ISERROR(Data4!CR$20),0,Data4!CR$20)","v":0},{"$f":"IF(ISERROR(Data4!CS$20),0,Data4!CS$20)","v":0},{"$f":"IF(ISERROR(Data4!CT$20),0,Data4!CT$20)","v":0},{"$f":"IF(ISERROR(Data4!CU$20),0,Data4!CU$20)","v":0},{"$f":"IF(ISERROR(Data4!CV$20),0,Data4!CV$20)","v":0},{"$f":"IF(ISERROR(Data4!CW$20),0,Data4!CW$20)","v":0},{"$f":"IF(ISERROR(Data4!CX$20),0,Data4!CX$20)","v":0},{"$f":"IF(ISERROR(Data4!CY$20),0,Data4!CY$20)","v":0},{"$f":"IF(ISERROR(Data4!CZ$20),0,Data4!CZ$20)","v":0},{"$f":"IF(ISERROR(Data4!DA$20),0,Data4!DA$20)","v":0},{"$f":"IF(ISERROR(Data4!DB$20),0,Data4!DB$20)","v":0},{"$f":"IF(ISERROR(Data4!DC$20),0,Data4!DC$20)","v":0},{"$f":"IF(ISERROR(Data4!DD$20),0,Data4!DD$20)","v":0},{"$f":"IF(ISERROR(Data4!DE$20),0,Data4!DE$20)","v":0},{"$f":"IF(ISERROR(Data4!DF$20),0,Data4!DF$20)","v":0},{"$f":"IF(ISERROR(Data4!DG$20),0,Data4!DG$20)","v":0},{"$f":"IF(ISERROR(Data4!DH$20),0,Data4!DH$20)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$21","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$21),0,Data4!M$21)","v":0},{"$f":"IF(ISERROR(Data4!N$21),0,Data4!N$21)","v":0},{"$f":"IF(ISERROR(Data4!O$21),0,Data4!O$21)","v":0},{"$f":"IF(ISERROR(Data4!P$21),0,Data4!P$21)","v":0},{"$f":"IF(ISERROR(Data4!Q$21),0,Data4!Q$21)","v":0},{"$f":"IF(ISERROR(Data4!R$21),0,Data4!R$21)","v":0},{"$f":"IF(ISERROR(Data4!S$21),0,Data4!S$21)","v":0},{"$f":"IF(ISERROR(Data4!T$21),0,Data4!T$21)","v":0},{"$f":"IF(ISERROR(Data4!U$21),0,Data4!U$21)","v":0},{"$f":"IF(ISERROR(Data4!V$21),0,Data4!V$21)","v":0},{"$f":"IF(ISERROR(Data4!W$21),0,Data4!W$21)","v":0},{"$f":"IF(ISERROR(Data4!X$21),0,Data4!X$21)","v":0},{"$f":"IF(ISERROR(Data4!Y$21),0,Data4!Y$21)","v":0},{"$f":"IF(ISERROR(Data4!Z$21),0,Data4!Z$21)","v":0},{"$f":"IF(ISERROR(Data4!AA$21),0,Data4!AA$21)","v":0},{"$f":"IF(ISERROR(Data4!AB$21),0,Data4!AB$21)","v":0},{"$f":"IF(ISERROR(Data4!AC$21),0,Data4!AC$21)","v":0},{"$f":"IF(ISERROR(Data4!AD$21),0,Data4!AD$21)","v":0},{"$f":"IF(ISERROR(Data4!AE$21),0,Data4!AE$21)","v":0},{"$f":"IF(ISERROR(Data4!AF$21),0,Data4!AF$21)","v":0},{"$f":"IF(ISERROR(Data4!AG$21),0,Data4!AG$21)","v":0},{"$f":"IF(ISERROR(Data4!AH$21),0,Data4!AH$21)","v":0},{"$f":"IF(ISERROR(Data4!AI$21),0,Data4!AI$21)","v":0},{"$f":"IF(ISERROR(Data4!AJ$21),0,Data4!AJ$21)","v":0},{"$f":"IF(ISERROR(Data4!AK$21),0,Data4!AK$21)","v":0},{"$f":"IF(ISERROR(Data4!AL$21),0,Data4!AL$21)","v":0},{"$f":"IF(ISERROR(Data4!AM$21),0,Data4!AM$21)","v":0},{"$f":"IF(ISERROR(Data4!AN$21),0,Data4!AN$21)","v":0},{"$f":"IF(ISERROR(Data4!AO$21),0,Data4!AO$21)","v":0},{"$f":"IF(ISERROR(Data4!AP$21),0,Data4!AP$21)","v":0},{"$f":"IF(ISERROR(Data4!AQ$21),0,Data4!AQ$21)","v":0},{"$f":"IF(ISERROR(Data4!AR$21),0,Data4!AR$21)","v":0},{"$f":"IF(ISERROR(Data4!AS$21),0,Data4!AS$21)","v":0},{"$f":"IF(ISERROR(Data4!AT$21),0,Data4!AT$21)","v":0},{"$f":"IF(ISERROR(Data4!AU$21),0,Data4!AU$21)","v":0},{"$f":"IF(ISERROR(Data4!AV$21),0,Data4!AV$21)","v":0},{"$f":"IF(ISERROR(Data4!AW$21),0,Data4!AW$21)","v":0},{"$f":"IF(ISERROR(Data4!AX$21),0,Data4!AX$21)","v":0},{"$f":"IF(ISERROR(Data4!AY$21),0,Data4!AY$21)","v":0},{"$f":"IF(ISERROR(Data4!AZ$21),0,Data4!AZ$21)","v":0},{"$f":"IF(ISERROR(Data4!BA$21),0,Data4!BA$21)","v":0},{"$f":"IF(ISERROR(Data4!BB$21),0,Data4!BB$21)","v":0},{"$f":"IF(ISERROR(Data4!BC$21),0,Data4!BC$21)","v":0},{"$f":"IF(ISERROR(Data4!BD$21),0,Data4!BD$21)","v":0},{"$f":"IF(ISERROR(Data4!BE$21),0,Data4!BE$21)","v":0},{"$f":"IF(ISERROR(Data4!BF$21),0,Data4!BF$21)","v":0},{"$f":"IF(ISERROR(Data4!BG$21),0,Data4!BG$21)","v":0},{"$f":"IF(ISERROR(Data4!BH$21),0,Data4!BH$21)","v":0},{"$f":"IF(ISERROR(Data4!BI$21),0,Data4!BI$21)","v":0},{"$f":"IF(ISERROR(Data4!BJ$21),0,Data4!BJ$21)","v":0},{"$f":"IF(ISERROR(Data4!BK$21),0,Data4!BK$21)","v":0},{"$f":"IF(ISERROR(Data4!BL$21),0,Data4!BL$21)","v":0},{"$f":"IF(ISERROR(Data4!BM$21),0,Data4!BM$21)","v":0},{"$f":"IF(ISERROR(Data4!BN$21),0,Data4!BN$21)","v":0},{"$f":"IF(ISERROR(Data4!BO$21),0,Data4!BO$21)","v":0},{"$f":"IF(ISERROR(Data4!BP$21),0,Data4!BP$21)","v":0},{"$f":"IF(ISERROR(Data4!BQ$21),0,Data4!BQ$21)","v":0},{"$f":"IF(ISERROR(Data4!BR$21),0,Data4!BR$21)","v":0},{"$f":"IF(ISERROR(Data4!BS$21),0,Data4!BS$21)","v":0},{"$f":"IF(ISERROR(Data4!BT$21),0,Data4!BT$21)","v":0},{"$f":"IF(ISERROR(Data4!BU$21),0,Data4!BU$21)","v":0},{"$f":"IF(ISERROR(Data4!BV$21),0,Data4!BV$21)","v":0},{"$f":"IF(ISERROR(Data4!BW$21),0,Data4!BW$21)","v":0},{"$f":"IF(ISERROR(Data4!BX$21),0,Data4!BX$21)","v":0},{"$f":"IF(ISERROR(Data4!BY$21),0,Data4!BY$21)","v":0},{"$f":"IF(ISERROR(Data4!BZ$21),0,Data4!BZ$21)","v":0},{"$f":"IF(ISERROR(Data4!CA$21),0,Data4!CA$21)","v":0},{"$f":"IF(ISERROR(Data4!CB$21),0,Data4!CB$21)","v":0},{"$f":"IF(ISERROR(Data4!CC$21),0,Data4!CC$21)","v":0},{"$f":"IF(ISERROR(Data4!CD$21),0,Data4!CD$21)","v":0},{"$f":"IF(ISERROR(Data4!CE$21),0,Data4!CE$21)","v":0},{"$f":"IF(ISERROR(Data4!CF$21),0,Data4!CF$21)","v":0},{"$f":"IF(ISERROR(Data4!CG$21),0,Data4!CG$21)","v":0},{"$f":"IF(ISERROR(Data4!CH$21),0,Data4!CH$21)","v":0},{"$f":"IF(ISERROR(Data4!CI$21),0,Data4!CI$21)","v":0},{"$f":"IF(ISERROR(Data4!CJ$21),0,Data4!CJ$21)","v":0},{"$f":"IF(ISERROR(Data4!CK$21),0,Data4!CK$21)","v":0},{"$f":"IF(ISERROR(Data4!CL$21),0,Data4!CL$21)","v":0},{"$f":"IF(ISERROR(Data4!CM$21),0,Data4!CM$21)","v":0},{"$f":"IF(ISERROR(Data4!CN$21),0,Data4!CN$21)","v":0},{"$f":"IF(ISERROR(Data4!CO$21),0,Data4!CO$21)","v":0},{"$f":"IF(ISERROR(Data4!CP$21),0,Data4!CP$21)","v":0},{"$f":"IF(ISERROR(Data4!CQ$21),0,Data4!CQ$21)","v":0},{"$f":"IF(ISERROR(Data4!CR$21),0,Data4!CR$21)","v":0},{"$f":"IF(ISERROR(Data4!CS$21),0,Data4!CS$21)","v":0},{"$f":"IF(ISERROR(Data4!CT$21),0,Data4!CT$21)","v":0},{"$f":"IF(ISERROR(Data4!CU$21),0,Data4!CU$21)","v":0},{"$f":"IF(ISERROR(Data4!CV$21),0,Data4!CV$21)","v":0},{"$f":"IF(ISERROR(Data4!CW$21),0,Data4!CW$21)","v":0},{"$f":"IF(ISERROR(Data4!CX$21),0,Data4!CX$21)","v":0},{"$f":"IF(ISERROR(Data4!CY$21),0,Data4!CY$21)","v":0},{"$f":"IF(ISERROR(Data4!CZ$21),0,Data4!CZ$21)","v":0},{"$f":"IF(ISERROR(Data4!DA$21),0,Data4!DA$21)","v":0},{"$f":"IF(ISERROR(Data4!DB$21),0,Data4!DB$21)","v":0},{"$f":"IF(ISERROR(Data4!DC$21),0,Data4!DC$21)","v":0},{"$f":"IF(ISERROR(Data4!DD$21),0,Data4!DD$21)","v":0},{"$f":"IF(ISERROR(Data4!DE$21),0,Data4!DE$21)","v":0},{"$f":"IF(ISERROR(Data4!DF$21),0,Data4!DF$21)","v":0},{"$f":"IF(ISERROR(Data4!DG$21),0,Data4!DG$21)","v":0},{"$f":"IF(ISERROR(Data4!DH$21),0,Data4!DH$21)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$22","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$22),0,Data4!M$22)","v":0},{"$f":"IF(ISERROR(Data4!N$22),0,Data4!N$22)","v":0},{"$f":"IF(ISERROR(Data4!O$22),0,Data4!O$22)","v":0},{"$f":"IF(ISERROR(Data4!P$22),0,Data4!P$22)","v":0},{"$f":"IF(ISERROR(Data4!Q$22),0,Data4!Q$22)","v":0},{"$f":"IF(ISERROR(Data4!R$22),0,Data4!R$22)","v":0},{"$f":"IF(ISERROR(Data4!S$22),0,Data4!S$22)","v":0},{"$f":"IF(ISERROR(Data4!T$22),0,Data4!T$22)","v":0},{"$f":"IF(ISERROR(Data4!U$22),0,Data4!U$22)","v":0},{"$f":"IF(ISERROR(Data4!V$22),0,Data4!V$22)","v":0},{"$f":"IF(ISERROR(Data4!W$22),0,Data4!W$22)","v":0},{"$f":"IF(ISERROR(Data4!X$22),0,Data4!X$22)","v":0},{"$f":"IF(ISERROR(Data4!Y$22),0,Data4!Y$22)","v":0},{"$f":"IF(ISERROR(Data4!Z$22),0,Data4!Z$22)","v":0},{"$f":"IF(ISERROR(Data4!AA$22),0,Data4!AA$22)","v":0},{"$f":"IF(ISERROR(Data4!AB$22),0,Data4!AB$22)","v":0},{"$f":"IF(ISERROR(Data4!AC$22),0,Data4!AC$22)","v":0},{"$f":"IF(ISERROR(Data4!AD$22),0,Data4!AD$22)","v":0},{"$f":"IF(ISERROR(Data4!AE$22),0,Data4!AE$22)","v":0},{"$f":"IF(ISERROR(Data4!AF$22),0,Data4!AF$22)","v":0},{"$f":"IF(ISERROR(Data4!AG$22),0,Data4!AG$22)","v":0},{"$f":"IF(ISERROR(Data4!AH$22),0,Data4!AH$22)","v":0},{"$f":"IF(ISERROR(Data4!AI$22),0,Data4!AI$22)","v":0},{"$f":"IF(ISERROR(Data4!AJ$22),0,Data4!AJ$22)","v":0},{"$f":"IF(ISERROR(Data4!AK$22),0,Data4!AK$22)","v":0},{"$f":"IF(ISERROR(Data4!AL$22),0,Data4!AL$22)","v":0},{"$f":"IF(ISERROR(Data4!AM$22),0,Data4!AM$22)","v":0},{"$f":"IF(ISERROR(Data4!AN$22),0,Data4!AN$22)","v":0},{"$f":"IF(ISERROR(Data4!AO$22),0,Data4!AO$22)","v":0},{"$f":"IF(ISERROR(Data4!AP$22),0,Data4!AP$22)","v":0},{"$f":"IF(ISERROR(Data4!AQ$22),0,Data4!AQ$22)","v":0},{"$f":"IF(ISERROR(Data4!AR$22),0,Data4!AR$22)","v":0},{"$f":"IF(ISERROR(Data4!AS$22),0,Data4!AS$22)","v":0},{"$f":"IF(ISERROR(Data4!AT$22),0,Data4!AT$22)","v":0},{"$f":"IF(ISERROR(Data4!AU$22),0,Data4!AU$22)","v":0},{"$f":"IF(ISERROR(Data4!AV$22),0,Data4!AV$22)","v":0},{"$f":"IF(ISERROR(Data4!AW$22),0,Data4!AW$22)","v":0},{"$f":"IF(ISERROR(Data4!AX$22),0,Data4!AX$22)","v":0},{"$f":"IF(ISERROR(Data4!AY$22),0,Data4!AY$22)","v":0},{"$f":"IF(ISERROR(Data4!AZ$22),0,Data4!AZ$22)","v":0},{"$f":"IF(ISERROR(Data4!BA$22),0,Data4!BA$22)","v":0},{"$f":"IF(ISERROR(Data4!BB$22),0,Data4!BB$22)","v":0},{"$f":"IF(ISERROR(Data4!BC$22),0,Data4!BC$22)","v":0},{"$f":"IF(ISERROR(Data4!BD$22),0,Data4!BD$22)","v":0},{"$f":"IF(ISERROR(Data4!BE$22),0,Data4!BE$22)","v":0},{"$f":"IF(ISERROR(Data4!BF$22),0,Data4!BF$22)","v":0},{"$f":"IF(ISERROR(Data4!BG$22),0,Data4!BG$22)","v":0},{"$f":"IF(ISERROR(Data4!BH$22),0,Data4!BH$22)","v":0},{"$f":"IF(ISERROR(Data4!BI$22),0,Data4!BI$22)","v":0},{"$f":"IF(ISERROR(Data4!BJ$22),0,Data4!BJ$22)","v":0},{"$f":"IF(ISERROR(Data4!BK$22),0,Data4!BK$22)","v":0},{"$f":"IF(ISERROR(Data4!BL$22),0,Data4!BL$22)","v":0},{"$f":"IF(ISERROR(Data4!BM$22),0,Data4!BM$22)","v":0},{"$f":"IF(ISERROR(Data4!BN$22),0,Data4!BN$22)","v":0},{"$f":"IF(ISERROR(Data4!BO$22),0,Data4!BO$22)","v":0},{"$f":"IF(ISERROR(Data4!BP$22),0,Data4!BP$22)","v":0},{"$f":"IF(ISERROR(Data4!BQ$22),0,Data4!BQ$22)","v":0},{"$f":"IF(ISERROR(Data4!BR$22),0,Data4!BR$22)","v":0},{"$f":"IF(ISERROR(Data4!BS$22),0,Data4!BS$22)","v":0},{"$f":"IF(ISERROR(Data4!BT$22),0,Data4!BT$22)","v":0},{"$f":"IF(ISERROR(Data4!BU$22),0,Data4!BU$22)","v":0},{"$f":"IF(ISERROR(Data4!BV$22),0,Data4!BV$22)","v":0},{"$f":"IF(ISERROR(Data4!BW$22),0,Data4!BW$22)","v":0},{"$f":"IF(ISERROR(Data4!BX$22),0,Data4!BX$22)","v":0},{"$f":"IF(ISERROR(Data4!BY$22),0,Data4!BY$22)","v":0},{"$f":"IF(ISERROR(Data4!BZ$22),0,Data4!BZ$22)","v":0},{"$f":"IF(ISERROR(Data4!CA$22),0,Data4!CA$22)","v":0},{"$f":"IF(ISERROR(Data4!CB$22),0,Data4!CB$22)","v":0},{"$f":"IF(ISERROR(Data4!CC$22),0,Data4!CC$22)","v":0},{"$f":"IF(ISERROR(Data4!CD$22),0,Data4!CD$22)","v":0},{"$f":"IF(ISERROR(Data4!CE$22),0,Data4!CE$22)","v":0},{"$f":"IF(ISERROR(Data4!CF$22),0,Data4!CF$22)","v":0},{"$f":"IF(ISERROR(Data4!CG$22),0,Data4!CG$22)","v":0},{"$f":"IF(ISERROR(Data4!CH$22),0,Data4!CH$22)","v":0},{"$f":"IF(ISERROR(Data4!CI$22),0,Data4!CI$22)","v":0},{"$f":"IF(ISERROR(Data4!CJ$22),0,Data4!CJ$22)","v":0},{"$f":"IF(ISERROR(Data4!CK$22),0,Data4!CK$22)","v":0},{"$f":"IF(ISERROR(Data4!CL$22),0,Data4!CL$22)","v":0},{"$f":"IF(ISERROR(Data4!CM$22),0,Data4!CM$22)","v":0},{"$f":"IF(ISERROR(Data4!CN$22),0,Data4!CN$22)","v":0},{"$f":"IF(ISERROR(Data4!CO$22),0,Data4!CO$22)","v":0},{"$f":"IF(ISERROR(Data4!CP$22),0,Data4!CP$22)","v":0},{"$f":"IF(ISERROR(Data4!CQ$22),0,Data4!CQ$22)","v":0},{"$f":"IF(ISERROR(Data4!CR$22),0,Data4!CR$22)","v":0},{"$f":"IF(ISERROR(Data4!CS$22),0,Data4!CS$22)","v":0},{"$f":"IF(ISERROR(Data4!CT$22),0,Data4!CT$22)","v":0},{"$f":"IF(ISERROR(Data4!CU$22),0,Data4!CU$22)","v":0},{"$f":"IF(ISERROR(Data4!CV$22),0,Data4!CV$22)","v":0},{"$f":"IF(ISERROR(Data4!CW$22),0,Data4!CW$22)","v":0},{"$f":"IF(ISERROR(Data4!CX$22),0,Data4!CX$22)","v":0},{"$f":"IF(ISERROR(Data4!CY$22),0,Data4!CY$22)","v":0},{"$f":"IF(ISERROR(Data4!CZ$22),0,Data4!CZ$22)","v":0},{"$f":"IF(ISERROR(Data4!DA$22),0,Data4!DA$22)","v":0},{"$f":"IF(ISERROR(Data4!DB$22),0,Data4!DB$22)","v":0},{"$f":"IF(ISERROR(Data4!DC$22),0,Data4!DC$22)","v":0},{"$f":"IF(ISERROR(Data4!DD$22),0,Data4!DD$22)","v":0},{"$f":"IF(ISERROR(Data4!DE$22),0,Data4!DE$22)","v":0},{"$f":"IF(ISERROR(Data4!DF$22),0,Data4!DF$22)","v":0},{"$f":"IF(ISERROR(Data4!DG$22),0,Data4!DG$22)","v":0},{"$f":"IF(ISERROR(Data4!DH$22),0,Data4!DH$22)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$24","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$24),0,Data4!M$24)","v":0},{"$f":"IF(ISERROR(Data4!N$24),0,Data4!N$24)","v":0},{"$f":"IF(ISERROR(Data4!O$24),0,Data4!O$24)","v":0},{"$f":"IF(ISERROR(Data4!P$24),0,Data4!P$24)","v":0},{"$f":"IF(ISERROR(Data4!Q$24),0,Data4!Q$24)","v":0},{"$f":"IF(ISERROR(Data4!R$24),0,Data4!R$24)","v":0},{"$f":"IF(ISERROR(Data4!S$24),0,Data4!S$24)","v":0},{"$f":"IF(ISERROR(Data4!T$24),0,Data4!T$24)","v":0},{"$f":"IF(ISERROR(Data4!U$24),0,Data4!U$24)","v":0},{"$f":"IF(ISERROR(Data4!V$24),0,Data4!V$24)","v":0},{"$f":"IF(ISERROR(Data4!W$24),0,Data4!W$24)","v":0},{"$f":"IF(ISERROR(Data4!X$24),0,Data4!X$24)","v":0},{"$f":"IF(ISERROR(Data4!Y$24),0,Data4!Y$24)","v":0},{"$f":"IF(ISERROR(Data4!Z$24),0,Data4!Z$24)","v":0},{"$f":"IF(ISERROR(Data4!AA$24),0,Data4!AA$24)","v":0},{"$f":"IF(ISERROR(Data4!AB$24),0,Data4!AB$24)","v":0},{"$f":"IF(ISERROR(Data4!AC$24),0,Data4!AC$24)","v":0},{"$f":"IF(ISERROR(Data4!AD$24),0,Data4!AD$24)","v":0},{"$f":"IF(ISERROR(Data4!AE$24),0,Data4!AE$24)","v":0},{"$f":"IF(ISERROR(Data4!AF$24),0,Data4!AF$24)","v":0},{"$f":"IF(ISERROR(Data4!AG$24),0,Data4!AG$24)","v":0},{"$f":"IF(ISERROR(Data4!AH$24),0,Data4!AH$24)","v":0},{"$f":"IF(ISERROR(Data4!AI$24),0,Data4!AI$24)","v":0},{"$f":"IF(ISERROR(Data4!AJ$24),0,Data4!AJ$24)","v":0},{"$f":"IF(ISERROR(Data4!AK$24),0,Data4!AK$24)","v":0},{"$f":"IF(ISERROR(Data4!AL$24),0,Data4!AL$24)","v":0},{"$f":"IF(ISERROR(Data4!AM$24),0,Data4!AM$24)","v":0},{"$f":"IF(ISERROR(Data4!AN$24),0,Data4!AN$24)","v":0},{"$f":"IF(ISERROR(Data4!AO$24),0,Data4!AO$24)","v":0},{"$f":"IF(ISERROR(Data4!AP$24),0,Data4!AP$24)","v":0},{"$f":"IF(ISERROR(Data4!AQ$24),0,Data4!AQ$24)","v":0},{"$f":"IF(ISERROR(Data4!AR$24),0,Data4!AR$24)","v":0},{"$f":"IF(ISERROR(Data4!AS$24),0,Data4!AS$24)","v":0},{"$f":"IF(ISERROR(Data4!AT$24),0,Data4!AT$24)","v":0},{"$f":"IF(ISERROR(Data4!AU$24),0,Data4!AU$24)","v":0},{"$f":"IF(ISERROR(Data4!AV$24),0,Data4!AV$24)","v":0},{"$f":"IF(ISERROR(Data4!AW$24),0,Data4!AW$24)","v":0},{"$f":"IF(ISERROR(Data4!AX$24),0,Data4!AX$24)","v":0},{"$f":"IF(ISERROR(Data4!AY$24),0,Data4!AY$24)","v":0},{"$f":"IF(ISERROR(Data4!AZ$24),0,Data4!AZ$24)","v":0},{"$f":"IF(ISERROR(Data4!BA$24),0,Data4!BA$24)","v":0},{"$f":"IF(ISERROR(Data4!BB$24),0,Data4!BB$24)","v":0},{"$f":"IF(ISERROR(Data4!BC$24),0,Data4!BC$24)","v":0},{"$f":"IF(ISERROR(Data4!BD$24),0,Data4!BD$24)","v":0},{"$f":"IF(ISERROR(Data4!BE$24),0,Data4!BE$24)","v":0},{"$f":"IF(ISERROR(Data4!BF$24),0,Data4!BF$24)","v":0},{"$f":"IF(ISERROR(Data4!BG$24),0,Data4!BG$24)","v":0},{"$f":"IF(ISERROR(Data4!BH$24),0,Data4!BH$24)","v":0},{"$f":"IF(ISERROR(Data4!BI$24),0,Data4!BI$24)","v":0},{"$f":"IF(ISERROR(Data4!BJ$24),0,Data4!BJ$24)","v":0},{"$f":"IF(ISERROR(Data4!BK$24),0,Data4!BK$24)","v":0},{"$f":"IF(ISERROR(Data4!BL$24),0,Data4!BL$24)","v":0},{"$f":"IF(ISERROR(Data4!BM$24),0,Data4!BM$24)","v":0},{"$f":"IF(ISERROR(Data4!BN$24),0,Data4!BN$24)","v":0},{"$f":"IF(ISERROR(Data4!BO$24),0,Data4!BO$24)","v":0},{"$f":"IF(ISERROR(Data4!BP$24),0,Data4!BP$24)","v":0},{"$f":"IF(ISERROR(Data4!BQ$24),0,Data4!BQ$24)","v":0},{"$f":"IF(ISERROR(Data4!BR$24),0,Data4!BR$24)","v":0},{"$f":"IF(ISERROR(Data4!BS$24),0,Data4!BS$24)","v":0},{"$f":"IF(ISERROR(Data4!BT$24),0,Data4!BT$24)","v":0},{"$f":"IF(ISERROR(Data4!BU$24),0,Data4!BU$24)","v":0},{"$f":"IF(ISERROR(Data4!BV$24),0,Data4!BV$24)","v":0},{"$f":"IF(ISERROR(Data4!BW$24),0,Data4!BW$24)","v":0},{"$f":"IF(ISERROR(Data4!BX$24),0,Data4!BX$24)","v":0},{"$f":"IF(ISERROR(Data4!BY$24),0,Data4!BY$24)","v":0},{"$f":"IF(ISERROR(Data4!BZ$24),0,Data4!BZ$24)","v":0},{"$f":"IF(ISERROR(Data4!CA$24),0,Data4!CA$24)","v":0},{"$f":"IF(ISERROR(Data4!CB$24),0,Data4!CB$24)","v":0},{"$f":"IF(ISERROR(Data4!CC$24),0,Data4!CC$24)","v":0},{"$f":"IF(ISERROR(Data4!CD$24),0,Data4!CD$24)","v":0},{"$f":"IF(ISERROR(Data4!CE$24),0,Data4!CE$24)","v":0},{"$f":"IF(ISERROR(Data4!CF$24),0,Data4!CF$24)","v":0},{"$f":"IF(ISERROR(Data4!CG$24),0,Data4!CG$24)","v":0},{"$f":"IF(ISERROR(Data4!CH$24),0,Data4!CH$24)","v":0},{"$f":"IF(ISERROR(Data4!CI$24),0,Data4!CI$24)","v":0},{"$f":"IF(ISERROR(Data4!CJ$24),0,Data4!CJ$24)","v":0},{"$f":"IF(ISERROR(Data4!CK$24),0,Data4!CK$24)","v":0},{"$f":"IF(ISERROR(Data4!CL$24),0,Data4!CL$24)","v":0},{"$f":"IF(ISERROR(Data4!CM$24),0,Data4!CM$24)","v":0},{"$f":"IF(ISERROR(Data4!CN$24),0,Data4!CN$24)","v":0},{"$f":"IF(ISERROR(Data4!CO$24),0,Data4!CO$24)","v":0},{"$f":"IF(ISERROR(Data4!CP$24),0,Data4!CP$24)","v":0},{"$f":"IF(ISERROR(Data4!CQ$24),0,Data4!CQ$24)","v":0},{"$f":"IF(ISERROR(Data4!CR$24),0,Data4!CR$24)","v":0},{"$f":"IF(ISERROR(Data4!CS$24),0,Data4!CS$24)","v":0},{"$f":"IF(ISERROR(Data4!CT$24),0,Data4!CT$24)","v":0},{"$f":"IF(ISERROR(Data4!CU$24),0,Data4!CU$24)","v":0},{"$f":"IF(ISERROR(Data4!CV$24),0,Data4!CV$24)","v":0},{"$f":"IF(ISERROR(Data4!CW$24),0,Data4!CW$24)","v":0},{"$f":"IF(ISERROR(Data4!CX$24),0,Data4!CX$24)","v":0},{"$f":"IF(ISERROR(Data4!CY$24),0,Data4!CY$24)","v":0},{"$f":"IF(ISERROR(Data4!CZ$24),0,Data4!CZ$24)","v":0},{"$f":"IF(ISERROR(Data4!DA$24),0,Data4!DA$24)","v":0},{"$f":"IF(ISERROR(Data4!DB$24),0,Data4!DB$24)","v":0},{"$f":"IF(ISERROR(Data4!DC$24),0,Data4!DC$24)","v":0},{"$f":"IF(ISERROR(Data4!DD$24),0,Data4!DD$24)","v":0},{"$f":"IF(ISERROR(Data4!DE$24),0,Data4!DE$24)","v":0},{"$f":"IF(ISERROR(Data4!DF$24),0,Data4!DF$24)","v":0},{"$f":"IF(ISERROR(Data4!DG$24),0,Data4!DG$24)","v":0},{"$f":"IF(ISERROR(Data4!DH$24),0,Data4!DH$24)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$25","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$25),0,Data4!M$25)","v":0},{"$f":"IF(ISERROR(Data4!N$25),0,Data4!N$25)","v":0},{"$f":"IF(ISERROR(Data4!O$25),0,Data4!O$25)","v":0},{"$f":"IF(ISERROR(Data4!P$25),0,Data4!P$25)","v":0},{"$f":"IF(ISERROR(Data4!Q$25),0,Data4!Q$25)","v":0},{"$f":"IF(ISERROR(Data4!R$25),0,Data4!R$25)","v":0},{"$f":"IF(ISERROR(Data4!S$25),0,Data4!S$25)","v":0},{"$f":"IF(ISERROR(Data4!T$25),0,Data4!T$25)","v":0},{"$f":"IF(ISERROR(Data4!U$25),0,Data4!U$25)","v":0},{"$f":"IF(ISERROR(Data4!V$25),0,Data4!V$25)","v":0},{"$f":"IF(ISERROR(Data4!W$25),0,Data4!W$25)","v":0},{"$f":"IF(ISERROR(Data4!X$25),0,Data4!X$25)","v":0},{"$f":"IF(ISERROR(Data4!Y$25),0,Data4!Y$25)","v":0},{"$f":"IF(ISERROR(Data4!Z$25),0,Data4!Z$25)","v":0},{"$f":"IF(ISERROR(Data4!AA$25),0,Data4!AA$25)","v":0},{"$f":"IF(ISERROR(Data4!AB$25),0,Data4!AB$25)","v":0},{"$f":"IF(ISERROR(Data4!AC$25),0,Data4!AC$25)","v":0},{"$f":"IF(ISERROR(Data4!AD$25),0,Data4!AD$25)","v":0},{"$f":"IF(ISERROR(Data4!AE$25),0,Data4!AE$25)","v":0},{"$f":"IF(ISERROR(Data4!AF$25),0,Data4!AF$25)","v":0},{"$f":"IF(ISERROR(Data4!AG$25),0,Data4!AG$25)","v":0},{"$f":"IF(ISERROR(Data4!AH$25),0,Data4!AH$25)","v":0},{"$f":"IF(ISERROR(Data4!AI$25),0,Data4!AI$25)","v":0},{"$f":"IF(ISERROR(Data4!AJ$25),0,Data4!AJ$25)","v":0},{"$f":"IF(ISERROR(Data4!AK$25),0,Data4!AK$25)","v":0},{"$f":"IF(ISERROR(Data4!AL$25),0,Data4!AL$25)","v":0},{"$f":"IF(ISERROR(Data4!AM$25),0,Data4!AM$25)","v":0},{"$f":"IF(ISERROR(Data4!AN$25),0,Data4!AN$25)","v":0},{"$f":"IF(ISERROR(Data4!AO$25),0,Data4!AO$25)","v":0},{"$f":"IF(ISERROR(Data4!AP$25),0,Data4!AP$25)","v":0},{"$f":"IF(ISERROR(Data4!AQ$25),0,Data4!AQ$25)","v":0},{"$f":"IF(ISERROR(Data4!AR$25),0,Data4!AR$25)","v":0},{"$f":"IF(ISERROR(Data4!AS$25),0,Data4!AS$25)","v":0},{"$f":"IF(ISERROR(Data4!AT$25),0,Data4!AT$25)","v":0},{"$f":"IF(ISERROR(Data4!AU$25),0,Data4!AU$25)","v":0},{"$f":"IF(ISERROR(Data4!AV$25),0,Data4!AV$25)","v":0},{"$f":"IF(ISERROR(Data4!AW$25),0,Data4!AW$25)","v":0},{"$f":"IF(ISERROR(Data4!AX$25),0,Data4!AX$25)","v":0},{"$f":"IF(ISERROR(Data4!AY$25),0,Data4!AY$25)","v":0},{"$f":"IF(ISERROR(Data4!AZ$25),0,Data4!AZ$25)","v":0},{"$f":"IF(ISERROR(Data4!BA$25),0,Data4!BA$25)","v":0},{"$f":"IF(ISERROR(Data4!BB$25),0,Data4!BB$25)","v":0},{"$f":"IF(ISERROR(Data4!BC$25),0,Data4!BC$25)","v":0},{"$f":"IF(ISERROR(Data4!BD$25),0,Data4!BD$25)","v":0},{"$f":"IF(ISERROR(Data4!BE$25),0,Data4!BE$25)","v":0},{"$f":"IF(ISERROR(Data4!BF$25),0,Data4!BF$25)","v":0},{"$f":"IF(ISERROR(Data4!BG$25),0,Data4!BG$25)","v":0},{"$f":"IF(ISERROR(Data4!BH$25),0,Data4!BH$25)","v":0},{"$f":"IF(ISERROR(Data4!BI$25),0,Data4!BI$25)","v":0},{"$f":"IF(ISERROR(Data4!BJ$25),0,Data4!BJ$25)","v":0},{"$f":"IF(ISERROR(Data4!BK$25),0,Data4!BK$25)","v":0},{"$f":"IF(ISERROR(Data4!BL$25),0,Data4!BL$25)","v":0},{"$f":"IF(ISERROR(Data4!BM$25),0,Data4!BM$25)","v":0},{"$f":"IF(ISERROR(Data4!BN$25),0,Data4!BN$25)","v":0},{"$f":"IF(ISERROR(Data4!BO$25),0,Data4!BO$25)","v":0},{"$f":"IF(ISERROR(Data4!BP$25),0,Data4!BP$25)","v":0},{"$f":"IF(ISERROR(Data4!BQ$25),0,Data4!BQ$25)","v":0},{"$f":"IF(ISERROR(Data4!BR$25),0,Data4!BR$25)","v":0},{"$f":"IF(ISERROR(Data4!BS$25),0,Data4!BS$25)","v":0},{"$f":"IF(ISERROR(Data4!BT$25),0,Data4!BT$25)","v":0},{"$f":"IF(ISERROR(Data4!BU$25),0,Data4!BU$25)","v":0},{"$f":"IF(ISERROR(Data4!BV$25),0,Data4!BV$25)","v":0},{"$f":"IF(ISERROR(Data4!BW$25),0,Data4!BW$25)","v":0},{"$f":"IF(ISERROR(Data4!BX$25),0,Data4!BX$25)","v":0},{"$f":"IF(ISERROR(Data4!BY$25),0,Data4!BY$25)","v":0},{"$f":"IF(ISERROR(Data4!BZ$25),0,Data4!BZ$25)","v":0},{"$f":"IF(ISERROR(Data4!CA$25),0,Data4!CA$25)","v":0},{"$f":"IF(ISERROR(Data4!CB$25),0,Data4!CB$25)","v":0},{"$f":"IF(ISERROR(Data4!CC$25),0,Data4!CC$25)","v":0},{"$f":"IF(ISERROR(Data4!CD$25),0,Data4!CD$25)","v":0},{"$f":"IF(ISERROR(Data4!CE$25),0,Data4!CE$25)","v":0},{"$f":"IF(ISERROR(Data4!CF$25),0,Data4!CF$25)","v":0},{"$f":"IF(ISERROR(Data4!CG$25),0,Data4!CG$25)","v":0},{"$f":"IF(ISERROR(Data4!CH$25),0,Data4!CH$25)","v":0},{"$f":"IF(ISERROR(Data4!CI$25),0,Data4!CI$25)","v":0},{"$f":"IF(ISERROR(Data4!CJ$25),0,Data4!CJ$25)","v":0},{"$f":"IF(ISERROR(Data4!CK$25),0,Data4!CK$25)","v":0},{"$f":"IF(ISERROR(Data4!CL$25),0,Data4!CL$25)","v":0},{"$f":"IF(ISERROR(Data4!CM$25),0,Data4!CM$25)","v":0},{"$f":"IF(ISERROR(Data4!CN$25),0,Data4!CN$25)","v":0},{"$f":"IF(ISERROR(Data4!CO$25),0,Data4!CO$25)","v":0},{"$f":"IF(ISERROR(Data4!CP$25),0,Data4!CP$25)","v":0},{"$f":"IF(ISERROR(Data4!CQ$25),0,Data4!CQ$25)","v":0},{"$f":"IF(ISERROR(Data4!CR$25),0,Data4!CR$25)","v":0},{"$f":"IF(ISERROR(Data4!CS$25),0,Data4!CS$25)","v":0},{"$f":"IF(ISERROR(Data4!CT$25),0,Data4!CT$25)","v":0},{"$f":"IF(ISERROR(Data4!CU$25),0,Data4!CU$25)","v":0},{"$f":"IF(ISERROR(Data4!CV$25),0,Data4!CV$25)","v":0},{"$f":"IF(ISERROR(Data4!CW$25),0,Data4!CW$25)","v":0},{"$f":"IF(ISERROR(Data4!CX$25),0,Data4!CX$25)","v":0},{"$f":"IF(ISERROR(Data4!CY$25),0,Data4!CY$25)","v":0},{"$f":"IF(ISERROR(Data4!CZ$25),0,Data4!CZ$25)","v":0},{"$f":"IF(ISERROR(Data4!DA$25),0,Data4!DA$25)","v":0},{"$f":"IF(ISERROR(Data4!DB$25),0,Data4!DB$25)","v":0},{"$f":"IF(ISERROR(Data4!DC$25),0,Data4!DC$25)","v":0},{"$f":"IF(ISERROR(Data4!DD$25),0,Data4!DD$25)","v":0},{"$f":"IF(ISERROR(Data4!DE$25),0,Data4!DE$25)","v":0},{"$f":"IF(ISERROR(Data4!DF$25),0,Data4!DF$25)","v":0},{"$f":"IF(ISERROR(Data4!DG$25),0,Data4!DG$25)","v":0},{"$f":"IF(ISERROR(Data4!DH$25),0,Data4!DH$25)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$26","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$26),0,Data4!M$26)","v":0},{"$f":"IF(ISERROR(Data4!N$26),0,Data4!N$26)","v":0},{"$f":"IF(ISERROR(Data4!O$26),0,Data4!O$26)","v":0},{"$f":"IF(ISERROR(Data4!P$26),0,Data4!P$26)","v":0},{"$f":"IF(ISERROR(Data4!Q$26),0,Data4!Q$26)","v":0},{"$f":"IF(ISERROR(Data4!R$26),0,Data4!R$26)","v":0},{"$f":"IF(ISERROR(Data4!S$26),0,Data4!S$26)","v":0},{"$f":"IF(ISERROR(Data4!T$26),0,Data4!T$26)","v":0},{"$f":"IF(ISERROR(Data4!U$26),0,Data4!U$26)","v":0},{"$f":"IF(ISERROR(Data4!V$26),0,Data4!V$26)","v":0},{"$f":"IF(ISERROR(Data4!W$26),0,Data4!W$26)","v":0},{"$f":"IF(ISERROR(Data4!X$26),0,Data4!X$26)","v":0},{"$f":"IF(ISERROR(Data4!Y$26),0,Data4!Y$26)","v":0},{"$f":"IF(ISERROR(Data4!Z$26),0,Data4!Z$26)","v":0},{"$f":"IF(ISERROR(Data4!AA$26),0,Data4!AA$26)","v":0},{"$f":"IF(ISERROR(Data4!AB$26),0,Data4!AB$26)","v":0},{"$f":"IF(ISERROR(Data4!AC$26),0,Data4!AC$26)","v":0},{"$f":"IF(ISERROR(Data4!AD$26),0,Data4!AD$26)","v":0},{"$f":"IF(ISERROR(Data4!AE$26),0,Data4!AE$26)","v":0},{"$f":"IF(ISERROR(Data4!AF$26),0,Data4!AF$26)","v":0},{"$f":"IF(ISERROR(Data4!AG$26),0,Data4!AG$26)","v":0},{"$f":"IF(ISERROR(Data4!AH$26),0,Data4!AH$26)","v":0},{"$f":"IF(ISERROR(Data4!AI$26),0,Data4!AI$26)","v":0},{"$f":"IF(ISERROR(Data4!AJ$26),0,Data4!AJ$26)","v":0},{"$f":"IF(ISERROR(Data4!AK$26),0,Data4!AK$26)","v":0},{"$f":"IF(ISERROR(Data4!AL$26),0,Data4!AL$26)","v":0},{"$f":"IF(ISERROR(Data4!AM$26),0,Data4!AM$26)","v":0},{"$f":"IF(ISERROR(Data4!AN$26),0,Data4!AN$26)","v":0},{"$f":"IF(ISERROR(Data4!AO$26),0,Data4!AO$26)","v":0},{"$f":"IF(ISERROR(Data4!AP$26),0,Data4!AP$26)","v":0},{"$f":"IF(ISERROR(Data4!AQ$26),0,Data4!AQ$26)","v":0},{"$f":"IF(ISERROR(Data4!AR$26),0,Data4!AR$26)","v":0},{"$f":"IF(ISERROR(Data4!AS$26),0,Data4!AS$26)","v":0},{"$f":"IF(ISERROR(Data4!AT$26),0,Data4!AT$26)","v":0},{"$f":"IF(ISERROR(Data4!AU$26),0,Data4!AU$26)","v":0},{"$f":"IF(ISERROR(Data4!AV$26),0,Data4!AV$26)","v":0},{"$f":"IF(ISERROR(Data4!AW$26),0,Data4!AW$26)","v":0},{"$f":"IF(ISERROR(Data4!AX$26),0,Data4!AX$26)","v":0},{"$f":"IF(ISERROR(Data4!AY$26),0,Data4!AY$26)","v":0},{"$f":"IF(ISERROR(Data4!AZ$26),0,Data4!AZ$26)","v":0},{"$f":"IF(ISERROR(Data4!BA$26),0,Data4!BA$26)","v":0},{"$f":"IF(ISERROR(Data4!BB$26),0,Data4!BB$26)","v":0},{"$f":"IF(ISERROR(Data4!BC$26),0,Data4!BC$26)","v":0},{"$f":"IF(ISERROR(Data4!BD$26),0,Data4!BD$26)","v":0},{"$f":"IF(ISERROR(Data4!BE$26),0,Data4!BE$26)","v":0},{"$f":"IF(ISERROR(Data4!BF$26),0,Data4!BF$26)","v":0},{"$f":"IF(ISERROR(Data4!BG$26),0,Data4!BG$26)","v":0},{"$f":"IF(ISERROR(Data4!BH$26),0,Data4!BH$26)","v":0},{"$f":"IF(ISERROR(Data4!BI$26),0,Data4!BI$26)","v":0},{"$f":"IF(ISERROR(Data4!BJ$26),0,Data4!BJ$26)","v":0},{"$f":"IF(ISERROR(Data4!BK$26),0,Data4!BK$26)","v":0},{"$f":"IF(ISERROR(Data4!BL$26),0,Data4!BL$26)","v":0},{"$f":"IF(ISERROR(Data4!BM$26),0,Data4!BM$26)","v":0},{"$f":"IF(ISERROR(Data4!BN$26),0,Data4!BN$26)","v":0},{"$f":"IF(ISERROR(Data4!BO$26),0,Data4!BO$26)","v":0},{"$f":"IF(ISERROR(Data4!BP$26),0,Data4!BP$26)","v":0},{"$f":"IF(ISERROR(Data4!BQ$26),0,Data4!BQ$26)","v":0},{"$f":"IF(ISERROR(Data4!BR$26),0,Data4!BR$26)","v":0},{"$f":"IF(ISERROR(Data4!BS$26),0,Data4!BS$26)","v":0},{"$f":"IF(ISERROR(Data4!BT$26),0,Data4!BT$26)","v":0},{"$f":"IF(ISERROR(Data4!BU$26),0,Data4!BU$26)","v":0},{"$f":"IF(ISERROR(Data4!BV$26),0,Data4!BV$26)","v":0},{"$f":"IF(ISERROR(Data4!BW$26),0,Data4!BW$26)","v":0},{"$f":"IF(ISERROR(Data4!BX$26),0,Data4!BX$26)","v":0},{"$f":"IF(ISERROR(Data4!BY$26),0,Data4!BY$26)","v":0},{"$f":"IF(ISERROR(Data4!BZ$26),0,Data4!BZ$26)","v":0},{"$f":"IF(ISERROR(Data4!CA$26),0,Data4!CA$26)","v":0},{"$f":"IF(ISERROR(Data4!CB$26),0,Data4!CB$26)","v":0},{"$f":"IF(ISERROR(Data4!CC$26),0,Data4!CC$26)","v":0},{"$f":"IF(ISERROR(Data4!CD$26),0,Data4!CD$26)","v":0},{"$f":"IF(ISERROR(Data4!CE$26),0,Data4!CE$26)","v":0},{"$f":"IF(ISERROR(Data4!CF$26),0,Data4!CF$26)","v":0},{"$f":"IF(ISERROR(Data4!CG$26),0,Data4!CG$26)","v":0},{"$f":"IF(ISERROR(Data4!CH$26),0,Data4!CH$26)","v":0},{"$f":"IF(ISERROR(Data4!CI$26),0,Data4!CI$26)","v":0},{"$f":"IF(ISERROR(Data4!CJ$26),0,Data4!CJ$26)","v":0},{"$f":"IF(ISERROR(Data4!CK$26),0,Data4!CK$26)","v":0},{"$f":"IF(ISERROR(Data4!CL$26),0,Data4!CL$26)","v":0},{"$f":"IF(ISERROR(Data4!CM$26),0,Data4!CM$26)","v":0},{"$f":"IF(ISERROR(Data4!CN$26),0,Data4!CN$26)","v":0},{"$f":"IF(ISERROR(Data4!CO$26),0,Data4!CO$26)","v":0},{"$f":"IF(ISERROR(Data4!CP$26),0,Data4!CP$26)","v":0},{"$f":"IF(ISERROR(Data4!CQ$26),0,Data4!CQ$26)","v":0},{"$f":"IF(ISERROR(Data4!CR$26),0,Data4!CR$26)","v":0},{"$f":"IF(ISERROR(Data4!CS$26),0,Data4!CS$26)","v":0},{"$f":"IF(ISERROR(Data4!CT$26),0,Data4!CT$26)","v":0},{"$f":"IF(ISERROR(Data4!CU$26),0,Data4!CU$26)","v":0},{"$f":"IF(ISERROR(Data4!CV$26),0,Data4!CV$26)","v":0},{"$f":"IF(ISERROR(Data4!CW$26),0,Data4!CW$26)","v":0},{"$f":"IF(ISERROR(Data4!CX$26),0,Data4!CX$26)","v":0},{"$f":"IF(ISERROR(Data4!CY$26),0,Data4!CY$26)","v":0},{"$f":"IF(ISERROR(Data4!CZ$26),0,Data4!CZ$26)","v":0},{"$f":"IF(ISERROR(Data4!DA$26),0,Data4!DA$26)","v":0},{"$f":"IF(ISERROR(Data4!DB$26),0,Data4!DB$26)","v":0},{"$f":"IF(ISERROR(Data4!DC$26),0,Data4!DC$26)","v":0},{"$f":"IF(ISERROR(Data4!DD$26),0,Data4!DD$26)","v":0},{"$f":"IF(ISERROR(Data4!DE$26),0,Data4!DE$26)","v":0},{"$f":"IF(ISERROR(Data4!DF$26),0,Data4!DF$26)","v":0},{"$f":"IF(ISERROR(Data4!DG$26),0,Data4!DG$26)","v":0},{"$f":"IF(ISERROR(Data4!DH$26),0,Data4!DH$26)","v":0}]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(COUNTIF(DG102:DP102,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F102:INDEX(F102:DA102,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E109),\"Nėra reikšmės\",E109)","v":"Nėra reikšmės"},{"$f":"IRR(F105:INDEX(F105:DA105,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E110),\"Nėra reikšmės\",E110)","v":"Nėra reikšmės"},{"$f":"MIRR(F105:INDEX(F105:DA105,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F106:INDEX(F106:DA106,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E114),\"Nėra reikšmės\",E114)","v":"Nėra reikšmės"},{"$f":"IRR(F107:INDEX(F107:DA107,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E115),\"Nėra reikšmės\",E115)","v":"Nėra reikšmės"},{"$f":"MIRR(F107:INDEX(F107:DA107,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F116+NPV(FDN,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D108/D102,2),\"-\")","v":"-"}]
[]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F119+NPV(FDN,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F119:$DA119)","v":0},{"$f":"SUM(F120:F121)","v":0},{"$f":"SUM(G120:G121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS120:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD120:DD121),0)","v":0},{"$f":"ROUND(SUM(DE120:DE121),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F120+NPV(FDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F120:$DA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F120+NPV(SDN,G120:INDEX(G120:DA120,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F120+NPV(SDN,G120:INDEX(G120:DA120,PAL)),Data1!D115),0)","v":0},{"$f":"IF(COUNTIF(DG120:DP120,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F120:INDEX(F120:DA120,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F121+NPV(FDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F121:$DA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F121+NPV(SDN,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F121+NPV(SDN,G121:INDEX(G121:DA121,PAL)),Data1!D116),0)","v":0},{"$f":"IF(COUNTIF(DG121:DP121,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F121:INDEX(F121:DA121,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F124+NPV(FDN,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F125:$DA125)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"ROUND(SUM(F$17,F$119)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$17,G$119)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$119)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"$D$17","v":0},{"$f":"$E$17","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM($D$7,$D$22)","v":0},{"$f":"SUM(E7,E22)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM($D$7)","v":0},{"$f":"SUM($E$7)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM($D$22)","v":0},{"$f":"SUM($E$22)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D130-D129","v":0},{"$f":"E130-E129","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D125","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F126:INDEX(F126:DA126,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D134/$D$102,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Eilutė skirta perkelti reikšmes į \"4.\" lapą"]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A.0","index":54,"n_rows":100,"n_cols":121,"rows_kept":100,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"},null,null,null,{"$f":"IF(Data0!FC2=\"TRUE\",\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,"Esamos situacijos aprašymas (finansiniai duomenys pateikiami absoliučiais skaičiais pagal planuojamą projekto apimtį)"]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$59,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"F56+NPV(SDN,G56:INDEX(G56:DA56,PAL))","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS16:BS17)-SUM(BS7,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30)+G63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17,BT35)-SUM(BT7,BT21,BT30)+BS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},{"$f":"SUM(G16,G17)-SUM(G21,G38,G40,G41,G46)+IF(AND(G5>Investiciju_metu_skaicius,G22>0,SUM(G38:G40,G41,G44)>0),MIN(G22,SUM(G38:G40,G41,G44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS16,BS17)-SUM(BS21,BS38,BS40,BS41,BS46)+IF(AND(BS5>Investiciju_metu_skaicius,BS22>0,SUM(BS38:BS40,BS41,BS44)>0),MIN(BS22,SUM(BS38:BS40,BS41,BS44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"SUMPRODUCT(F$16:F$20,Data1!$C$63:$C$67)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47","v":0},{"$f":"SUMPRODUCT(G$16:G$20,Data1!$C$63:$C$67)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47","v":0},{"$f":"SUMPRODUCT(H$16:H$20,Data1!$C$63:$C$67)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47","v":0},{"$f":"SUMPRODUCT(I$16:I$20,Data1!$C$63:$C$67)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47","v":0},{"$f":"SUMPRODUCT(J$16:J$20,Data1!$C$63:$C$67)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47","v":0},{"$f":"SUMPRODUCT(K$16:K$20,Data1!$C$63:$C$67)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47","v":0},{"$f":"SUMPRODUCT(L$16:L$20,Data1!$C$63:$C$67)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47","v":0},{"$f":"SUMPRODUCT(M$16:M$20,Data1!$C$63:$C$67)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47","v":0},{"$f":"SUMPRODUCT(N$16:N$20,Data1!$C$63:$C$67)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47","v":0},{"$f":"SUMPRODUCT(O$16:O$20,Data1!$C$63:$C$67)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47","v":0},{"$f":"SUMPRODUCT(P$16:P$20,Data1!$C$63:$C$67)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47","v":0},{"$f":"SUMPRODUCT(Q$16:Q$20,Data1!$C$63:$C$67)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47","v":0},{"$f":"SUMPRODUCT(R$16:R$20,Data1!$C$63:$C$67)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47","v":0},{"$f":"SUMPRODUCT(S$16:S$20,Data1!$C$63:$C$67)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47","v":0},{"$f":"SUMPRODUCT(T$16:T$20,Data1!$C$63:$C$67)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47","v":0},{"$f":"SUMPRODUCT(U$16:U$20,Data1!$C$63:$C$67)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47","v":0},{"$f":"SUMPRODUCT(V$16:V$20,Data1!$C$63:$C$67)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47","v":0},{"$f":"SUMPRODUCT(W$16:W$20,Data1!$C$63:$C$67)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47","v":0},{"$f":"SUMPRODUCT(X$16:X$20,Data1!$C$63:$C$67)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47","v":0},{"$f":"SUMPRODUCT(Y$16:Y$20,Data1!$C$63:$C$67)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47","v":0},{"$f":"SUMPRODUCT(Z$16:Z$20,Data1!$C$63:$C$67)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47","v":0},{"$f":"SUMPRODUCT(AA$16:AA$20,Data1!$C$63:$C$67)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47","v":0},{"$f":"SUMPRODUCT(AB$16:AB$20,Data1!$C$63:$C$67)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47","v":0},{"$f":"SUMPRODUCT(AC$16:AC$20,Data1!$C$63:$C$67)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47","v":0},{"$f":"SUMPRODUCT(AD$16:AD$20,Data1!$C$63:$C$67)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47","v":0},{"$f":"SUMPRODUCT(AE$16:AE$20,Data1!$C$63:$C$67)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$C$63:$C$67)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$C$63:$C$67)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$C$63:$C$67)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$C$63:$C$67)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$C$63:$C$67)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$C$63:$C$67)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$C$63:$C$67)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$C$63:$C$67)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$C$63:$C$67)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$C$63:$C$67)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$C$63:$C$67)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$C$63:$C$67)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$C$63:$C$67)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$C$63:$C$67)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$C$63:$C$67)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$C$63:$C$67)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$C$63:$C$67)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$C$63:$C$67)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$C$63:$C$67)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$C$63:$C$67)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$C$63:$C$67)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$C$63:$C$67)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$C$63:$C$67)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$C$63:$C$67)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$C$63:$C$67)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$C$63:$C$67)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$C$63:$C$67)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$C$63:$C$67)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$C$63:$C$67)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$C$63:$C$67)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$C$63:$C$67)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$C$63:$C$67)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$C$63:$C$67)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$C$63:$C$67)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$C$63:$C$67)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$C$63:$C$67)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$C$63:$C$67)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$C$63:$C$67)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$C$63:$C$67)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$C$63:$C$67)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$C$63:$C$67)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$C$63:$C$67)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$C$63:$C$67)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$C$63:$C$67)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$C$63:$C$67)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$C$63:$C$67)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$C$63:$C$67)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$C$63:$C$67)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$C$63:$C$67)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$C$63:$C$67)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$C$63:$C$67)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$C$63:$C$67)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$C$63:$C$67)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$C$63:$C$67)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$C$63:$C$67)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$C$63:$C$67)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$C$63:$C$67)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$C$63:$C$67)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$C$63:$C$67)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$C$63:$C$67)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$C$63:$C$67)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$C$63:$C$67)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$C$63:$C$67)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$C$63:$C$67)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$C$63:$C$67)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!C55:C62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"SUMPRODUCT(DD16*Data1!C63)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!C65:C67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!C70:C75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"IRR(F75:INDEX(F75:DA75,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[]
[]
[]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$4","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$4),0,Data4!M$4)","v":0},{"$f":"IF(ISERROR(Data4!N$4),0,Data4!N$4)","v":0},{"$f":"IF(ISERROR(Data4!O$4),0,Data4!O$4)","v":0},{"$f":"IF(ISERROR(Data4!P$4),0,Data4!P$4)","v":0},{"$f":"IF(ISERROR(Data4!Q$4),0,Data4!Q$4)","v":0},{"$f":"IF(ISERROR(Data4!R$4),0,Data4!R$4)","v":0},{"$f":"IF(ISERROR(Data4!S$4),0,Data4!S$4)","v":0},{"$f":"IF(ISERROR(Data4!T$4),0,Data4!T$4)","v":0},{"$f":"IF(ISERROR(Data4!U$4),0,Data4!U$4)","v":0},{"$f":"IF(ISERROR(Data4!V$4),0,Data4!V$4)","v":0},{"$f":"IF(ISERROR(Data4!W$4),0,Data4!W$4)","v":0},{"$f":"IF(ISERROR(Data4!X$4),0,Data4!X$4)","v":0},{"$f":"IF(ISERROR(Data4!Y$4),0,Data4!Y$4)","v":0},{"$f":"IF(ISERROR(Data4!Z$4),0,Data4!Z$4)","v":0},{"$f":"IF(ISERROR(Data4!AA$4),0,Data4!AA$4)","v":0},{"$f":"IF(ISERROR(Data4!AB$4),0,Data4!AB$4)","v":0},{"$f":"IF(ISERROR(Data4!AC$4),0,Data4!AC$4)","v":0},{"$f":"IF(ISERROR(Data4!AD$4),0,Data4!AD$4)","v":0},{"$f":"IF(ISERROR(Data4!AE$4),0,Data4!AE$4)","v":0},{"$f":"IF(ISERROR(Data4!AF$4),0,Data4!AF$4)","v":0},{"$f":"IF(ISERROR(Data4!AG$4),0,Data4!AG$4)","v":0},{"$f":"IF(ISERROR(Data4!AH$4),0,Data4!AH$4)","v":0},{"$f":"IF(ISERROR(Data4!AI$4),0,Data4!AI$4)","v":0},{"$f":"IF(ISERROR(Data4!AJ$4),0,Data4!AJ$4)","v":0},{"$f":"IF(ISERROR(Data4!AK$4),0,Data4!AK$4)","v":0},{"$f":"IF(ISERROR(Data4!AL$4),0,Data4!AL$4)","v":0},{"$f":"IF(ISERROR(Data4!AM$4),0,Data4!AM$4)","v":0},{"$f":"IF(ISERROR(Data4!AN$4),0,Data4!AN$4)","v":0},{"$f":"IF(ISERROR(Data4!AO$4),0,Data4!AO$4)","v":0},{"$f":"IF(ISERROR(Data4!AP$4),0,Data4!AP$4)","v":0},{"$f":"IF(ISERROR(Data4!AQ$4),0,Data4!AQ$4)","v":0},{"$f":"IF(ISERROR(Data4!AR$4),0,Data4!AR$4)","v":0},{"$f":"IF(ISERROR(Data4!AS$4),0,Data4!AS$4)","v":0},{"$f":"IF(ISERROR(Data4!AT$4),0,Data4!AT$4)","v":0},{"$f":"IF(ISERROR(Data4!AU$4),0,Data4!AU$4)","v":0},{"$f":"IF(ISERROR(Data4!AV$4),0,Data4!AV$4)","v":0},{"$f":"IF(ISERROR(Data4!AW$4),0,Data4!AW$4)","v":0},{"$f":"IF(ISERROR(Data4!AX$4),0,Data4!AX$4)","v":0},{"$f":"IF(ISERROR(Data4!AY$4),0,Data4!AY$4)","v":0},{"$f":"IF(ISERROR(Data4!AZ$4),0,Data4!AZ$4)","v":0},{"$f":"IF(ISERROR(Data4!BA$4),0,Data4!BA$4)","v":0},{"$f":"IF(ISERROR(Data4!BB$4),0,Data4!BB$4)","v":0},{"$f":"IF(ISERROR(Data4!BC$4),0,Data4!BC$4)","v":0},{"$f":"IF(ISERROR(Data4!BD$4),0,Data4!BD$4)","v":0},{"$f":"IF(ISERROR(Data4!BE$4),0,Data4!BE$4)","v":0},{"$f":"IF(ISERROR(Data4!BF$4),0,Data4!BF$4)","v":0},{"$f":"IF(ISERROR(Data4!BG$4),0,Data4!BG$4)","v":0},{"$f":"IF(ISERROR(Data4!BH$4),0,Data4!BH$4)","v":0},{"$f":"IF(ISERROR(Data4!BI$4),0,Data4!BI$4)","v":0},{"$f":"IF(ISERROR(Data4!BJ$4),0,Data4!BJ$4)","v":0},{"$f":"IF(ISERROR(Data4!BK$4),0,Data4!BK$4)","v":0},{"$f":"IF(ISERROR(Data4!BL$4),0,Data4!BL$4)","v":0},{"$f":"IF(ISERROR(Data4!BM$4),0,Data4!BM$4)","v":0},{"$f":"IF(ISERROR(Data4!BN$4),0,Data4!BN$4)","v":0},{"$f":"IF(ISERROR(Data4!BO$4),0,Data4!BO$4)","v":0},{"$f":"IF(ISERROR(Data4!BP$4),0,Data4!BP$4)","v":0},{"$f":"IF(ISERROR(Data4!BQ$4),0,Data4!BQ$4)","v":0},{"$f":"IF(ISERROR(Data4!BR$4),0,Data4!BR$4)","v":0},{"$f":"IF(ISERROR(Data4!BS$4),0,Data4!BS$4)","v":0},{"$f":"IF(ISERROR(Data4!BT$4),0,Data4!BT$4)","v":0},{"$f":"IF(ISERROR(Data4!BU$4),0,Data4!BU$4)","v":0},{"$f":"IF(ISERROR(Data4!BV$4),0,Data4!BV$4)","v":0},{"$f":"IF(ISERROR(Data4!BW$4),0,Data4!BW$4)","v":0},{"$f":"IF(ISERROR(Data4!BX$4),0,Data4!BX$4)","v":0},{"$f":"IF(ISERROR(Data4!BY$4),0,Data4!BY$4)","v":0},{"$f":"IF(ISERROR(Data4!BZ$4),0,Data4!BZ$4)","v":0},{"$f":"IF(ISERROR(Data4!CA$4),0,Data4!CA$4)","v":0},{"$f":"IF(ISERROR(Data4!CB$4),0,Data4!CB$4)","v":0},{"$f":"IF(ISERROR(Data4!CC$4),0,Data4!CC$4)","v":0},{"$f":"IF(ISERROR(Data4!CD$4),0,Data4!CD$4)","v":0},{"$f":"IF(ISERROR(Data4!CE$4),0,Data4!CE$4)","v":0},{"$f":"IF(ISERROR(Data4!CF$4),0,Data4!CF$4)","v":0},{"$f":"IF(ISERROR(Data4!CG$4),0,Data4!CG$4)","v":0},{"$f":"IF(ISERROR(Data4!CH$4),0,Data4!CH$4)","v":0},{"$f":"IF(ISERROR(Data4!CI$4),0,Data4!CI$4)","v":0},{"$f":"IF(ISERROR(Data4!CJ$4),0,Data4!CJ$4)","v":0},{"$f":"IF(ISERROR(Data4!CK$4),0,Data4!CK$4)","v":0},{"$f":"IF(ISERROR(Data4!CL$4),0,Data4!CL$4)","v":0},{"$f":"IF(ISERROR(Data4!CM$4),0,Data4!CM$4)","v":0},{"$f":"IF(ISERROR(Data4!CN$4),0,Data4!CN$4)","v":0},{"$f":"IF(ISERROR(Data4!CO$4),0,Data4!CO$4)","v":0},{"$f":"IF(ISERROR(Data4!CP$4),0,Data4!CP$4)","v":0},{"$f":"IF(ISERROR(Data4!CQ$4),0,Data4!CQ$4)","v":0},{"$f":"IF(ISERROR(Data4!CR$4),0,Data4!CR$4)","v":0},{"$f":"IF(ISERROR(Data4!CS$4),0,Data4!CS$4)","v":0},{"$f":"IF(ISERROR(Data4!CT$4),0,Data4!CT$4)","v":0},{"$f":"IF(ISERROR(Data4!CU$4),0,Data4!CU$4)","v":0},{"$f":"IF(ISERROR(Data4!CV$4),0,Data4!CV$4)","v":0},{"$f":"IF(ISERROR(Data4!CW$4),0,Data4!CW$4)","v":0},{"$f":"IF(ISERROR(Data4!CX$4),0,Data4!CX$4)","v":0},{"$f":"IF(ISERROR(Data4!CY$4),0,Data4!CY$4)","v":0},{"$f":"IF(ISERROR(Data4!CZ$4),0,Data4!CZ$4)","v":0},{"$f":"IF(ISERROR(Data4!DA$4),0,Data4!DA$4)","v":0},{"$f":"IF(ISERROR(Data4!DB$4),0,Data4!DB$4)","v":0},{"$f":"IF(ISERROR(Data4!DC$4),0,Data4!DC$4)","v":0},{"$f":"IF(ISERROR(Data4!DD$4),0,Data4!DD$4)","v":0},{"$f":"IF(ISERROR(Data4!DE$4),0,Data4!DE$4)","v":0},{"$f":"IF(ISERROR(Data4!DF$4),0,Data4!DF$4)","v":0},{"$f":"IF(ISERROR(Data4!DG$4),0,Data4!DG$4)","v":0},{"$f":"IF(ISERROR(Data4!DH$4),0,Data4!DH$4)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$5","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$5),0,Data4!M$5)","v":0},{"$f":"IF(ISERROR(Data4!N$5),0,Data4!N$5)","v":0},{"$f":"IF(ISERROR(Data4!O$5),0,Data4!O$5)","v":0},{"$f":"IF(ISERROR(Data4!P$5),0,Data4!P$5)","v":0},{"$f":"IF(ISERROR(Data4!Q$5),0,Data4!Q$5)","v":0},{"$f":"IF(ISERROR(Data4!R$5),0,Data4!R$5)","v":0},{"$f":"IF(ISERROR(Data4!S$5),0,Data4!S$5)","v":0},{"$f":"IF(ISERROR(Data4!T$5),0,Data4!T$5)","v":0},{"$f":"IF(ISERROR(Data4!U$5),0,Data4!U$5)","v":0},{"$f":"IF(ISERROR(Data4!V$5),0,Data4!V$5)","v":0},{"$f":"IF(ISERROR(Data4!W$5),0,Data4!W$5)","v":0},{"$f":"IF(ISERROR(Data4!X$5),0,Data4!X$5)","v":0},{"$f":"IF(ISERROR(Data4!Y$5),0,Data4!Y$5)","v":0},{"$f":"IF(ISERROR(Data4!Z$5),0,Data4!Z$5)","v":0},{"$f":"IF(ISERROR(Data4!AA$5),0,Data4!AA$5)","v":0},{"$f":"IF(ISERROR(Data4!AB$5),0,Data4!AB$5)","v":0},{"$f":"IF(ISERROR(Data4!AC$5),0,Data4!AC$5)","v":0},{"$f":"IF(ISERROR(Data4!AD$5),0,Data4!AD$5)","v":0},{"$f":"IF(ISERROR(Data4!AE$5),0,Data4!AE$5)","v":0},{"$f":"IF(ISERROR(Data4!AF$5),0,Data4!AF$5)","v":0},{"$f":"IF(ISERROR(Data4!AG$5),0,Data4!AG$5)","v":0},{"$f":"IF(ISERROR(Data4!AH$5),0,Data4!AH$5)","v":0},{"$f":"IF(ISERROR(Data4!AI$5),0,Data4!AI$5)","v":0},{"$f":"IF(ISERROR(Data4!AJ$5),0,Data4!AJ$5)","v":0},{"$f":"IF(ISERROR(Data4!AK$5),0,Data4!AK$5)","v":0},{"$f":"IF(ISERROR(Data4!AL$5),0,Data4!AL$5)","v":0},{"$f":"IF(ISERROR(Data4!AM$5),0,Data4!AM$5)","v":0},{"$f":"IF(ISERROR(Data4!AN$5),0,Data4!AN$5)","v":0},{"$f":"IF(ISERROR(Data4!AO$5),0,Data4!AO$5)","v":0},{"$f":"IF(ISERROR(Data4!AP$5),0,Data4!AP$5)","v":0},{"$f":"IF(ISERROR(Data4!AQ$5),0,Data4!AQ$5)","v":0},{"$f":"IF(ISERROR(Data4!AR$5),0,Data4!AR$5)","v":0},{"$f":"IF(ISERROR(Data4!AS$5),0,Data4!AS$5)","v":0},{"$f":"IF(ISERROR(Data4!AT$5),0,Data4!AT$5)","v":0},{"$f":"IF(ISERROR(Data4!AU$5),0,Data4!AU$5)","v":0},{"$f":"IF(ISERROR(Data4!AV$5),0,Data4!AV$5)","v":0},{"$f":"IF(ISERROR(Data4!AW$5),0,Data4!AW$5)","v":0},{"$f":"IF(ISERROR(Data4!AX$5),0,Data4!AX$5)","v":0},{"$f":"IF(ISERROR(Data4!AY$5),0,Data4!AY$5)","v":0},{"$f":"IF(ISERROR(Data4!AZ$5),0,Data4!AZ$5)","v":0},{"$f":"IF(ISERROR(Data4!BA$5),0,Data4!BA$5)","v":0},{"$f":"IF(ISERROR(Data4!BB$5),0,Data4!BB$5)","v":0},{"$f":"IF(ISERROR(Data4!BC$5),0,Data4!BC$5)","v":0},{"$f":"IF(ISERROR(Data4!BD$5),0,Data4!BD$5)","v":0},{"$f":"IF(ISERROR(Data4!BE$5),0,Data4!BE$5)","v":0},{"$f":"IF(ISERROR(Data4!BF$5),0,Data4!BF$5)","v":0},{"$f":"IF(ISERROR(Data4!BG$5),0,Data4!BG$5)","v":0},{"$f":"IF(ISERROR(Data4!BH$5),0,Data4!BH$5)","v":0},{"$f":"IF(ISERROR(Data4!BI$5),0,Data4!BI$5)","v":0},{"$f":"IF(ISERROR(Data4!BJ$5),0,Data4!BJ$5)","v":0},{"$f":"IF(ISERROR(Data4!BK$5),0,Data4!BK$5)","v":0},{"$f":"IF(ISERROR(Data4!BL$5),0,Data4!BL$5)","v":0},{"$f":"IF(ISERROR(Data4!BM$5),0,Data4!BM$5)","v":0},{"$f":"IF(ISERROR(Data4!BN$5),0,Data4!BN$5)","v":0},{"$f":"IF(ISERROR(Data4!BO$5),0,Data4!BO$5)","v":0},{"$f":"IF(ISERROR(Data4!BP$5),0,Data4!BP$5)","v":0},{"$f":"IF(ISERROR(Data4!BQ$5),0,Data4!BQ$5)","v":0},{"$f":"IF(ISERROR(Data4!BR$5),0,Data4!BR$5)","v":0},{"$f":"IF(ISERROR(Data4!BS$5),0,Data4!BS$5)","v":0},{"$f":"IF(ISERROR(Data4!BT$5),0,Data4!BT$5)","v":0},{"$f":"IF(ISERROR(Data4!BU$5),0,Data4!BU$5)","v":0},{"$f":"IF(ISERROR(Data4!BV$5),0,Data4!BV$5)","v":0},{"$f":"IF(ISERROR(Data4!BW$5),0,Data4!BW$5)","v":0},{"$f":"IF(ISERROR(Data4!BX$5),0,Data4!BX$5)","v":0},{"$f":"IF(ISERROR(Data4!BY$5),0,Data4!BY$5)","v":0},{"$f":"IF(ISERROR(Data4!BZ$5),0,Data4!BZ$5)","v":0},{"$f":"IF(ISERROR(Data4!CA$5),0,Data4!CA$5)","v":0},{"$f":"IF(ISERROR(Data4!CB$5),0,Data4!CB$5)","v":0},{"$f":"IF(ISERROR(Data4!CC$5),0,Data4!CC$5)","v":0},{"$f":"IF(ISERROR(Data4!CD$5),0,Data4!CD$5)","v":0},{"$f":"IF(ISERROR(Data4!CE$5),0,Data4!CE$5)","v":0},{"$f":"IF(ISERROR(Data4!CF$5),0,Data4!CF$5)","v":0},{"$f":"IF(ISERROR(Data4!CG$5),0,Data4!CG$5)","v":0},{"$f":"IF(ISERROR(Data4!CH$5),0,Data4!CH$5)","v":0},{"$f":"IF(ISERROR(Data4!CI$5),0,Data4!CI$5)","v":0},{"$f":"IF(ISERROR(Data4!CJ$5),0,Data4!CJ$5)","v":0},{"$f":"IF(ISERROR(Data4!CK$5),0,Data4!CK$5)","v":0},{"$f":"IF(ISERROR(Data4!CL$5),0,Data4!CL$5)","v":0},{"$f":"IF(ISERROR(Data4!CM$5),0,Data4!CM$5)","v":0},{"$f":"IF(ISERROR(Data4!CN$5),0,Data4!CN$5)","v":0},{"$f":"IF(ISERROR(Data4!CO$5),0,Data4!CO$5)","v":0},{"$f":"IF(ISERROR(Data4!CP$5),0,Data4!CP$5)","v":0},{"$f":"IF(ISERROR(Data4!CQ$5),0,Data4!CQ$5)","v":0},{"$f":"IF(ISERROR(Data4!CR$5),0,Data4!CR$5)","v":0},{"$f":"IF(ISERROR(Data4!CS$5),0,Data4!CS$5)","v":0},{"$f":"IF(ISERROR(Data4!CT$5),0,Data4!CT$5)","v":0},{"$f":"IF(ISERROR(Data4!CU$5),0,Data4!CU$5)","v":0},{"$f":"IF(ISERROR(Data4!CV$5),0,Data4!CV$5)","v":0},{"$f":"IF(ISERROR(Data4!CW$5),0,Data4!CW$5)","v":0},{"$f":"IF(ISERROR(Data4!CX$5),0,Data4!CX$5)","v":0},{"$f":"IF(ISERROR(Data4!CY$5),0,Data4!CY$5)","v":0},{"$f":"IF(ISERROR(Data4!CZ$5),0,Data4!CZ$5)","v":0},{"$f":"IF(ISERROR(Data4!DA$5),0,Data4!DA$5)","v":0},{"$f":"IF(ISERROR(Data4!DB$5),0,Data4!DB$5)","v":0},{"$f":"IF(ISERROR(Data4!DC$5),0,Data4!DC$5)","v":0},{"$f":"IF(ISERROR(Data4!DD$5),0,Data4!DD$5)","v":0},{"$f":"IF(ISERROR(Data4!DE$5),0,Data4!DE$5)","v":0},{"$f":"IF(ISERROR(Data4!DF$5),0,Data4!DF$5)","v":0},{"$f":"IF(ISERROR(Data4!DG$5),0,Data4!DG$5)","v":0},{"$f":"IF(ISERROR(Data4!DH$5),0,Data4!DH$5)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$6","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$6),0,Data4!M$6)","v":0},{"$f":"IF(ISERROR(Data4!N$6),0,Data4!N$6)","v":0},{"$f":"IF(ISERROR(Data4!O$6),0,Data4!O$6)","v":0},{"$f":"IF(ISERROR(Data4!P$6),0,Data4!P$6)","v":0},{"$f":"IF(ISERROR(Data4!Q$6),0,Data4!Q$6)","v":0},{"$f":"IF(ISERROR(Data4!R$6),0,Data4!R$6)","v":0},{"$f":"IF(ISERROR(Data4!S$6),0,Data4!S$6)","v":0},{"$f":"IF(ISERROR(Data4!T$6),0,Data4!T$6)","v":0},{"$f":"IF(ISERROR(Data4!U$6),0,Data4!U$6)","v":0},{"$f":"IF(ISERROR(Data4!V$6),0,Data4!V$6)","v":0},{"$f":"IF(ISERROR(Data4!W$6),0,Data4!W$6)","v":0},{"$f":"IF(ISERROR(Data4!X$6),0,Data4!X$6)","v":0},{"$f":"IF(ISERROR(Data4!Y$6),0,Data4!Y$6)","v":0},{"$f":"IF(ISERROR(Data4!Z$6),0,Data4!Z$6)","v":0},{"$f":"IF(ISERROR(Data4!AA$6),0,Data4!AA$6)","v":0},{"$f":"IF(ISERROR(Data4!AB$6),0,Data4!AB$6)","v":0},{"$f":"IF(ISERROR(Data4!AC$6),0,Data4!AC$6)","v":0},{"$f":"IF(ISERROR(Data4!AD$6),0,Data4!AD$6)","v":0},{"$f":"IF(ISERROR(Data4!AE$6),0,Data4!AE$6)","v":0},{"$f":"IF(ISERROR(Data4!AF$6),0,Data4!AF$6)","v":0},{"$f":"IF(ISERROR(Data4!AG$6),0,Data4!AG$6)","v":0},{"$f":"IF(ISERROR(Data4!AH$6),0,Data4!AH$6)","v":0},{"$f":"IF(ISERROR(Data4!AI$6),0,Data4!AI$6)","v":0},{"$f":"IF(ISERROR(Data4!AJ$6),0,Data4!AJ$6)","v":0},{"$f":"IF(ISERROR(Data4!AK$6),0,Data4!AK$6)","v":0},{"$f":"IF(ISERROR(Data4!AL$6),0,Data4!AL$6)","v":0},{"$f":"IF(ISERROR(Data4!AM$6),0,Data4!AM$6)","v":0},{"$f":"IF(ISERROR(Data4!AN$6),0,Data4!AN$6)","v":0},{"$f":"IF(ISERROR(Data4!AO$6),0,Data4!AO$6)","v":0},{"$f":"IF(ISERROR(Data4!AP$6),0,Data4!AP$6)","v":0},{"$f":"IF(ISERROR(Data4!AQ$6),0,Data4!AQ$6)","v":0},{"$f":"IF(ISERROR(Data4!AR$6),0,Data4!AR$6)","v":0},{"$f":"IF(ISERROR(Data4!AS$6),0,Data4!AS$6)","v":0},{"$f":"IF(ISERROR(Data4!AT$6),0,Data4!AT$6)","v":0},{"$f":"IF(ISERROR(Data4!AU$6),0,Data4!AU$6)","v":0},{"$f":"IF(ISERROR(Data4!AV$6),0,Data4!AV$6)","v":0},{"$f":"IF(ISERROR(Data4!AW$6),0,Data4!AW$6)","v":0},{"$f":"IF(ISERROR(Data4!AX$6),0,Data4!AX$6)","v":0},{"$f":"IF(ISERROR(Data4!AY$6),0,Data4!AY$6)","v":0},{"$f":"IF(ISERROR(Data4!AZ$6),0,Data4!AZ$6)","v":0},{"$f":"IF(ISERROR(Data4!BA$6),0,Data4!BA$6)","v":0},{"$f":"IF(ISERROR(Data4!BB$6),0,Data4!BB$6)","v":0},{"$f":"IF(ISERROR(Data4!BC$6),0,Data4!BC$6)","v":0},{"$f":"IF(ISERROR(Data4!BD$6),0,Data4!BD$6)","v":0},{"$f":"IF(ISERROR(Data4!BE$6),0,Data4!BE$6)","v":0},{"$f":"IF(ISERROR(Data4!BF$6),0,Data4!BF$6)","v":0},{"$f":"IF(ISERROR(Data4!BG$6),0,Data4!BG$6)","v":0},{"$f":"IF(ISERROR(Data4!BH$6),0,Data4!BH$6)","v":0},{"$f":"IF(ISERROR(Data4!BI$6),0,Data4!BI$6)","v":0},{"$f":"IF(ISERROR(Data4!BJ$6),0,Data4!BJ$6)","v":0},{"$f":"IF(ISERROR(Data4!BK$6),0,Data4!BK$6)","v":0},{"$f":"IF(ISERROR(Data4!BL$6),0,Data4!BL$6)","v":0},{"$f":"IF(ISERROR(Data4!BM$6),0,Data4!BM$6)","v":0},{"$f":"IF(ISERROR(Data4!BN$6),0,Data4!BN$6)","v":0},{"$f":"IF(ISERROR(Data4!BO$6),0,Data4!BO$6)","v":0},{"$f":"IF(ISERROR(Data4!BP$6),0,Data4!BP$6)","v":0},{"$f":"IF(ISERROR(Data4!BQ$6),0,Data4!BQ$6)","v":0},{"$f":"IF(ISERROR(Data4!BR$6),0,Data4!BR$6)","v":0},{"$f":"IF(ISERROR(Data4!BS$6),0,Data4!BS$6)","v":0},{"$f":"IF(ISERROR(Data4!BT$6),0,Data4!BT$6)","v":0},{"$f":"IF(ISERROR(Data4!BU$6),0,Data4!BU$6)","v":0},{"$f":"IF(ISERROR(Data4!BV$6),0,Data4!BV$6)","v":0},{"$f":"IF(ISERROR(Data4!BW$6),0,Data4!BW$6)","v":0},{"$f":"IF(ISERROR(Data4!BX$6),0,Data4!BX$6)","v":0},{"$f":"IF(ISERROR(Data4!BY$6),0,Data4!BY$6)","v":0},{"$f":"IF(ISERROR(Data4!BZ$6),0,Data4!BZ$6)","v":0},{"$f":"IF(ISERROR(Data4!CA$6),0,Data4!CA$6)","v":0},{"$f":"IF(ISERROR(Data4!CB$6),0,Data4!CB$6)","v":0},{"$f":"IF(ISERROR(Data4!CC$6),0,Data4!CC$6)","v":0},{"$f":"IF(ISERROR(Data4!CD$6),0,Data4!CD$6)","v":0},{"$f":"IF(ISERROR(Data4!CE$6),0,Data4!CE$6)","v":0},{"$f":"IF(ISERROR(Data4!CF$6),0,Data4!CF$6)","v":0},{"$f":"IF(ISERROR(Data4!CG$6),0,Data4!CG$6)","v":0},{"$f":"IF(ISERROR(Data4!CH$6),0,Data4!CH$6)","v":0},{"$f":"IF(ISERROR(Data4!CI$6),0,Data4!CI$6)","v":0},{"$f":"IF(ISERROR(Data4!CJ$6),0,Data4!CJ$6)","v":0},{"$f":"IF(ISERROR(Data4!CK$6),0,Data4!CK$6)","v":0},{"$f":"IF(ISERROR(Data4!CL$6),0,Data4!CL$6)","v":0},{"$f":"IF(ISERROR(Data4!CM$6),0,Data4!CM$6)","v":0},{"$f":"IF(ISERROR(Data4!CN$6),0,Data4!CN$6)","v":0},{"$f":"IF(ISERROR(Data4!CO$6),0,Data4!CO$6)","v":0},{"$f":"IF(ISERROR(Data4!CP$6),0,Data4!CP$6)","v":0},{"$f":"IF(ISERROR(Data4!CQ$6),0,Data4!CQ$6)","v":0},{"$f":"IF(ISERROR(Data4!CR$6),0,Data4!CR$6)","v":0},{"$f":"IF(ISERROR(Data4!CS$6),0,Data4!CS$6)","v":0},{"$f":"IF(ISERROR(Data4!CT$6),0,Data4!CT$6)","v":0},{"$f":"IF(ISERROR(Data4!CU$6),0,Data4!CU$6)","v":0},{"$f":"IF(ISERROR(Data4!CV$6),0,Data4!CV$6)","v":0},{"$f":"IF(ISERROR(Data4!CW$6),0,Data4!CW$6)","v":0},{"$f":"IF(ISERROR(Data4!CX$6),0,Data4!CX$6)","v":0},{"$f":"IF(ISERROR(Data4!CY$6),0,Data4!CY$6)","v":0},{"$f":"IF(ISERROR(Data4!CZ$6),0,Data4!CZ$6)","v":0},{"$f":"IF(ISERROR(Data4!DA$6),0,Data4!DA$6)","v":0},{"$f":"IF(ISERROR(Data4!DB$6),0,Data4!DB$6)","v":0},{"$f":"IF(ISERROR(Data4!DC$6),0,Data4!DC$6)","v":0},{"$f":"IF(ISERROR(Data4!DD$6),0,Data4!DD$6)","v":0},{"$f":"IF(ISERROR(Data4!DE$6),0,Data4!DE$6)","v":0},{"$f":"IF(ISERROR(Data4!DF$6),0,Data4!DF$6)","v":0},{"$f":"IF(ISERROR(Data4!DG$6),0,Data4!DG$6)","v":0},{"$f":"IF(ISERROR(Data4!DH$6),0,Data4!DH$6)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$7","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$7),0,Data4!M$7)","v":0},{"$f":"IF(ISERROR(Data4!N$7),0,Data4!N$7)","v":0},{"$f":"IF(ISERROR(Data4!O$7),0,Data4!O$7)","v":0},{"$f":"IF(ISERROR(Data4!P$7),0,Data4!P$7)","v":0},{"$f":"IF(ISERROR(Data4!Q$7),0,Data4!Q$7)","v":0},{"$f":"IF(ISERROR(Data4!R$7),0,Data4!R$7)","v":0},{"$f":"IF(ISERROR(Data4!S$7),0,Data4!S$7)","v":0},{"$f":"IF(ISERROR(Data4!T$7),0,Data4!T$7)","v":0},{"$f":"IF(ISERROR(Data4!U$7),0,Data4!U$7)","v":0},{"$f":"IF(ISERROR(Data4!V$7),0,Data4!V$7)","v":0},{"$f":"IF(ISERROR(Data4!W$7),0,Data4!W$7)","v":0},{"$f":"IF(ISERROR(Data4!X$7),0,Data4!X$7)","v":0},{"$f":"IF(ISERROR(Data4!Y$7),0,Data4!Y$7)","v":0},{"$f":"IF(ISERROR(Data4!Z$7),0,Data4!Z$7)","v":0},{"$f":"IF(ISERROR(Data4!AA$7),0,Data4!AA$7)","v":0},{"$f":"IF(ISERROR(Data4!AB$7),0,Data4!AB$7)","v":0},{"$f":"IF(ISERROR(Data4!AC$7),0,Data4!AC$7)","v":0},{"$f":"IF(ISERROR(Data4!AD$7),0,Data4!AD$7)","v":0},{"$f":"IF(ISERROR(Data4!AE$7),0,Data4!AE$7)","v":0},{"$f":"IF(ISERROR(Data4!AF$7),0,Data4!AF$7)","v":0},{"$f":"IF(ISERROR(Data4!AG$7),0,Data4!AG$7)","v":0},{"$f":"IF(ISERROR(Data4!AH$7),0,Data4!AH$7)","v":0},{"$f":"IF(ISERROR(Data4!AI$7),0,Data4!AI$7)","v":0},{"$f":"IF(ISERROR(Data4!AJ$7),0,Data4!AJ$7)","v":0},{"$f":"IF(ISERROR(Data4!AK$7),0,Data4!AK$7)","v":0},{"$f":"IF(ISERROR(Data4!AL$7),0,Data4!AL$7)","v":0},{"$f":"IF(ISERROR(Data4!AM$7),0,Data4!AM$7)","v":0},{"$f":"IF(ISERROR(Data4!AN$7),0,Data4!AN$7)","v":0},{"$f":"IF(ISERROR(Data4!AO$7),0,Data4!AO$7)","v":0},{"$f":"IF(ISERROR(Data4!AP$7),0,Data4!AP$7)","v":0},{"$f":"IF(ISERROR(Data4!AQ$7),0,Data4!AQ$7)","v":0},{"$f":"IF(ISERROR(Data4!AR$7),0,Data4!AR$7)","v":0},{"$f":"IF(ISERROR(Data4!AS$7),0,Data4!AS$7)","v":0},{"$f":"IF(ISERROR(Data4!AT$7),0,Data4!AT$7)","v":0},{"$f":"IF(ISERROR(Data4!AU$7),0,Data4!AU$7)","v":0},{"$f":"IF(ISERROR(Data4!AV$7),0,Data4!AV$7)","v":0},{"$f":"IF(ISERROR(Data4!AW$7),0,Data4!AW$7)","v":0},{"$f":"IF(ISERROR(Data4!AX$7),0,Data4!AX$7)","v":0},{"$f":"IF(ISERROR(Data4!AY$7),0,Data4!AY$7)","v":0},{"$f":"IF(ISERROR(Data4!AZ$7),0,Data4!AZ$7)","v":0},{"$f":"IF(ISERROR(Data4!BA$7),0,Data4!BA$7)","v":0},{"$f":"IF(ISERROR(Data4!BB$7),0,Data4!BB$7)","v":0},{"$f":"IF(ISERROR(Data4!BC$7),0,Data4!BC$7)","v":0},{"$f":"IF(ISERROR(Data4!BD$7),0,Data4!BD$7)","v":0},{"$f":"IF(ISERROR(Data4!BE$7),0,Data4!BE$7)","v":0},{"$f":"IF(ISERROR(Data4!BF$7),0,Data4!BF$7)","v":0},{"$f":"IF(ISERROR(Data4!BG$7),0,Data4!BG$7)","v":0},{"$f":"IF(ISERROR(Data4!BH$7),0,Data4!BH$7)","v":0},{"$f":"IF(ISERROR(Data4!BI$7),0,Data4!BI$7)","v":0},{"$f":"IF(ISERROR(Data4!BJ$7),0,Data4!BJ$7)","v":0},{"$f":"IF(ISERROR(Data4!BK$7),0,Data4!BK$7)","v":0},{"$f":"IF(ISERROR(Data4!BL$7),0,Data4!BL$7)","v":0},{"$f":"IF(ISERROR(Data4!BM$7),0,Data4!BM$7)","v":0},{"$f":"IF(ISERROR(Data4!BN$7),0,Data4!BN$7)","v":0},{"$f":"IF(ISERROR(Data4!BO$7),0,Data4!BO$7)","v":0},{"$f":"IF(ISERROR(Data4!BP$7),0,Data4!BP$7)","v":0},{"$f":"IF(ISERROR(Data4!BQ$7),0,Data4!BQ$7)","v":0},{"$f":"IF(ISERROR(Data4!BR$7),0,Data4!BR$7)","v":0},{"$f":"IF(ISERROR(Data4!BS$7),0,Data4!BS$7)","v":0},{"$f":"IF(ISERROR(Data4!BT$7),0,Data4!BT$7)","v":0},{"$f":"IF(ISERROR(Data4!BU$7),0,Data4!BU$7)","v":0},{"$f":"IF(ISERROR(Data4!BV$7),0,Data4!BV$7)","v":0},{"$f":"IF(ISERROR(Data4!BW$7),0,Data4!BW$7)","v":0},{"$f":"IF(ISERROR(Data4!BX$7),0,Data4!BX$7)","v":0},{"$f":"IF(ISERROR(Data4!BY$7),0,Data4!BY$7)","v":0},{"$f":"IF(ISERROR(Data4!BZ$7),0,Data4!BZ$7)","v":0},{"$f":"IF(ISERROR(Data4!CA$7),0,Data4!CA$7)","v":0},{"$f":"IF(ISERROR(Data4!CB$7),0,Data4!CB$7)","v":0},{"$f":"IF(ISERROR(Data4!CC$7),0,Data4!CC$7)","v":0},{"$f":"IF(ISERROR(Data4!CD$7),0,Data4!CD$7)","v":0},{"$f":"IF(ISERROR(Data4!CE$7),0,Data4!CE$7)","v":0},{"$f":"IF(ISERROR(Data4!CF$7),0,Data4!CF$7)","v":0},{"$f":"IF(ISERROR(Data4!CG$7),0,Data4!CG$7)","v":0},{"$f":"IF(ISERROR(Data4!CH$7),0,Data4!CH$7)","v":0},{"$f":"IF(ISERROR(Data4!CI$7),0,Data4!CI$7)","v":0},{"$f":"IF(ISERROR(Data4!CJ$7),0,Data4!CJ$7)","v":0},{"$f":"IF(ISERROR(Data4!CK$7),0,Data4!CK$7)","v":0},{"$f":"IF(ISERROR(Data4!CL$7),0,Data4!CL$7)","v":0},{"$f":"IF(ISERROR(Data4!CM$7),0,Data4!CM$7)","v":0},{"$f":"IF(ISERROR(Data4!CN$7),0,Data4!CN$7)","v":0},{"$f":"IF(ISERROR(Data4!CO$7),0,Data4!CO$7)","v":0},{"$f":"IF(ISERROR(Data4!CP$7),0,Data4!CP$7)","v":0},{"$f":"IF(ISERROR(Data4!CQ$7),0,Data4!CQ$7)","v":0},{"$f":"IF(ISERROR(Data4!CR$7),0,Data4!CR$7)","v":0},{"$f":"IF(ISERROR(Data4!CS$7),0,Data4!CS$7)","v":0},{"$f":"IF(ISERROR(Data4!CT$7),0,Data4!CT$7)","v":0},{"$f":"IF(ISERROR(Data4!CU$7),0,Data4!CU$7)","v":0},{"$f":"IF(ISERROR(Data4!CV$7),0,Data4!CV$7)","v":0},{"$f":"IF(ISERROR(Data4!CW$7),0,Data4!CW$7)","v":0},{"$f":"IF(ISERROR(Data4!CX$7),0,Data4!CX$7)","v":0},{"$f":"IF(ISERROR(Data4!CY$7),0,Data4!CY$7)","v":0},{"$f":"IF(ISERROR(Data4!CZ$7),0,Data4!CZ$7)","v":0},{"$f":"IF(ISERROR(Data4!DA$7),0,Data4!DA$7)","v":0},{"$f":"IF(ISERROR(Data4!DB$7),0,Data4!DB$7)","v":0},{"$f":"IF(ISERROR(Data4!DC$7),0,Data4!DC$7)","v":0},{"$f":"IF(ISERROR(Data4!DD$7),0,Data4!DD$7)","v":0},{"$f":"IF(ISERROR(Data4!DE$7),0,Data4!DE$7)","v":0},{"$f":"IF(ISERROR(Data4!DF$7),0,Data4!DF$7)","v":0},{"$f":"IF(ISERROR(Data4!DG$7),0,Data4!DG$7)","v":0},{"$f":"IF(ISERROR(Data4!DH$7),0,Data4!DH$7)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$8","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$8),0,Data4!M$8)","v":0},{"$f":"IF(ISERROR(Data4!N$8),0,Data4!N$8)","v":0},{"$f":"IF(ISERROR(Data4!O$8),0,Data4!O$8)","v":0},{"$f":"IF(ISERROR(Data4!P$8),0,Data4!P$8)","v":0},{"$f":"IF(ISERROR(Data4!Q$8),0,Data4!Q$8)","v":0},{"$f":"IF(ISERROR(Data4!R$8),0,Data4!R$8)","v":0},{"$f":"IF(ISERROR(Data4!S$8),0,Data4!S$8)","v":0},{"$f":"IF(ISERROR(Data4!T$8),0,Data4!T$8)","v":0},{"$f":"IF(ISERROR(Data4!U$8),0,Data4!U$8)","v":0},{"$f":"IF(ISERROR(Data4!V$8),0,Data4!V$8)","v":0},{"$f":"IF(ISERROR(Data4!W$8),0,Data4!W$8)","v":0},{"$f":"IF(ISERROR(Data4!X$8),0,Data4!X$8)","v":0},{"$f":"IF(ISERROR(Data4!Y$8),0,Data4!Y$8)","v":0},{"$f":"IF(ISERROR(Data4!Z$8),0,Data4!Z$8)","v":0},{"$f":"IF(ISERROR(Data4!AA$8),0,Data4!AA$8)","v":0},{"$f":"IF(ISERROR(Data4!AB$8),0,Data4!AB$8)","v":0},{"$f":"IF(ISERROR(Data4!AC$8),0,Data4!AC$8)","v":0},{"$f":"IF(ISERROR(Data4!AD$8),0,Data4!AD$8)","v":0},{"$f":"IF(ISERROR(Data4!AE$8),0,Data4!AE$8)","v":0},{"$f":"IF(ISERROR(Data4!AF$8),0,Data4!AF$8)","v":0},{"$f":"IF(ISERROR(Data4!AG$8),0,Data4!AG$8)","v":0},{"$f":"IF(ISERROR(Data4!AH$8),0,Data4!AH$8)","v":0},{"$f":"IF(ISERROR(Data4!AI$8),0,Data4!AI$8)","v":0},{"$f":"IF(ISERROR(Data4!AJ$8),0,Data4!AJ$8)","v":0},{"$f":"IF(ISERROR(Data4!AK$8),0,Data4!AK$8)","v":0},{"$f":"IF(ISERROR(Data4!AL$8),0,Data4!AL$8)","v":0},{"$f":"IF(ISERROR(Data4!AM$8),0,Data4!AM$8)","v":0},{"$f":"IF(ISERROR(Data4!AN$8),0,Data4!AN$8)","v":0},{"$f":"IF(ISERROR(Data4!AO$8),0,Data4!AO$8)","v":0},{"$f":"IF(ISERROR(Data4!AP$8),0,Data4!AP$8)","v":0},{"$f":"IF(ISERROR(Data4!AQ$8),0,Data4!AQ$8)","v":0},{"$f":"IF(ISERROR(Data4!AR$8),0,Data4!AR$8)","v":0},{"$f":"IF(ISERROR(Data4!AS$8),0,Data4!AS$8)","v":0},{"$f":"IF(ISERROR(Data4!AT$8),0,Data4!AT$8)","v":0},{"$f":"IF(ISERROR(Data4!AU$8),0,Data4!AU$8)","v":0},{"$f":"IF(ISERROR(Data4!AV$8),0,Data4!AV$8)","v":0},{"$f":"IF(ISERROR(Data4!AW$8),0,Data4!AW$8)","v":0},{"$f":"IF(ISERROR(Data4!AX$8),0,Data4!AX$8)","v":0},{"$f":"IF(ISERROR(Data4!AY$8),0,Data4!AY$8)","v":0},{"$f":"IF(ISERROR(Data4!AZ$8),0,Data4!AZ$8)","v":0},{"$f":"IF(ISERROR(Data4!BA$8),0,Data4!BA$8)","v":0},{"$f":"IF(ISERROR(Data4!BB$8),0,Data4!BB$8)","v":0},{"$f":"IF(ISERROR(Data4!BC$8),0,Data4!BC$8)","v":0},{"$f":"IF(ISERROR(Data4!BD$8),0,Data4!BD$8)","v":0},{"$f":"IF(ISERROR(Data4!BE$8),0,Data4!BE$8)","v":0},{"$f":"IF(ISERROR(Data4!BF$8),0,Data4!BF$8)","v":0},{"$f":"IF(ISERROR(Data4!BG$8),0,Data4!BG$8)","v":0},{"$f":"IF(ISERROR(Data4!BH$8),0,Data4!BH$8)","v":0},{"$f":"IF(ISERROR(Data4!BI$8),0,Data4!BI$8)","v":0},{"$f":"IF(ISERROR(Data4!BJ$8),0,Data4!BJ$8)","v":0},{"$f":"IF(ISERROR(Data4!BK$8),0,Data4!BK$8)","v":0},{"$f":"IF(ISERROR(Data4!BL$8),0,Data4!BL$8)","v":0},{"$f":"IF(ISERROR(Data4!BM$8),0,Data4!BM$8)","v":0},{"$f":"IF(ISERROR(Data4!BN$8),0,Data4!BN$8)","v":0},{"$f":"IF(ISERROR(Data4!BO$8),0,Data4!BO$8)","v":0},{"$f":"IF(ISERROR(Data4!BP$8),0,Data4!BP$8)","v":0},{"$f":"IF(ISERROR(Data4!BQ$8),0,Data4!BQ$8)","v":0},{"$f":"IF(ISERROR(Data4!BR$8),0,Data4!BR$8)","v":0},{"$f":"IF(ISERROR(Data4!BS$8),0,Data4!BS$8)","v":0},{"$f":"IF(ISERROR(Data4!BT$8),0,Data4!BT$8)","v":0},{"$f":"IF(ISERROR(Data4!BU$8),0,Data4!BU$8)","v":0},{"$f":"IF(ISERROR(Data4!BV$8),0,Data4!BV$8)","v":0},{"$f":"IF(ISERROR(Data4!BW$8),0,Data4!BW$8)","v":0},{"$f":"IF(ISERROR(Data4!BX$8),0,Data4!BX$8)","v":0},{"$f":"IF(ISERROR(Data4!BY$8),0,Data4!BY$8)","v":0},{"$f":"IF(ISERROR(Data4!BZ$8),0,Data4!BZ$8)","v":0},{"$f":"IF(ISERROR(Data4!CA$8),0,Data4!CA$8)","v":0},{"$f":"IF(ISERROR(Data4!CB$8),0,Data4!CB$8)","v":0},{"$f":"IF(ISERROR(Data4!CC$8),0,Data4!CC$8)","v":0},{"$f":"IF(ISERROR(Data4!CD$8),0,Data4!CD$8)","v":0},{"$f":"IF(ISERROR(Data4!CE$8),0,Data4!CE$8)","v":0},{"$f":"IF(ISERROR(Data4!CF$8),0,Data4!CF$8)","v":0},{"$f":"IF(ISERROR(Data4!CG$8),0,Data4!CG$8)","v":0},{"$f":"IF(ISERROR(Data4!CH$8),0,Data4!CH$8)","v":0},{"$f":"IF(ISERROR(Data4!CI$8),0,Data4!CI$8)","v":0},{"$f":"IF(ISERROR(Data4!CJ$8),0,Data4!CJ$8)","v":0},{"$f":"IF(ISERROR(Data4!CK$8),0,Data4!CK$8)","v":0},{"$f":"IF(ISERROR(Data4!CL$8),0,Data4!CL$8)","v":0},{"$f":"IF(ISERROR(Data4!CM$8),0,Data4!CM$8)","v":0},{"$f":"IF(ISERROR(Data4!CN$8),0,Data4!CN$8)","v":0},{"$f":"IF(ISERROR(Data4!CO$8),0,Data4!CO$8)","v":0},{"$f":"IF(ISERROR(Data4!CP$8),0,Data4!CP$8)","v":0},{"$f":"IF(ISERROR(Data4!CQ$8),0,Data4!CQ$8)","v":0},{"$f":"IF(ISERROR(Data4!CR$8),0,Data4!CR$8)","v":0},{"$f":"IF(ISERROR(Data4!CS$8),0,Data4!CS$8)","v":0},{"$f":"IF(ISERROR(Data4!CT$8),0,Data4!CT$8)","v":0},{"$f":"IF(ISERROR(Data4!CU$8),0,Data4!CU$8)","v":0},{"$f":"IF(ISERROR(Data4!CV$8),0,Data4!CV$8)","v":0},{"$f":"IF(ISERROR(Data4!CW$8),0,Data4!CW$8)","v":0},{"$f":"IF(ISERROR(Data4!CX$8),0,Data4!CX$8)","v":0},{"$f":"IF(ISERROR(Data4!CY$8),0,Data4!CY$8)","v":0},{"$f":"IF(ISERROR(Data4!CZ$8),0,Data4!CZ$8)","v":0},{"$f":"IF(ISERROR(Data4!DA$8),0,Data4!DA$8)","v":0},{"$f":"IF(ISERROR(Data4!DB$8),0,Data4!DB$8)","v":0},{"$f":"IF(ISERROR(Data4!DC$8),0,Data4!DC$8)","v":0},{"$f":"IF(ISERROR(Data4!DD$8),0,Data4!DD$8)","v":0},{"$f":"IF(ISERROR(Data4!DE$8),0,Data4!DE$8)","v":0},{"$f":"IF(ISERROR(Data4!DF$8),0,Data4!DF$8)","v":0},{"$f":"IF(ISERROR(Data4!DG$8),0,Data4!DG$8)","v":0},{"$f":"IF(ISERROR(Data4!DH$8),0,Data4!DH$8)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$9","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$9),0,Data4!M$9)","v":0},{"$f":"IF(ISERROR(Data4!N$9),0,Data4!N$9)","v":0},{"$f":"IF(ISERROR(Data4!O$9),0,Data4!O$9)","v":0},{"$f":"IF(ISERROR(Data4!P$9),0,Data4!P$9)","v":0},{"$f":"IF(ISERROR(Data4!Q$9),0,Data4!Q$9)","v":0},{"$f":"IF(ISERROR(Data4!R$9),0,Data4!R$9)","v":0},{"$f":"IF(ISERROR(Data4!S$9),0,Data4!S$9)","v":0},{"$f":"IF(ISERROR(Data4!T$9),0,Data4!T$9)","v":0},{"$f":"IF(ISERROR(Data4!U$9),0,Data4!U$9)","v":0},{"$f":"IF(ISERROR(Data4!V$9),0,Data4!V$9)","v":0},{"$f":"IF(ISERROR(Data4!W$9),0,Data4!W$9)","v":0},{"$f":"IF(ISERROR(Data4!X$9),0,Data4!X$9)","v":0},{"$f":"IF(ISERROR(Data4!Y$9),0,Data4!Y$9)","v":0},{"$f":"IF(ISERROR(Data4!Z$9),0,Data4!Z$9)","v":0},{"$f":"IF(ISERROR(Data4!AA$9),0,Data4!AA$9)","v":0},{"$f":"IF(ISERROR(Data4!AB$9),0,Data4!AB$9)","v":0},{"$f":"IF(ISERROR(Data4!AC$9),0,Data4!AC$9)","v":0},{"$f":"IF(ISERROR(Data4!AD$9),0,Data4!AD$9)","v":0},{"$f":"IF(ISERROR(Data4!AE$9),0,Data4!AE$9)","v":0},{"$f":"IF(ISERROR(Data4!AF$9),0,Data4!AF$9)","v":0},{"$f":"IF(ISERROR(Data4!AG$9),0,Data4!AG$9)","v":0},{"$f":"IF(ISERROR(Data4!AH$9),0,Data4!AH$9)","v":0},{"$f":"IF(ISERROR(Data4!AI$9),0,Data4!AI$9)","v":0},{"$f":"IF(ISERROR(Data4!AJ$9),0,Data4!AJ$9)","v":0},{"$f":"IF(ISERROR(Data4!AK$9),0,Data4!AK$9)","v":0},{"$f":"IF(ISERROR(Data4!AL$9),0,Data4!AL$9)","v":0},{"$f":"IF(ISERROR(Data4!AM$9),0,Data4!AM$9)","v":0},{"$f":"IF(ISERROR(Data4!AN$9),0,Data4!AN$9)","v":0},{"$f":"IF(ISERROR(Data4!AO$9),0,Data4!AO$9)","v":0},{"$f":"IF(ISERROR(Data4!AP$9),0,Data4!AP$9)","v":0},{"$f":"IF(ISERROR(Data4!AQ$9),0,Data4!AQ$9)","v":0},{"$f":"IF(ISERROR(Data4!AR$9),0,Data4!AR$9)","v":0},{"$f":"IF(ISERROR(Data4!AS$9),0,Data4!AS$9)","v":0},{"$f":"IF(ISERROR(Data4!AT$9),0,Data4!AT$9)","v":0},{"$f":"IF(ISERROR(Data4!AU$9),0,Data4!AU$9)","v":0},{"$f":"IF(ISERROR(Data4!AV$9),0,Data4!AV$9)","v":0},{"$f":"IF(ISERROR(Data4!AW$9),0,Data4!AW$9)","v":0},{"$f":"IF(ISERROR(Data4!AX$9),0,Data4!AX$9)","v":0},{"$f":"IF(ISERROR(Data4!AY$9),0,Data4!AY$9)","v":0},{"$f":"IF(ISERROR(Data4!AZ$9),0,Data4!AZ$9)","v":0},{"$f":"IF(ISERROR(Data4!BA$9),0,Data4!BA$9)","v":0},{"$f":"IF(ISERROR(Data4!BB$9),0,Data4!BB$9)","v":0},{"$f":"IF(ISERROR(Data4!BC$9),0,Data4!BC$9)","v":0},{"$f":"IF(ISERROR(Data4!BD$9),0,Data4!BD$9)","v":0},{"$f":"IF(ISERROR(Data4!BE$9),0,Data4!BE$9)","v":0},{"$f":"IF(ISERROR(Data4!BF$9),0,Data4!BF$9)","v":0},{"$f":"IF(ISERROR(Data4!BG$9),0,Data4!BG$9)","v":0},{"$f":"IF(ISERROR(Data4!BH$9),0,Data4!BH$9)","v":0},{"$f":"IF(ISERROR(Data4!BI$9),0,Data4!BI$9)","v":0},{"$f":"IF(ISERROR(Data4!BJ$9),0,Data4!BJ$9)","v":0},{"$f":"IF(ISERROR(Data4!BK$9),0,Data4!BK$9)","v":0},{"$f":"IF(ISERROR(Data4!BL$9),0,Data4!BL$9)","v":0},{"$f":"IF(ISERROR(Data4!BM$9),0,Data4!BM$9)","v":0},{"$f":"IF(ISERROR(Data4!BN$9),0,Data4!BN$9)","v":0},{"$f":"IF(ISERROR(Data4!BO$9),0,Data4!BO$9)","v":0},{"$f":"IF(ISERROR(Data4!BP$9),0,Data4!BP$9)","v":0},{"$f":"IF(ISERROR(Data4!BQ$9),0,Data4!BQ$9)","v":0},{"$f":"IF(ISERROR(Data4!BR$9),0,Data4!BR$9)","v":0},{"$f":"IF(ISERROR(Data4!BS$9),0,Data4!BS$9)","v":0},{"$f":"IF(ISERROR(Data4!BT$9),0,Data4!BT$9)","v":0},{"$f":"IF(ISERROR(Data4!BU$9),0,Data4!BU$9)","v":0},{"$f":"IF(ISERROR(Data4!BV$9),0,Data4!BV$9)","v":0},{"$f":"IF(ISERROR(Data4!BW$9),0,Data4!BW$9)","v":0},{"$f":"IF(ISERROR(Data4!BX$9),0,Data4!BX$9)","v":0},{"$f":"IF(ISERROR(Data4!BY$9),0,Data4!BY$9)","v":0},{"$f":"IF(ISERROR(Data4!BZ$9),0,Data4!BZ$9)","v":0},{"$f":"IF(ISERROR(Data4!CA$9),0,Data4!CA$9)","v":0},{"$f":"IF(ISERROR(Data4!CB$9),0,Data4!CB$9)","v":0},{"$f":"IF(ISERROR(Data4!CC$9),0,Data4!CC$9)","v":0},{"$f":"IF(ISERROR(Data4!CD$9),0,Data4!CD$9)","v":0},{"$f":"IF(ISERROR(Data4!CE$9),0,Data4!CE$9)","v":0},{"$f":"IF(ISERROR(Data4!CF$9),0,Data4!CF$9)","v":0},{"$f":"IF(ISERROR(Data4!CG$9),0,Data4!CG$9)","v":0},{"$f":"IF(ISERROR(Data4!CH$9),0,Data4!CH$9)","v":0},{"$f":"IF(ISERROR(Data4!CI$9),0,Data4!CI$9)","v":0},{"$f":"IF(ISERROR(Data4!CJ$9),0,Data4!CJ$9)","v":0},{"$f":"IF(ISERROR(Data4!CK$9),0,Data4!CK$9)","v":0},{"$f":"IF(ISERROR(Data4!CL$9),0,Data4!CL$9)","v":0},{"$f":"IF(ISERROR(Data4!CM$9),0,Data4!CM$9)","v":0},{"$f":"IF(ISERROR(Data4!CN$9),0,Data4!CN$9)","v":0},{"$f":"IF(ISERROR(Data4!CO$9),0,Data4!CO$9)","v":0},{"$f":"IF(ISERROR(Data4!CP$9),0,Data4!CP$9)","v":0},{"$f":"IF(ISERROR(Data4!CQ$9),0,Data4!CQ$9)","v":0},{"$f":"IF(ISERROR(Data4!CR$9),0,Data4!CR$9)","v":0},{"$f":"IF(ISERROR(Data4!CS$9),0,Data4!CS$9)","v":0},{"$f":"IF(ISERROR(Data4!CT$9),0,Data4!CT$9)","v":0},{"$f":"IF(ISERROR(Data4!CU$9),0,Data4!CU$9)","v":0},{"$f":"IF(ISERROR(Data4!CV$9),0,Data4!CV$9)","v":0},{"$f":"IF(ISERROR(Data4!CW$9),0,Data4!CW$9)","v":0},{"$f":"IF(ISERROR(Data4!CX$9),0,Data4!CX$9)","v":0},{"$f":"IF(ISERROR(Data4!CY$9),0,Data4!CY$9)","v":0},{"$f":"IF(ISERROR(Data4!CZ$9),0,Data4!CZ$9)","v":0},{"$f":"IF(ISERROR(Data4!DA$9),0,Data4!DA$9)","v":0},{"$f":"IF(ISERROR(Data4!DB$9),0,Data4!DB$9)","v":0},{"$f":"IF(ISERROR(Data4!DC$9),0,Data4!DC$9)","v":0},{"$f":"IF(ISERROR(Data4!DD$9),0,Data4!DD$9)","v":0},{"$f":"IF(ISERROR(Data4!DE$9),0,Data4!DE$9)","v":0},{"$f":"IF(ISERROR(Data4!DF$9),0,Data4!DF$9)","v":0},{"$f":"IF(ISERROR(Data4!DG$9),0,Data4!DG$9)","v":0},{"$f":"IF(ISERROR(Data4!DH$9),0,Data4!DH$9)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$10","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$10),0,Data4!M$10)","v":0},{"$f":"IF(ISERROR(Data4!N$10),0,Data4!N$10)","v":0},{"$f":"IF(ISERROR(Data4!O$10),0,Data4!O$10)","v":0},{"$f":"IF(ISERROR(Data4!P$10),0,Data4!P$10)","v":0},{"$f":"IF(ISERROR(Data4!Q$10),0,Data4!Q$10)","v":0},{"$f":"IF(ISERROR(Data4!R$10),0,Data4!R$10)","v":0},{"$f":"IF(ISERROR(Data4!S$10),0,Data4!S$10)","v":0},{"$f":"IF(ISERROR(Data4!T$10),0,Data4!T$10)","v":0},{"$f":"IF(ISERROR(Data4!U$10),0,Data4!U$10)","v":0},{"$f":"IF(ISERROR(Data4!V$10),0,Data4!V$10)","v":0},{"$f":"IF(ISERROR(Data4!W$10),0,Data4!W$10)","v":0},{"$f":"IF(ISERROR(Data4!X$10),0,Data4!X$10)","v":0},{"$f":"IF(ISERROR(Data4!Y$10),0,Data4!Y$10)","v":0},{"$f":"IF(ISERROR(Data4!Z$10),0,Data4!Z$10)","v":0},{"$f":"IF(ISERROR(Data4!AA$10),0,Data4!AA$10)","v":0},{"$f":"IF(ISERROR(Data4!AB$10),0,Data4!AB$10)","v":0},{"$f":"IF(ISERROR(Data4!AC$10),0,Data4!AC$10)","v":0},{"$f":"IF(ISERROR(Data4!AD$10),0,Data4!AD$10)","v":0},{"$f":"IF(ISERROR(Data4!AE$10),0,Data4!AE$10)","v":0},{"$f":"IF(ISERROR(Data4!AF$10),0,Data4!AF$10)","v":0},{"$f":"IF(ISERROR(Data4!AG$10),0,Data4!AG$10)","v":0},{"$f":"IF(ISERROR(Data4!AH$10),0,Data4!AH$10)","v":0},{"$f":"IF(ISERROR(Data4!AI$10),0,Data4!AI$10)","v":0},{"$f":"IF(ISERROR(Data4!AJ$10),0,Data4!AJ$10)","v":0},{"$f":"IF(ISERROR(Data4!AK$10),0,Data4!AK$10)","v":0},{"$f":"IF(ISERROR(Data4!AL$10),0,Data4!AL$10)","v":0},{"$f":"IF(ISERROR(Data4!AM$10),0,Data4!AM$10)","v":0},{"$f":"IF(ISERROR(Data4!AN$10),0,Data4!AN$10)","v":0},{"$f":"IF(ISERROR(Data4!AO$10),0,Data4!AO$10)","v":0},{"$f":"IF(ISERROR(Data4!AP$10),0,Data4!AP$10)","v":0},{"$f":"IF(ISERROR(Data4!AQ$10),0,Data4!AQ$10)","v":0},{"$f":"IF(ISERROR(Data4!AR$10),0,Data4!AR$10)","v":0},{"$f":"IF(ISERROR(Data4!AS$10),0,Data4!AS$10)","v":0},{"$f":"IF(ISERROR(Data4!AT$10),0,Data4!AT$10)","v":0},{"$f":"IF(ISERROR(Data4!AU$10),0,Data4!AU$10)","v":0},{"$f":"IF(ISERROR(Data4!AV$10),0,Data4!AV$10)","v":0},{"$f":"IF(ISERROR(Data4!AW$10),0,Data4!AW$10)","v":0},{"$f":"IF(ISERROR(Data4!AX$10),0,Data4!AX$10)","v":0},{"$f":"IF(ISERROR(Data4!AY$10),0,Data4!AY$10)","v":0},{"$f":"IF(ISERROR(Data4!AZ$10),0,Data4!AZ$10)","v":0},{"$f":"IF(ISERROR(Data4!BA$10),0,Data4!BA$10)","v":0},{"$f":"IF(ISERROR(Data4!BB$10),0,Data4!BB$10)","v":0},{"$f":"IF(ISERROR(Data4!BC$10),0,Data4!BC$10)","v":0},{"$f":"IF(ISERROR(Data4!BD$10),0,Data4!BD$10)","v":0},{"$f":"IF(ISERROR(Data4!BE$10),0,Data4!BE$10)","v":0},{"$f":"IF(ISERROR(Data4!BF$10),0,Data4!BF$10)","v":0},{"$f":"IF(ISERROR(Data4!BG$10),0,Data4!BG$10)","v":0},{"$f":"IF(ISERROR(Data4!BH$10),0,Data4!BH$10)","v":0},{"$f":"IF(ISERROR(Data4!BI$10),0,Data4!BI$10)","v":0},{"$f":"IF(ISERROR(Data4!BJ$10),0,Data4!BJ$10)","v":0},{"$f":"IF(ISERROR(Data4!BK$10),0,Data4!BK$10)","v":0},{"$f":"IF(ISERROR(Data4!BL$10),0,Data4!BL$10)","v":0},{"$f":"IF(ISERROR(Data4!BM$10),0,Data4!BM$10)","v":0},{"$f":"IF(ISERROR(Data4!BN$10),0,Data4!BN$10)","v":0},{"$f":"IF(ISERROR(Data4!BO$10),0,Data4!BO$10)","v":0},{"$f":"IF(ISERROR(Data4!BP$10),0,Data4!BP$10)","v":0},{"$f":"IF(ISERROR(Data4!BQ$10),0,Data4!BQ$10)","v":0},{"$f":"IF(ISERROR(Data4!BR$10),0,Data4!BR$10)","v":0},{"$f":"IF(ISERROR(Data4!BS$10),0,Data4!BS$10)","v":0},{"$f":"IF(ISERROR(Data4!BT$10),0,Data4!BT$10)","v":0},{"$f":"IF(ISERROR(Data4!BU$10),0,Data4!BU$10)","v":0},{"$f":"IF(ISERROR(Data4!BV$10),0,Data4!BV$10)","v":0},{"$f":"IF(ISERROR(Data4!BW$10),0,Data4!BW$10)","v":0},{"$f":"IF(ISERROR(Data4!BX$10),0,Data4!BX$10)","v":0},{"$f":"IF(ISERROR(Data4!BY$10),0,Data4!BY$10)","v":0},{"$f":"IF(ISERROR(Data4!BZ$10),0,Data4!BZ$10)","v":0},{"$f":"IF(ISERROR(Data4!CA$10),0,Data4!CA$10)","v":0},{"$f":"IF(ISERROR(Data4!CB$10),0,Data4!CB$10)","v":0},{"$f":"IF(ISERROR(Data4!CC$10),0,Data4!CC$10)","v":0},{"$f":"IF(ISERROR(Data4!CD$10),0,Data4!CD$10)","v":0},{"$f":"IF(ISERROR(Data4!CE$10),0,Data4!CE$10)","v":0},{"$f":"IF(ISERROR(Data4!CF$10),0,Data4!CF$10)","v":0},{"$f":"IF(ISERROR(Data4!CG$10),0,Data4!CG$10)","v":0},{"$f":"IF(ISERROR(Data4!CH$10),0,Data4!CH$10)","v":0},{"$f":"IF(ISERROR(Data4!CI$10),0,Data4!CI$10)","v":0},{"$f":"IF(ISERROR(Data4!CJ$10),0,Data4!CJ$10)","v":0},{"$f":"IF(ISERROR(Data4!CK$10),0,Data4!CK$10)","v":0},{"$f":"IF(ISERROR(Data4!CL$10),0,Data4!CL$10)","v":0},{"$f":"IF(ISERROR(Data4!CM$10),0,Data4!CM$10)","v":0},{"$f":"IF(ISERROR(Data4!CN$10),0,Data4!CN$10)","v":0},{"$f":"IF(ISERROR(Data4!CO$10),0,Data4!CO$10)","v":0},{"$f":"IF(ISERROR(Data4!CP$10),0,Data4!CP$10)","v":0},{"$f":"IF(ISERROR(Data4!CQ$10),0,Data4!CQ$10)","v":0},{"$f":"IF(ISERROR(Data4!CR$10),0,Data4!CR$10)","v":0},{"$f":"IF(ISERROR(Data4!CS$10),0,Data4!CS$10)","v":0},{"$f":"IF(ISERROR(Data4!CT$10),0,Data4!CT$10)","v":0},{"$f":"IF(ISERROR(Data4!CU$10),0,Data4!CU$10)","v":0},{"$f":"IF(ISERROR(Data4!CV$10),0,Data4!CV$10)","v":0},{"$f":"IF(ISERROR(Data4!CW$10),0,Data4!CW$10)","v":0},{"$f":"IF(ISERROR(Data4!CX$10),0,Data4!CX$10)","v":0},{"$f":"IF(ISERROR(Data4!CY$10),0,Data4!CY$10)","v":0},{"$f":"IF(ISERROR(Data4!CZ$10),0,Data4!CZ$10)","v":0},{"$f":"IF(ISERROR(Data4!DA$10),0,Data4!DA$10)","v":0},{"$f":"IF(ISERROR(Data4!DB$10),0,Data4!DB$10)","v":0},{"$f":"IF(ISERROR(Data4!DC$10),0,Data4!DC$10)","v":0},{"$f":"IF(ISERROR(Data4!DD$10),0,Data4!DD$10)","v":0},{"$f":"IF(ISERROR(Data4!DE$10),0,Data4!DE$10)","v":0},{"$f":"IF(ISERROR(Data4!DF$10),0,Data4!DF$10)","v":0},{"$f":"IF(ISERROR(Data4!DG$10),0,Data4!DG$10)","v":0},{"$f":"IF(ISERROR(Data4!DH$10),0,Data4!DH$10)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$12","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$12),0,Data4!M$12)","v":0},{"$f":"IF(ISERROR(Data4!N$12),0,Data4!N$12)","v":0},{"$f":"IF(ISERROR(Data4!O$12),0,Data4!O$12)","v":0},{"$f":"IF(ISERROR(Data4!P$12),0,Data4!P$12)","v":0},{"$f":"IF(ISERROR(Data4!Q$12),0,Data4!Q$12)","v":0},{"$f":"IF(ISERROR(Data4!R$12),0,Data4!R$12)","v":0},{"$f":"IF(ISERROR(Data4!S$12),0,Data4!S$12)","v":0},{"$f":"IF(ISERROR(Data4!T$12),0,Data4!T$12)","v":0},{"$f":"IF(ISERROR(Data4!U$12),0,Data4!U$12)","v":0},{"$f":"IF(ISERROR(Data4!V$12),0,Data4!V$12)","v":0},{"$f":"IF(ISERROR(Data4!W$12),0,Data4!W$12)","v":0},{"$f":"IF(ISERROR(Data4!X$12),0,Data4!X$12)","v":0},{"$f":"IF(ISERROR(Data4!Y$12),0,Data4!Y$12)","v":0},{"$f":"IF(ISERROR(Data4!Z$12),0,Data4!Z$12)","v":0},{"$f":"IF(ISERROR(Data4!AA$12),0,Data4!AA$12)","v":0},{"$f":"IF(ISERROR(Data4!AB$12),0,Data4!AB$12)","v":0},{"$f":"IF(ISERROR(Data4!AC$12),0,Data4!AC$12)","v":0},{"$f":"IF(ISERROR(Data4!AD$12),0,Data4!AD$12)","v":0},{"$f":"IF(ISERROR(Data4!AE$12),0,Data4!AE$12)","v":0},{"$f":"IF(ISERROR(Data4!AF$12),0,Data4!AF$12)","v":0},{"$f":"IF(ISERROR(Data4!AG$12),0,Data4!AG$12)","v":0},{"$f":"IF(ISERROR(Data4!AH$12),0,Data4!AH$12)","v":0},{"$f":"IF(ISERROR(Data4!AI$12),0,Data4!AI$12)","v":0},{"$f":"IF(ISERROR(Data4!AJ$12),0,Data4!AJ$12)","v":0},{"$f":"IF(ISERROR(Data4!AK$12),0,Data4!AK$12)","v":0},{"$f":"IF(ISERROR(Data4!AL$12),0,Data4!AL$12)","v":0},{"$f":"IF(ISERROR(Data4!AM$12),0,Data4!AM$12)","v":0},{"$f":"IF(ISERROR(Data4!AN$12),0,Data4!AN$12)","v":0},{"$f":"IF(ISERROR(Data4!AO$12),0,Data4!AO$12)","v":0},{"$f":"IF(ISERROR(Data4!AP$12),0,Data4!AP$12)","v":0},{"$f":"IF(ISERROR(Data4!AQ$12),0,Data4!AQ$12)","v":0},{"$f":"IF(ISERROR(Data4!AR$12),0,Data4!AR$12)","v":0},{"$f":"IF(ISERROR(Data4!AS$12),0,Data4!AS$12)","v":0},{"$f":"IF(ISERROR(Data4!AT$12),0,Data4!AT$12)","v":0},{"$f":"IF(ISERROR(Data4!AU$12),0,Data4!AU$12)","v":0},{"$f":"IF(ISERROR(Data4!AV$12),0,Data4!AV$12)","v":0},{"$f":"IF(ISERROR(Data4!AW$12),0,Data4!AW$12)","v":0},{"$f":"IF(ISERROR(Data4!AX$12),0,Data4!AX$12)","v":0},{"$f":"IF(ISERROR(Data4!AY$12),0,Data4!AY$12)","v":0},{"$f":"IF(ISERROR(Data4!AZ$12),0,Data4!AZ$12)","v":0},{"$f":"IF(ISERROR(Data4!BA$12),0,Data4!BA$12)","v":0},{"$f":"IF(ISERROR(Data4!BB$12),0,Data4!BB$12)","v":0},{"$f":"IF(ISERROR(Data4!BC$12),0,Data4!BC$12)","v":0},{"$f":"IF(ISERROR(Data4!BD$12),0,Data4!BD$12)","v":0},{"$f":"IF(ISERROR(Data4!BE$12),0,Data4!BE$12)","v":0},{"$f":"IF(ISERROR(Data4!BF$12),0,Data4!BF$12)","v":0},{"$f":"IF(ISERROR(Data4!BG$12),0,Data4!BG$12)","v":0},{"$f":"IF(ISERROR(Data4!BH$12),0,Data4!BH$12)","v":0},{"$f":"IF(ISERROR(Data4!BI$12),0,Data4!BI$12)","v":0},{"$f":"IF(ISERROR(Data4!BJ$12),0,Data4!BJ$12)","v":0},{"$f":"IF(ISERROR(Data4!BK$12),0,Data4!BK$12)","v":0},{"$f":"IF(ISERROR(Data4!BL$12),0,Data4!BL$12)","v":0},{"$f":"IF(ISERROR(Data4!BM$12),0,Data4!BM$12)","v":0},{"$f":"IF(ISERROR(Data4!BN$12),0,Data4!BN$12)","v":0},{"$f":"IF(ISERROR(Data4!BO$12),0,Data4!BO$12)","v":0},{"$f":"IF(ISERROR(Data4!BP$12),0,Data4!BP$12)","v":0},{"$f":"IF(ISERROR(Data4!BQ$12),0,Data4!BQ$12)","v":0},{"$f":"IF(ISERROR(Data4!BR$12),0,Data4!BR$12)","v":0},{"$f":"IF(ISERROR(Data4!BS$12),0,Data4!BS$12)","v":0},{"$f":"IF(ISERROR(Data4!BT$12),0,Data4!BT$12)","v":0},{"$f":"IF(ISERROR(Data4!BU$12),0,Data4!BU$12)","v":0},{"$f":"IF(ISERROR(Data4!BV$12),0,Data4!BV$12)","v":0},{"$f":"IF(ISERROR(Data4!BW$12),0,Data4!BW$12)","v":0},{"$f":"IF(ISERROR(Data4!BX$12),0,Data4!BX$12)","v":0},{"$f":"IF(ISERROR(Data4!BY$12),0,Data4!BY$12)","v":0},{"$f":"IF(ISERROR(Data4!BZ$12),0,Data4!BZ$12)","v":0},{"$f":"IF(ISERROR(Data4!CA$12),0,Data4!CA$12)","v":0},{"$f":"IF(ISERROR(Data4!CB$12),0,Data4!CB$12)","v":0},{"$f":"IF(ISERROR(Data4!CC$12),0,Data4!CC$12)","v":0},{"$f":"IF(ISERROR(Data4!CD$12),0,Data4!CD$12)","v":0},{"$f":"IF(ISERROR(Data4!CE$12),0,Data4!CE$12)","v":0},{"$f":"IF(ISERROR(Data4!CF$12),0,Data4!CF$12)","v":0},{"$f":"IF(ISERROR(Data4!CG$12),0,Data4!CG$12)","v":0},{"$f":"IF(ISERROR(Data4!CH$12),0,Data4!CH$12)","v":0},{"$f":"IF(ISERROR(Data4!CI$12),0,Data4!CI$12)","v":0},{"$f":"IF(ISERROR(Data4!CJ$12),0,Data4!CJ$12)","v":0},{"$f":"IF(ISERROR(Data4!CK$12),0,Data4!CK$12)","v":0},{"$f":"IF(ISERROR(Data4!CL$12),0,Data4!CL$12)","v":0},{"$f":"IF(ISERROR(Data4!CM$12),0,Data4!CM$12)","v":0},{"$f":"IF(ISERROR(Data4!CN$12),0,Data4!CN$12)","v":0},{"$f":"IF(ISERROR(Data4!CO$12),0,Data4!CO$12)","v":0},{"$f":"IF(ISERROR(Data4!CP$12),0,Data4!CP$12)","v":0},{"$f":"IF(ISERROR(Data4!CQ$12),0,Data4!CQ$12)","v":0},{"$f":"IF(ISERROR(Data4!CR$12),0,Data4!CR$12)","v":0},{"$f":"IF(ISERROR(Data4!CS$12),0,Data4!CS$12)","v":0},{"$f":"IF(ISERROR(Data4!CT$12),0,Data4!CT$12)","v":0},{"$f":"IF(ISERROR(Data4!CU$12),0,Data4!CU$12)","v":0},{"$f":"IF(ISERROR(Data4!CV$12),0,Data4!CV$12)","v":0},{"$f":"IF(ISERROR(Data4!CW$12),0,Data4!CW$12)","v":0},{"$f":"IF(ISERROR(Data4!CX$12),0,Data4!CX$12)","v":0},{"$f":"IF(ISERROR(Data4!CY$12),0,Data4!CY$12)","v":0},{"$f":"IF(ISERROR(Data4!CZ$12),0,Data4!CZ$12)","v":0},{"$f":"IF(ISERROR(Data4!DA$12),0,Data4!DA$12)","v":0},{"$f":"IF(ISERROR(Data4!DB$12),0,Data4!DB$12)","v":0},{"$f":"IF(ISERROR(Data4!DC$12),0,Data4!DC$12)","v":0},{"$f":"IF(ISERROR(Data4!DD$12),0,Data4!DD$12)","v":0},{"$f":"IF(ISERROR(Data4!DE$12),0,Data4!DE$12)","v":0},{"$f":"IF(ISERROR(Data4!DF$12),0,Data4!DF$12)","v":0},{"$f":"IF(ISERROR(Data4!DG$12),0,Data4!DG$12)","v":0},{"$f":"IF(ISERROR(Data4!DH$12),0,Data4!DH$12)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$13","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$13),0,Data4!M$13)","v":0},{"$f":"IF(ISERROR(Data4!N$13),0,Data4!N$13)","v":0},{"$f":"IF(ISERROR(Data4!O$13),0,Data4!O$13)","v":0},{"$f":"IF(ISERROR(Data4!P$13),0,Data4!P$13)","v":0},{"$f":"IF(ISERROR(Data4!Q$13),0,Data4!Q$13)","v":0},{"$f":"IF(ISERROR(Data4!R$13),0,Data4!R$13)","v":0},{"$f":"IF(ISERROR(Data4!S$13),0,Data4!S$13)","v":0},{"$f":"IF(ISERROR(Data4!T$13),0,Data4!T$13)","v":0},{"$f":"IF(ISERROR(Data4!U$13),0,Data4!U$13)","v":0},{"$f":"IF(ISERROR(Data4!V$13),0,Data4!V$13)","v":0},{"$f":"IF(ISERROR(Data4!W$13),0,Data4!W$13)","v":0},{"$f":"IF(ISERROR(Data4!X$13),0,Data4!X$13)","v":0},{"$f":"IF(ISERROR(Data4!Y$13),0,Data4!Y$13)","v":0},{"$f":"IF(ISERROR(Data4!Z$13),0,Data4!Z$13)","v":0},{"$f":"IF(ISERROR(Data4!AA$13),0,Data4!AA$13)","v":0},{"$f":"IF(ISERROR(Data4!AB$13),0,Data4!AB$13)","v":0},{"$f":"IF(ISERROR(Data4!AC$13),0,Data4!AC$13)","v":0},{"$f":"IF(ISERROR(Data4!AD$13),0,Data4!AD$13)","v":0},{"$f":"IF(ISERROR(Data4!AE$13),0,Data4!AE$13)","v":0},{"$f":"IF(ISERROR(Data4!AF$13),0,Data4!AF$13)","v":0},{"$f":"IF(ISERROR(Data4!AG$13),0,Data4!AG$13)","v":0},{"$f":"IF(ISERROR(Data4!AH$13),0,Data4!AH$13)","v":0},{"$f":"IF(ISERROR(Data4!AI$13),0,Data4!AI$13)","v":0},{"$f":"IF(ISERROR(Data4!AJ$13),0,Data4!AJ$13)","v":0},{"$f":"IF(ISERROR(Data4!AK$13),0,Data4!AK$13)","v":0},{"$f":"IF(ISERROR(Data4!AL$13),0,Data4!AL$13)","v":0},{"$f":"IF(ISERROR(Data4!AM$13),0,Data4!AM$13)","v":0},{"$f":"IF(ISERROR(Data4!AN$13),0,Data4!AN$13)","v":0},{"$f":"IF(ISERROR(Data4!AO$13),0,Data4!AO$13)","v":0},{"$f":"IF(ISERROR(Data4!AP$13),0,Data4!AP$13)","v":0},{"$f":"IF(ISERROR(Data4!AQ$13),0,Data4!AQ$13)","v":0},{"$f":"IF(ISERROR(Data4!AR$13),0,Data4!AR$13)","v":0},{"$f":"IF(ISERROR(Data4!AS$13),0,Data4!AS$13)","v":0},{"$f":"IF(ISERROR(Data4!AT$13),0,Data4!AT$13)","v":0},{"$f":"IF(ISERROR(Data4!AU$13),0,Data4!AU$13)","v":0},{"$f":"IF(ISERROR(Data4!AV$13),0,Data4!AV$13)","v":0},{"$f":"IF(ISERROR(Data4!AW$13),0,Data4!AW$13)","v":0},{"$f":"IF(ISERROR(Data4!AX$13),0,Data4!AX$13)","v":0},{"$f":"IF(ISERROR(Data4!AY$13),0,Data4!AY$13)","v":0},{"$f":"IF(ISERROR(Data4!AZ$13),0,Data4!AZ$13)","v":0},{"$f":"IF(ISERROR(Data4!BA$13),0,Data4!BA$13)","v":0},{"$f":"IF(ISERROR(Data4!BB$13),0,Data4!BB$13)","v":0},{"$f":"IF(ISERROR(Data4!BC$13),0,Data4!BC$13)","v":0},{"$f":"IF(ISERROR(Data4!BD$13),0,Data4!BD$13)","v":0},{"$f":"IF(ISERROR(Data4!BE$13),0,Data4!BE$13)","v":0},{"$f":"IF(ISERROR(Data4!BF$13),0,Data4!BF$13)","v":0},{"$f":"IF(ISERROR(Data4!BG$13),0,Data4!BG$13)","v":0},{"$f":"IF(ISERROR(Data4!BH$13),0,Data4!BH$13)","v":0},{"$f":"IF(ISERROR(Data4!BI$13),0,Data4!BI$13)","v":0},{"$f":"IF(ISERROR(Data4!BJ$13),0,Data4!BJ$13)","v":0},{"$f":"IF(ISERROR(Data4!BK$13),0,Data4!BK$13)","v":0},{"$f":"IF(ISERROR(Data4!BL$13),0,Data4!BL$13)","v":0},{"$f":"IF(ISERROR(Data4!BM$13),0,Data4!BM$13)","v":0},{"$f":"IF(ISERROR(Data4!BN$13),0,Data4!BN$13)","v":0},{"$f":"IF(ISERROR(Data4!BO$13),0,Data4!BO$13)","v":0},{"$f":"IF(ISERROR(Data4!BP$13),0,Data4!BP$13)","v":0},{"$f":"IF(ISERROR(Data4!BQ$13),0,Data4!BQ$13)","v":0},{"$f":"IF(ISERROR(Data4!BR$13),0,Data4!BR$13)","v":0},{"$f":"IF(ISERROR(Data4!BS$13),0,Data4!BS$13)","v":0},{"$f":"IF(ISERROR(Data4!BT$13),0,Data4!BT$13)","v":0},{"$f":"IF(ISERROR(Data4!BU$13),0,Data4!BU$13)","v":0},{"$f":"IF(ISERROR(Data4!BV$13),0,Data4!BV$13)","v":0},{"$f":"IF(ISERROR(Data4!BW$13),0,Data4!BW$13)","v":0},{"$f":"IF(ISERROR(Data4!BX$13),0,Data4!BX$13)","v":0},{"$f":"IF(ISERROR(Data4!BY$13),0,Data4!BY$13)","v":0},{"$f":"IF(ISERROR(Data4!BZ$13),0,Data4!BZ$13)","v":0},{"$f":"IF(ISERROR(Data4!CA$13),0,Data4!CA$13)","v":0},{"$f":"IF(ISERROR(Data4!CB$13),0,Data4!CB$13)","v":0},{"$f":"IF(ISERROR(Data4!CC$13),0,Data4!CC$13)","v":0},{"$f":"IF(ISERROR(Data4!CD$13),0,Data4!CD$13)","v":0},{"$f":"IF(ISERROR(Data4!CE$13),0,Data4!CE$13)","v":0},{"$f":"IF(ISERROR(Data4!CF$13),0,Data4!CF$13)","v":0},{"$f":"IF(ISERROR(Data4!CG$13),0,Data4!CG$13)","v":0},{"$f":"IF(ISERROR(Data4!CH$13),0,Data4!CH$13)","v":0},{"$f":"IF(ISERROR(Data4!CI$13),0,Data4!CI$13)","v":0},{"$f":"IF(ISERROR(Data4!CJ$13),0,Data4!CJ$13)","v":0},{"$f":"IF(ISERROR(Data4!CK$13),0,Data4!CK$13)","v":0},{"$f":"IF(ISERROR(Data4!CL$13),0,Data4!CL$13)","v":0},{"$f":"IF(ISERROR(Data4!CM$13),0,Data4!CM$13)","v":0},{"$f":"IF(ISERROR(Data4!CN$13),0,Data4!CN$13)","v":0},{"$f":"IF(ISERROR(Data4!CO$13),0,Data4!CO$13)","v":0},{"$f":"IF(ISERROR(Data4!CP$13),0,Data4!CP$13)","v":0},{"$f":"IF(ISERROR(Data4!CQ$13),0,Data4!CQ$13)","v":0},{"$f":"IF(ISERROR(Data4!CR$13),0,Data4!CR$13)","v":0},{"$f":"IF(ISERROR(Data4!CS$13),0,Data4!CS$13)","v":0},{"$f":"IF(ISERROR(Data4!CT$13),0,Data4!CT$13)","v":0},{"$f":"IF(ISERROR(Data4!CU$13),0,Data4!CU$13)","v":0},{"$f":"IF(ISERROR(Data4!CV$13),0,Data4!CV$13)","v":0},{"$f":"IF(ISERROR(Data4!CW$13),0,Data4!CW$13)","v":0},{"$f":"IF(ISERROR(Data4!CX$13),0,Data4!CX$13)","v":0},{"$f":"IF(ISERROR(Data4!CY$13),0,Data4!CY$13)","v":0},{"$f":"IF(ISERROR(Data4!CZ$13),0,Data4!CZ$13)","v":0},{"$f":"IF(ISERROR(Data4!DA$13),0,Data4!DA$13)","v":0},{"$f":"IF(ISERROR(Data4!DB$13),0,Data4!DB$13)","v":0},{"$f":"IF(ISERROR(Data4!DC$13),0,Data4!DC$13)","v":0},{"$f":"IF(ISERROR(Data4!DD$13),0,Data4!DD$13)","v":0},{"$f":"IF(ISERROR(Data4!DE$13),0,Data4!DE$13)","v":0},{"$f":"IF(ISERROR(Data4!DF$13),0,Data4!DF$13)","v":0},{"$f":"IF(ISERROR(Data4!DG$13),0,Data4!DG$13)","v":0},{"$f":"IF(ISERROR(Data4!DH$13),0,Data4!DH$13)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$14","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$14),0,Data4!M$14)","v":0},{"$f":"IF(ISERROR(Data4!N$14),0,Data4!N$14)","v":0},{"$f":"IF(ISERROR(Data4!O$14),0,Data4!O$14)","v":0},{"$f":"IF(ISERROR(Data4!P$14),0,Data4!P$14)","v":0},{"$f":"IF(ISERROR(Data4!Q$14),0,Data4!Q$14)","v":0},{"$f":"IF(ISERROR(Data4!R$14),0,Data4!R$14)","v":0},{"$f":"IF(ISERROR(Data4!S$14),0,Data4!S$14)","v":0},{"$f":"IF(ISERROR(Data4!T$14),0,Data4!T$14)","v":0},{"$f":"IF(ISERROR(Data4!U$14),0,Data4!U$14)","v":0},{"$f":"IF(ISERROR(Data4!V$14),0,Data4!V$14)","v":0},{"$f":"IF(ISERROR(Data4!W$14),0,Data4!W$14)","v":0},{"$f":"IF(ISERROR(Data4!X$14),0,Data4!X$14)","v":0},{"$f":"IF(ISERROR(Data4!Y$14),0,Data4!Y$14)","v":0},{"$f":"IF(ISERROR(Data4!Z$14),0,Data4!Z$14)","v":0},{"$f":"IF(ISERROR(Data4!AA$14),0,Data4!AA$14)","v":0},{"$f":"IF(ISERROR(Data4!AB$14),0,Data4!AB$14)","v":0},{"$f":"IF(ISERROR(Data4!AC$14),0,Data4!AC$14)","v":0},{"$f":"IF(ISERROR(Data4!AD$14),0,Data4!AD$14)","v":0},{"$f":"IF(ISERROR(Data4!AE$14),0,Data4!AE$14)","v":0},{"$f":"IF(ISERROR(Data4!AF$14),0,Data4!AF$14)","v":0},{"$f":"IF(ISERROR(Data4!AG$14),0,Data4!AG$14)","v":0},{"$f":"IF(ISERROR(Data4!AH$14),0,Data4!AH$14)","v":0},{"$f":"IF(ISERROR(Data4!AI$14),0,Data4!AI$14)","v":0},{"$f":"IF(ISERROR(Data4!AJ$14),0,Data4!AJ$14)","v":0},{"$f":"IF(ISERROR(Data4!AK$14),0,Data4!AK$14)","v":0},{"$f":"IF(ISERROR(Data4!AL$14),0,Data4!AL$14)","v":0},{"$f":"IF(ISERROR(Data4!AM$14),0,Data4!AM$14)","v":0},{"$f":"IF(ISERROR(Data4!AN$14),0,Data4!AN$14)","v":0},{"$f":"IF(ISERROR(Data4!AO$14),0,Data4!AO$14)","v":0},{"$f":"IF(ISERROR(Data4!AP$14),0,Data4!AP$14)","v":0},{"$f":"IF(ISERROR(Data4!AQ$14),0,Data4!AQ$14)","v":0},{"$f":"IF(ISERROR(Data4!AR$14),0,Data4!AR$14)","v":0},{"$f":"IF(ISERROR(Data4!AS$14),0,Data4!AS$14)","v":0},{"$f":"IF(ISERROR(Data4!AT$14),0,Data4!AT$14)","v":0},{"$f":"IF(ISERROR(Data4!AU$14),0,Data4!AU$14)","v":0},{"$f":"IF(ISERROR(Data4!AV$14),0,Data4!AV$14)","v":0},{"$f":"IF(ISERROR(Data4!AW$14),0,Data4!AW$14)","v":0},{"$f":"IF(ISERROR(Data4!AX$14),0,Data4!AX$14)","v":0},{"$f":"IF(ISERROR(Data4!AY$14),0,Data4!AY$14)","v":0},{"$f":"IF(ISERROR(Data4!AZ$14),0,Data4!AZ$14)","v":0},{"$f":"IF(ISERROR(Data4!BA$14),0,Data4!BA$14)","v":0},{"$f":"IF(ISERROR(Data4!BB$14),0,Data4!BB$14)","v":0},{"$f":"IF(ISERROR(Data4!BC$14),0,Data4!BC$14)","v":0},{"$f":"IF(ISERROR(Data4!BD$14),0,Data4!BD$14)","v":0},{"$f":"IF(ISERROR(Data4!BE$14),0,Data4!BE$14)","v":0},{"$f":"IF(ISERROR(Data4!BF$14),0,Data4!BF$14)","v":0},{"$f":"IF(ISERROR(Data4!BG$14),0,Data4!BG$14)","v":0},{"$f":"IF(ISERROR(Data4!BH$14),0,Data4!BH$14)","v":0},{"$f":"IF(ISERROR(Data4!BI$14),0,Data4!BI$14)","v":0},{"$f":"IF(ISERROR(Data4!BJ$14),0,Data4!BJ$14)","v":0},{"$f":"IF(ISERROR(Data4!BK$14),0,Data4!BK$14)","v":0},{"$f":"IF(ISERROR(Data4!BL$14),0,Data4!BL$14)","v":0},{"$f":"IF(ISERROR(Data4!BM$14),0,Data4!BM$14)","v":0},{"$f":"IF(ISERROR(Data4!BN$14),0,Data4!BN$14)","v":0},{"$f":"IF(ISERROR(Data4!BO$14),0,Data4!BO$14)","v":0},{"$f":"IF(ISERROR(Data4!BP$14),0,Data4!BP$14)","v":0},{"$f":"IF(ISERROR(Data4!BQ$14),0,Data4!BQ$14)","v":0},{"$f":"IF(ISERROR(Data4!BR$14),0,Data4!BR$14)","v":0},{"$f":"IF(ISERROR(Data4!BS$14),0,Data4!BS$14)","v":0},{"$f":"IF(ISERROR(Data4!BT$14),0,Data4!BT$14)","v":0},{"$f":"IF(ISERROR(Data4!BU$14),0,Data4!BU$14)","v":0},{"$f":"IF(ISERROR(Data4!BV$14),0,Data4!BV$14)","v":0},{"$f":"IF(ISERROR(Data4!BW$14),0,Data4!BW$14)","v":0},{"$f":"IF(ISERROR(Data4!BX$14),0,Data4!BX$14)","v":0},{"$f":"IF(ISERROR(Data4!BY$14),0,Data4!BY$14)","v":0},{"$f":"IF(ISERROR(Data4!BZ$14),0,Data4!BZ$14)","v":0},{"$f":"IF(ISERROR(Data4!CA$14),0,Data4!CA$14)","v":0},{"$f":"IF(ISERROR(Data4!CB$14),0,Data4!CB$14)","v":0},{"$f":"IF(ISERROR(Data4!CC$14),0,Data4!CC$14)","v":0},{"$f":"IF(ISERROR(Data4!CD$14),0,Data4!CD$14)","v":0},{"$f":"IF(ISERROR(Data4!CE$14),0,Data4!CE$14)","v":0},{"$f":"IF(ISERROR(Data4!CF$14),0,Data4!CF$14)","v":0},{"$f":"IF(ISERROR(Data4!CG$14),0,Data4!CG$14)","v":0},{"$f":"IF(ISERROR(Data4!CH$14),0,Data4!CH$14)","v":0},{"$f":"IF(ISERROR(Data4!CI$14),0,Data4!CI$14)","v":0},{"$f":"IF(ISERROR(Data4!CJ$14),0,Data4!CJ$14)","v":0},{"$f":"IF(ISERROR(Data4!CK$14),0,Data4!CK$14)","v":0},{"$f":"IF(ISERROR(Data4!CL$14),0,Data4!CL$14)","v":0},{"$f":"IF(ISERROR(Data4!CM$14),0,Data4!CM$14)","v":0},{"$f":"IF(ISERROR(Data4!CN$14),0,Data4!CN$14)","v":0},{"$f":"IF(ISERROR(Data4!CO$14),0,Data4!CO$14)","v":0},{"$f":"IF(ISERROR(Data4!CP$14),0,Data4!CP$14)","v":0},{"$f":"IF(ISERROR(Data4!CQ$14),0,Data4!CQ$14)","v":0},{"$f":"IF(ISERROR(Data4!CR$14),0,Data4!CR$14)","v":0},{"$f":"IF(ISERROR(Data4!CS$14),0,Data4!CS$14)","v":0},{"$f":"IF(ISERROR(Data4!CT$14),0,Data4!CT$14)","v":0},{"$f":"IF(ISERROR(Data4!CU$14),0,Data4!CU$14)","v":0},{"$f":"IF(ISERROR(Data4!CV$14),0,Data4!CV$14)","v":0},{"$f":"IF(ISERROR(Data4!CW$14),0,Data4!CW$14)","v":0},{"$f":"IF(ISERROR(Data4!CX$14),0,Data4!CX$14)","v":0},{"$f":"IF(ISERROR(Data4!CY$14),0,Data4!CY$14)","v":0},{"$f":"IF(ISERROR(Data4!CZ$14),0,Data4!CZ$14)","v":0},{"$f":"IF(ISERROR(Data4!DA$14),0,Data4!DA$14)","v":0},{"$f":"IF(ISERROR(Data4!DB$14),0,Data4!DB$14)","v":0},{"$f":"IF(ISERROR(Data4!DC$14),0,Data4!DC$14)","v":0},{"$f":"IF(ISERROR(Data4!DD$14),0,Data4!DD$14)","v":0},{"$f":"IF(ISERROR(Data4!DE$14),0,Data4!DE$14)","v":0},{"$f":"IF(ISERROR(Data4!DF$14),0,Data4!DF$14)","v":0},{"$f":"IF(ISERROR(Data4!DG$14),0,Data4!DG$14)","v":0},{"$f":"IF(ISERROR(Data4!DH$14),0,Data4!DH$14)","v":0}]

{"sheet":"B.0","index":55,"n_rows":100,"n_cols":121,"rows_kept":100,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"},null,null,null,{"$f":"IF(Data0!FC2=\"TRUE\",\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,"Esamos situacijos aprašymas (finansiniai duomenys pateikiami absoliučiais skaičiais pagal planuojamą projekto apimtį)"]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$59,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"F56+NPV(SDN,G56:INDEX(G56:DA56,PAL))","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS16:BS17)-SUM(BS7,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30)+G63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17,BT35)-SUM(BT7,BT21,BT30)+BS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},{"$f":"SUM(G16,G17)-SUM(G21,G38,G40,G41,G46)+IF(AND(G5>Investiciju_metu_skaicius,G22>0,SUM(G38:G40,G41,G44)>0),MIN(G22,SUM(G38:G40,G41,G44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS16,BS17)-SUM(BS21,BS38,BS40,BS41,BS46)+IF(AND(BS5>Investiciju_metu_skaicius,BS22>0,SUM(BS38:BS40,BS41,BS44)>0),MIN(BS22,SUM(BS38:BS40,BS41,BS44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"SUMPRODUCT(F$16:F$20,Data1!$D$63:$D$67)-SUMPRODUCT(F$8:F$15,Data1!$D$55:$D$62)-SUMPRODUCT(F$23:F$28,Data1!$D$70:$D$75)+F47","v":0},{"$f":"SUMPRODUCT(G$16:G$20,Data1!$D$63:$D$67)-SUMPRODUCT(G$8:G$15,Data1!$D$55:$D$62)-SUMPRODUCT(G$23:G$28,Data1!$D$70:$D$75)+G47","v":0},{"$f":"SUMPRODUCT(H$16:H$20,Data1!$D$63:$D$67)-SUMPRODUCT(H$8:H$15,Data1!$D$55:$D$62)-SUMPRODUCT(H$23:H$28,Data1!$D$70:$D$75)+H47","v":0},{"$f":"SUMPRODUCT(I$16:I$20,Data1!$D$63:$D$67)-SUMPRODUCT(I$8:I$15,Data1!$D$55:$D$62)-SUMPRODUCT(I$23:I$28,Data1!$D$70:$D$75)+I47","v":0},{"$f":"SUMPRODUCT(J$16:J$20,Data1!$D$63:$D$67)-SUMPRODUCT(J$8:J$15,Data1!$D$55:$D$62)-SUMPRODUCT(J$23:J$28,Data1!$D$70:$D$75)+J47","v":0},{"$f":"SUMPRODUCT(K$16:K$20,Data1!$D$63:$D$67)-SUMPRODUCT(K$8:K$15,Data1!$D$55:$D$62)-SUMPRODUCT(K$23:K$28,Data1!$D$70:$D$75)+K47","v":0},{"$f":"SUMPRODUCT(L$16:L$20,Data1!$D$63:$D$67)-SUMPRODUCT(L$8:L$15,Data1!$D$55:$D$62)-SUMPRODUCT(L$23:L$28,Data1!$D$70:$D$75)+L47","v":0},{"$f":"SUMPRODUCT(M$16:M$20,Data1!$D$63:$D$67)-SUMPRODUCT(M$8:M$15,Data1!$D$55:$D$62)-SUMPRODUCT(M$23:M$28,Data1!$D$70:$D$75)+M47","v":0},{"$f":"SUMPRODUCT(N$16:N$20,Data1!$D$63:$D$67)-SUMPRODUCT(N$8:N$15,Data1!$D$55:$D$62)-SUMPRODUCT(N$23:N$28,Data1!$D$70:$D$75)+N47","v":0},{"$f":"SUMPRODUCT(O$16:O$20,Data1!$D$63:$D$67)-SUMPRODUCT(O$8:O$15,Data1!$D$55:$D$62)-SUMPRODUCT(O$23:O$28,Data1!$D$70:$D$75)+O47","v":0},{"$f":"SUMPRODUCT(P$16:P$20,Data1!$D$63:$D$67)-SUMPRODUCT(P$8:P$15,Data1!$D$55:$D$62)-SUMPRODUCT(P$23:P$28,Data1!$D$70:$D$75)+P47","v":0},{"$f":"SUMPRODUCT(Q$16:Q$20,Data1!$D$63:$D$67)-SUMPRODUCT(Q$8:Q$15,Data1!$D$55:$D$62)-SUMPRODUCT(Q$23:Q$28,Data1!$D$70:$D$75)+Q47","v":0},{"$f":"SUMPRODUCT(R$16:R$20,Data1!$D$63:$D$67)-SUMPRODUCT(R$8:R$15,Data1!$D$55:$D$62)-SUMPRODUCT(R$23:R$28,Data1!$D$70:$D$75)+R47","v":0},{"$f":"SUMPRODUCT(S$16:S$20,Data1!$D$63:$D$67)-SUMPRODUCT(S$8:S$15,Data1!$D$55:$D$62)-SUMPRODUCT(S$23:S$28,Data1!$D$70:$D$75)+S47","v":0},{"$f":"SUMPRODUCT(T$16:T$20,Data1!$D$63:$D$67)-SUMPRODUCT(T$8:T$15,Data1!$D$55:$D$62)-SUMPRODUCT(T$23:T$28,Data1!$D$70:$D$75)+T47","v":0},{"$f":"SUMPRODUCT(U$16:U$20,Data1!$D$63:$D$67)-SUMPRODUCT(U$8:U$15,Data1!$D$55:$D$62)-SUMPRODUCT(U$23:U$28,Data1!$D$70:$D$75)+U47","v":0},{"$f":"SUMPRODUCT(V$16:V$20,Data1!$D$63:$D$67)-SUMPRODUCT(V$8:V$15,Data1!$D$55:$D$62)-SUMPRODUCT(V$23:V$28,Data1!$D$70:$D$75)+V47","v":0},{"$f":"SUMPRODUCT(W$16:W$20,Data1!$D$63:$D$67)-SUMPRODUCT(W$8:W$15,Data1!$D$55:$D$62)-SUMPRODUCT(W$23:W$28,Data1!$D$70:$D$75)+W47","v":0},{"$f":"SUMPRODUCT(X$16:X$20,Data1!$D$63:$D$67)-SUMPRODUCT(X$8:X$15,Data1!$D$55:$D$62)-SUMPRODUCT(X$23:X$28,Data1!$D$70:$D$75)+X47","v":0},{"$f":"SUMPRODUCT(Y$16:Y$20,Data1!$D$63:$D$67)-SUMPRODUCT(Y$8:Y$15,Data1!$D$55:$D$62)-SUMPRODUCT(Y$23:Y$28,Data1!$D$70:$D$75)+Y47","v":0},{"$f":"SUMPRODUCT(Z$16:Z$20,Data1!$D$63:$D$67)-SUMPRODUCT(Z$8:Z$15,Data1!$D$55:$D$62)-SUMPRODUCT(Z$23:Z$28,Data1!$D$70:$D$75)+Z47","v":0},{"$f":"SUMPRODUCT(AA$16:AA$20,Data1!$D$63:$D$67)-SUMPRODUCT(AA$8:AA$15,Data1!$D$55:$D$62)-SUMPRODUCT(AA$23:AA$28,Data1!$D$70:$D$75)+AA47","v":0},{"$f":"SUMPRODUCT(AB$16:AB$20,Data1!$D$63:$D$67)-SUMPRODUCT(AB$8:AB$15,Data1!$D$55:$D$62)-SUMPRODUCT(AB$23:AB$28,Data1!$D$70:$D$75)+AB47","v":0},{"$f":"SUMPRODUCT(AC$16:AC$20,Data1!$D$63:$D$67)-SUMPRODUCT(AC$8:AC$15,Data1!$D$55:$D$62)-SUMPRODUCT(AC$23:AC$28,Data1!$D$70:$D$75)+AC47","v":0},{"$f":"SUMPRODUCT(AD$16:AD$20,Data1!$D$63:$D$67)-SUMPRODUCT(AD$8:AD$15,Data1!$D$55:$D$62)-SUMPRODUCT(AD$23:AD$28,Data1!$D$70:$D$75)+AD47","v":0},{"$f":"SUMPRODUCT(AE$16:AE$20,Data1!$D$63:$D$67)-SUMPRODUCT(AE$8:AE$15,Data1!$D$55:$D$62)-SUMPRODUCT(AE$23:AE$28,Data1!$D$70:$D$75)+AE47","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$D$63:$D$67)-SUMPRODUCT(AF$8:AF$15,Data1!$D$55:$D$62)-SUMPRODUCT(AF$23:AF$28,Data1!$D$70:$D$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$D$63:$D$67)-SUMPRODUCT(AG$8:AG$15,Data1!$D$55:$D$62)-SUMPRODUCT(AG$23:AG$28,Data1!$D$70:$D$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$D$63:$D$67)-SUMPRODUCT(AH$8:AH$15,Data1!$D$55:$D$62)-SUMPRODUCT(AH$23:AH$28,Data1!$D$70:$D$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$D$63:$D$67)-SUMPRODUCT(AI$8:AI$15,Data1!$D$55:$D$62)-SUMPRODUCT(AI$23:AI$28,Data1!$D$70:$D$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$D$63:$D$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$D$55:$D$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$D$70:$D$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$D$63:$D$67)-SUMPRODUCT(AK$8:AK$15,Data1!$D$55:$D$62)-SUMPRODUCT(AK$23:AK$28,Data1!$D$70:$D$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$D$63:$D$67)-SUMPRODUCT(AL$8:AL$15,Data1!$D$55:$D$62)-SUMPRODUCT(AL$23:AL$28,Data1!$D$70:$D$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$D$63:$D$67)-SUMPRODUCT(AM$8:AM$15,Data1!$D$55:$D$62)-SUMPRODUCT(AM$23:AM$28,Data1!$D$70:$D$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$D$63:$D$67)-SUMPRODUCT(AN$8:AN$15,Data1!$D$55:$D$62)-SUMPRODUCT(AN$23:AN$28,Data1!$D$70:$D$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$D$63:$D$67)-SUMPRODUCT(AO$8:AO$15,Data1!$D$55:$D$62)-SUMPRODUCT(AO$23:AO$28,Data1!$D$70:$D$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$D$63:$D$67)-SUMPRODUCT(AP$8:AP$15,Data1!$D$55:$D$62)-SUMPRODUCT(AP$23:AP$28,Data1!$D$70:$D$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$D$63:$D$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$D$55:$D$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$D$70:$D$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$D$63:$D$67)-SUMPRODUCT(AR$8:AR$15,Data1!$D$55:$D$62)-SUMPRODUCT(AR$23:AR$28,Data1!$D$70:$D$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$D$63:$D$67)-SUMPRODUCT(AS$8:AS$15,Data1!$D$55:$D$62)-SUMPRODUCT(AS$23:AS$28,Data1!$D$70:$D$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$D$63:$D$67)-SUMPRODUCT(AT$8:AT$15,Data1!$D$55:$D$62)-SUMPRODUCT(AT$23:AT$28,Data1!$D$70:$D$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$D$63:$D$67)-SUMPRODUCT(AU$8:AU$15,Data1!$D$55:$D$62)-SUMPRODUCT(AU$23:AU$28,Data1!$D$70:$D$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$D$63:$D$67)-SUMPRODUCT(AV$8:AV$15,Data1!$D$55:$D$62)-SUMPRODUCT(AV$23:AV$28,Data1!$D$70:$D$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$D$63:$D$67)-SUMPRODUCT(AW$8:AW$15,Data1!$D$55:$D$62)-SUMPRODUCT(AW$23:AW$28,Data1!$D$70:$D$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$D$63:$D$67)-SUMPRODUCT(AX$8:AX$15,Data1!$D$55:$D$62)-SUMPRODUCT(AX$23:AX$28,Data1!$D$70:$D$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$D$63:$D$67)-SUMPRODUCT(AY$8:AY$15,Data1!$D$55:$D$62)-SUMPRODUCT(AY$23:AY$28,Data1!$D$70:$D$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$D$63:$D$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$D$55:$D$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$D$70:$D$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$D$63:$D$67)-SUMPRODUCT(BA$8:BA$15,Data1!$D$55:$D$62)-SUMPRODUCT(BA$23:BA$28,Data1!$D$70:$D$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$D$63:$D$67)-SUMPRODUCT(BB$8:BB$15,Data1!$D$55:$D$62)-SUMPRODUCT(BB$23:BB$28,Data1!$D$70:$D$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$D$63:$D$67)-SUMPRODUCT(BC$8:BC$15,Data1!$D$55:$D$62)-SUMPRODUCT(BC$23:BC$28,Data1!$D$70:$D$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$D$63:$D$67)-SUMPRODUCT(BD$8:BD$15,Data1!$D$55:$D$62)-SUMPRODUCT(BD$23:BD$28,Data1!$D$70:$D$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$D$63:$D$67)-SUMPRODUCT(BE$8:BE$15,Data1!$D$55:$D$62)-SUMPRODUCT(BE$23:BE$28,Data1!$D$70:$D$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$D$63:$D$67)-SUMPRODUCT(BF$8:BF$15,Data1!$D$55:$D$62)-SUMPRODUCT(BF$23:BF$28,Data1!$D$70:$D$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$D$63:$D$67)-SUMPRODUCT(BG$8:BG$15,Data1!$D$55:$D$62)-SUMPRODUCT(BG$23:BG$28,Data1!$D$70:$D$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$D$63:$D$67)-SUMPRODUCT(BH$8:BH$15,Data1!$D$55:$D$62)-SUMPRODUCT(BH$23:BH$28,Data1!$D$70:$D$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$D$63:$D$67)-SUMPRODUCT(BI$8:BI$15,Data1!$D$55:$D$62)-SUMPRODUCT(BI$23:BI$28,Data1!$D$70:$D$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$D$63:$D$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$D$55:$D$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$D$70:$D$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$D$63:$D$67)-SUMPRODUCT(BK$8:BK$15,Data1!$D$55:$D$62)-SUMPRODUCT(BK$23:BK$28,Data1!$D$70:$D$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$D$63:$D$67)-SUMPRODUCT(BL$8:BL$15,Data1!$D$55:$D$62)-SUMPRODUCT(BL$23:BL$28,Data1!$D$70:$D$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$D$63:$D$67)-SUMPRODUCT(BM$8:BM$15,Data1!$D$55:$D$62)-SUMPRODUCT(BM$23:BM$28,Data1!$D$70:$D$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$D$63:$D$67)-SUMPRODUCT(BN$8:BN$15,Data1!$D$55:$D$62)-SUMPRODUCT(BN$23:BN$28,Data1!$D$70:$D$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$D$63:$D$67)-SUMPRODUCT(BO$8:BO$15,Data1!$D$55:$D$62)-SUMPRODUCT(BO$23:BO$28,Data1!$D$70:$D$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$D$63:$D$67)-SUMPRODUCT(BP$8:BP$15,Data1!$D$55:$D$62)-SUMPRODUCT(BP$23:BP$28,Data1!$D$70:$D$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$D$63:$D$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$D$55:$D$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$D$70:$D$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$D$63:$D$67)-SUMPRODUCT(BR$8:BR$15,Data1!$D$55:$D$62)-SUMPRODUCT(BR$23:BR$28,Data1!$D$70:$D$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$D$63:$D$67)-SUMPRODUCT(BS$8:BS$15,Data1!$D$55:$D$62)-SUMPRODUCT(BS$23:BS$28,Data1!$D$70:$D$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$D$63:$D$67)-SUMPRODUCT(BT$8:BT$15,Data1!$D$55:$D$62)-SUMPRODUCT(BT$23:BT$28,Data1!$D$70:$D$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$D$63:$D$67)-SUMPRODUCT(BU$8:BU$15,Data1!$D$55:$D$62)-SUMPRODUCT(BU$23:BU$28,Data1!$D$70:$D$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$D$63:$D$67)-SUMPRODUCT(BV$8:BV$15,Data1!$D$55:$D$62)-SUMPRODUCT(BV$23:BV$28,Data1!$D$70:$D$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$D$63:$D$67)-SUMPRODUCT(BW$8:BW$15,Data1!$D$55:$D$62)-SUMPRODUCT(BW$23:BW$28,Data1!$D$70:$D$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$D$63:$D$67)-SUMPRODUCT(BX$8:BX$15,Data1!$D$55:$D$62)-SUMPRODUCT(BX$23:BX$28,Data1!$D$70:$D$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$D$63:$D$67)-SUMPRODUCT(BY$8:BY$15,Data1!$D$55:$D$62)-SUMPRODUCT(BY$23:BY$28,Data1!$D$70:$D$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$D$63:$D$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$D$55:$D$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$D$70:$D$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$D$63:$D$67)-SUMPRODUCT(CA$8:CA$15,Data1!$D$55:$D$62)-SUMPRODUCT(CA$23:CA$28,Data1!$D$70:$D$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$D$63:$D$67)-SUMPRODUCT(CB$8:CB$15,Data1!$D$55:$D$62)-SUMPRODUCT(CB$23:CB$28,Data1!$D$70:$D$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$D$63:$D$67)-SUMPRODUCT(CC$8:CC$15,Data1!$D$55:$D$62)-SUMPRODUCT(CC$23:CC$28,Data1!$D$70:$D$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$D$63:$D$67)-SUMPRODUCT(CD$8:CD$15,Data1!$D$55:$D$62)-SUMPRODUCT(CD$23:CD$28,Data1!$D$70:$D$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$D$63:$D$67)-SUMPRODUCT(CE$8:CE$15,Data1!$D$55:$D$62)-SUMPRODUCT(CE$23:CE$28,Data1!$D$70:$D$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$D$63:$D$67)-SUMPRODUCT(CF$8:CF$15,Data1!$D$55:$D$62)-SUMPRODUCT(CF$23:CF$28,Data1!$D$70:$D$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$D$63:$D$67)-SUMPRODUCT(CG$8:CG$15,Data1!$D$55:$D$62)-SUMPRODUCT(CG$23:CG$28,Data1!$D$70:$D$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$D$63:$D$67)-SUMPRODUCT(CH$8:CH$15,Data1!$D$55:$D$62)-SUMPRODUCT(CH$23:CH$28,Data1!$D$70:$D$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$D$63:$D$67)-SUMPRODUCT(CI$8:CI$15,Data1!$D$55:$D$62)-SUMPRODUCT(CI$23:CI$28,Data1!$D$70:$D$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$D$63:$D$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$D$55:$D$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$D$70:$D$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$D$63:$D$67)-SUMPRODUCT(CK$8:CK$15,Data1!$D$55:$D$62)-SUMPRODUCT(CK$23:CK$28,Data1!$D$70:$D$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$D$63:$D$67)-SUMPRODUCT(CL$8:CL$15,Data1!$D$55:$D$62)-SUMPRODUCT(CL$23:CL$28,Data1!$D$70:$D$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$D$63:$D$67)-SUMPRODUCT(CM$8:CM$15,Data1!$D$55:$D$62)-SUMPRODUCT(CM$23:CM$28,Data1!$D$70:$D$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$D$63:$D$67)-SUMPRODUCT(CN$8:CN$15,Data1!$D$55:$D$62)-SUMPRODUCT(CN$23:CN$28,Data1!$D$70:$D$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$D$63:$D$67)-SUMPRODUCT(CO$8:CO$15,Data1!$D$55:$D$62)-SUMPRODUCT(CO$23:CO$28,Data1!$D$70:$D$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$D$63:$D$67)-SUMPRODUCT(CP$8:CP$15,Data1!$D$55:$D$62)-SUMPRODUCT(CP$23:CP$28,Data1!$D$70:$D$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$D$63:$D$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$D$55:$D$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$D$70:$D$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$D$63:$D$67)-SUMPRODUCT(CR$8:CR$15,Data1!$D$55:$D$62)-SUMPRODUCT(CR$23:CR$28,Data1!$D$70:$D$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$D$63:$D$67)-SUMPRODUCT(CS$8:CS$15,Data1!$D$55:$D$62)-SUMPRODUCT(CS$23:CS$28,Data1!$D$70:$D$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$D$63:$D$67)-SUMPRODUCT(CT$8:CT$15,Data1!$D$55:$D$62)-SUMPRODUCT(CT$23:CT$28,Data1!$D$70:$D$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$D$63:$D$67)-SUMPRODUCT(CU$8:CU$15,Data1!$D$55:$D$62)-SUMPRODUCT(CU$23:CU$28,Data1!$D$70:$D$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$D$63:$D$67)-SUMPRODUCT(CV$8:CV$15,Data1!$D$55:$D$62)-SUMPRODUCT(CV$23:CV$28,Data1!$D$70:$D$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$D$63:$D$67)-SUMPRODUCT(CW$8:CW$15,Data1!$D$55:$D$62)-SUMPRODUCT(CW$23:CW$28,Data1!$D$70:$D$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$D$63:$D$67)-SUMPRODUCT(CX$8:CX$15,Data1!$D$55:$D$62)-SUMPRODUCT(CX$23:CX$28,Data1!$D$70:$D$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$D$63:$D$67)-SUMPRODUCT(CY$8:CY$15,Data1!$D$55:$D$62)-SUMPRODUCT(CY$23:CY$28,Data1!$D$70:$D$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$D$63:$D$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$D$55:$D$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$D$70:$D$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$D$63:$D$67)-SUMPRODUCT(DA$8:DA$15,Data1!$D$55:$D$62)-SUMPRODUCT(DA$23:DA$28,Data1!$D$70:$D$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!D55:D62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"DD16 * Data1!D63","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!D65:D67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!D70:D75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"IRR(F75:INDEX(F75:DA75,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[]
[]
[]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$89","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$89),0,Data4!M$89)","v":0},{"$f":"IF(ISERROR(Data4!N$89),0,Data4!N$89)","v":0},{"$f":"IF(ISERROR(Data4!O$89),0,Data4!O$89)","v":0},{"$f":"IF(ISERROR(Data4!P$89),0,Data4!P$89)","v":0},{"$f":"IF(ISERROR(Data4!Q$89),0,Data4!Q$89)","v":0},{"$f":"IF(ISERROR(Data4!R$89),0,Data4!R$89)","v":0},{"$f":"IF(ISERROR(Data4!S$89),0,Data4!S$89)","v":0},{"$f":"IF(ISERROR(Data4!T$89),0,Data4!T$89)","v":0},{"$f":"IF(ISERROR(Data4!U$89),0,Data4!U$89)","v":0},{"$f":"IF(ISERROR(Data4!V$89),0,Data4!V$89)","v":0},{"$f":"IF(ISERROR(Data4!W$89),0,Data4!W$89)","v":0},{"$f":"IF(ISERROR(Data4!X$89),0,Data4!X$89)","v":0},{"$f":"IF(ISERROR(Data4!Y$89),0,Data4!Y$89)","v":0},{"$f":"IF(ISERROR(Data4!Z$89),0,Data4!Z$89)","v":0},{"$f":"IF(ISERROR(Data4!AA$89),0,Data4!AA$89)","v":0},{"$f":"IF(ISERROR(Data4!AB$89),0,Data4!AB$89)","v":0},{"$f":"IF(ISERROR(Data4!AC$89),0,Data4!AC$89)","v":0},{"$f":"IF(ISERROR(Data4!AD$89),0,Data4!AD$89)","v":0},{"$f":"IF(ISERROR(Data4!AE$89),0,Data4!AE$89)","v":0},{"$f":"IF(ISERROR(Data4!AF$89),0,Data4!AF$89)","v":0},{"$f":"IF(ISERROR(Data4!AG$89),0,Data4!AG$89)","v":0},{"$f":"IF(ISERROR(Data4!AH$89),0,Data4!AH$89)","v":0},{"$f":"IF(ISERROR(Data4!AI$89),0,Data4!AI$89)","v":0},{"$f":"IF(ISERROR(Data4!AJ$89),0,Data4!AJ$89)","v":0},{"$f":"IF(ISERROR(Data4!AK$89),0,Data4!AK$89)","v":0},{"$f":"IF(ISERROR(Data4!AL$89),0,Data4!AL$89)","v":0},{"$f":"IF(ISERROR(Data4!AM$89),0,Data4!AM$89)","v":0},{"$f":"IF(ISERROR(Data4!AN$89),0,Data4!AN$89)","v":0},{"$f":"IF(ISERROR(Data4!AO$89),0,Data4!AO$89)","v":0},{"$f":"IF(ISERROR(Data4!AP$89),0,Data4!AP$89)","v":0},{"$f":"IF(ISERROR(Data4!AQ$89),0,Data4!AQ$89)","v":0},{"$f":"IF(ISERROR(Data4!AR$89),0,Data4!AR$89)","v":0},{"$f":"IF(ISERROR(Data4!AS$89),0,Data4!AS$89)","v":0},{"$f":"IF(ISERROR(Data4!AT$89),0,Data4!AT$89)","v":0},{"$f":"IF(ISERROR(Data4!AU$89),0,Data4!AU$89)","v":0},{"$f":"IF(ISERROR(Data4!AV$89),0,Data4!AV$89)","v":0},{"$f":"IF(ISERROR(Data4!AW$89),0,Data4!AW$89)","v":0},{"$f":"IF(ISERROR(Data4!AX$89),0,Data4!AX$89)","v":0},{"$f":"IF(ISERROR(Data4!AY$89),0,Data4!AY$89)","v":0},{"$f":"IF(ISERROR(Data4!AZ$89),0,Data4!AZ$89)","v":0},{"$f":"IF(ISERROR(Data4!BA$89),0,Data4!BA$89)","v":0},{"$f":"IF(ISERROR(Data4!BB$89),0,Data4!BB$89)","v":0},{"$f":"IF(ISERROR(Data4!BC$89),0,Data4!BC$89)","v":0},{"$f":"IF(ISERROR(Data4!BD$89),0,Data4!BD$89)","v":0},{"$f":"IF(ISERROR(Data4!BE$89),0,Data4!BE$89)","v":0},{"$f":"IF(ISERROR(Data4!BF$89),0,Data4!BF$89)","v":0},{"$f":"IF(ISERROR(Data4!BG$89),0,Data4!BG$89)","v":0},{"$f":"IF(ISERROR(Data4!BH$89),0,Data4!BH$89)","v":0},{"$f":"IF(ISERROR(Data4!BI$89),0,Data4!BI$89)","v":0},{"$f":"IF(ISERROR(Data4!BJ$89),0,Data4!BJ$89)","v":0},{"$f":"IF(ISERROR(Data4!BK$89),0,Data4!BK$89)","v":0},{"$f":"IF(ISERROR(Data4!BL$89),0,Data4!BL$89)","v":0},{"$f":"IF(ISERROR(Data4!BM$89),0,Data4!BM$89)","v":0},{"$f":"IF(ISERROR(Data4!BN$89),0,Data4!BN$89)","v":0},{"$f":"IF(ISERROR(Data4!BO$89),0,Data4!BO$89)","v":0},{"$f":"IF(ISERROR(Data4!BP$89),0,Data4!BP$89)","v":0},{"$f":"IF(ISERROR(Data4!BQ$89),0,Data4!BQ$89)","v":0},{"$f":"IF(ISERROR(Data4!BR$89),0,Data4!BR$89)","v":0},{"$f":"IF(ISERROR(Data4!BS$89),0,Data4!BS$89)","v":0},{"$f":"IF(ISERROR(Data4!BT$89),0,Data4!BT$89)","v":0},{"$f":"IF(ISERROR(Data4!BU$89),0,Data4!BU$89)","v":0},{"$f":"IF(ISERROR(Data4!BV$89),0,Data4!BV$89)","v":0},{"$f":"IF(ISERROR(Data4!BW$89),0,Data4!BW$89)","v":0},{"$f":"IF(ISERROR(Data4!BX$89),0,Data4!BX$89)","v":0},{"$f":"IF(ISERROR(Data4!BY$89),0,Data4!BY$89)","v":0},{"$f":"IF(ISERROR(Data4!BZ$89),0,Data4!BZ$89)","v":0},{"$f":"IF(ISERROR(Data4!CA$89),0,Data4!CA$89)","v":0},{"$f":"IF(ISERROR(Data4!CB$89),0,Data4!CB$89)","v":0},{"$f":"IF(ISERROR(Data4!CC$89),0,Data4!CC$89)","v":0},{"$f":"IF(ISERROR(Data4!CD$89),0,Data4!CD$89)","v":0},{"$f":"IF(ISERROR(Data4!CE$89),0,Data4!CE$89)","v":0},{"$f":"IF(ISERROR(Data4!CF$89),0,Data4!CF$89)","v":0},{"$f":"IF(ISERROR(Data4!CG$89),0,Data4!CG$89)","v":0},{"$f":"IF(ISERROR(Data4!CH$89),0,Data4!CH$89)","v":0},{"$f":"IF(ISERROR(Data4!CI$89),0,Data4!CI$89)","v":0},{"$f":"IF(ISERROR(Data4!CJ$89),0,Data4!CJ$89)","v":0},{"$f":"IF(ISERROR(Data4!CK$89),0,Data4!CK$89)","v":0},{"$f":"IF(ISERROR(Data4!CL$89),0,Data4!CL$89)","v":0},{"$f":"IF(ISERROR(Data4!CM$89),0,Data4!CM$89)","v":0},{"$f":"IF(ISERROR(Data4!CN$89),0,Data4!CN$89)","v":0},{"$f":"IF(ISERROR(Data4!CO$89),0,Data4!CO$89)","v":0},{"$f":"IF(ISERROR(Data4!CP$89),0,Data4!CP$89)","v":0},{"$f":"IF(ISERROR(Data4!CQ$89),0,Data4!CQ$89)","v":0},{"$f":"IF(ISERROR(Data4!CR$89),0,Data4!CR$89)","v":0},{"$f":"IF(ISERROR(Data4!CS$89),0,Data4!CS$89)","v":0},{"$f":"IF(ISERROR(Data4!CT$89),0,Data4!CT$89)","v":0},{"$f":"IF(ISERROR(Data4!CU$89),0,Data4!CU$89)","v":0},{"$f":"IF(ISERROR(Data4!CV$89),0,Data4!CV$89)","v":0},{"$f":"IF(ISERROR(Data4!CW$89),0,Data4!CW$89)","v":0},{"$f":"IF(ISERROR(Data4!CX$89),0,Data4!CX$89)","v":0},{"$f":"IF(ISERROR(Data4!CY$89),0,Data4!CY$89)","v":0},{"$f":"IF(ISERROR(Data4!CZ$89),0,Data4!CZ$89)","v":0},{"$f":"IF(ISERROR(Data4!DA$89),0,Data4!DA$89)","v":0},{"$f":"IF(ISERROR(Data4!DB$89),0,Data4!DB$89)","v":0},{"$f":"IF(ISERROR(Data4!DC$89),0,Data4!DC$89)","v":0},{"$f":"IF(ISERROR(Data4!DD$89),0,Data4!DD$89)","v":0},{"$f":"IF(ISERROR(Data4!DE$89),0,Data4!DE$89)","v":0},{"$f":"IF(ISERROR(Data4!DF$89),0,Data4!DF$89)","v":0},{"$f":"IF(ISERROR(Data4!DG$89),0,Data4!DG$89)","v":0},{"$f":"IF(ISERROR(Data4!DH$89),0,Data4!DH$89)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$90","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$90),0,Data4!M$90)","v":0},{"$f":"IF(ISERROR(Data4!N$90),0,Data4!N$90)","v":0},{"$f":"IF(ISERROR(Data4!O$90),0,Data4!O$90)","v":0},{"$f":"IF(ISERROR(Data4!P$90),0,Data4!P$90)","v":0},{"$f":"IF(ISERROR(Data4!Q$90),0,Data4!Q$90)","v":0},{"$f":"IF(ISERROR(Data4!R$90),0,Data4!R$90)","v":0},{"$f":"IF(ISERROR(Data4!S$90),0,Data4!S$90)","v":0},{"$f":"IF(ISERROR(Data4!T$90),0,Data4!T$90)","v":0},{"$f":"IF(ISERROR(Data4!U$90),0,Data4!U$90)","v":0},{"$f":"IF(ISERROR(Data4!V$90),0,Data4!V$90)","v":0},{"$f":"IF(ISERROR(Data4!W$90),0,Data4!W$90)","v":0},{"$f":"IF(ISERROR(Data4!X$90),0,Data4!X$90)","v":0},{"$f":"IF(ISERROR(Data4!Y$90),0,Data4!Y$90)","v":0},{"$f":"IF(ISERROR(Data4!Z$90),0,Data4!Z$90)","v":0},{"$f":"IF(ISERROR(Data4!AA$90),0,Data4!AA$90)","v":0},{"$f":"IF(ISERROR(Data4!AB$90),0,Data4!AB$90)","v":0},{"$f":"IF(ISERROR(Data4!AC$90),0,Data4!AC$90)","v":0},{"$f":"IF(ISERROR(Data4!AD$90),0,Data4!AD$90)","v":0},{"$f":"IF(ISERROR(Data4!AE$90),0,Data4!AE$90)","v":0},{"$f":"IF(ISERROR(Data4!AF$90),0,Data4!AF$90)","v":0},{"$f":"IF(ISERROR(Data4!AG$90),0,Data4!AG$90)","v":0},{"$f":"IF(ISERROR(Data4!AH$90),0,Data4!AH$90)","v":0},{"$f":"IF(ISERROR(Data4!AI$90),0,Data4!AI$90)","v":0},{"$f":"IF(ISERROR(Data4!AJ$90),0,Data4!AJ$90)","v":0},{"$f":"IF(ISERROR(Data4!AK$90),0,Data4!AK$90)","v":0},{"$f":"IF(ISERROR(Data4!AL$90),0,Data4!AL$90)","v":0},{"$f":"IF(ISERROR(Data4!AM$90),0,Data4!AM$90)","v":0},{"$f":"IF(ISERROR(Data4!AN$90),0,Data4!AN$90)","v":0},{"$f":"IF(ISERROR(Data4!AO$90),0,Data4!AO$90)","v":0},{"$f":"IF(ISERROR(Data4!AP$90),0,Data4!AP$90)","v":0},{"$f":"IF(ISERROR(Data4!AQ$90),0,Data4!AQ$90)","v":0},{"$f":"IF(ISERROR(Data4!AR$90),0,Data4!AR$90)","v":0},{"$f":"IF(ISERROR(Data4!AS$90),0,Data4!AS$90)","v":0},{"$f":"IF(ISERROR(Data4!AT$90),0,Data4!AT$90)","v":0},{"$f":"IF(ISERROR(Data4!AU$90),0,Data4!AU$90)","v":0},{"$f":"IF(ISERROR(Data4!AV$90),0,Data4!AV$90)","v":0},{"$f":"IF(ISERROR(Data4!AW$90),0,Data4!AW$90)","v":0},{"$f":"IF(ISERROR(Data4!AX$90),0,Data4!AX$90)","v":0},{"$f":"IF(ISERROR(Data4!AY$90),0,Data4!AY$90)","v":0},{"$f":"IF(ISERROR(Data4!AZ$90),0,Data4!AZ$90)","v":0},{"$f":"IF(ISERROR(Data4!BA$90),0,Data4!BA$90)","v":0},{"$f":"IF(ISERROR(Data4!BB$90),0,Data4!BB$90)","v":0},{"$f":"IF(ISERROR(Data4!BC$90),0,Data4!BC$90)","v":0},{"$f":"IF(ISERROR(Data4!BD$90),0,Data4!BD$90)","v":0},{"$f":"IF(ISERROR(Data4!BE$90),0,Data4!BE$90)","v":0},{"$f":"IF(ISERROR(Data4!BF$90),0,Data4!BF$90)","v":0},{"$f":"IF(ISERROR(Data4!BG$90),0,Data4!BG$90)","v":0},{"$f":"IF(ISERROR(Data4!BH$90),0,Data4!BH$90)","v":0},{"$f":"IF(ISERROR(Data4!BI$90),0,Data4!BI$90)","v":0},{"$f":"IF(ISERROR(Data4!BJ$90),0,Data4!BJ$90)","v":0},{"$f":"IF(ISERROR(Data4!BK$90),0,Data4!BK$90)","v":0},{"$f":"IF(ISERROR(Data4!BL$90),0,Data4!BL$90)","v":0},{"$f":"IF(ISERROR(Data4!BM$90),0,Data4!BM$90)","v":0},{"$f":"IF(ISERROR(Data4!BN$90),0,Data4!BN$90)","v":0},{"$f":"IF(ISERROR(Data4!BO$90),0,Data4!BO$90)","v":0},{"$f":"IF(ISERROR(Data4!BP$90),0,Data4!BP$90)","v":0},{"$f":"IF(ISERROR(Data4!BQ$90),0,Data4!BQ$90)","v":0},{"$f":"IF(ISERROR(Data4!BR$90),0,Data4!BR$90)","v":0},{"$f":"IF(ISERROR(Data4!BS$90),0,Data4!BS$90)","v":0},{"$f":"IF(ISERROR(Data4!BT$90),0,Data4!BT$90)","v":0},{"$f":"IF(ISERROR(Data4!BU$90),0,Data4!BU$90)","v":0},{"$f":"IF(ISERROR(Data4!BV$90),0,Data4!BV$90)","v":0},{"$f":"IF(ISERROR(Data4!BW$90),0,Data4!BW$90)","v":0},{"$f":"IF(ISERROR(Data4!BX$90),0,Data4!BX$90)","v":0},{"$f":"IF(ISERROR(Data4!BY$90),0,Data4!BY$90)","v":0},{"$f":"IF(ISERROR(Data4!BZ$90),0,Data4!BZ$90)","v":0},{"$f":"IF(ISERROR(Data4!CA$90),0,Data4!CA$90)","v":0},{"$f":"IF(ISERROR(Data4!CB$90),0,Data4!CB$90)","v":0},{"$f":"IF(ISERROR(Data4!CC$90),0,Data4!CC$90)","v":0},{"$f":"IF(ISERROR(Data4!CD$90),0,Data4!CD$90)","v":0},{"$f":"IF(ISERROR(Data4!CE$90),0,Data4!CE$90)","v":0},{"$f":"IF(ISERROR(Data4!CF$90),0,Data4!CF$90)","v":0},{"$f":"IF(ISERROR(Data4!CG$90),0,Data4!CG$90)","v":0},{"$f":"IF(ISERROR(Data4!CH$90),0,Data4!CH$90)","v":0},{"$f":"IF(ISERROR(Data4!CI$90),0,Data4!CI$90)","v":0},{"$f":"IF(ISERROR(Data4!CJ$90),0,Data4!CJ$90)","v":0},{"$f":"IF(ISERROR(Data4!CK$90),0,Data4!CK$90)","v":0},{"$f":"IF(ISERROR(Data4!CL$90),0,Data4!CL$90)","v":0},{"$f":"IF(ISERROR(Data4!CM$90),0,Data4!CM$90)","v":0},{"$f":"IF(ISERROR(Data4!CN$90),0,Data4!CN$90)","v":0},{"$f":"IF(ISERROR(Data4!CO$90),0,Data4!CO$90)","v":0},{"$f":"IF(ISERROR(Data4!CP$90),0,Data4!CP$90)","v":0},{"$f":"IF(ISERROR(Data4!CQ$90),0,Data4!CQ$90)","v":0},{"$f":"IF(ISERROR(Data4!CR$90),0,Data4!CR$90)","v":0},{"$f":"IF(ISERROR(Data4!CS$90),0,Data4!CS$90)","v":0},{"$f":"IF(ISERROR(Data4!CT$90),0,Data4!CT$90)","v":0},{"$f":"IF(ISERROR(Data4!CU$90),0,Data4!CU$90)","v":0},{"$f":"IF(ISERROR(Data4!CV$90),0,Data4!CV$90)","v":0},{"$f":"IF(ISERROR(Data4!CW$90),0,Data4!CW$90)","v":0},{"$f":"IF(ISERROR(Data4!CX$90),0,Data4!CX$90)","v":0},{"$f":"IF(ISERROR(Data4!CY$90),0,Data4!CY$90)","v":0},{"$f":"IF(ISERROR(Data4!CZ$90),0,Data4!CZ$90)","v":0},{"$f":"IF(ISERROR(Data4!DA$90),0,Data4!DA$90)","v":0},{"$f":"IF(ISERROR(Data4!DB$90),0,Data4!DB$90)","v":0},{"$f":"IF(ISERROR(Data4!DC$90),0,Data4!DC$90)","v":0},{"$f":"IF(ISERROR(Data4!DD$90),0,Data4!DD$90)","v":0},{"$f":"IF(ISERROR(Data4!DE$90),0,Data4!DE$90)","v":0},{"$f":"IF(ISERROR(Data4!DF$90),0,Data4!DF$90)","v":0},{"$f":"IF(ISERROR(Data4!DG$90),0,Data4!DG$90)","v":0},{"$f":"IF(ISERROR(Data4!DH$90),0,Data4!DH$90)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$91","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$91),0,Data4!M$91)","v":0},{"$f":"IF(ISERROR(Data4!N$91),0,Data4!N$91)","v":0},{"$f":"IF(ISERROR(Data4!O$91),0,Data4!O$91)","v":0},{"$f":"IF(ISERROR(Data4!P$91),0,Data4!P$91)","v":0},{"$f":"IF(ISERROR(Data4!Q$91),0,Data4!Q$91)","v":0},{"$f":"IF(ISERROR(Data4!R$91),0,Data4!R$91)","v":0},{"$f":"IF(ISERROR(Data4!S$91),0,Data4!S$91)","v":0},{"$f":"IF(ISERROR(Data4!T$91),0,Data4!T$91)","v":0},{"$f":"IF(ISERROR(Data4!U$91),0,Data4!U$91)","v":0},{"$f":"IF(ISERROR(Data4!V$91),0,Data4!V$91)","v":0},{"$f":"IF(ISERROR(Data4!W$91),0,Data4!W$91)","v":0},{"$f":"IF(ISERROR(Data4!X$91),0,Data4!X$91)","v":0},{"$f":"IF(ISERROR(Data4!Y$91),0,Data4!Y$91)","v":0},{"$f":"IF(ISERROR(Data4!Z$91),0,Data4!Z$91)","v":0},{"$f":"IF(ISERROR(Data4!AA$91),0,Data4!AA$91)","v":0},{"$f":"IF(ISERROR(Data4!AB$91),0,Data4!AB$91)","v":0},{"$f":"IF(ISERROR(Data4!AC$91),0,Data4!AC$91)","v":0},{"$f":"IF(ISERROR(Data4!AD$91),0,Data4!AD$91)","v":0},{"$f":"IF(ISERROR(Data4!AE$91),0,Data4!AE$91)","v":0},{"$f":"IF(ISERROR(Data4!AF$91),0,Data4!AF$91)","v":0},{"$f":"IF(ISERROR(Data4!AG$91),0,Data4!AG$91)","v":0},{"$f":"IF(ISERROR(Data4!AH$91),0,Data4!AH$91)","v":0},{"$f":"IF(ISERROR(Data4!AI$91),0,Data4!AI$91)","v":0},{"$f":"IF(ISERROR(Data4!AJ$91),0,Data4!AJ$91)","v":0},{"$f":"IF(ISERROR(Data4!AK$91),0,Data4!AK$91)","v":0},{"$f":"IF(ISERROR(Data4!AL$91),0,Data4!AL$91)","v":0},{"$f":"IF(ISERROR(Data4!AM$91),0,Data4!AM$91)","v":0},{"$f":"IF(ISERROR(Data4!AN$91),0,Data4!AN$91)","v":0},{"$f":"IF(ISERROR(Data4!AO$91),0,Data4!AO$91)","v":0},{"$f":"IF(ISERROR(Data4!AP$91),0,Data4!AP$91)","v":0},{"$f":"IF(ISERROR(Data4!AQ$91),0,Data4!AQ$91)","v":0},{"$f":"IF(ISERROR(Data4!AR$91),0,Data4!AR$91)","v":0},{"$f":"IF(ISERROR(Data4!AS$91),0,Data4!AS$91)","v":0},{"$f":"IF(ISERROR(Data4!AT$91),0,Data4!AT$91)","v":0},{"$f":"IF(ISERROR(Data4!AU$91),0,Data4!AU$91)","v":0},{"$f":"IF(ISERROR(Data4!AV$91),0,Data4!AV$91)","v":0},{"$f":"IF(ISERROR(Data4!AW$91),0,Data4!AW$91)","v":0},{"$f":"IF(ISERROR(Data4!AX$91),0,Data4!AX$91)","v":0},{"$f":"IF(ISERROR(Data4!AY$91),0,Data4!AY$91)","v":0},{"$f":"IF(ISERROR(Data4!AZ$91),0,Data4!AZ$91)","v":0},{"$f":"IF(ISERROR(Data4!BA$91),0,Data4!BA$91)","v":0},{"$f":"IF(ISERROR(Data4!BB$91),0,Data4!BB$91)","v":0},{"$f":"IF(ISERROR(Data4!BC$91),0,Data4!BC$91)","v":0},{"$f":"IF(ISERROR(Data4!BD$91),0,Data4!BD$91)","v":0},{"$f":"IF(ISERROR(Data4!BE$91),0,Data4!BE$91)","v":0},{"$f":"IF(ISERROR(Data4!BF$91),0,Data4!BF$91)","v":0},{"$f":"IF(ISERROR(Data4!BG$91),0,Data4!BG$91)","v":0},{"$f":"IF(ISERROR(Data4!BH$91),0,Data4!BH$91)","v":0},{"$f":"IF(ISERROR(Data4!BI$91),0,Data4!BI$91)","v":0},{"$f":"IF(ISERROR(Data4!BJ$91),0,Data4!BJ$91)","v":0},{"$f":"IF(ISERROR(Data4!BK$91),0,Data4!BK$91)","v":0},{"$f":"IF(ISERROR(Data4!BL$91),0,Data4!BL$91)","v":0},{"$f":"IF(ISERROR(Data4!BM$91),0,Data4!BM$91)","v":0},{"$f":"IF(ISERROR(Data4!BN$91),0,Data4!BN$91)","v":0},{"$f":"IF(ISERROR(Data4!BO$91),0,Data4!BO$91)","v":0},{"$f":"IF(ISERROR(Data4!BP$91),0,Data4!BP$91)","v":0},{"$f":"IF(ISERROR(Data4!BQ$91),0,Data4!BQ$91)","v":0},{"$f":"IF(ISERROR(Data4!BR$91),0,Data4!BR$91)","v":0},{"$f":"IF(ISERROR(Data4!BS$91),0,Data4!BS$91)","v":0},{"$f":"IF(ISERROR(Data4!BT$91),0,Data4!BT$91)","v":0},{"$f":"IF(ISERROR(Data4!BU$91),0,Data4!BU$91)","v":0},{"$f":"IF(ISERROR(Data4!BV$91),0,Data4!BV$91)","v":0},{"$f":"IF(ISERROR(Data4!BW$91),0,Data4!BW$91)","v":0},{"$f":"IF(ISERROR(Data4!BX$91),0,Data4!BX$91)","v":0},{"$f":"IF(ISERROR(Data4!BY$91),0,Data4!BY$91)","v":0},{"$f":"IF(ISERROR(Data4!BZ$91),0,Data4!BZ$91)","v":0},{"$f":"IF(ISERROR(Data4!CA$91),0,Data4!CA$91)","v":0},{"$f":"IF(ISERROR(Data4!CB$91),0,Data4!CB$91)","v":0},{"$f":"IF(ISERROR(Data4!CC$91),0,Data4!CC$91)","v":0},{"$f":"IF(ISERROR(Data4!CD$91),0,Data4!CD$91)","v":0},{"$f":"IF(ISERROR(Data4!CE$91),0,Data4!CE$91)","v":0},{"$f":"IF(ISERROR(Data4!CF$91),0,Data4!CF$91)","v":0},{"$f":"IF(ISERROR(Data4!CG$91),0,Data4!CG$91)","v":0},{"$f":"IF(ISERROR(Data4!CH$91),0,Data4!CH$91)","v":0},{"$f":"IF(ISERROR(Data4!CI$91),0,Data4!CI$91)","v":0},{"$f":"IF(ISERROR(Data4!CJ$91),0,Data4!CJ$91)","v":0},{"$f":"IF(ISERROR(Data4!CK$91),0,Data4!CK$91)","v":0},{"$f":"IF(ISERROR(Data4!CL$91),0,Data4!CL$91)","v":0},{"$f":"IF(ISERROR(Data4!CM$91),0,Data4!CM$91)","v":0},{"$f":"IF(ISERROR(Data4!CN$91),0,Data4!CN$91)","v":0},{"$f":"IF(ISERROR(Data4!CO$91),0,Data4!CO$91)","v":0},{"$f":"IF(ISERROR(Data4!CP$91),0,Data4!CP$91)","v":0},{"$f":"IF(ISERROR(Data4!CQ$91),0,Data4!CQ$91)","v":0},{"$f":"IF(ISERROR(Data4!CR$91),0,Data4!CR$91)","v":0},{"$f":"IF(ISERROR(Data4!CS$91),0,Data4!CS$91)","v":0},{"$f":"IF(ISERROR(Data4!CT$91),0,Data4!CT$91)","v":0},{"$f":"IF(ISERROR(Data4!CU$91),0,Data4!CU$91)","v":0},{"$f":"IF(ISERROR(Data4!CV$91),0,Data4!CV$91)","v":0},{"$f":"IF(ISERROR(Data4!CW$91),0,Data4!CW$91)","v":0},{"$f":"IF(ISERROR(Data4!CX$91),0,Data4!CX$91)","v":0},{"$f":"IF(ISERROR(Data4!CY$91),0,Data4!CY$91)","v":0},{"$f":"IF(ISERROR(Data4!CZ$91),0,Data4!CZ$91)","v":0},{"$f":"IF(ISERROR(Data4!DA$91),0,Data4!DA$91)","v":0},{"$f":"IF(ISERROR(Data4!DB$91),0,Data4!DB$91)","v":0},{"$f":"IF(ISERROR(Data4!DC$91),0,Data4!DC$91)","v":0},{"$f":"IF(ISERROR(Data4!DD$91),0,Data4!DD$91)","v":0},{"$f":"IF(ISERROR(Data4!DE$91),0,Data4!DE$91)","v":0},{"$f":"IF(ISERROR(Data4!DF$91),0,Data4!DF$91)","v":0},{"$f":"IF(ISERROR(Data4!DG$91),0,Data4!DG$91)","v":0},{"$f":"IF(ISERROR(Data4!DH$91),0,Data4!DH$91)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$92","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$92),0,Data4!M$92)","v":0},{"$f":"IF(ISERROR(Data4!N$92),0,Data4!N$92)","v":0},{"$f":"IF(ISERROR(Data4!O$92),0,Data4!O$92)","v":0},{"$f":"IF(ISERROR(Data4!P$92),0,Data4!P$92)","v":0},{"$f":"IF(ISERROR(Data4!Q$92),0,Data4!Q$92)","v":0},{"$f":"IF(ISERROR(Data4!R$92),0,Data4!R$92)","v":0},{"$f":"IF(ISERROR(Data4!S$92),0,Data4!S$92)","v":0},{"$f":"IF(ISERROR(Data4!T$92),0,Data4!T$92)","v":0},{"$f":"IF(ISERROR(Data4!U$92),0,Data4!U$92)","v":0},{"$f":"IF(ISERROR(Data4!V$92),0,Data4!V$92)","v":0},{"$f":"IF(ISERROR(Data4!W$92),0,Data4!W$92)","v":0},{"$f":"IF(ISERROR(Data4!X$92),0,Data4!X$92)","v":0},{"$f":"IF(ISERROR(Data4!Y$92),0,Data4!Y$92)","v":0},{"$f":"IF(ISERROR(Data4!Z$92),0,Data4!Z$92)","v":0},{"$f":"IF(ISERROR(Data4!AA$92),0,Data4!AA$92)","v":0},{"$f":"IF(ISERROR(Data4!AB$92),0,Data4!AB$92)","v":0},{"$f":"IF(ISERROR(Data4!AC$92),0,Data4!AC$92)","v":0},{"$f":"IF(ISERROR(Data4!AD$92),0,Data4!AD$92)","v":0},{"$f":"IF(ISERROR(Data4!AE$92),0,Data4!AE$92)","v":0},{"$f":"IF(ISERROR(Data4!AF$92),0,Data4!AF$92)","v":0},{"$f":"IF(ISERROR(Data4!AG$92),0,Data4!AG$92)","v":0},{"$f":"IF(ISERROR(Data4!AH$92),0,Data4!AH$92)","v":0},{"$f":"IF(ISERROR(Data4!AI$92),0,Data4!AI$92)","v":0},{"$f":"IF(ISERROR(Data4!AJ$92),0,Data4!AJ$92)","v":0},{"$f":"IF(ISERROR(Data4!AK$92),0,Data4!AK$92)","v":0},{"$f":"IF(ISERROR(Data4!AL$92),0,Data4!AL$92)","v":0},{"$f":"IF(ISERROR(Data4!AM$92),0,Data4!AM$92)","v":0},{"$f":"IF(ISERROR(Data4!AN$92),0,Data4!AN$92)","v":0},{"$f":"IF(ISERROR(Data4!AO$92),0,Data4!AO$92)","v":0},{"$f":"IF(ISERROR(Data4!AP$92),0,Data4!AP$92)","v":0},{"$f":"IF(ISERROR(Data4!AQ$92),0,Data4!AQ$92)","v":0},{"$f":"IF(ISERROR(Data4!AR$92),0,Data4!AR$92)","v":0},{"$f":"IF(ISERROR(Data4!AS$92),0,Data4!AS$92)","v":0},{"$f":"IF(ISERROR(Data4!AT$92),0,Data4!AT$92)","v":0},{"$f":"IF(ISERROR(Data4!AU$92),0,Data4!AU$92)","v":0},{"$f":"IF(ISERROR(Data4!AV$92),0,Data4!AV$92)","v":0},{"$f":"IF(ISERROR(Data4!AW$92),0,Data4!AW$92)","v":0},{"$f":"IF(ISERROR(Data4!AX$92),0,Data4!AX$92)","v":0},{"$f":"IF(ISERROR(Data4!AY$92),0,Data4!AY$92)","v":0},{"$f":"IF(ISERROR(Data4!AZ$92),0,Data4!AZ$92)","v":0},{"$f":"IF(ISERROR(Data4!BA$92),0,Data4!BA$92)","v":0},{"$f":"IF(ISERROR(Data4!BB$92),0,Data4!BB$92)","v":0},{"$f":"IF(ISERROR(Data4!BC$92),0,Data4!BC$92)","v":0},{"$f":"IF(ISERROR(Data4!BD$92),0,Data4!BD$92)","v":0},{"$f":"IF(ISERROR(Data4!BE$92),0,Data4!BE$92)","v":0},{"$f":"IF(ISERROR(Data4!BF$92),0,Data4!BF$92)","v":0},{"$f":"IF(ISERROR(Data4!BG$92),0,Data4!BG$92)","v":0},{"$f":"IF(ISERROR(Data4!BH$92),0,Data4!BH$92)","v":0},{"$f":"IF(ISERROR(Data4!BI$92),0,Data4!BI$92)","v":0},{"$f":"IF(ISERROR(Data4!BJ$92),0,Data4!BJ$92)","v":0},{"$f":"IF(ISERROR(Data4!BK$92),0,Data4!BK$92)","v":0},{"$f":"IF(ISERROR(Data4!BL$92),0,Data4!BL$92)","v":0},{"$f":"IF(ISERROR(Data4!BM$92),0,Data4!BM$92)","v":0},{"$f":"IF(ISERROR(Data4!BN$92),0,Data4!BN$92)","v":0},{"$f":"IF(ISERROR(Data4!BO$92),0,Data4!BO$92)","v":0},{"$f":"IF(ISERROR(Data4!BP$92),0,Data4!BP$92)","v":0},{"$f":"IF(ISERROR(Data4!BQ$92),0,Data4!BQ$92)","v":0},{"$f":"IF(ISERROR(Data4!BR$92),0,Data4!BR$92)","v":0},{"$f":"IF(ISERROR(Data4!BS$92),0,Data4!BS$92)","v":0},{"$f":"IF(ISERROR(Data4!BT$92),0,Data4!BT$92)","v":0},{"$f":"IF(ISERROR(Data4!BU$92),0,Data4!BU$92)","v":0},{"$f":"IF(ISERROR(Data4!BV$92),0,Data4!BV$92)","v":0},{"$f":"IF(ISERROR(Data4!BW$92),0,Data4!BW$92)","v":0},{"$f":"IF(ISERROR(Data4!BX$92),0,Data4!BX$92)","v":0},{"$f":"IF(ISERROR(Data4!BY$92),0,Data4!BY$92)","v":0},{"$f":"IF(ISERROR(Data4!BZ$92),0,Data4!BZ$92)","v":0},{"$f":"IF(ISERROR(Data4!CA$92),0,Data4!CA$92)","v":0},{"$f":"IF(ISERROR(Data4!CB$92),0,Data4!CB$92)","v":0},{"$f":"IF(ISERROR(Data4!CC$92),0,Data4!CC$92)","v":0},{"$f":"IF(ISERROR(Data4!CD$92),0,Data4!CD$92)","v":0},{"$f":"IF(ISERROR(Data4!CE$92),0,Data4!CE$92)","v":0},{"$f":"IF(ISERROR(Data4!CF$92),0,Data4!CF$92)","v":0},{"$f":"IF(ISERROR(Data4!CG$92),0,Data4!CG$92)","v":0},{"$f":"IF(ISERROR(Data4!CH$92),0,Data4!CH$92)","v":0},{"$f":"IF(ISERROR(Data4!CI$92),0,Data4!CI$92)","v":0},{"$f":"IF(ISERROR(Data4!CJ$92),0,Data4!CJ$92)","v":0},{"$f":"IF(ISERROR(Data4!CK$92),0,Data4!CK$92)","v":0},{"$f":"IF(ISERROR(Data4!CL$92),0,Data4!CL$92)","v":0},{"$f":"IF(ISERROR(Data4!CM$92),0,Data4!CM$92)","v":0},{"$f":"IF(ISERROR(Data4!CN$92),0,Data4!CN$92)","v":0},{"$f":"IF(ISERROR(Data4!CO$92),0,Data4!CO$92)","v":0},{"$f":"IF(ISERROR(Data4!CP$92),0,Data4!CP$92)","v":0},{"$f":"IF(ISERROR(Data4!CQ$92),0,Data4!CQ$92)","v":0},{"$f":"IF(ISERROR(Data4!CR$92),0,Data4!CR$92)","v":0},{"$f":"IF(ISERROR(Data4!CS$92),0,Data4!CS$92)","v":0},{"$f":"IF(ISERROR(Data4!CT$92),0,Data4!CT$92)","v":0},{"$f":"IF(ISERROR(Data4!CU$92),0,Data4!CU$92)","v":0},{"$f":"IF(ISERROR(Data4!CV$92),0,Data4!CV$92)","v":0},{"$f":"IF(ISERROR(Data4!CW$92),0,Data4!CW$92)","v":0},{"$f":"IF(ISERROR(Data4!CX$92),0,Data4!CX$92)","v":0},{"$f":"IF(ISERROR(Data4!CY$92),0,Data4!CY$92)","v":0},{"$f":"IF(ISERROR(Data4!CZ$92),0,Data4!CZ$92)","v":0},{"$f":"IF(ISERROR(Data4!DA$92),0,Data4!DA$92)","v":0},{"$f":"IF(ISERROR(Data4!DB$92),0,Data4!DB$92)","v":0},{"$f":"IF(ISERROR(Data4!DC$92),0,Data4!DC$92)","v":0},{"$f":"IF(ISERROR(Data4!DD$92),0,Data4!DD$92)","v":0},{"$f":"IF(ISERROR(Data4!DE$92),0,Data4!DE$92)","v":0},{"$f":"IF(ISERROR(Data4!DF$92),0,Data4!DF$92)","v":0},{"$f":"IF(ISERROR(Data4!DG$92),0,Data4!DG$92)","v":0},{"$f":"IF(ISERROR(Data4!DH$92),0,Data4!DH$92)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$93","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$93),0,Data4!M$93)","v":0},{"$f":"IF(ISERROR(Data4!N$93),0,Data4!N$93)","v":0},{"$f":"IF(ISERROR(Data4!O$93),0,Data4!O$93)","v":0},{"$f":"IF(ISERROR(Data4!P$93),0,Data4!P$93)","v":0},{"$f":"IF(ISERROR(Data4!Q$93),0,Data4!Q$93)","v":0},{"$f":"IF(ISERROR(Data4!R$93),0,Data4!R$93)","v":0},{"$f":"IF(ISERROR(Data4!S$93),0,Data4!S$93)","v":0},{"$f":"IF(ISERROR(Data4!T$93),0,Data4!T$93)","v":0},{"$f":"IF(ISERROR(Data4!U$93),0,Data4!U$93)","v":0},{"$f":"IF(ISERROR(Data4!V$93),0,Data4!V$93)","v":0},{"$f":"IF(ISERROR(Data4!W$93),0,Data4!W$93)","v":0},{"$f":"IF(ISERROR(Data4!X$93),0,Data4!X$93)","v":0},{"$f":"IF(ISERROR(Data4!Y$93),0,Data4!Y$93)","v":0},{"$f":"IF(ISERROR(Data4!Z$93),0,Data4!Z$93)","v":0},{"$f":"IF(ISERROR(Data4!AA$93),0,Data4!AA$93)","v":0},{"$f":"IF(ISERROR(Data4!AB$93),0,Data4!AB$93)","v":0},{"$f":"IF(ISERROR(Data4!AC$93),0,Data4!AC$93)","v":0},{"$f":"IF(ISERROR(Data4!AD$93),0,Data4!AD$93)","v":0},{"$f":"IF(ISERROR(Data4!AE$93),0,Data4!AE$93)","v":0},{"$f":"IF(ISERROR(Data4!AF$93),0,Data4!AF$93)","v":0},{"$f":"IF(ISERROR(Data4!AG$93),0,Data4!AG$93)","v":0},{"$f":"IF(ISERROR(Data4!AH$93),0,Data4!AH$93)","v":0},{"$f":"IF(ISERROR(Data4!AI$93),0,Data4!AI$93)","v":0},{"$f":"IF(ISERROR(Data4!AJ$93),0,Data4!AJ$93)","v":0},{"$f":"IF(ISERROR(Data4!AK$93),0,Data4!AK$93)","v":0},{"$f":"IF(ISERROR(Data4!AL$93),0,Data4!AL$93)","v":0},{"$f":"IF(ISERROR(Data4!AM$93),0,Data4!AM$93)","v":0},{"$f":"IF(ISERROR(Data4!AN$93),0,Data4!AN$93)","v":0},{"$f":"IF(ISERROR(Data4!AO$93),0,Data4!AO$93)","v":0},{"$f":"IF(ISERROR(Data4!AP$93),0,Data4!AP$93)","v":0},{"$f":"IF(ISERROR(Data4!AQ$93),0,Data4!AQ$93)","v":0},{"$f":"IF(ISERROR(Data4!AR$93),0,Data4!AR$93)","v":0},{"$f":"IF(ISERROR(Data4!AS$93),0,Data4!AS$93)","v":0},{"$f":"IF(ISERROR(Data4!AT$93),0,Data4!AT$93)","v":0},{"$f":"IF(ISERROR(Data4!AU$93),0,Data4!AU$93)","v":0},{"$f":"IF(ISERROR(Data4!AV$93),0,Data4!AV$93)","v":0},{"$f":"IF(ISERROR(Data4!AW$93),0,Data4!AW$93)","v":0},{"$f":"IF(ISERROR(Data4!AX$93),0,Data4!AX$93)","v":0},{"$f":"IF(ISERROR(Data4!AY$93),0,Data4!AY$93)","v":0},{"$f":"IF(ISERROR(Data4!AZ$93),0,Data4!AZ$93)","v":0},{"$f":"IF(ISERROR(Data4!BA$93),0,Data4!BA$93)","v":0},{"$f":"IF(ISERROR(Data4!BB$93),0,Data4!BB$93)","v":0},{"$f":"IF(ISERROR(Data4!BC$93),0,Data4!BC$93)","v":0},{"$f":"IF(ISERROR(Data4!BD$93),0,Data4!BD$93)","v":0},{"$f":"IF(ISERROR(Data4!BE$93),0,Data4!BE$93)","v":0},{"$f":"IF(ISERROR(Data4!BF$93),0,Data4!BF$93)","v":0},{"$f":"IF(ISERROR(Data4!BG$93),0,Data4!BG$93)","v":0},{"$f":"IF(ISERROR(Data4!BH$93),0,Data4!BH$93)","v":0},{"$f":"IF(ISERROR(Data4!BI$93),0,Data4!BI$93)","v":0},{"$f":"IF(ISERROR(Data4!BJ$93),0,Data4!BJ$93)","v":0},{"$f":"IF(ISERROR(Data4!BK$93),0,Data4!BK$93)","v":0},{"$f":"IF(ISERROR(Data4!BL$93),0,Data4!BL$93)","v":0},{"$f":"IF(ISERROR(Data4!BM$93),0,Data4!BM$93)","v":0},{"$f":"IF(ISERROR(Data4!BN$93),0,Data4!BN$93)","v":0},{"$f":"IF(ISERROR(Data4!BO$93),0,Data4!BO$93)","v":0},{"$f":"IF(ISERROR(Data4!BP$93),0,Data4!BP$93)","v":0},{"$f":"IF(ISERROR(Data4!BQ$93),0,Data4!BQ$93)","v":0},{"$f":"IF(ISERROR(Data4!BR$93),0,Data4!BR$93)","v":0},{"$f":"IF(ISERROR(Data4!BS$93),0,Data4!BS$93)","v":0},{"$f":"IF(ISERROR(Data4!BT$93),0,Data4!BT$93)","v":0},{"$f":"IF(ISERROR(Data4!BU$93),0,Data4!BU$93)","v":0},{"$f":"IF(ISERROR(Data4!BV$93),0,Data4!BV$93)","v":0},{"$f":"IF(ISERROR(Data4!BW$93),0,Data4!BW$93)","v":0},{"$f":"IF(ISERROR(Data4!BX$93),0,Data4!BX$93)","v":0},{"$f":"IF(ISERROR(Data4!BY$93),0,Data4!BY$93)","v":0},{"$f":"IF(ISERROR(Data4!BZ$93),0,Data4!BZ$93)","v":0},{"$f":"IF(ISERROR(Data4!CA$93),0,Data4!CA$93)","v":0},{"$f":"IF(ISERROR(Data4!CB$93),0,Data4!CB$93)","v":0},{"$f":"IF(ISERROR(Data4!CC$93),0,Data4!CC$93)","v":0},{"$f":"IF(ISERROR(Data4!CD$93),0,Data4!CD$93)","v":0},{"$f":"IF(ISERROR(Data4!CE$93),0,Data4!CE$93)","v":0},{"$f":"IF(ISERROR(Data4!CF$93),0,Data4!CF$93)","v":0},{"$f":"IF(ISERROR(Data4!CG$93),0,Data4!CG$93)","v":0},{"$f":"IF(ISERROR(Data4!CH$93),0,Data4!CH$93)","v":0},{"$f":"IF(ISERROR(Data4!CI$93),0,Data4!CI$93)","v":0},{"$f":"IF(ISERROR(Data4!CJ$93),0,Data4!CJ$93)","v":0},{"$f":"IF(ISERROR(Data4!CK$93),0,Data4!CK$93)","v":0},{"$f":"IF(ISERROR(Data4!CL$93),0,Data4!CL$93)","v":0},{"$f":"IF(ISERROR(Data4!CM$93),0,Data4!CM$93)","v":0},{"$f":"IF(ISERROR(Data4!CN$93),0,Data4!CN$93)","v":0},{"$f":"IF(ISERROR(Data4!CO$93),0,Data4!CO$93)","v":0},{"$f":"IF(ISERROR(Data4!CP$93),0,Data4!CP$93)","v":0},{"$f":"IF(ISERROR(Data4!CQ$93),0,Data4!CQ$93)","v":0},{"$f":"IF(ISERROR(Data4!CR$93),0,Data4!CR$93)","v":0},{"$f":"IF(ISERROR(Data4!CS$93),0,Data4!CS$93)","v":0},{"$f":"IF(ISERROR(Data4!CT$93),0,Data4!CT$93)","v":0},{"$f":"IF(ISERROR(Data4!CU$93),0,Data4!CU$93)","v":0},{"$f":"IF(ISERROR(Data4!CV$93),0,Data4!CV$93)","v":0},{"$f":"IF(ISERROR(Data4!CW$93),0,Data4!CW$93)","v":0},{"$f":"IF(ISERROR(Data4!CX$93),0,Data4!CX$93)","v":0},{"$f":"IF(ISERROR(Data4!CY$93),0,Data4!CY$93)","v":0},{"$f":"IF(ISERROR(Data4!CZ$93),0,Data4!CZ$93)","v":0},{"$f":"IF(ISERROR(Data4!DA$93),0,Data4!DA$93)","v":0},{"$f":"IF(ISERROR(Data4!DB$93),0,Data4!DB$93)","v":0},{"$f":"IF(ISERROR(Data4!DC$93),0,Data4!DC$93)","v":0},{"$f":"IF(ISERROR(Data4!DD$93),0,Data4!DD$93)","v":0},{"$f":"IF(ISERROR(Data4!DE$93),0,Data4!DE$93)","v":0},{"$f":"IF(ISERROR(Data4!DF$93),0,Data4!DF$93)","v":0},{"$f":"IF(ISERROR(Data4!DG$93),0,Data4!DG$93)","v":0},{"$f":"IF(ISERROR(Data4!DH$93),0,Data4!DH$93)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$94","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$94),0,Data4!M$94)","v":0},{"$f":"IF(ISERROR(Data4!N$94),0,Data4!N$94)","v":0},{"$f":"IF(ISERROR(Data4!O$94),0,Data4!O$94)","v":0},{"$f":"IF(ISERROR(Data4!P$94),0,Data4!P$94)","v":0},{"$f":"IF(ISERROR(Data4!Q$94),0,Data4!Q$94)","v":0},{"$f":"IF(ISERROR(Data4!R$94),0,Data4!R$94)","v":0},{"$f":"IF(ISERROR(Data4!S$94),0,Data4!S$94)","v":0},{"$f":"IF(ISERROR(Data4!T$94),0,Data4!T$94)","v":0},{"$f":"IF(ISERROR(Data4!U$94),0,Data4!U$94)","v":0},{"$f":"IF(ISERROR(Data4!V$94),0,Data4!V$94)","v":0},{"$f":"IF(ISERROR(Data4!W$94),0,Data4!W$94)","v":0},{"$f":"IF(ISERROR(Data4!X$94),0,Data4!X$94)","v":0},{"$f":"IF(ISERROR(Data4!Y$94),0,Data4!Y$94)","v":0},{"$f":"IF(ISERROR(Data4!Z$94),0,Data4!Z$94)","v":0},{"$f":"IF(ISERROR(Data4!AA$94),0,Data4!AA$94)","v":0},{"$f":"IF(ISERROR(Data4!AB$94),0,Data4!AB$94)","v":0},{"$f":"IF(ISERROR(Data4!AC$94),0,Data4!AC$94)","v":0},{"$f":"IF(ISERROR(Data4!AD$94),0,Data4!AD$94)","v":0},{"$f":"IF(ISERROR(Data4!AE$94),0,Data4!AE$94)","v":0},{"$f":"IF(ISERROR(Data4!AF$94),0,Data4!AF$94)","v":0},{"$f":"IF(ISERROR(Data4!AG$94),0,Data4!AG$94)","v":0},{"$f":"IF(ISERROR(Data4!AH$94),0,Data4!AH$94)","v":0},{"$f":"IF(ISERROR(Data4!AI$94),0,Data4!AI$94)","v":0},{"$f":"IF(ISERROR(Data4!AJ$94),0,Data4!AJ$94)","v":0},{"$f":"IF(ISERROR(Data4!AK$94),0,Data4!AK$94)","v":0},{"$f":"IF(ISERROR(Data4!AL$94),0,Data4!AL$94)","v":0},{"$f":"IF(ISERROR(Data4!AM$94),0,Data4!AM$94)","v":0},{"$f":"IF(ISERROR(Data4!AN$94),0,Data4!AN$94)","v":0},{"$f":"IF(ISERROR(Data4!AO$94),0,Data4!AO$94)","v":0},{"$f":"IF(ISERROR(Data4!AP$94),0,Data4!AP$94)","v":0},{"$f":"IF(ISERROR(Data4!AQ$94),0,Data4!AQ$94)","v":0},{"$f":"IF(ISERROR(Data4!AR$94),0,Data4!AR$94)","v":0},{"$f":"IF(ISERROR(Data4!AS$94),0,Data4!AS$94)","v":0},{"$f":"IF(ISERROR(Data4!AT$94),0,Data4!AT$94)","v":0},{"$f":"IF(ISERROR(Data4!AU$94),0,Data4!AU$94)","v":0},{"$f":"IF(ISERROR(Data4!AV$94),0,Data4!AV$94)","v":0},{"$f":"IF(ISERROR(Data4!AW$94),0,Data4!AW$94)","v":0},{"$f":"IF(ISERROR(Data4!AX$94),0,Data4!AX$94)","v":0},{"$f":"IF(ISERROR(Data4!AY$94),0,Data4!AY$94)","v":0},{"$f":"IF(ISERROR(Data4!AZ$94),0,Data4!AZ$94)","v":0},{"$f":"IF(ISERROR(Data4!BA$94),0,Data4!BA$94)","v":0},{"$f":"IF(ISERROR(Data4!BB$94),0,Data4!BB$94)","v":0},{"$f":"IF(ISERROR(Data4!BC$94),0,Data4!BC$94)","v":0},{"$f":"IF(ISERROR(Data4!BD$94),0,Data4!BD$94)","v":0},{"$f":"IF(ISERROR(Data4!BE$94),0,Data4!BE$94)","v":0},{"$f":"IF(ISERROR(Data4!BF$94),0,Data4!BF$94)","v":0},{"$f":"IF(ISERROR(Data4!BG$94),0,Data4!BG$94)","v":0},{"$f":"IF(ISERROR(Data4!BH$94),0,Data4!BH$94)","v":0},{"$f":"IF(ISERROR(Data4!BI$94),0,Data4!BI$94)","v":0},{"$f":"IF(ISERROR(Data4!BJ$94),0,Data4!BJ$94)","v":0},{"$f":"IF(ISERROR(Data4!BK$94),0,Data4!BK$94)","v":0},{"$f":"IF(ISERROR(Data4!BL$94),0,Data4!BL$94)","v":0},{"$f":"IF(ISERROR(Data4!BM$94),0,Data4!BM$94)","v":0},{"$f":"IF(ISERROR(Data4!BN$94),0,Data4!BN$94)","v":0},{"$f":"IF(ISERROR(Data4!BO$94),0,Data4!BO$94)","v":0},{"$f":"IF(ISERROR(Data4!BP$94),0,Data4!BP$94)","v":0},{"$f":"IF(ISERROR(Data4!BQ$94),0,Data4!BQ$94)","v":0},{"$f":"IF(ISERROR(Data4!BR$94),0,Data4!BR$94)","v":0},{"$f":"IF(ISERROR(Data4!BS$94),0,Data4!BS$94)","v":0},{"$f":"IF(ISERROR(Data4!BT$94),0,Data4!BT$94)","v":0},{"$f":"IF(ISERROR(Data4!BU$94),0,Data4!BU$94)","v":0},{"$f":"IF(ISERROR(Data4!BV$94),0,Data4!BV$94)","v":0},{"$f":"IF(ISERROR(Data4!BW$94),0,Data4!BW$94)","v":0},{"$f":"IF(ISERROR(Data4!BX$94),0,Data4!BX$94)","v":0},{"$f":"IF(ISERROR(Data4!BY$94),0,Data4!BY$94)","v":0},{"$f":"IF(ISERROR(Data4!BZ$94),0,Data4!BZ$94)","v":0},{"$f":"IF(ISERROR(Data4!CA$94),0,Data4!CA$94)","v":0},{"$f":"IF(ISERROR(Data4!CB$94),0,Data4!CB$94)","v":0},{"$f":"IF(ISERROR(Data4!CC$94),0,Data4!CC$94)","v":0},{"$f":"IF(ISERROR(Data4!CD$94),0,Data4!CD$94)","v":0},{"$f":"IF(ISERROR(Data4!CE$94),0,Data4!CE$94)","v":0},{"$f":"IF(ISERROR(Data4!CF$94),0,Data4!CF$94)","v":0},{"$f":"IF(ISERROR(Data4!CG$94),0,Data4!CG$94)","v":0},{"$f":"IF(ISERROR(Data4!CH$94),0,Data4!CH$94)","v":0},{"$f":"IF(ISERROR(Data4!CI$94),0,Data4!CI$94)","v":0},{"$f":"IF(ISERROR(Data4!CJ$94),0,Data4!CJ$94)","v":0},{"$f":"IF(ISERROR(Data4!CK$94),0,Data4!CK$94)","v":0},{"$f":"IF(ISERROR(Data4!CL$94),0,Data4!CL$94)","v":0},{"$f":"IF(ISERROR(Data4!CM$94),0,Data4!CM$94)","v":0},{"$f":"IF(ISERROR(Data4!CN$94),0,Data4!CN$94)","v":0},{"$f":"IF(ISERROR(Data4!CO$94),0,Data4!CO$94)","v":0},{"$f":"IF(ISERROR(Data4!CP$94),0,Data4!CP$94)","v":0},{"$f":"IF(ISERROR(Data4!CQ$94),0,Data4!CQ$94)","v":0},{"$f":"IF(ISERROR(Data4!CR$94),0,Data4!CR$94)","v":0},{"$f":"IF(ISERROR(Data4!CS$94),0,Data4!CS$94)","v":0},{"$f":"IF(ISERROR(Data4!CT$94),0,Data4!CT$94)","v":0},{"$f":"IF(ISERROR(Data4!CU$94),0,Data4!CU$94)","v":0},{"$f":"IF(ISERROR(Data4!CV$94),0,Data4!CV$94)","v":0},{"$f":"IF(ISERROR(Data4!CW$94),0,Data4!CW$94)","v":0},{"$f":"IF(ISERROR(Data4!CX$94),0,Data4!CX$94)","v":0},{"$f":"IF(ISERROR(Data4!CY$94),0,Data4!CY$94)","v":0},{"$f":"IF(ISERROR(Data4!CZ$94),0,Data4!CZ$94)","v":0},{"$f":"IF(ISERROR(Data4!DA$94),0,Data4!DA$94)","v":0},{"$f":"IF(ISERROR(Data4!DB$94),0,Data4!DB$94)","v":0},{"$f":"IF(ISERROR(Data4!DC$94),0,Data4!DC$94)","v":0},{"$f":"IF(ISERROR(Data4!DD$94),0,Data4!DD$94)","v":0},{"$f":"IF(ISERROR(Data4!DE$94),0,Data4!DE$94)","v":0},{"$f":"IF(ISERROR(Data4!DF$94),0,Data4!DF$94)","v":0},{"$f":"IF(ISERROR(Data4!DG$94),0,Data4!DG$94)","v":0},{"$f":"IF(ISERROR(Data4!DH$94),0,Data4!DH$94)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$95","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$95),0,Data4!M$95)","v":0},{"$f":"IF(ISERROR(Data4!N$95),0,Data4!N$95)","v":0},{"$f":"IF(ISERROR(Data4!O$95),0,Data4!O$95)","v":0},{"$f":"IF(ISERROR(Data4!P$95),0,Data4!P$95)","v":0},{"$f":"IF(ISERROR(Data4!Q$95),0,Data4!Q$95)","v":0},{"$f":"IF(ISERROR(Data4!R$95),0,Data4!R$95)","v":0},{"$f":"IF(ISERROR(Data4!S$95),0,Data4!S$95)","v":0},{"$f":"IF(ISERROR(Data4!T$95),0,Data4!T$95)","v":0},{"$f":"IF(ISERROR(Data4!U$95),0,Data4!U$95)","v":0},{"$f":"IF(ISERROR(Data4!V$95),0,Data4!V$95)","v":0},{"$f":"IF(ISERROR(Data4!W$95),0,Data4!W$95)","v":0},{"$f":"IF(ISERROR(Data4!X$95),0,Data4!X$95)","v":0},{"$f":"IF(ISERROR(Data4!Y$95),0,Data4!Y$95)","v":0},{"$f":"IF(ISERROR(Data4!Z$95),0,Data4!Z$95)","v":0},{"$f":"IF(ISERROR(Data4!AA$95),0,Data4!AA$95)","v":0},{"$f":"IF(ISERROR(Data4!AB$95),0,Data4!AB$95)","v":0},{"$f":"IF(ISERROR(Data4!AC$95),0,Data4!AC$95)","v":0},{"$f":"IF(ISERROR(Data4!AD$95),0,Data4!AD$95)","v":0},{"$f":"IF(ISERROR(Data4!AE$95),0,Data4!AE$95)","v":0},{"$f":"IF(ISERROR(Data4!AF$95),0,Data4!AF$95)","v":0},{"$f":"IF(ISERROR(Data4!AG$95),0,Data4!AG$95)","v":0},{"$f":"IF(ISERROR(Data4!AH$95),0,Data4!AH$95)","v":0},{"$f":"IF(ISERROR(Data4!AI$95),0,Data4!AI$95)","v":0},{"$f":"IF(ISERROR(Data4!AJ$95),0,Data4!AJ$95)","v":0},{"$f":"IF(ISERROR(Data4!AK$95),0,Data4!AK$95)","v":0},{"$f":"IF(ISERROR(Data4!AL$95),0,Data4!AL$95)","v":0},{"$f":"IF(ISERROR(Data4!AM$95),0,Data4!AM$95)","v":0},{"$f":"IF(ISERROR(Data4!AN$95),0,Data4!AN$95)","v":0},{"$f":"IF(ISERROR(Data4!AO$95),0,Data4!AO$95)","v":0},{"$f":"IF(ISERROR(Data4!AP$95),0,Data4!AP$95)","v":0},{"$f":"IF(ISERROR(Data4!AQ$95),0,Data4!AQ$95)","v":0},{"$f":"IF(ISERROR(Data4!AR$95),0,Data4!AR$95)","v":0},{"$f":"IF(ISERROR(Data4!AS$95),0,Data4!AS$95)","v":0},{"$f":"IF(ISERROR(Data4!AT$95),0,Data4!AT$95)","v":0},{"$f":"IF(ISERROR(Data4!AU$95),0,Data4!AU$95)","v":0},{"$f":"IF(ISERROR(Data4!AV$95),0,Data4!AV$95)","v":0},{"$f":"IF(ISERROR(Data4!AW$95),0,Data4!AW$95)","v":0},{"$f":"IF(ISERROR(Data4!AX$95),0,Data4!AX$95)","v":0},{"$f":"IF(ISERROR(Data4!AY$95),0,Data4!AY$95)","v":0},{"$f":"IF(ISERROR(Data4!AZ$95),0,Data4!AZ$95)","v":0},{"$f":"IF(ISERROR(Data4!BA$95),0,Data4!BA$95)","v":0},{"$f":"IF(ISERROR(Data4!BB$95),0,Data4!BB$95)","v":0},{"$f":"IF(ISERROR(Data4!BC$95),0,Data4!BC$95)","v":0},{"$f":"IF(ISERROR(Data4!BD$95),0,Data4!BD$95)","v":0},{"$f":"IF(ISERROR(Data4!BE$95),0,Data4!BE$95)","v":0},{"$f":"IF(ISERROR(Data4!BF$95),0,Data4!BF$95)","v":0},{"$f":"IF(ISERROR(Data4!BG$95),0,Data4!BG$95)","v":0},{"$f":"IF(ISERROR(Data4!BH$95),0,Data4!BH$95)","v":0},{"$f":"IF(ISERROR(Data4!BI$95),0,Data4!BI$95)","v":0},{"$f":"IF(ISERROR(Data4!BJ$95),0,Data4!BJ$95)","v":0},{"$f":"IF(ISERROR(Data4!BK$95),0,Data4!BK$95)","v":0},{"$f":"IF(ISERROR(Data4!BL$95),0,Data4!BL$95)","v":0},{"$f":"IF(ISERROR(Data4!BM$95),0,Data4!BM$95)","v":0},{"$f":"IF(ISERROR(Data4!BN$95),0,Data4!BN$95)","v":0},{"$f":"IF(ISERROR(Data4!BO$95),0,Data4!BO$95)","v":0},{"$f":"IF(ISERROR(Data4!BP$95),0,Data4!BP$95)","v":0},{"$f":"IF(ISERROR(Data4!BQ$95),0,Data4!BQ$95)","v":0},{"$f":"IF(ISERROR(Data4!BR$95),0,Data4!BR$95)","v":0},{"$f":"IF(ISERROR(Data4!BS$95),0,Data4!BS$95)","v":0},{"$f":"IF(ISERROR(Data4!BT$95),0,Data4!BT$95)","v":0},{"$f":"IF(ISERROR(Data4!BU$95),0,Data4!BU$95)","v":0},{"$f":"IF(ISERROR(Data4!BV$95),0,Data4!BV$95)","v":0},{"$f":"IF(ISERROR(Data4!BW$95),0,Data4!BW$95)","v":0},{"$f":"IF(ISERROR(Data4!BX$95),0,Data4!BX$95)","v":0},{"$f":"IF(ISERROR(Data4!BY$95),0,Data4!BY$95)","v":0},{"$f":"IF(ISERROR(Data4!BZ$95),0,Data4!BZ$95)","v":0},{"$f":"IF(ISERROR(Data4!CA$95),0,Data4!CA$95)","v":0},{"$f":"IF(ISERROR(Data4!CB$95),0,Data4!CB$95)","v":0},{"$f":"IF(ISERROR(Data4!CC$95),0,Data4!CC$95)","v":0},{"$f":"IF(ISERROR(Data4!CD$95),0,Data4!CD$95)","v":0},{"$f":"IF(ISERROR(Data4!CE$95),0,Data4!CE$95)","v":0},{"$f":"IF(ISERROR(Data4!CF$95),0,Data4!CF$95)","v":0},{"$f":"IF(ISERROR(Data4!CG$95),0,Data4!CG$95)","v":0},{"$f":"IF(ISERROR(Data4!CH$95),0,Data4!CH$95)","v":0},{"$f":"IF(ISERROR(Data4!CI$95),0,Data4!CI$95)","v":0},{"$f":"IF(ISERROR(Data4!CJ$95),0,Data4!CJ$95)","v":0},{"$f":"IF(ISERROR(Data4!CK$95),0,Data4!CK$95)","v":0},{"$f":"IF(ISERROR(Data4!CL$95),0,Data4!CL$95)","v":0},{"$f":"IF(ISERROR(Data4!CM$95),0,Data4!CM$95)","v":0},{"$f":"IF(ISERROR(Data4!CN$95),0,Data4!CN$95)","v":0},{"$f":"IF(ISERROR(Data4!CO$95),0,Data4!CO$95)","v":0},{"$f":"IF(ISERROR(Data4!CP$95),0,Data4!CP$95)","v":0},{"$f":"IF(ISERROR(Data4!CQ$95),0,Data4!CQ$95)","v":0},{"$f":"IF(ISERROR(Data4!CR$95),0,Data4!CR$95)","v":0},{"$f":"IF(ISERROR(Data4!CS$95),0,Data4!CS$95)","v":0},{"$f":"IF(ISERROR(Data4!CT$95),0,Data4!CT$95)","v":0},{"$f":"IF(ISERROR(Data4!CU$95),0,Data4!CU$95)","v":0},{"$f":"IF(ISERROR(Data4!CV$95),0,Data4!CV$95)","v":0},{"$f":"IF(ISERROR(Data4!CW$95),0,Data4!CW$95)","v":0},{"$f":"IF(ISERROR(Data4!CX$95),0,Data4!CX$95)","v":0},{"$f":"IF(ISERROR(Data4!CY$95),0,Data4!CY$95)","v":0},{"$f":"IF(ISERROR(Data4!CZ$95),0,Data4!CZ$95)","v":0},{"$f":"IF(ISERROR(Data4!DA$95),0,Data4!DA$95)","v":0},{"$f":"IF(ISERROR(Data4!DB$95),0,Data4!DB$95)","v":0},{"$f":"IF(ISERROR(Data4!DC$95),0,Data4!DC$95)","v":0},{"$f":"IF(ISERROR(Data4!DD$95),0,Data4!DD$95)","v":0},{"$f":"IF(ISERROR(Data4!DE$95),0,Data4!DE$95)","v":0},{"$f":"IF(ISERROR(Data4!DF$95),0,Data4!DF$95)","v":0},{"$f":"IF(ISERROR(Data4!DG$95),0,Data4!DG$95)","v":0},{"$f":"IF(ISERROR(Data4!DH$95),0,Data4!DH$95)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$97","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$97),0,Data4!M$97)","v":0},{"$f":"IF(ISERROR(Data4!N$97),0,Data4!N$97)","v":0},{"$f":"IF(ISERROR(Data4!O$97),0,Data4!O$97)","v":0},{"$f":"IF(ISERROR(Data4!P$97),0,Data4!P$97)","v":0},{"$f":"IF(ISERROR(Data4!Q$97),0,Data4!Q$97)","v":0},{"$f":"IF(ISERROR(Data4!R$97),0,Data4!R$97)","v":0},{"$f":"IF(ISERROR(Data4!S$97),0,Data4!S$97)","v":0},{"$f":"IF(ISERROR(Data4!T$97),0,Data4!T$97)","v":0},{"$f":"IF(ISERROR(Data4!U$97),0,Data4!U$97)","v":0},{"$f":"IF(ISERROR(Data4!V$97),0,Data4!V$97)","v":0},{"$f":"IF(ISERROR(Data4!W$97),0,Data4!W$97)","v":0},{"$f":"IF(ISERROR(Data4!X$97),0,Data4!X$97)","v":0},{"$f":"IF(ISERROR(Data4!Y$97),0,Data4!Y$97)","v":0},{"$f":"IF(ISERROR(Data4!Z$97),0,Data4!Z$97)","v":0},{"$f":"IF(ISERROR(Data4!AA$97),0,Data4!AA$97)","v":0},{"$f":"IF(ISERROR(Data4!AB$97),0,Data4!AB$97)","v":0},{"$f":"IF(ISERROR(Data4!AC$97),0,Data4!AC$97)","v":0},{"$f":"IF(ISERROR(Data4!AD$97),0,Data4!AD$97)","v":0},{"$f":"IF(ISERROR(Data4!AE$97),0,Data4!AE$97)","v":0},{"$f":"IF(ISERROR(Data4!AF$97),0,Data4!AF$97)","v":0},{"$f":"IF(ISERROR(Data4!AG$97),0,Data4!AG$97)","v":0},{"$f":"IF(ISERROR(Data4!AH$97),0,Data4!AH$97)","v":0},{"$f":"IF(ISERROR(Data4!AI$97),0,Data4!AI$97)","v":0},{"$f":"IF(ISERROR(Data4!AJ$97),0,Data4!AJ$97)","v":0},{"$f":"IF(ISERROR(Data4!AK$97),0,Data4!AK$97)","v":0},{"$f":"IF(ISERROR(Data4!AL$97),0,Data4!AL$97)","v":0},{"$f":"IF(ISERROR(Data4!AM$97),0,Data4!AM$97)","v":0},{"$f":"IF(ISERROR(Data4!AN$97),0,Data4!AN$97)","v":0},{"$f":"IF(ISERROR(Data4!AO$97),0,Data4!AO$97)","v":0},{"$f":"IF(ISERROR(Data4!AP$97),0,Data4!AP$97)","v":0},{"$f":"IF(ISERROR(Data4!AQ$97),0,Data4!AQ$97)","v":0},{"$f":"IF(ISERROR(Data4!AR$97),0,Data4!AR$97)","v":0},{"$f":"IF(ISERROR(Data4!AS$97),0,Data4!AS$97)","v":0},{"$f":"IF(ISERROR(Data4!AT$97),0,Data4!AT$97)","v":0},{"$f":"IF(ISERROR(Data4!AU$97),0,Data4!AU$97)","v":0},{"$f":"IF(ISERROR(Data4!AV$97),0,Data4!AV$97)","v":0},{"$f":"IF(ISERROR(Data4!AW$97),0,Data4!AW$97)","v":0},{"$f":"IF(ISERROR(Data4!AX$97),0,Data4!AX$97)","v":0},{"$f":"IF(ISERROR(Data4!AY$97),0,Data4!AY$97)","v":0},{"$f":"IF(ISERROR(Data4!AZ$97),0,Data4!AZ$97)","v":0},{"$f":"IF(ISERROR(Data4!BA$97),0,Data4!BA$97)","v":0},{"$f":"IF(ISERROR(Data4!BB$97),0,Data4!BB$97)","v":0},{"$f":"IF(ISERROR(Data4!BC$97),0,Data4!BC$97)","v":0},{"$f":"IF(ISERROR(Data4!BD$97),0,Data4!BD$97)","v":0},{"$f":"IF(ISERROR(Data4!BE$97),0,Data4!BE$97)","v":0},{"$f":"IF(ISERROR(Data4!BF$97),0,Data4!BF$97)","v":0},{"$f":"IF(ISERROR(Data4!BG$97),0,Data4!BG$97)","v":0},{"$f":"IF(ISERROR(Data4!BH$97),0,Data4!BH$97)","v":0},{"$f":"IF(ISERROR(Data4!BI$97),0,Data4!BI$97)","v":0},{"$f":"IF(ISERROR(Data4!BJ$97),0,Data4!BJ$97)","v":0},{"$f":"IF(ISERROR(Data4!BK$97),0,Data4!BK$97)","v":0},{"$f":"IF(ISERROR(Data4!BL$97),0,Data4!BL$97)","v":0},{"$f":"IF(ISERROR(Data4!BM$97),0,Data4!BM$97)","v":0},{"$f":"IF(ISERROR(Data4!BN$97),0,Data4!BN$97)","v":0},{"$f":"IF(ISERROR(Data4!BO$97),0,Data4!BO$97)","v":0},{"$f":"IF(ISERROR(Data4!BP$97),0,Data4!BP$97)","v":0},{"$f":"IF(ISERROR(Data4!BQ$97),0,Data4!BQ$97)","v":0},{"$f":"IF(ISERROR(Data4!BR$97),0,Data4!BR$97)","v":0},{"$f":"IF(ISERROR(Data4!BS$97),0,Data4!BS$97)","v":0},{"$f":"IF(ISERROR(Data4!BT$97),0,Data4!BT$97)","v":0},{"$f":"IF(ISERROR(Data4!BU$97),0,Data4!BU$97)","v":0},{"$f":"IF(ISERROR(Data4!BV$97),0,Data4!BV$97)","v":0},{"$f":"IF(ISERROR(Data4!BW$97),0,Data4!BW$97)","v":0},{"$f":"IF(ISERROR(Data4!BX$97),0,Data4!BX$97)","v":0},{"$f":"IF(ISERROR(Data4!BY$97),0,Data4!BY$97)","v":0},{"$f":"IF(ISERROR(Data4!BZ$97),0,Data4!BZ$97)","v":0},{"$f":"IF(ISERROR(Data4!CA$97),0,Data4!CA$97)","v":0},{"$f":"IF(ISERROR(Data4!CB$97),0,Data4!CB$97)","v":0},{"$f":"IF(ISERROR(Data4!CC$97),0,Data4!CC$97)","v":0},{"$f":"IF(ISERROR(Data4!CD$97),0,Data4!CD$97)","v":0},{"$f":"IF(ISERROR(Data4!CE$97),0,Data4!CE$97)","v":0},{"$f":"IF(ISERROR(Data4!CF$97),0,Data4!CF$97)","v":0},{"$f":"IF(ISERROR(Data4!CG$97),0,Data4!CG$97)","v":0},{"$f":"IF(ISERROR(Data4!CH$97),0,Data4!CH$97)","v":0},{"$f":"IF(ISERROR(Data4!CI$97),0,Data4!CI$97)","v":0},{"$f":"IF(ISERROR(Data4!CJ$97),0,Data4!CJ$97)","v":0},{"$f":"IF(ISERROR(Data4!CK$97),0,Data4!CK$97)","v":0},{"$f":"IF(ISERROR(Data4!CL$97),0,Data4!CL$97)","v":0},{"$f":"IF(ISERROR(Data4!CM$97),0,Data4!CM$97)","v":0},{"$f":"IF(ISERROR(Data4!CN$97),0,Data4!CN$97)","v":0},{"$f":"IF(ISERROR(Data4!CO$97),0,Data4!CO$97)","v":0},{"$f":"IF(ISERROR(Data4!CP$97),0,Data4!CP$97)","v":0},{"$f":"IF(ISERROR(Data4!CQ$97),0,Data4!CQ$97)","v":0},{"$f":"IF(ISERROR(Data4!CR$97),0,Data4!CR$97)","v":0},{"$f":"IF(ISERROR(Data4!CS$97),0,Data4!CS$97)","v":0},{"$f":"IF(ISERROR(Data4!CT$97),0,Data4!CT$97)","v":0},{"$f":"IF(ISERROR(Data4!CU$97),0,Data4!CU$97)","v":0},{"$f":"IF(ISERROR(Data4!CV$97),0,Data4!CV$97)","v":0},{"$f":"IF(ISERROR(Data4!CW$97),0,Data4!CW$97)","v":0},{"$f":"IF(ISERROR(Data4!CX$97),0,Data4!CX$97)","v":0},{"$f":"IF(ISERROR(Data4!CY$97),0,Data4!CY$97)","v":0},{"$f":"IF(ISERROR(Data4!CZ$97),0,Data4!CZ$97)","v":0},{"$f":"IF(ISERROR(Data4!DA$97),0,Data4!DA$97)","v":0},{"$f":"IF(ISERROR(Data4!DB$97),0,Data4!DB$97)","v":0},{"$f":"IF(ISERROR(Data4!DC$97),0,Data4!DC$97)","v":0},{"$f":"IF(ISERROR(Data4!DD$97),0,Data4!DD$97)","v":0},{"$f":"IF(ISERROR(Data4!DE$97),0,Data4!DE$97)","v":0},{"$f":"IF(ISERROR(Data4!DF$97),0,Data4!DF$97)","v":0},{"$f":"IF(ISERROR(Data4!DG$97),0,Data4!DG$97)","v":0},{"$f":"IF(ISERROR(Data4!DH$97),0,Data4!DH$97)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$98","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$98),0,Data4!M$98)","v":0},{"$f":"IF(ISERROR(Data4!N$98),0,Data4!N$98)","v":0},{"$f":"IF(ISERROR(Data4!O$98),0,Data4!O$98)","v":0},{"$f":"IF(ISERROR(Data4!P$98),0,Data4!P$98)","v":0},{"$f":"IF(ISERROR(Data4!Q$98),0,Data4!Q$98)","v":0},{"$f":"IF(ISERROR(Data4!R$98),0,Data4!R$98)","v":0},{"$f":"IF(ISERROR(Data4!S$98),0,Data4!S$98)","v":0},{"$f":"IF(ISERROR(Data4!T$98),0,Data4!T$98)","v":0},{"$f":"IF(ISERROR(Data4!U$98),0,Data4!U$98)","v":0},{"$f":"IF(ISERROR(Data4!V$98),0,Data4!V$98)","v":0},{"$f":"IF(ISERROR(Data4!W$98),0,Data4!W$98)","v":0},{"$f":"IF(ISERROR(Data4!X$98),0,Data4!X$98)","v":0},{"$f":"IF(ISERROR(Data4!Y$98),0,Data4!Y$98)","v":0},{"$f":"IF(ISERROR(Data4!Z$98),0,Data4!Z$98)","v":0},{"$f":"IF(ISERROR(Data4!AA$98),0,Data4!AA$98)","v":0},{"$f":"IF(ISERROR(Data4!AB$98),0,Data4!AB$98)","v":0},{"$f":"IF(ISERROR(Data4!AC$98),0,Data4!AC$98)","v":0},{"$f":"IF(ISERROR(Data4!AD$98),0,Data4!AD$98)","v":0},{"$f":"IF(ISERROR(Data4!AE$98),0,Data4!AE$98)","v":0},{"$f":"IF(ISERROR(Data4!AF$98),0,Data4!AF$98)","v":0},{"$f":"IF(ISERROR(Data4!AG$98),0,Data4!AG$98)","v":0},{"$f":"IF(ISERROR(Data4!AH$98),0,Data4!AH$98)","v":0},{"$f":"IF(ISERROR(Data4!AI$98),0,Data4!AI$98)","v":0},{"$f":"IF(ISERROR(Data4!AJ$98),0,Data4!AJ$98)","v":0},{"$f":"IF(ISERROR(Data4!AK$98),0,Data4!AK$98)","v":0},{"$f":"IF(ISERROR(Data4!AL$98),0,Data4!AL$98)","v":0},{"$f":"IF(ISERROR(Data4!AM$98),0,Data4!AM$98)","v":0},{"$f":"IF(ISERROR(Data4!AN$98),0,Data4!AN$98)","v":0},{"$f":"IF(ISERROR(Data4!AO$98),0,Data4!AO$98)","v":0},{"$f":"IF(ISERROR(Data4!AP$98),0,Data4!AP$98)","v":0},{"$f":"IF(ISERROR(Data4!AQ$98),0,Data4!AQ$98)","v":0},{"$f":"IF(ISERROR(Data4!AR$98),0,Data4!AR$98)","v":0},{"$f":"IF(ISERROR(Data4!AS$98),0,Data4!AS$98)","v":0},{"$f":"IF(ISERROR(Data4!AT$98),0,Data4!AT$98)","v":0},{"$f":"IF(ISERROR(Data4!AU$98),0,Data4!AU$98)","v":0},{"$f":"IF(ISERROR(Data4!AV$98),0,Data4!AV$98)","v":0},{"$f":"IF(ISERROR(Data4!AW$98),0,Data4!AW$98)","v":0},{"$f":"IF(ISERROR(Data4!AX$98),0,Data4!AX$98)","v":0},{"$f":"IF(ISERROR(Data4!AY$98),0,Data4!AY$98)","v":0},{"$f":"IF(ISERROR(Data4!AZ$98),0,Data4!AZ$98)","v":0},{"$f":"IF(ISERROR(Data4!BA$98),0,Data4!BA$98)","v":0},{"$f":"IF(ISERROR(Data4!BB$98),0,Data4!BB$98)","v":0},{"$f":"IF(ISERROR(Data4!BC$98),0,Data4!BC$98)","v":0},{"$f":"IF(ISERROR(Data4!BD$98),0,Data4!BD$98)","v":0},{"$f":"IF(ISERROR(Data4!BE$98),0,Data4!BE$98)","v":0},{"$f":"IF(ISERROR(Data4!BF$98),0,Data4!BF$98)","v":0},{"$f":"IF(ISERROR(Data4!BG$98),0,Data4!BG$98)","v":0},{"$f":"IF(ISERROR(Data4!BH$98),0,Data4!BH$98)","v":0},{"$f":"IF(ISERROR(Data4!BI$98),0,Data4!BI$98)","v":0},{"$f":"IF(ISERROR(Data4!BJ$98),0,Data4!BJ$98)","v":0},{"$f":"IF(ISERROR(Data4!BK$98),0,Data4!BK$98)","v":0},{"$f":"IF(ISERROR(Data4!BL$98),0,Data4!BL$98)","v":0},{"$f":"IF(ISERROR(Data4!BM$98),0,Data4!BM$98)","v":0},{"$f":"IF(ISERROR(Data4!BN$98),0,Data4!BN$98)","v":0},{"$f":"IF(ISERROR(Data4!BO$98),0,Data4!BO$98)","v":0},{"$f":"IF(ISERROR(Data4!BP$98),0,Data4!BP$98)","v":0},{"$f":"IF(ISERROR(Data4!BQ$98),0,Data4!BQ$98)","v":0},{"$f":"IF(ISERROR(Data4!BR$98),0,Data4!BR$98)","v":0},{"$f":"IF(ISERROR(Data4!BS$98),0,Data4!BS$98)","v":0},{"$f":"IF(ISERROR(Data4!BT$98),0,Data4!BT$98)","v":0},{"$f":"IF(ISERROR(Data4!BU$98),0,Data4!BU$98)","v":0},{"$f":"IF(ISERROR(Data4!BV$98),0,Data4!BV$98)","v":0},{"$f":"IF(ISERROR(Data4!BW$98),0,Data4!BW$98)","v":0},{"$f":"IF(ISERROR(Data4!BX$98),0,Data4!BX$98)","v":0},{"$f":"IF(ISERROR(Data4!BY$98),0,Data4!BY$98)","v":0},{"$f":"IF(ISERROR(Data4!BZ$98),0,Data4!BZ$98)","v":0},{"$f":"IF(ISERROR(Data4!CA$98),0,Data4!CA$98)","v":0},{"$f":"IF(ISERROR(Data4!CB$98),0,Data4!CB$98)","v":0},{"$f":"IF(ISERROR(Data4!CC$98),0,Data4!CC$98)","v":0},{"$f":"IF(ISERROR(Data4!CD$98),0,Data4!CD$98)","v":0},{"$f":"IF(ISERROR(Data4!CE$98),0,Data4!CE$98)","v":0},{"$f":"IF(ISERROR(Data4!CF$98),0,Data4!CF$98)","v":0},{"$f":"IF(ISERROR(Data4!CG$98),0,Data4!CG$98)","v":0},{"$f":"IF(ISERROR(Data4!CH$98),0,Data4!CH$98)","v":0},{"$f":"IF(ISERROR(Data4!CI$98),0,Data4!CI$98)","v":0},{"$f":"IF(ISERROR(Data4!CJ$98),0,Data4!CJ$98)","v":0},{"$f":"IF(ISERROR(Data4!CK$98),0,Data4!CK$98)","v":0},{"$f":"IF(ISERROR(Data4!CL$98),0,Data4!CL$98)","v":0},{"$f":"IF(ISERROR(Data4!CM$98),0,Data4!CM$98)","v":0},{"$f":"IF(ISERROR(Data4!CN$98),0,Data4!CN$98)","v":0},{"$f":"IF(ISERROR(Data4!CO$98),0,Data4!CO$98)","v":0},{"$f":"IF(ISERROR(Data4!CP$98),0,Data4!CP$98)","v":0},{"$f":"IF(ISERROR(Data4!CQ$98),0,Data4!CQ$98)","v":0},{"$f":"IF(ISERROR(Data4!CR$98),0,Data4!CR$98)","v":0},{"$f":"IF(ISERROR(Data4!CS$98),0,Data4!CS$98)","v":0},{"$f":"IF(ISERROR(Data4!CT$98),0,Data4!CT$98)","v":0},{"$f":"IF(ISERROR(Data4!CU$98),0,Data4!CU$98)","v":0},{"$f":"IF(ISERROR(Data4!CV$98),0,Data4!CV$98)","v":0},{"$f":"IF(ISERROR(Data4!CW$98),0,Data4!CW$98)","v":0},{"$f":"IF(ISERROR(Data4!CX$98),0,Data4!CX$98)","v":0},{"$f":"IF(ISERROR(Data4!CY$98),0,Data4!CY$98)","v":0},{"$f":"IF(ISERROR(Data4!CZ$98),0,Data4!CZ$98)","v":0},{"$f":"IF(ISERROR(Data4!DA$98),0,Data4!DA$98)","v":0},{"$f":"IF(ISERROR(Data4!DB$98),0,Data4!DB$98)","v":0},{"$f":"IF(ISERROR(Data4!DC$98),0,Data4!DC$98)","v":0},{"$f":"IF(ISERROR(Data4!DD$98),0,Data4!DD$98)","v":0},{"$f":"IF(ISERROR(Data4!DE$98),0,Data4!DE$98)","v":0},{"$f":"IF(ISERROR(Data4!DF$98),0,Data4!DF$98)","v":0},{"$f":"IF(ISERROR(Data4!DG$98),0,Data4!DG$98)","v":0},{"$f":"IF(ISERROR(Data4!DH$98),0,Data4!DH$98)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$99","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$99),0,Data4!M$99)","v":0},{"$f":"IF(ISERROR(Data4!N$99),0,Data4!N$99)","v":0},{"$f":"IF(ISERROR(Data4!O$99),0,Data4!O$99)","v":0},{"$f":"IF(ISERROR(Data4!P$99),0,Data4!P$99)","v":0},{"$f":"IF(ISERROR(Data4!Q$99),0,Data4!Q$99)","v":0},{"$f":"IF(ISERROR(Data4!R$99),0,Data4!R$99)","v":0},{"$f":"IF(ISERROR(Data4!S$99),0,Data4!S$99)","v":0},{"$f":"IF(ISERROR(Data4!T$99),0,Data4!T$99)","v":0},{"$f":"IF(ISERROR(Data4!U$99),0,Data4!U$99)","v":0},{"$f":"IF(ISERROR(Data4!V$99),0,Data4!V$99)","v":0},{"$f":"IF(ISERROR(Data4!W$99),0,Data4!W$99)","v":0},{"$f":"IF(ISERROR(Data4!X$99),0,Data4!X$99)","v":0},{"$f":"IF(ISERROR(Data4!Y$99),0,Data4!Y$99)","v":0},{"$f":"IF(ISERROR(Data4!Z$99),0,Data4!Z$99)","v":0},{"$f":"IF(ISERROR(Data4!AA$99),0,Data4!AA$99)","v":0},{"$f":"IF(ISERROR(Data4!AB$99),0,Data4!AB$99)","v":0},{"$f":"IF(ISERROR(Data4!AC$99),0,Data4!AC$99)","v":0},{"$f":"IF(ISERROR(Data4!AD$99),0,Data4!AD$99)","v":0},{"$f":"IF(ISERROR(Data4!AE$99),0,Data4!AE$99)","v":0},{"$f":"IF(ISERROR(Data4!AF$99),0,Data4!AF$99)","v":0},{"$f":"IF(ISERROR(Data4!AG$99),0,Data4!AG$99)","v":0},{"$f":"IF(ISERROR(Data4!AH$99),0,Data4!AH$99)","v":0},{"$f":"IF(ISERROR(Data4!AI$99),0,Data4!AI$99)","v":0},{"$f":"IF(ISERROR(Data4!AJ$99),0,Data4!AJ$99)","v":0},{"$f":"IF(ISERROR(Data4!AK$99),0,Data4!AK$99)","v":0},{"$f":"IF(ISERROR(Data4!AL$99),0,Data4!AL$99)","v":0},{"$f":"IF(ISERROR(Data4!AM$99),0,Data4!AM$99)","v":0},{"$f":"IF(ISERROR(Data4!AN$99),0,Data4!AN$99)","v":0},{"$f":"IF(ISERROR(Data4!AO$99),0,Data4!AO$99)","v":0},{"$f":"IF(ISERROR(Data4!AP$99),0,Data4!AP$99)","v":0},{"$f":"IF(ISERROR(Data4!AQ$99),0,Data4!AQ$99)","v":0},{"$f":"IF(ISERROR(Data4!AR$99),0,Data4!AR$99)","v":0},{"$f":"IF(ISERROR(Data4!AS$99),0,Data4!AS$99)","v":0},{"$f":"IF(ISERROR(Data4!AT$99),0,Data4!AT$99)","v":0},{"$f":"IF(ISERROR(Data4!AU$99),0,Data4!AU$99)","v":0},{"$f":"IF(ISERROR(Data4!AV$99),0,Data4!AV$99)","v":0},{"$f":"IF(ISERROR(Data4!AW$99),0,Data4!AW$99)","v":0},{"$f":"IF(ISERROR(Data4!AX$99),0,Data4!AX$99)","v":0},{"$f":"IF(ISERROR(Data4!AY$99),0,Data4!AY$99)","v":0},{"$f":"IF(ISERROR(Data4!AZ$99),0,Data4!AZ$99)","v":0},{"$f":"IF(ISERROR(Data4!BA$99),0,Data4!BA$99)","v":0},{"$f":"IF(ISERROR(Data4!BB$99),0,Data4!BB$99)","v":0},{"$f":"IF(ISERROR(Data4!BC$99),0,Data4!BC$99)","v":0},{"$f":"IF(ISERROR(Data4!BD$99),0,Data4!BD$99)","v":0},{"$f":"IF(ISERROR(Data4!BE$99),0,Data4!BE$99)","v":0},{"$f":"IF(ISERROR(Data4!BF$99),0,Data4!BF$99)","v":0},{"$f":"IF(ISERROR(Data4!BG$99),0,Data4!BG$99)","v":0},{"$f":"IF(ISERROR(Data4!BH$99),0,Data4!BH$99)","v":0},{"$f":"IF(ISERROR(Data4!BI$99),0,Data4!BI$99)","v":0},{"$f":"IF(ISERROR(Data4!BJ$99),0,Data4!BJ$99)","v":0},{"$f":"IF(ISERROR(Data4!BK$99),0,Data4!BK$99)","v":0},{"$f":"IF(ISERROR(Data4!BL$99),0,Data4!BL$99)","v":0},{"$f":"IF(ISERROR(Data4!BM$99),0,Data4!BM$99)","v":0},{"$f":"IF(ISERROR(Data4!BN$99),0,Data4!BN$99)","v":0},{"$f":"IF(ISERROR(Data4!BO$99),0,Data4!BO$99)","v":0},{"$f":"IF(ISERROR(Data4!BP$99),0,Data4!BP$99)","v":0},{"$f":"IF(ISERROR(Data4!BQ$99),0,Data4!BQ$99)","v":0},{"$f":"IF(ISERROR(Data4!BR$99),0,Data4!BR$99)","v":0},{"$f":"IF(ISERROR(Data4!BS$99),0,Data4!BS$99)","v":0},{"$f":"IF(ISERROR(Data4!BT$99),0,Data4!BT$99)","v":0},{"$f":"IF(ISERROR(Data4!BU$99),0,Data4!BU$99)","v":0},{"$f":"IF(ISERROR(Data4!BV$99),0,Data4!BV$99)","v":0},{"$f":"IF(ISERROR(Data4!BW$99),0,Data4!BW$99)","v":0},{"$f":"IF(ISERROR(Data4!BX$99),0,Data4!BX$99)","v":0},{"$f":"IF(ISERROR(Data4!BY$99),0,Data4!BY$99)","v":0},{"$f":"IF(ISERROR(Data4!BZ$99),0,Data4!BZ$99)","v":0},{"$f":"IF(ISERROR(Data4!CA$99),0,Data4!CA$99)","v":0},{"$f":"IF(ISERROR(Data4!CB$99),0,Data4!CB$99)","v":0},{"$f":"IF(ISERROR(Data4!CC$99),0,Data4!CC$99)","v":0},{"$f":"IF(ISERROR(Data4!CD$99),0,Data4!CD$99)","v":0},{"$f":"IF(ISERROR(Data4!CE$99),0,Data4!CE$99)","v":0},{"$f":"IF(ISERROR(Data4!CF$99),0,Data4!CF$99)","v":0},{"$f":"IF(ISERROR(Data4!CG$99),0,Data4!CG$99)","v":0},{"$f":"IF(ISERROR(Data4!CH$99),0,Data4!CH$99)","v":0},{"$f":"IF(ISERROR(Data4!CI$99),0,Data4!CI$99)","v":0},{"$f":"IF(ISERROR(Data4!CJ$99),0,Data4!CJ$99)","v":0},{"$f":"IF(ISERROR(Data4!CK$99),0,Data4!CK$99)","v":0},{"$f":"IF(ISERROR(Data4!CL$99),0,Data4!CL$99)","v":0},{"$f":"IF(ISERROR(Data4!CM$99),0,Data4!CM$99)","v":0},{"$f":"IF(ISERROR(Data4!CN$99),0,Data4!CN$99)","v":0},{"$f":"IF(ISERROR(Data4!CO$99),0,Data4!CO$99)","v":0},{"$f":"IF(ISERROR(Data4!CP$99),0,Data4!CP$99)","v":0},{"$f":"IF(ISERROR(Data4!CQ$99),0,Data4!CQ$99)","v":0},{"$f":"IF(ISERROR(Data4!CR$99),0,Data4!CR$99)","v":0},{"$f":"IF(ISERROR(Data4!CS$99),0,Data4!CS$99)","v":0},{"$f":"IF(ISERROR(Data4!CT$99),0,Data4!CT$99)","v":0},{"$f":"IF(ISERROR(Data4!CU$99),0,Data4!CU$99)","v":0},{"$f":"IF(ISERROR(Data4!CV$99),0,Data4!CV$99)","v":0},{"$f":"IF(ISERROR(Data4!CW$99),0,Data4!CW$99)","v":0},{"$f":"IF(ISERROR(Data4!CX$99),0,Data4!CX$99)","v":0},{"$f":"IF(ISERROR(Data4!CY$99),0,Data4!CY$99)","v":0},{"$f":"IF(ISERROR(Data4!CZ$99),0,Data4!CZ$99)","v":0},{"$f":"IF(ISERROR(Data4!DA$99),0,Data4!DA$99)","v":0},{"$f":"IF(ISERROR(Data4!DB$99),0,Data4!DB$99)","v":0},{"$f":"IF(ISERROR(Data4!DC$99),0,Data4!DC$99)","v":0},{"$f":"IF(ISERROR(Data4!DD$99),0,Data4!DD$99)","v":0},{"$f":"IF(ISERROR(Data4!DE$99),0,Data4!DE$99)","v":0},{"$f":"IF(ISERROR(Data4!DF$99),0,Data4!DF$99)","v":0},{"$f":"IF(ISERROR(Data4!DG$99),0,Data4!DG$99)","v":0},{"$f":"IF(ISERROR(Data4!DH$99),0,Data4!DH$99)","v":0}]

{"sheet":"C.0","index":56,"n_rows":100,"n_cols":121,"rows_kept":100,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"},null,null,null,{"$f":"IF(Data0!FC2=\"TRUE\",\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,"Esamos situacijos aprašymas (finansiniai duomenys pateikiami absoliučiais skaičiais pagal planuojamą projekto apimtį)"]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$59,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},null,0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},null,0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},null,0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},null,0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},null,0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},null,0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS16:BS17)-SUM(BS7,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30)+G63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17,BT35)-SUM(BT7,BT21,BT30)+BS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},{"$f":"SUM(G16,G17)-SUM(G21,G38,G40,G41,G46)+IF(AND(G5>Investiciju_metu_skaicius,G22>0,SUM(G38:G40,G41,G44)>0),MIN(G22,SUM(G38:G40,G41,G44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS16,BS17)-SUM(BS21,BS38,BS40,BS41,BS46)+IF(AND(BS5>Investiciju_metu_skaicius,BS22>0,SUM(BS38:BS40,BS41,BS44)>0),MIN(BS22,SUM(BS38:BS40,BS41,BS44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"SUMPRODUCT(F$16:F$20,Data1!$E$63:$E$67)-SUMPRODUCT(F$8:F$15,Data1!$E$55:$E$62)-SUMPRODUCT(F$23:F$28,Data1!$E$70:$E$75)+F47","v":0},{"$f":"SUMPRODUCT(G$16:G$20,Data1!$E$63:$E$67)-SUMPRODUCT(G$8:G$15,Data1!$E$55:$E$62)-SUMPRODUCT(G$23:G$28,Data1!$E$70:$E$75)+G47","v":0},{"$f":"SUMPRODUCT(H$16:H$20,Data1!$E$63:$E$67)-SUMPRODUCT(H$8:H$15,Data1!$E$55:$E$62)-SUMPRODUCT(H$23:H$28,Data1!$E$70:$E$75)+H47","v":0},{"$f":"SUMPRODUCT(I$16:I$20,Data1!$E$63:$E$67)-SUMPRODUCT(I$8:I$15,Data1!$E$55:$E$62)-SUMPRODUCT(I$23:I$28,Data1!$E$70:$E$75)+I47","v":0},{"$f":"SUMPRODUCT(J$16:J$20,Data1!$E$63:$E$67)-SUMPRODUCT(J$8:J$15,Data1!$E$55:$E$62)-SUMPRODUCT(J$23:J$28,Data1!$E$70:$E$75)+J47","v":0},{"$f":"SUMPRODUCT(K$16:K$20,Data1!$E$63:$E$67)-SUMPRODUCT(K$8:K$15,Data1!$E$55:$E$62)-SUMPRODUCT(K$23:K$28,Data1!$E$70:$E$75)+K47","v":0},{"$f":"SUMPRODUCT(L$16:L$20,Data1!$E$63:$E$67)-SUMPRODUCT(L$8:L$15,Data1!$E$55:$E$62)-SUMPRODUCT(L$23:L$28,Data1!$E$70:$E$75)+L47","v":0},{"$f":"SUMPRODUCT(M$16:M$20,Data1!$E$63:$E$67)-SUMPRODUCT(M$8:M$15,Data1!$E$55:$E$62)-SUMPRODUCT(M$23:M$28,Data1!$E$70:$E$75)+M47","v":0},{"$f":"SUMPRODUCT(N$16:N$20,Data1!$E$63:$E$67)-SUMPRODUCT(N$8:N$15,Data1!$E$55:$E$62)-SUMPRODUCT(N$23:N$28,Data1!$E$70:$E$75)+N47","v":0},{"$f":"SUMPRODUCT(O$16:O$20,Data1!$E$63:$E$67)-SUMPRODUCT(O$8:O$15,Data1!$E$55:$E$62)-SUMPRODUCT(O$23:O$28,Data1!$E$70:$E$75)+O47","v":0},{"$f":"SUMPRODUCT(P$16:P$20,Data1!$E$63:$E$67)-SUMPRODUCT(P$8:P$15,Data1!$E$55:$E$62)-SUMPRODUCT(P$23:P$28,Data1!$E$70:$E$75)+P47","v":0},{"$f":"SUMPRODUCT(Q$16:Q$20,Data1!$E$63:$E$67)-SUMPRODUCT(Q$8:Q$15,Data1!$E$55:$E$62)-SUMPRODUCT(Q$23:Q$28,Data1!$E$70:$E$75)+Q47","v":0},{"$f":"SUMPRODUCT(R$16:R$20,Data1!$E$63:$E$67)-SUMPRODUCT(R$8:R$15,Data1!$E$55:$E$62)-SUMPRODUCT(R$23:R$28,Data1!$E$70:$E$75)+R47","v":0},{"$f":"SUMPRODUCT(S$16:S$20,Data1!$E$63:$E$67)-SUMPRODUCT(S$8:S$15,Data1!$E$55:$E$62)-SUMPRODUCT(S$23:S$28,Data1!$E$70:$E$75)+S47","v":0},{"$f":"SUMPRODUCT(T$16:T$20,Data1!$E$63:$E$67)-SUMPRODUCT(T$8:T$15,Data1!$E$55:$E$62)-SUMPRODUCT(T$23:T$28,Data1!$E$70:$E$75)+T47","v":0},{"$f":"SUMPRODUCT(U$16:U$20,Data1!$E$63:$E$67)-SUMPRODUCT(U$8:U$15,Data1!$E$55:$E$62)-SUMPRODUCT(U$23:U$28,Data1!$E$70:$E$75)+U47","v":0},{"$f":"SUMPRODUCT(V$16:V$20,Data1!$E$63:$E$67)-SUMPRODUCT(V$8:V$15,Data1!$E$55:$E$62)-SUMPRODUCT(V$23:V$28,Data1!$E$70:$E$75)+V47","v":0},{"$f":"SUMPRODUCT(W$16:W$20,Data1!$E$63:$E$67)-SUMPRODUCT(W$8:W$15,Data1!$E$55:$E$62)-SUMPRODUCT(W$23:W$28,Data1!$E$70:$E$75)+W47","v":0},{"$f":"SUMPRODUCT(X$16:X$20,Data1!$E$63:$E$67)-SUMPRODUCT(X$8:X$15,Data1!$E$55:$E$62)-SUMPRODUCT(X$23:X$28,Data1!$E$70:$E$75)+X47","v":0},{"$f":"SUMPRODUCT(Y$16:Y$20,Data1!$E$63:$E$67)-SUMPRODUCT(Y$8:Y$15,Data1!$E$55:$E$62)-SUMPRODUCT(Y$23:Y$28,Data1!$E$70:$E$75)+Y47","v":0},{"$f":"SUMPRODUCT(Z$16:Z$20,Data1!$E$63:$E$67)-SUMPRODUCT(Z$8:Z$15,Data1!$E$55:$E$62)-SUMPRODUCT(Z$23:Z$28,Data1!$E$70:$E$75)+Z47","v":0},{"$f":"SUMPRODUCT(AA$16:AA$20,Data1!$E$63:$E$67)-SUMPRODUCT(AA$8:AA$15,Data1!$E$55:$E$62)-SUMPRODUCT(AA$23:AA$28,Data1!$E$70:$E$75)+AA47","v":0},{"$f":"SUMPRODUCT(AB$16:AB$20,Data1!$E$63:$E$67)-SUMPRODUCT(AB$8:AB$15,Data1!$E$55:$E$62)-SUMPRODUCT(AB$23:AB$28,Data1!$E$70:$E$75)+AB47","v":0},{"$f":"SUMPRODUCT(AC$16:AC$20,Data1!$E$63:$E$67)-SUMPRODUCT(AC$8:AC$15,Data1!$E$55:$E$62)-SUMPRODUCT(AC$23:AC$28,Data1!$E$70:$E$75)+AC47","v":0},{"$f":"SUMPRODUCT(AD$16:AD$20,Data1!$E$63:$E$67)-SUMPRODUCT(AD$8:AD$15,Data1!$E$55:$E$62)-SUMPRODUCT(AD$23:AD$28,Data1!$E$70:$E$75)+AD47","v":0},{"$f":"SUMPRODUCT(AE$16:AE$20,Data1!$E$63:$E$67)-SUMPRODUCT(AE$8:AE$15,Data1!$E$55:$E$62)-SUMPRODUCT(AE$23:AE$28,Data1!$E$70:$E$75)+AE47","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$E$63:$E$67)-SUMPRODUCT(AF$8:AF$15,Data1!$E$55:$E$62)-SUMPRODUCT(AF$23:AF$28,Data1!$E$70:$E$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$E$63:$E$67)-SUMPRODUCT(AG$8:AG$15,Data1!$E$55:$E$62)-SUMPRODUCT(AG$23:AG$28,Data1!$E$70:$E$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$E$63:$E$67)-SUMPRODUCT(AH$8:AH$15,Data1!$E$55:$E$62)-SUMPRODUCT(AH$23:AH$28,Data1!$E$70:$E$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$E$63:$E$67)-SUMPRODUCT(AI$8:AI$15,Data1!$E$55:$E$62)-SUMPRODUCT(AI$23:AI$28,Data1!$E$70:$E$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$E$63:$E$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$E$55:$E$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$E$70:$E$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$E$63:$E$67)-SUMPRODUCT(AK$8:AK$15,Data1!$E$55:$E$62)-SUMPRODUCT(AK$23:AK$28,Data1!$E$70:$E$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$E$63:$E$67)-SUMPRODUCT(AL$8:AL$15,Data1!$E$55:$E$62)-SUMPRODUCT(AL$23:AL$28,Data1!$E$70:$E$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$E$63:$E$67)-SUMPRODUCT(AM$8:AM$15,Data1!$E$55:$E$62)-SUMPRODUCT(AM$23:AM$28,Data1!$E$70:$E$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$E$63:$E$67)-SUMPRODUCT(AN$8:AN$15,Data1!$E$55:$E$62)-SUMPRODUCT(AN$23:AN$28,Data1!$E$70:$E$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$E$63:$E$67)-SUMPRODUCT(AO$8:AO$15,Data1!$E$55:$E$62)-SUMPRODUCT(AO$23:AO$28,Data1!$E$70:$E$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$E$63:$E$67)-SUMPRODUCT(AP$8:AP$15,Data1!$E$55:$E$62)-SUMPRODUCT(AP$23:AP$28,Data1!$E$70:$E$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$E$63:$E$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$E$55:$E$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$E$70:$E$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$E$63:$E$67)-SUMPRODUCT(AR$8:AR$15,Data1!$E$55:$E$62)-SUMPRODUCT(AR$23:AR$28,Data1!$E$70:$E$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$E$63:$E$67)-SUMPRODUCT(AS$8:AS$15,Data1!$E$55:$E$62)-SUMPRODUCT(AS$23:AS$28,Data1!$E$70:$E$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$E$63:$E$67)-SUMPRODUCT(AT$8:AT$15,Data1!$E$55:$E$62)-SUMPRODUCT(AT$23:AT$28,Data1!$E$70:$E$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$E$63:$E$67)-SUMPRODUCT(AU$8:AU$15,Data1!$E$55:$E$62)-SUMPRODUCT(AU$23:AU$28,Data1!$E$70:$E$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$E$63:$E$67)-SUMPRODUCT(AV$8:AV$15,Data1!$E$55:$E$62)-SUMPRODUCT(AV$23:AV$28,Data1!$E$70:$E$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$E$63:$E$67)-SUMPRODUCT(AW$8:AW$15,Data1!$E$55:$E$62)-SUMPRODUCT(AW$23:AW$28,Data1!$E$70:$E$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$E$63:$E$67)-SUMPRODUCT(AX$8:AX$15,Data1!$E$55:$E$62)-SUMPRODUCT(AX$23:AX$28,Data1!$E$70:$E$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$E$63:$E$67)-SUMPRODUCT(AY$8:AY$15,Data1!$E$55:$E$62)-SUMPRODUCT(AY$23:AY$28,Data1!$E$70:$E$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$E$63:$E$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$E$55:$E$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$E$70:$E$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$E$63:$E$67)-SUMPRODUCT(BA$8:BA$15,Data1!$E$55:$E$62)-SUMPRODUCT(BA$23:BA$28,Data1!$E$70:$E$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$E$63:$E$67)-SUMPRODUCT(BB$8:BB$15,Data1!$E$55:$E$62)-SUMPRODUCT(BB$23:BB$28,Data1!$E$70:$E$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$E$63:$E$67)-SUMPRODUCT(BC$8:BC$15,Data1!$E$55:$E$62)-SUMPRODUCT(BC$23:BC$28,Data1!$E$70:$E$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$E$63:$E$67)-SUMPRODUCT(BD$8:BD$15,Data1!$E$55:$E$62)-SUMPRODUCT(BD$23:BD$28,Data1!$E$70:$E$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$E$63:$E$67)-SUMPRODUCT(BE$8:BE$15,Data1!$E$55:$E$62)-SUMPRODUCT(BE$23:BE$28,Data1!$E$70:$E$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$E$63:$E$67)-SUMPRODUCT(BF$8:BF$15,Data1!$E$55:$E$62)-SUMPRODUCT(BF$23:BF$28,Data1!$E$70:$E$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$E$63:$E$67)-SUMPRODUCT(BG$8:BG$15,Data1!$E$55:$E$62)-SUMPRODUCT(BG$23:BG$28,Data1!$E$70:$E$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$E$63:$E$67)-SUMPRODUCT(BH$8:BH$15,Data1!$E$55:$E$62)-SUMPRODUCT(BH$23:BH$28,Data1!$E$70:$E$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$E$63:$E$67)-SUMPRODUCT(BI$8:BI$15,Data1!$E$55:$E$62)-SUMPRODUCT(BI$23:BI$28,Data1!$E$70:$E$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$E$63:$E$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$E$55:$E$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$E$70:$E$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$E$63:$E$67)-SUMPRODUCT(BK$8:BK$15,Data1!$E$55:$E$62)-SUMPRODUCT(BK$23:BK$28,Data1!$E$70:$E$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$E$63:$E$67)-SUMPRODUCT(BL$8:BL$15,Data1!$E$55:$E$62)-SUMPRODUCT(BL$23:BL$28,Data1!$E$70:$E$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$E$63:$E$67)-SUMPRODUCT(BM$8:BM$15,Data1!$E$55:$E$62)-SUMPRODUCT(BM$23:BM$28,Data1!$E$70:$E$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$E$63:$E$67)-SUMPRODUCT(BN$8:BN$15,Data1!$E$55:$E$62)-SUMPRODUCT(BN$23:BN$28,Data1!$E$70:$E$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$E$63:$E$67)-SUMPRODUCT(BO$8:BO$15,Data1!$E$55:$E$62)-SUMPRODUCT(BO$23:BO$28,Data1!$E$70:$E$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$E$63:$E$67)-SUMPRODUCT(BP$8:BP$15,Data1!$E$55:$E$62)-SUMPRODUCT(BP$23:BP$28,Data1!$E$70:$E$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$E$63:$E$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$E$55:$E$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$E$70:$E$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$E$63:$E$67)-SUMPRODUCT(BR$8:BR$15,Data1!$E$55:$E$62)-SUMPRODUCT(BR$23:BR$28,Data1!$E$70:$E$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$E$63:$E$67)-SUMPRODUCT(BS$8:BS$15,Data1!$E$55:$E$62)-SUMPRODUCT(BS$23:BS$28,Data1!$E$70:$E$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$E$63:$E$67)-SUMPRODUCT(BT$8:BT$15,Data1!$E$55:$E$62)-SUMPRODUCT(BT$23:BT$28,Data1!$E$70:$E$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$E$63:$E$67)-SUMPRODUCT(BU$8:BU$15,Data1!$E$55:$E$62)-SUMPRODUCT(BU$23:BU$28,Data1!$E$70:$E$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$E$63:$E$67)-SUMPRODUCT(BV$8:BV$15,Data1!$E$55:$E$62)-SUMPRODUCT(BV$23:BV$28,Data1!$E$70:$E$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$E$63:$E$67)-SUMPRODUCT(BW$8:BW$15,Data1!$E$55:$E$62)-SUMPRODUCT(BW$23:BW$28,Data1!$E$70:$E$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$E$63:$E$67)-SUMPRODUCT(BX$8:BX$15,Data1!$E$55:$E$62)-SUMPRODUCT(BX$23:BX$28,Data1!$E$70:$E$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$E$63:$E$67)-SUMPRODUCT(BY$8:BY$15,Data1!$E$55:$E$62)-SUMPRODUCT(BY$23:BY$28,Data1!$E$70:$E$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$E$63:$E$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$E$55:$E$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$E$70:$E$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$E$63:$E$67)-SUMPRODUCT(CA$8:CA$15,Data1!$E$55:$E$62)-SUMPRODUCT(CA$23:CA$28,Data1!$E$70:$E$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$E$63:$E$67)-SUMPRODUCT(CB$8:CB$15,Data1!$E$55:$E$62)-SUMPRODUCT(CB$23:CB$28,Data1!$E$70:$E$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$E$63:$E$67)-SUMPRODUCT(CC$8:CC$15,Data1!$E$55:$E$62)-SUMPRODUCT(CC$23:CC$28,Data1!$E$70:$E$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$E$63:$E$67)-SUMPRODUCT(CD$8:CD$15,Data1!$E$55:$E$62)-SUMPRODUCT(CD$23:CD$28,Data1!$E$70:$E$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$E$63:$E$67)-SUMPRODUCT(CE$8:CE$15,Data1!$E$55:$E$62)-SUMPRODUCT(CE$23:CE$28,Data1!$E$70:$E$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$E$63:$E$67)-SUMPRODUCT(CF$8:CF$15,Data1!$E$55:$E$62)-SUMPRODUCT(CF$23:CF$28,Data1!$E$70:$E$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$E$63:$E$67)-SUMPRODUCT(CG$8:CG$15,Data1!$E$55:$E$62)-SUMPRODUCT(CG$23:CG$28,Data1!$E$70:$E$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$E$63:$E$67)-SUMPRODUCT(CH$8:CH$15,Data1!$E$55:$E$62)-SUMPRODUCT(CH$23:CH$28,Data1!$E$70:$E$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$E$63:$E$67)-SUMPRODUCT(CI$8:CI$15,Data1!$E$55:$E$62)-SUMPRODUCT(CI$23:CI$28,Data1!$E$70:$E$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$E$63:$E$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$E$55:$E$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$E$70:$E$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$E$63:$E$67)-SUMPRODUCT(CK$8:CK$15,Data1!$E$55:$E$62)-SUMPRODUCT(CK$23:CK$28,Data1!$E$70:$E$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$E$63:$E$67)-SUMPRODUCT(CL$8:CL$15,Data1!$E$55:$E$62)-SUMPRODUCT(CL$23:CL$28,Data1!$E$70:$E$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$E$63:$E$67)-SUMPRODUCT(CM$8:CM$15,Data1!$E$55:$E$62)-SUMPRODUCT(CM$23:CM$28,Data1!$E$70:$E$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$E$63:$E$67)-SUMPRODUCT(CN$8:CN$15,Data1!$E$55:$E$62)-SUMPRODUCT(CN$23:CN$28,Data1!$E$70:$E$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$E$63:$E$67)-SUMPRODUCT(CO$8:CO$15,Data1!$E$55:$E$62)-SUMPRODUCT(CO$23:CO$28,Data1!$E$70:$E$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$E$63:$E$67)-SUMPRODUCT(CP$8:CP$15,Data1!$E$55:$E$62)-SUMPRODUCT(CP$23:CP$28,Data1!$E$70:$E$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$E$63:$E$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$E$55:$E$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$E$70:$E$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$E$63:$E$67)-SUMPRODUCT(CR$8:CR$15,Data1!$E$55:$E$62)-SUMPRODUCT(CR$23:CR$28,Data1!$E$70:$E$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$E$63:$E$67)-SUMPRODUCT(CS$8:CS$15,Data1!$E$55:$E$62)-SUMPRODUCT(CS$23:CS$28,Data1!$E$70:$E$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$E$63:$E$67)-SUMPRODUCT(CT$8:CT$15,Data1!$E$55:$E$62)-SUMPRODUCT(CT$23:CT$28,Data1!$E$70:$E$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$E$63:$E$67)-SUMPRODUCT(CU$8:CU$15,Data1!$E$55:$E$62)-SUMPRODUCT(CU$23:CU$28,Data1!$E$70:$E$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$E$63:$E$67)-SUMPRODUCT(CV$8:CV$15,Data1!$E$55:$E$62)-SUMPRODUCT(CV$23:CV$28,Data1!$E$70:$E$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$E$63:$E$67)-SUMPRODUCT(CW$8:CW$15,Data1!$E$55:$E$62)-SUMPRODUCT(CW$23:CW$28,Data1!$E$70:$E$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$E$63:$E$67)-SUMPRODUCT(CX$8:CX$15,Data1!$E$55:$E$62)-SUMPRODUCT(CX$23:CX$28,Data1!$E$70:$E$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$E$63:$E$67)-SUMPRODUCT(CY$8:CY$15,Data1!$E$55:$E$62)-SUMPRODUCT(CY$23:CY$28,Data1!$E$70:$E$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$E$63:$E$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$E$55:$E$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$E$70:$E$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$E$63:$E$67)-SUMPRODUCT(DA$8:DA$15,Data1!$E$55:$E$62)-SUMPRODUCT(DA$23:DA$28,Data1!$E$70:$E$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!E55:E62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(DD16,Data1!E63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!E65:E67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!E70:E75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"IRR(F75:INDEX(F75:DA75,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[]
[]
[]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$174","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$174),0,Data4!M$174)","v":0},{"$f":"IF(ISERROR(Data4!N$174),0,Data4!N$174)","v":0},{"$f":"IF(ISERROR(Data4!O$174),0,Data4!O$174)","v":0},{"$f":"IF(ISERROR(Data4!P$174),0,Data4!P$174)","v":0},{"$f":"IF(ISERROR(Data4!Q$174),0,Data4!Q$174)","v":0},{"$f":"IF(ISERROR(Data4!R$174),0,Data4!R$174)","v":0},{"$f":"IF(ISERROR(Data4!S$174),0,Data4!S$174)","v":0},{"$f":"IF(ISERROR(Data4!T$174),0,Data4!T$174)","v":0},{"$f":"IF(ISERROR(Data4!U$174),0,Data4!U$174)","v":0},{"$f":"IF(ISERROR(Data4!V$174),0,Data4!V$174)","v":0},{"$f":"IF(ISERROR(Data4!W$174),0,Data4!W$174)","v":0},{"$f":"IF(ISERROR(Data4!X$174),0,Data4!X$174)","v":0},{"$f":"IF(ISERROR(Data4!Y$174),0,Data4!Y$174)","v":0},{"$f":"IF(ISERROR(Data4!Z$174),0,Data4!Z$174)","v":0},{"$f":"IF(ISERROR(Data4!AA$174),0,Data4!AA$174)","v":0},{"$f":"IF(ISERROR(Data4!AB$174),0,Data4!AB$174)","v":0},{"$f":"IF(ISERROR(Data4!AC$174),0,Data4!AC$174)","v":0},{"$f":"IF(ISERROR(Data4!AD$174),0,Data4!AD$174)","v":0},{"$f":"IF(ISERROR(Data4!AE$174),0,Data4!AE$174)","v":0},{"$f":"IF(ISERROR(Data4!AF$174),0,Data4!AF$174)","v":0},{"$f":"IF(ISERROR(Data4!AG$174),0,Data4!AG$174)","v":0},{"$f":"IF(ISERROR(Data4!AH$174),0,Data4!AH$174)","v":0},{"$f":"IF(ISERROR(Data4!AI$174),0,Data4!AI$174)","v":0},{"$f":"IF(ISERROR(Data4!AJ$174),0,Data4!AJ$174)","v":0},{"$f":"IF(ISERROR(Data4!AK$174),0,Data4!AK$174)","v":0},{"$f":"IF(ISERROR(Data4!AL$174),0,Data4!AL$174)","v":0},{"$f":"IF(ISERROR(Data4!AM$174),0,Data4!AM$174)","v":0},{"$f":"IF(ISERROR(Data4!AN$174),0,Data4!AN$174)","v":0},{"$f":"IF(ISERROR(Data4!AO$174),0,Data4!AO$174)","v":0},{"$f":"IF(ISERROR(Data4!AP$174),0,Data4!AP$174)","v":0},{"$f":"IF(ISERROR(Data4!AQ$174),0,Data4!AQ$174)","v":0},{"$f":"IF(ISERROR(Data4!AR$174),0,Data4!AR$174)","v":0},{"$f":"IF(ISERROR(Data4!AS$174),0,Data4!AS$174)","v":0},{"$f":"IF(ISERROR(Data4!AT$174),0,Data4!AT$174)","v":0},{"$f":"IF(ISERROR(Data4!AU$174),0,Data4!AU$174)","v":0},{"$f":"IF(ISERROR(Data4!AV$174),0,Data4!AV$174)","v":0},{"$f":"IF(ISERROR(Data4!AW$174),0,Data4!AW$174)","v":0},{"$f":"IF(ISERROR(Data4!AX$174),0,Data4!AX$174)","v":0},{"$f":"IF(ISERROR(Data4!AY$174),0,Data4!AY$174)","v":0},{"$f":"IF(ISERROR(Data4!AZ$174),0,Data4!AZ$174)","v":0},{"$f":"IF(ISERROR(Data4!BA$174),0,Data4!BA$174)","v":0},{"$f":"IF(ISERROR(Data4!BB$174),0,Data4!BB$174)","v":0},{"$f":"IF(ISERROR(Data4!BC$174),0,Data4!BC$174)","v":0},{"$f":"IF(ISERROR(Data4!BD$174),0,Data4!BD$174)","v":0},{"$f":"IF(ISERROR(Data4!BE$174),0,Data4!BE$174)","v":0},{"$f":"IF(ISERROR(Data4!BF$174),0,Data4!BF$174)","v":0},{"$f":"IF(ISERROR(Data4!BG$174),0,Data4!BG$174)","v":0},{"$f":"IF(ISERROR(Data4!BH$174),0,Data4!BH$174)","v":0},{"$f":"IF(ISERROR(Data4!BI$174),0,Data4!BI$174)","v":0},{"$f":"IF(ISERROR(Data4!BJ$174),0,Data4!BJ$174)","v":0},{"$f":"IF(ISERROR(Data4!BK$174),0,Data4!BK$174)","v":0},{"$f":"IF(ISERROR(Data4!BL$174),0,Data4!BL$174)","v":0},{"$f":"IF(ISERROR(Data4!BM$174),0,Data4!BM$174)","v":0},{"$f":"IF(ISERROR(Data4!BN$174),0,Data4!BN$174)","v":0},{"$f":"IF(ISERROR(Data4!BO$174),0,Data4!BO$174)","v":0},{"$f":"IF(ISERROR(Data4!BP$174),0,Data4!BP$174)","v":0},{"$f":"IF(ISERROR(Data4!BQ$174),0,Data4!BQ$174)","v":0},{"$f":"IF(ISERROR(Data4!BR$174),0,Data4!BR$174)","v":0},{"$f":"IF(ISERROR(Data4!BS$174),0,Data4!BS$174)","v":0},{"$f":"IF(ISERROR(Data4!BT$174),0,Data4!BT$174)","v":0},{"$f":"IF(ISERROR(Data4!BU$174),0,Data4!BU$174)","v":0},{"$f":"IF(ISERROR(Data4!BV$174),0,Data4!BV$174)","v":0},{"$f":"IF(ISERROR(Data4!BW$174),0,Data4!BW$174)","v":0},{"$f":"IF(ISERROR(Data4!BX$174),0,Data4!BX$174)","v":0},{"$f":"IF(ISERROR(Data4!BY$174),0,Data4!BY$174)","v":0},{"$f":"IF(ISERROR(Data4!BZ$174),0,Data4!BZ$174)","v":0},{"$f":"IF(ISERROR(Data4!CA$174),0,Data4!CA$174)","v":0},{"$f":"IF(ISERROR(Data4!CB$174),0,Data4!CB$174)","v":0},{"$f":"IF(ISERROR(Data4!CC$174),0,Data4!CC$174)","v":0},{"$f":"IF(ISERROR(Data4!CD$174),0,Data4!CD$174)","v":0},{"$f":"IF(ISERROR(Data4!CE$174),0,Data4!CE$174)","v":0},{"$f":"IF(ISERROR(Data4!CF$174),0,Data4!CF$174)","v":0},{"$f":"IF(ISERROR(Data4!CG$174),0,Data4!CG$174)","v":0},{"$f":"IF(ISERROR(Data4!CH$174),0,Data4!CH$174)","v":0},{"$f":"IF(ISERROR(Data4!CI$174),0,Data4!CI$174)","v":0},{"$f":"IF(ISERROR(Data4!CJ$174),0,Data4!CJ$174)","v":0},{"$f":"IF(ISERROR(Data4!CK$174),0,Data4!CK$174)","v":0},{"$f":"IF(ISERROR(Data4!CL$174),0,Data4!CL$174)","v":0},{"$f":"IF(ISERROR(Data4!CM$174),0,Data4!CM$174)","v":0},{"$f":"IF(ISERROR(Data4!CN$174),0,Data4!CN$174)","v":0},{"$f":"IF(ISERROR(Data4!CO$174),0,Data4!CO$174)","v":0},{"$f":"IF(ISERROR(Data4!CP$174),0,Data4!CP$174)","v":0},{"$f":"IF(ISERROR(Data4!CQ$174),0,Data4!CQ$174)","v":0},{"$f":"IF(ISERROR(Data4!CR$174),0,Data4!CR$174)","v":0},{"$f":"IF(ISERROR(Data4!CS$174),0,Data4!CS$174)","v":0},{"$f":"IF(ISERROR(Data4!CT$174),0,Data4!CT$174)","v":0},{"$f":"IF(ISERROR(Data4!CU$174),0,Data4!CU$174)","v":0},{"$f":"IF(ISERROR(Data4!CV$174),0,Data4!CV$174)","v":0},{"$f":"IF(ISERROR(Data4!CW$174),0,Data4!CW$174)","v":0},{"$f":"IF(ISERROR(Data4!CX$174),0,Data4!CX$174)","v":0},{"$f":"IF(ISERROR(Data4!CY$174),0,Data4!CY$174)","v":0},{"$f":"IF(ISERROR(Data4!CZ$174),0,Data4!CZ$174)","v":0},{"$f":"IF(ISERROR(Data4!DA$174),0,Data4!DA$174)","v":0},{"$f":"IF(ISERROR(Data4!DB$174),0,Data4!DB$174)","v":0},{"$f":"IF(ISERROR(Data4!DC$174),0,Data4!DC$174)","v":0},{"$f":"IF(ISERROR(Data4!DD$174),0,Data4!DD$174)","v":0},{"$f":"IF(ISERROR(Data4!DE$174),0,Data4!DE$174)","v":0},{"$f":"IF(ISERROR(Data4!DF$174),0,Data4!DF$174)","v":0},{"$f":"IF(ISERROR(Data4!DG$174),0,Data4!DG$174)","v":0},{"$f":"IF(ISERROR(Data4!DH$174),0,Data4!DH$174)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$175","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$175),0,Data4!M$175)","v":0},{"$f":"IF(ISERROR(Data4!N$175),0,Data4!N$175)","v":0},{"$f":"IF(ISERROR(Data4!O$175),0,Data4!O$175)","v":0},{"$f":"IF(ISERROR(Data4!P$175),0,Data4!P$175)","v":0},{"$f":"IF(ISERROR(Data4!Q$175),0,Data4!Q$175)","v":0},{"$f":"IF(ISERROR(Data4!R$175),0,Data4!R$175)","v":0},{"$f":"IF(ISERROR(Data4!S$175),0,Data4!S$175)","v":0},{"$f":"IF(ISERROR(Data4!T$175),0,Data4!T$175)","v":0},{"$f":"IF(ISERROR(Data4!U$175),0,Data4!U$175)","v":0},{"$f":"IF(ISERROR(Data4!V$175),0,Data4!V$175)","v":0},{"$f":"IF(ISERROR(Data4!W$175),0,Data4!W$175)","v":0},{"$f":"IF(ISERROR(Data4!X$175),0,Data4!X$175)","v":0},{"$f":"IF(ISERROR(Data4!Y$175),0,Data4!Y$175)","v":0},{"$f":"IF(ISERROR(Data4!Z$175),0,Data4!Z$175)","v":0},{"$f":"IF(ISERROR(Data4!AA$175),0,Data4!AA$175)","v":0},{"$f":"IF(ISERROR(Data4!AB$175),0,Data4!AB$175)","v":0},{"$f":"IF(ISERROR(Data4!AC$175),0,Data4!AC$175)","v":0},{"$f":"IF(ISERROR(Data4!AD$175),0,Data4!AD$175)","v":0},{"$f":"IF(ISERROR(Data4!AE$175),0,Data4!AE$175)","v":0},{"$f":"IF(ISERROR(Data4!AF$175),0,Data4!AF$175)","v":0},{"$f":"IF(ISERROR(Data4!AG$175),0,Data4!AG$175)","v":0},{"$f":"IF(ISERROR(Data4!AH$175),0,Data4!AH$175)","v":0},{"$f":"IF(ISERROR(Data4!AI$175),0,Data4!AI$175)","v":0},{"$f":"IF(ISERROR(Data4!AJ$175),0,Data4!AJ$175)","v":0},{"$f":"IF(ISERROR(Data4!AK$175),0,Data4!AK$175)","v":0},{"$f":"IF(ISERROR(Data4!AL$175),0,Data4!AL$175)","v":0},{"$f":"IF(ISERROR(Data4!AM$175),0,Data4!AM$175)","v":0},{"$f":"IF(ISERROR(Data4!AN$175),0,Data4!AN$175)","v":0},{"$f":"IF(ISERROR(Data4!AO$175),0,Data4!AO$175)","v":0},{"$f":"IF(ISERROR(Data4!AP$175),0,Data4!AP$175)","v":0},{"$f":"IF(ISERROR(Data4!AQ$175),0,Data4!AQ$175)","v":0},{"$f":"IF(ISERROR(Data4!AR$175),0,Data4!AR$175)","v":0},{"$f":"IF(ISERROR(Data4!AS$175),0,Data4!AS$175)","v":0},{"$f":"IF(ISERROR(Data4!AT$175),0,Data4!AT$175)","v":0},{"$f":"IF(ISERROR(Data4!AU$175),0,Data4!AU$175)","v":0},{"$f":"IF(ISERROR(Data4!AV$175),0,Data4!AV$175)","v":0},{"$f":"IF(ISERROR(Data4!AW$175),0,Data4!AW$175)","v":0},{"$f":"IF(ISERROR(Data4!AX$175),0,Data4!AX$175)","v":0},{"$f":"IF(ISERROR(Data4!AY$175),0,Data4!AY$175)","v":0},{"$f":"IF(ISERROR(Data4!AZ$175),0,Data4!AZ$175)","v":0},{"$f":"IF(ISERROR(Data4!BA$175),0,Data4!BA$175)","v":0},{"$f":"IF(ISERROR(Data4!BB$175),0,Data4!BB$175)","v":0},{"$f":"IF(ISERROR(Data4!BC$175),0,Data4!BC$175)","v":0},{"$f":"IF(ISERROR(Data4!BD$175),0,Data4!BD$175)","v":0},{"$f":"IF(ISERROR(Data4!BE$175),0,Data4!BE$175)","v":0},{"$f":"IF(ISERROR(Data4!BF$175),0,Data4!BF$175)","v":0},{"$f":"IF(ISERROR(Data4!BG$175),0,Data4!BG$175)","v":0},{"$f":"IF(ISERROR(Data4!BH$175),0,Data4!BH$175)","v":0},{"$f":"IF(ISERROR(Data4!BI$175),0,Data4!BI$175)","v":0},{"$f":"IF(ISERROR(Data4!BJ$175),0,Data4!BJ$175)","v":0},{"$f":"IF(ISERROR(Data4!BK$175),0,Data4!BK$175)","v":0},{"$f":"IF(ISERROR(Data4!BL$175),0,Data4!BL$175)","v":0},{"$f":"IF(ISERROR(Data4!BM$175),0,Data4!BM$175)","v":0},{"$f":"IF(ISERROR(Data4!BN$175),0,Data4!BN$175)","v":0},{"$f":"IF(ISERROR(Data4!BO$175),0,Data4!BO$175)","v":0},{"$f":"IF(ISERROR(Data4!BP$175),0,Data4!BP$175)","v":0},{"$f":"IF(ISERROR(Data4!BQ$175),0,Data4!BQ$175)","v":0},{"$f":"IF(ISERROR(Data4!BR$175),0,Data4!BR$175)","v":0},{"$f":"IF(ISERROR(Data4!BS$175),0,Data4!BS$175)","v":0},{"$f":"IF(ISERROR(Data4!BT$175),0,Data4!BT$175)","v":0},{"$f":"IF(ISERROR(Data4!BU$175),0,Data4!BU$175)","v":0},{"$f":"IF(ISERROR(Data4!BV$175),0,Data4!BV$175)","v":0},{"$f":"IF(ISERROR(Data4!BW$175),0,Data4!BW$175)","v":0},{"$f":"IF(ISERROR(Data4!BX$175),0,Data4!BX$175)","v":0},{"$f":"IF(ISERROR(Data4!BY$175),0,Data4!BY$175)","v":0},{"$f":"IF(ISERROR(Data4!BZ$175),0,Data4!BZ$175)","v":0},{"$f":"IF(ISERROR(Data4!CA$175),0,Data4!CA$175)","v":0},{"$f":"IF(ISERROR(Data4!CB$175),0,Data4!CB$175)","v":0},{"$f":"IF(ISERROR(Data4!CC$175),0,Data4!CC$175)","v":0},{"$f":"IF(ISERROR(Data4!CD$175),0,Data4!CD$175)","v":0},{"$f":"IF(ISERROR(Data4!CE$175),0,Data4!CE$175)","v":0},{"$f":"IF(ISERROR(Data4!CF$175),0,Data4!CF$175)","v":0},{"$f":"IF(ISERROR(Data4!CG$175),0,Data4!CG$175)","v":0},{"$f":"IF(ISERROR(Data4!CH$175),0,Data4!CH$175)","v":0},{"$f":"IF(ISERROR(Data4!CI$175),0,Data4!CI$175)","v":0},{"$f":"IF(ISERROR(Data4!CJ$175),0,Data4!CJ$175)","v":0},{"$f":"IF(ISERROR(Data4!CK$175),0,Data4!CK$175)","v":0},{"$f":"IF(ISERROR(Data4!CL$175),0,Data4!CL$175)","v":0},{"$f":"IF(ISERROR(Data4!CM$175),0,Data4!CM$175)","v":0},{"$f":"IF(ISERROR(Data4!CN$175),0,Data4!CN$175)","v":0},{"$f":"IF(ISERROR(Data4!CO$175),0,Data4!CO$175)","v":0},{"$f":"IF(ISERROR(Data4!CP$175),0,Data4!CP$175)","v":0},{"$f":"IF(ISERROR(Data4!CQ$175),0,Data4!CQ$175)","v":0},{"$f":"IF(ISERROR(Data4!CR$175),0,Data4!CR$175)","v":0},{"$f":"IF(ISERROR(Data4!CS$175),0,Data4!CS$175)","v":0},{"$f":"IF(ISERROR(Data4!CT$175),0,Data4!CT$175)","v":0},{"$f":"IF(ISERROR(Data4!CU$175),0,Data4!CU$175)","v":0},{"$f":"IF(ISERROR(Data4!CV$175),0,Data4!CV$175)","v":0},{"$f":"IF(ISERROR(Data4!CW$175),0,Data4!CW$175)","v":0},{"$f":"IF(ISERROR(Data4!CX$175),0,Data4!CX$175)","v":0},{"$f":"IF(ISERROR(Data4!CY$175),0,Data4!CY$175)","v":0},{"$f":"IF(ISERROR(Data4!CZ$175),0,Data4!CZ$175)","v":0},{"$f":"IF(ISERROR(Data4!DA$175),0,Data4!DA$175)","v":0},{"$f":"IF(ISERROR(Data4!DB$175),0,Data4!DB$175)","v":0},{"$f":"IF(ISERROR(Data4!DC$175),0,Data4!DC$175)","v":0},{"$f":"IF(ISERROR(Data4!DD$175),0,Data4!DD$175)","v":0},{"$f":"IF(ISERROR(Data4!DE$175),0,Data4!DE$175)","v":0},{"$f":"IF(ISERROR(Data4!DF$175),0,Data4!DF$175)","v":0},{"$f":"IF(ISERROR(Data4!DG$175),0,Data4!DG$175)","v":0},{"$f":"IF(ISERROR(Data4!DH$175),0,Data4!DH$175)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$176","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$176),0,Data4!M$176)","v":0},{"$f":"IF(ISERROR(Data4!N$176),0,Data4!N$176)","v":0},{"$f":"IF(ISERROR(Data4!O$176),0,Data4!O$176)","v":0},{"$f":"IF(ISERROR(Data4!P$176),0,Data4!P$176)","v":0},{"$f":"IF(ISERROR(Data4!Q$176),0,Data4!Q$176)","v":0},{"$f":"IF(ISERROR(Data4!R$176),0,Data4!R$176)","v":0},{"$f":"IF(ISERROR(Data4!S$176),0,Data4!S$176)","v":0},{"$f":"IF(ISERROR(Data4!T$176),0,Data4!T$176)","v":0},{"$f":"IF(ISERROR(Data4!U$176),0,Data4!U$176)","v":0},{"$f":"IF(ISERROR(Data4!V$176),0,Data4!V$176)","v":0},{"$f":"IF(ISERROR(Data4!W$176),0,Data4!W$176)","v":0},{"$f":"IF(ISERROR(Data4!X$176),0,Data4!X$176)","v":0},{"$f":"IF(ISERROR(Data4!Y$176),0,Data4!Y$176)","v":0},{"$f":"IF(ISERROR(Data4!Z$176),0,Data4!Z$176)","v":0},{"$f":"IF(ISERROR(Data4!AA$176),0,Data4!AA$176)","v":0},{"$f":"IF(ISERROR(Data4!AB$176),0,Data4!AB$176)","v":0},{"$f":"IF(ISERROR(Data4!AC$176),0,Data4!AC$176)","v":0},{"$f":"IF(ISERROR(Data4!AD$176),0,Data4!AD$176)","v":0},{"$f":"IF(ISERROR(Data4!AE$176),0,Data4!AE$176)","v":0},{"$f":"IF(ISERROR(Data4!AF$176),0,Data4!AF$176)","v":0},{"$f":"IF(ISERROR(Data4!AG$176),0,Data4!AG$176)","v":0},{"$f":"IF(ISERROR(Data4!AH$176),0,Data4!AH$176)","v":0},{"$f":"IF(ISERROR(Data4!AI$176),0,Data4!AI$176)","v":0},{"$f":"IF(ISERROR(Data4!AJ$176),0,Data4!AJ$176)","v":0},{"$f":"IF(ISERROR(Data4!AK$176),0,Data4!AK$176)","v":0},{"$f":"IF(ISERROR(Data4!AL$176),0,Data4!AL$176)","v":0},{"$f":"IF(ISERROR(Data4!AM$176),0,Data4!AM$176)","v":0},{"$f":"IF(ISERROR(Data4!AN$176),0,Data4!AN$176)","v":0},{"$f":"IF(ISERROR(Data4!AO$176),0,Data4!AO$176)","v":0},{"$f":"IF(ISERROR(Data4!AP$176),0,Data4!AP$176)","v":0},{"$f":"IF(ISERROR(Data4!AQ$176),0,Data4!AQ$176)","v":0},{"$f":"IF(ISERROR(Data4!AR$176),0,Data4!AR$176)","v":0},{"$f":"IF(ISERROR(Data4!AS$176),0,Data4!AS$176)","v":0},{"$f":"IF(ISERROR(Data4!AT$176),0,Data4!AT$176)","v":0},{"$f":"IF(ISERROR(Data4!AU$176),0,Data4!AU$176)","v":0},{"$f":"IF(ISERROR(Data4!AV$176),0,Data4!AV$176)","v":0},{"$f":"IF(ISERROR(Data4!AW$176),0,Data4!AW$176)","v":0},{"$f":"IF(ISERROR(Data4!AX$176),0,Data4!AX$176)","v":0},{"$f":"IF(ISERROR(Data4!AY$176),0,Data4!AY$176)","v":0},{"$f":"IF(ISERROR(Data4!AZ$176),0,Data4!AZ$176)","v":0},{"$f":"IF(ISERROR(Data4!BA$176),0,Data4!BA$176)","v":0},{"$f":"IF(ISERROR(Data4!BB$176),0,Data4!BB$176)","v":0},{"$f":"IF(ISERROR(Data4!BC$176),0,Data4!BC$176)","v":0},{"$f":"IF(ISERROR(Data4!BD$176),0,Data4!BD$176)","v":0},{"$f":"IF(ISERROR(Data4!BE$176),0,Data4!BE$176)","v":0},{"$f":"IF(ISERROR(Data4!BF$176),0,Data4!BF$176)","v":0},{"$f":"IF(ISERROR(Data4!BG$176),0,Data4!BG$176)","v":0},{"$f":"IF(ISERROR(Data4!BH$176),0,Data4!BH$176)","v":0},{"$f":"IF(ISERROR(Data4!BI$176),0,Data4!BI$176)","v":0},{"$f":"IF(ISERROR(Data4!BJ$176),0,Data4!BJ$176)","v":0},{"$f":"IF(ISERROR(Data4!BK$176),0,Data4!BK$176)","v":0},{"$f":"IF(ISERROR(Data4!BL$176),0,Data4!BL$176)","v":0},{"$f":"IF(ISERROR(Data4!BM$176),0,Data4!BM$176)","v":0},{"$f":"IF(ISERROR(Data4!BN$176),0,Data4!BN$176)","v":0},{"$f":"IF(ISERROR(Data4!BO$176),0,Data4!BO$176)","v":0},{"$f":"IF(ISERROR(Data4!BP$176),0,Data4!BP$176)","v":0},{"$f":"IF(ISERROR(Data4!BQ$176),0,Data4!BQ$176)","v":0},{"$f":"IF(ISERROR(Data4!BR$176),0,Data4!BR$176)","v":0},{"$f":"IF(ISERROR(Data4!BS$176),0,Data4!BS$176)","v":0},{"$f":"IF(ISERROR(Data4!BT$176),0,Data4!BT$176)","v":0},{"$f":"IF(ISERROR(Data4!BU$176),0,Data4!BU$176)","v":0},{"$f":"IF(ISERROR(Data4!BV$176),0,Data4!BV$176)","v":0},{"$f":"IF(ISERROR(Data4!BW$176),0,Data4!BW$176)","v":0},{"$f":"IF(ISERROR(Data4!BX$176),0,Data4!BX$176)","v":0},{"$f":"IF(ISERROR(Data4!BY$176),0,Data4!BY$176)","v":0},{"$f":"IF(ISERROR(Data4!BZ$176),0,Data4!BZ$176)","v":0},{"$f":"IF(ISERROR(Data4!CA$176),0,Data4!CA$176)","v":0},{"$f":"IF(ISERROR(Data4!CB$176),0,Data4!CB$176)","v":0},{"$f":"IF(ISERROR(Data4!CC$176),0,Data4!CC$176)","v":0},{"$f":"IF(ISERROR(Data4!CD$176),0,Data4!CD$176)","v":0},{"$f":"IF(ISERROR(Data4!CE$176),0,Data4!CE$176)","v":0},{"$f":"IF(ISERROR(Data4!CF$176),0,Data4!CF$176)","v":0},{"$f":"IF(ISERROR(Data4!CG$176),0,Data4!CG$176)","v":0},{"$f":"IF(ISERROR(Data4!CH$176),0,Data4!CH$176)","v":0},{"$f":"IF(ISERROR(Data4!CI$176),0,Data4!CI$176)","v":0},{"$f":"IF(ISERROR(Data4!CJ$176),0,Data4!CJ$176)","v":0},{"$f":"IF(ISERROR(Data4!CK$176),0,Data4!CK$176)","v":0},{"$f":"IF(ISERROR(Data4!CL$176),0,Data4!CL$176)","v":0},{"$f":"IF(ISERROR(Data4!CM$176),0,Data4!CM$176)","v":0},{"$f":"IF(ISERROR(Data4!CN$176),0,Data4!CN$176)","v":0},{"$f":"IF(ISERROR(Data4!CO$176),0,Data4!CO$176)","v":0},{"$f":"IF(ISERROR(Data4!CP$176),0,Data4!CP$176)","v":0},{"$f":"IF(ISERROR(Data4!CQ$176),0,Data4!CQ$176)","v":0},{"$f":"IF(ISERROR(Data4!CR$176),0,Data4!CR$176)","v":0},{"$f":"IF(ISERROR(Data4!CS$176),0,Data4!CS$176)","v":0},{"$f":"IF(ISERROR(Data4!CT$176),0,Data4!CT$176)","v":0},{"$f":"IF(ISERROR(Data4!CU$176),0,Data4!CU$176)","v":0},{"$f":"IF(ISERROR(Data4!CV$176),0,Data4!CV$176)","v":0},{"$f":"IF(ISERROR(Data4!CW$176),0,Data4!CW$176)","v":0},{"$f":"IF(ISERROR(Data4!CX$176),0,Data4!CX$176)","v":0},{"$f":"IF(ISERROR(Data4!CY$176),0,Data4!CY$176)","v":0},{"$f":"IF(ISERROR(Data4!CZ$176),0,Data4!CZ$176)","v":0},{"$f":"IF(ISERROR(Data4!DA$176),0,Data4!DA$176)","v":0},{"$f":"IF(ISERROR(Data4!DB$176),0,Data4!DB$176)","v":0},{"$f":"IF(ISERROR(Data4!DC$176),0,Data4!DC$176)","v":0},{"$f":"IF(ISERROR(Data4!DD$176),0,Data4!DD$176)","v":0},{"$f":"IF(ISERROR(Data4!DE$176),0,Data4!DE$176)","v":0},{"$f":"IF(ISERROR(Data4!DF$176),0,Data4!DF$176)","v":0},{"$f":"IF(ISERROR(Data4!DG$176),0,Data4!DG$176)","v":0},{"$f":"IF(ISERROR(Data4!DH$176),0,Data4!DH$176)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$177","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$177),0,Data4!M$177)","v":0},{"$f":"IF(ISERROR(Data4!N$177),0,Data4!N$177)","v":0},{"$f":"IF(ISERROR(Data4!O$177),0,Data4!O$177)","v":0},{"$f":"IF(ISERROR(Data4!P$177),0,Data4!P$177)","v":0},{"$f":"IF(ISERROR(Data4!Q$177),0,Data4!Q$177)","v":0},{"$f":"IF(ISERROR(Data4!R$177),0,Data4!R$177)","v":0},{"$f":"IF(ISERROR(Data4!S$177),0,Data4!S$177)","v":0},{"$f":"IF(ISERROR(Data4!T$177),0,Data4!T$177)","v":0},{"$f":"IF(ISERROR(Data4!U$177),0,Data4!U$177)","v":0},{"$f":"IF(ISERROR(Data4!V$177),0,Data4!V$177)","v":0},{"$f":"IF(ISERROR(Data4!W$177),0,Data4!W$177)","v":0},{"$f":"IF(ISERROR(Data4!X$177),0,Data4!X$177)","v":0},{"$f":"IF(ISERROR(Data4!Y$177),0,Data4!Y$177)","v":0},{"$f":"IF(ISERROR(Data4!Z$177),0,Data4!Z$177)","v":0},{"$f":"IF(ISERROR(Data4!AA$177),0,Data4!AA$177)","v":0},{"$f":"IF(ISERROR(Data4!AB$177),0,Data4!AB$177)","v":0},{"$f":"IF(ISERROR(Data4!AC$177),0,Data4!AC$177)","v":0},{"$f":"IF(ISERROR(Data4!AD$177),0,Data4!AD$177)","v":0},{"$f":"IF(ISERROR(Data4!AE$177),0,Data4!AE$177)","v":0},{"$f":"IF(ISERROR(Data4!AF$177),0,Data4!AF$177)","v":0},{"$f":"IF(ISERROR(Data4!AG$177),0,Data4!AG$177)","v":0},{"$f":"IF(ISERROR(Data4!AH$177),0,Data4!AH$177)","v":0},{"$f":"IF(ISERROR(Data4!AI$177),0,Data4!AI$177)","v":0},{"$f":"IF(ISERROR(Data4!AJ$177),0,Data4!AJ$177)","v":0},{"$f":"IF(ISERROR(Data4!AK$177),0,Data4!AK$177)","v":0},{"$f":"IF(ISERROR(Data4!AL$177),0,Data4!AL$177)","v":0},{"$f":"IF(ISERROR(Data4!AM$177),0,Data4!AM$177)","v":0},{"$f":"IF(ISERROR(Data4!AN$177),0,Data4!AN$177)","v":0},{"$f":"IF(ISERROR(Data4!AO$177),0,Data4!AO$177)","v":0},{"$f":"IF(ISERROR(Data4!AP$177),0,Data4!AP$177)","v":0},{"$f":"IF(ISERROR(Data4!AQ$177),0,Data4!AQ$177)","v":0},{"$f":"IF(ISERROR(Data4!AR$177),0,Data4!AR$177)","v":0},{"$f":"IF(ISERROR(Data4!AS$177),0,Data4!AS$177)","v":0},{"$f":"IF(ISERROR(Data4!AT$177),0,Data4!AT$177)","v":0},{"$f":"IF(ISERROR(Data4!AU$177),0,Data4!AU$177)","v":0},{"$f":"IF(ISERROR(Data4!AV$177),0,Data4!AV$177)","v":0},{"$f":"IF(ISERROR(Data4!AW$177),0,Data4!AW$177)","v":0},{"$f":"IF(ISERROR(Data4!AX$177),0,Data4!AX$177)","v":0},{"$f":"IF(ISERROR(Data4!AY$177),0,Data4!AY$177)","v":0},{"$f":"IF(ISERROR(Data4!AZ$177),0,Data4!AZ$177)","v":0},{"$f":"IF(ISERROR(Data4!BA$177),0,Data4!BA$177)","v":0},{"$f":"IF(ISERROR(Data4!BB$177),0,Data4!BB$177)","v":0},{"$f":"IF(ISERROR(Data4!BC$177),0,Data4!BC$177)","v":0},{"$f":"IF(ISERROR(Data4!BD$177),0,Data4!BD$177)","v":0},{"$f":"IF(ISERROR(Data4!BE$177),0,Data4!BE$177)","v":0},{"$f":"IF(ISERROR(Data4!BF$177),0,Data4!BF$177)","v":0},{"$f":"IF(ISERROR(Data4!BG$177),0,Data4!BG$177)","v":0},{"$f":"IF(ISERROR(Data4!BH$177),0,Data4!BH$177)","v":0},{"$f":"IF(ISERROR(Data4!BI$177),0,Data4!BI$177)","v":0},{"$f":"IF(ISERROR(Data4!BJ$177),0,Data4!BJ$177)","v":0},{"$f":"IF(ISERROR(Data4!BK$177),0,Data4!BK$177)","v":0},{"$f":"IF(ISERROR(Data4!BL$177),0,Data4!BL$177)","v":0},{"$f":"IF(ISERROR(Data4!BM$177),0,Data4!BM$177)","v":0},{"$f":"IF(ISERROR(Data4!BN$177),0,Data4!BN$177)","v":0},{"$f":"IF(ISERROR(Data4!BO$177),0,Data4!BO$177)","v":0},{"$f":"IF(ISERROR(Data4!BP$177),0,Data4!BP$177)","v":0},{"$f":"IF(ISERROR(Data4!BQ$177),0,Data4!BQ$177)","v":0},{"$f":"IF(ISERROR(Data4!BR$177),0,Data4!BR$177)","v":0},{"$f":"IF(ISERROR(Data4!BS$177),0,Data4!BS$177)","v":0},{"$f":"IF(ISERROR(Data4!BT$177),0,Data4!BT$177)","v":0},{"$f":"IF(ISERROR(Data4!BU$177),0,Data4!BU$177)","v":0},{"$f":"IF(ISERROR(Data4!BV$177),0,Data4!BV$177)","v":0},{"$f":"IF(ISERROR(Data4!BW$177),0,Data4!BW$177)","v":0},{"$f":"IF(ISERROR(Data4!BX$177),0,Data4!BX$177)","v":0},{"$f":"IF(ISERROR(Data4!BY$177),0,Data4!BY$177)","v":0},{"$f":"IF(ISERROR(Data4!BZ$177),0,Data4!BZ$177)","v":0},{"$f":"IF(ISERROR(Data4!CA$177),0,Data4!CA$177)","v":0},{"$f":"IF(ISERROR(Data4!CB$177),0,Data4!CB$177)","v":0},{"$f":"IF(ISERROR(Data4!CC$177),0,Data4!CC$177)","v":0},{"$f":"IF(ISERROR(Data4!CD$177),0,Data4!CD$177)","v":0},{"$f":"IF(ISERROR(Data4!CE$177),0,Data4!CE$177)","v":0},{"$f":"IF(ISERROR(Data4!CF$177),0,Data4!CF$177)","v":0},{"$f":"IF(ISERROR(Data4!CG$177),0,Data4!CG$177)","v":0},{"$f":"IF(ISERROR(Data4!CH$177),0,Data4!CH$177)","v":0},{"$f":"IF(ISERROR(Data4!CI$177),0,Data4!CI$177)","v":0},{"$f":"IF(ISERROR(Data4!CJ$177),0,Data4!CJ$177)","v":0},{"$f":"IF(ISERROR(Data4!CK$177),0,Data4!CK$177)","v":0},{"$f":"IF(ISERROR(Data4!CL$177),0,Data4!CL$177)","v":0},{"$f":"IF(ISERROR(Data4!CM$177),0,Data4!CM$177)","v":0},{"$f":"IF(ISERROR(Data4!CN$177),0,Data4!CN$177)","v":0},{"$f":"IF(ISERROR(Data4!CO$177),0,Data4!CO$177)","v":0},{"$f":"IF(ISERROR(Data4!CP$177),0,Data4!CP$177)","v":0},{"$f":"IF(ISERROR(Data4!CQ$177),0,Data4!CQ$177)","v":0},{"$f":"IF(ISERROR(Data4!CR$177),0,Data4!CR$177)","v":0},{"$f":"IF(ISERROR(Data4!CS$177),0,Data4!CS$177)","v":0},{"$f":"IF(ISERROR(Data4!CT$177),0,Data4!CT$177)","v":0},{"$f":"IF(ISERROR(Data4!CU$177),0,Data4!CU$177)","v":0},{"$f":"IF(ISERROR(Data4!CV$177),0,Data4!CV$177)","v":0},{"$f":"IF(ISERROR(Data4!CW$177),0,Data4!CW$177)","v":0},{"$f":"IF(ISERROR(Data4!CX$177),0,Data4!CX$177)","v":0},{"$f":"IF(ISERROR(Data4!CY$177),0,Data4!CY$177)","v":0},{"$f":"IF(ISERROR(Data4!CZ$177),0,Data4!CZ$177)","v":0},{"$f":"IF(ISERROR(Data4!DA$177),0,Data4!DA$177)","v":0},{"$f":"IF(ISERROR(Data4!DB$177),0,Data4!DB$177)","v":0},{"$f":"IF(ISERROR(Data4!DC$177),0,Data4!DC$177)","v":0},{"$f":"IF(ISERROR(Data4!DD$177),0,Data4!DD$177)","v":0},{"$f":"IF(ISERROR(Data4!DE$177),0,Data4!DE$177)","v":0},{"$f":"IF(ISERROR(Data4!DF$177),0,Data4!DF$177)","v":0},{"$f":"IF(ISERROR(Data4!DG$177),0,Data4!DG$177)","v":0},{"$f":"IF(ISERROR(Data4!DH$177),0,Data4!DH$177)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$178","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$178),0,Data4!M$178)","v":0},{"$f":"IF(ISERROR(Data4!N$178),0,Data4!N$178)","v":0},{"$f":"IF(ISERROR(Data4!O$178),0,Data4!O$178)","v":0},{"$f":"IF(ISERROR(Data4!P$178),0,Data4!P$178)","v":0},{"$f":"IF(ISERROR(Data4!Q$178),0,Data4!Q$178)","v":0},{"$f":"IF(ISERROR(Data4!R$178),0,Data4!R$178)","v":0},{"$f":"IF(ISERROR(Data4!S$178),0,Data4!S$178)","v":0},{"$f":"IF(ISERROR(Data4!T$178),0,Data4!T$178)","v":0},{"$f":"IF(ISERROR(Data4!U$178),0,Data4!U$178)","v":0},{"$f":"IF(ISERROR(Data4!V$178),0,Data4!V$178)","v":0},{"$f":"IF(ISERROR(Data4!W$178),0,Data4!W$178)","v":0},{"$f":"IF(ISERROR(Data4!X$178),0,Data4!X$178)","v":0},{"$f":"IF(ISERROR(Data4!Y$178),0,Data4!Y$178)","v":0},{"$f":"IF(ISERROR(Data4!Z$178),0,Data4!Z$178)","v":0},{"$f":"IF(ISERROR(Data4!AA$178),0,Data4!AA$178)","v":0},{"$f":"IF(ISERROR(Data4!AB$178),0,Data4!AB$178)","v":0},{"$f":"IF(ISERROR(Data4!AC$178),0,Data4!AC$178)","v":0},{"$f":"IF(ISERROR(Data4!AD$178),0,Data4!AD$178)","v":0},{"$f":"IF(ISERROR(Data4!AE$178),0,Data4!AE$178)","v":0},{"$f":"IF(ISERROR(Data4!AF$178),0,Data4!AF$178)","v":0},{"$f":"IF(ISERROR(Data4!AG$178),0,Data4!AG$178)","v":0},{"$f":"IF(ISERROR(Data4!AH$178),0,Data4!AH$178)","v":0},{"$f":"IF(ISERROR(Data4!AI$178),0,Data4!AI$178)","v":0},{"$f":"IF(ISERROR(Data4!AJ$178),0,Data4!AJ$178)","v":0},{"$f":"IF(ISERROR(Data4!AK$178),0,Data4!AK$178)","v":0},{"$f":"IF(ISERROR(Data4!AL$178),0,Data4!AL$178)","v":0},{"$f":"IF(ISERROR(Data4!AM$178),0,Data4!AM$178)","v":0},{"$f":"IF(ISERROR(Data4!AN$178),0,Data4!AN$178)","v":0},{"$f":"IF(ISERROR(Data4!AO$178),0,Data4!AO$178)","v":0},{"$f":"IF(ISERROR(Data4!AP$178),0,Data4!AP$178)","v":0},{"$f":"IF(ISERROR(Data4!AQ$178),0,Data4!AQ$178)","v":0},{"$f":"IF(ISERROR(Data4!AR$178),0,Data4!AR$178)","v":0},{"$f":"IF(ISERROR(Data4!AS$178),0,Data4!AS$178)","v":0},{"$f":"IF(ISERROR(Data4!AT$178),0,Data4!AT$178)","v":0},{"$f":"IF(ISERROR(Data4!AU$178),0,Data4!AU$178)","v":0},{"$f":"IF(ISERROR(Data4!AV$178),0,Data4!AV$178)","v":0},{"$f":"IF(ISERROR(Data4!AW$178),0,Data4!AW$178)","v":0},{"$f":"IF(ISERROR(Data4!AX$178),0,Data4!AX$178)","v":0},{"$f":"IF(ISERROR(Data4!AY$178),0,Data4!AY$178)","v":0},{"$f":"IF(ISERROR(Data4!AZ$178),0,Data4!AZ$178)","v":0},{"$f":"IF(ISERROR(Data4!BA$178),0,Data4!BA$178)","v":0},{"$f":"IF(ISERROR(Data4!BB$178),0,Data4!BB$178)","v":0},{"$f":"IF(ISERROR(Data4!BC$178),0,Data4!BC$178)","v":0},{"$f":"IF(ISERROR(Data4!BD$178),0,Data4!BD$178)","v":0},{"$f":"IF(ISERROR(Data4!BE$178),0,Data4!BE$178)","v":0},{"$f":"IF(ISERROR(Data4!BF$178),0,Data4!BF$178)","v":0},{"$f":"IF(ISERROR(Data4!BG$178),0,Data4!BG$178)","v":0},{"$f":"IF(ISERROR(Data4!BH$178),0,Data4!BH$178)","v":0},{"$f":"IF(ISERROR(Data4!BI$178),0,Data4!BI$178)","v":0},{"$f":"IF(ISERROR(Data4!BJ$178),0,Data4!BJ$178)","v":0},{"$f":"IF(ISERROR(Data4!BK$178),0,Data4!BK$178)","v":0},{"$f":"IF(ISERROR(Data4!BL$178),0,Data4!BL$178)","v":0},{"$f":"IF(ISERROR(Data4!BM$178),0,Data4!BM$178)","v":0},{"$f":"IF(ISERROR(Data4!BN$178),0,Data4!BN$178)","v":0},{"$f":"IF(ISERROR(Data4!BO$178),0,Data4!BO$178)","v":0},{"$f":"IF(ISERROR(Data4!BP$178),0,Data4!BP$178)","v":0},{"$f":"IF(ISERROR(Data4!BQ$178),0,Data4!BQ$178)","v":0},{"$f":"IF(ISERROR(Data4!BR$178),0,Data4!BR$178)","v":0},{"$f":"IF(ISERROR(Data4!BS$178),0,Data4!BS$178)","v":0},{"$f":"IF(ISERROR(Data4!BT$178),0,Data4!BT$178)","v":0},{"$f":"IF(ISERROR(Data4!BU$178),0,Data4!BU$178)","v":0},{"$f":"IF(ISERROR(Data4!BV$178),0,Data4!BV$178)","v":0},{"$f":"IF(ISERROR(Data4!BW$178),0,Data4!BW$178)","v":0},{"$f":"IF(ISERROR(Data4!BX$178),0,Data4!BX$178)","v":0},{"$f":"IF(ISERROR(Data4!BY$178),0,Data4!BY$178)","v":0},{"$f":"IF(ISERROR(Data4!BZ$178),0,Data4!BZ$178)","v":0},{"$f":"IF(ISERROR(Data4!CA$178),0,Data4!CA$178)","v":0},{"$f":"IF(ISERROR(Data4!CB$178),0,Data4!CB$178)","v":0},{"$f":"IF(ISERROR(Data4!CC$178),0,Data4!CC$178)","v":0},{"$f":"IF(ISERROR(Data4!CD$178),0,Data4!CD$178)","v":0},{"$f":"IF(ISERROR(Data4!CE$178),0,Data4!CE$178)","v":0},{"$f":"IF(ISERROR(Data4!CF$178),0,Data4!CF$178)","v":0},{"$f":"IF(ISERROR(Data4!CG$178),0,Data4!CG$178)","v":0},{"$f":"IF(ISERROR(Data4!CH$178),0,Data4!CH$178)","v":0},{"$f":"IF(ISERROR(Data4!CI$178),0,Data4!CI$178)","v":0},{"$f":"IF(ISERROR(Data4!CJ$178),0,Data4!CJ$178)","v":0},{"$f":"IF(ISERROR(Data4!CK$178),0,Data4!CK$178)","v":0},{"$f":"IF(ISERROR(Data4!CL$178),0,Data4!CL$178)","v":0},{"$f":"IF(ISERROR(Data4!CM$178),0,Data4!CM$178)","v":0},{"$f":"IF(ISERROR(Data4!CN$178),0,Data4!CN$178)","v":0},{"$f":"IF(ISERROR(Data4!CO$178),0,Data4!CO$178)","v":0},{"$f":"IF(ISERROR(Data4!CP$178),0,Data4!CP$178)","v":0},{"$f":"IF(ISERROR(Data4!CQ$178),0,Data4!CQ$178)","v":0},{"$f":"IF(ISERROR(Data4!CR$178),0,Data4!CR$178)","v":0},{"$f":"IF(ISERROR(Data4!CS$178),0,Data4!CS$178)","v":0},{"$f":"IF(ISERROR(Data4!CT$178),0,Data4!CT$178)","v":0},{"$f":"IF(ISERROR(Data4!CU$178),0,Data4!CU$178)","v":0},{"$f":"IF(ISERROR(Data4!CV$178),0,Data4!CV$178)","v":0},{"$f":"IF(ISERROR(Data4!CW$178),0,Data4!CW$178)","v":0},{"$f":"IF(ISERROR(Data4!CX$178),0,Data4!CX$178)","v":0},{"$f":"IF(ISERROR(Data4!CY$178),0,Data4!CY$178)","v":0},{"$f":"IF(ISERROR(Data4!CZ$178),0,Data4!CZ$178)","v":0},{"$f":"IF(ISERROR(Data4!DA$178),0,Data4!DA$178)","v":0},{"$f":"IF(ISERROR(Data4!DB$178),0,Data4!DB$178)","v":0},{"$f":"IF(ISERROR(Data4!DC$178),0,Data4!DC$178)","v":0},{"$f":"IF(ISERROR(Data4!DD$178),0,Data4!DD$178)","v":0},{"$f":"IF(ISERROR(Data4!DE$178),0,Data4!DE$178)","v":0},{"$f":"IF(ISERROR(Data4!DF$178),0,Data4!DF$178)","v":0},{"$f":"IF(ISERROR(Data4!DG$178),0,Data4!DG$178)","v":0},{"$f":"IF(ISERROR(Data4!DH$178),0,Data4!DH$178)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$179","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$179),0,Data4!M$179)","v":0},{"$f":"IF(ISERROR(Data4!N$179),0,Data4!N$179)","v":0},{"$f":"IF(ISERROR(Data4!O$179),0,Data4!O$179)","v":0},{"$f":"IF(ISERROR(Data4!P$179),0,Data4!P$179)","v":0},{"$f":"IF(ISERROR(Data4!Q$179),0,Data4!Q$179)","v":0},{"$f":"IF(ISERROR(Data4!R$179),0,Data4!R$179)","v":0},{"$f":"IF(ISERROR(Data4!S$179),0,Data4!S$179)","v":0},{"$f":"IF(ISERROR(Data4!T$179),0,Data4!T$179)","v":0},{"$f":"IF(ISERROR(Data4!U$179),0,Data4!U$179)","v":0},{"$f":"IF(ISERROR(Data4!V$179),0,Data4!V$179)","v":0},{"$f":"IF(ISERROR(Data4!W$179),0,Data4!W$179)","v":0},{"$f":"IF(ISERROR(Data4!X$179),0,Data4!X$179)","v":0},{"$f":"IF(ISERROR(Data4!Y$179),0,Data4!Y$179)","v":0},{"$f":"IF(ISERROR(Data4!Z$179),0,Data4!Z$179)","v":0},{"$f":"IF(ISERROR(Data4!AA$179),0,Data4!AA$179)","v":0},{"$f":"IF(ISERROR(Data4!AB$179),0,Data4!AB$179)","v":0},{"$f":"IF(ISERROR(Data4!AC$179),0,Data4!AC$179)","v":0},{"$f":"IF(ISERROR(Data4!AD$179),0,Data4!AD$179)","v":0},{"$f":"IF(ISERROR(Data4!AE$179),0,Data4!AE$179)","v":0},{"$f":"IF(ISERROR(Data4!AF$179),0,Data4!AF$179)","v":0},{"$f":"IF(ISERROR(Data4!AG$179),0,Data4!AG$179)","v":0},{"$f":"IF(ISERROR(Data4!AH$179),0,Data4!AH$179)","v":0},{"$f":"IF(ISERROR(Data4!AI$179),0,Data4!AI$179)","v":0},{"$f":"IF(ISERROR(Data4!AJ$179),0,Data4!AJ$179)","v":0},{"$f":"IF(ISERROR(Data4!AK$179),0,Data4!AK$179)","v":0},{"$f":"IF(ISERROR(Data4!AL$179),0,Data4!AL$179)","v":0},{"$f":"IF(ISERROR(Data4!AM$179),0,Data4!AM$179)","v":0},{"$f":"IF(ISERROR(Data4!AN$179),0,Data4!AN$179)","v":0},{"$f":"IF(ISERROR(Data4!AO$179),0,Data4!AO$179)","v":0},{"$f":"IF(ISERROR(Data4!AP$179),0,Data4!AP$179)","v":0},{"$f":"IF(ISERROR(Data4!AQ$179),0,Data4!AQ$179)","v":0},{"$f":"IF(ISERROR(Data4!AR$179),0,Data4!AR$179)","v":0},{"$f":"IF(ISERROR(Data4!AS$179),0,Data4!AS$179)","v":0},{"$f":"IF(ISERROR(Data4!AT$179),0,Data4!AT$179)","v":0},{"$f":"IF(ISERROR(Data4!AU$179),0,Data4!AU$179)","v":0},{"$f":"IF(ISERROR(Data4!AV$179),0,Data4!AV$179)","v":0},{"$f":"IF(ISERROR(Data4!AW$179),0,Data4!AW$179)","v":0},{"$f":"IF(ISERROR(Data4!AX$179),0,Data4!AX$179)","v":0},{"$f":"IF(ISERROR(Data4!AY$179),0,Data4!AY$179)","v":0},{"$f":"IF(ISERROR(Data4!AZ$179),0,Data4!AZ$179)","v":0},{"$f":"IF(ISERROR(Data4!BA$179),0,Data4!BA$179)","v":0},{"$f":"IF(ISERROR(Data4!BB$179),0,Data4!BB$179)","v":0},{"$f":"IF(ISERROR(Data4!BC$179),0,Data4!BC$179)","v":0},{"$f":"IF(ISERROR(Data4!BD$179),0,Data4!BD$179)","v":0},{"$f":"IF(ISERROR(Data4!BE$179),0,Data4!BE$179)","v":0},{"$f":"IF(ISERROR(Data4!BF$179),0,Data4!BF$179)","v":0},{"$f":"IF(ISERROR(Data4!BG$179),0,Data4!BG$179)","v":0},{"$f":"IF(ISERROR(Data4!BH$179),0,Data4!BH$179)","v":0},{"$f":"IF(ISERROR(Data4!BI$179),0,Data4!BI$179)","v":0},{"$f":"IF(ISERROR(Data4!BJ$179),0,Data4!BJ$179)","v":0},{"$f":"IF(ISERROR(Data4!BK$179),0,Data4!BK$179)","v":0},{"$f":"IF(ISERROR(Data4!BL$179),0,Data4!BL$179)","v":0},{"$f":"IF(ISERROR(Data4!BM$179),0,Data4!BM$179)","v":0},{"$f":"IF(ISERROR(Data4!BN$179),0,Data4!BN$179)","v":0},{"$f":"IF(ISERROR(Data4!BO$179),0,Data4!BO$179)","v":0},{"$f":"IF(ISERROR(Data4!BP$179),0,Data4!BP$179)","v":0},{"$f":"IF(ISERROR(Data4!BQ$179),0,Data4!BQ$179)","v":0},{"$f":"IF(ISERROR(Data4!BR$179),0,Data4!BR$179)","v":0},{"$f":"IF(ISERROR(Data4!BS$179),0,Data4!BS$179)","v":0},{"$f":"IF(ISERROR(Data4!BT$179),0,Data4!BT$179)","v":0},{"$f":"IF(ISERROR(Data4!BU$179),0,Data4!BU$179)","v":0},{"$f":"IF(ISERROR(Data4!BV$179),0,Data4!BV$179)","v":0},{"$f":"IF(ISERROR(Data4!BW$179),0,Data4!BW$179)","v":0},{"$f":"IF(ISERROR(Data4!BX$179),0,Data4!BX$179)","v":0},{"$f":"IF(ISERROR(Data4!BY$179),0,Data4!BY$179)","v":0},{"$f":"IF(ISERROR(Data4!BZ$179),0,Data4!BZ$179)","v":0},{"$f":"IF(ISERROR(Data4!CA$179),0,Data4!CA$179)","v":0},{"$f":"IF(ISERROR(Data4!CB$179),0,Data4!CB$179)","v":0},{"$f":"IF(ISERROR(Data4!CC$179),0,Data4!CC$179)","v":0},{"$f":"IF(ISERROR(Data4!CD$179),0,Data4!CD$179)","v":0},{"$f":"IF(ISERROR(Data4!CE$179),0,Data4!CE$179)","v":0},{"$f":"IF(ISERROR(Data4!CF$179),0,Data4!CF$179)","v":0},{"$f":"IF(ISERROR(Data4!CG$179),0,Data4!CG$179)","v":0},{"$f":"IF(ISERROR(Data4!CH$179),0,Data4!CH$179)","v":0},{"$f":"IF(ISERROR(Data4!CI$179),0,Data4!CI$179)","v":0},{"$f":"IF(ISERROR(Data4!CJ$179),0,Data4!CJ$179)","v":0},{"$f":"IF(ISERROR(Data4!CK$179),0,Data4!CK$179)","v":0},{"$f":"IF(ISERROR(Data4!CL$179),0,Data4!CL$179)","v":0},{"$f":"IF(ISERROR(Data4!CM$179),0,Data4!CM$179)","v":0},{"$f":"IF(ISERROR(Data4!CN$179),0,Data4!CN$179)","v":0},{"$f":"IF(ISERROR(Data4!CO$179),0,Data4!CO$179)","v":0},{"$f":"IF(ISERROR(Data4!CP$179),0,Data4!CP$179)","v":0},{"$f":"IF(ISERROR(Data4!CQ$179),0,Data4!CQ$179)","v":0},{"$f":"IF(ISERROR(Data4!CR$179),0,Data4!CR$179)","v":0},{"$f":"IF(ISERROR(Data4!CS$179),0,Data4!CS$179)","v":0},{"$f":"IF(ISERROR(Data4!CT$179),0,Data4!CT$179)","v":0},{"$f":"IF(ISERROR(Data4!CU$179),0,Data4!CU$179)","v":0},{"$f":"IF(ISERROR(Data4!CV$179),0,Data4!CV$179)","v":0},{"$f":"IF(ISERROR(Data4!CW$179),0,Data4!CW$179)","v":0},{"$f":"IF(ISERROR(Data4!CX$179),0,Data4!CX$179)","v":0},{"$f":"IF(ISERROR(Data4!CY$179),0,Data4!CY$179)","v":0},{"$f":"IF(ISERROR(Data4!CZ$179),0,Data4!CZ$179)","v":0},{"$f":"IF(ISERROR(Data4!DA$179),0,Data4!DA$179)","v":0},{"$f":"IF(ISERROR(Data4!DB$179),0,Data4!DB$179)","v":0},{"$f":"IF(ISERROR(Data4!DC$179),0,Data4!DC$179)","v":0},{"$f":"IF(ISERROR(Data4!DD$179),0,Data4!DD$179)","v":0},{"$f":"IF(ISERROR(Data4!DE$179),0,Data4!DE$179)","v":0},{"$f":"IF(ISERROR(Data4!DF$179),0,Data4!DF$179)","v":0},{"$f":"IF(ISERROR(Data4!DG$179),0,Data4!DG$179)","v":0},{"$f":"IF(ISERROR(Data4!DH$179),0,Data4!DH$179)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$180","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$180),0,Data4!M$180)","v":0},{"$f":"IF(ISERROR(Data4!N$180),0,Data4!N$180)","v":0},{"$f":"IF(ISERROR(Data4!O$180),0,Data4!O$180)","v":0},{"$f":"IF(ISERROR(Data4!P$180),0,Data4!P$180)","v":0},{"$f":"IF(ISERROR(Data4!Q$180),0,Data4!Q$180)","v":0},{"$f":"IF(ISERROR(Data4!R$180),0,Data4!R$180)","v":0},{"$f":"IF(ISERROR(Data4!S$180),0,Data4!S$180)","v":0},{"$f":"IF(ISERROR(Data4!T$180),0,Data4!T$180)","v":0},{"$f":"IF(ISERROR(Data4!U$180),0,Data4!U$180)","v":0},{"$f":"IF(ISERROR(Data4!V$180),0,Data4!V$180)","v":0},{"$f":"IF(ISERROR(Data4!W$180),0,Data4!W$180)","v":0},{"$f":"IF(ISERROR(Data4!X$180),0,Data4!X$180)","v":0},{"$f":"IF(ISERROR(Data4!Y$180),0,Data4!Y$180)","v":0},{"$f":"IF(ISERROR(Data4!Z$180),0,Data4!Z$180)","v":0},{"$f":"IF(ISERROR(Data4!AA$180),0,Data4!AA$180)","v":0},{"$f":"IF(ISERROR(Data4!AB$180),0,Data4!AB$180)","v":0},{"$f":"IF(ISERROR(Data4!AC$180),0,Data4!AC$180)","v":0},{"$f":"IF(ISERROR(Data4!AD$180),0,Data4!AD$180)","v":0},{"$f":"IF(ISERROR(Data4!AE$180),0,Data4!AE$180)","v":0},{"$f":"IF(ISERROR(Data4!AF$180),0,Data4!AF$180)","v":0},{"$f":"IF(ISERROR(Data4!AG$180),0,Data4!AG$180)","v":0},{"$f":"IF(ISERROR(Data4!AH$180),0,Data4!AH$180)","v":0},{"$f":"IF(ISERROR(Data4!AI$180),0,Data4!AI$180)","v":0},{"$f":"IF(ISERROR(Data4!AJ$180),0,Data4!AJ$180)","v":0},{"$f":"IF(ISERROR(Data4!AK$180),0,Data4!AK$180)","v":0},{"$f":"IF(ISERROR(Data4!AL$180),0,Data4!AL$180)","v":0},{"$f":"IF(ISERROR(Data4!AM$180),0,Data4!AM$180)","v":0},{"$f":"IF(ISERROR(Data4!AN$180),0,Data4!AN$180)","v":0},{"$f":"IF(ISERROR(Data4!AO$180),0,Data4!AO$180)","v":0},{"$f":"IF(ISERROR(Data4!AP$180),0,Data4!AP$180)","v":0},{"$f":"IF(ISERROR(Data4!AQ$180),0,Data4!AQ$180)","v":0},{"$f":"IF(ISERROR(Data4!AR$180),0,Data4!AR$180)","v":0},{"$f":"IF(ISERROR(Data4!AS$180),0,Data4!AS$180)","v":0},{"$f":"IF(ISERROR(Data4!AT$180),0,Data4!AT$180)","v":0},{"$f":"IF(ISERROR(Data4!AU$180),0,Data4!AU$180)","v":0},{"$f":"IF(ISERROR(Data4!AV$180),0,Data4!AV$180)","v":0},{"$f":"IF(ISERROR(Data4!AW$180),0,Data4!AW$180)","v":0},{"$f":"IF(ISERROR(Data4!AX$180),0,Data4!AX$180)","v":0},{"$f":"IF(ISERROR(Data4!AY$180),0,Data4!AY$180)","v":0},{"$f":"IF(ISERROR(Data4!AZ$180),0,Data4!AZ$180)","v":0},{"$f":"IF(ISERROR(Data4!BA$180),0,Data4!BA$180)","v":0},{"$f":"IF(ISERROR(Data4!BB$180),0,Data4!BB$180)","v":0},{"$f":"IF(ISERROR(Data4!BC$180),0,Data4!BC$180)","v":0},{"$f":"IF(ISERROR(Data4!BD$180),0,Data4!BD$180)","v":0},{"$f":"IF(ISERROR(Data4!BE$180),0,Data4!BE$180)","v":0},{"$f":"IF(ISERROR(Data4!BF$180),0,Data4!BF$180)","v":0},{"$f":"IF(ISERROR(Data4!BG$180),0,Data4!BG$180)","v":0},{"$f":"IF(ISERROR(Data4!BH$180),0,Data4!BH$180)","v":0},{"$f":"IF(ISERROR(Data4!BI$180),0,Data4!BI$180)","v":0},{"$f":"IF(ISERROR(Data4!BJ$180),0,Data4!BJ$180)","v":0},{"$f":"IF(ISERROR(Data4!BK$180),0,Data4!BK$180)","v":0},{"$f":"IF(ISERROR(Data4!BL$180),0,Data4!BL$180)","v":0},{"$f":"IF(ISERROR(Data4!BM$180),0,Data4!BM$180)","v":0},{"$f":"IF(ISERROR(Data4!BN$180),0,Data4!BN$180)","v":0},{"$f":"IF(ISERROR(Data4!BO$180),0,Data4!BO$180)","v":0},{"$f":"IF(ISERROR(Data4!BP$180),0,Data4!BP$180)","v":0},{"$f":"IF(ISERROR(Data4!BQ$180),0,Data4!BQ$180)","v":0},{"$f":"IF(ISERROR(Data4!BR$180),0,Data4!BR$180)","v":0},{"$f":"IF(ISERROR(Data4!BS$180),0,Data4!BS$180)","v":0},{"$f":"IF(ISERROR(Data4!BT$180),0,Data4!BT$180)","v":0},{"$f":"IF(ISERROR(Data4!BU$180),0,Data4!BU$180)","v":0},{"$f":"IF(ISERROR(Data4!BV$180),0,Data4!BV$180)","v":0},{"$f":"IF(ISERROR(Data4!BW$180),0,Data4!BW$180)","v":0},{"$f":"IF(ISERROR(Data4!BX$180),0,Data4!BX$180)","v":0},{"$f":"IF(ISERROR(Data4!BY$180),0,Data4!BY$180)","v":0},{"$f":"IF(ISERROR(Data4!BZ$180),0,Data4!BZ$180)","v":0},{"$f":"IF(ISERROR(Data4!CA$180),0,Data4!CA$180)","v":0},{"$f":"IF(ISERROR(Data4!CB$180),0,Data4!CB$180)","v":0},{"$f":"IF(ISERROR(Data4!CC$180),0,Data4!CC$180)","v":0},{"$f":"IF(ISERROR(Data4!CD$180),0,Data4!CD$180)","v":0},{"$f":"IF(ISERROR(Data4!CE$180),0,Data4!CE$180)","v":0},{"$f":"IF(ISERROR(Data4!CF$180),0,Data4!CF$180)","v":0},{"$f":"IF(ISERROR(Data4!CG$180),0,Data4!CG$180)","v":0},{"$f":"IF(ISERROR(Data4!CH$180),0,Data4!CH$180)","v":0},{"$f":"IF(ISERROR(Data4!CI$180),0,Data4!CI$180)","v":0},{"$f":"IF(ISERROR(Data4!CJ$180),0,Data4!CJ$180)","v":0},{"$f":"IF(ISERROR(Data4!CK$180),0,Data4!CK$180)","v":0},{"$f":"IF(ISERROR(Data4!CL$180),0,Data4!CL$180)","v":0},{"$f":"IF(ISERROR(Data4!CM$180),0,Data4!CM$180)","v":0},{"$f":"IF(ISERROR(Data4!CN$180),0,Data4!CN$180)","v":0},{"$f":"IF(ISERROR(Data4!CO$180),0,Data4!CO$180)","v":0},{"$f":"IF(ISERROR(Data4!CP$180),0,Data4!CP$180)","v":0},{"$f":"IF(ISERROR(Data4!CQ$180),0,Data4!CQ$180)","v":0},{"$f":"IF(ISERROR(Data4!CR$180),0,Data4!CR$180)","v":0},{"$f":"IF(ISERROR(Data4!CS$180),0,Data4!CS$180)","v":0},{"$f":"IF(ISERROR(Data4!CT$180),0,Data4!CT$180)","v":0},{"$f":"IF(ISERROR(Data4!CU$180),0,Data4!CU$180)","v":0},{"$f":"IF(ISERROR(Data4!CV$180),0,Data4!CV$180)","v":0},{"$f":"IF(ISERROR(Data4!CW$180),0,Data4!CW$180)","v":0},{"$f":"IF(ISERROR(Data4!CX$180),0,Data4!CX$180)","v":0},{"$f":"IF(ISERROR(Data4!CY$180),0,Data4!CY$180)","v":0},{"$f":"IF(ISERROR(Data4!CZ$180),0,Data4!CZ$180)","v":0},{"$f":"IF(ISERROR(Data4!DA$180),0,Data4!DA$180)","v":0},{"$f":"IF(ISERROR(Data4!DB$180),0,Data4!DB$180)","v":0},{"$f":"IF(ISERROR(Data4!DC$180),0,Data4!DC$180)","v":0},{"$f":"IF(ISERROR(Data4!DD$180),0,Data4!DD$180)","v":0},{"$f":"IF(ISERROR(Data4!DE$180),0,Data4!DE$180)","v":0},{"$f":"IF(ISERROR(Data4!DF$180),0,Data4!DF$180)","v":0},{"$f":"IF(ISERROR(Data4!DG$180),0,Data4!DG$180)","v":0},{"$f":"IF(ISERROR(Data4!DH$180),0,Data4!DH$180)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$182","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$182),0,Data4!M$182)","v":0},{"$f":"IF(ISERROR(Data4!N$182),0,Data4!N$182)","v":0},{"$f":"IF(ISERROR(Data4!O$182),0,Data4!O$182)","v":0},{"$f":"IF(ISERROR(Data4!P$182),0,Data4!P$182)","v":0},{"$f":"IF(ISERROR(Data4!Q$182),0,Data4!Q$182)","v":0},{"$f":"IF(ISERROR(Data4!R$182),0,Data4!R$182)","v":0},{"$f":"IF(ISERROR(Data4!S$182),0,Data4!S$182)","v":0},{"$f":"IF(ISERROR(Data4!T$182),0,Data4!T$182)","v":0},{"$f":"IF(ISERROR(Data4!U$182),0,Data4!U$182)","v":0},{"$f":"IF(ISERROR(Data4!V$182),0,Data4!V$182)","v":0},{"$f":"IF(ISERROR(Data4!W$182),0,Data4!W$182)","v":0},{"$f":"IF(ISERROR(Data4!X$182),0,Data4!X$182)","v":0},{"$f":"IF(ISERROR(Data4!Y$182),0,Data4!Y$182)","v":0},{"$f":"IF(ISERROR(Data4!Z$182),0,Data4!Z$182)","v":0},{"$f":"IF(ISERROR(Data4!AA$182),0,Data4!AA$182)","v":0},{"$f":"IF(ISERROR(Data4!AB$182),0,Data4!AB$182)","v":0},{"$f":"IF(ISERROR(Data4!AC$182),0,Data4!AC$182)","v":0},{"$f":"IF(ISERROR(Data4!AD$182),0,Data4!AD$182)","v":0},{"$f":"IF(ISERROR(Data4!AE$182),0,Data4!AE$182)","v":0},{"$f":"IF(ISERROR(Data4!AF$182),0,Data4!AF$182)","v":0},{"$f":"IF(ISERROR(Data4!AG$182),0,Data4!AG$182)","v":0},{"$f":"IF(ISERROR(Data4!AH$182),0,Data4!AH$182)","v":0},{"$f":"IF(ISERROR(Data4!AI$182),0,Data4!AI$182)","v":0},{"$f":"IF(ISERROR(Data4!AJ$182),0,Data4!AJ$182)","v":0},{"$f":"IF(ISERROR(Data4!AK$182),0,Data4!AK$182)","v":0},{"$f":"IF(ISERROR(Data4!AL$182),0,Data4!AL$182)","v":0},{"$f":"IF(ISERROR(Data4!AM$182),0,Data4!AM$182)","v":0},{"$f":"IF(ISERROR(Data4!AN$182),0,Data4!AN$182)","v":0},{"$f":"IF(ISERROR(Data4!AO$182),0,Data4!AO$182)","v":0},{"$f":"IF(ISERROR(Data4!AP$182),0,Data4!AP$182)","v":0},{"$f":"IF(ISERROR(Data4!AQ$182),0,Data4!AQ$182)","v":0},{"$f":"IF(ISERROR(Data4!AR$182),0,Data4!AR$182)","v":0},{"$f":"IF(ISERROR(Data4!AS$182),0,Data4!AS$182)","v":0},{"$f":"IF(ISERROR(Data4!AT$182),0,Data4!AT$182)","v":0},{"$f":"IF(ISERROR(Data4!AU$182),0,Data4!AU$182)","v":0},{"$f":"IF(ISERROR(Data4!AV$182),0,Data4!AV$182)","v":0},{"$f":"IF(ISERROR(Data4!AW$182),0,Data4!AW$182)","v":0},{"$f":"IF(ISERROR(Data4!AX$182),0,Data4!AX$182)","v":0},{"$f":"IF(ISERROR(Data4!AY$182),0,Data4!AY$182)","v":0},{"$f":"IF(ISERROR(Data4!AZ$182),0,Data4!AZ$182)","v":0},{"$f":"IF(ISERROR(Data4!BA$182),0,Data4!BA$182)","v":0},{"$f":"IF(ISERROR(Data4!BB$182),0,Data4!BB$182)","v":0},{"$f":"IF(ISERROR(Data4!BC$182),0,Data4!BC$182)","v":0},{"$f":"IF(ISERROR(Data4!BD$182),0,Data4!BD$182)","v":0},{"$f":"IF(ISERROR(Data4!BE$182),0,Data4!BE$182)","v":0},{"$f":"IF(ISERROR(Data4!BF$182),0,Data4!BF$182)","v":0},{"$f":"IF(ISERROR(Data4!BG$182),0,Data4!BG$182)","v":0},{"$f":"IF(ISERROR(Data4!BH$182),0,Data4!BH$182)","v":0},{"$f":"IF(ISERROR(Data4!BI$182),0,Data4!BI$182)","v":0},{"$f":"IF(ISERROR(Data4!BJ$182),0,Data4!BJ$182)","v":0},{"$f":"IF(ISERROR(Data4!BK$182),0,Data4!BK$182)","v":0},{"$f":"IF(ISERROR(Data4!BL$182),0,Data4!BL$182)","v":0},{"$f":"IF(ISERROR(Data4!BM$182),0,Data4!BM$182)","v":0},{"$f":"IF(ISERROR(Data4!BN$182),0,Data4!BN$182)","v":0},{"$f":"IF(ISERROR(Data4!BO$182),0,Data4!BO$182)","v":0},{"$f":"IF(ISERROR(Data4!BP$182),0,Data4!BP$182)","v":0},{"$f":"IF(ISERROR(Data4!BQ$182),0,Data4!BQ$182)","v":0},{"$f":"IF(ISERROR(Data4!BR$182),0,Data4!BR$182)","v":0},{"$f":"IF(ISERROR(Data4!BS$182),0,Data4!BS$182)","v":0},{"$f":"IF(ISERROR(Data4!BT$182),0,Data4!BT$182)","v":0},{"$f":"IF(ISERROR(Data4!BU$182),0,Data4!BU$182)","v":0},{"$f":"IF(ISERROR(Data4!BV$182),0,Data4!BV$182)","v":0},{"$f":"IF(ISERROR(Data4!BW$182),0,Data4!BW$182)","v":0},{"$f":"IF(ISERROR(Data4!BX$182),0,Data4!BX$182)","v":0},{"$f":"IF(ISERROR(Data4!BY$182),0,Data4!BY$182)","v":0},{"$f":"IF(ISERROR(Data4!BZ$182),0,Data4!BZ$182)","v":0},{"$f":"IF(ISERROR(Data4!CA$182),0,Data4!CA$182)","v":0},{"$f":"IF(ISERROR(Data4!CB$182),0,Data4!CB$182)","v":0},{"$f":"IF(ISERROR(Data4!CC$182),0,Data4!CC$182)","v":0},{"$f":"IF(ISERROR(Data4!CD$182),0,Data4!CD$182)","v":0},{"$f":"IF(ISERROR(Data4!CE$182),0,Data4!CE$182)","v":0},{"$f":"IF(ISERROR(Data4!CF$182),0,Data4!CF$182)","v":0},{"$f":"IF(ISERROR(Data4!CG$182),0,Data4!CG$182)","v":0},{"$f":"IF(ISERROR(Data4!CH$182),0,Data4!CH$182)","v":0},{"$f":"IF(ISERROR(Data4!CI$182),0,Data4!CI$182)","v":0},{"$f":"IF(ISERROR(Data4!CJ$182),0,Data4!CJ$182)","v":0},{"$f":"IF(ISERROR(Data4!CK$182),0,Data4!CK$182)","v":0},{"$f":"IF(ISERROR(Data4!CL$182),0,Data4!CL$182)","v":0},{"$f":"IF(ISERROR(Data4!CM$182),0,Data4!CM$182)","v":0},{"$f":"IF(ISERROR(Data4!CN$182),0,Data4!CN$182)","v":0},{"$f":"IF(ISERROR(Data4!CO$182),0,Data4!CO$182)","v":0},{"$f":"IF(ISERROR(Data4!CP$182),0,Data4!CP$182)","v":0},{"$f":"IF(ISERROR(Data4!CQ$182),0,Data4!CQ$182)","v":0},{"$f":"IF(ISERROR(Data4!CR$182),0,Data4!CR$182)","v":0},{"$f":"IF(ISERROR(Data4!CS$182),0,Data4!CS$182)","v":0},{"$f":"IF(ISERROR(Data4!CT$182),0,Data4!CT$182)","v":0},{"$f":"IF(ISERROR(Data4!CU$182),0,Data4!CU$182)","v":0},{"$f":"IF(ISERROR(Data4!CV$182),0,Data4!CV$182)","v":0},{"$f":"IF(ISERROR(Data4!CW$182),0,Data4!CW$182)","v":0},{"$f":"IF(ISERROR(Data4!CX$182),0,Data4!CX$182)","v":0},{"$f":"IF(ISERROR(Data4!CY$182),0,Data4!CY$182)","v":0},{"$f":"IF(ISERROR(Data4!CZ$182),0,Data4!CZ$182)","v":0},{"$f":"IF(ISERROR(Data4!DA$182),0,Data4!DA$182)","v":0},{"$f":"IF(ISERROR(Data4!DB$182),0,Data4!DB$182)","v":0},{"$f":"IF(ISERROR(Data4!DC$182),0,Data4!DC$182)","v":0},{"$f":"IF(ISERROR(Data4!DD$182),0,Data4!DD$182)","v":0},{"$f":"IF(ISERROR(Data4!DE$182),0,Data4!DE$182)","v":0},{"$f":"IF(ISERROR(Data4!DF$182),0,Data4!DF$182)","v":0},{"$f":"IF(ISERROR(Data4!DG$182),0,Data4!DG$182)","v":0},{"$f":"IF(ISERROR(Data4!DH$182),0,Data4!DH$182)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$183","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$183),0,Data4!M$183)","v":0},{"$f":"IF(ISERROR(Data4!N$183),0,Data4!N$183)","v":0},{"$f":"IF(ISERROR(Data4!O$183),0,Data4!O$183)","v":0},{"$f":"IF(ISERROR(Data4!P$183),0,Data4!P$183)","v":0},{"$f":"IF(ISERROR(Data4!Q$183),0,Data4!Q$183)","v":0},{"$f":"IF(ISERROR(Data4!R$183),0,Data4!R$183)","v":0},{"$f":"IF(ISERROR(Data4!S$183),0,Data4!S$183)","v":0},{"$f":"IF(ISERROR(Data4!T$183),0,Data4!T$183)","v":0},{"$f":"IF(ISERROR(Data4!U$183),0,Data4!U$183)","v":0},{"$f":"IF(ISERROR(Data4!V$183),0,Data4!V$183)","v":0},{"$f":"IF(ISERROR(Data4!W$183),0,Data4!W$183)","v":0},{"$f":"IF(ISERROR(Data4!X$183),0,Data4!X$183)","v":0},{"$f":"IF(ISERROR(Data4!Y$183),0,Data4!Y$183)","v":0},{"$f":"IF(ISERROR(Data4!Z$183),0,Data4!Z$183)","v":0},{"$f":"IF(ISERROR(Data4!AA$183),0,Data4!AA$183)","v":0},{"$f":"IF(ISERROR(Data4!AB$183),0,Data4!AB$183)","v":0},{"$f":"IF(ISERROR(Data4!AC$183),0,Data4!AC$183)","v":0},{"$f":"IF(ISERROR(Data4!AD$183),0,Data4!AD$183)","v":0},{"$f":"IF(ISERROR(Data4!AE$183),0,Data4!AE$183)","v":0},{"$f":"IF(ISERROR(Data4!AF$183),0,Data4!AF$183)","v":0},{"$f":"IF(ISERROR(Data4!AG$183),0,Data4!AG$183)","v":0},{"$f":"IF(ISERROR(Data4!AH$183),0,Data4!AH$183)","v":0},{"$f":"IF(ISERROR(Data4!AI$183),0,Data4!AI$183)","v":0},{"$f":"IF(ISERROR(Data4!AJ$183),0,Data4!AJ$183)","v":0},{"$f":"IF(ISERROR(Data4!AK$183),0,Data4!AK$183)","v":0},{"$f":"IF(ISERROR(Data4!AL$183),0,Data4!AL$183)","v":0},{"$f":"IF(ISERROR(Data4!AM$183),0,Data4!AM$183)","v":0},{"$f":"IF(ISERROR(Data4!AN$183),0,Data4!AN$183)","v":0},{"$f":"IF(ISERROR(Data4!AO$183),0,Data4!AO$183)","v":0},{"$f":"IF(ISERROR(Data4!AP$183),0,Data4!AP$183)","v":0},{"$f":"IF(ISERROR(Data4!AQ$183),0,Data4!AQ$183)","v":0},{"$f":"IF(ISERROR(Data4!AR$183),0,Data4!AR$183)","v":0},{"$f":"IF(ISERROR(Data4!AS$183),0,Data4!AS$183)","v":0},{"$f":"IF(ISERROR(Data4!AT$183),0,Data4!AT$183)","v":0},{"$f":"IF(ISERROR(Data4!AU$183),0,Data4!AU$183)","v":0},{"$f":"IF(ISERROR(Data4!AV$183),0,Data4!AV$183)","v":0},{"$f":"IF(ISERROR(Data4!AW$183),0,Data4!AW$183)","v":0},{"$f":"IF(ISERROR(Data4!AX$183),0,Data4!AX$183)","v":0},{"$f":"IF(ISERROR(Data4!AY$183),0,Data4!AY$183)","v":0},{"$f":"IF(ISERROR(Data4!AZ$183),0,Data4!AZ$183)","v":0},{"$f":"IF(ISERROR(Data4!BA$183),0,Data4!BA$183)","v":0},{"$f":"IF(ISERROR(Data4!BB$183),0,Data4!BB$183)","v":0},{"$f":"IF(ISERROR(Data4!BC$183),0,Data4!BC$183)","v":0},{"$f":"IF(ISERROR(Data4!BD$183),0,Data4!BD$183)","v":0},{"$f":"IF(ISERROR(Data4!BE$183),0,Data4!BE$183)","v":0},{"$f":"IF(ISERROR(Data4!BF$183),0,Data4!BF$183)","v":0},{"$f":"IF(ISERROR(Data4!BG$183),0,Data4!BG$183)","v":0},{"$f":"IF(ISERROR(Data4!BH$183),0,Data4!BH$183)","v":0},{"$f":"IF(ISERROR(Data4!BI$183),0,Data4!BI$183)","v":0},{"$f":"IF(ISERROR(Data4!BJ$183),0,Data4!BJ$183)","v":0},{"$f":"IF(ISERROR(Data4!BK$183),0,Data4!BK$183)","v":0},{"$f":"IF(ISERROR(Data4!BL$183),0,Data4!BL$183)","v":0},{"$f":"IF(ISERROR(Data4!BM$183),0,Data4!BM$183)","v":0},{"$f":"IF(ISERROR(Data4!BN$183),0,Data4!BN$183)","v":0},{"$f":"IF(ISERROR(Data4!BO$183),0,Data4!BO$183)","v":0},{"$f":"IF(ISERROR(Data4!BP$183),0,Data4!BP$183)","v":0},{"$f":"IF(ISERROR(Data4!BQ$183),0,Data4!BQ$183)","v":0},{"$f":"IF(ISERROR(Data4!BR$183),0,Data4!BR$183)","v":0},{"$f":"IF(ISERROR(Data4!BS$183),0,Data4!BS$183)","v":0},{"$f":"IF(ISERROR(Data4!BT$183),0,Data4!BT$183)","v":0},{"$f":"IF(ISERROR(Data4!BU$183),0,Data4!BU$183)","v":0},{"$f":"IF(ISERROR(Data4!BV$183),0,Data4!BV$183)","v":0},{"$f":"IF(ISERROR(Data4!BW$183),0,Data4!BW$183)","v":0},{"$f":"IF(ISERROR(Data4!BX$183),0,Data4!BX$183)","v":0},{"$f":"IF(ISERROR(Data4!BY$183),0,Data4!BY$183)","v":0},{"$f":"IF(ISERROR(Data4!BZ$183),0,Data4!BZ$183)","v":0},{"$f":"IF(ISERROR(Data4!CA$183),0,Data4!CA$183)","v":0},{"$f":"IF(ISERROR(Data4!CB$183),0,Data4!CB$183)","v":0},{"$f":"IF(ISERROR(Data4!CC$183),0,Data4!CC$183)","v":0},{"$f":"IF(ISERROR(Data4!CD$183),0,Data4!CD$183)","v":0},{"$f":"IF(ISERROR(Data4!CE$183),0,Data4!CE$183)","v":0},{"$f":"IF(ISERROR(Data4!CF$183),0,Data4!CF$183)","v":0},{"$f":"IF(ISERROR(Data4!CG$183),0,Data4!CG$183)","v":0},{"$f":"IF(ISERROR(Data4!CH$183),0,Data4!CH$183)","v":0},{"$f":"IF(ISERROR(Data4!CI$183),0,Data4!CI$183)","v":0},{"$f":"IF(ISERROR(Data4!CJ$183),0,Data4!CJ$183)","v":0},{"$f":"IF(ISERROR(Data4!CK$183),0,Data4!CK$183)","v":0},{"$f":"IF(ISERROR(Data4!CL$183),0,Data4!CL$183)","v":0},{"$f":"IF(ISERROR(Data4!CM$183),0,Data4!CM$183)","v":0},{"$f":"IF(ISERROR(Data4!CN$183),0,Data4!CN$183)","v":0},{"$f":"IF(ISERROR(Data4!CO$183),0,Data4!CO$183)","v":0},{"$f":"IF(ISERROR(Data4!CP$183),0,Data4!CP$183)","v":0},{"$f":"IF(ISERROR(Data4!CQ$183),0,Data4!CQ$183)","v":0},{"$f":"IF(ISERROR(Data4!CR$183),0,Data4!CR$183)","v":0},{"$f":"IF(ISERROR(Data4!CS$183),0,Data4!CS$183)","v":0},{"$f":"IF(ISERROR(Data4!CT$183),0,Data4!CT$183)","v":0},{"$f":"IF(ISERROR(Data4!CU$183),0,Data4!CU$183)","v":0},{"$f":"IF(ISERROR(Data4!CV$183),0,Data4!CV$183)","v":0},{"$f":"IF(ISERROR(Data4!CW$183),0,Data4!CW$183)","v":0},{"$f":"IF(ISERROR(Data4!CX$183),0,Data4!CX$183)","v":0},{"$f":"IF(ISERROR(Data4!CY$183),0,Data4!CY$183)","v":0},{"$f":"IF(ISERROR(Data4!CZ$183),0,Data4!CZ$183)","v":0},{"$f":"IF(ISERROR(Data4!DA$183),0,Data4!DA$183)","v":0},{"$f":"IF(ISERROR(Data4!DB$183),0,Data4!DB$183)","v":0},{"$f":"IF(ISERROR(Data4!DC$183),0,Data4!DC$183)","v":0},{"$f":"IF(ISERROR(Data4!DD$183),0,Data4!DD$183)","v":0},{"$f":"IF(ISERROR(Data4!DE$183),0,Data4!DE$183)","v":0},{"$f":"IF(ISERROR(Data4!DF$183),0,Data4!DF$183)","v":0},{"$f":"IF(ISERROR(Data4!DG$183),0,Data4!DG$183)","v":0},{"$f":"IF(ISERROR(Data4!DH$183),0,Data4!DH$183)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$184","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$184),0,Data4!M$184)","v":0},{"$f":"IF(ISERROR(Data4!N$184),0,Data4!N$184)","v":0},{"$f":"IF(ISERROR(Data4!O$184),0,Data4!O$184)","v":0},{"$f":"IF(ISERROR(Data4!P$184),0,Data4!P$184)","v":0},{"$f":"IF(ISERROR(Data4!Q$184),0,Data4!Q$184)","v":0},{"$f":"IF(ISERROR(Data4!R$184),0,Data4!R$184)","v":0},{"$f":"IF(ISERROR(Data4!S$184),0,Data4!S$184)","v":0},{"$f":"IF(ISERROR(Data4!T$184),0,Data4!T$184)","v":0},{"$f":"IF(ISERROR(Data4!U$184),0,Data4!U$184)","v":0},{"$f":"IF(ISERROR(Data4!V$184),0,Data4!V$184)","v":0},{"$f":"IF(ISERROR(Data4!W$184),0,Data4!W$184)","v":0},{"$f":"IF(ISERROR(Data4!X$184),0,Data4!X$184)","v":0},{"$f":"IF(ISERROR(Data4!Y$184),0,Data4!Y$184)","v":0},{"$f":"IF(ISERROR(Data4!Z$184),0,Data4!Z$184)","v":0},{"$f":"IF(ISERROR(Data4!AA$184),0,Data4!AA$184)","v":0},{"$f":"IF(ISERROR(Data4!AB$184),0,Data4!AB$184)","v":0},{"$f":"IF(ISERROR(Data4!AC$184),0,Data4!AC$184)","v":0},{"$f":"IF(ISERROR(Data4!AD$184),0,Data4!AD$184)","v":0},{"$f":"IF(ISERROR(Data4!AE$184),0,Data4!AE$184)","v":0},{"$f":"IF(ISERROR(Data4!AF$184),0,Data4!AF$184)","v":0},{"$f":"IF(ISERROR(Data4!AG$184),0,Data4!AG$184)","v":0},{"$f":"IF(ISERROR(Data4!AH$184),0,Data4!AH$184)","v":0},{"$f":"IF(ISERROR(Data4!AI$184),0,Data4!AI$184)","v":0},{"$f":"IF(ISERROR(Data4!AJ$184),0,Data4!AJ$184)","v":0},{"$f":"IF(ISERROR(Data4!AK$184),0,Data4!AK$184)","v":0},{"$f":"IF(ISERROR(Data4!AL$184),0,Data4!AL$184)","v":0},{"$f":"IF(ISERROR(Data4!AM$184),0,Data4!AM$184)","v":0},{"$f":"IF(ISERROR(Data4!AN$184),0,Data4!AN$184)","v":0},{"$f":"IF(ISERROR(Data4!AO$184),0,Data4!AO$184)","v":0},{"$f":"IF(ISERROR(Data4!AP$184),0,Data4!AP$184)","v":0},{"$f":"IF(ISERROR(Data4!AQ$184),0,Data4!AQ$184)","v":0},{"$f":"IF(ISERROR(Data4!AR$184),0,Data4!AR$184)","v":0},{"$f":"IF(ISERROR(Data4!AS$184),0,Data4!AS$184)","v":0},{"$f":"IF(ISERROR(Data4!AT$184),0,Data4!AT$184)","v":0},{"$f":"IF(ISERROR(Data4!AU$184),0,Data4!AU$184)","v":0},{"$f":"IF(ISERROR(Data4!AV$184),0,Data4!AV$184)","v":0},{"$f":"IF(ISERROR(Data4!AW$184),0,Data4!AW$184)","v":0},{"$f":"IF(ISERROR(Data4!AX$184),0,Data4!AX$184)","v":0},{"$f":"IF(ISERROR(Data4!AY$184),0,Data4!AY$184)","v":0},{"$f":"IF(ISERROR(Data4!AZ$184),0,Data4!AZ$184)","v":0},{"$f":"IF(ISERROR(Data4!BA$184),0,Data4!BA$184)","v":0},{"$f":"IF(ISERROR(Data4!BB$184),0,Data4!BB$184)","v":0},{"$f":"IF(ISERROR(Data4!BC$184),0,Data4!BC$184)","v":0},{"$f":"IF(ISERROR(Data4!BD$184),0,Data4!BD$184)","v":0},{"$f":"IF(ISERROR(Data4!BE$184),0,Data4!BE$184)","v":0},{"$f":"IF(ISERROR(Data4!BF$184),0,Data4!BF$184)","v":0},{"$f":"IF(ISERROR(Data4!BG$184),0,Data4!BG$184)","v":0},{"$f":"IF(ISERROR(Data4!BH$184),0,Data4!BH$184)","v":0},{"$f":"IF(ISERROR(Data4!BI$184),0,Data4!BI$184)","v":0},{"$f":"IF(ISERROR(Data4!BJ$184),0,Data4!BJ$184)","v":0},{"$f":"IF(ISERROR(Data4!BK$184),0,Data4!BK$184)","v":0},{"$f":"IF(ISERROR(Data4!BL$184),0,Data4!BL$184)","v":0},{"$f":"IF(ISERROR(Data4!BM$184),0,Data4!BM$184)","v":0},{"$f":"IF(ISERROR(Data4!BN$184),0,Data4!BN$184)","v":0},{"$f":"IF(ISERROR(Data4!BO$184),0,Data4!BO$184)","v":0},{"$f":"IF(ISERROR(Data4!BP$184),0,Data4!BP$184)","v":0},{"$f":"IF(ISERROR(Data4!BQ$184),0,Data4!BQ$184)","v":0},{"$f":"IF(ISERROR(Data4!BR$184),0,Data4!BR$184)","v":0},{"$f":"IF(ISERROR(Data4!BS$184),0,Data4!BS$184)","v":0},{"$f":"IF(ISERROR(Data4!BT$184),0,Data4!BT$184)","v":0},{"$f":"IF(ISERROR(Data4!BU$184),0,Data4!BU$184)","v":0},{"$f":"IF(ISERROR(Data4!BV$184),0,Data4!BV$184)","v":0},{"$f":"IF(ISERROR(Data4!BW$184),0,Data4!BW$184)","v":0},{"$f":"IF(ISERROR(Data4!BX$184),0,Data4!BX$184)","v":0},{"$f":"IF(ISERROR(Data4!BY$184),0,Data4!BY$184)","v":0},{"$f":"IF(ISERROR(Data4!BZ$184),0,Data4!BZ$184)","v":0},{"$f":"IF(ISERROR(Data4!CA$184),0,Data4!CA$184)","v":0},{"$f":"IF(ISERROR(Data4!CB$184),0,Data4!CB$184)","v":0},{"$f":"IF(ISERROR(Data4!CC$184),0,Data4!CC$184)","v":0},{"$f":"IF(ISERROR(Data4!CD$184),0,Data4!CD$184)","v":0},{"$f":"IF(ISERROR(Data4!CE$184),0,Data4!CE$184)","v":0},{"$f":"IF(ISERROR(Data4!CF$184),0,Data4!CF$184)","v":0},{"$f":"IF(ISERROR(Data4!CG$184),0,Data4!CG$184)","v":0},{"$f":"IF(ISERROR(Data4!CH$184),0,Data4!CH$184)","v":0},{"$f":"IF(ISERROR(Data4!CI$184),0,Data4!CI$184)","v":0},{"$f":"IF(ISERROR(Data4!CJ$184),0,Data4!CJ$184)","v":0},{"$f":"IF(ISERROR(Data4!CK$184),0,Data4!CK$184)","v":0},{"$f":"IF(ISERROR(Data4!CL$184),0,Data4!CL$184)","v":0},{"$f":"IF(ISERROR(Data4!CM$184),0,Data4!CM$184)","v":0},{"$f":"IF(ISERROR(Data4!CN$184),0,Data4!CN$184)","v":0},{"$f":"IF(ISERROR(Data4!CO$184),0,Data4!CO$184)","v":0},{"$f":"IF(ISERROR(Data4!CP$184),0,Data4!CP$184)","v":0},{"$f":"IF(ISERROR(Data4!CQ$184),0,Data4!CQ$184)","v":0},{"$f":"IF(ISERROR(Data4!CR$184),0,Data4!CR$184)","v":0},{"$f":"IF(ISERROR(Data4!CS$184),0,Data4!CS$184)","v":0},{"$f":"IF(ISERROR(Data4!CT$184),0,Data4!CT$184)","v":0},{"$f":"IF(ISERROR(Data4!CU$184),0,Data4!CU$184)","v":0},{"$f":"IF(ISERROR(Data4!CV$184),0,Data4!CV$184)","v":0},{"$f":"IF(ISERROR(Data4!CW$184),0,Data4!CW$184)","v":0},{"$f":"IF(ISERROR(Data4!CX$184),0,Data4!CX$184)","v":0},{"$f":"IF(ISERROR(Data4!CY$184),0,Data4!CY$184)","v":0},{"$f":"IF(ISERROR(Data4!CZ$184),0,Data4!CZ$184)","v":0},{"$f":"IF(ISERROR(Data4!DA$184),0,Data4!DA$184)","v":0},{"$f":"IF(ISERROR(Data4!DB$184),0,Data4!DB$184)","v":0},{"$f":"IF(ISERROR(Data4!DC$184),0,Data4!DC$184)","v":0},{"$f":"IF(ISERROR(Data4!DD$184),0,Data4!DD$184)","v":0},{"$f":"IF(ISERROR(Data4!DE$184),0,Data4!DE$184)","v":0},{"$f":"IF(ISERROR(Data4!DF$184),0,Data4!DF$184)","v":0},{"$f":"IF(ISERROR(Data4!DG$184),0,Data4!DG$184)","v":0},{"$f":"IF(ISERROR(Data4!DH$184),0,Data4!DH$184)","v":0}]

{"sheet":"D.0","index":57,"n_rows":100,"n_cols":121,"rows_kept":100,"cut":false,"hidden":true,"merged":[[85,1,85,2],[1,2,1,4],[2,2,2,4],[3,2,3,4],[3,110,3,119]]}
[]
[null,null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"},null,null,null,{"$f":"IF(Data0!FC2=\"TRUE\",\"Alternatyvą sudarančios veiklos. Norėdami pildyti veiklą, paspauskite ant jos kodo žemiau:\",\"\")","v":""}]
[null,null,"Esamos situacijos aprašymas (finansiniai duomenys pateikiami absoliučiais skaičiais pagal planuojamą projekto apimtį)"]
[null,null,{"$f":"IF(ISERROR(DQ6),\"\",DQ6)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas","Sąlyginio formatavimo žymė","Klaidų vertinimas",null,null,null,null,null,null,null,null,null,"Vartotojui pateikiamos klaidos Nr."]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},{"$f":"Data4!N1","v":1},{"$f":"Data4!O1","v":2},{"$f":"Data4!P1","v":3},{"$f":"Data4!Q1","v":4},{"$f":"Data4!R1","v":5},{"$f":"Data4!S1","v":6},{"$f":"Data4!T1","v":7},{"$f":"Data4!U1","v":8},{"$f":"Data4!V1","v":9},{"$f":"Data4!W1","v":10},{"$f":"Data4!X1","v":11},{"$f":"Data4!Y1","v":12},{"$f":"Data4!Z1","v":13},{"$f":"Data4!AA1","v":14},{"$f":"Data4!AB1","v":15},{"$f":"Data4!AC1","v":16},{"$f":"Data4!AD1","v":17},{"$f":"Data4!AE1","v":18},{"$f":"Data4!AF1","v":19},{"$f":"Data4!AG1","v":20},{"$f":"Data4!AH1","v":21},{"$f":"Data4!AI1","v":22},{"$f":"Data4!AJ1","v":23},{"$f":"Data4!AK1","v":24},{"$f":"Data4!AL1","v":25},{"$f":"Data4!AM1","v":26},{"$f":"Data4!AN1","v":27},{"$f":"Data4!AO1","v":28},{"$f":"Data4!AP1","v":29},{"$f":"Data4!AQ1","v":30},{"$f":"Data4!AR1","v":31},{"$f":"Data4!AS1","v":32},{"$f":"Data4!AT1","v":33},{"$f":"Data4!AU1","v":34},{"$f":"Data4!AV1","v":35},{"$f":"Data4!AW1","v":36},{"$f":"Data4!AX1","v":37},{"$f":"Data4!AY1","v":38},{"$f":"Data4!AZ1","v":39},{"$f":"Data4!BA1","v":40},{"$f":"Data4!BB1","v":41},{"$f":"Data4!BC1","v":42},{"$f":"Data4!BD1","v":43},{"$f":"Data4!BE1","v":44},{"$f":"Data4!BF1","v":45},{"$f":"Data4!BG1","v":46},{"$f":"Data4!BH1","v":47},{"$f":"Data4!BI1","v":48},{"$f":"Data4!BJ1","v":49},{"$f":"Data4!BK1","v":50},{"$f":"Data4!BL1","v":51},{"$f":"Data4!BM1","v":52},{"$f":"Data4!BN1","v":53},{"$f":"Data4!BO1","v":54},{"$f":"Data4!BP1","v":55},{"$f":"Data4!BQ1","v":56},{"$f":"Data4!BR1","v":57},{"$f":"Data4!BS1","v":58},{"$f":"Data4!BT1","v":59},{"$f":"Data4!BU1","v":60},{"$f":"Data4!BV1","v":61},{"$f":"Data4!BW1","v":62},{"$f":"Data4!BX1","v":63},{"$f":"Data4!BY1","v":64},{"$f":"Data4!BZ1","v":65},{"$f":"Data4!CA1","v":66},{"$f":"Data4!CB1","v":67},{"$f":"Data4!CC1","v":68},{"$f":"Data4!CD1","v":69},{"$f":"Data4!CE1","v":70},{"$f":"Data4!CF1","v":71},{"$f":"Data4!CG1","v":72},{"$f":"Data4!CH1","v":73},{"$f":"Data4!CI1","v":74},{"$f":"Data4!CJ1","v":75},{"$f":"Data4!CK1","v":76},{"$f":"Data4!CL1","v":77},{"$f":"Data4!CM1","v":78},{"$f":"Data4!CN1","v":79},{"$f":"Data4!CO1","v":80},{"$f":"Data4!CP1","v":81},{"$f":"Data4!CQ1","v":82},{"$f":"Data4!CR1","v":83},{"$f":"Data4!CS1","v":84},{"$f":"Data4!CT1","v":85},{"$f":"Data4!CU1","v":86},{"$f":"Data4!CV1","v":87},{"$f":"Data4!CW1","v":88},{"$f":"Data4!CX1","v":89},{"$f":"Data4!CY1","v":90},{"$f":"Data4!CZ1","v":91},{"$f":"Data4!DA1","v":92},{"$f":"Data4!DB1","v":93},{"$f":"Data4!DC1","v":94},{"$f":"Data4!DD1","v":95},{"$f":"Data4!DE1","v":96},{"$f":"Data4!DF1","v":97},{"$f":"Data4!DG1","v":98},{"$f":"Data4!DH1","v":99},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(MAX(DG6:DP6)=0,\"\",INDEX(DG5:DP5,1,MATCH(MAX(DG6:DP6),DG6:DP6,0)))","v":""}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"Data4!O2","v":2027},{"$f":"Data4!P2","v":2028},{"$f":"Data4!Q2","v":2029},{"$f":"Data4!R2","v":2030},{"$f":"Data4!S2","v":2031},{"$f":"Data4!T2","v":2032},{"$f":"Data4!U2","v":2033},{"$f":"Data4!V2","v":2034},{"$f":"Data4!W2","v":2035},{"$f":"Data4!X2","v":2036},{"$f":"Data4!Y2","v":2037},{"$f":"Data4!Z2","v":2038},{"$f":"Data4!AA2","v":2039},{"$f":"Data4!AB2","v":2040},{"$f":"Data4!AC2","v":2041},{"$f":"Data4!AD2","v":2042},{"$f":"Data4!AE2","v":2043},{"$f":"Data4!AF2","v":2044},{"$f":"Data4!AG2","v":2045},{"$f":"Data4!AH2","v":2046},{"$f":"Data4!AI2","v":2047},{"$f":"Data4!AJ2","v":2048},{"$f":"Data4!AK2","v":2049},{"$f":"Data4!AL2","v":2050},{"$f":"Data4!AM2","v":2051},{"$f":"Data4!AN2","v":2052},{"$f":"Data4!AO2","v":2053},{"$f":"Data4!AP2","v":2054},{"$f":"Data4!AQ2","v":2055},{"$f":"Data4!AR2","v":2056},{"$f":"Data4!AS2","v":2057},{"$f":"Data4!AT2","v":2058},{"$f":"Data4!AU2","v":2059},{"$f":"Data4!AV2","v":2060},{"$f":"Data4!AW2","v":2061},{"$f":"Data4!AX2","v":2062},{"$f":"Data4!AY2","v":2063},{"$f":"Data4!AZ2","v":2064},{"$f":"Data4!BA2","v":2065},{"$f":"Data4!BB2","v":2066},{"$f":"Data4!BC2","v":2067},{"$f":"Data4!BD2","v":2068},{"$f":"Data4!BE2","v":2069},{"$f":"Data4!BF2","v":2070},{"$f":"Data4!BG2","v":2071},{"$f":"Data4!BH2","v":2072},{"$f":"Data4!BI2","v":2073},{"$f":"Data4!BJ2","v":2074},{"$f":"Data4!BK2","v":2075},{"$f":"Data4!BL2","v":2076},{"$f":"Data4!BM2","v":2077},{"$f":"Data4!BN2","v":2078},{"$f":"Data4!BO2","v":2079},{"$f":"Data4!BP2","v":2080},{"$f":"Data4!BQ2","v":2081},{"$f":"Data4!BR2","v":2082},{"$f":"Data4!BS2","v":2083},{"$f":"Data4!BT2","v":2084},{"$f":"Data4!BU2","v":2085},{"$f":"Data4!BV2","v":2086},{"$f":"Data4!BW2","v":2087},{"$f":"Data4!BX2","v":2088},{"$f":"Data4!BY2","v":2089},{"$f":"Data4!BZ2","v":2090},{"$f":"Data4!CA2","v":2091},{"$f":"Data4!CB2","v":2092},{"$f":"Data4!CC2","v":2093},{"$f":"Data4!CD2","v":2094},{"$f":"Data4!CE2","v":2095},{"$f":"Data4!CF2","v":2096},{"$f":"Data4!CG2","v":2097},{"$f":"Data4!CH2","v":2098},{"$f":"Data4!CI2","v":2099},{"$f":"Data4!CJ2","v":2100},{"$f":"Data4!CK2","v":2101},{"$f":"Data4!CL2","v":2102},{"$f":"Data4!CM2","v":2103},{"$f":"Data4!CN2","v":2104},{"$f":"Data4!CO2","v":2105},{"$f":"Data4!CP2","v":2106},{"$f":"Data4!CQ2","v":2107},{"$f":"Data4!CR2","v":2108},{"$f":"Data4!CS2","v":2109},{"$f":"Data4!CT2","v":2110},{"$f":"Data4!CU2","v":2111},{"$f":"Data4!CV2","v":2112},{"$f":"Data4!CW2","v":2113},{"$f":"Data4!CX2","v":2114},{"$f":"Data4!CY2","v":2115},{"$f":"Data4!CZ2","v":2116},{"$f":"Data4!DA2","v":2117},{"$f":"Data4!DB2","v":2118},{"$f":"Data4!DC2","v":2119},{"$f":"Data4!DD2","v":2120},{"$f":"Data4!DE2","v":2121},{"$f":"Data4!DF2","v":2122},{"$f":"Data4!DG2","v":2123},{"$f":"Data4!DH2","v":2124},null,null,null,null,null,{"$f":"COUNTIF(DG$7:DG$59,\"Klaida\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(DQ5,Klaidu_pranesimai,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS8:BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0},{"$f":"IF(COUNTIF(DG8:DP8,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F8:INDEX(F8:DA8,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0},0,{"$f":"IF(COUNT(F9:INDEX(F9:DA9,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0},0,{"$f":"IF(COUNT(F10:INDEX(F10:DA10,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0},0,{"$f":"IF(COUNT(F11:INDEX(F11:DA11,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0},0,{"$f":"IF(COUNT(F12:INDEX(F12:DA12,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0},0,{"$f":"IF(COUNT(F13:INDEX(F13:DA13,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0},0,{"$f":"IF(COUNT(F14:INDEX(F14:DA14,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0},0,{"$f":"IF(COUNT(F15:INDEX(F15:DA15,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0},0,{"$f":"IF(COUNT(F16:INDEX(F16:DA16,PAL+1))<>PAL+1,\"Klaida\",0)","v":0},{"$f":"IF(VPSP=\"Ne\",IF(OR(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")>1,AND(COUNTIF(F16:INDEX(F16:DA16,PAL+1),\">0\")=1,OFFSET(F16,0,PAL)=0)),\"Klaida\",0),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS18:BS20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0},0,{"$f":"IF(COUNT(F18:INDEX(F18:DA18,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0},0,{"$f":"IF(COUNT(F19:INDEX(F19:DA19,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0},0,{"$f":"IF(COUNT(F20:INDEX(F20:DA20,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS22,BS29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS23:BS28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0},{"$f":"IF(COUNTIF(DG23:DP23,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F23:INDEX(F23:DA23,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0},0,{"$f":"IF(COUNT(F24:INDEX(F24:DA24,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0},0,{"$f":"IF(COUNT(F25:INDEX(F25:DA25,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0},0,{"$f":"IF(COUNT(F26:INDEX(F26:DA26,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0},0,{"$f":"IF(COUNT(F27:INDEX(F27:DA27,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0},0,{"$f":"IF(COUNT(F28:INDEX(F28:DA28,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0},0,{"$f":"IF(COUNT(F29:INDEX(F29:DA29,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS31,BS33)-BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G8:G15,Pirkimo_PVM)+SUMPRODUCT(G23:G28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS8:BS15,Pirkimo_PVM)+SUMPRODUCT(BS23:BS28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(F18:F19,Pardavimo_PVM))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(G18:G19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BS18:BS19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"IF(COUNTIF(DG33:DP33,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F33:INDEX(F33:DA33,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17)-SUM(BS15,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS36,BS41,BS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DF36,DF41,DF44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS37:BS40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"IF(COUNTIF(DG37:DP37,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F37:INDEX(F37:DA37,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"IF(COUNTIF(DG38:DP38,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F38:INDEX(F38:DA38,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"IF(COUNTIF(DG39:DP39,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F39:INDEX(F39:DA39,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"IF(COUNTIF(DG40:DP40,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F40:INDEX(F40:DA40,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS42:BS43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"IF(COUNTIF(DG42:DP42,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F42:INDEX(F42:DA42,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"IF(COUNTIF(DG43:DP43,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F43:INDEX(F43:DA43,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS45)-SUM(BS46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"IF(COUNTIF(DG45:DP45,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F45:INDEX(F45:DA45,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"IF(COUNTIF(DG46:DP46,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F46:INDEX(F46:DA46,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS48)-SUM(BS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS49:BS55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0}]
[null,"H.1.1.",null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG49:DP49,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F49:INDEX(F49:DA49,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.2.",null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},null,0,{"$f":"IF(COUNT(F50:INDEX(F50:DA50,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.3.",null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},null,0,{"$f":"IF(COUNT(F51:INDEX(F51:DA51,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.4.",null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},null,0,{"$f":"IF(COUNT(F52:INDEX(F52:DA52,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.5.",null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},null,0,{"$f":"IF(COUNT(F53:INDEX(F53:DA53,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.6.",null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},null,0,{"$f":"IF(COUNT(F54:INDEX(F54:DA54,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.1.7.",null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},null,0,{"$f":"IF(COUNT(F55:INDEX(F55:DA55,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS57:BS59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0}]
[null,"H.2.1.",null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG57:DP57,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F57:INDEX(F57:DA57,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.2.",null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG58:DP58,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F58:INDEX(F58:DA58,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"H.2.3.",null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},null,{"$f":"IF(COUNTIF(DG59:DP59,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F59:INDEX(F59:DA59,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS16:BS17)-SUM(BS7,BS22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30)+G63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17,BT35)-SUM(BT7,BT21,BT30)+BS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},{"$f":"SUM(G16,G17)-SUM(G21,G38,G40,G41,G46)+IF(AND(G5>Investiciju_metu_skaicius,G22>0,SUM(G38:G40,G41,G44)>0),MIN(G22,SUM(G38:G40,G41,G44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS16,BS17)-SUM(BS21,BS38,BS40,BS41,BS46)+IF(AND(BS5>Investiciju_metu_skaicius,BS22>0,SUM(BS38:BS40,BS41,BS44)>0),MIN(BS22,SUM(BS38:BS40,BS41,BS44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"SUMPRODUCT(F$16:F$20,Data1!$F$63:$F$67)-SUMPRODUCT(F$8:F$15,Data1!$F$55:$F$62)-SUMPRODUCT(F$23:F$28,Data1!$F$70:$F$75)+F47","v":0},{"$f":"SUMPRODUCT(G$16:G$20,Data1!$F$63:$F$67)-SUMPRODUCT(G$8:G$15,Data1!$F$55:$F$62)-SUMPRODUCT(G$23:G$28,Data1!$F$70:$F$75)+G47","v":0},{"$f":"SUMPRODUCT(H$16:H$20,Data1!$F$63:$F$67)-SUMPRODUCT(H$8:H$15,Data1!$F$55:$F$62)-SUMPRODUCT(H$23:H$28,Data1!$F$70:$F$75)+H47","v":0},{"$f":"SUMPRODUCT(I$16:I$20,Data1!$F$63:$F$67)-SUMPRODUCT(I$8:I$15,Data1!$F$55:$F$62)-SUMPRODUCT(I$23:I$28,Data1!$F$70:$F$75)+I47","v":0},{"$f":"SUMPRODUCT(J$16:J$20,Data1!$F$63:$F$67)-SUMPRODUCT(J$8:J$15,Data1!$F$55:$F$62)-SUMPRODUCT(J$23:J$28,Data1!$F$70:$F$75)+J47","v":0},{"$f":"SUMPRODUCT(K$16:K$20,Data1!$F$63:$F$67)-SUMPRODUCT(K$8:K$15,Data1!$F$55:$F$62)-SUMPRODUCT(K$23:K$28,Data1!$F$70:$F$75)+K47","v":0},{"$f":"SUMPRODUCT(L$16:L$20,Data1!$F$63:$F$67)-SUMPRODUCT(L$8:L$15,Data1!$F$55:$F$62)-SUMPRODUCT(L$23:L$28,Data1!$F$70:$F$75)+L47","v":0},{"$f":"SUMPRODUCT(M$16:M$20,Data1!$F$63:$F$67)-SUMPRODUCT(M$8:M$15,Data1!$F$55:$F$62)-SUMPRODUCT(M$23:M$28,Data1!$F$70:$F$75)+M47","v":0},{"$f":"SUMPRODUCT(N$16:N$20,Data1!$F$63:$F$67)-SUMPRODUCT(N$8:N$15,Data1!$F$55:$F$62)-SUMPRODUCT(N$23:N$28,Data1!$F$70:$F$75)+N47","v":0},{"$f":"SUMPRODUCT(O$16:O$20,Data1!$F$63:$F$67)-SUMPRODUCT(O$8:O$15,Data1!$F$55:$F$62)-SUMPRODUCT(O$23:O$28,Data1!$F$70:$F$75)+O47","v":0},{"$f":"SUMPRODUCT(P$16:P$20,Data1!$F$63:$F$67)-SUMPRODUCT(P$8:P$15,Data1!$F$55:$F$62)-SUMPRODUCT(P$23:P$28,Data1!$F$70:$F$75)+P47","v":0},{"$f":"SUMPRODUCT(Q$16:Q$20,Data1!$F$63:$F$67)-SUMPRODUCT(Q$8:Q$15,Data1!$F$55:$F$62)-SUMPRODUCT(Q$23:Q$28,Data1!$F$70:$F$75)+Q47","v":0},{"$f":"SUMPRODUCT(R$16:R$20,Data1!$F$63:$F$67)-SUMPRODUCT(R$8:R$15,Data1!$F$55:$F$62)-SUMPRODUCT(R$23:R$28,Data1!$F$70:$F$75)+R47","v":0},{"$f":"SUMPRODUCT(S$16:S$20,Data1!$F$63:$F$67)-SUMPRODUCT(S$8:S$15,Data1!$F$55:$F$62)-SUMPRODUCT(S$23:S$28,Data1!$F$70:$F$75)+S47","v":0},{"$f":"SUMPRODUCT(T$16:T$20,Data1!$F$63:$F$67)-SUMPRODUCT(T$8:T$15,Data1!$F$55:$F$62)-SUMPRODUCT(T$23:T$28,Data1!$F$70:$F$75)+T47","v":0},{"$f":"SUMPRODUCT(U$16:U$20,Data1!$F$63:$F$67)-SUMPRODUCT(U$8:U$15,Data1!$F$55:$F$62)-SUMPRODUCT(U$23:U$28,Data1!$F$70:$F$75)+U47","v":0},{"$f":"SUMPRODUCT(V$16:V$20,Data1!$F$63:$F$67)-SUMPRODUCT(V$8:V$15,Data1!$F$55:$F$62)-SUMPRODUCT(V$23:V$28,Data1!$F$70:$F$75)+V47","v":0},{"$f":"SUMPRODUCT(W$16:W$20,Data1!$F$63:$F$67)-SUMPRODUCT(W$8:W$15,Data1!$F$55:$F$62)-SUMPRODUCT(W$23:W$28,Data1!$F$70:$F$75)+W47","v":0},{"$f":"SUMPRODUCT(X$16:X$20,Data1!$F$63:$F$67)-SUMPRODUCT(X$8:X$15,Data1!$F$55:$F$62)-SUMPRODUCT(X$23:X$28,Data1!$F$70:$F$75)+X47","v":0},{"$f":"SUMPRODUCT(Y$16:Y$20,Data1!$F$63:$F$67)-SUMPRODUCT(Y$8:Y$15,Data1!$F$55:$F$62)-SUMPRODUCT(Y$23:Y$28,Data1!$F$70:$F$75)+Y47","v":0},{"$f":"SUMPRODUCT(Z$16:Z$20,Data1!$F$63:$F$67)-SUMPRODUCT(Z$8:Z$15,Data1!$F$55:$F$62)-SUMPRODUCT(Z$23:Z$28,Data1!$F$70:$F$75)+Z47","v":0},{"$f":"SUMPRODUCT(AA$16:AA$20,Data1!$F$63:$F$67)-SUMPRODUCT(AA$8:AA$15,Data1!$F$55:$F$62)-SUMPRODUCT(AA$23:AA$28,Data1!$F$70:$F$75)+AA47","v":0},{"$f":"SUMPRODUCT(AB$16:AB$20,Data1!$F$63:$F$67)-SUMPRODUCT(AB$8:AB$15,Data1!$F$55:$F$62)-SUMPRODUCT(AB$23:AB$28,Data1!$F$70:$F$75)+AB47","v":0},{"$f":"SUMPRODUCT(AC$16:AC$20,Data1!$F$63:$F$67)-SUMPRODUCT(AC$8:AC$15,Data1!$F$55:$F$62)-SUMPRODUCT(AC$23:AC$28,Data1!$F$70:$F$75)+AC47","v":0},{"$f":"SUMPRODUCT(AD$16:AD$20,Data1!$F$63:$F$67)-SUMPRODUCT(AD$8:AD$15,Data1!$F$55:$F$62)-SUMPRODUCT(AD$23:AD$28,Data1!$F$70:$F$75)+AD47","v":0},{"$f":"SUMPRODUCT(AE$16:AE$20,Data1!$F$63:$F$67)-SUMPRODUCT(AE$8:AE$15,Data1!$F$55:$F$62)-SUMPRODUCT(AE$23:AE$28,Data1!$F$70:$F$75)+AE47","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$F$63:$F$67)-SUMPRODUCT(AF$8:AF$15,Data1!$F$55:$F$62)-SUMPRODUCT(AF$23:AF$28,Data1!$F$70:$F$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$F$63:$F$67)-SUMPRODUCT(AG$8:AG$15,Data1!$F$55:$F$62)-SUMPRODUCT(AG$23:AG$28,Data1!$F$70:$F$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$F$63:$F$67)-SUMPRODUCT(AH$8:AH$15,Data1!$F$55:$F$62)-SUMPRODUCT(AH$23:AH$28,Data1!$F$70:$F$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$F$63:$F$67)-SUMPRODUCT(AI$8:AI$15,Data1!$F$55:$F$62)-SUMPRODUCT(AI$23:AI$28,Data1!$F$70:$F$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$F$63:$F$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$F$55:$F$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$F$70:$F$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$F$63:$F$67)-SUMPRODUCT(AK$8:AK$15,Data1!$F$55:$F$62)-SUMPRODUCT(AK$23:AK$28,Data1!$F$70:$F$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$F$63:$F$67)-SUMPRODUCT(AL$8:AL$15,Data1!$F$55:$F$62)-SUMPRODUCT(AL$23:AL$28,Data1!$F$70:$F$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$F$63:$F$67)-SUMPRODUCT(AM$8:AM$15,Data1!$F$55:$F$62)-SUMPRODUCT(AM$23:AM$28,Data1!$F$70:$F$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$F$63:$F$67)-SUMPRODUCT(AN$8:AN$15,Data1!$F$55:$F$62)-SUMPRODUCT(AN$23:AN$28,Data1!$F$70:$F$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$F$63:$F$67)-SUMPRODUCT(AO$8:AO$15,Data1!$F$55:$F$62)-SUMPRODUCT(AO$23:AO$28,Data1!$F$70:$F$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$F$63:$F$67)-SUMPRODUCT(AP$8:AP$15,Data1!$F$55:$F$62)-SUMPRODUCT(AP$23:AP$28,Data1!$F$70:$F$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$F$63:$F$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$F$55:$F$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$F$70:$F$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$F$63:$F$67)-SUMPRODUCT(AR$8:AR$15,Data1!$F$55:$F$62)-SUMPRODUCT(AR$23:AR$28,Data1!$F$70:$F$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$F$63:$F$67)-SUMPRODUCT(AS$8:AS$15,Data1!$F$55:$F$62)-SUMPRODUCT(AS$23:AS$28,Data1!$F$70:$F$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$F$63:$F$67)-SUMPRODUCT(AT$8:AT$15,Data1!$F$55:$F$62)-SUMPRODUCT(AT$23:AT$28,Data1!$F$70:$F$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$F$63:$F$67)-SUMPRODUCT(AU$8:AU$15,Data1!$F$55:$F$62)-SUMPRODUCT(AU$23:AU$28,Data1!$F$70:$F$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$F$63:$F$67)-SUMPRODUCT(AV$8:AV$15,Data1!$F$55:$F$62)-SUMPRODUCT(AV$23:AV$28,Data1!$F$70:$F$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$F$63:$F$67)-SUMPRODUCT(AW$8:AW$15,Data1!$F$55:$F$62)-SUMPRODUCT(AW$23:AW$28,Data1!$F$70:$F$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$F$63:$F$67)-SUMPRODUCT(AX$8:AX$15,Data1!$F$55:$F$62)-SUMPRODUCT(AX$23:AX$28,Data1!$F$70:$F$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$F$63:$F$67)-SUMPRODUCT(AY$8:AY$15,Data1!$F$55:$F$62)-SUMPRODUCT(AY$23:AY$28,Data1!$F$70:$F$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$F$63:$F$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$F$55:$F$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$F$70:$F$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$F$63:$F$67)-SUMPRODUCT(BA$8:BA$15,Data1!$F$55:$F$62)-SUMPRODUCT(BA$23:BA$28,Data1!$F$70:$F$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$F$63:$F$67)-SUMPRODUCT(BB$8:BB$15,Data1!$F$55:$F$62)-SUMPRODUCT(BB$23:BB$28,Data1!$F$70:$F$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$F$63:$F$67)-SUMPRODUCT(BC$8:BC$15,Data1!$F$55:$F$62)-SUMPRODUCT(BC$23:BC$28,Data1!$F$70:$F$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$F$63:$F$67)-SUMPRODUCT(BD$8:BD$15,Data1!$F$55:$F$62)-SUMPRODUCT(BD$23:BD$28,Data1!$F$70:$F$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$F$63:$F$67)-SUMPRODUCT(BE$8:BE$15,Data1!$F$55:$F$62)-SUMPRODUCT(BE$23:BE$28,Data1!$F$70:$F$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$F$63:$F$67)-SUMPRODUCT(BF$8:BF$15,Data1!$F$55:$F$62)-SUMPRODUCT(BF$23:BF$28,Data1!$F$70:$F$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$F$63:$F$67)-SUMPRODUCT(BG$8:BG$15,Data1!$F$55:$F$62)-SUMPRODUCT(BG$23:BG$28,Data1!$F$70:$F$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$F$63:$F$67)-SUMPRODUCT(BH$8:BH$15,Data1!$F$55:$F$62)-SUMPRODUCT(BH$23:BH$28,Data1!$F$70:$F$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$F$63:$F$67)-SUMPRODUCT(BI$8:BI$15,Data1!$F$55:$F$62)-SUMPRODUCT(BI$23:BI$28,Data1!$F$70:$F$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$F$63:$F$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$F$55:$F$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$F$70:$F$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$F$63:$F$67)-SUMPRODUCT(BK$8:BK$15,Data1!$F$55:$F$62)-SUMPRODUCT(BK$23:BK$28,Data1!$F$70:$F$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$F$63:$F$67)-SUMPRODUCT(BL$8:BL$15,Data1!$F$55:$F$62)-SUMPRODUCT(BL$23:BL$28,Data1!$F$70:$F$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$F$63:$F$67)-SUMPRODUCT(BM$8:BM$15,Data1!$F$55:$F$62)-SUMPRODUCT(BM$23:BM$28,Data1!$F$70:$F$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$F$63:$F$67)-SUMPRODUCT(BN$8:BN$15,Data1!$F$55:$F$62)-SUMPRODUCT(BN$23:BN$28,Data1!$F$70:$F$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$F$63:$F$67)-SUMPRODUCT(BO$8:BO$15,Data1!$F$55:$F$62)-SUMPRODUCT(BO$23:BO$28,Data1!$F$70:$F$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$F$63:$F$67)-SUMPRODUCT(BP$8:BP$15,Data1!$F$55:$F$62)-SUMPRODUCT(BP$23:BP$28,Data1!$F$70:$F$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$F$63:$F$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$F$55:$F$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$F$70:$F$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$F$63:$F$67)-SUMPRODUCT(BR$8:BR$15,Data1!$F$55:$F$62)-SUMPRODUCT(BR$23:BR$28,Data1!$F$70:$F$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$F$63:$F$67)-SUMPRODUCT(BS$8:BS$15,Data1!$F$55:$F$62)-SUMPRODUCT(BS$23:BS$28,Data1!$F$70:$F$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$F$63:$F$67)-SUMPRODUCT(BT$8:BT$15,Data1!$F$55:$F$62)-SUMPRODUCT(BT$23:BT$28,Data1!$F$70:$F$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$F$63:$F$67)-SUMPRODUCT(BU$8:BU$15,Data1!$F$55:$F$62)-SUMPRODUCT(BU$23:BU$28,Data1!$F$70:$F$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$F$63:$F$67)-SUMPRODUCT(BV$8:BV$15,Data1!$F$55:$F$62)-SUMPRODUCT(BV$23:BV$28,Data1!$F$70:$F$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$F$63:$F$67)-SUMPRODUCT(BW$8:BW$15,Data1!$F$55:$F$62)-SUMPRODUCT(BW$23:BW$28,Data1!$F$70:$F$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$F$63:$F$67)-SUMPRODUCT(BX$8:BX$15,Data1!$F$55:$F$62)-SUMPRODUCT(BX$23:BX$28,Data1!$F$70:$F$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$F$63:$F$67)-SUMPRODUCT(BY$8:BY$15,Data1!$F$55:$F$62)-SUMPRODUCT(BY$23:BY$28,Data1!$F$70:$F$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$F$63:$F$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$F$55:$F$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$F$70:$F$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$F$63:$F$67)-SUMPRODUCT(CA$8:CA$15,Data1!$F$55:$F$62)-SUMPRODUCT(CA$23:CA$28,Data1!$F$70:$F$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$F$63:$F$67)-SUMPRODUCT(CB$8:CB$15,Data1!$F$55:$F$62)-SUMPRODUCT(CB$23:CB$28,Data1!$F$70:$F$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$F$63:$F$67)-SUMPRODUCT(CC$8:CC$15,Data1!$F$55:$F$62)-SUMPRODUCT(CC$23:CC$28,Data1!$F$70:$F$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$F$63:$F$67)-SUMPRODUCT(CD$8:CD$15,Data1!$F$55:$F$62)-SUMPRODUCT(CD$23:CD$28,Data1!$F$70:$F$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$F$63:$F$67)-SUMPRODUCT(CE$8:CE$15,Data1!$F$55:$F$62)-SUMPRODUCT(CE$23:CE$28,Data1!$F$70:$F$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$F$63:$F$67)-SUMPRODUCT(CF$8:CF$15,Data1!$F$55:$F$62)-SUMPRODUCT(CF$23:CF$28,Data1!$F$70:$F$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$F$63:$F$67)-SUMPRODUCT(CG$8:CG$15,Data1!$F$55:$F$62)-SUMPRODUCT(CG$23:CG$28,Data1!$F$70:$F$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$F$63:$F$67)-SUMPRODUCT(CH$8:CH$15,Data1!$F$55:$F$62)-SUMPRODUCT(CH$23:CH$28,Data1!$F$70:$F$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$F$63:$F$67)-SUMPRODUCT(CI$8:CI$15,Data1!$F$55:$F$62)-SUMPRODUCT(CI$23:CI$28,Data1!$F$70:$F$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$F$63:$F$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$F$55:$F$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$F$70:$F$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$F$63:$F$67)-SUMPRODUCT(CK$8:CK$15,Data1!$F$55:$F$62)-SUMPRODUCT(CK$23:CK$28,Data1!$F$70:$F$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$F$63:$F$67)-SUMPRODUCT(CL$8:CL$15,Data1!$F$55:$F$62)-SUMPRODUCT(CL$23:CL$28,Data1!$F$70:$F$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$F$63:$F$67)-SUMPRODUCT(CM$8:CM$15,Data1!$F$55:$F$62)-SUMPRODUCT(CM$23:CM$28,Data1!$F$70:$F$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$F$63:$F$67)-SUMPRODUCT(CN$8:CN$15,Data1!$F$55:$F$62)-SUMPRODUCT(CN$23:CN$28,Data1!$F$70:$F$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$F$63:$F$67)-SUMPRODUCT(CO$8:CO$15,Data1!$F$55:$F$62)-SUMPRODUCT(CO$23:CO$28,Data1!$F$70:$F$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$F$63:$F$67)-SUMPRODUCT(CP$8:CP$15,Data1!$F$55:$F$62)-SUMPRODUCT(CP$23:CP$28,Data1!$F$70:$F$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$F$63:$F$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$F$55:$F$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$F$70:$F$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$F$63:$F$67)-SUMPRODUCT(CR$8:CR$15,Data1!$F$55:$F$62)-SUMPRODUCT(CR$23:CR$28,Data1!$F$70:$F$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$F$63:$F$67)-SUMPRODUCT(CS$8:CS$15,Data1!$F$55:$F$62)-SUMPRODUCT(CS$23:CS$28,Data1!$F$70:$F$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$F$63:$F$67)-SUMPRODUCT(CT$8:CT$15,Data1!$F$55:$F$62)-SUMPRODUCT(CT$23:CT$28,Data1!$F$70:$F$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$F$63:$F$67)-SUMPRODUCT(CU$8:CU$15,Data1!$F$55:$F$62)-SUMPRODUCT(CU$23:CU$28,Data1!$F$70:$F$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$F$63:$F$67)-SUMPRODUCT(CV$8:CV$15,Data1!$F$55:$F$62)-SUMPRODUCT(CV$23:CV$28,Data1!$F$70:$F$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$F$63:$F$67)-SUMPRODUCT(CW$8:CW$15,Data1!$F$55:$F$62)-SUMPRODUCT(CW$23:CW$28,Data1!$F$70:$F$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$F$63:$F$67)-SUMPRODUCT(CX$8:CX$15,Data1!$F$55:$F$62)-SUMPRODUCT(CX$23:CX$28,Data1!$F$70:$F$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$F$63:$F$67)-SUMPRODUCT(CY$8:CY$15,Data1!$F$55:$F$62)-SUMPRODUCT(CY$23:CY$28,Data1!$F$70:$F$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$F$63:$F$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$F$55:$F$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$F$70:$F$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$F$63:$F$67)-SUMPRODUCT(DA$8:DA$15,Data1!$F$55:$F$62)-SUMPRODUCT(DA$23:DA$28,Data1!$F$70:$F$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!F55:F62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(DD16,Data1!F63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!F65:F67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!F70:F75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"IRR(F75:INDEX(F75:DA75,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[]
[]
[]
[null,"SE poveikio formulės atkūrimo veiksmui"]
[]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C$72,Data2!B$72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D89)-SUM(D97)","v":0},{"$f":"SUM(E89)-SUM(E97)","v":0},{"$f":"SUM(F89)-SUM(F97)","v":0},{"$f":"SUM(G89)-SUM(G97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS89)-SUM(BS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$73,Data2!B$73) & \" \"& IF(Kalba=\"EN\",Data2!C$74,Data2!B$74)","v":"SE nauda (pasirinkite SE naudos komponentą)"},{"$f":"ROUND(SUM(D90:D96),0)","v":0},{"$f":"ROUND(SUM(E90:E96),0)","v":0},{"$f":"ROUND(SUM(F90:F96),0)","v":0},{"$f":"ROUND(SUM(G90:G96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS90:BS96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.",{"$f":"Data4!D$259","v":"-"},{"$f":"F90+NPV(FDN,G90:INDEX(G90:DA90,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F90:$DA90)","v":0},{"$f":"IF(ISERROR(Data4!M$259),0,Data4!M$259)","v":0},{"$f":"IF(ISERROR(Data4!N$259),0,Data4!N$259)","v":0},{"$f":"IF(ISERROR(Data4!O$259),0,Data4!O$259)","v":0},{"$f":"IF(ISERROR(Data4!P$259),0,Data4!P$259)","v":0},{"$f":"IF(ISERROR(Data4!Q$259),0,Data4!Q$259)","v":0},{"$f":"IF(ISERROR(Data4!R$259),0,Data4!R$259)","v":0},{"$f":"IF(ISERROR(Data4!S$259),0,Data4!S$259)","v":0},{"$f":"IF(ISERROR(Data4!T$259),0,Data4!T$259)","v":0},{"$f":"IF(ISERROR(Data4!U$259),0,Data4!U$259)","v":0},{"$f":"IF(ISERROR(Data4!V$259),0,Data4!V$259)","v":0},{"$f":"IF(ISERROR(Data4!W$259),0,Data4!W$259)","v":0},{"$f":"IF(ISERROR(Data4!X$259),0,Data4!X$259)","v":0},{"$f":"IF(ISERROR(Data4!Y$259),0,Data4!Y$259)","v":0},{"$f":"IF(ISERROR(Data4!Z$259),0,Data4!Z$259)","v":0},{"$f":"IF(ISERROR(Data4!AA$259),0,Data4!AA$259)","v":0},{"$f":"IF(ISERROR(Data4!AB$259),0,Data4!AB$259)","v":0},{"$f":"IF(ISERROR(Data4!AC$259),0,Data4!AC$259)","v":0},{"$f":"IF(ISERROR(Data4!AD$259),0,Data4!AD$259)","v":0},{"$f":"IF(ISERROR(Data4!AE$259),0,Data4!AE$259)","v":0},{"$f":"IF(ISERROR(Data4!AF$259),0,Data4!AF$259)","v":0},{"$f":"IF(ISERROR(Data4!AG$259),0,Data4!AG$259)","v":0},{"$f":"IF(ISERROR(Data4!AH$259),0,Data4!AH$259)","v":0},{"$f":"IF(ISERROR(Data4!AI$259),0,Data4!AI$259)","v":0},{"$f":"IF(ISERROR(Data4!AJ$259),0,Data4!AJ$259)","v":0},{"$f":"IF(ISERROR(Data4!AK$259),0,Data4!AK$259)","v":0},{"$f":"IF(ISERROR(Data4!AL$259),0,Data4!AL$259)","v":0},{"$f":"IF(ISERROR(Data4!AM$259),0,Data4!AM$259)","v":0},{"$f":"IF(ISERROR(Data4!AN$259),0,Data4!AN$259)","v":0},{"$f":"IF(ISERROR(Data4!AO$259),0,Data4!AO$259)","v":0},{"$f":"IF(ISERROR(Data4!AP$259),0,Data4!AP$259)","v":0},{"$f":"IF(ISERROR(Data4!AQ$259),0,Data4!AQ$259)","v":0},{"$f":"IF(ISERROR(Data4!AR$259),0,Data4!AR$259)","v":0},{"$f":"IF(ISERROR(Data4!AS$259),0,Data4!AS$259)","v":0},{"$f":"IF(ISERROR(Data4!AT$259),0,Data4!AT$259)","v":0},{"$f":"IF(ISERROR(Data4!AU$259),0,Data4!AU$259)","v":0},{"$f":"IF(ISERROR(Data4!AV$259),0,Data4!AV$259)","v":0},{"$f":"IF(ISERROR(Data4!AW$259),0,Data4!AW$259)","v":0},{"$f":"IF(ISERROR(Data4!AX$259),0,Data4!AX$259)","v":0},{"$f":"IF(ISERROR(Data4!AY$259),0,Data4!AY$259)","v":0},{"$f":"IF(ISERROR(Data4!AZ$259),0,Data4!AZ$259)","v":0},{"$f":"IF(ISERROR(Data4!BA$259),0,Data4!BA$259)","v":0},{"$f":"IF(ISERROR(Data4!BB$259),0,Data4!BB$259)","v":0},{"$f":"IF(ISERROR(Data4!BC$259),0,Data4!BC$259)","v":0},{"$f":"IF(ISERROR(Data4!BD$259),0,Data4!BD$259)","v":0},{"$f":"IF(ISERROR(Data4!BE$259),0,Data4!BE$259)","v":0},{"$f":"IF(ISERROR(Data4!BF$259),0,Data4!BF$259)","v":0},{"$f":"IF(ISERROR(Data4!BG$259),0,Data4!BG$259)","v":0},{"$f":"IF(ISERROR(Data4!BH$259),0,Data4!BH$259)","v":0},{"$f":"IF(ISERROR(Data4!BI$259),0,Data4!BI$259)","v":0},{"$f":"IF(ISERROR(Data4!BJ$259),0,Data4!BJ$259)","v":0},{"$f":"IF(ISERROR(Data4!BK$259),0,Data4!BK$259)","v":0},{"$f":"IF(ISERROR(Data4!BL$259),0,Data4!BL$259)","v":0},{"$f":"IF(ISERROR(Data4!BM$259),0,Data4!BM$259)","v":0},{"$f":"IF(ISERROR(Data4!BN$259),0,Data4!BN$259)","v":0},{"$f":"IF(ISERROR(Data4!BO$259),0,Data4!BO$259)","v":0},{"$f":"IF(ISERROR(Data4!BP$259),0,Data4!BP$259)","v":0},{"$f":"IF(ISERROR(Data4!BQ$259),0,Data4!BQ$259)","v":0},{"$f":"IF(ISERROR(Data4!BR$259),0,Data4!BR$259)","v":0},{"$f":"IF(ISERROR(Data4!BS$259),0,Data4!BS$259)","v":0},{"$f":"IF(ISERROR(Data4!BT$259),0,Data4!BT$259)","v":0},{"$f":"IF(ISERROR(Data4!BU$259),0,Data4!BU$259)","v":0},{"$f":"IF(ISERROR(Data4!BV$259),0,Data4!BV$259)","v":0},{"$f":"IF(ISERROR(Data4!BW$259),0,Data4!BW$259)","v":0},{"$f":"IF(ISERROR(Data4!BX$259),0,Data4!BX$259)","v":0},{"$f":"IF(ISERROR(Data4!BY$259),0,Data4!BY$259)","v":0},{"$f":"IF(ISERROR(Data4!BZ$259),0,Data4!BZ$259)","v":0},{"$f":"IF(ISERROR(Data4!CA$259),0,Data4!CA$259)","v":0},{"$f":"IF(ISERROR(Data4!CB$259),0,Data4!CB$259)","v":0},{"$f":"IF(ISERROR(Data4!CC$259),0,Data4!CC$259)","v":0},{"$f":"IF(ISERROR(Data4!CD$259),0,Data4!CD$259)","v":0},{"$f":"IF(ISERROR(Data4!CE$259),0,Data4!CE$259)","v":0},{"$f":"IF(ISERROR(Data4!CF$259),0,Data4!CF$259)","v":0},{"$f":"IF(ISERROR(Data4!CG$259),0,Data4!CG$259)","v":0},{"$f":"IF(ISERROR(Data4!CH$259),0,Data4!CH$259)","v":0},{"$f":"IF(ISERROR(Data4!CI$259),0,Data4!CI$259)","v":0},{"$f":"IF(ISERROR(Data4!CJ$259),0,Data4!CJ$259)","v":0},{"$f":"IF(ISERROR(Data4!CK$259),0,Data4!CK$259)","v":0},{"$f":"IF(ISERROR(Data4!CL$259),0,Data4!CL$259)","v":0},{"$f":"IF(ISERROR(Data4!CM$259),0,Data4!CM$259)","v":0},{"$f":"IF(ISERROR(Data4!CN$259),0,Data4!CN$259)","v":0},{"$f":"IF(ISERROR(Data4!CO$259),0,Data4!CO$259)","v":0},{"$f":"IF(ISERROR(Data4!CP$259),0,Data4!CP$259)","v":0},{"$f":"IF(ISERROR(Data4!CQ$259),0,Data4!CQ$259)","v":0},{"$f":"IF(ISERROR(Data4!CR$259),0,Data4!CR$259)","v":0},{"$f":"IF(ISERROR(Data4!CS$259),0,Data4!CS$259)","v":0},{"$f":"IF(ISERROR(Data4!CT$259),0,Data4!CT$259)","v":0},{"$f":"IF(ISERROR(Data4!CU$259),0,Data4!CU$259)","v":0},{"$f":"IF(ISERROR(Data4!CV$259),0,Data4!CV$259)","v":0},{"$f":"IF(ISERROR(Data4!CW$259),0,Data4!CW$259)","v":0},{"$f":"IF(ISERROR(Data4!CX$259),0,Data4!CX$259)","v":0},{"$f":"IF(ISERROR(Data4!CY$259),0,Data4!CY$259)","v":0},{"$f":"IF(ISERROR(Data4!CZ$259),0,Data4!CZ$259)","v":0},{"$f":"IF(ISERROR(Data4!DA$259),0,Data4!DA$259)","v":0},{"$f":"IF(ISERROR(Data4!DB$259),0,Data4!DB$259)","v":0},{"$f":"IF(ISERROR(Data4!DC$259),0,Data4!DC$259)","v":0},{"$f":"IF(ISERROR(Data4!DD$259),0,Data4!DD$259)","v":0},{"$f":"IF(ISERROR(Data4!DE$259),0,Data4!DE$259)","v":0},{"$f":"IF(ISERROR(Data4!DF$259),0,Data4!DF$259)","v":0},{"$f":"IF(ISERROR(Data4!DG$259),0,Data4!DG$259)","v":0},{"$f":"IF(ISERROR(Data4!DH$259),0,Data4!DH$259)","v":0}]
[null,"H.1.2.",{"$f":"Data4!D$260","v":"-"},{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$260),0,Data4!M$260)","v":0},{"$f":"IF(ISERROR(Data4!N$260),0,Data4!N$260)","v":0},{"$f":"IF(ISERROR(Data4!O$260),0,Data4!O$260)","v":0},{"$f":"IF(ISERROR(Data4!P$260),0,Data4!P$260)","v":0},{"$f":"IF(ISERROR(Data4!Q$260),0,Data4!Q$260)","v":0},{"$f":"IF(ISERROR(Data4!R$260),0,Data4!R$260)","v":0},{"$f":"IF(ISERROR(Data4!S$260),0,Data4!S$260)","v":0},{"$f":"IF(ISERROR(Data4!T$260),0,Data4!T$260)","v":0},{"$f":"IF(ISERROR(Data4!U$260),0,Data4!U$260)","v":0},{"$f":"IF(ISERROR(Data4!V$260),0,Data4!V$260)","v":0},{"$f":"IF(ISERROR(Data4!W$260),0,Data4!W$260)","v":0},{"$f":"IF(ISERROR(Data4!X$260),0,Data4!X$260)","v":0},{"$f":"IF(ISERROR(Data4!Y$260),0,Data4!Y$260)","v":0},{"$f":"IF(ISERROR(Data4!Z$260),0,Data4!Z$260)","v":0},{"$f":"IF(ISERROR(Data4!AA$260),0,Data4!AA$260)","v":0},{"$f":"IF(ISERROR(Data4!AB$260),0,Data4!AB$260)","v":0},{"$f":"IF(ISERROR(Data4!AC$260),0,Data4!AC$260)","v":0},{"$f":"IF(ISERROR(Data4!AD$260),0,Data4!AD$260)","v":0},{"$f":"IF(ISERROR(Data4!AE$260),0,Data4!AE$260)","v":0},{"$f":"IF(ISERROR(Data4!AF$260),0,Data4!AF$260)","v":0},{"$f":"IF(ISERROR(Data4!AG$260),0,Data4!AG$260)","v":0},{"$f":"IF(ISERROR(Data4!AH$260),0,Data4!AH$260)","v":0},{"$f":"IF(ISERROR(Data4!AI$260),0,Data4!AI$260)","v":0},{"$f":"IF(ISERROR(Data4!AJ$260),0,Data4!AJ$260)","v":0},{"$f":"IF(ISERROR(Data4!AK$260),0,Data4!AK$260)","v":0},{"$f":"IF(ISERROR(Data4!AL$260),0,Data4!AL$260)","v":0},{"$f":"IF(ISERROR(Data4!AM$260),0,Data4!AM$260)","v":0},{"$f":"IF(ISERROR(Data4!AN$260),0,Data4!AN$260)","v":0},{"$f":"IF(ISERROR(Data4!AO$260),0,Data4!AO$260)","v":0},{"$f":"IF(ISERROR(Data4!AP$260),0,Data4!AP$260)","v":0},{"$f":"IF(ISERROR(Data4!AQ$260),0,Data4!AQ$260)","v":0},{"$f":"IF(ISERROR(Data4!AR$260),0,Data4!AR$260)","v":0},{"$f":"IF(ISERROR(Data4!AS$260),0,Data4!AS$260)","v":0},{"$f":"IF(ISERROR(Data4!AT$260),0,Data4!AT$260)","v":0},{"$f":"IF(ISERROR(Data4!AU$260),0,Data4!AU$260)","v":0},{"$f":"IF(ISERROR(Data4!AV$260),0,Data4!AV$260)","v":0},{"$f":"IF(ISERROR(Data4!AW$260),0,Data4!AW$260)","v":0},{"$f":"IF(ISERROR(Data4!AX$260),0,Data4!AX$260)","v":0},{"$f":"IF(ISERROR(Data4!AY$260),0,Data4!AY$260)","v":0},{"$f":"IF(ISERROR(Data4!AZ$260),0,Data4!AZ$260)","v":0},{"$f":"IF(ISERROR(Data4!BA$260),0,Data4!BA$260)","v":0},{"$f":"IF(ISERROR(Data4!BB$260),0,Data4!BB$260)","v":0},{"$f":"IF(ISERROR(Data4!BC$260),0,Data4!BC$260)","v":0},{"$f":"IF(ISERROR(Data4!BD$260),0,Data4!BD$260)","v":0},{"$f":"IF(ISERROR(Data4!BE$260),0,Data4!BE$260)","v":0},{"$f":"IF(ISERROR(Data4!BF$260),0,Data4!BF$260)","v":0},{"$f":"IF(ISERROR(Data4!BG$260),0,Data4!BG$260)","v":0},{"$f":"IF(ISERROR(Data4!BH$260),0,Data4!BH$260)","v":0},{"$f":"IF(ISERROR(Data4!BI$260),0,Data4!BI$260)","v":0},{"$f":"IF(ISERROR(Data4!BJ$260),0,Data4!BJ$260)","v":0},{"$f":"IF(ISERROR(Data4!BK$260),0,Data4!BK$260)","v":0},{"$f":"IF(ISERROR(Data4!BL$260),0,Data4!BL$260)","v":0},{"$f":"IF(ISERROR(Data4!BM$260),0,Data4!BM$260)","v":0},{"$f":"IF(ISERROR(Data4!BN$260),0,Data4!BN$260)","v":0},{"$f":"IF(ISERROR(Data4!BO$260),0,Data4!BO$260)","v":0},{"$f":"IF(ISERROR(Data4!BP$260),0,Data4!BP$260)","v":0},{"$f":"IF(ISERROR(Data4!BQ$260),0,Data4!BQ$260)","v":0},{"$f":"IF(ISERROR(Data4!BR$260),0,Data4!BR$260)","v":0},{"$f":"IF(ISERROR(Data4!BS$260),0,Data4!BS$260)","v":0},{"$f":"IF(ISERROR(Data4!BT$260),0,Data4!BT$260)","v":0},{"$f":"IF(ISERROR(Data4!BU$260),0,Data4!BU$260)","v":0},{"$f":"IF(ISERROR(Data4!BV$260),0,Data4!BV$260)","v":0},{"$f":"IF(ISERROR(Data4!BW$260),0,Data4!BW$260)","v":0},{"$f":"IF(ISERROR(Data4!BX$260),0,Data4!BX$260)","v":0},{"$f":"IF(ISERROR(Data4!BY$260),0,Data4!BY$260)","v":0},{"$f":"IF(ISERROR(Data4!BZ$260),0,Data4!BZ$260)","v":0},{"$f":"IF(ISERROR(Data4!CA$260),0,Data4!CA$260)","v":0},{"$f":"IF(ISERROR(Data4!CB$260),0,Data4!CB$260)","v":0},{"$f":"IF(ISERROR(Data4!CC$260),0,Data4!CC$260)","v":0},{"$f":"IF(ISERROR(Data4!CD$260),0,Data4!CD$260)","v":0},{"$f":"IF(ISERROR(Data4!CE$260),0,Data4!CE$260)","v":0},{"$f":"IF(ISERROR(Data4!CF$260),0,Data4!CF$260)","v":0},{"$f":"IF(ISERROR(Data4!CG$260),0,Data4!CG$260)","v":0},{"$f":"IF(ISERROR(Data4!CH$260),0,Data4!CH$260)","v":0},{"$f":"IF(ISERROR(Data4!CI$260),0,Data4!CI$260)","v":0},{"$f":"IF(ISERROR(Data4!CJ$260),0,Data4!CJ$260)","v":0},{"$f":"IF(ISERROR(Data4!CK$260),0,Data4!CK$260)","v":0},{"$f":"IF(ISERROR(Data4!CL$260),0,Data4!CL$260)","v":0},{"$f":"IF(ISERROR(Data4!CM$260),0,Data4!CM$260)","v":0},{"$f":"IF(ISERROR(Data4!CN$260),0,Data4!CN$260)","v":0},{"$f":"IF(ISERROR(Data4!CO$260),0,Data4!CO$260)","v":0},{"$f":"IF(ISERROR(Data4!CP$260),0,Data4!CP$260)","v":0},{"$f":"IF(ISERROR(Data4!CQ$260),0,Data4!CQ$260)","v":0},{"$f":"IF(ISERROR(Data4!CR$260),0,Data4!CR$260)","v":0},{"$f":"IF(ISERROR(Data4!CS$260),0,Data4!CS$260)","v":0},{"$f":"IF(ISERROR(Data4!CT$260),0,Data4!CT$260)","v":0},{"$f":"IF(ISERROR(Data4!CU$260),0,Data4!CU$260)","v":0},{"$f":"IF(ISERROR(Data4!CV$260),0,Data4!CV$260)","v":0},{"$f":"IF(ISERROR(Data4!CW$260),0,Data4!CW$260)","v":0},{"$f":"IF(ISERROR(Data4!CX$260),0,Data4!CX$260)","v":0},{"$f":"IF(ISERROR(Data4!CY$260),0,Data4!CY$260)","v":0},{"$f":"IF(ISERROR(Data4!CZ$260),0,Data4!CZ$260)","v":0},{"$f":"IF(ISERROR(Data4!DA$260),0,Data4!DA$260)","v":0},{"$f":"IF(ISERROR(Data4!DB$260),0,Data4!DB$260)","v":0},{"$f":"IF(ISERROR(Data4!DC$260),0,Data4!DC$260)","v":0},{"$f":"IF(ISERROR(Data4!DD$260),0,Data4!DD$260)","v":0},{"$f":"IF(ISERROR(Data4!DE$260),0,Data4!DE$260)","v":0},{"$f":"IF(ISERROR(Data4!DF$260),0,Data4!DF$260)","v":0},{"$f":"IF(ISERROR(Data4!DG$260),0,Data4!DG$260)","v":0},{"$f":"IF(ISERROR(Data4!DH$260),0,Data4!DH$260)","v":0}]
[null,"H.1.3.",{"$f":"Data4!D$261","v":"-"},{"$f":"F92+NPV(FDN,G92:INDEX(G92:DA92,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$261),0,Data4!M$261)","v":0},{"$f":"IF(ISERROR(Data4!N$261),0,Data4!N$261)","v":0},{"$f":"IF(ISERROR(Data4!O$261),0,Data4!O$261)","v":0},{"$f":"IF(ISERROR(Data4!P$261),0,Data4!P$261)","v":0},{"$f":"IF(ISERROR(Data4!Q$261),0,Data4!Q$261)","v":0},{"$f":"IF(ISERROR(Data4!R$261),0,Data4!R$261)","v":0},{"$f":"IF(ISERROR(Data4!S$261),0,Data4!S$261)","v":0},{"$f":"IF(ISERROR(Data4!T$261),0,Data4!T$261)","v":0},{"$f":"IF(ISERROR(Data4!U$261),0,Data4!U$261)","v":0},{"$f":"IF(ISERROR(Data4!V$261),0,Data4!V$261)","v":0},{"$f":"IF(ISERROR(Data4!W$261),0,Data4!W$261)","v":0},{"$f":"IF(ISERROR(Data4!X$261),0,Data4!X$261)","v":0},{"$f":"IF(ISERROR(Data4!Y$261),0,Data4!Y$261)","v":0},{"$f":"IF(ISERROR(Data4!Z$261),0,Data4!Z$261)","v":0},{"$f":"IF(ISERROR(Data4!AA$261),0,Data4!AA$261)","v":0},{"$f":"IF(ISERROR(Data4!AB$261),0,Data4!AB$261)","v":0},{"$f":"IF(ISERROR(Data4!AC$261),0,Data4!AC$261)","v":0},{"$f":"IF(ISERROR(Data4!AD$261),0,Data4!AD$261)","v":0},{"$f":"IF(ISERROR(Data4!AE$261),0,Data4!AE$261)","v":0},{"$f":"IF(ISERROR(Data4!AF$261),0,Data4!AF$261)","v":0},{"$f":"IF(ISERROR(Data4!AG$261),0,Data4!AG$261)","v":0},{"$f":"IF(ISERROR(Data4!AH$261),0,Data4!AH$261)","v":0},{"$f":"IF(ISERROR(Data4!AI$261),0,Data4!AI$261)","v":0},{"$f":"IF(ISERROR(Data4!AJ$261),0,Data4!AJ$261)","v":0},{"$f":"IF(ISERROR(Data4!AK$261),0,Data4!AK$261)","v":0},{"$f":"IF(ISERROR(Data4!AL$261),0,Data4!AL$261)","v":0},{"$f":"IF(ISERROR(Data4!AM$261),0,Data4!AM$261)","v":0},{"$f":"IF(ISERROR(Data4!AN$261),0,Data4!AN$261)","v":0},{"$f":"IF(ISERROR(Data4!AO$261),0,Data4!AO$261)","v":0},{"$f":"IF(ISERROR(Data4!AP$261),0,Data4!AP$261)","v":0},{"$f":"IF(ISERROR(Data4!AQ$261),0,Data4!AQ$261)","v":0},{"$f":"IF(ISERROR(Data4!AR$261),0,Data4!AR$261)","v":0},{"$f":"IF(ISERROR(Data4!AS$261),0,Data4!AS$261)","v":0},{"$f":"IF(ISERROR(Data4!AT$261),0,Data4!AT$261)","v":0},{"$f":"IF(ISERROR(Data4!AU$261),0,Data4!AU$261)","v":0},{"$f":"IF(ISERROR(Data4!AV$261),0,Data4!AV$261)","v":0},{"$f":"IF(ISERROR(Data4!AW$261),0,Data4!AW$261)","v":0},{"$f":"IF(ISERROR(Data4!AX$261),0,Data4!AX$261)","v":0},{"$f":"IF(ISERROR(Data4!AY$261),0,Data4!AY$261)","v":0},{"$f":"IF(ISERROR(Data4!AZ$261),0,Data4!AZ$261)","v":0},{"$f":"IF(ISERROR(Data4!BA$261),0,Data4!BA$261)","v":0},{"$f":"IF(ISERROR(Data4!BB$261),0,Data4!BB$261)","v":0},{"$f":"IF(ISERROR(Data4!BC$261),0,Data4!BC$261)","v":0},{"$f":"IF(ISERROR(Data4!BD$261),0,Data4!BD$261)","v":0},{"$f":"IF(ISERROR(Data4!BE$261),0,Data4!BE$261)","v":0},{"$f":"IF(ISERROR(Data4!BF$261),0,Data4!BF$261)","v":0},{"$f":"IF(ISERROR(Data4!BG$261),0,Data4!BG$261)","v":0},{"$f":"IF(ISERROR(Data4!BH$261),0,Data4!BH$261)","v":0},{"$f":"IF(ISERROR(Data4!BI$261),0,Data4!BI$261)","v":0},{"$f":"IF(ISERROR(Data4!BJ$261),0,Data4!BJ$261)","v":0},{"$f":"IF(ISERROR(Data4!BK$261),0,Data4!BK$261)","v":0},{"$f":"IF(ISERROR(Data4!BL$261),0,Data4!BL$261)","v":0},{"$f":"IF(ISERROR(Data4!BM$261),0,Data4!BM$261)","v":0},{"$f":"IF(ISERROR(Data4!BN$261),0,Data4!BN$261)","v":0},{"$f":"IF(ISERROR(Data4!BO$261),0,Data4!BO$261)","v":0},{"$f":"IF(ISERROR(Data4!BP$261),0,Data4!BP$261)","v":0},{"$f":"IF(ISERROR(Data4!BQ$261),0,Data4!BQ$261)","v":0},{"$f":"IF(ISERROR(Data4!BR$261),0,Data4!BR$261)","v":0},{"$f":"IF(ISERROR(Data4!BS$261),0,Data4!BS$261)","v":0},{"$f":"IF(ISERROR(Data4!BT$261),0,Data4!BT$261)","v":0},{"$f":"IF(ISERROR(Data4!BU$261),0,Data4!BU$261)","v":0},{"$f":"IF(ISERROR(Data4!BV$261),0,Data4!BV$261)","v":0},{"$f":"IF(ISERROR(Data4!BW$261),0,Data4!BW$261)","v":0},{"$f":"IF(ISERROR(Data4!BX$261),0,Data4!BX$261)","v":0},{"$f":"IF(ISERROR(Data4!BY$261),0,Data4!BY$261)","v":0},{"$f":"IF(ISERROR(Data4!BZ$261),0,Data4!BZ$261)","v":0},{"$f":"IF(ISERROR(Data4!CA$261),0,Data4!CA$261)","v":0},{"$f":"IF(ISERROR(Data4!CB$261),0,Data4!CB$261)","v":0},{"$f":"IF(ISERROR(Data4!CC$261),0,Data4!CC$261)","v":0},{"$f":"IF(ISERROR(Data4!CD$261),0,Data4!CD$261)","v":0},{"$f":"IF(ISERROR(Data4!CE$261),0,Data4!CE$261)","v":0},{"$f":"IF(ISERROR(Data4!CF$261),0,Data4!CF$261)","v":0},{"$f":"IF(ISERROR(Data4!CG$261),0,Data4!CG$261)","v":0},{"$f":"IF(ISERROR(Data4!CH$261),0,Data4!CH$261)","v":0},{"$f":"IF(ISERROR(Data4!CI$261),0,Data4!CI$261)","v":0},{"$f":"IF(ISERROR(Data4!CJ$261),0,Data4!CJ$261)","v":0},{"$f":"IF(ISERROR(Data4!CK$261),0,Data4!CK$261)","v":0},{"$f":"IF(ISERROR(Data4!CL$261),0,Data4!CL$261)","v":0},{"$f":"IF(ISERROR(Data4!CM$261),0,Data4!CM$261)","v":0},{"$f":"IF(ISERROR(Data4!CN$261),0,Data4!CN$261)","v":0},{"$f":"IF(ISERROR(Data4!CO$261),0,Data4!CO$261)","v":0},{"$f":"IF(ISERROR(Data4!CP$261),0,Data4!CP$261)","v":0},{"$f":"IF(ISERROR(Data4!CQ$261),0,Data4!CQ$261)","v":0},{"$f":"IF(ISERROR(Data4!CR$261),0,Data4!CR$261)","v":0},{"$f":"IF(ISERROR(Data4!CS$261),0,Data4!CS$261)","v":0},{"$f":"IF(ISERROR(Data4!CT$261),0,Data4!CT$261)","v":0},{"$f":"IF(ISERROR(Data4!CU$261),0,Data4!CU$261)","v":0},{"$f":"IF(ISERROR(Data4!CV$261),0,Data4!CV$261)","v":0},{"$f":"IF(ISERROR(Data4!CW$261),0,Data4!CW$261)","v":0},{"$f":"IF(ISERROR(Data4!CX$261),0,Data4!CX$261)","v":0},{"$f":"IF(ISERROR(Data4!CY$261),0,Data4!CY$261)","v":0},{"$f":"IF(ISERROR(Data4!CZ$261),0,Data4!CZ$261)","v":0},{"$f":"IF(ISERROR(Data4!DA$261),0,Data4!DA$261)","v":0},{"$f":"IF(ISERROR(Data4!DB$261),0,Data4!DB$261)","v":0},{"$f":"IF(ISERROR(Data4!DC$261),0,Data4!DC$261)","v":0},{"$f":"IF(ISERROR(Data4!DD$261),0,Data4!DD$261)","v":0},{"$f":"IF(ISERROR(Data4!DE$261),0,Data4!DE$261)","v":0},{"$f":"IF(ISERROR(Data4!DF$261),0,Data4!DF$261)","v":0},{"$f":"IF(ISERROR(Data4!DG$261),0,Data4!DG$261)","v":0},{"$f":"IF(ISERROR(Data4!DH$261),0,Data4!DH$261)","v":0}]
[null,"H.1.4.",{"$f":"Data4!D$262","v":"-"},{"$f":"F93+NPV(FDN,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$262),0,Data4!M$262)","v":0},{"$f":"IF(ISERROR(Data4!N$262),0,Data4!N$262)","v":0},{"$f":"IF(ISERROR(Data4!O$262),0,Data4!O$262)","v":0},{"$f":"IF(ISERROR(Data4!P$262),0,Data4!P$262)","v":0},{"$f":"IF(ISERROR(Data4!Q$262),0,Data4!Q$262)","v":0},{"$f":"IF(ISERROR(Data4!R$262),0,Data4!R$262)","v":0},{"$f":"IF(ISERROR(Data4!S$262),0,Data4!S$262)","v":0},{"$f":"IF(ISERROR(Data4!T$262),0,Data4!T$262)","v":0},{"$f":"IF(ISERROR(Data4!U$262),0,Data4!U$262)","v":0},{"$f":"IF(ISERROR(Data4!V$262),0,Data4!V$262)","v":0},{"$f":"IF(ISERROR(Data4!W$262),0,Data4!W$262)","v":0},{"$f":"IF(ISERROR(Data4!X$262),0,Data4!X$262)","v":0},{"$f":"IF(ISERROR(Data4!Y$262),0,Data4!Y$262)","v":0},{"$f":"IF(ISERROR(Data4!Z$262),0,Data4!Z$262)","v":0},{"$f":"IF(ISERROR(Data4!AA$262),0,Data4!AA$262)","v":0},{"$f":"IF(ISERROR(Data4!AB$262),0,Data4!AB$262)","v":0},{"$f":"IF(ISERROR(Data4!AC$262),0,Data4!AC$262)","v":0},{"$f":"IF(ISERROR(Data4!AD$262),0,Data4!AD$262)","v":0},{"$f":"IF(ISERROR(Data4!AE$262),0,Data4!AE$262)","v":0},{"$f":"IF(ISERROR(Data4!AF$262),0,Data4!AF$262)","v":0},{"$f":"IF(ISERROR(Data4!AG$262),0,Data4!AG$262)","v":0},{"$f":"IF(ISERROR(Data4!AH$262),0,Data4!AH$262)","v":0},{"$f":"IF(ISERROR(Data4!AI$262),0,Data4!AI$262)","v":0},{"$f":"IF(ISERROR(Data4!AJ$262),0,Data4!AJ$262)","v":0},{"$f":"IF(ISERROR(Data4!AK$262),0,Data4!AK$262)","v":0},{"$f":"IF(ISERROR(Data4!AL$262),0,Data4!AL$262)","v":0},{"$f":"IF(ISERROR(Data4!AM$262),0,Data4!AM$262)","v":0},{"$f":"IF(ISERROR(Data4!AN$262),0,Data4!AN$262)","v":0},{"$f":"IF(ISERROR(Data4!AO$262),0,Data4!AO$262)","v":0},{"$f":"IF(ISERROR(Data4!AP$262),0,Data4!AP$262)","v":0},{"$f":"IF(ISERROR(Data4!AQ$262),0,Data4!AQ$262)","v":0},{"$f":"IF(ISERROR(Data4!AR$262),0,Data4!AR$262)","v":0},{"$f":"IF(ISERROR(Data4!AS$262),0,Data4!AS$262)","v":0},{"$f":"IF(ISERROR(Data4!AT$262),0,Data4!AT$262)","v":0},{"$f":"IF(ISERROR(Data4!AU$262),0,Data4!AU$262)","v":0},{"$f":"IF(ISERROR(Data4!AV$262),0,Data4!AV$262)","v":0},{"$f":"IF(ISERROR(Data4!AW$262),0,Data4!AW$262)","v":0},{"$f":"IF(ISERROR(Data4!AX$262),0,Data4!AX$262)","v":0},{"$f":"IF(ISERROR(Data4!AY$262),0,Data4!AY$262)","v":0},{"$f":"IF(ISERROR(Data4!AZ$262),0,Data4!AZ$262)","v":0},{"$f":"IF(ISERROR(Data4!BA$262),0,Data4!BA$262)","v":0},{"$f":"IF(ISERROR(Data4!BB$262),0,Data4!BB$262)","v":0},{"$f":"IF(ISERROR(Data4!BC$262),0,Data4!BC$262)","v":0},{"$f":"IF(ISERROR(Data4!BD$262),0,Data4!BD$262)","v":0},{"$f":"IF(ISERROR(Data4!BE$262),0,Data4!BE$262)","v":0},{"$f":"IF(ISERROR(Data4!BF$262),0,Data4!BF$262)","v":0},{"$f":"IF(ISERROR(Data4!BG$262),0,Data4!BG$262)","v":0},{"$f":"IF(ISERROR(Data4!BH$262),0,Data4!BH$262)","v":0},{"$f":"IF(ISERROR(Data4!BI$262),0,Data4!BI$262)","v":0},{"$f":"IF(ISERROR(Data4!BJ$262),0,Data4!BJ$262)","v":0},{"$f":"IF(ISERROR(Data4!BK$262),0,Data4!BK$262)","v":0},{"$f":"IF(ISERROR(Data4!BL$262),0,Data4!BL$262)","v":0},{"$f":"IF(ISERROR(Data4!BM$262),0,Data4!BM$262)","v":0},{"$f":"IF(ISERROR(Data4!BN$262),0,Data4!BN$262)","v":0},{"$f":"IF(ISERROR(Data4!BO$262),0,Data4!BO$262)","v":0},{"$f":"IF(ISERROR(Data4!BP$262),0,Data4!BP$262)","v":0},{"$f":"IF(ISERROR(Data4!BQ$262),0,Data4!BQ$262)","v":0},{"$f":"IF(ISERROR(Data4!BR$262),0,Data4!BR$262)","v":0},{"$f":"IF(ISERROR(Data4!BS$262),0,Data4!BS$262)","v":0},{"$f":"IF(ISERROR(Data4!BT$262),0,Data4!BT$262)","v":0},{"$f":"IF(ISERROR(Data4!BU$262),0,Data4!BU$262)","v":0},{"$f":"IF(ISERROR(Data4!BV$262),0,Data4!BV$262)","v":0},{"$f":"IF(ISERROR(Data4!BW$262),0,Data4!BW$262)","v":0},{"$f":"IF(ISERROR(Data4!BX$262),0,Data4!BX$262)","v":0},{"$f":"IF(ISERROR(Data4!BY$262),0,Data4!BY$262)","v":0},{"$f":"IF(ISERROR(Data4!BZ$262),0,Data4!BZ$262)","v":0},{"$f":"IF(ISERROR(Data4!CA$262),0,Data4!CA$262)","v":0},{"$f":"IF(ISERROR(Data4!CB$262),0,Data4!CB$262)","v":0},{"$f":"IF(ISERROR(Data4!CC$262),0,Data4!CC$262)","v":0},{"$f":"IF(ISERROR(Data4!CD$262),0,Data4!CD$262)","v":0},{"$f":"IF(ISERROR(Data4!CE$262),0,Data4!CE$262)","v":0},{"$f":"IF(ISERROR(Data4!CF$262),0,Data4!CF$262)","v":0},{"$f":"IF(ISERROR(Data4!CG$262),0,Data4!CG$262)","v":0},{"$f":"IF(ISERROR(Data4!CH$262),0,Data4!CH$262)","v":0},{"$f":"IF(ISERROR(Data4!CI$262),0,Data4!CI$262)","v":0},{"$f":"IF(ISERROR(Data4!CJ$262),0,Data4!CJ$262)","v":0},{"$f":"IF(ISERROR(Data4!CK$262),0,Data4!CK$262)","v":0},{"$f":"IF(ISERROR(Data4!CL$262),0,Data4!CL$262)","v":0},{"$f":"IF(ISERROR(Data4!CM$262),0,Data4!CM$262)","v":0},{"$f":"IF(ISERROR(Data4!CN$262),0,Data4!CN$262)","v":0},{"$f":"IF(ISERROR(Data4!CO$262),0,Data4!CO$262)","v":0},{"$f":"IF(ISERROR(Data4!CP$262),0,Data4!CP$262)","v":0},{"$f":"IF(ISERROR(Data4!CQ$262),0,Data4!CQ$262)","v":0},{"$f":"IF(ISERROR(Data4!CR$262),0,Data4!CR$262)","v":0},{"$f":"IF(ISERROR(Data4!CS$262),0,Data4!CS$262)","v":0},{"$f":"IF(ISERROR(Data4!CT$262),0,Data4!CT$262)","v":0},{"$f":"IF(ISERROR(Data4!CU$262),0,Data4!CU$262)","v":0},{"$f":"IF(ISERROR(Data4!CV$262),0,Data4!CV$262)","v":0},{"$f":"IF(ISERROR(Data4!CW$262),0,Data4!CW$262)","v":0},{"$f":"IF(ISERROR(Data4!CX$262),0,Data4!CX$262)","v":0},{"$f":"IF(ISERROR(Data4!CY$262),0,Data4!CY$262)","v":0},{"$f":"IF(ISERROR(Data4!CZ$262),0,Data4!CZ$262)","v":0},{"$f":"IF(ISERROR(Data4!DA$262),0,Data4!DA$262)","v":0},{"$f":"IF(ISERROR(Data4!DB$262),0,Data4!DB$262)","v":0},{"$f":"IF(ISERROR(Data4!DC$262),0,Data4!DC$262)","v":0},{"$f":"IF(ISERROR(Data4!DD$262),0,Data4!DD$262)","v":0},{"$f":"IF(ISERROR(Data4!DE$262),0,Data4!DE$262)","v":0},{"$f":"IF(ISERROR(Data4!DF$262),0,Data4!DF$262)","v":0},{"$f":"IF(ISERROR(Data4!DG$262),0,Data4!DG$262)","v":0},{"$f":"IF(ISERROR(Data4!DH$262),0,Data4!DH$262)","v":0}]
[null,"H.1.5.",{"$f":"Data4!D$263","v":"-"},{"$f":"F94+NPV(FDN,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$263),0,Data4!M$263)","v":0},{"$f":"IF(ISERROR(Data4!N$263),0,Data4!N$263)","v":0},{"$f":"IF(ISERROR(Data4!O$263),0,Data4!O$263)","v":0},{"$f":"IF(ISERROR(Data4!P$263),0,Data4!P$263)","v":0},{"$f":"IF(ISERROR(Data4!Q$263),0,Data4!Q$263)","v":0},{"$f":"IF(ISERROR(Data4!R$263),0,Data4!R$263)","v":0},{"$f":"IF(ISERROR(Data4!S$263),0,Data4!S$263)","v":0},{"$f":"IF(ISERROR(Data4!T$263),0,Data4!T$263)","v":0},{"$f":"IF(ISERROR(Data4!U$263),0,Data4!U$263)","v":0},{"$f":"IF(ISERROR(Data4!V$263),0,Data4!V$263)","v":0},{"$f":"IF(ISERROR(Data4!W$263),0,Data4!W$263)","v":0},{"$f":"IF(ISERROR(Data4!X$263),0,Data4!X$263)","v":0},{"$f":"IF(ISERROR(Data4!Y$263),0,Data4!Y$263)","v":0},{"$f":"IF(ISERROR(Data4!Z$263),0,Data4!Z$263)","v":0},{"$f":"IF(ISERROR(Data4!AA$263),0,Data4!AA$263)","v":0},{"$f":"IF(ISERROR(Data4!AB$263),0,Data4!AB$263)","v":0},{"$f":"IF(ISERROR(Data4!AC$263),0,Data4!AC$263)","v":0},{"$f":"IF(ISERROR(Data4!AD$263),0,Data4!AD$263)","v":0},{"$f":"IF(ISERROR(Data4!AE$263),0,Data4!AE$263)","v":0},{"$f":"IF(ISERROR(Data4!AF$263),0,Data4!AF$263)","v":0},{"$f":"IF(ISERROR(Data4!AG$263),0,Data4!AG$263)","v":0},{"$f":"IF(ISERROR(Data4!AH$263),0,Data4!AH$263)","v":0},{"$f":"IF(ISERROR(Data4!AI$263),0,Data4!AI$263)","v":0},{"$f":"IF(ISERROR(Data4!AJ$263),0,Data4!AJ$263)","v":0},{"$f":"IF(ISERROR(Data4!AK$263),0,Data4!AK$263)","v":0},{"$f":"IF(ISERROR(Data4!AL$263),0,Data4!AL$263)","v":0},{"$f":"IF(ISERROR(Data4!AM$263),0,Data4!AM$263)","v":0},{"$f":"IF(ISERROR(Data4!AN$263),0,Data4!AN$263)","v":0},{"$f":"IF(ISERROR(Data4!AO$263),0,Data4!AO$263)","v":0},{"$f":"IF(ISERROR(Data4!AP$263),0,Data4!AP$263)","v":0},{"$f":"IF(ISERROR(Data4!AQ$263),0,Data4!AQ$263)","v":0},{"$f":"IF(ISERROR(Data4!AR$263),0,Data4!AR$263)","v":0},{"$f":"IF(ISERROR(Data4!AS$263),0,Data4!AS$263)","v":0},{"$f":"IF(ISERROR(Data4!AT$263),0,Data4!AT$263)","v":0},{"$f":"IF(ISERROR(Data4!AU$263),0,Data4!AU$263)","v":0},{"$f":"IF(ISERROR(Data4!AV$263),0,Data4!AV$263)","v":0},{"$f":"IF(ISERROR(Data4!AW$263),0,Data4!AW$263)","v":0},{"$f":"IF(ISERROR(Data4!AX$263),0,Data4!AX$263)","v":0},{"$f":"IF(ISERROR(Data4!AY$263),0,Data4!AY$263)","v":0},{"$f":"IF(ISERROR(Data4!AZ$263),0,Data4!AZ$263)","v":0},{"$f":"IF(ISERROR(Data4!BA$263),0,Data4!BA$263)","v":0},{"$f":"IF(ISERROR(Data4!BB$263),0,Data4!BB$263)","v":0},{"$f":"IF(ISERROR(Data4!BC$263),0,Data4!BC$263)","v":0},{"$f":"IF(ISERROR(Data4!BD$263),0,Data4!BD$263)","v":0},{"$f":"IF(ISERROR(Data4!BE$263),0,Data4!BE$263)","v":0},{"$f":"IF(ISERROR(Data4!BF$263),0,Data4!BF$263)","v":0},{"$f":"IF(ISERROR(Data4!BG$263),0,Data4!BG$263)","v":0},{"$f":"IF(ISERROR(Data4!BH$263),0,Data4!BH$263)","v":0},{"$f":"IF(ISERROR(Data4!BI$263),0,Data4!BI$263)","v":0},{"$f":"IF(ISERROR(Data4!BJ$263),0,Data4!BJ$263)","v":0},{"$f":"IF(ISERROR(Data4!BK$263),0,Data4!BK$263)","v":0},{"$f":"IF(ISERROR(Data4!BL$263),0,Data4!BL$263)","v":0},{"$f":"IF(ISERROR(Data4!BM$263),0,Data4!BM$263)","v":0},{"$f":"IF(ISERROR(Data4!BN$263),0,Data4!BN$263)","v":0},{"$f":"IF(ISERROR(Data4!BO$263),0,Data4!BO$263)","v":0},{"$f":"IF(ISERROR(Data4!BP$263),0,Data4!BP$263)","v":0},{"$f":"IF(ISERROR(Data4!BQ$263),0,Data4!BQ$263)","v":0},{"$f":"IF(ISERROR(Data4!BR$263),0,Data4!BR$263)","v":0},{"$f":"IF(ISERROR(Data4!BS$263),0,Data4!BS$263)","v":0},{"$f":"IF(ISERROR(Data4!BT$263),0,Data4!BT$263)","v":0},{"$f":"IF(ISERROR(Data4!BU$263),0,Data4!BU$263)","v":0},{"$f":"IF(ISERROR(Data4!BV$263),0,Data4!BV$263)","v":0},{"$f":"IF(ISERROR(Data4!BW$263),0,Data4!BW$263)","v":0},{"$f":"IF(ISERROR(Data4!BX$263),0,Data4!BX$263)","v":0},{"$f":"IF(ISERROR(Data4!BY$263),0,Data4!BY$263)","v":0},{"$f":"IF(ISERROR(Data4!BZ$263),0,Data4!BZ$263)","v":0},{"$f":"IF(ISERROR(Data4!CA$263),0,Data4!CA$263)","v":0},{"$f":"IF(ISERROR(Data4!CB$263),0,Data4!CB$263)","v":0},{"$f":"IF(ISERROR(Data4!CC$263),0,Data4!CC$263)","v":0},{"$f":"IF(ISERROR(Data4!CD$263),0,Data4!CD$263)","v":0},{"$f":"IF(ISERROR(Data4!CE$263),0,Data4!CE$263)","v":0},{"$f":"IF(ISERROR(Data4!CF$263),0,Data4!CF$263)","v":0},{"$f":"IF(ISERROR(Data4!CG$263),0,Data4!CG$263)","v":0},{"$f":"IF(ISERROR(Data4!CH$263),0,Data4!CH$263)","v":0},{"$f":"IF(ISERROR(Data4!CI$263),0,Data4!CI$263)","v":0},{"$f":"IF(ISERROR(Data4!CJ$263),0,Data4!CJ$263)","v":0},{"$f":"IF(ISERROR(Data4!CK$263),0,Data4!CK$263)","v":0},{"$f":"IF(ISERROR(Data4!CL$263),0,Data4!CL$263)","v":0},{"$f":"IF(ISERROR(Data4!CM$263),0,Data4!CM$263)","v":0},{"$f":"IF(ISERROR(Data4!CN$263),0,Data4!CN$263)","v":0},{"$f":"IF(ISERROR(Data4!CO$263),0,Data4!CO$263)","v":0},{"$f":"IF(ISERROR(Data4!CP$263),0,Data4!CP$263)","v":0},{"$f":"IF(ISERROR(Data4!CQ$263),0,Data4!CQ$263)","v":0},{"$f":"IF(ISERROR(Data4!CR$263),0,Data4!CR$263)","v":0},{"$f":"IF(ISERROR(Data4!CS$263),0,Data4!CS$263)","v":0},{"$f":"IF(ISERROR(Data4!CT$263),0,Data4!CT$263)","v":0},{"$f":"IF(ISERROR(Data4!CU$263),0,Data4!CU$263)","v":0},{"$f":"IF(ISERROR(Data4!CV$263),0,Data4!CV$263)","v":0},{"$f":"IF(ISERROR(Data4!CW$263),0,Data4!CW$263)","v":0},{"$f":"IF(ISERROR(Data4!CX$263),0,Data4!CX$263)","v":0},{"$f":"IF(ISERROR(Data4!CY$263),0,Data4!CY$263)","v":0},{"$f":"IF(ISERROR(Data4!CZ$263),0,Data4!CZ$263)","v":0},{"$f":"IF(ISERROR(Data4!DA$263),0,Data4!DA$263)","v":0},{"$f":"IF(ISERROR(Data4!DB$263),0,Data4!DB$263)","v":0},{"$f":"IF(ISERROR(Data4!DC$263),0,Data4!DC$263)","v":0},{"$f":"IF(ISERROR(Data4!DD$263),0,Data4!DD$263)","v":0},{"$f":"IF(ISERROR(Data4!DE$263),0,Data4!DE$263)","v":0},{"$f":"IF(ISERROR(Data4!DF$263),0,Data4!DF$263)","v":0},{"$f":"IF(ISERROR(Data4!DG$263),0,Data4!DG$263)","v":0},{"$f":"IF(ISERROR(Data4!DH$263),0,Data4!DH$263)","v":0}]
[null,"H.1.6.",{"$f":"Data4!D$264","v":"-"},{"$f":"F95+NPV(FDN,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$264),0,Data4!M$264)","v":0},{"$f":"IF(ISERROR(Data4!N$264),0,Data4!N$264)","v":0},{"$f":"IF(ISERROR(Data4!O$264),0,Data4!O$264)","v":0},{"$f":"IF(ISERROR(Data4!P$264),0,Data4!P$264)","v":0},{"$f":"IF(ISERROR(Data4!Q$264),0,Data4!Q$264)","v":0},{"$f":"IF(ISERROR(Data4!R$264),0,Data4!R$264)","v":0},{"$f":"IF(ISERROR(Data4!S$264),0,Data4!S$264)","v":0},{"$f":"IF(ISERROR(Data4!T$264),0,Data4!T$264)","v":0},{"$f":"IF(ISERROR(Data4!U$264),0,Data4!U$264)","v":0},{"$f":"IF(ISERROR(Data4!V$264),0,Data4!V$264)","v":0},{"$f":"IF(ISERROR(Data4!W$264),0,Data4!W$264)","v":0},{"$f":"IF(ISERROR(Data4!X$264),0,Data4!X$264)","v":0},{"$f":"IF(ISERROR(Data4!Y$264),0,Data4!Y$264)","v":0},{"$f":"IF(ISERROR(Data4!Z$264),0,Data4!Z$264)","v":0},{"$f":"IF(ISERROR(Data4!AA$264),0,Data4!AA$264)","v":0},{"$f":"IF(ISERROR(Data4!AB$264),0,Data4!AB$264)","v":0},{"$f":"IF(ISERROR(Data4!AC$264),0,Data4!AC$264)","v":0},{"$f":"IF(ISERROR(Data4!AD$264),0,Data4!AD$264)","v":0},{"$f":"IF(ISERROR(Data4!AE$264),0,Data4!AE$264)","v":0},{"$f":"IF(ISERROR(Data4!AF$264),0,Data4!AF$264)","v":0},{"$f":"IF(ISERROR(Data4!AG$264),0,Data4!AG$264)","v":0},{"$f":"IF(ISERROR(Data4!AH$264),0,Data4!AH$264)","v":0},{"$f":"IF(ISERROR(Data4!AI$264),0,Data4!AI$264)","v":0},{"$f":"IF(ISERROR(Data4!AJ$264),0,Data4!AJ$264)","v":0},{"$f":"IF(ISERROR(Data4!AK$264),0,Data4!AK$264)","v":0},{"$f":"IF(ISERROR(Data4!AL$264),0,Data4!AL$264)","v":0},{"$f":"IF(ISERROR(Data4!AM$264),0,Data4!AM$264)","v":0},{"$f":"IF(ISERROR(Data4!AN$264),0,Data4!AN$264)","v":0},{"$f":"IF(ISERROR(Data4!AO$264),0,Data4!AO$264)","v":0},{"$f":"IF(ISERROR(Data4!AP$264),0,Data4!AP$264)","v":0},{"$f":"IF(ISERROR(Data4!AQ$264),0,Data4!AQ$264)","v":0},{"$f":"IF(ISERROR(Data4!AR$264),0,Data4!AR$264)","v":0},{"$f":"IF(ISERROR(Data4!AS$264),0,Data4!AS$264)","v":0},{"$f":"IF(ISERROR(Data4!AT$264),0,Data4!AT$264)","v":0},{"$f":"IF(ISERROR(Data4!AU$264),0,Data4!AU$264)","v":0},{"$f":"IF(ISERROR(Data4!AV$264),0,Data4!AV$264)","v":0},{"$f":"IF(ISERROR(Data4!AW$264),0,Data4!AW$264)","v":0},{"$f":"IF(ISERROR(Data4!AX$264),0,Data4!AX$264)","v":0},{"$f":"IF(ISERROR(Data4!AY$264),0,Data4!AY$264)","v":0},{"$f":"IF(ISERROR(Data4!AZ$264),0,Data4!AZ$264)","v":0},{"$f":"IF(ISERROR(Data4!BA$264),0,Data4!BA$264)","v":0},{"$f":"IF(ISERROR(Data4!BB$264),0,Data4!BB$264)","v":0},{"$f":"IF(ISERROR(Data4!BC$264),0,Data4!BC$264)","v":0},{"$f":"IF(ISERROR(Data4!BD$264),0,Data4!BD$264)","v":0},{"$f":"IF(ISERROR(Data4!BE$264),0,Data4!BE$264)","v":0},{"$f":"IF(ISERROR(Data4!BF$264),0,Data4!BF$264)","v":0},{"$f":"IF(ISERROR(Data4!BG$264),0,Data4!BG$264)","v":0},{"$f":"IF(ISERROR(Data4!BH$264),0,Data4!BH$264)","v":0},{"$f":"IF(ISERROR(Data4!BI$264),0,Data4!BI$264)","v":0},{"$f":"IF(ISERROR(Data4!BJ$264),0,Data4!BJ$264)","v":0},{"$f":"IF(ISERROR(Data4!BK$264),0,Data4!BK$264)","v":0},{"$f":"IF(ISERROR(Data4!BL$264),0,Data4!BL$264)","v":0},{"$f":"IF(ISERROR(Data4!BM$264),0,Data4!BM$264)","v":0},{"$f":"IF(ISERROR(Data4!BN$264),0,Data4!BN$264)","v":0},{"$f":"IF(ISERROR(Data4!BO$264),0,Data4!BO$264)","v":0},{"$f":"IF(ISERROR(Data4!BP$264),0,Data4!BP$264)","v":0},{"$f":"IF(ISERROR(Data4!BQ$264),0,Data4!BQ$264)","v":0},{"$f":"IF(ISERROR(Data4!BR$264),0,Data4!BR$264)","v":0},{"$f":"IF(ISERROR(Data4!BS$264),0,Data4!BS$264)","v":0},{"$f":"IF(ISERROR(Data4!BT$264),0,Data4!BT$264)","v":0},{"$f":"IF(ISERROR(Data4!BU$264),0,Data4!BU$264)","v":0},{"$f":"IF(ISERROR(Data4!BV$264),0,Data4!BV$264)","v":0},{"$f":"IF(ISERROR(Data4!BW$264),0,Data4!BW$264)","v":0},{"$f":"IF(ISERROR(Data4!BX$264),0,Data4!BX$264)","v":0},{"$f":"IF(ISERROR(Data4!BY$264),0,Data4!BY$264)","v":0},{"$f":"IF(ISERROR(Data4!BZ$264),0,Data4!BZ$264)","v":0},{"$f":"IF(ISERROR(Data4!CA$264),0,Data4!CA$264)","v":0},{"$f":"IF(ISERROR(Data4!CB$264),0,Data4!CB$264)","v":0},{"$f":"IF(ISERROR(Data4!CC$264),0,Data4!CC$264)","v":0},{"$f":"IF(ISERROR(Data4!CD$264),0,Data4!CD$264)","v":0},{"$f":"IF(ISERROR(Data4!CE$264),0,Data4!CE$264)","v":0},{"$f":"IF(ISERROR(Data4!CF$264),0,Data4!CF$264)","v":0},{"$f":"IF(ISERROR(Data4!CG$264),0,Data4!CG$264)","v":0},{"$f":"IF(ISERROR(Data4!CH$264),0,Data4!CH$264)","v":0},{"$f":"IF(ISERROR(Data4!CI$264),0,Data4!CI$264)","v":0},{"$f":"IF(ISERROR(Data4!CJ$264),0,Data4!CJ$264)","v":0},{"$f":"IF(ISERROR(Data4!CK$264),0,Data4!CK$264)","v":0},{"$f":"IF(ISERROR(Data4!CL$264),0,Data4!CL$264)","v":0},{"$f":"IF(ISERROR(Data4!CM$264),0,Data4!CM$264)","v":0},{"$f":"IF(ISERROR(Data4!CN$264),0,Data4!CN$264)","v":0},{"$f":"IF(ISERROR(Data4!CO$264),0,Data4!CO$264)","v":0},{"$f":"IF(ISERROR(Data4!CP$264),0,Data4!CP$264)","v":0},{"$f":"IF(ISERROR(Data4!CQ$264),0,Data4!CQ$264)","v":0},{"$f":"IF(ISERROR(Data4!CR$264),0,Data4!CR$264)","v":0},{"$f":"IF(ISERROR(Data4!CS$264),0,Data4!CS$264)","v":0},{"$f":"IF(ISERROR(Data4!CT$264),0,Data4!CT$264)","v":0},{"$f":"IF(ISERROR(Data4!CU$264),0,Data4!CU$264)","v":0},{"$f":"IF(ISERROR(Data4!CV$264),0,Data4!CV$264)","v":0},{"$f":"IF(ISERROR(Data4!CW$264),0,Data4!CW$264)","v":0},{"$f":"IF(ISERROR(Data4!CX$264),0,Data4!CX$264)","v":0},{"$f":"IF(ISERROR(Data4!CY$264),0,Data4!CY$264)","v":0},{"$f":"IF(ISERROR(Data4!CZ$264),0,Data4!CZ$264)","v":0},{"$f":"IF(ISERROR(Data4!DA$264),0,Data4!DA$264)","v":0},{"$f":"IF(ISERROR(Data4!DB$264),0,Data4!DB$264)","v":0},{"$f":"IF(ISERROR(Data4!DC$264),0,Data4!DC$264)","v":0},{"$f":"IF(ISERROR(Data4!DD$264),0,Data4!DD$264)","v":0},{"$f":"IF(ISERROR(Data4!DE$264),0,Data4!DE$264)","v":0},{"$f":"IF(ISERROR(Data4!DF$264),0,Data4!DF$264)","v":0},{"$f":"IF(ISERROR(Data4!DG$264),0,Data4!DG$264)","v":0},{"$f":"IF(ISERROR(Data4!DH$264),0,Data4!DH$264)","v":0}]
[null,"H.1.7.",{"$f":"Data4!D$265","v":"-"},{"$f":"F96+NPV(FDN,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"IF(ISERROR(Data4!M$265),0,Data4!M$265)","v":0},{"$f":"IF(ISERROR(Data4!N$265),0,Data4!N$265)","v":0},{"$f":"IF(ISERROR(Data4!O$265),0,Data4!O$265)","v":0},{"$f":"IF(ISERROR(Data4!P$265),0,Data4!P$265)","v":0},{"$f":"IF(ISERROR(Data4!Q$265),0,Data4!Q$265)","v":0},{"$f":"IF(ISERROR(Data4!R$265),0,Data4!R$265)","v":0},{"$f":"IF(ISERROR(Data4!S$265),0,Data4!S$265)","v":0},{"$f":"IF(ISERROR(Data4!T$265),0,Data4!T$265)","v":0},{"$f":"IF(ISERROR(Data4!U$265),0,Data4!U$265)","v":0},{"$f":"IF(ISERROR(Data4!V$265),0,Data4!V$265)","v":0},{"$f":"IF(ISERROR(Data4!W$265),0,Data4!W$265)","v":0},{"$f":"IF(ISERROR(Data4!X$265),0,Data4!X$265)","v":0},{"$f":"IF(ISERROR(Data4!Y$265),0,Data4!Y$265)","v":0},{"$f":"IF(ISERROR(Data4!Z$265),0,Data4!Z$265)","v":0},{"$f":"IF(ISERROR(Data4!AA$265),0,Data4!AA$265)","v":0},{"$f":"IF(ISERROR(Data4!AB$265),0,Data4!AB$265)","v":0},{"$f":"IF(ISERROR(Data4!AC$265),0,Data4!AC$265)","v":0},{"$f":"IF(ISERROR(Data4!AD$265),0,Data4!AD$265)","v":0},{"$f":"IF(ISERROR(Data4!AE$265),0,Data4!AE$265)","v":0},{"$f":"IF(ISERROR(Data4!AF$265),0,Data4!AF$265)","v":0},{"$f":"IF(ISERROR(Data4!AG$265),0,Data4!AG$265)","v":0},{"$f":"IF(ISERROR(Data4!AH$265),0,Data4!AH$265)","v":0},{"$f":"IF(ISERROR(Data4!AI$265),0,Data4!AI$265)","v":0},{"$f":"IF(ISERROR(Data4!AJ$265),0,Data4!AJ$265)","v":0},{"$f":"IF(ISERROR(Data4!AK$265),0,Data4!AK$265)","v":0},{"$f":"IF(ISERROR(Data4!AL$265),0,Data4!AL$265)","v":0},{"$f":"IF(ISERROR(Data4!AM$265),0,Data4!AM$265)","v":0},{"$f":"IF(ISERROR(Data4!AN$265),0,Data4!AN$265)","v":0},{"$f":"IF(ISERROR(Data4!AO$265),0,Data4!AO$265)","v":0},{"$f":"IF(ISERROR(Data4!AP$265),0,Data4!AP$265)","v":0},{"$f":"IF(ISERROR(Data4!AQ$265),0,Data4!AQ$265)","v":0},{"$f":"IF(ISERROR(Data4!AR$265),0,Data4!AR$265)","v":0},{"$f":"IF(ISERROR(Data4!AS$265),0,Data4!AS$265)","v":0},{"$f":"IF(ISERROR(Data4!AT$265),0,Data4!AT$265)","v":0},{"$f":"IF(ISERROR(Data4!AU$265),0,Data4!AU$265)","v":0},{"$f":"IF(ISERROR(Data4!AV$265),0,Data4!AV$265)","v":0},{"$f":"IF(ISERROR(Data4!AW$265),0,Data4!AW$265)","v":0},{"$f":"IF(ISERROR(Data4!AX$265),0,Data4!AX$265)","v":0},{"$f":"IF(ISERROR(Data4!AY$265),0,Data4!AY$265)","v":0},{"$f":"IF(ISERROR(Data4!AZ$265),0,Data4!AZ$265)","v":0},{"$f":"IF(ISERROR(Data4!BA$265),0,Data4!BA$265)","v":0},{"$f":"IF(ISERROR(Data4!BB$265),0,Data4!BB$265)","v":0},{"$f":"IF(ISERROR(Data4!BC$265),0,Data4!BC$265)","v":0},{"$f":"IF(ISERROR(Data4!BD$265),0,Data4!BD$265)","v":0},{"$f":"IF(ISERROR(Data4!BE$265),0,Data4!BE$265)","v":0},{"$f":"IF(ISERROR(Data4!BF$265),0,Data4!BF$265)","v":0},{"$f":"IF(ISERROR(Data4!BG$265),0,Data4!BG$265)","v":0},{"$f":"IF(ISERROR(Data4!BH$265),0,Data4!BH$265)","v":0},{"$f":"IF(ISERROR(Data4!BI$265),0,Data4!BI$265)","v":0},{"$f":"IF(ISERROR(Data4!BJ$265),0,Data4!BJ$265)","v":0},{"$f":"IF(ISERROR(Data4!BK$265),0,Data4!BK$265)","v":0},{"$f":"IF(ISERROR(Data4!BL$265),0,Data4!BL$265)","v":0},{"$f":"IF(ISERROR(Data4!BM$265),0,Data4!BM$265)","v":0},{"$f":"IF(ISERROR(Data4!BN$265),0,Data4!BN$265)","v":0},{"$f":"IF(ISERROR(Data4!BO$265),0,Data4!BO$265)","v":0},{"$f":"IF(ISERROR(Data4!BP$265),0,Data4!BP$265)","v":0},{"$f":"IF(ISERROR(Data4!BQ$265),0,Data4!BQ$265)","v":0},{"$f":"IF(ISERROR(Data4!BR$265),0,Data4!BR$265)","v":0},{"$f":"IF(ISERROR(Data4!BS$265),0,Data4!BS$265)","v":0},{"$f":"IF(ISERROR(Data4!BT$265),0,Data4!BT$265)","v":0},{"$f":"IF(ISERROR(Data4!BU$265),0,Data4!BU$265)","v":0},{"$f":"IF(ISERROR(Data4!BV$265),0,Data4!BV$265)","v":0},{"$f":"IF(ISERROR(Data4!BW$265),0,Data4!BW$265)","v":0},{"$f":"IF(ISERROR(Data4!BX$265),0,Data4!BX$265)","v":0},{"$f":"IF(ISERROR(Data4!BY$265),0,Data4!BY$265)","v":0},{"$f":"IF(ISERROR(Data4!BZ$265),0,Data4!BZ$265)","v":0},{"$f":"IF(ISERROR(Data4!CA$265),0,Data4!CA$265)","v":0},{"$f":"IF(ISERROR(Data4!CB$265),0,Data4!CB$265)","v":0},{"$f":"IF(ISERROR(Data4!CC$265),0,Data4!CC$265)","v":0},{"$f":"IF(ISERROR(Data4!CD$265),0,Data4!CD$265)","v":0},{"$f":"IF(ISERROR(Data4!CE$265),0,Data4!CE$265)","v":0},{"$f":"IF(ISERROR(Data4!CF$265),0,Data4!CF$265)","v":0},{"$f":"IF(ISERROR(Data4!CG$265),0,Data4!CG$265)","v":0},{"$f":"IF(ISERROR(Data4!CH$265),0,Data4!CH$265)","v":0},{"$f":"IF(ISERROR(Data4!CI$265),0,Data4!CI$265)","v":0},{"$f":"IF(ISERROR(Data4!CJ$265),0,Data4!CJ$265)","v":0},{"$f":"IF(ISERROR(Data4!CK$265),0,Data4!CK$265)","v":0},{"$f":"IF(ISERROR(Data4!CL$265),0,Data4!CL$265)","v":0},{"$f":"IF(ISERROR(Data4!CM$265),0,Data4!CM$265)","v":0},{"$f":"IF(ISERROR(Data4!CN$265),0,Data4!CN$265)","v":0},{"$f":"IF(ISERROR(Data4!CO$265),0,Data4!CO$265)","v":0},{"$f":"IF(ISERROR(Data4!CP$265),0,Data4!CP$265)","v":0},{"$f":"IF(ISERROR(Data4!CQ$265),0,Data4!CQ$265)","v":0},{"$f":"IF(ISERROR(Data4!CR$265),0,Data4!CR$265)","v":0},{"$f":"IF(ISERROR(Data4!CS$265),0,Data4!CS$265)","v":0},{"$f":"IF(ISERROR(Data4!CT$265),0,Data4!CT$265)","v":0},{"$f":"IF(ISERROR(Data4!CU$265),0,Data4!CU$265)","v":0},{"$f":"IF(ISERROR(Data4!CV$265),0,Data4!CV$265)","v":0},{"$f":"IF(ISERROR(Data4!CW$265),0,Data4!CW$265)","v":0},{"$f":"IF(ISERROR(Data4!CX$265),0,Data4!CX$265)","v":0},{"$f":"IF(ISERROR(Data4!CY$265),0,Data4!CY$265)","v":0},{"$f":"IF(ISERROR(Data4!CZ$265),0,Data4!CZ$265)","v":0},{"$f":"IF(ISERROR(Data4!DA$265),0,Data4!DA$265)","v":0},{"$f":"IF(ISERROR(Data4!DB$265),0,Data4!DB$265)","v":0},{"$f":"IF(ISERROR(Data4!DC$265),0,Data4!DC$265)","v":0},{"$f":"IF(ISERROR(Data4!DD$265),0,Data4!DD$265)","v":0},{"$f":"IF(ISERROR(Data4!DE$265),0,Data4!DE$265)","v":0},{"$f":"IF(ISERROR(Data4!DF$265),0,Data4!DF$265)","v":0},{"$f":"IF(ISERROR(Data4!DG$265),0,Data4!DG$265)","v":0},{"$f":"IF(ISERROR(Data4!DH$265),0,Data4!DH$265)","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$76,Data2!B$76) & \" \"& IF(Kalba=\"EN\",Data2!C$77,Data2!B$77)","v":"SE žala (pasirinkite SE žalos komponentą)"},{"$f":"ROUND(SUM(D98:D100),0)","v":0},{"$f":"ROUND(SUM(E98:E100),0)","v":0},{"$f":"ROUND(SUM(F98:F100),0)","v":0},{"$f":"ROUND(SUM(G98:G100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS98:BS100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.",{"$f":"Data4!D$267","v":"-"},{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F98:$DA98)","v":0},{"$f":"IF(ISERROR(Data4!M$267),0,Data4!M$267)","v":0},{"$f":"IF(ISERROR(Data4!N$267),0,Data4!N$267)","v":0},{"$f":"IF(ISERROR(Data4!O$267),0,Data4!O$267)","v":0},{"$f":"IF(ISERROR(Data4!P$267),0,Data4!P$267)","v":0},{"$f":"IF(ISERROR(Data4!Q$267),0,Data4!Q$267)","v":0},{"$f":"IF(ISERROR(Data4!R$267),0,Data4!R$267)","v":0},{"$f":"IF(ISERROR(Data4!S$267),0,Data4!S$267)","v":0},{"$f":"IF(ISERROR(Data4!T$267),0,Data4!T$267)","v":0},{"$f":"IF(ISERROR(Data4!U$267),0,Data4!U$267)","v":0},{"$f":"IF(ISERROR(Data4!V$267),0,Data4!V$267)","v":0},{"$f":"IF(ISERROR(Data4!W$267),0,Data4!W$267)","v":0},{"$f":"IF(ISERROR(Data4!X$267),0,Data4!X$267)","v":0},{"$f":"IF(ISERROR(Data4!Y$267),0,Data4!Y$267)","v":0},{"$f":"IF(ISERROR(Data4!Z$267),0,Data4!Z$267)","v":0},{"$f":"IF(ISERROR(Data4!AA$267),0,Data4!AA$267)","v":0},{"$f":"IF(ISERROR(Data4!AB$267),0,Data4!AB$267)","v":0},{"$f":"IF(ISERROR(Data4!AC$267),0,Data4!AC$267)","v":0},{"$f":"IF(ISERROR(Data4!AD$267),0,Data4!AD$267)","v":0},{"$f":"IF(ISERROR(Data4!AE$267),0,Data4!AE$267)","v":0},{"$f":"IF(ISERROR(Data4!AF$267),0,Data4!AF$267)","v":0},{"$f":"IF(ISERROR(Data4!AG$267),0,Data4!AG$267)","v":0},{"$f":"IF(ISERROR(Data4!AH$267),0,Data4!AH$267)","v":0},{"$f":"IF(ISERROR(Data4!AI$267),0,Data4!AI$267)","v":0},{"$f":"IF(ISERROR(Data4!AJ$267),0,Data4!AJ$267)","v":0},{"$f":"IF(ISERROR(Data4!AK$267),0,Data4!AK$267)","v":0},{"$f":"IF(ISERROR(Data4!AL$267),0,Data4!AL$267)","v":0},{"$f":"IF(ISERROR(Data4!AM$267),0,Data4!AM$267)","v":0},{"$f":"IF(ISERROR(Data4!AN$267),0,Data4!AN$267)","v":0},{"$f":"IF(ISERROR(Data4!AO$267),0,Data4!AO$267)","v":0},{"$f":"IF(ISERROR(Data4!AP$267),0,Data4!AP$267)","v":0},{"$f":"IF(ISERROR(Data4!AQ$267),0,Data4!AQ$267)","v":0},{"$f":"IF(ISERROR(Data4!AR$267),0,Data4!AR$267)","v":0},{"$f":"IF(ISERROR(Data4!AS$267),0,Data4!AS$267)","v":0},{"$f":"IF(ISERROR(Data4!AT$267),0,Data4!AT$267)","v":0},{"$f":"IF(ISERROR(Data4!AU$267),0,Data4!AU$267)","v":0},{"$f":"IF(ISERROR(Data4!AV$267),0,Data4!AV$267)","v":0},{"$f":"IF(ISERROR(Data4!AW$267),0,Data4!AW$267)","v":0},{"$f":"IF(ISERROR(Data4!AX$267),0,Data4!AX$267)","v":0},{"$f":"IF(ISERROR(Data4!AY$267),0,Data4!AY$267)","v":0},{"$f":"IF(ISERROR(Data4!AZ$267),0,Data4!AZ$267)","v":0},{"$f":"IF(ISERROR(Data4!BA$267),0,Data4!BA$267)","v":0},{"$f":"IF(ISERROR(Data4!BB$267),0,Data4!BB$267)","v":0},{"$f":"IF(ISERROR(Data4!BC$267),0,Data4!BC$267)","v":0},{"$f":"IF(ISERROR(Data4!BD$267),0,Data4!BD$267)","v":0},{"$f":"IF(ISERROR(Data4!BE$267),0,Data4!BE$267)","v":0},{"$f":"IF(ISERROR(Data4!BF$267),0,Data4!BF$267)","v":0},{"$f":"IF(ISERROR(Data4!BG$267),0,Data4!BG$267)","v":0},{"$f":"IF(ISERROR(Data4!BH$267),0,Data4!BH$267)","v":0},{"$f":"IF(ISERROR(Data4!BI$267),0,Data4!BI$267)","v":0},{"$f":"IF(ISERROR(Data4!BJ$267),0,Data4!BJ$267)","v":0},{"$f":"IF(ISERROR(Data4!BK$267),0,Data4!BK$267)","v":0},{"$f":"IF(ISERROR(Data4!BL$267),0,Data4!BL$267)","v":0},{"$f":"IF(ISERROR(Data4!BM$267),0,Data4!BM$267)","v":0},{"$f":"IF(ISERROR(Data4!BN$267),0,Data4!BN$267)","v":0},{"$f":"IF(ISERROR(Data4!BO$267),0,Data4!BO$267)","v":0},{"$f":"IF(ISERROR(Data4!BP$267),0,Data4!BP$267)","v":0},{"$f":"IF(ISERROR(Data4!BQ$267),0,Data4!BQ$267)","v":0},{"$f":"IF(ISERROR(Data4!BR$267),0,Data4!BR$267)","v":0},{"$f":"IF(ISERROR(Data4!BS$267),0,Data4!BS$267)","v":0},{"$f":"IF(ISERROR(Data4!BT$267),0,Data4!BT$267)","v":0},{"$f":"IF(ISERROR(Data4!BU$267),0,Data4!BU$267)","v":0},{"$f":"IF(ISERROR(Data4!BV$267),0,Data4!BV$267)","v":0},{"$f":"IF(ISERROR(Data4!BW$267),0,Data4!BW$267)","v":0},{"$f":"IF(ISERROR(Data4!BX$267),0,Data4!BX$267)","v":0},{"$f":"IF(ISERROR(Data4!BY$267),0,Data4!BY$267)","v":0},{"$f":"IF(ISERROR(Data4!BZ$267),0,Data4!BZ$267)","v":0},{"$f":"IF(ISERROR(Data4!CA$267),0,Data4!CA$267)","v":0},{"$f":"IF(ISERROR(Data4!CB$267),0,Data4!CB$267)","v":0},{"$f":"IF(ISERROR(Data4!CC$267),0,Data4!CC$267)","v":0},{"$f":"IF(ISERROR(Data4!CD$267),0,Data4!CD$267)","v":0},{"$f":"IF(ISERROR(Data4!CE$267),0,Data4!CE$267)","v":0},{"$f":"IF(ISERROR(Data4!CF$267),0,Data4!CF$267)","v":0},{"$f":"IF(ISERROR(Data4!CG$267),0,Data4!CG$267)","v":0},{"$f":"IF(ISERROR(Data4!CH$267),0,Data4!CH$267)","v":0},{"$f":"IF(ISERROR(Data4!CI$267),0,Data4!CI$267)","v":0},{"$f":"IF(ISERROR(Data4!CJ$267),0,Data4!CJ$267)","v":0},{"$f":"IF(ISERROR(Data4!CK$267),0,Data4!CK$267)","v":0},{"$f":"IF(ISERROR(Data4!CL$267),0,Data4!CL$267)","v":0},{"$f":"IF(ISERROR(Data4!CM$267),0,Data4!CM$267)","v":0},{"$f":"IF(ISERROR(Data4!CN$267),0,Data4!CN$267)","v":0},{"$f":"IF(ISERROR(Data4!CO$267),0,Data4!CO$267)","v":0},{"$f":"IF(ISERROR(Data4!CP$267),0,Data4!CP$267)","v":0},{"$f":"IF(ISERROR(Data4!CQ$267),0,Data4!CQ$267)","v":0},{"$f":"IF(ISERROR(Data4!CR$267),0,Data4!CR$267)","v":0},{"$f":"IF(ISERROR(Data4!CS$267),0,Data4!CS$267)","v":0},{"$f":"IF(ISERROR(Data4!CT$267),0,Data4!CT$267)","v":0},{"$f":"IF(ISERROR(Data4!CU$267),0,Data4!CU$267)","v":0},{"$f":"IF(ISERROR(Data4!CV$267),0,Data4!CV$267)","v":0},{"$f":"IF(ISERROR(Data4!CW$267),0,Data4!CW$267)","v":0},{"$f":"IF(ISERROR(Data4!CX$267),0,Data4!CX$267)","v":0},{"$f":"IF(ISERROR(Data4!CY$267),0,Data4!CY$267)","v":0},{"$f":"IF(ISERROR(Data4!CZ$267),0,Data4!CZ$267)","v":0},{"$f":"IF(ISERROR(Data4!DA$267),0,Data4!DA$267)","v":0},{"$f":"IF(ISERROR(Data4!DB$267),0,Data4!DB$267)","v":0},{"$f":"IF(ISERROR(Data4!DC$267),0,Data4!DC$267)","v":0},{"$f":"IF(ISERROR(Data4!DD$267),0,Data4!DD$267)","v":0},{"$f":"IF(ISERROR(Data4!DE$267),0,Data4!DE$267)","v":0},{"$f":"IF(ISERROR(Data4!DF$267),0,Data4!DF$267)","v":0},{"$f":"IF(ISERROR(Data4!DG$267),0,Data4!DG$267)","v":0},{"$f":"IF(ISERROR(Data4!DH$267),0,Data4!DH$267)","v":0}]
[null,"H.2.2.",{"$f":"Data4!D$268","v":"-"},{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F99:$DA99)","v":0},{"$f":"IF(ISERROR(Data4!M$268),0,Data4!M$268)","v":0},{"$f":"IF(ISERROR(Data4!N$268),0,Data4!N$268)","v":0},{"$f":"IF(ISERROR(Data4!O$268),0,Data4!O$268)","v":0},{"$f":"IF(ISERROR(Data4!P$268),0,Data4!P$268)","v":0},{"$f":"IF(ISERROR(Data4!Q$268),0,Data4!Q$268)","v":0},{"$f":"IF(ISERROR(Data4!R$268),0,Data4!R$268)","v":0},{"$f":"IF(ISERROR(Data4!S$268),0,Data4!S$268)","v":0},{"$f":"IF(ISERROR(Data4!T$268),0,Data4!T$268)","v":0},{"$f":"IF(ISERROR(Data4!U$268),0,Data4!U$268)","v":0},{"$f":"IF(ISERROR(Data4!V$268),0,Data4!V$268)","v":0},{"$f":"IF(ISERROR(Data4!W$268),0,Data4!W$268)","v":0},{"$f":"IF(ISERROR(Data4!X$268),0,Data4!X$268)","v":0},{"$f":"IF(ISERROR(Data4!Y$268),0,Data4!Y$268)","v":0},{"$f":"IF(ISERROR(Data4!Z$268),0,Data4!Z$268)","v":0},{"$f":"IF(ISERROR(Data4!AA$268),0,Data4!AA$268)","v":0},{"$f":"IF(ISERROR(Data4!AB$268),0,Data4!AB$268)","v":0},{"$f":"IF(ISERROR(Data4!AC$268),0,Data4!AC$268)","v":0},{"$f":"IF(ISERROR(Data4!AD$268),0,Data4!AD$268)","v":0},{"$f":"IF(ISERROR(Data4!AE$268),0,Data4!AE$268)","v":0},{"$f":"IF(ISERROR(Data4!AF$268),0,Data4!AF$268)","v":0},{"$f":"IF(ISERROR(Data4!AG$268),0,Data4!AG$268)","v":0},{"$f":"IF(ISERROR(Data4!AH$268),0,Data4!AH$268)","v":0},{"$f":"IF(ISERROR(Data4!AI$268),0,Data4!AI$268)","v":0},{"$f":"IF(ISERROR(Data4!AJ$268),0,Data4!AJ$268)","v":0},{"$f":"IF(ISERROR(Data4!AK$268),0,Data4!AK$268)","v":0},{"$f":"IF(ISERROR(Data4!AL$268),0,Data4!AL$268)","v":0},{"$f":"IF(ISERROR(Data4!AM$268),0,Data4!AM$268)","v":0},{"$f":"IF(ISERROR(Data4!AN$268),0,Data4!AN$268)","v":0},{"$f":"IF(ISERROR(Data4!AO$268),0,Data4!AO$268)","v":0},{"$f":"IF(ISERROR(Data4!AP$268),0,Data4!AP$268)","v":0},{"$f":"IF(ISERROR(Data4!AQ$268),0,Data4!AQ$268)","v":0},{"$f":"IF(ISERROR(Data4!AR$268),0,Data4!AR$268)","v":0},{"$f":"IF(ISERROR(Data4!AS$268),0,Data4!AS$268)","v":0},{"$f":"IF(ISERROR(Data4!AT$268),0,Data4!AT$268)","v":0},{"$f":"IF(ISERROR(Data4!AU$268),0,Data4!AU$268)","v":0},{"$f":"IF(ISERROR(Data4!AV$268),0,Data4!AV$268)","v":0},{"$f":"IF(ISERROR(Data4!AW$268),0,Data4!AW$268)","v":0},{"$f":"IF(ISERROR(Data4!AX$268),0,Data4!AX$268)","v":0},{"$f":"IF(ISERROR(Data4!AY$268),0,Data4!AY$268)","v":0},{"$f":"IF(ISERROR(Data4!AZ$268),0,Data4!AZ$268)","v":0},{"$f":"IF(ISERROR(Data4!BA$268),0,Data4!BA$268)","v":0},{"$f":"IF(ISERROR(Data4!BB$268),0,Data4!BB$268)","v":0},{"$f":"IF(ISERROR(Data4!BC$268),0,Data4!BC$268)","v":0},{"$f":"IF(ISERROR(Data4!BD$268),0,Data4!BD$268)","v":0},{"$f":"IF(ISERROR(Data4!BE$268),0,Data4!BE$268)","v":0},{"$f":"IF(ISERROR(Data4!BF$268),0,Data4!BF$268)","v":0},{"$f":"IF(ISERROR(Data4!BG$268),0,Data4!BG$268)","v":0},{"$f":"IF(ISERROR(Data4!BH$268),0,Data4!BH$268)","v":0},{"$f":"IF(ISERROR(Data4!BI$268),0,Data4!BI$268)","v":0},{"$f":"IF(ISERROR(Data4!BJ$268),0,Data4!BJ$268)","v":0},{"$f":"IF(ISERROR(Data4!BK$268),0,Data4!BK$268)","v":0},{"$f":"IF(ISERROR(Data4!BL$268),0,Data4!BL$268)","v":0},{"$f":"IF(ISERROR(Data4!BM$268),0,Data4!BM$268)","v":0},{"$f":"IF(ISERROR(Data4!BN$268),0,Data4!BN$268)","v":0},{"$f":"IF(ISERROR(Data4!BO$268),0,Data4!BO$268)","v":0},{"$f":"IF(ISERROR(Data4!BP$268),0,Data4!BP$268)","v":0},{"$f":"IF(ISERROR(Data4!BQ$268),0,Data4!BQ$268)","v":0},{"$f":"IF(ISERROR(Data4!BR$268),0,Data4!BR$268)","v":0},{"$f":"IF(ISERROR(Data4!BS$268),0,Data4!BS$268)","v":0},{"$f":"IF(ISERROR(Data4!BT$268),0,Data4!BT$268)","v":0},{"$f":"IF(ISERROR(Data4!BU$268),0,Data4!BU$268)","v":0},{"$f":"IF(ISERROR(Data4!BV$268),0,Data4!BV$268)","v":0},{"$f":"IF(ISERROR(Data4!BW$268),0,Data4!BW$268)","v":0},{"$f":"IF(ISERROR(Data4!BX$268),0,Data4!BX$268)","v":0},{"$f":"IF(ISERROR(Data4!BY$268),0,Data4!BY$268)","v":0},{"$f":"IF(ISERROR(Data4!BZ$268),0,Data4!BZ$268)","v":0},{"$f":"IF(ISERROR(Data4!CA$268),0,Data4!CA$268)","v":0},{"$f":"IF(ISERROR(Data4!CB$268),0,Data4!CB$268)","v":0},{"$f":"IF(ISERROR(Data4!CC$268),0,Data4!CC$268)","v":0},{"$f":"IF(ISERROR(Data4!CD$268),0,Data4!CD$268)","v":0},{"$f":"IF(ISERROR(Data4!CE$268),0,Data4!CE$268)","v":0},{"$f":"IF(ISERROR(Data4!CF$268),0,Data4!CF$268)","v":0},{"$f":"IF(ISERROR(Data4!CG$268),0,Data4!CG$268)","v":0},{"$f":"IF(ISERROR(Data4!CH$268),0,Data4!CH$268)","v":0},{"$f":"IF(ISERROR(Data4!CI$268),0,Data4!CI$268)","v":0},{"$f":"IF(ISERROR(Data4!CJ$268),0,Data4!CJ$268)","v":0},{"$f":"IF(ISERROR(Data4!CK$268),0,Data4!CK$268)","v":0},{"$f":"IF(ISERROR(Data4!CL$268),0,Data4!CL$268)","v":0},{"$f":"IF(ISERROR(Data4!CM$268),0,Data4!CM$268)","v":0},{"$f":"IF(ISERROR(Data4!CN$268),0,Data4!CN$268)","v":0},{"$f":"IF(ISERROR(Data4!CO$268),0,Data4!CO$268)","v":0},{"$f":"IF(ISERROR(Data4!CP$268),0,Data4!CP$268)","v":0},{"$f":"IF(ISERROR(Data4!CQ$268),0,Data4!CQ$268)","v":0},{"$f":"IF(ISERROR(Data4!CR$268),0,Data4!CR$268)","v":0},{"$f":"IF(ISERROR(Data4!CS$268),0,Data4!CS$268)","v":0},{"$f":"IF(ISERROR(Data4!CT$268),0,Data4!CT$268)","v":0},{"$f":"IF(ISERROR(Data4!CU$268),0,Data4!CU$268)","v":0},{"$f":"IF(ISERROR(Data4!CV$268),0,Data4!CV$268)","v":0},{"$f":"IF(ISERROR(Data4!CW$268),0,Data4!CW$268)","v":0},{"$f":"IF(ISERROR(Data4!CX$268),0,Data4!CX$268)","v":0},{"$f":"IF(ISERROR(Data4!CY$268),0,Data4!CY$268)","v":0},{"$f":"IF(ISERROR(Data4!CZ$268),0,Data4!CZ$268)","v":0},{"$f":"IF(ISERROR(Data4!DA$268),0,Data4!DA$268)","v":0},{"$f":"IF(ISERROR(Data4!DB$268),0,Data4!DB$268)","v":0},{"$f":"IF(ISERROR(Data4!DC$268),0,Data4!DC$268)","v":0},{"$f":"IF(ISERROR(Data4!DD$268),0,Data4!DD$268)","v":0},{"$f":"IF(ISERROR(Data4!DE$268),0,Data4!DE$268)","v":0},{"$f":"IF(ISERROR(Data4!DF$268),0,Data4!DF$268)","v":0},{"$f":"IF(ISERROR(Data4!DG$268),0,Data4!DG$268)","v":0},{"$f":"IF(ISERROR(Data4!DH$268),0,Data4!DH$268)","v":0}]
[null,"H.2.3.",{"$f":"Data4!D$269","v":"-"},{"$f":"F100+NPV(FDN,G100:INDEX(G100:DA100,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F100:$DA100)","v":0},{"$f":"IF(ISERROR(Data4!M$269),0,Data4!M$269)","v":0},{"$f":"IF(ISERROR(Data4!N$269),0,Data4!N$269)","v":0},{"$f":"IF(ISERROR(Data4!O$269),0,Data4!O$269)","v":0},{"$f":"IF(ISERROR(Data4!P$269),0,Data4!P$269)","v":0},{"$f":"IF(ISERROR(Data4!Q$269),0,Data4!Q$269)","v":0},{"$f":"IF(ISERROR(Data4!R$269),0,Data4!R$269)","v":0},{"$f":"IF(ISERROR(Data4!S$269),0,Data4!S$269)","v":0},{"$f":"IF(ISERROR(Data4!T$269),0,Data4!T$269)","v":0},{"$f":"IF(ISERROR(Data4!U$269),0,Data4!U$269)","v":0},{"$f":"IF(ISERROR(Data4!V$269),0,Data4!V$269)","v":0},{"$f":"IF(ISERROR(Data4!W$269),0,Data4!W$269)","v":0},{"$f":"IF(ISERROR(Data4!X$269),0,Data4!X$269)","v":0},{"$f":"IF(ISERROR(Data4!Y$269),0,Data4!Y$269)","v":0},{"$f":"IF(ISERROR(Data4!Z$269),0,Data4!Z$269)","v":0},{"$f":"IF(ISERROR(Data4!AA$269),0,Data4!AA$269)","v":0},{"$f":"IF(ISERROR(Data4!AB$269),0,Data4!AB$269)","v":0},{"$f":"IF(ISERROR(Data4!AC$269),0,Data4!AC$269)","v":0},{"$f":"IF(ISERROR(Data4!AD$269),0,Data4!AD$269)","v":0},{"$f":"IF(ISERROR(Data4!AE$269),0,Data4!AE$269)","v":0},{"$f":"IF(ISERROR(Data4!AF$269),0,Data4!AF$269)","v":0},{"$f":"IF(ISERROR(Data4!AG$269),0,Data4!AG$269)","v":0},{"$f":"IF(ISERROR(Data4!AH$269),0,Data4!AH$269)","v":0},{"$f":"IF(ISERROR(Data4!AI$269),0,Data4!AI$269)","v":0},{"$f":"IF(ISERROR(Data4!AJ$269),0,Data4!AJ$269)","v":0},{"$f":"IF(ISERROR(Data4!AK$269),0,Data4!AK$269)","v":0},{"$f":"IF(ISERROR(Data4!AL$269),0,Data4!AL$269)","v":0},{"$f":"IF(ISERROR(Data4!AM$269),0,Data4!AM$269)","v":0},{"$f":"IF(ISERROR(Data4!AN$269),0,Data4!AN$269)","v":0},{"$f":"IF(ISERROR(Data4!AO$269),0,Data4!AO$269)","v":0},{"$f":"IF(ISERROR(Data4!AP$269),0,Data4!AP$269)","v":0},{"$f":"IF(ISERROR(Data4!AQ$269),0,Data4!AQ$269)","v":0},{"$f":"IF(ISERROR(Data4!AR$269),0,Data4!AR$269)","v":0},{"$f":"IF(ISERROR(Data4!AS$269),0,Data4!AS$269)","v":0},{"$f":"IF(ISERROR(Data4!AT$269),0,Data4!AT$269)","v":0},{"$f":"IF(ISERROR(Data4!AU$269),0,Data4!AU$269)","v":0},{"$f":"IF(ISERROR(Data4!AV$269),0,Data4!AV$269)","v":0},{"$f":"IF(ISERROR(Data4!AW$269),0,Data4!AW$269)","v":0},{"$f":"IF(ISERROR(Data4!AX$269),0,Data4!AX$269)","v":0},{"$f":"IF(ISERROR(Data4!AY$269),0,Data4!AY$269)","v":0},{"$f":"IF(ISERROR(Data4!AZ$269),0,Data4!AZ$269)","v":0},{"$f":"IF(ISERROR(Data4!BA$269),0,Data4!BA$269)","v":0},{"$f":"IF(ISERROR(Data4!BB$269),0,Data4!BB$269)","v":0},{"$f":"IF(ISERROR(Data4!BC$269),0,Data4!BC$269)","v":0},{"$f":"IF(ISERROR(Data4!BD$269),0,Data4!BD$269)","v":0},{"$f":"IF(ISERROR(Data4!BE$269),0,Data4!BE$269)","v":0},{"$f":"IF(ISERROR(Data4!BF$269),0,Data4!BF$269)","v":0},{"$f":"IF(ISERROR(Data4!BG$269),0,Data4!BG$269)","v":0},{"$f":"IF(ISERROR(Data4!BH$269),0,Data4!BH$269)","v":0},{"$f":"IF(ISERROR(Data4!BI$269),0,Data4!BI$269)","v":0},{"$f":"IF(ISERROR(Data4!BJ$269),0,Data4!BJ$269)","v":0},{"$f":"IF(ISERROR(Data4!BK$269),0,Data4!BK$269)","v":0},{"$f":"IF(ISERROR(Data4!BL$269),0,Data4!BL$269)","v":0},{"$f":"IF(ISERROR(Data4!BM$269),0,Data4!BM$269)","v":0},{"$f":"IF(ISERROR(Data4!BN$269),0,Data4!BN$269)","v":0},{"$f":"IF(ISERROR(Data4!BO$269),0,Data4!BO$269)","v":0},{"$f":"IF(ISERROR(Data4!BP$269),0,Data4!BP$269)","v":0},{"$f":"IF(ISERROR(Data4!BQ$269),0,Data4!BQ$269)","v":0},{"$f":"IF(ISERROR(Data4!BR$269),0,Data4!BR$269)","v":0},{"$f":"IF(ISERROR(Data4!BS$269),0,Data4!BS$269)","v":0},{"$f":"IF(ISERROR(Data4!BT$269),0,Data4!BT$269)","v":0},{"$f":"IF(ISERROR(Data4!BU$269),0,Data4!BU$269)","v":0},{"$f":"IF(ISERROR(Data4!BV$269),0,Data4!BV$269)","v":0},{"$f":"IF(ISERROR(Data4!BW$269),0,Data4!BW$269)","v":0},{"$f":"IF(ISERROR(Data4!BX$269),0,Data4!BX$269)","v":0},{"$f":"IF(ISERROR(Data4!BY$269),0,Data4!BY$269)","v":0},{"$f":"IF(ISERROR(Data4!BZ$269),0,Data4!BZ$269)","v":0},{"$f":"IF(ISERROR(Data4!CA$269),0,Data4!CA$269)","v":0},{"$f":"IF(ISERROR(Data4!CB$269),0,Data4!CB$269)","v":0},{"$f":"IF(ISERROR(Data4!CC$269),0,Data4!CC$269)","v":0},{"$f":"IF(ISERROR(Data4!CD$269),0,Data4!CD$269)","v":0},{"$f":"IF(ISERROR(Data4!CE$269),0,Data4!CE$269)","v":0},{"$f":"IF(ISERROR(Data4!CF$269),0,Data4!CF$269)","v":0},{"$f":"IF(ISERROR(Data4!CG$269),0,Data4!CG$269)","v":0},{"$f":"IF(ISERROR(Data4!CH$269),0,Data4!CH$269)","v":0},{"$f":"IF(ISERROR(Data4!CI$269),0,Data4!CI$269)","v":0},{"$f":"IF(ISERROR(Data4!CJ$269),0,Data4!CJ$269)","v":0},{"$f":"IF(ISERROR(Data4!CK$269),0,Data4!CK$269)","v":0},{"$f":"IF(ISERROR(Data4!CL$269),0,Data4!CL$269)","v":0},{"$f":"IF(ISERROR(Data4!CM$269),0,Data4!CM$269)","v":0},{"$f":"IF(ISERROR(Data4!CN$269),0,Data4!CN$269)","v":0},{"$f":"IF(ISERROR(Data4!CO$269),0,Data4!CO$269)","v":0},{"$f":"IF(ISERROR(Data4!CP$269),0,Data4!CP$269)","v":0},{"$f":"IF(ISERROR(Data4!CQ$269),0,Data4!CQ$269)","v":0},{"$f":"IF(ISERROR(Data4!CR$269),0,Data4!CR$269)","v":0},{"$f":"IF(ISERROR(Data4!CS$269),0,Data4!CS$269)","v":0},{"$f":"IF(ISERROR(Data4!CT$269),0,Data4!CT$269)","v":0},{"$f":"IF(ISERROR(Data4!CU$269),0,Data4!CU$269)","v":0},{"$f":"IF(ISERROR(Data4!CV$269),0,Data4!CV$269)","v":0},{"$f":"IF(ISERROR(Data4!CW$269),0,Data4!CW$269)","v":0},{"$f":"IF(ISERROR(Data4!CX$269),0,Data4!CX$269)","v":0},{"$f":"IF(ISERROR(Data4!CY$269),0,Data4!CY$269)","v":0},{"$f":"IF(ISERROR(Data4!CZ$269),0,Data4!CZ$269)","v":0},{"$f":"IF(ISERROR(Data4!DA$269),0,Data4!DA$269)","v":0},{"$f":"IF(ISERROR(Data4!DB$269),0,Data4!DB$269)","v":0},{"$f":"IF(ISERROR(Data4!DC$269),0,Data4!DC$269)","v":0},{"$f":"IF(ISERROR(Data4!DD$269),0,Data4!DD$269)","v":0},{"$f":"IF(ISERROR(Data4!DE$269),0,Data4!DE$269)","v":0},{"$f":"IF(ISERROR(Data4!DF$269),0,Data4!DF$269)","v":0},{"$f":"IF(ISERROR(Data4!DG$269),0,Data4!DG$269)","v":0},{"$f":"IF(ISERROR(Data4!DH$269),0,Data4!DH$269)","v":0}]

{"sheet":"Instrukcija","index":58,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[]
[null,"PILDYMO INSTRUKCIJA"]
[]
[null,"Eil. Nr.","Darbalapis","Stulpelis","Paaiškinimas"]
[null,1,null,null,"Forma pildoma pagal lapų eiliškumą: \n1. Bazinių prielaidų darbolapis - \"1\".\n2. Pasirinktų analizės objektų prielaidų darbolapiai - \"Ob.A_Priel.\", \"Ob.B_Priel.\", \"Ob.C_Priel.\", \"Ob.C_Priel.\".\n3. Alternatyvų finansinio įvertinimo darbolapiai - \"A.1\", <...> ,\"A.8.\", \"B.1\", <...>, \"B.8\", \"C.1\", <...> ,\"C.8.\", \"D.1\", <...>, \"D.8\".\n4. Alternatyvos pasirinkimo darbolapis - \"3\".\n5. Aiškinamasis formos darbolapis - \"Pagrindimas\"."]
[null,2,null,null,"Skaičiai pateikiami tūkstančiais eurų."]
[null,3,1,"I:N","Pildoma asignavimų valdytojo, įstaigos, tęstinės priemonės, susijusios pažangos priemonės ir formos rengėjo informacija."]
[null,4,1,"I","Pildoma analizės principas, ataskaitinis laikotarpis, finansinė diskonto norma, PVM prielaidos, analizės objektai ir paslaugos pokyčio rezultatai. Supildžius šiuos duomenis spaudžiamas mygtukas \"Pradėti\". Veiksmo pasirinkimo formoje pasirenkama 2 opcija \" 2. Pasirinkite invesiticjų projekto alternatyvas bei nurodykite alternatyvos lėšų srautus\" ir pildomi alternatyvų pavadinimai. Supildžius alternatyvų pavadinimus spaudžiamas bet kuris mygtukas \"Pildyti\" ir pildomi alternatyvų darbolapiai."]
[null,5,1,"I","Ataskaitinis laikotarpis - metų, kuriems pateikiamos investicijų, veiklos išlaidų, veiklos pajamų, mokesčių, finansavimo prognozės, skaičius. Apima investicijų įgyvendinimo ir poveikio vertinimo (veiklos vykdymo) laikotarpius."]
[null,6,1,"I","Analizės principas aktualus racionaliai palyginti alternatyvas: Siekiant efektyviausiai panaudoti lėšas siekiamam pokyčio rezultatui įgyvendinti taikomas efektyvumo principas. Turint fiksuotą biudžetą ir ieškat kokiu būdu jį panaudojant pasiekiamas didžiausias pokytis taikomas veiksmingumo principas."]
[null,7,1,"I","Jei skaičiuoklė naudojama keliems investavimo objektams, kiekvienam iš jų gali būti atliekama atskira alternatyvų analizė, suformuota savarankiškuose analizės objektuose. Skaičiuoklėje galima pasirinkti nuo 1 iki 4 analizės objektų. Pavyzdžiui, skaičiuoklėje gali būti pasirenkami 2 analizės objektai, skirti dviejų atskirų pastatų analizei. Tokiu atveju kiekvienam pastatui alternatyvos būtų nagrinėjamos atskirai."]
[null,8,1,"I","Paslaugos pokyčio rezultatas - išreikštas kiekybine išraiška siekiamas rezultatas, susietas su siekiamu pokyčiu. Pavyzdžiui, paprasčiausiu atveju tai gali būti modernizuotų turto vienetų skaičius arba suremontuoto ploto kvadratiniai metrai."]
[null,9,"Ob.A_Priel.","C:G","Pateikiamos prielaidos visoms pasirinktoms analizės objekto \"A\" alternatyvoms, vadovaujantis pateiktu struktūros šablonu, papildant informacija pagal poreikį ir pateikiant tarpinius skaičiavimus, susietus su prielaidų reikšmėmis."]
[null,10,"Ob.B_Priel.","C:G","Pateikiamos prielaidos visoms pasirinktoms analizės objekto \"B\" alternatyvoms, vadovaujantis pateiktu struktūros šablonu, papildant informacija pagal poreikį ir pateikiant tarpinius skaičiavimus, susietus su prielaidų reikšmėmis."]
[null,11,"Ob.C_Priel.","C:G","Pateikiamos prielaidos visoms pasirinktoms analizės objekto \"C\" alternatyvoms, vadovaujantis pateiktu struktūros šablonu, papildant informacija pagal poreikį ir pateikiant tarpinius skaičiavimus, susietus su prielaidų reikšmėmis."]
[null,12,"Ob.D_Priel.","C:G","Pateikiamos prielaidos visoms pasirinktoms analizės objekto \"D\" alternatyvoms, vadovaujantis pateiktu struktūros šablonu, papildant informacija pagal poreikį ir pateikiant tarpinius skaičiavimus, susietus su prielaidų reikšmėmis."]
[null,13,"Ob.[ABCD]_Priel.","C:G","Esant poreikiui papildomi skaičiavimai pateikiami laisva forma po prielaidų lentele."]
[null,14,"Ob.[ABCD]_Priel.","C:G","Investicijos skaičiavimo periodas (metais) užpildomas automatiškai iš  \"1\" darbolapio. Siūloma vadovautis nustatytu naudingo tarnavimo laikotarpiu arba, jei nėra nustatyta, nusidėvėjimo ekonominiais normatyvais. Skaičiavimo periodas gali būti pasirenkamas ir pagal alternatyvios paslaugos (pvz., nuoma) laikotarpį, tokiu atveju įvertinant įsigijimo / pagerinamo turto likutinę vertę laikotarpio pabaigoje. Šis rodiklis naudojamas grynosios dabartinės vertės (GDV) apskaičiavimui, pagal kurį vertinamas investicijos ekonominis naudingumas."]
[null,15,"Ob.[ABCD]_Priel.","C","Aktualioms prielaidoms įrašoma skaitinė laukelio reikšmė."]
[null,16,"Ob.[ABCD]_Priel.","D","Įrašomi naudojami matavimo vienetai ( pvz.: tūkst. EUR, metai ir kt.)."]
[null,17,"Ob.[ABCD]_Priel.","E","Įrašomas laikotarpis (metais), kada patiriamos išlaidos."]
[null,18,"Ob.[ABCD]_Priel.","F","Įrašomas informacijos šaltinis (pvz., vidiniai įstaigos dokumentai, sąmata iš ir kt.)."]
[null,19,"Ob.[ABCD]_Priel.","G","Pateikiamas prielaidos reikšmės (skaičiavimo) paaiškinimas (kainos, laikotarpio ir kt. paaiškinimai)."]
[null,20,"A.[1-8]\nB.[1-8]\nC.[1-8]\nD.[1-8]",null,"Šiuose darbolapiuose įvedama investicijos finansinė informacija. Žalsvai pažymėtuose langeliuose pildoma reikiama informacija. Informacija gali būti įvedama tiesiogiai į alterantyvos darbolapį arba referuojama į prielaidų lape pateiktą informaciją (naudojantis formule: =\"Celė iš prielaidų lapo\"). \n\nSvarbu! Ob. [ABCD] darbolapiuose pateikti duomenys į alternatyvų darbolapius automatiškai nepersikelia."]
[null,21,"[ABCD][1-8]","F:DA","Alternatyvos investicijos - tai turto įsigijimo / esminio pagerinimo ir susijusios išlaidos. Svarbu įvertinti realų investicijų poreikį ir suplanuoti realią investicijų patyrimo eigą, dalis ir proporcijas. Aktualias investicijos lėšas nurodykite A1-A7 eilutėse kiekvienai alternatyvai atskirai. Investicijų lėšas nurodykite teigiamais skaičiais."]
[null,22,"[ABCD][1-8]","F:DA","Alternatyvos investicijos klasifikuojamos į šias kategorijas:"]
[null,23,"[ABCD][1-8]","F:DA","A1. Žemė - investicijos naudojamos įsigyti arba nuomotis žemę."]
[null,24,"[ABCD][1-8]","F:DA","A2. Nekilnojamasis turtas - investicijos naudojamos įsigyti arba nuomotis nekilnojamąjį turtą."]
[null,25,"[ABCD][1-8]","F:DA","A3. Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai - investicijos naudojamos statybos, rekonstravimo, kapitalinio remonto ir kitiems darbams."]
[null,26,"[ABCD][1-8]","F:DA","A4. Įranga, įrenginiai ir kitas ilgalaikis turtas - investicijos į mašinas, prietaisus, įtaisus energijai, medžiagoms gaminti ir informacijai priimti, perduoti ar keisti ir kt."]
[null,27,"[ABCD][1-8]","F:DA","A5. Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"]
[null,28,"[ABCD][1-8]","F:DA","A6. Investicijos administravimas ir vykdymas - lėšos naudojamos investicijos administravimui ir vykdymui."]
[null,29,"[ABCD][1-8]","F:DA","A7. Kitos paslaugos ir išlaidos - kitos išlaidos ir paslaugos, nepatenkančios į ankstesnes kategorijas."]
[null,30,"[ABCD][1-8]","F:DA","Investicijų likutinė vertė – tai ilgalaikio turto vertė pasibaigus investicijos ataskaitiniam laikotarpiui. Turto naudingo tarnavimo laikas apibrėžia laiko tarpą, per kurį nusidėvi turtas, į kurį buvo investuota. Jei investicijos ataskaitinis laikotarpis atitinka investavimo objekto naudingo tarnavimo laiką, tokio turto likutinė vertė lygi nuliui. Kai turto naudingo tarnavimo laikotarpis yra ilgesnis už investicijos ataskaitinį laikotarpį, turto likutinė vertė turi būti apskaičiuojama ir nurodoma paskutiniais ataskaitinio laikotarpio metais. Skaičiuoklėje investicijų likutinę vertę nurodykite tik paskutiniais projekto ataskaitinio laikotarpio metais teigiamu skaičiumi. Prielaidų dalyje aprašykite, kaip apskaičiavote investicijų likutinę vertę, kokias prielaidas taikėte ir pan."]
[null,31,"[ABCD][1-8]","F:DA","Prekių ir paslaugų pardavimo pajamos – pajamos, kurios tiesiogiai gaunamos iš vartotojų už prekes ir (arba) paslaugas, kurios sukuriamos įgyvendinant investiciją, pavyzdžiui: vartotojų tiesiogiai mokami mokesčiai už naudojimąsi infrastruktūra, žemės ar pastatų pardavimas arba nuoma, mokėjimai už paslaugas ir pan. Skaičiuoklėje projekto veiklos pajamas nurodykite kiekvienos alternatyvos C. eilutėse. Visas projekto veiklos pajamas nurodykite teigiamu skaičiumi, veiklos pajamų sumažėjimą nurodykite neigiamu skaičiumi."]
[null,32,"[ABCD][1-8]","F:DA","Veiklos ir finansinės išlaidos - išlaidos, kurios patiriamos eksploatuojant investicijos įgyvendinimo metu sukurtą turtą paslaugai teikti. Aktualias veiklos ir finansines išlaidas nurodykite D1-D6 eilutėse kiekvienai alternatyvai atskirai. Visas kiekvienos alternatyvos veiklos išlaidas nurodykite teigiamu skaičiumi, veiklos išlaidų sutaupymus (sumažėjimą) nurodykite neigiamu skaičiumi."]
[null,33,"[ABCD][1-8]","F:DA","D.1 Žaliavos - išlaidos žaliavoms naudojamos prekių ar paslaugų poreikiams tenkinti."]
[null,34,"[ABCD][1-8]","F:DA","D2. Darbo užmokesčio išlaidos - išlaidos patiriamos darbo santykių metu (įskaitant socialinio draudimo mokesčius ir kitus mokesčius)."]
[null,35,"[ABCD][1-8]","F:DA","D3. Elektros energijos išlaidos - išlaidos elektros energijai (patalpų apšvietimui, įrangos ir technikos veikimui užtikrinti ir pan.)."]
[null,36,"[ABCD][1-8]","F:DA","D4. Šildymo (išskyrus elektrą) išlaidos - energetinių išteklių išlaidos patalpų šildymui."]
[null,37,"[ABCD][1-8]","F:DA","D5. Turto būklės palaikymo išlaidos - išlaidos turto būklės palaikymui, būdinga rekonstruotų ar naujai pastatytų pastatų eksploatavimui (lubų perdažymas, sienų dangos pakeitimas ir pan.)."]
[null,38,"[ABCD][1-8]","F:DA","D6. Kitos išlaidos - kitos išlaidos nepatenkančios į ankstesnes kategorijas."]
[null,39,"[ABCD][1-8]","F:DA","Grynosios veiklos pajamos – veiklos pajamų ir veiklos išlaidų kartu su reinvesticijomis sumų per tą patį laikotarpį aritmetinis skirtumas."]
[null,40,"[ABCD][1-8]","F:DA","Alternatyvos pinigų srautas apskaičiuojamas dviem būdais - grynąją dabartine vertę ir realiąją verte. Grynoji dabartinė vertė (GDV) parodo projekto finansinę naudą, išreikštą dabartine pinigų verte. Šis rodiklis apskaičiuojamas, įvertinus diskontuotą grynąjį pinigų srautą, apimantį investicijas, likutinę vertę, pajamas ir veiklos išlaidas, per investicijos ataskaitinį laikotarpį"]
[null,41,3,"C:O","Alternatyvos pasirinkimo lape lyginamos pasirinktų analizės objektų alternatyvų rodiklių reikšmės."]
[null,42,3,"D","Iš skleidžiamojo sąrašo kiekvienam analizės objektui pasirenkama alternatyva."]
[null,43,3,"D:I","Tuo atveju, kai pasirenkama neoptimali alternatyva, laisva forma pildomas paaiškinimas grindžiantis alternatyvos pasirinkimą."]
[null,44,4,null,"4 darbolapyje pateikiami visų analizės objektų optimalių alternatyvų apibendrinti duomenys."]
[null,45,"Pagrindimas","D:I","Šiame darbolapyje pildoma tęstinės veiklos lėšų poreikio investicijoms į ilgalaikį turtą pagrindimo forma (aktualu, tik jei pasirinkta alternatyva yra ilgalaikio turto įsigijimas / esminis pagerinimas). "]
[null,46,"Pagrindimas","D:I","Informacija celėse DI4:DI13 supildoma automatiškai pagal \"1\" darbolapyje pateiktus duomenis."]
[null,47,"Pagrindimas","D:I","Darbolapyje aprašomas turto objektas į kurį investuojama."]
[null,48,"Pagrindimas","D:I","1.1 Objektas - nurodomas investicijos objektas laisva forma."]
[null,49,"Pagrindimas","D:I","1.2 Turto grupė (pasirinkti iš sąrašo) - pagal turto objektą iš skleidžiamojo sąrašo pasirenkama turto grupė."]
[null,50,"Pagrindimas","D:I","1.3 Naujas / keitimas - išskleidžiamojo sąrašo pasirenkama ar turto objektas yra naujas, ar vykdomas esamo turto objekto keitimas."]
[null,51,"Pagrindimas","D:I","1.4 Kiekis - laisva forma nurodomas įsigyjamų turto objektų kiekis (vnt.)"]
[null,52,"Pagrindimas","D:I","1.5 Investicijos pobūdis / paskirtis (pasirinkti iš sąrašo) - iš skleidžiamojo sąrašo nurodoma investicijos paskirtis."]
[null,53,"Pagrindimas","D:I","1.6 Investicijos pradžios data (metai) - nurodomi investicijų pradžios metai (supildoma automatiškai pagal \"1\" darbolapyje pateiktus duomenis)."]
[null,54,"Pagrindimas","D:I","1.7 Investicijos pabaigos data (metai) - nurodomi Investicijų pabaigos metai (supildoma automatiškai pagal \"1\" darbolapyje pateiktus duomenis)."]
[null,55,"Pagrindimas","D:I","1.8 Kita informacija - laisva forma nurodama kita turto objekto informacija."]
[null,56,"Pagrindimas","D:I","2. Gerinamo / keičiamo turto esama būklė - laisva forma aprašoma esama turto būklė."]
[null,57,"Pagrindimas","D:I","3. Išlaidų turtui poreikį sąlygojantys veiksniai - nurodoma kokie veiksniai sąlygoja išlaidų turtui poreikį (teisės aktai, teikiamos funkcijos / paslaugos, išorinė aplinka)."]
[null,58,"Pagrindimas","D:I","4. Pagrindimo detalizacija - detalizuojamas alternatyvos pagrindimas (kodėl būtina investicija į turto objektą, kuo naudingas bus turto įsigijimas / esminis pagerinimas, kokios rizikos kyla neįsigijus / nepagerinus šio turto, ar yra alternatyvūs būdai užtikrinti funkcijos ar veiklos vykdymą neįsigyjant turto)."]
[null,59,"Pagrindimas","D:I","5. Pasirinkta alternatyva - alternatyvos pasirinkimas užpildomas automatiškai iš  \"3\" darbolapio."]
[null,60,"Pagrindimas","D:I","6. Finansavimo poreikis ir finansavimo šaltiniai –  finansavimo poreikis pagal finansavimo šaltinius celėse C54:G58 užpildomas automatiškai, atsižvelgiant į \"3\" darbolapyje pasirinktą alternatyvą."]
[null,61,"Pagrindimas","D:I","6. Finansavimo poreikis ir finansavimo šaltiniai – finansavimo šaltinių poreikio aiškinamieji komentarai pateikiami HI54:HI58."]
[null,62,"Pagrindimas","D:I","7. Kita svarbi informacija - laisva forma nurodoma kita svarbi informacija."]
[null,63,"Priealidos",null,"Naudotojas gali sukurti papildomus darbalapius kitoms prielaidoms įvesti. Skaičiuoklėje tam sukurtas darbalapis „Prielaidos\". Tiek šiame darbalapyje, tiek naudotojo sukurtuose papildomuose darbalapiuose prielaidos pildomos laisva forma. Be to, šiuose darbalapiuose galima atlikti papildomus skaičiavimus, kurie reikalingi pagrįsti darbalapiuose „Ob.[ABCD]_Priel.“ pateiktus skaičius."]

{"sheet":"3","index":59,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,2,1,7],[6,6,6,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[12,12,12,13],[12,10,12,11],[5,6,5,7],[17,3,17,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[64,5,65,5],[64,4,65,4],[64,3,65,3],[64,2,65,2],[62,3,62,8],[64,6,65,6],[64,7,65,7],[64,8,65,8],[64,11,65,11],[64,12,65,12],[64,13,65,13],[64,14,65,14],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[64,9,64,10]]}
[]
[null,null,"3. OPTIMALIOS ALTERNATYVOS PASIRINKIMAS"]
[]
[]
[]
[null,null,null,"Alternatyva",null,null,"Tikrinimas"]
[null,null,"Analizės objektas","Pasirinkta","Siūloma",null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",\"Galimos ribos (Bendrai išlaidų sumai)\",\"Galimos ribos (Paslaugos pokyčio rezultatui)\")","v":"Galimos ribos (Paslaugos pokyčio rezultatui)"}]
[null,{"$f":"IF(LEN(C8)=22,1,0)","v":1},{"$f":"C21","v":"Analizės objektas (A)\n"},null,{"$f":"IF(Data0!$EY$2=1,'3'!L15,'3'!N15)","v":"A.1"},null,{"$f":"IF('1'!$B$2=1,G15,D15)","v":"0 - 0"},null,{"$f":"IF(COUNTIF($P$22:$P$29,\"max. riba\")=0,\"\",IF(COUNTIF($P$22:$P$29,\"Viršija 3 proc.\")=0,\"\",\"Alternatyvų duomenys turi būti patikslinti\"))","v":""}]
[null,{"$f":"IF(LEN(C9)=22,1,0)","v":1},{"$f":"C31","v":"Analizės objektas (B)\n"},null,{"$f":"IF(Data0!$EY$2=1,'3'!L16,'3'!N16)","v":"B.1"},null,{"$f":"IF('1'!$B$2=1,G16,D16)","v":"0 - 0"},null,{"$f":"IF(COUNTIF($P$32:$P$39,\"max. riba\")=0,\"\",IF(COUNTIF($P$32:$P$39,\"Viršija 3 proc.\")=0,\"\",\"Alternatyvų duomenys turi būti patikslinti\"))","v":""}]
[null,{"$f":"IF(LEN(C10)=22,1,0)","v":1},{"$f":"C41","v":"Analizės objektas (C)\n"},null,{"$f":"IF(Data0!$EY$2=1,'3'!L17,'3'!N17)","v":"C.1."},null,{"$f":"IF('1'!$B$2=1,G17,D17)","v":"0 - 0"},null,{"$f":"IF(COUNTIF($P$42:$P$49,\"max. riba\")=0,\"\",IF(COUNTIF($P$42:$P$49,\"Viršija 3 proc.\")=0,\"\",\"Alternatyvų duomenys turi būti patikslinti\"))","v":""}]
[null,{"$f":"IF(LEN(C11)=22,1,0)","v":1},{"$f":"C51","v":"Analizės objektas (D)\n"},null,{"$f":"IF(Data0!$EY$2=1,'3'!L18,'3'!N18)","v":"D.1."},null,{"$f":"IF('1'!$B$2=1,G18,D18)","v":"0 - 0"},null,{"$f":"IF(COUNTIF($P$52:$P$59,\"max. riba\")=0,\"\",IF(COUNTIF($P$52:$P$59,\"Viršija 3 proc.\")=0,\"\",\"Alternatyvų duomenys turi būti patikslinti\"))","v":""}]
[]
[null,null,null,"Tikrinimas - Pagrindimo forma",null,null,"Tikrinimas - IP skaičiuoklė",null,null,null,"Optimalios alt. Pasiūlymui",null,"Optimalios alt. Pasiūlymui"]
[null,null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",\"Galimos ribos (Bendrai išlaidų sumai)\",\"Galimos ribos (Paslaugos pokyčio rezultatui)\")","v":"Galimos ribos (Paslaugos pokyčio rezultatui)"},null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",\"Galimos ribos (Bendrai išlaidų sumai)\",\"Galimos ribos (Paslaugos pokyčio rezultatui)\")","v":"Galimos ribos (Paslaugos pokyčio rezultatui)"},null,null,null,"IP skaičiuoklė","Siūloma","Pagrindimo forma","Siūloma"]
[null,null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$L$68:$L$75)>0,ROUNDUP(MAX('3'!$L$68:$L$75)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$68:$L$75),0),ROUNDUP(MAX('3'!$L$68:$L$75)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$68:$L$75),0)),ROUNDUP(MAX('3'!$M$68:$M$75)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$68:$M$75),0))","v":"0 - 0"},null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$M$22:$M$29)>0,ROUNDUP(MAX('3'!$M$22:$M$29)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$22:$M$29),0),ROUNDUP(MAX('3'!$M$22:$M$29)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$22:$M$29),0)),ROUNDUP(MAX('3'!$N$22:$N$29)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$N$22:$N$29),0))","v":"0 - 0"},null,null,null,{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",INDEX($B$22:$B$29,MATCH(MAX(IF((LEN($C$22:$C$29)>14),$D$22:$D$29)),$D$22:$D$29,0),1),INDEX($B$22:$B$29,MATCH(MIN(IF((LEN($C$22:$C$29)>14),$L$22:$L$29)),$L$22:$L$29,0),1))","v":"A.1"},{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",IF(ISERROR(K15),\"-\",K15),IF(ISERROR(K15),\"-\",K15))","v":"A.1"},{"$f":"IF(Data0!$EY$2=0,INDEX($B$68:$B$75,MATCH(MIN(IF((LEN($C$68:$C$75)>14),$D$68:$D$75)),$D$68:$D$75,0),1),\"\")","v":""},{"$f":"IFERROR(M15,\"\")","v":""}]
[null,null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$L$78:$L$85)>0,ROUNDUP(MAX('3'!$L$78:$L$85)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$78:$L$85),0),ROUNDUP(MAX('3'!$L$78:$L$85)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$78:$L$85),0)),ROUNDUP(MAX('3'!$M$78:$M$85)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$78:$M$85),0))","v":"0 - 0"},null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$M$32:$M$39)>0,ROUNDUP(MAX('3'!$M$32:$M$39)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$32:$M$39),0),ROUNDUP(MAX('3'!$M$32:$M$39)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$32:$M$39),0)),ROUNDUP(MAX('3'!$N$32:$N$39)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$N$32:$N$39),0))","v":"0 - 0"},null,null,null,{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",INDEX($B$32:$B$39,MATCH(MAX(IF(LEN($C$32:$C$39)>14,$D$32:$D$39)),$D$32:$D$39,0),1),INDEX($B$32:$B$39,MATCH(MIN(IF((LEN($C$32:$C$39)>14),$L$32:$L$39)),$L$32:$L$39,0),1))","v":"B.1"},{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",IF(ISERROR(K16),\"-\",K16),IF(ISERROR(K16),\"-\",K16))","v":"B.1"},{"$f":"IF(Data0!$EY$2=0,INDEX($B$78:$B$85,MATCH(MIN(IF((LEN($C$78:$C$85)>14),$D$78:$D$85)),$D$78:$D$85,0),1),\"\")","v":""},{"$f":"IFERROR(M16,\"\")","v":""}]
[null,null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$M$42:$M$49)>0,ROUNDUP(MAX('3'!$M$42:$M$49)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$42:$M$49),0),ROUNDUP(MAX('3'!$M$42:$M$49)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$42:$M$49),0)),ROUNDUP(MAX('3'!$N$42:$N$49)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$N$42:$N$49),0))","v":"0 - 0"},null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$M$42:$M$49)>0,ROUNDUP(MAX('3'!$M$42:$M$49)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$42:$M$49),0),ROUNDUP(MAX('3'!$M$42:$M$49)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$42:$M$49),0)),ROUNDUP(MAX('3'!$N$42:$N$49)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$N$42:$N$49),0))","v":"0 - 0"},null,null,null,{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",INDEX($B$42:$B$49,MATCH(MAX(IF(LEN($C$42:$C$49>14),$D$42:$D$49)),$D$42:$D$49,0),1),INDEX($B$42:$B$49,MATCH(MIN(IF((LEN($C$42:$C$49)>14),$L$42:$L$49)),$L$42:$L$49,0),1))","v":"C.1."},{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",IF(ISERROR(K17),\"-\",K17),IF(ISERROR(K17),\"-\",K17))","v":"C.1."},{"$f":"IF(Data0!$EY$2=0,INDEX($B$88:$B$95,MATCH(MIN(IF((LEN($C$88:$C$95)>14),$D$88:$D$95)),$D$88:$D$95,0),1),\"\")","v":""},{"$f":"IFERROR(M17,\"\")","v":""}]
[null,null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$L$98:$L$105)>0,ROUNDUP(MAX('3'!$L$98:$L$105)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$98:$L$105),0),ROUNDUP(MAX('3'!$L$98:$L$105)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$L$98:$L$105),0)),ROUNDUP(MAX('3'!$M$98:$M$105)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$98:$M$105),0))","v":"0 - 0"},null,null,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(MAX('3'!$M$52:$M$59)>0,ROUNDUP(MAX('3'!$M$52:$M$59)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$52:$M$59),0),ROUNDUP(MAX('3'!$M$52:$M$59)*1.03,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$M$52:$M$59),0)),ROUNDUP(MAX('3'!$N$52:$N$59)*0.97,0)&\" \"&\"-\"&\" \"&ROUNDUP(MAX('3'!$N$52:$N$59),0))","v":"0 - 0"},null,null,null,{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",INDEX($B$52:$B$59,MATCH(MAX(IF(LEN($C$52:$C$59)>14,$D$52:$D$59)),$D$52:$D$59,0),1),INDEX($B$52:$B$59,MATCH(MIN(IF((LEN($C$52:$C$59)>14),$L$52:$L$59)),$L$52:$L$59,0),1))","v":"D.1."},{"$f":"IF('1'!I49=\"Sąnaudų naudos analizė\",IF(ISERROR(K18),\"-\",K18),IF(ISERROR(K18),\"-\",K18))","v":"D.1."},{"$f":"IF(Data0!$EY$2=0,INDEX($B$98:$B$105,MATCH(MIN(IF((LEN($C$98:$C$105)>14),$D$98:$D$105)),$D$98:$D$105,0),1),\"\")","v":""},{"$f":"IFERROR(M18,\"\")","v":""}]
[]
[null,null,"Vertinamos alternatyvos / Vertinami rodikliai","EGDV","EVGN","ENIS","FGDV(I)","FVGN(I)","FMVGN(I)","FNIS","Finansinis gyvybingumas (realiąja išraiška)","Sąnaudų efektyvumo/veiksmingumo rodiklis","Viešųjų ir privačių šaltinių lėšos (reali vertė)","Paslaugos pokyčio rezultatas (reali vertė)",{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",\"Nuokrypiai (nuo max. Viešųjų ir privačių šaltinių vertės), proc.\",\"Nuokrypiai (nuo max. Paslaugos pokyčio rezultato), proc.\")","v":"Nuokrypiai (nuo max. Paslaugos pokyčio rezultato), proc."},"Ribų tikrinimas"]
[null,null,{"$f":"'1'!I75&\"\n\"&'1'!I76","v":"Analizės objektas (A)\n"}]
[null,"A.1",{"$f":"IF(LEN(A.1!$C$3)=0,\"\",A.1!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.1!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.1!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.1!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.1!$D$66,A.1!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.1!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.1!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.1!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.1!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.1!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G22/MAX('3'!$G$22:$G$29)-1,4),ROUND(I22/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.1!$D$70,IF(D22<>\"-\",IF(J22=0,\"max. riba\",IF(J22>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.1!$D$75","v":"-"},{"$f":"A.1!$E$74","v":0},{"$f":"A.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M22/MAX('3'!$M$22:$M$29)-1,4),ROUND(N22/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L22<>\"-\",IF(O22=0,\"max. riba\",IF(O22>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"A.2",{"$f":"IF(LEN(A.2!$C$3)=0,\"\",A.2!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.2!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.2!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.2!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.2!$D$66,A.2!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.2!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.2!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.2!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.2!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.2!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G23/MAX('3'!$G$22:$G$29)-1,4),ROUND(I23/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.2!$D$70,IF(D23<>\"-\",IF(J23=0,\"max. riba\",IF(J23>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.2!$D$75","v":"-"},{"$f":"A.2!$E$74","v":0},{"$f":"A.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M23/MAX('3'!$M$22:$M$29)-1,4),ROUND(N23/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L23<>\"-\",IF(O23=0,\"max. riba\",IF(O23>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"A.3",{"$f":"IF(LEN(A.3!$C$3)=0,\"\",A.3!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.3!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.3!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.3!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.3!$D$66,A.3!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.3!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.3!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.3!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.3!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.3!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G24/MAX('3'!$G$22:$G$29)-1,4),ROUND(I24/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.3!$D$70,IF(D24<>\"-\",IF(J24=0,\"max. riba\",IF(J24>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.3!$D$75","v":"-"},{"$f":"A.3!$E$74","v":0},{"$f":"A.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M24/MAX('3'!$M$22:$M$29)-1,4),ROUND(N24/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.4",{"$f":"IF(LEN(A.4!$C$3)=0,\"\",A.4!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.4!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.4!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.4!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.4!$D$66,A.4!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.4!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.4!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.4!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.4!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.4!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G25/MAX('3'!$G$22:$G$29)-1,4),ROUND(I25/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.4!$D$70,IF(D25<>\"-\",IF(J25=0,\"max. riba\",IF(J25>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.4!$D$75","v":"-"},{"$f":"A.4!$E$74","v":0},{"$f":"A.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M25/MAX('3'!$M$22:$M$29)-1,4),ROUND(N25/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.5",{"$f":"IF(LEN(A.5!$C$3)=0,\"\",A.5!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.5!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.5!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.5!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.5!$D$66,A.5!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.5!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.5!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.5!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.5!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.5!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G26/MAX('3'!$G$22:$G$29)-1,4),ROUND(I26/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.5!$D$70,IF(D26<>\"-\",IF(J26=0,\"max. riba\",IF(J26>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.5!$D$75","v":"-"},{"$f":"A.5!$E$74","v":0},{"$f":"A.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M26/MAX('3'!$M$22:$M$29)-1,4),ROUND(N26/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.6",{"$f":"IF(LEN(A.6!$C$3)=0,\"\",A.6!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.6!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.6!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.6!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.6!$D$66,A.6!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.6!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.6!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.6!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.6!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.6!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G27/MAX('3'!$G$22:$G$29)-1,4),ROUND(I27/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.6!$D$70,IF(D27<>\"-\",IF(J27=0,\"max. riba\",IF(J27>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.6!$D$75","v":"-"},{"$f":"A.6!$E$74","v":0},{"$f":"A.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M27/MAX('3'!$M$22:$M$29)-1,4),ROUND(N27/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.7",{"$f":"IF(LEN(A.7!$C$3)=0,\"\",A.7!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.7!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.7!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.7!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.7!$D$66,A.7!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.7!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.7!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.7!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.7!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.7!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G28/MAX('3'!$G$22:$G$29)-1,4),ROUND(I28/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.7!$D$70,IF(D28<>\"-\",IF(J28=0,\"max. riba\",IF(J28>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.7!$D$75","v":"-"},{"$f":"A.7!$E$74","v":0},{"$f":"A.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M28/MAX('3'!$M$22:$M$29)-1,4),ROUND(N28/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.8",{"$f":"IF(LEN(A.8!$C$3)=0,\"\",A.8!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.8!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.8!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",A.8!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",A.8!$D$66,A.8!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(A.8!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),A.8!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(A.8!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),A.8!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",A.8!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G29/MAX('3'!$G$22:$G$29)-1,4),ROUND(I29/MAX('3'!$I$22:$I$29),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",A.8!$D$70,IF(D29<>\"-\",IF(J29=0,\"max. riba\",IF(J29>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"A.8!$D$75","v":"-"},{"$f":"A.8!$E$74","v":0},{"$f":"A.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M29/MAX('3'!$M$22:$M$29)-1,4),ROUND(N29/MAX('3'!$N$22:$N$29),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!K75&\"\n\"&'1'!K76","v":"Analizės objektas (B)\n"}]
[null,"B.1",{"$f":"IF(LEN(B.1!$C$3)=0,\"\",B.1!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.1!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.1!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.1!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.1!$D$66,B.1!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.1!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.1!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.1!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.1!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.1!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G32/MAX('3'!$G$32:$G$39)-1,4),ROUND(I32/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.1!$D$70,IF(D32<>\"-\",IF(J32=0,\"max. riba\",IF(J32>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.1!$D$75","v":"-"},{"$f":"B.1!$E$74","v":0},{"$f":"B.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M32/MAX('3'!$M$32:$M$39)-1,4),ROUND(N32/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L32<>\"-\",IF(O32=0,\"max. riba\",IF(O32>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"B.2",{"$f":"IF(LEN(B.2!$C$3)=0,\"\",B.2!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.2!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.2!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.2!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.2!$D$66,B.2!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.2!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.2!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.2!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.2!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.2!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G33/MAX('3'!$G$32:$G$39)-1,4),ROUND(I33/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.2!$D$70,IF(D33<>\"-\",IF(J33=0,\"max. riba\",IF(J33>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.2!$D$75","v":"-"},{"$f":"B.2!$E$74","v":0},{"$f":"B.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M33/MAX('3'!$M$32:$M$39)-1,4),ROUND(N33/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L33<>\"-\",IF(O33=0,\"max. riba\",IF(O33>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"B.3",{"$f":"IF(LEN(B.3!$C$3)=0,\"\",B.3!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.3!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.3!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.3!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.3!$D$66,B.3!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.3!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.3!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.3!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.3!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.3!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G34/MAX('3'!$G$32:$G$39)-1,4),ROUND(I34/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.3!$D$70,IF(D34<>\"-\",IF(J34=0,\"max. riba\",IF(J34>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.3!$D$75","v":"-"},{"$f":"B.3!$E$74","v":0},{"$f":"B.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M34/MAX('3'!$M$32:$M$39)-1,4),ROUND(N34/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.4",{"$f":"IF(LEN(B.4!$C$3)=0,\"\",B.4!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.4!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.4!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.4!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.4!$D$66,B.4!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.4!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.4!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.4!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.4!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.4!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G35/MAX('3'!$G$32:$G$39)-1,4),ROUND(I35/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.4!$D$70,IF(D35<>\"-\",IF(J35=0,\"max. riba\",IF(J35>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.4!$D$75","v":"-"},{"$f":"B.4!$E$74","v":0},{"$f":"B.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M35/MAX('3'!$M$32:$M$39)-1,4),ROUND(N35/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.5",{"$f":"IF(LEN(B.5!$C$3)=0,\"\",B.5!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.5!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.5!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.5!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.5!$D$66,B.5!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.5!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.5!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.5!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.5!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.5!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G36/MAX('3'!$G$32:$G$39)-1,4),ROUND(I36/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.5!$D$70,IF(D36<>\"-\",IF(J36=0,\"max. riba\",IF(J36>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.5!$D$75","v":"-"},{"$f":"B.5!$E$74","v":0},{"$f":"B.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M36/MAX('3'!$M$32:$M$39)-1,4),ROUND(N36/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.6",{"$f":"IF(LEN(B.6!$C$3)=0,\"\",B.6!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.6!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.6!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.6!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.6!$D$66,B.6!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.6!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.6!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.6!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.6!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.6!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G37/MAX('3'!$G$32:$G$39)-1,4),ROUND(I37/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.6!$D$70,IF(D37<>\"-\",IF(J37=0,\"max. riba\",IF(J37>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.6!$D$75","v":"-"},{"$f":"B.6!$E$74","v":0},{"$f":"B.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M37/MAX('3'!$M$32:$M$39)-1,4),ROUND(N37/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.7",{"$f":"IF(LEN(B.7!$C$3)=0,\"\",B.7!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.7!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.7!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.7!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.7!$D$66,B.7!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.7!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.7!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.7!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.7!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.7!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G38/MAX('3'!$G$32:$G$39)-1,4),ROUND(I38/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.7!$D$70,IF(D38<>\"-\",IF(J38=0,\"max. riba\",IF(J38>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.7!$D$75","v":"-"},{"$f":"B.7!$E$74","v":0},{"$f":"B.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M38/MAX('3'!$M$32:$M$39)-1,4),ROUND(N38/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.8",{"$f":"IF(LEN(B.8!$C$3)=0,\"\",B.8!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.8!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.8!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",B.8!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",B.8!$D$66,B.8!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(B.8!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),B.8!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(B.8!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),B.8!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",B.8!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G39/MAX('3'!$G$32:$G$39)-1,4),ROUND(I39/MAX('3'!$I$32:$I$39),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",B.8!$D$70,IF(D39<>\"-\",IF(J39=0,\"max. riba\",IF(J39>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"B.8!$D$75","v":"-"},{"$f":"B.8!$E$74","v":0},{"$f":"B.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M39/MAX('3'!$M$32:$M$39)-1,4),ROUND(N39/MAX('3'!$N$32:$N$39),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!M75&\"\n\"&'1'!M76","v":"Analizės objektas (C)\n"}]
[null,"C.1.",{"$f":"IF(LEN('C.1'!$C$3)=0,\"\",'C.1'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.1'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.1'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.1'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.1'!$D$66,'C.1'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.1'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.1'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.1'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.1'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.1'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G42/MAX('3'!$G$42:$G$49)-1,4),ROUND(I42/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.1'!$D$70,IF(D42<>\"-\",IF(J42=0,\"max. riba\",IF(J42>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.1'!$D$75","v":"-"},{"$f":"'C.1'!$E$74","v":0},{"$f":"'C.1'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M42/MAX('3'!$M$42:$M$49)-1,4),ROUND(N42/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L42<>\"-\",IF(O42=0,\"max. riba\",IF(O42>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"C.2.",{"$f":"IF(LEN('C.2'!$C$3)=0,\"\",'C.2'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.2'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.2'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.2'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.2'!$D$66,'C.2'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.2'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.2'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.2'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.2'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.2'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G43/MAX('3'!$G$42:$G$49)-1,4),ROUND(I43/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.2'!$D$70,IF(D43<>\"-\",IF(J43=0,\"max. riba\",IF(J43>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.2'!$D$75","v":"-"},{"$f":"'C.2'!$E$74","v":0},{"$f":"'C.2'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M43/MAX('3'!$M$42:$M$49)-1,4),ROUND(N43/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L43<>\"-\",IF(O43=0,\"max. riba\",IF(O43>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"C.3.",{"$f":"IF(LEN('C.3'!$C$3)=0,\"\",'C.3'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.3'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.3'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.3'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.3'!$D$66,'C.3'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.3'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.3'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.3'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.3'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.3'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G44/MAX('3'!$G$42:$G$49)-1,4),ROUND(I44/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.3'!$D$70,IF(D44<>\"-\",IF(J44=0,\"max. riba\",IF(J44>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.3'!$D$75","v":"-"},{"$f":"'C.3'!$E$74","v":0},{"$f":"'C.3'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M44/MAX('3'!$M$42:$M$49)-1,4),ROUND(N44/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.4.",{"$f":"IF(LEN('C.4'!$C$3)=0,\"\",'C.4'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.4'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.4'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.4'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.4'!$D$66,'C.4'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.4'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.4'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.4'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.4'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.4'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G45/MAX('3'!$G$42:$G$49)-1,4),ROUND(I45/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.4'!$D$70,IF(D45<>\"-\",IF(J45=0,\"max. riba\",IF(J45>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.4'!$D$75","v":"-"},{"$f":"'C.4'!$E$74","v":0},{"$f":"'C.4'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M45/MAX('3'!$M$42:$M$49)-1,4),ROUND(N45/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.5.",{"$f":"IF(LEN('C.5'!$C$3)=0,\"\",'C.5'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.5'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.5'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.5'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.5'!$D$66,'C.5'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.5'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.5'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.5'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.5'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.5'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G46/MAX('3'!$G$42:$G$49)-1,4),ROUND(I46/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.5'!$D$70,IF(D46<>\"-\",IF(J46=0,\"max. riba\",IF(J46>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.5'!$D$75","v":"-"},{"$f":"'C.5'!$E$74","v":0},{"$f":"'C.5'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M46/MAX('3'!$M$42:$M$49)-1,4),ROUND(N46/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.6.",{"$f":"IF(LEN('C.6'!$C$3)=0,\"\",'C.6'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.6'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.6'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.6'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.6'!$D$66,'C.6'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.6'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.6'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.6'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.6'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.6'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G47/MAX('3'!$G$42:$G$49)-1,4),ROUND(I47/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.6'!$D$70,IF(D47<>\"-\",IF(J47=0,\"max. riba\",IF(J47>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.6'!$D$75","v":"-"},{"$f":"'C.6'!$E$74","v":0},{"$f":"'C.6'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M47/MAX('3'!$M$42:$M$49)-1,4),ROUND(N47/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.7.",{"$f":"IF(LEN('C.7'!$C$3)=0,\"\",'C.7'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.7'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.7'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.7'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.7'!$D$66,'C.7'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.7'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.7'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.7'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.7'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.7'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G48/MAX('3'!$G$42:$G$49)-1,4),ROUND(I48/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.7'!$D$70,IF(D48<>\"-\",IF(J48=0,\"max. riba\",IF(J48>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.7'!$D$75","v":"-"},{"$f":"'C.7'!$E$74","v":0},{"$f":"'C.7'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M48/MAX('3'!$M$42:$M$49)-1,4),ROUND(N48/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.8.",{"$f":"IF(LEN('C.8'!$C$3)=0,\"\",'C.8'!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.8'!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.8'!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",'C.8'!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",'C.8'!$D$66,'C.8'!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND('C.8'!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),'C.8'!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND('C.8'!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),'C.8'!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",'C.8'!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G49/MAX('3'!$G$42:$G$49)-1,4),ROUND(I49/MAX('3'!$I$42:$I$49),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",'C.8'!$D$70,IF(D49<>\"-\",IF(J49=0,\"max. riba\",IF(J49>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"'C.8'!$D$75","v":"-"},{"$f":"'C.8'!$E$74","v":0},{"$f":"'C.8'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M49/MAX('3'!$M$42:$M$49)-1,4),ROUND(N49/MAX('3'!$N$42:$N$49),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!O75&\"\n\"&'1'!O76","v":"Analizės objektas (D)\n"}]
[null,"D.1.",{"$f":"IF(LEN(D.1!$C$3)=0,\"\",D.1!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.1!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.1!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.1!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.1!$D$66,D.1!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.1!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.1!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.1!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.1!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.1!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G52/MAX('3'!$G$52:$G$59)-1,4),ROUND(I52/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.1!$D$70,IF(D52<>\"-\",IF(J52=0,\"max. riba\",IF(J52>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.1!$D$75","v":"-"},{"$f":"D.1!$E$74","v":0},{"$f":"D.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M52/MAX('3'!$M$52:$M$59)-1,4),ROUND(N52/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L52<>\"-\",IF(O52=0,\"max. riba\",IF(O52>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"D.2.",{"$f":"IF(LEN(D.2!$C$3)=0,\"\",D.2!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.2!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.2!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.2!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.2!$D$66,D.2!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.2!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.2!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.2!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.2!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.2!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G53/MAX('3'!$G$52:$G$59)-1,4),ROUND(I53/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.2!$D$70,IF(D53<>\"-\",IF(J53=0,\"max. riba\",IF(J53>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.2!$D$75","v":"-"},{"$f":"D.2!$E$74","v":0},{"$f":"D.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M53/MAX('3'!$M$52:$M$59)-1,4),ROUND(N53/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L53<>\"-\",IF(O53=0,\"max. riba\",IF(O53>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"D.3.",{"$f":"IF(LEN(D.3!$C$3)=0,\"\",D.3!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.3!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.3!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.3!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.3!$D$66,D.3!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.3!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.3!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.3!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.3!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.3!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G54/MAX('3'!$G$52:$G$59)-1,4),ROUND(I54/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.3!$D$70,IF(D54<>\"-\",IF(J54=0,\"max. riba\",IF(J54>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.3!$D$75","v":"-"},{"$f":"D.3!$E$74","v":0},{"$f":"D.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M54/MAX('3'!$M$52:$M$59)-1,4),ROUND(N54/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.4.",{"$f":"IF(LEN(D.4!$C$3)=0,\"\",D.4!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.4!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.4!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.4!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.4!$D$66,D.4!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.4!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.4!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.4!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.4!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.4!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G55/MAX('3'!$G$52:$G$59)-1,4),ROUND(I55/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.4!$D$70,IF(D55<>\"-\",IF(J55=0,\"max. riba\",IF(J55>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.4!$D$75","v":"-"},{"$f":"D.4!$E$74","v":0},{"$f":"D.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M55/MAX('3'!$M$52:$M$59)-1,4),ROUND(N55/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.5.",{"$f":"IF(LEN(D.5!$C$3)=0,\"\",D.5!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.5!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.5!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.5!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.5!$D$66,D.5!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.5!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.5!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.5!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.5!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.5!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G56/MAX('3'!$G$52:$G$59)-1,4),ROUND(I56/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.5!$D$70,IF(D56<>\"-\",IF(J56=0,\"max. riba\",IF(J56>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.5!$D$75","v":"-"},{"$f":"D.5!$E$74","v":0},{"$f":"D.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M56/MAX('3'!$M$52:$M$59)-1,4),ROUND(N56/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.6.",{"$f":"IF(LEN(D.6!$C$3)=0,\"\",D.6!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.6!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.6!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.6!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.6!$D$66,D.6!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.6!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.6!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.6!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.6!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.6!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G57/MAX('3'!$G$52:$G$59)-1,4),ROUND(I57/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.6!$D$70,IF(D57<>\"-\",IF(J57=0,\"max. riba\",IF(J57>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.6!$D$75","v":"-"},{"$f":"D.6!$E$74","v":0},{"$f":"D.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M57/MAX('3'!$M$52:$M$59)-1,4),ROUND(N57/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.7.",{"$f":"IF(LEN(D.7!$C$3)=0,\"\",D.7!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.7!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.7!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.7!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.7!$D$66,D.7!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.7!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.7!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.7!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.7!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.7!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G58/MAX('3'!$G$52:$G$59)-1,4),ROUND(I58/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.7!$D$70,IF(D58<>\"-\",IF(J58=0,\"max. riba\",IF(J58>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.7!$D$75","v":"-"},{"$f":"D.7!$E$74","v":0},{"$f":"D.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M58/MAX('3'!$M$52:$M$59)-1,4),ROUND(N58/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.8.",{"$f":"IF(LEN(D.8!$C$3)=0,\"\",D.8!$C$3)","v":"Alternatyva \"\""},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.8!$D$83,\"Netaikoma\")","v":0},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.8!$D$84,\"Netaikoma\")","v":"Nėra reikšmės"},{"$f":"IF('1'!$I$49=\"Sąnaudų naudos analizė\",D.8!$D$85,\"Netaikoma\")","v":"-"},{"$f":"IF($G$20=\"FGDV(I)\",D.8!$D$66,D.8!$E$116)","v":0},{"$f":"IF($H$20=\"FVGN(I)\",IFERROR(ROUND(D.8!$D$67*100,2)&\"%\",\"Nėra reikšmės\"),D.8!$D$102)","v":"Nėra reikšmės"},{"$f":"IF($I$20=\"FMVGN(I)\",IFERROR(ROUND(D.8!$D$110*100,2)&\"%\",\"Nėra reikšmės\"),D.8!$E$102)","v":"Nėra reikšmės"},{"$f":"IF($J$20=\"FNIS\",D.8!$D$69,IF(Data0!$F$8=\"Veiksmingumas\",ROUND(G59/MAX('3'!$G$52:$G$59)-1,4),ROUND(I59/MAX('3'!$I$52:$I$59),4)-1))","v":"-"},{"$f":"IF($K$20=\"Finansinis gyvybingumas (realiąja išraiška)\",D.8!$D$70,IF(D59<>\"-\",IF(J59=0,\"max. riba\",IF(J59>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\"))","v":"Taip"},{"$f":"D.8!$D$75","v":"-"},{"$f":"D.8!$E$74","v":0},{"$f":"D.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(M59/MAX('3'!$M$52:$M$59)-1,4),ROUND(N59/MAX('3'!$N$52:$N$59),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[]
[]
[null,null,"Paaiškinimas, jei pasirinkta ne siūloma alternatyva","Paaiškinkite, jei pasirinkta kita (neoptimali) alternatyva"]
[]
[null,null,"Vertinamos alternatyvos / Vertinami rodikliai","Sąnaudų efektyvumo/veiksmingumo rodiklis","FGDV(I)","FNIS","Finansavimo poreikis, iš viso","Pajamos, iš viso","Išlaidos, iš viso","Iš jo:",null,"Viešųjų ir privačių šaltinių lėšos (reali vertė)","Paslaugos pokyčio rezultatas (reali vertė)",{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",\"Nuokrypiai (nuo max. Viešųjų ir privačių šaltinių vertės), proc.\",\"Nuokrypiai (nuo max. Paslaugos pokyčio rezultato), proc.\")","v":"Nuokrypiai (nuo max. Paslaugos pokyčio rezultato), proc."},"Ribų tikrinimas"]
[null,null,null,null,null,null,null,null,null,"Turto įsigijimui","Kitoms išlaidoms"]
[null,null,{"$f":"'1'!I75&\"\n\"&'1'!I76","v":"Analizės objektas (A)\n"}]
[null,"A.1",{"$f":"IF(LEN(A.1!$C$3)=0,\"\",A.1!$C$3)","v":"Alternatyva \"\""},{"$f":"A.1!$D$137","v":"-"},{"$f":"A.1!$D$134","v":0},{"$f":"A.1!$D$135","v":"-"},{"$f":"A.1!$E$124","v":0},{"$f":"A.1!$E$129","v":0},{"$f":"A.1!$E$130","v":0},{"$f":"A.1!$E$131","v":0},{"$f":"A.1!$E$132","v":0},{"$f":"A.1!$E$124","v":0},{"$f":"A.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L68/MAX('3'!$L$68:$L$75)-1,4),ROUND(M68/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D68<>\"-\",IF(N68=0,\"max. riba\",IF(N68>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"A.2",{"$f":"IF(LEN(A.2!$C$3)=0,\"\",A.2!$C$3)","v":"Alternatyva \"\""},{"$f":"A.2!$D$137","v":"-"},{"$f":"A.2!$D$134","v":0},{"$f":"A.2!$D$135","v":"-"},{"$f":"A.2!$E$124","v":0},{"$f":"A.2!$E$129","v":0},{"$f":"A.2!$E$130","v":0},{"$f":"A.2!$E$131","v":0},{"$f":"A.2!$E$132","v":0},{"$f":"A.2!$E$124","v":0},{"$f":"A.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L69/MAX('3'!$L$68:$L$75)-1,4),ROUND(M69/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.3",{"$f":"IF(LEN(A.3!$C$3)=0,\"\",A.3!$C$3)","v":"Alternatyva \"\""},{"$f":"A.3!$D$137","v":"-"},{"$f":"A.3!$D$134","v":0},{"$f":"A.3!$D$135","v":"-"},{"$f":"A.3!$E$124","v":0},{"$f":"A.3!$E$129","v":0},{"$f":"A.3!$E$130","v":0},{"$f":"A.3!$E$131","v":0},{"$f":"A.3!$E$132","v":0},{"$f":"A.3!$E$124","v":0},{"$f":"A.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L70/MAX('3'!$L$68:$L$75)-1,4),ROUND(M70/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.4",{"$f":"IF(LEN(A.4!$C$3)=0,\"\",A.4!$C$3)","v":"Alternatyva \"\""},{"$f":"A.4!$D$137","v":"-"},{"$f":"A.4!$D$134","v":0},{"$f":"A.4!$D$135","v":"-"},{"$f":"A.4!$E$124","v":0},{"$f":"A.4!$E$129","v":0},{"$f":"A.4!$E$130","v":0},{"$f":"A.4!$E$131","v":0},{"$f":"A.4!$E$132","v":0},{"$f":"A.4!$E$124","v":0},{"$f":"A.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L71/MAX('3'!$L$68:$L$75)-1,4),ROUND(M71/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.5",{"$f":"IF(LEN(A.5!$C$3)=0,\"\",A.5!$C$3)","v":"Alternatyva \"\""},{"$f":"A.5!$D$137","v":"-"},{"$f":"A.5!$D$134","v":0},{"$f":"A.5!$D$135","v":"-"},{"$f":"A.5!$E$124","v":0},{"$f":"A.5!$E$129","v":0},{"$f":"A.5!$E$130","v":0},{"$f":"A.5!$E$131","v":0},{"$f":"A.5!$E$132","v":0},{"$f":"A.5!$E$124","v":0},{"$f":"A.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L72/MAX('3'!$L$68:$L$75)-1,4),ROUND(M72/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.6",{"$f":"IF(LEN(A.6!$C$3)=0,\"\",A.6!$C$3)","v":"Alternatyva \"\""},{"$f":"A.6!$D$137","v":"-"},{"$f":"A.6!$D$134","v":0},{"$f":"A.6!$D$135","v":"-"},{"$f":"A.6!$E$124","v":0},{"$f":"A.6!$E$129","v":0},{"$f":"A.6!$E$130","v":0},{"$f":"A.6!$E$131","v":0},{"$f":"A.6!$E$132","v":0},{"$f":"A.6!$E$124","v":0},{"$f":"A.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L73/MAX('3'!$L$68:$L$75)-1,4),ROUND(M73/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.7",{"$f":"IF(LEN(A.7!$C$3)=0,\"\",A.7!$C$3)","v":"Alternatyva \"\""},{"$f":"A.7!$D$137","v":"-"},{"$f":"A.7!$D$134","v":0},{"$f":"A.7!$D$135","v":"-"},{"$f":"A.7!$E$124","v":0},{"$f":"A.7!$E$129","v":0},{"$f":"A.7!$E$130","v":0},{"$f":"A.7!$E$131","v":0},{"$f":"A.7!$E$132","v":0},{"$f":"A.7!$E$124","v":0},{"$f":"A.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L74/MAX('3'!$L$68:$L$75)-1,4),ROUND(M74/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"A.8",{"$f":"IF(LEN(A.8!$C$3)=0,\"\",A.8!$C$3)","v":"Alternatyva \"\""},{"$f":"A.8!$D$137","v":"-"},{"$f":"A.8!$D$134","v":0},{"$f":"A.8!$D$135","v":"-"},{"$f":"A.8!$E$124","v":0},{"$f":"A.8!$E$129","v":0},{"$f":"A.8!$E$130","v":0},{"$f":"A.8!$E$131","v":0},{"$f":"A.8!$E$132","v":0},{"$f":"A.8!$E$124","v":0},{"$f":"A.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L75/MAX('3'!$L$68:$L$75)-1,4),ROUND(M75/MAX('3'!$M$68:$M$75),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!K75&\"\n\"&'1'!K76","v":"Analizės objektas (B)\n"}]
[null,"B.1",{"$f":"IF(LEN(B.1!$C$3)=0,\"\",B.1!$C$3)","v":"Alternatyva \"\""},{"$f":"B.1!$D$137","v":"-"},{"$f":"B.1!$D$134","v":0},{"$f":"B.1!$D$135","v":"-"},{"$f":"B.1!$E$124","v":0},{"$f":"B.1!$E$129","v":0},{"$f":"B.1!$E$130","v":0},{"$f":"B.1!$E$131","v":0},{"$f":"B.1!$E$132","v":0},{"$f":"B.1!$E$124","v":0},{"$f":"B.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L78/MAX('3'!$L$78:$L$85)-1,4),ROUND(M78/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D78<>\"-\",IF(N78=0,\"max. riba\",IF(N78>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"B.2",{"$f":"IF(LEN(B.2!$C$3)=0,\"\",B.2!$C$3)","v":"Alternatyva \"\""},{"$f":"B.2!$D$137","v":"-"},{"$f":"B.2!$D$134","v":0},{"$f":"B.2!$D$135","v":"-"},{"$f":"B.2!$E$124","v":0},{"$f":"B.2!$E$129","v":0},{"$f":"B.2!$E$130","v":0},{"$f":"B.2!$E$131","v":0},{"$f":"B.2!$E$132","v":0},{"$f":"B.2!$E$124","v":0},{"$f":"B.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L79/MAX('3'!$L$78:$L$85)-1,4),ROUND(M79/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D79<>\"-\",IF(N79=0,\"max. riba\",IF(N79>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"B.3",{"$f":"IF(LEN(B.3!$C$3)=0,\"\",B.3!$C$3)","v":"Alternatyva \"\""},{"$f":"B.3!$D$137","v":"-"},{"$f":"B.3!$D$134","v":0},{"$f":"B.3!$D$135","v":"-"},{"$f":"B.3!$E$124","v":0},{"$f":"B.3!$E$129","v":0},{"$f":"B.3!$E$130","v":0},{"$f":"B.3!$E$131","v":0},{"$f":"B.3!$E$132","v":0},{"$f":"B.3!$E$124","v":0},{"$f":"B.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L80/MAX('3'!$L$78:$L$85)-1,4),ROUND(M80/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.4",{"$f":"IF(LEN(B.4!$C$3)=0,\"\",B.4!$C$3)","v":"Alternatyva \"\""},{"$f":"B.4!$D$137","v":"-"},{"$f":"B.4!$D$134","v":0},{"$f":"B.4!$D$135","v":"-"},{"$f":"B.4!$E$124","v":0},{"$f":"B.4!$E$129","v":0},{"$f":"B.4!$E$130","v":0},{"$f":"B.4!$E$131","v":0},{"$f":"B.4!$E$132","v":0},{"$f":"B.4!$E$124","v":0},{"$f":"B.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L81/MAX('3'!$L$78:$L$85)-1,4),ROUND(M81/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.5",{"$f":"IF(LEN(B.5!$C$3)=0,\"\",B.5!$C$3)","v":"Alternatyva \"\""},{"$f":"B.5!$D$137","v":"-"},{"$f":"B.5!$D$134","v":0},{"$f":"B.5!$D$135","v":"-"},{"$f":"B.5!$E$124","v":0},{"$f":"B.5!$E$129","v":0},{"$f":"B.5!$E$130","v":0},{"$f":"B.5!$E$131","v":0},{"$f":"B.5!$E$132","v":0},{"$f":"B.5!$E$124","v":0},{"$f":"B.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L82/MAX('3'!$L$78:$L$85)-1,4),ROUND(M82/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.6",{"$f":"IF(LEN(B.6!$C$3)=0,\"\",B.6!$C$3)","v":"Alternatyva \"\""},{"$f":"B.6!$D$137","v":"-"},{"$f":"B.6!$D$134","v":0},{"$f":"B.6!$D$135","v":"-"},{"$f":"B.6!$E$124","v":0},{"$f":"B.6!$E$129","v":0},{"$f":"B.6!$E$130","v":0},{"$f":"B.6!$E$131","v":0},{"$f":"B.6!$E$132","v":0},{"$f":"B.6!$E$124","v":0},{"$f":"B.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L83/MAX('3'!$L$78:$L$85)-1,4),ROUND(M83/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.7",{"$f":"IF(LEN(B.7!$C$3)=0,\"\",B.7!$C$3)","v":"Alternatyva \"\""},{"$f":"B.7!$D$137","v":"-"},{"$f":"B.7!$D$134","v":0},{"$f":"B.7!$D$135","v":"-"},{"$f":"B.7!$E$124","v":0},{"$f":"B.7!$E$129","v":0},{"$f":"B.7!$E$130","v":0},{"$f":"B.7!$E$131","v":0},{"$f":"B.7!$E$132","v":0},{"$f":"B.7!$E$124","v":0},{"$f":"B.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L84/MAX('3'!$L$78:$L$85)-1,4),ROUND(M84/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"B.8",{"$f":"IF(LEN(B.8!$C$3)=0,\"\",B.8!$C$3)","v":"Alternatyva \"\""},{"$f":"B.8!$D$137","v":"-"},{"$f":"B.8!$D$134","v":0},{"$f":"B.8!$D$135","v":"-"},{"$f":"B.8!$E$124","v":0},{"$f":"B.8!$E$129","v":0},{"$f":"B.8!$E$130","v":0},{"$f":"B.8!$E$131","v":0},{"$f":"B.8!$E$132","v":0},{"$f":"B.8!$E$124","v":0},{"$f":"B.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L85/MAX('3'!$L$78:$L$85)-1,4),ROUND(M85/MAX('3'!$M$78:$M$85),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!M75&\"\n\"&'1'!M76","v":"Analizės objektas (C)\n"}]
[null,"C.1.",{"$f":"IF(LEN('C.1'!$C$3)=0,\"\",'C.1'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.1'!$D$137","v":"-"},{"$f":"'C.1'!$D$134","v":0},{"$f":"'C.1'!$D$135","v":"-"},{"$f":"'C.1'!$E$124","v":0},{"$f":"'C.1'!$E$129","v":0},{"$f":"'C.1'!$E$130","v":0},{"$f":"'C.1'!$E$131","v":0},{"$f":"'C.1'!$E$132","v":0},{"$f":"'C.1'!$E$124","v":0},{"$f":"'C.1'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L88/MAX('3'!$L$88:$L$95)-1,4),ROUND(M88/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D88<>\"-\",IF(N88=0,\"max. riba\",IF(N88>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"C.2.",{"$f":"IF(LEN('C.2'!$C$3)=0,\"\",'C.2'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.2'!$D$137","v":"-"},{"$f":"'C.2'!$D$134","v":0},{"$f":"'C.2'!$D$135","v":"-"},{"$f":"'C.2'!$E$124","v":0},{"$f":"'C.2'!$E$129","v":0},{"$f":"'C.2'!$E$130","v":0},{"$f":"'C.2'!$E$131","v":0},{"$f":"'C.2'!$E$132","v":0},{"$f":"'C.2'!$E$124","v":0},{"$f":"'C.2'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L89/MAX('3'!$L$88:$L$95)-1,4),ROUND(M89/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D89<>\"-\",IF(N89=0,\"max. riba\",IF(N89>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"C.3.",{"$f":"IF(LEN('C.3'!$C$3)=0,\"\",'C.3'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.3'!$D$137","v":"-"},{"$f":"'C.3'!$D$134","v":0},{"$f":"'C.3'!$D$135","v":"-"},{"$f":"'C.3'!$E$124","v":0},{"$f":"'C.3'!$E$129","v":0},{"$f":"'C.3'!$E$130","v":0},{"$f":"'C.3'!$E$131","v":0},{"$f":"'C.3'!$E$132","v":0},{"$f":"'C.3'!$E$124","v":0},{"$f":"'C.3'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L90/MAX('3'!$L$88:$L$95)-1,4),ROUND(M90/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.4.",{"$f":"IF(LEN('C.4'!$C$3)=0,\"\",'C.4'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.4'!$D$137","v":"-"},{"$f":"'C.4'!$D$134","v":0},{"$f":"'C.4'!$D$135","v":"-"},{"$f":"'C.4'!$E$124","v":0},{"$f":"'C.4'!$E$129","v":0},{"$f":"'C.4'!$E$130","v":0},{"$f":"'C.4'!$E$131","v":0},{"$f":"'C.4'!$E$132","v":0},{"$f":"'C.4'!$E$124","v":0},{"$f":"'C.4'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L91/MAX('3'!$L$88:$L$95)-1,4),ROUND(M91/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.5.",{"$f":"IF(LEN('C.5'!$C$3)=0,\"\",'C.5'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.5'!$D$137","v":"-"},{"$f":"'C.5'!$D$134","v":0},{"$f":"'C.5'!$D$135","v":"-"},{"$f":"'C.5'!$E$124","v":0},{"$f":"'C.5'!$E$129","v":0},{"$f":"'C.5'!$E$130","v":0},{"$f":"'C.5'!$E$131","v":0},{"$f":"'C.5'!$E$132","v":0},{"$f":"'C.5'!$E$124","v":0},{"$f":"'C.5'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L92/MAX('3'!$L$88:$L$95)-1,4),ROUND(M92/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.6.",{"$f":"IF(LEN('C.6'!$C$3)=0,\"\",'C.6'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.6'!$D$137","v":"-"},{"$f":"'C.6'!$D$134","v":0},{"$f":"'C.6'!$D$135","v":"-"},{"$f":"'C.6'!$E$124","v":0},{"$f":"'C.6'!$E$129","v":0},{"$f":"'C.6'!$E$130","v":0},{"$f":"'C.6'!$E$131","v":0},{"$f":"'C.6'!$E$132","v":0},{"$f":"'C.6'!$E$124","v":0},{"$f":"'C.6'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L93/MAX('3'!$L$88:$L$95)-1,4),ROUND(M93/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.7.",{"$f":"IF(LEN('C.7'!$C$3)=0,\"\",'C.7'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.7'!$D$137","v":"-"},{"$f":"'C.7'!$D$134","v":0},{"$f":"'C.7'!$D$135","v":"-"},{"$f":"'C.7'!$E$124","v":0},{"$f":"'C.7'!$E$129","v":0},{"$f":"'C.7'!$E$130","v":0},{"$f":"'C.7'!$E$131","v":0},{"$f":"'C.7'!$E$132","v":0},{"$f":"'C.7'!$E$124","v":0},{"$f":"'C.7'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L94/MAX('3'!$L$88:$L$95)-1,4),ROUND(M94/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"C.8.",{"$f":"IF(LEN('C.8'!$C$3)=0,\"\",'C.8'!$C$3)","v":"Alternatyva \"\""},{"$f":"'C.8'!$D$137","v":"-"},{"$f":"'C.8'!$D$134","v":0},{"$f":"'C.8'!$D$135","v":"-"},{"$f":"'C.8'!$E$124","v":0},{"$f":"'C.8'!$E$129","v":0},{"$f":"'C.8'!$E$130","v":0},{"$f":"'C.8'!$E$131","v":0},{"$f":"'C.8'!$E$132","v":0},{"$f":"'C.8'!$E$124","v":0},{"$f":"'C.8'!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L95/MAX('3'!$L$88:$L$95)-1,4),ROUND(M95/MAX('3'!$M$88:$M$95),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[]
[null,null,{"$f":"'1'!O75&\"\n\"&'1'!O76","v":"Analizės objektas (D)\n"}]
[null,"D.1.",{"$f":"IF(LEN(D.1!$C$3)=0,\"\",D.1!$C$3)","v":"Alternatyva \"\""},{"$f":"D.1!$D$137","v":"-"},{"$f":"D.1!$D$134","v":0},{"$f":"D.1!$D$135","v":"-"},{"$f":"D.1!$E$124","v":0},{"$f":"D.1!$E$129","v":0},{"$f":"D.1!$E$130","v":0},{"$f":"D.1!$E$131","v":0},{"$f":"D.1!$E$132","v":0},{"$f":"D.1!$E$124","v":0},{"$f":"D.1!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L98/MAX('3'!$L$98:$L$105)-1,4),ROUND(M98/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D98<>\"-\",IF(N98=0,\"max. riba\",IF(N98>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"D.2.",{"$f":"IF(LEN(D.2!$C$3)=0,\"\",D.2!$C$3)","v":"Alternatyva \"\""},{"$f":"D.2!$D$137","v":"-"},{"$f":"D.2!$D$134","v":0},{"$f":"D.2!$D$135","v":"-"},{"$f":"D.2!$E$124","v":0},{"$f":"D.2!$E$129","v":0},{"$f":"D.2!$E$130","v":0},{"$f":"D.2!$E$131","v":0},{"$f":"D.2!$E$132","v":0},{"$f":"D.2!$E$124","v":0},{"$f":"D.2!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L99/MAX('3'!$L$98:$L$105)-1,4),ROUND(M99/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(D99<>\"-\",IF(N99=0,\"max. riba\",IF(N99>=-0.03,\"Atitinka\",\"Viršija 3 proc.\")),\"-\")","v":"-"}]
[null,"D.3.",{"$f":"IF(LEN(D.3!$C$3)=0,\"\",D.3!$C$3)","v":"Alternatyva \"\""},{"$f":"D.3!$D$137","v":"-"},{"$f":"D.3!$D$134","v":0},{"$f":"D.3!$D$135","v":"-"},{"$f":"D.3!$E$124","v":0},{"$f":"D.3!$E$129","v":0},{"$f":"D.3!$E$130","v":0},{"$f":"D.3!$E$131","v":0},{"$f":"D.3!$E$132","v":0},{"$f":"D.3!$E$124","v":0},{"$f":"D.3!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L100/MAX('3'!$L$98:$L$105)-1,4),ROUND(M100/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.4.",{"$f":"IF(LEN(D.4!$C$3)=0,\"\",D.4!$C$3)","v":"Alternatyva \"\""},{"$f":"D.4!$D$137","v":"-"},{"$f":"D.4!$D$134","v":0},{"$f":"D.4!$D$135","v":"-"},{"$f":"D.4!$E$124","v":0},{"$f":"D.4!$E$129","v":0},{"$f":"D.4!$E$130","v":0},{"$f":"D.4!$E$131","v":0},{"$f":"D.4!$E$132","v":0},{"$f":"D.4!$E$124","v":0},{"$f":"D.4!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L101/MAX('3'!$L$98:$L$105)-1,4),ROUND(M101/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.5.",{"$f":"IF(LEN(D.5!$C$3)=0,\"\",D.5!$C$3)","v":"Alternatyva \"\""},{"$f":"D.5!$D$137","v":"-"},{"$f":"D.5!$D$134","v":0},{"$f":"D.5!$D$135","v":"-"},{"$f":"D.5!$E$124","v":0},{"$f":"D.5!$E$129","v":0},{"$f":"D.5!$E$130","v":0},{"$f":"D.5!$E$131","v":0},{"$f":"D.5!$E$132","v":0},{"$f":"D.5!$E$124","v":0},{"$f":"D.5!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L102/MAX('3'!$L$98:$L$105)-1,4),ROUND(M102/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.6.",{"$f":"IF(LEN(D.6!$C$3)=0,\"\",D.6!$C$3)","v":"Alternatyva \"\""},{"$f":"D.6!$D$137","v":"-"},{"$f":"D.6!$D$134","v":0},{"$f":"D.6!$D$135","v":"-"},{"$f":"D.6!$E$124","v":0},{"$f":"D.6!$E$129","v":0},{"$f":"D.6!$E$130","v":0},{"$f":"D.6!$E$131","v":0},{"$f":"D.6!$E$132","v":0},{"$f":"D.6!$E$124","v":0},{"$f":"D.6!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L103/MAX('3'!$L$98:$L$105)-1,4),ROUND(M103/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.7.",{"$f":"IF(LEN(D.7!$C$3)=0,\"\",D.7!$C$3)","v":"Alternatyva \"\""},{"$f":"D.7!$D$137","v":"-"},{"$f":"D.7!$D$134","v":0},{"$f":"D.7!$D$135","v":"-"},{"$f":"D.7!$E$124","v":0},{"$f":"D.7!$E$129","v":0},{"$f":"D.7!$E$130","v":0},{"$f":"D.7!$E$131","v":0},{"$f":"D.7!$E$132","v":0},{"$f":"D.7!$E$124","v":0},{"$f":"D.7!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L104/MAX('3'!$L$98:$L$105)-1,4),ROUND(M104/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]
[null,"D.8.",{"$f":"IF(LEN(D.8!$C$3)=0,\"\",D.8!$C$3)","v":"Alternatyva \"\""},{"$f":"D.8!$D$137","v":"-"},{"$f":"D.8!$D$134","v":0},{"$f":"D.8!$D$135","v":"-"},{"$f":"D.8!$E$124","v":0},{"$f":"D.8!$E$129","v":0},{"$f":"D.8!$E$130","v":0},{"$f":"D.8!$E$131","v":0},{"$f":"D.8!$E$132","v":0},{"$f":"D.8!$E$124","v":0},{"$f":"D.8!$E$60","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",ROUND(L105/MAX('3'!$L$98:$L$105)-1,4),ROUND(M105/MAX('3'!$M$98:$M$105),4)-1)","v":{"$error":"#DIV/0!"}},"-"]

{"sheet":"4","index":60,"n_rows":311,"n_cols":111,"rows_kept":311,"cut":false,"hidden":false,"merged":[[262,3,262,9],[164,3,164,9],[3,108,5,108],[1,2,1,4],[2,2,2,4],[3,2,3,4],[86,3,86,9]]}
[]
[null,null,"4. VISŲ ANALIZĖS OBJEKTŲ APIBENDRINTI DUOMENYS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(EGDV), kai PVM nesusigrąžinamas"]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,{"$f":"Data4!M1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"BS6+1","v":2091},2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)"]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},{"$f":"ROUND(SUM(H8:H15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT8:BT15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},{"$f":"ROUND(SUM(H18:H20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT18:BT20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},{"$f":"ROUND(SUM(H22,H29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT22,BT29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},{"$f":"ROUND(SUM(H23:H28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT23:BT28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},{"$f":"ROUND(SUM(H31,H33)-H32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT31,BT33)-BT32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},{"$f":"ROUND(SUM(H17)-SUM(H15,H22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17)-SUM(BT15,BT22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DE17)-SUM(DE7,DE21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},{"$f":"SUM(H36,H41,H44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT36,BT41,BT44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DE36,DE41,DE44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},{"$f":"ROUND(SUM(H37:H40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT37:BT40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},{"$f":"ROUND(SUM(H42:H43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT42:BT43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},{"$f":"ROUND(SUM(H45)-SUM(H46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT45)-SUM(BT46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},{"$f":"SUM(H48)-SUM(H56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT48)-SUM(BT56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},{"$f":"ROUND(SUM(H49:H55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT49:BT55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},{"$f":"ROUND(SUM(H57:H59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT57:BT59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0}]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"D145","v":0},{"$f":"E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30)+AL64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30)+BR64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(AL29,AL38:AL40,AL42:AL43,AL46)+IF(SUM(AL16:AL17)-SUM(AL22,AL15)>0,SUM(AL16:AL17)-SUM(AL22,AL15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR29,BR38:BR40,BR42:BR43,BR46)+IF(SUM(BR16:BR17)-SUM(BR22,BR15)>0,SUM(BR16:BR17)-SUM(BR22,BR15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F63+NPV(FDN,G63:INDEX(G63:DA63,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"IRR(F63:INDEX(F63:DA63,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E68),\"Nėra reikšmės\",E68)","v":"Nėra reikšmės"},{"$f":"MIRR(F63:INDEX(F63:DA63,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF(D82<0,IF(ISERROR((D17-D22)/SUM(D7,-D16)),\"-\",(D17-D22)/SUM(D7,-D16)),IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F64:INDEX(F64:DA64,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"IRR(F65:INDEX(F65:DA65,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E73),\"Nėra reikšmės\",E73)","v":"Nėra reikšmės"},{"$f":"MIRR(F65:INDEX(F65:DA65,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"D159","v":0},{"$f":"E159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"D160","v":"-"}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F78+NPV(SDN,G78:INDEX(G78:DA78,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E84),\"Nėra reikšmės\",E84)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F78:INDEX(F78:DA78,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D82<0,IF(ISERROR(SUM(D47,-D82) / SUM(D79,-D80)),\"-\",SUM(D47,-D82) / SUM(D79,-D80)),IF(ISERROR(SUM(D47) / SUM(D79,-D80,D82)),\"-\",SUM(D47) / SUM(D79,-D80,D82)))","v":"-"}]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,"Projekto įgyvendinimo metai",null,"Iš viso:",null,{"$f":"F5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"DA5","v":99},{"$f":"AK5","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"BQ5","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai",null,"(GDV)","(nominali vertė)",{"$f":"F6","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"DA6","v":2124},{"$f":"AK6","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BQ6","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},"Alternatyvos investicijos, iš viso",{"$f":"ROUND(SUM(D92:D99),0)","v":0},{"$f":"ROUND(SUM(E92:E99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BQ92:BQ99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA92:DA99),0)","v":0}]
[null,"A.1.","Žemė",{"$f":"F92+NPV((1+FDN)*(1+$K$87)-1,G92:INDEX(G92:DA92,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F92:$DA92)","v":0},{"$f":"F8*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL8*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR8*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F93+NPV((1+FDN)*(1+$K$87)-1,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"F9*(1+$K$87)^F$89","v":0},0,{"$f":"H9*(1+$K$87)^H$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL9*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR9*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F94+NPV((1+FDN)*(1+$K$87)-1,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"F10*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL10*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR10*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F95+NPV((1+FDN)*(1+$K$87)-1,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"F11*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL11*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR11*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F96+NPV((1+FDN)*(1+$K$87)-1,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"F12*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL12*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR12*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F97+NPV((1+FDN)*(1+$K$87)-1,G97:INDEX(G97:DA97,PAL))","v":0},0,{"$f":"F13*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL13*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F98+NPV((1+FDN)*(1+$K$87)-1,G98:INDEX(G98:DA98,PAL))","v":0},0,{"$f":"F14*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL14*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR14*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"F99+NPV((1+FDN)*(1+$K$87)-1,G99:INDEX(G99:DA99,PAL))","v":0},0,{"$f":"F15*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL15*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR15*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"F100+NPV((1+FDN)*(1+$K$87)-1,G100:INDEX(G100:DA100,PAL))","v":0},0,{"$f":"F16*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL16*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR16*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D102:D104),0)","v":0},{"$f":"ROUND(SUM(E102:E104),0)","v":0},{"$f":"ROUND(SUM(F102:F104),0)","v":0},{"$f":"ROUND(SUM(G102:G104),0)","v":0},{"$f":"ROUND(SUM(H102:H104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT102:BT104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F102+NPV((1+FDN)*(1+$K$87)-1,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F18*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL18*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F103+NPV((1+FDN)*(1+$K$87)-1,G103:INDEX(G103:DA103,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F103:$DA103)","v":0},{"$f":"F19*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL19*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR19*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F104+NPV((1+FDN)*(1+$K$87)-1,G104:INDEX(G104:DA104,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F104:$DA104)","v":0},{"$f":"F20*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL20*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR20*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D106,D113),0)","v":0},{"$f":"ROUND(SUM(E106,E113),0)","v":0},{"$f":"ROUND(SUM(F106,F113),0)","v":0},{"$f":"ROUND(SUM(G106,G113),0)","v":0},{"$f":"ROUND(SUM(H106,H113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT106,BT113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D107:D112),0)","v":0},{"$f":"ROUND(SUM(E107:E112),0)","v":0},{"$f":"ROUND(SUM(F107:F112),0)","v":0},{"$f":"ROUND(SUM(G107:G112),0)","v":0},{"$f":"ROUND(SUM(H107:H112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT107:BT112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",{"$f":"F107+NPV((1+FDN)*(1+$K$87)-1,G107:INDEX(G107:DA107,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F107:$DA107)","v":0},{"$f":"F23*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL23*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR23*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F108+NPV((1+FDN)*(1+$K$87)-1,G108:INDEX(G108:DA108,PAL))","v":0},0,{"$f":"F24*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL24*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR24*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F109+NPV((1+FDN)*(1+$K$87)-1,G109:INDEX(G109:DA109,PAL))","v":0},0,{"$f":"F25*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL25*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR25*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F110+NPV((1+FDN)*(1+$K$87)-1,G110:INDEX(G110:DA110,PAL))","v":0},0,{"$f":"F26*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL26*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B27","v":"D.1.5."},"Infrastruktūros būklės palaikymo išlaidos",{"$f":"F111+NPV((1+FDN)*(1+$K$87)-1,G111:INDEX(G111:DA111,PAL))","v":0},0,{"$f":"F27*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR27*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F112+NPV((1+FDN)*(1+$K$87)-1,G112:INDEX(G112:DA112,PAL))","v":0},0,{"$f":"F28*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL28*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR28*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F113+NPV((1+FDN)*(1+$K$87)-1,G113:INDEX(G113:DA113,PAL))","v":0},0,{"$f":"F29*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL29*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR29*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"ROUND(SUM(D115,D117)-D116,0)","v":0},{"$f":"ROUND(SUM(E115,E117)-E116,0)","v":0},{"$f":"ROUND(SUM(F115,F117)-F116,0)","v":0},{"$f":"ROUND(SUM(G115,G117)-G116,0)","v":0},{"$f":"ROUND(SUM(H115,H117)-H116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT115,BT117)-BT116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"F115+NPV((1+FDN)*(1+$K$87)-1,G115:INDEX(G115:DA115,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F115:$DA115)","v":0},{"$f":"F31*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL31*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"F116+NPV((1+FDN)*(1+$K$87)-1,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F32*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL32*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR32*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"F117+NPV((1+FDN)*(1+$K$87)-1,G117:INDEX(G117:DA117,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F117:$DA117)","v":0},{"$f":"F33*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL33*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR33*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"ROUND(D101-SUM(D106,D99),0)","v":0},{"$f":"ROUND(E101-SUM(E106,E99),0)","v":0},{"$f":"ROUND(F101-SUM(F106,F99),0)","v":0},{"$f":"ROUND(G101-SUM(G106,G99),0)","v":0},{"$f":"ROUND(H101-SUM(H106,H99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT101-SUM(BT106,BT99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",{"$f":"ROUND(SUM(D120,D125,D128),0)","v":0},{"$f":"ROUND(SUM(E120,E125,E128),0)","v":0},{"$f":"ROUND(SUM(F120,F125,F128),0)","v":0},{"$f":"ROUND(SUM(G120,G125,G128),0)","v":0},{"$f":"ROUND(SUM(H120,H125,H128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT120,BT125,BT128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",{"$f":"ROUND(SUM(D121:D124),0)","v":0},{"$f":"ROUND(SUM(E121:E124),0)","v":0},{"$f":"ROUND(SUM(F121:F124),0)","v":0},{"$f":"ROUND(SUM(G121:G124),0)","v":0},{"$f":"ROUND(SUM(H121:H124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT121:BT124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"F121+NPV((1+FDN)*(1+$K$87)-1,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F121:$DA121)","v":0},{"$f":"F37*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL37*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR37*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"F122+NPV((1+FDN)*(1+$K$87)-1,G122:INDEX(G122:DA122,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F122:$DA122)","v":0},{"$f":"F38*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL38*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR38*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"F123+NPV((1+FDN)*(1+$K$87)-1,G123:INDEX(G123:DA123,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F123:$DA123)","v":0},{"$f":"F39*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL39*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"F124+NPV((1+FDN)*(1+$K$87)-1,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"F40*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL40*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"ROUND(SUM(D126:D127),0)","v":0},{"$f":"ROUND(SUM(E126:E127),0)","v":0},{"$f":"ROUND(SUM(F126:F127),0)","v":0},{"$f":"ROUND(SUM(G126:G127),0)","v":0},{"$f":"ROUND(SUM(H126:H127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT126:BT127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"F126+NPV((1+FDN)*(1+$K$87)-1,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"F42*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL42*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"F127+NPV((1+FDN)*(1+$K$87)-1,G127:INDEX(G127:DA127,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F127:$DA127)","v":0},{"$f":"F43*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL43*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"ROUND(D129-D130,0)","v":0},{"$f":"ROUND(E129-E130,0)","v":0},{"$f":"ROUND(F129-F130,0)","v":0},{"$f":"ROUND(G129-G130,0)","v":0},{"$f":"ROUND(H129-H130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT129-BT130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.1.","Paskolos",{"$f":"F129+NPV((1+FDN)*(1+$K$87)-1,G129:INDEX(G129:DA129,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F129:$DA129)","v":0},{"$f":"F45*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL45*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR45*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"F130+NPV((1+FDN)*(1+$K$87)-1,G130:INDEX(G130:DA130,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F130:$DA130)","v":0},{"$f":"F46*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL46*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR46*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47","v":"H."},"Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"ROUND(D132-D140,0)","v":0},{"$f":"ROUND(E132-E140,0)","v":0},{"$f":"ROUND(F132-F140,0)","v":0},{"$f":"ROUND(G132-G140,0)","v":0},{"$f":"ROUND(H132-H140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT132-BT140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.","SE nauda",{"$f":"ROUND(SUM(D133:D139),0)","v":0},{"$f":"ROUND(SUM(E133:E139),0)","v":0},{"$f":"ROUND(SUM(F133:F139),0)","v":0},{"$f":"ROUND(SUM(G133:G139),0)","v":0},{"$f":"ROUND(SUM(H133:H139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT133:BT139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F133+NPV((1+FDN)*(1+$K$87)-1,G133:INDEX(G133:DA133,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F133:$DA133)","v":0},{"$f":"F49*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL49*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR49*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F134+NPV((1+FDN)*(1+$K$87)-1,G134:INDEX(G134:DA134,PAL))","v":0},0,{"$f":"F50*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL50*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR50*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F135+NPV((1+FDN)*(1+$K$87)-1,G135:INDEX(G135:DA135,PAL))","v":0},0,{"$f":"F51*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL51*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR51*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F136+NPV((1+FDN)*(1+$K$87)-1,G136:INDEX(G136:DA136,PAL))","v":0},0,{"$f":"F52*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL52*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR52*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F137+NPV((1+FDN)*(1+$K$87)-1,G137:INDEX(G137:DA137,PAL))","v":0},0,{"$f":"F53*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL53*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR53*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F138+NPV((1+FDN)*(1+$K$87)-1,G138:INDEX(G138:DA138,PAL))","v":0},0,{"$f":"F54*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL54*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR54*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F139+NPV((1+FDN)*(1+$K$87)-1,G139:INDEX(G139:DA139,PAL))","v":0},0,{"$f":"F55*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL55*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR55*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.","SE žala",{"$f":"ROUND(SUM(D141:D143),0)","v":0},{"$f":"ROUND(SUM(E141:E143),0)","v":0},{"$f":"ROUND(SUM(F141:F143),0)","v":0},{"$f":"ROUND(SUM(G141:G143),0)","v":0},{"$f":"ROUND(SUM(H141:H143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT141:BT143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F141+NPV((1+FDN)*(1+$K$87)-1,G141:INDEX(G141:DA141,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F141:$DA141)","v":0},{"$f":"F57*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL57*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR57*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F142+NPV((1+FDN)*(1+$K$87)-1,G142:INDEX(G142:DA142,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F142:$DA142)","v":0},{"$f":"F58*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL58*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR58*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F143+NPV((1+FDN)*(1+$K$87)-1,G143:INDEX(G143:DA143,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F143:$DA143)","v":0},{"$f":"F59*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL59*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR59*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F145+NPV(FDN,G145:INDEX(G145:DA145,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F145:$DA145)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0},{"$f":"SUM(adresas,adresas1,adresas2,adresas3)","v":0}]
[]
[null,null,{"$f":"C62","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)",null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)",null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM$17,AM$35)-SUM(AM$7,AM$21,AM$30)+AL$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$17,BS$35)-SUM(BS$7,BS$21,BS$30)+BR$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)",null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)",{"$f":"F148+NPV(FDN,G148:INDEX(G148:DA148,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)",{"$f":"IF(ISERROR(E152),\"Nėra reikšmės\",E152)","v":"Nėra reikšmės"},{"$f":"IRR(F148:INDEX(F148:DA148,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)",{"$f":"IF(ISERROR(E153),\"Nėra reikšmės\",E153)","v":"Nėra reikšmės"},{"$f":"MIRR(F148:INDEX(F148:DA148,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF(D82<0,IF(ISERROR((D17-D22)/SUM(D7,-D16)),\"-\",(D17-D22)/SUM(D7,-D16)),IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F149:INDEX(F149:DA149,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)",{"$f":"F150+NPV(FDN,G150:INDEX(G150:DA150,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma kapitalui - FVGN(K)",{"$f":"IF(ISERROR(E157),\"Nėra reikšmės\",E157)","v":"Nėra reikšmės"},{"$f":"IRR(F150:INDEX(F150:DA150,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)",{"$f":"IF(ISERROR(E158),\"Nėra reikšmės\",E158)","v":"Nėra reikšmės"},{"$f":"MIRR(F150:INDEX(F150:DA150,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F159+NPV(FDN,G159:INDEX(G159:DA159,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F159:$DA159)","v":0},{"$f":"F36+F41+F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL36+AL41+AL46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR36+BR41+BR46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D151/D145,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"'1'!$I$61","v":0.03}]
[]
[null,"Projekto įgyvendinimo metai",null,"Iš viso:",null,{"$f":"F5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AL5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BR5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai",null,"(GDV)","(nominali vertė)",{"$f":"F6","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL6","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BR6","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},"Alternatyvos investicijos, iš viso",{"$f":"ROUND(SUM(D170:D177),0)","v":0},{"$f":"ROUND(SUM(E170:E177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BQ170:BQ177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA170:DA177),0)","v":0}]
[null,"A.1.","Žemė",{"$f":"F170+NPV((1+FDN)*(1+$K$87)-1,G170:INDEX(G170:DA170,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F170:$DA170)","v":0},{"$f":"F8*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL8*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR8*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F171+NPV((1+FDN)*(1+$K$87)-1,G171:INDEX(G171:DA171,PAL))","v":0},0,{"$f":"F9*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL9*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR9*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F172+NPV((1+FDN)*(1+$K$87)-1,G172:INDEX(G172:DA172,PAL))","v":0},0,{"$f":"F10*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL10*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR10*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F173+NPV((1+FDN)*(1+$K$87)-1,G173:INDEX(G173:DA173,PAL))","v":0},0,{"$f":"F11*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL11*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR11*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F174+NPV((1+FDN)*(1+$K$87)-1,G174:INDEX(G174:DA174,PAL))","v":0},0,{"$f":"F12*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL12*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR12*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F175+NPV((1+FDN)*(1+$K$87)-1,G175:INDEX(G175:DA175,PAL))","v":0},0,{"$f":"F13*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL13*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F176+NPV((1+FDN)*(1+$K$87)-1,G176:INDEX(G176:DA176,PAL))","v":0},0,{"$f":"F14*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL14*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR14*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"F177+NPV((1+FDN)*(1+$K$87)-1,G177:INDEX(G177:DA177,PAL))","v":0},0,{"$f":"F15*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL15*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR15*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"F178+NPV((1+FDN)*(1+$K$87)-1,G178:INDEX(G178:DA178,PAL))","v":0},0,{"$f":"F16*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL16*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR16*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D180:D182),0)","v":0},{"$f":"ROUND(SUM(E180:E182),0)","v":0},{"$f":"ROUND(SUM(F180:F182),0)","v":0},{"$f":"ROUND(SUM(G180:G182),0)","v":0},{"$f":"ROUND(SUM(H180:H182),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT180:BT182),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F180+NPV((1+FDN)*(1+$K$87)-1,G180:INDEX(G180:DA180,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F180:$DA180)","v":0},{"$f":"F18*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL18*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F181+NPV((1+FDN)*(1+$K$87)-1,G181:INDEX(G181:DA181,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F181:$DA181)","v":0},{"$f":"F19*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL19*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR19*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F182+NPV((1+FDN)*(1+$K$87)-1,G182:INDEX(G182:DA182,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F182:$DA182)","v":0},{"$f":"F20*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL20*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR20*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D184,D191),0)","v":0},{"$f":"ROUND(SUM(E184,E191),0)","v":0},{"$f":"ROUND(SUM(F184,F191),0)","v":0},{"$f":"ROUND(SUM(G184,G191),0)","v":0},{"$f":"ROUND(SUM(H184,H191),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT184,BT191),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D185:D190),0)","v":0},{"$f":"ROUND(SUM(E185:E190),0)","v":0},{"$f":"ROUND(SUM(F185:F190),0)","v":0},{"$f":"ROUND(SUM(G185:G190),0)","v":0},{"$f":"ROUND(SUM(H185:H190),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT185:BT190),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",{"$f":"F185+NPV((1+FDN)*(1+$K$87)-1,G185:INDEX(G185:DA185,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F185:$DA185)","v":0},{"$f":"F23*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL23*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR23*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F186+NPV((1+FDN)*(1+$K$87)-1,G186:INDEX(G186:DA186,PAL))","v":0},0,{"$f":"F24*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL24*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR24*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F187+NPV((1+FDN)*(1+$K$87)-1,G187:INDEX(G187:DA187,PAL))","v":0},0,{"$f":"F25*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL25*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR25*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F188+NPV((1+FDN)*(1+$K$87)-1,G188:INDEX(G188:DA188,PAL))","v":0},0,{"$f":"F26*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL26*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B27","v":"D.1.5."},"Infrastruktūros būklės palaikymo išlaidos",{"$f":"F189+NPV((1+FDN)*(1+$K$87)-1,G189:INDEX(G189:DA189,PAL))","v":0},0,{"$f":"F27*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR27*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F190+NPV((1+FDN)*(1+$K$87)-1,G190:INDEX(G190:DA190,PAL))","v":0},0,{"$f":"F28*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL28*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR28*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F191+NPV((1+FDN)*(1+$K$87)-1,G191:INDEX(G191:DA191,PAL))","v":0},0,{"$f":"F29*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL29*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR29*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"ROUND(SUM(D193,D195)-D194,0)","v":0},{"$f":"ROUND(SUM(E193,E195)-E194,0)","v":0},{"$f":"ROUND(SUM(F193,F195)-F194,0)","v":0},{"$f":"ROUND(SUM(G193,G195)-G194,0)","v":0},{"$f":"ROUND(SUM(H193,H195)-H194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT193,BT195)-BT194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"F193+NPV((1+FDN)*(1+$K$87)-1,G193:INDEX(G193:DA193,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F193:$DA193)","v":0},{"$f":"F31*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL31*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"F194+NPV((1+FDN)*(1+$K$87)-1,G194:INDEX(G194:DA194,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F194:$DA194)","v":0},{"$f":"F32*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL32*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR32*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"F195+NPV((1+FDN)*(1+$K$87)-1,G195:INDEX(G195:DA195,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F195:$DA195)","v":0},{"$f":"F33*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL33*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR33*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"ROUND(D179-SUM(D184,D177),0)","v":0},{"$f":"ROUND(E179-SUM(E184,E177),0)","v":0},{"$f":"ROUND(F179-SUM(F184,F177),0)","v":0},{"$f":"ROUND(G179-SUM(G184,G177),0)","v":0},{"$f":"ROUND(H179-SUM(H184,H177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT179-SUM(BT184,BT177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",{"$f":"ROUND(SUM(D198,D203,D206),0)","v":0},{"$f":"ROUND(SUM(E198,E203,E206),0)","v":0},{"$f":"ROUND(SUM(F198,F203,F206),0)","v":0},{"$f":"ROUND(SUM(G198,G203,G206),0)","v":0},{"$f":"ROUND(SUM(H198,H203,H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT198,BT203,BT206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",{"$f":"ROUND(SUM(D199:D202),0)","v":0},{"$f":"ROUND(SUM(E199:E202),0)","v":0},{"$f":"ROUND(SUM(F199:F202),0)","v":0},{"$f":"ROUND(SUM(G199:G202),0)","v":0},{"$f":"ROUND(SUM(H199:H202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT199:BT202),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"F199+NPV((1+FDN)*(1+$K$87)-1,G199:INDEX(G199:DA199,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F199:$DA199)","v":0},{"$f":"F37*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL37*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR37*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"F200+NPV((1+FDN)*(1+$K$87)-1,G200:INDEX(G200:DA200,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F200:$DA200)","v":0},{"$f":"F38*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL38*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR38*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"F201+NPV((1+FDN)*(1+$K$87)-1,G201:INDEX(G201:DA201,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F201:$DA201)","v":0},{"$f":"F39*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL39*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"F202+NPV((1+FDN)*(1+$K$87)-1,G202:INDEX(G202:DA202,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F202:$DA202)","v":0},{"$f":"F40*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL40*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"ROUND(SUM(D204:D205),0)","v":0},{"$f":"ROUND(SUM(E204:E205),0)","v":0},{"$f":"ROUND(SUM(F204:F205),0)","v":0},{"$f":"ROUND(SUM(G204:G205),0)","v":0},{"$f":"ROUND(SUM(H204:H205),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT204:BT205),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"F204+NPV((1+FDN)*(1+$K$87)-1,G204:INDEX(G204:DA204,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F204:$DA204)","v":0},{"$f":"F42*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL42*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"F205+NPV((1+FDN)*(1+$K$87)-1,G205:INDEX(G205:DA205,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F205:$DA205)","v":0},{"$f":"F43*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL43*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"ROUND(D207-D208,0)","v":0},{"$f":"ROUND(E207-E208,0)","v":0},{"$f":"ROUND(F207-F208,0)","v":0},{"$f":"ROUND(G207-G208,0)","v":0},{"$f":"ROUND(H207-H208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT207-BT208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.1.","Paskolos",{"$f":"F207+NPV((1+FDN)*(1+$K$87)-1,G207:INDEX(G207:DA207,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F207:$DA207)","v":0},{"$f":"F129*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL129*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR129*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"F208+NPV((1+FDN)*(1+$K$87)-1,G208:INDEX(G208:DA208,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F208:$DA208)","v":0},{"$f":"F130*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL130*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR130*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pagrindimo forma"]
[]
[null,{"$f":"B5","v":"Įgyvendinimo metai"},null,{"$f":"D5","v":"Iš viso:"},null,{"$f":"F5","v":0},{"$f":"G5","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS5","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"B6","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,{"$f":"D6","v":"(GDV)"},{"$f":"E6","v":"(reali vertė)"},{"$f":"F6","v":"<=2025"},{"$f":"G6","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BS6","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)"]
[null,"A.",{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D215:D222),0)","v":0},{"$f":"ROUND(SUM(E215:E222),0)","v":0},{"$f":"ROUND(SUM(F215:F222),0)","v":0},{"$f":"ROUND(SUM(G215:G222),0)","v":0},{"$f":"ROUND(SUM(H215:H222),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT215:BT222),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD215:DD222),0)","v":0},{"$f":"ROUND(SUM(DE215:DE222),0)","v":0}]
[null,"A.1.",{"$f":"C8","v":"Žemė"},{"$f":"F215+NPV(FDN,G215:INDEX(G215:DA215,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F215:$DA215)","v":0},{"$f":"F8","v":0},{"$f":"G8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F215+NPV(SDN,G215:INDEX(G215:DA215,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F215+NPV(SDN,G215:INDEX(G215:DA215,PAL)),Data1!D210),0)","v":0}]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F216+NPV(FDN,G216:INDEX(G216:DA216,PAL))","v":0},0,0,{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F216+NPV(SDN,G216:INDEX(G216:DA216,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F216+NPV(SDN,G216:INDEX(G216:DA216,PAL)),Data1!D211),0)","v":0}]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F217+NPV(FDN,G217:INDEX(G217:DA217,PAL))","v":0},0,0,{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F217+NPV(SDN,G217:INDEX(G217:DA217,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F217+NPV(SDN,G217:INDEX(G217:DA217,PAL)),Data1!D212),0)","v":0}]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F218+NPV(FDN,G218:INDEX(G218:DA218,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F218+NPV(SDN,G218:INDEX(G218:DA218,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F218+NPV(SDN,G218:INDEX(G218:DA218,PAL)),Data1!D213),0)","v":0}]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F219+NPV(FDN,G219:INDEX(G219:DA219,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F219+NPV(SDN,G219:INDEX(G219:DA219,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F219+NPV(SDN,G219:INDEX(G219:DA219,PAL)),Data1!D214),0)","v":0}]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F220+NPV(FDN,G220:INDEX(G220:DA220,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F220+NPV(SDN,G220:INDEX(G220:DA220,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F220+NPV(SDN,G220:INDEX(G220:DA220,PAL)),Data1!D215),0)","v":0}]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F221+NPV(FDN,G221:INDEX(G221:DA221,PAL))","v":0},0,0,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F221+NPV(SDN,G221:INDEX(G221:DA221,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F221+NPV(SDN,G221:INDEX(G221:DA221,PAL)),Data1!D216),0)","v":0}]
[null,"A.8.","Reinvesticijos ",{"$f":"F222+NPV(FDN,G222:INDEX(G222:DA222,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F222+NPV(SDN,G222:INDEX(G222:DA222,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F222+NPV(SDN,G222:INDEX(G222:DA222,PAL)),Data1!D217),0)","v":0}]
[null,"B.","Investicijų likutinė vertė",{"$f":"F223+NPV(FDN,G223:INDEX(G223:DA223,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F223+NPV(SDN,G223:INDEX(G223:DA223,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F223+NPV(SDN,G223:INDEX(G223:DA223,PAL)),Data1!D218),0)","v":0}]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D225:D227),0)","v":0},{"$f":"ROUND(SUM(E225:E227),0)","v":0},{"$f":"ROUND(SUM(F225:F227),0)","v":0},{"$f":"ROUND(SUM(G225:G227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS225:BS227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD225:DD227),0)","v":0},{"$f":"ROUND(SUM(DE225:DE227),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F225+NPV(FDN,G225:INDEX(G225:DA225,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F225:$DA225)","v":0},{"$f":"F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F225+NPV(SDN,G225:INDEX(G225:DA225,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F225+NPV(SDN,G225:INDEX(G225:DA225,PAL)),Data1!D220),0)","v":0}]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F226+NPV(FDN,G226:INDEX(G226:DA226,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F226:$DA226)","v":0},{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F226+NPV(SDN,G226:INDEX(G226:DA226,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F226+NPV(SDN,G226:INDEX(G226:DA226,PAL)),Data1!D221),0)","v":0}]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F227+NPV(FDN,G227:INDEX(G227:DA227,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F227:$DA227)","v":0},{"$f":"F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F227+NPV(SDN,G227:INDEX(G227:DA227,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F227+NPV(SDN,G227:INDEX(G227:DA227,PAL)),Data1!D222),0)","v":0}]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D229,D236),0)","v":0},{"$f":"ROUND(SUM(E229,E236),0)","v":0},{"$f":"ROUND(SUM(F229,F236),0)","v":0},{"$f":"ROUND(SUM(G229,G236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS229,BS236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD229,DD236),0)","v":0},{"$f":"ROUND(SUM(DE229,DE236),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D230:D235),0)","v":0},{"$f":"ROUND(SUM(E230:E235),0)","v":0},{"$f":"ROUND(SUM(F230:F235),0)","v":0},{"$f":"ROUND(SUM(G230:G235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS230:BS235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD230:DD235),0)","v":0},{"$f":"ROUND(SUM(DE230:DE235),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"F230+NPV(FDN,G230:INDEX(G230:DA230,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F230:$DA230)","v":0},{"$f":"F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F230+NPV(SDN,G230:INDEX(G230:DA230,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F230+NPV(SDN,G230:INDEX(G230:DA230,PAL)),Data1!D225),0)","v":0}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F231+NPV(FDN,G231:INDEX(G231:DA231,PAL))","v":0},0,{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F231+NPV(SDN,G231:INDEX(G231:DA231,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F231+NPV(SDN,G231:INDEX(G231:DA231,PAL)),Data1!D226),0)","v":0}]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F232+NPV(FDN,G232:INDEX(G232:DA232,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F232+NPV(SDN,G232:INDEX(G232:DA232,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F232+NPV(SDN,G232:INDEX(G232:DA232,PAL)),Data1!D227),0)","v":0}]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F233+NPV(FDN,G233:INDEX(G233:DA233,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F233+NPV(SDN,G233:INDEX(G233:DA233,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F233+NPV(SDN,G233:INDEX(G233:DA233,PAL)),Data1!D228),0)","v":0}]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"F234+NPV(FDN,G234:INDEX(G234:DA234,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F234+NPV(SDN,G234:INDEX(G234:DA234,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F234+NPV(SDN,G234:INDEX(G234:DA234,PAL)),Data1!D229),0)","v":0}]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F235+NPV(FDN,G235:INDEX(G235:DA235,PAL))","v":0},0,0,{"$f":"G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F235+NPV(SDN,G235:INDEX(G235:DA235,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F235+NPV(SDN,G235:INDEX(G235:DA235,PAL)),Data1!D230),0)","v":0}]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F236+NPV(FDN,G236:INDEX(G236:DA236,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F236+NPV(SDN,G236:INDEX(G236:DA236,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F236+NPV(SDN,G236:INDEX(G236:DA236,PAL)),Data1!D231),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"F237+NPV(FDN,G237:INDEX(G237:DA237,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F237:$DA237)","v":0},{"$f":"SUM(F238:F239)","v":0},{"$f":"SUM(G238:G239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS238:BS239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD238:DD239),0)","v":0},{"$f":"ROUND(SUM(DE238:DE239),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F238:$DA238)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},null,null,{"$f":"F238+NPV(SDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F238+NPV(SDN,G238:INDEX(G238:DA238,PAL)),Data1!D208),0)","v":0},{"$f":"IF(COUNTIF(DG238:DP238,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F238:INDEX(F238:DA238,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F239+NPV(FDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F239:$DA239)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)","v":0},null,null,{"$f":"F239+NPV(SDN,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F239+NPV(SDN,G239:INDEX(G239:DA239,PAL)),Data1!D209),0)","v":0},{"$f":"IF(COUNTIF(DG239:DP239,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F239:INDEX(F239:DA239,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,"J.",{"$f":"C60","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F241+NPV(FDN,G241:INDEX(G241:DA241,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F241:$DA241)","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F244+NPV(FDN,G244:INDEX(G244:DA244,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F244:$DA244)","v":0},{"$f":"ROUND(-SUM(F$17)+SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(-SUM(G$17)+SUM(G$7,G$22),0)","v":0},{"$f":"ROUND(-SUM(H$17)+SUM(H$7,H$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-SUM(BT$17)+SUM(BT$7,BT$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F245+NPV(FDN,G245:INDEX(G245:DA245,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F245:$DA245)","v":0},{"$f":"ROUND(SUM(F$16,F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16,G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16,BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F246+NPV(FDN,G246:INDEX(G246:DA246,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F246:$DA246)","v":0},{"$f":"ROUND(SUM(F$17,F$237)-SUM(F$7,F$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL$17,AL$237)-SUM(AL$7,AL$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR$17,BR$237)-SUM(BR$7,BR$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"D224","v":0},{"$f":"E224","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM(D214,D229)","v":0},{"$f":"SUM(E214,E229)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM(D214)","v":0},{"$f":"SUM(E214)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM(D229)","v":0},{"$f":"SUM(E229)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D250-D249","v":0},{"$f":"E250-E249","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D245","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$224-$D$229)/SUM($D$214,-$D$223)),\"-\",($D$224-$D$229)/SUM($D$214,-$D$223)),IF(ISERROR($D$224/SUM($D$214,-$D$223,$D$229)),\"-\",$D$224/SUM($D$214,-$D$223,$D$229)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F246:INDEX(F246:DA246,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D254/$D$241,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"'1'!$I$61","v":0.03}]
[]
[]
[null,{"$f":"B212","v":"Įgyvendinimo metai"},null,{"$f":"D212","v":"Iš viso:"},null,{"$f":"F212","v":0},{"$f":"G212","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS212","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"B213","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,{"$f":"D213","v":"(GDV)"},"Nominali vertė",{"$f":"F213","v":"<=2025"},{"$f":"G213","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BS213","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)"]
[null,"A.",{"$f":"C214","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D269:D276),0)","v":0},{"$f":"ROUND(SUM(E269:E276),0)","v":0},{"$f":"ROUND(SUM(F269:F276),0)","v":0},{"$f":"ROUND(SUM(G269:G276),0)","v":0},{"$f":"ROUND(SUM(H269:H276),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT269:BT276),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD269:DD276),0)","v":0},{"$f":"ROUND(SUM(DE269:DE276),0)","v":0}]
[null,"A.1.","Žemė",{"$f":"F269+NPV((1+FDN)*(1+$K$263)-1,G269:INDEX(G269:DA269,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F269:$DA269)","v":0},{"$f":"F215*(1+$K$263)^F$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL215*(1+$K$263)^AL$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR215*(1+$K$263)^BR$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F269+NPV(SDN,G269:INDEX(G269:DA269,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F269+NPV(SDN,G269:INDEX(G269:DA269,PAL)),Data1!D262),0)","v":0}]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F270+NPV((1+FDN)*(1+$K$263)-1,G270:INDEX(G270:DA270,PAL))","v":0},0,{"$f":"F216*(1+$K$263)^F$266","v":0},{"$f":"G216*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM216*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS216*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F270+NPV(SDN,G270:INDEX(G270:DA270,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F270+NPV(SDN,G270:INDEX(G270:DA270,PAL)),Data1!D263),0)","v":0}]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F271+NPV((1+FDN)*(1+$K$263)-1,G271:INDEX(G271:DA271,PAL))","v":0},0,0,{"$f":"G217*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM217*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS217*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F271+NPV(SDN,G271:INDEX(G271:DA271,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F271+NPV(SDN,G271:INDEX(G271:DA271,PAL)),Data1!D264),0)","v":0}]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F272+NPV((1+FDN)*(1+$K$263)-1,G272:INDEX(G272:DA272,PAL))","v":0},0,0,{"$f":"G218*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM218*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS218*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F272+NPV(SDN,G272:INDEX(G272:DA272,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F272+NPV(SDN,G272:INDEX(G272:DA272,PAL)),Data1!D265),0)","v":0}]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F273+NPV((1+FDN)*(1+$K$263)-1,G273:INDEX(G273:DA273,PAL))","v":0},0,0,{"$f":"G219*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM219*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS219*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F273+NPV(SDN,G273:INDEX(G273:DA273,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F273+NPV(SDN,G273:INDEX(G273:DA273,PAL)),Data1!D266),0)","v":0}]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F274+NPV((1+FDN)*(1+$K$263)-1,G274:INDEX(G274:DA274,PAL))","v":0},0,0,{"$f":"G220*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM220*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS220*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F274+NPV(SDN,G274:INDEX(G274:DA274,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F274+NPV(SDN,G274:INDEX(G274:DA274,PAL)),Data1!D267),0)","v":0}]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F275+NPV((1+FDN)*(1+$K$263)-1,G275:INDEX(G275:DA275,PAL))","v":0},0,0,{"$f":"G221*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM221*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS221*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F275+NPV(SDN,G275:INDEX(G275:DA275,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F275+NPV(SDN,G275:INDEX(G275:DA275,PAL)),Data1!D268),0)","v":0}]
[null,"A.8.","Reinvesticijos ",{"$f":"F276+NPV((1+FDN)*(1+$K$263)-1,G276:INDEX(G276:DA276,PAL))","v":0},0,0,{"$f":"G222*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM222*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS222*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F276+NPV(SDN,G276:INDEX(G276:DA276,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F276+NPV(SDN,G276:INDEX(G276:DA276,PAL)),Data1!D269),0)","v":0}]
[null,"B.","Investicijų likutinė vertė",{"$f":"F277+NPV((1+FDN)*(1+$K$263)-1,G277:INDEX(G277:DA277,PAL))","v":0},0,0,{"$f":"G223*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM223*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS223*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F277+NPV(SDN,G277:INDEX(G277:DA277,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F277+NPV(SDN,G277:INDEX(G277:DA277,PAL)),Data1!D270),0)","v":0}]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D279:D281),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AJ279:AJ281),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BP279:BP281),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CV279:CV281),0)","v":0},0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD279:DD281),0)","v":0},{"$f":"ROUND(SUM(DE279:DE281),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F279+NPV((1+FDN)*(1+$K$263)-1,G279:INDEX(G279:DA279,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F279:$DA279)","v":0},{"$f":"F225*(1+$K$263)^F$266","v":0},{"$f":"G225*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM225*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS225*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F279+NPV(SDN,G279:INDEX(G279:DA279,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F279+NPV(SDN,G279:INDEX(G279:DA279,PAL)),Data1!D272),0)","v":0}]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F280+NPV((1+FDN)*(1+$K$263)-1,G280:INDEX(G280:DA280,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F280:$DA280)","v":0},{"$f":"F226*(1+$K$263)^F$266","v":0},{"$f":"G226*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM226*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS226*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F280+NPV(SDN,G280:INDEX(G280:DA280,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F280+NPV(SDN,G280:INDEX(G280:DA280,PAL)),Data1!D273),0)","v":0}]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F281+NPV((1+FDN)*(1+$K$263)-1,G281:INDEX(G281:DA281,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F281:$DA281)","v":0},{"$f":"F227*(1+$K$263)^F$266","v":0},{"$f":"G227*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM227*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS227*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F281+NPV(SDN,G281:INDEX(G281:DA281,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F281+NPV(SDN,G281:INDEX(G281:DA281,PAL)),Data1!D274),0)","v":0}]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D283,D290),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AJ283,AJ290),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BP283,BP290),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CV283,CV290),0)","v":0},0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD283,DD290),0)","v":0},{"$f":"ROUND(SUM(DE283,DE290),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D284:D289),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AJ284:AJ289),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BP284:BP289),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CV284:CV289),0)","v":0},0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD284:DD289),0)","v":0},{"$f":"ROUND(SUM(DE284:DE289),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"F284+NPV((1+FDN)*(1+$K$263)-1,G284:INDEX(G284:DA284,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F284:$DA284)","v":0},{"$f":"F230*(1+$K$263)^F$266","v":0},{"$f":"G230*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM230*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS230*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F284+NPV(SDN,G284:INDEX(G284:DA284,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F284+NPV(SDN,G284:INDEX(G284:DA284,PAL)),Data1!D277),0)","v":0}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F285+NPV((1+FDN)*(1+$K$263)-1,G285:INDEX(G285:DA285,PAL))","v":0},0,0,{"$f":"G231*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM231*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS231*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F285+NPV(SDN,G285:INDEX(G285:DA285,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F285+NPV(SDN,G285:INDEX(G285:DA285,PAL)),Data1!D278),0)","v":0}]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F286+NPV((1+FDN)*(1+$K$263)-1,G286:INDEX(G286:DA286,PAL))","v":0},0,0,{"$f":"G232*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM232*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS232*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F286+NPV(SDN,G286:INDEX(G286:DA286,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F286+NPV(SDN,G286:INDEX(G286:DA286,PAL)),Data1!D279),0)","v":0}]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F287+NPV((1+FDN)*(1+$K$263)-1,G287:INDEX(G287:DA287,PAL))","v":0},0,0,{"$f":"G233*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM233*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS233*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F287+NPV(SDN,G287:INDEX(G287:DA287,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F287+NPV(SDN,G287:INDEX(G287:DA287,PAL)),Data1!D280),0)","v":0}]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"F288+NPV((1+FDN)*(1+$K$263)-1,G288:INDEX(G288:DA288,PAL))","v":0},0,0,{"$f":"G234*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM234*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS234*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F288+NPV(SDN,G288:INDEX(G288:DA288,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F288+NPV(SDN,G288:INDEX(G288:DA288,PAL)),Data1!D281),0)","v":0}]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F289+NPV((1+FDN)*(1+$K$263)-1,G289:INDEX(G289:DA289,PAL))","v":0},0,0,{"$f":"G235*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM235*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS235*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F289+NPV(SDN,G289:INDEX(G289:DA289,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F289+NPV(SDN,G289:INDEX(G289:DA289,PAL)),Data1!D282),0)","v":0}]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F290+NPV((1+FDN)*(1+$K$263)-1,G290:INDEX(G290:DA290,PAL))","v":0},0,0,{"$f":"G236*(1+$K$263)^G$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM236*(1+$K$263)^AM$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS236*(1+$K$263)^BS$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F290+NPV(SDN,G290:INDEX(G290:DA290,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F290+NPV(SDN,G290:INDEX(G290:DA290,PAL)),Data1!D283),0)","v":0}]
[null,"G. ","Finansavimas, iš viso",{"$f":"SUM(D292:D293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP292:BP293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD292:DD293),0)","v":0},{"$f":"ROUND(SUM(DE292:DE293),0)","v":0}]
[null,"G.1","VB finansavimas",{"$f":"F292+NPV((1+FDN)*(1+$K$263)-1,G292:INDEX(G292:DA292,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F292:$DA292)","v":0},{"$f":"F238*(1+$K$263)^F$266","v":0},{"$f":"G238*(1+$K$263)^G$266","v":0},{"$f":"H238*(1+$K$263)^H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT238*(1+$K$263)^BT$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F292+NPV(SDN,G292:INDEX(G292:DA292,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F292+NPV(SDN,G292:INDEX(G292:DA292,PAL)),Data1!D231),0)","v":0},{"$f":"IF(COUNTIF(DG292:DP292,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F292:INDEX(F292:DA292,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[null,"G.2","Finansavimas ir kitų šaltinių",{"$f":"F293+NPV((1+FDN)*(1+$K$263)-1,G293:INDEX(G293:DA293,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F293:$DA293)","v":0},{"$f":"F239*(1+$K$263)^F$266","v":0},{"$f":"G239*(1+$K$263)^G$266","v":0},{"$f":"H239*(1+$K$263)^H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT239*(1+$K$263)^BT$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F293+NPV(SDN,G293:INDEX(G293:DA293,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F293+NPV(SDN,G293:INDEX(G293:DA293,PAL)),Data1!D232),0)","v":0},{"$f":"IF(COUNTIF(DG293:DP293,\"Klaida\")>0,1,0)","v":0},{"$f":"IF(COUNT(F293:INDEX(F293:DA293,PAL+1))<>PAL+1,\"Klaida\",0)","v":0}]
[]
[null,"J.",{"$f":"C241","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F295+NPV(FDN,G295:INDEX(G295:DA295,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F295:$DA295)","v":0},{"$f":"F241","v":0},{"$f":"G241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Skaičiavimai"]
[null,null,"Lėšų poreikis",{"$f":"F298+NPV(FDN,G298:INDEX(G298:DA298,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F298:$DA298)","v":0},{"$f":"-ROUND(SUM(F$278)+SUM(F$268,F$283),0)","v":0},{"$f":"-ROUND(SUM(G$278)+SUM(G$268,G$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-ROUND(SUM(BS$278)+SUM(BS$268,BS$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių investicijoms pinigų srautas",{"$f":"F299+NPV(FDN,G299:INDEX(G299:DA299,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F299:$DA299)","v":0},{"$f":"ROUND(SUM(F277,F$278)-SUM(F$268,F$283),0)","v":0},{"$f":"ROUND(SUM(G277,G$278)-SUM(G$268,G$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS277,BS$278)-SUM(BS$268,BS$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis finansinio gyvybingumo pinigų srautas",{"$f":"F300+NPV(FDN,G300:INDEX(G300:DA300,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F300:$DA300)","v":0},{"$f":"ROUND(SUM(F$278,F$291)-SUM(F$268,F$283),0)","v":0},{"$f":"ROUND(SUM(G$278,G$291)-SUM(G$268,G$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$278,BS$291)-SUM(BS$268,BS$283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Alternatyvos skaičiavimų apibendrinimas"]
[null,null,"Pajamos",{"$f":"D278","v":0},{"$f":"E278","v":0}]
[null,null,"Bendra išlaidų vertė:",{"$f":"SUM(D268,D283)","v":0},{"$f":"SUM(E268,E283)","v":0}]
[null,null,"iš jų turto įsigijimui",{"$f":"SUM(D268)","v":0},{"$f":"SUM(E268)","v":0}]
[null,null,"iš jų kitoms išlaidoms turtui",{"$f":"SUM(D283)","v":0},{"$f":"SUM(E283)","v":0}]
[null,null,"Grynoji išlaidų vertė",{"$f":"D304-D303","v":0},{"$f":"E304-E303","v":0}]
[null,null,"Finansinė grynoji dabartinė investicijų vertė (FGDV), tūkst. Eur",{"$f":"D299","v":0}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$82<0,IF(ISERROR(($D$278-$D$283)/SUM($D$268,-$D$277)),\"-\",($D$278-$D$283)/SUM($D$268,-$D$277)),IF(ISERROR($D$278/SUM($D$268,-$D$277,$D$283)),\"-\",$D$278/SUM($D$268,-$D$277,$D$283)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F300:INDEX(F300:DA300,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D308/$D$295,2),\"-\")","v":"-"}]

{"sheet":"5.01","index":61,"n_rows":160,"n_cols":109,"rows_kept":160,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[86,3,86,9]]}
[]
[null,null,"Papildomas darbalapis biudžeto eilutėms su rizikomis įvertinti"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"BS6+1","v":2091},2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)","(EGDV), kaip PVM nesusigrąžinamas"]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},{"$f":"ROUND(SUM(H8:H15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT8:BT15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0},{"$f":"ROUND(SUM(DE8:DE15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB8","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC8","v":0},null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F8+NPV(SDN,G8:INDEX(G8:DA8,PAL)),Data1!D3),0)","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB9","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC9","v":0},null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F9+NPV(SDN,G9:INDEX(G9:DA9,PAL)),Data1!D4),0)","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB10","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC10","v":0},null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F10+NPV(SDN,G10:INDEX(G10:DA10,PAL)),Data1!D5),0)","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB11","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC11","v":0},null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F11+NPV(SDN,G11:INDEX(G11:DA11,PAL)),Data1!D6),0)","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB12","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC12","v":0},null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F12+NPV(SDN,G12:INDEX(G12:DA12,PAL)),Data1!D7),0)","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB13","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC13","v":0},null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F13+NPV(SDN,G13:INDEX(G13:DA13,PAL)),Data1!D8),0)","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB14","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC14","v":0},null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F14+NPV(SDN,G14:INDEX(G14:DA14,PAL)),Data1!D9),0)","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB15","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC15","v":0},null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F15+NPV(SDN,G15:INDEX(G15:DA15,PAL)),Data1!D10),0)","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB16","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC16","v":0},null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F16+NPV(SDN,G16:INDEX(G16:DA16,PAL)),Data1!D11),0)","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},{"$f":"ROUND(SUM(H18:H20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT18:BT20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB18","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC18","v":0},null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F18+NPV(SDN,G18:INDEX(G18:DA18,PAL)),Data1!D13),0)","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB19","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC19","v":0},null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F19+NPV(SDN,G19:INDEX(G19:DA19,PAL)),Data1!D14),0)","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB20","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC20","v":0},null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F20+NPV(SDN,G20:INDEX(G20:DA20,PAL)),Data1!D15),0)","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},{"$f":"ROUND(SUM(H22,H29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT22,BT29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},{"$f":"ROUND(SUM(H23:H28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT23:BT28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB23","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC23","v":0},null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F23+NPV(SDN,G23:INDEX(G23:DA23,PAL)),Data1!D18),0)","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB24","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC24","v":0},null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F24+NPV(SDN,G24:INDEX(G24:DA24,PAL)),Data1!D19),0)","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB25","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC25","v":0},null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F25+NPV(SDN,G25:INDEX(G25:DA25,PAL)),Data1!D20),0)","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB26","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC26","v":0},null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F26+NPV(SDN,G26:INDEX(G26:DA26,PAL)),Data1!D21),0)","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB27","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC27","v":0},null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F27+NPV(SDN,G27:INDEX(G27:DA27,PAL)),Data1!D22),0)","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB28","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC28","v":0},null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F28+NPV(SDN,G28:INDEX(G28:DA28,PAL)),Data1!D23),0)","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB29","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC29","v":0},null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},{"$f":"IFERROR(SUMPRODUCT(F29+NPV(SDN,G29:INDEX(G29:DA29,PAL)),Data1!D24),0)","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},{"$f":"ROUND(SUM(H31,H33)-H32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT31,BT33)-BT32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB31","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC31","v":0},null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB32","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC32","v":0},null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB33","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC33","v":0},null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},{"$f":"ROUND(SUM(H17)-SUM(H15,H22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17)-SUM(BT15,BT22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DE17)-SUM(DE7,DE21),0)","v":0},{"$f":"ROUND(SUM(DG17)-SUM(DG7,DG21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},{"$f":"SUM(H36,H41,H44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT36,BT41,BT44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DE36,DE41,DE44)","v":0},{"$f":"SUM(DG36,DG41,DG44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},{"$f":"ROUND(SUM(H37:H40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT37:BT40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB37","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC37","v":0},null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB38","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC38","v":0},null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB39","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC39","v":0},null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB40","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC40","v":0},null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},{"$f":"ROUND(SUM(H42:H43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT42:BT43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB42","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC42","v":0},null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB43","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC43","v":0},null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},{"$f":"ROUND(SUM(H45)-SUM(H46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT45)-SUM(BT46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB45","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC45","v":0},null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB46","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC46","v":0},null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},{"$f":"SUM(H48)-SUM(H56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT48)-SUM(BT56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},{"$f":"ROUND(SUM(H49:H55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT49:BT55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB49","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC49","v":0},null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB50","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC50","v":0},null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB51","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC51","v":0},null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB52","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC52","v":0},null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB53","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC53","v":0},null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB54","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC54","v":0},null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!H55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!I55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!J55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!K55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!L55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!M55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!N55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!O55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!P55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Q55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!R55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!S55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!T55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!U55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!V55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!W55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!X55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Y55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!Z55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AA55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AB55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AC55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AD55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AE55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AF55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AG55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AH55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AI55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AJ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AK55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AL55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AM55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AN55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AO55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AP55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AQ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AR55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AS55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AT55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AU55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AV55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AW55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AX55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AY55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!AZ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BA55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BB55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BC55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BD55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BE55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BF55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BG55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BH55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BI55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BJ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BK55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BL55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BM55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BN55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BO55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BP55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BQ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BR55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BS55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BT55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BU55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BV55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BW55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BX55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BY55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!BZ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CA55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CB55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CC55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CD55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CE55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CF55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CG55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CH55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CI55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CJ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CK55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CL55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CM55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CN55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CO55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CP55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CQ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CR55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CS55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CT55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CU55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CV55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CW55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CX55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CY55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!CZ55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DA55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DB55","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)-'5.1'!DC55","v":0},null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},{"$f":"ROUND(SUM(H57:H59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT57:BT59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},{"$f":"F56+NPV(SDN,G56:INDEX(G56:DA56,PAL))","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB57","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC57","v":0},null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB58","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC58","v":0},null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!H59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!I59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!J59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!K59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!L59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!M59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!N59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!O59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!P59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Q59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!R59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!S59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!T59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!U59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!V59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!W59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!X59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Y59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!Z59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AA59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AB59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AC59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AD59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AE59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AF59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AG59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AH59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AI59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AJ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AK59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AL59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AM59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AN59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AO59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AP59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AQ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AR59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AS59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AT59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AU59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AV59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AW59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AX59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AY59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!AZ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BA59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BB59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BC59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BD59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BE59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BF59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BG59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BH59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BI59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BJ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BK59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BL59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BM59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BN59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BO59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BP59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BQ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BR59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BS59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BT59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BU59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BV59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BW59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BX59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BY59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!BZ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CA59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CB59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CC59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CD59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CE59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CF59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CG59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CH59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CI59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CJ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CK59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CL59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CM59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CN59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CO59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CP59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CQ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CR59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CS59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CT59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CU59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CV59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CW59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CX59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CY59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!CZ59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DA59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DB59","v":0},{"$f":"SUM(SavoAdresas,SavoAdresas1,SavoAdresas2,SavoAdresas3)+'5.1'!DC59","v":0},null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},{"$f":"ROUND(SUM(H16:H17)-SUM(H7,H22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT16:BT17)-SUM(BT7,BT22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},{"$f":"ROUND(SUM(H17,H35)-SUM(H7,H21,H30)+G63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT17,BT35)-SUM(BT7,BT21,BT30)+BS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"-SUM(F29,F38:F40,F42:F43,F46)+IF(SUM(F16:F17)-SUM(F22,F15)>0,SUM(F16:F17)-SUM(F22,F15),0)","v":0},{"$f":"-SUM(G29,G38:G40,G42:G43,G46)+IF(SUM(G16:G17)-SUM(G22,G15)>0,SUM(G16:G17)-SUM(G22,G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS29,BS38:BS40,BS42:BS43,BS46)+IF(SUM(BS16:BS17)-SUM(BS22,BS15)>0,SUM(BS16:BS17)-SUM(BS22,BS15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE8:DE15,Data1!C55:C62),SUMPRODUCT(DD8:DD15,Data1!C55:C62))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",PRODUCT(DE16,Data1!C63),PRODUCT(DD16,Data1!C63))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE18:DE20,Data1!C65:C67),SUMPRODUCT(DD18:DD20,Data1!C65:C67))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DE23:DE28,Data1!C70:C75),SUMPRODUCT(DD23:DD28,Data1!C70:C75))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F75:INDEX(F75:DA75,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,"Projekto įgyvendinimo metai",null,"Iš viso:",null,{"$f":"F5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"DA5","v":99},{"$f":"AK5","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW5","v":95},96,97,98,99]
[null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai",null,"(GDV)","(nominali vertė)","<=2025",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"DA6","v":2124},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D92:D99),0)","v":0},{"$f":"ROUND(SUM(E92:E99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BQ92:BQ99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA92:DA99),0)","v":0}]
[null,{"$f":"B8","v":"A.1."},{"$f":"C8","v":"Žemė"},{"$f":"F92+NPV((1+FDN)*(1+$K$87)-1,G92:INDEX(G92:DA92,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F92:$DA92)","v":0},{"$f":"F8*(1+$K$87)^F$89","v":0},{"$f":"G8*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS8*(1+$K$87)^BS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B9","v":"A.2."},"Nekilnojamasis turtas",{"$f":"F93+NPV((1+FDN)*(1+$K$87)-1,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"F9*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F94+NPV((1+FDN)*(1+$K$87)-1,G94:INDEX(G94:DA94,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F95+NPV((1+FDN)*(1+$K$87)-1,G95:INDEX(G95:DA95,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F96+NPV((1+FDN)*(1+$K$87)-1,G96:INDEX(G96:DA96,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V12*(1+$K$87)^V$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F97+NPV((1+FDN)*(1+$K$87)-1,G97:INDEX(G97:DA97,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F98+NPV((1+FDN)*(1+$K$87)-1,G98:INDEX(G98:DA98,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"F99+NPV((1+FDN)*(1+$K$87)-1,G99:INDEX(G99:DA99,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG15*(1+$K$87)^CG$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"F100+NPV((1+FDN)*(1+$K$87)-1,G100:INDEX(G100:DA100,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY16*(1+$K$87)^BY$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D102:D104),0)","v":0},{"$f":"ROUND(SUM(E102:E104),0)","v":0},{"$f":"ROUND(SUM(F102:F104),0)","v":0},{"$f":"ROUND(SUM(G102:G104),0)","v":0},{"$f":"ROUND(SUM(H102:H104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT102:BT104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F102+NPV((1+FDN)*(1+$K$87)-1,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F18*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F103+NPV((1+FDN)*(1+$K$87)-1,G103:INDEX(G103:DA103,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F103:$DA103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F104+NPV((1+FDN)*(1+$K$87)-1,G104:INDEX(G104:DA104,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F104:$DA104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D106,D113),0)","v":0},{"$f":"ROUND(SUM(E106,E113),0)","v":0},{"$f":"ROUND(SUM(F106,F113),0)","v":0},{"$f":"ROUND(SUM(G106,G113),0)","v":0},{"$f":"ROUND(SUM(H106,H113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT106,BT113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D107:D112),0)","v":0},{"$f":"ROUND(SUM(E107:E112),0)","v":0},{"$f":"ROUND(SUM(F107:F112),0)","v":0},{"$f":"ROUND(SUM(G107:G112),0)","v":0},{"$f":"ROUND(SUM(H107:H112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT107:BT112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",{"$f":"F107+NPV((1+FDN)*(1+$K$87)-1,G107:INDEX(G107:DA107,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F107:$DA107)","v":0},{"$f":"F23*(1+$K$87)^F$89","v":0},{"$f":"G23*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS23*(1+$K$87)^BS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F108+NPV((1+FDN)*(1+$K$87)-1,G108:INDEX(G108:DA108,PAL))","v":0},0,{"$f":"F24*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B25","v":"D.1.3."},"Elektros energijos išlaidos",{"$f":"F109+NPV((1+FDN)*(1+$K$87)-1,G109:INDEX(G109:DA109,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F110+NPV((1+FDN)*(1+$K$87)-1,G110:INDEX(G110:DA110,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"F111+NPV((1+FDN)*(1+$K$87)-1,G111:INDEX(G111:DA111,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V27*(1+$K$87)^V$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F112+NPV((1+FDN)*(1+$K$87)-1,G112:INDEX(G112:DA112,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F113+NPV((1+FDN)*(1+$K$87)-1,G113:INDEX(G113:DA113,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"ROUND(SUM(D115,D117)-D116,0)","v":0},{"$f":"ROUND(SUM(E115,E117)-E116,0)","v":0},{"$f":"ROUND(SUM(F115,F117)-F116,0)","v":0},{"$f":"ROUND(SUM(G115,G117)-G116,0)","v":0},{"$f":"ROUND(SUM(H115,H117)-H116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT115,BT117)-BT116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"F115+NPV((1+FDN)*(1+$K$87)-1,G115:INDEX(G115:DA115,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F115:$DA115)","v":0},{"$f":"F31*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"F116+NPV((1+FDN)*(1+$K$87)-1,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F116:$DA116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"F117+NPV((1+FDN)*(1+$K$87)-1,G117:INDEX(G117:DA117,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F117:$DA117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"ROUND(D101-SUM(D106,D99),0)","v":0},{"$f":"ROUND(E101-SUM(E106,E99),0)","v":0},{"$f":"ROUND(F101-SUM(F106,F99),0)","v":0},{"$f":"ROUND(G101-SUM(G106,G99),0)","v":0},{"$f":"ROUND(H101-SUM(H106,H99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT101-SUM(BT106,BT99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",{"$f":"ROUND(SUM(D120,D125,D128),0)","v":0},{"$f":"ROUND(SUM(E120,E125,E128),0)","v":0},{"$f":"ROUND(SUM(F120,F125,F128),0)","v":0},{"$f":"ROUND(SUM(G120,G125,G128),0)","v":0},{"$f":"ROUND(SUM(H120,H125,H128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT120,BT125,BT128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",{"$f":"ROUND(SUM(D121:D124),0)","v":0},{"$f":"ROUND(SUM(E121:E124),0)","v":0},{"$f":"ROUND(SUM(F121:F124),0)","v":0},{"$f":"ROUND(SUM(G121:G124),0)","v":0},{"$f":"ROUND(SUM(H121:H124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT121:BT124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"F121+NPV((1+FDN)*(1+$K$87)-1,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F121:$DA121)","v":0},{"$f":"F37*(1+$K$87)^F$89","v":0},{"$f":"G37*(1+$K$87)^G$89","v":0},{"$f":"H37*(1+$K$87)^H$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT37*(1+$K$87)^BT$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"F122+NPV((1+FDN)*(1+$K$87)-1,G122:INDEX(G122:DA122,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F122:$DA122)","v":0},{"$f":"F38*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"F123+NPV((1+FDN)*(1+$K$87)-1,G123:INDEX(G123:DA123,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F123:$DA123)","v":0},0,{"$f":"G39*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"F124+NPV((1+FDN)*(1+$K$87)-1,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F124:$DA124)","v":0},0,{"$f":"G40*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40*(1+$K$87)^BS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"G.2."},"Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"ROUND(SUM(D126:D127),0)","v":0},{"$f":"ROUND(SUM(E126:E127),0)","v":0},{"$f":"ROUND(SUM(F126:F127),0)","v":0},{"$f":"ROUND(SUM(G126:G127),0)","v":0},{"$f":"ROUND(SUM(H126:H127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT126:BT127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"F126+NPV((1+FDN)*(1+$K$87)-1,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"F42*(1+$K$87)^F$89","v":0},{"$f":"G42*(1+$K$87)^G$89","v":0},{"$f":"H42*(1+$K$87)^H$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT42*(1+$K$87)^BT$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"F127+NPV((1+FDN)*(1+$K$87)-1,G127:INDEX(G127:DA127,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F127:$DA127)","v":0},{"$f":"F43*(1+$K$87)^F$89","v":0},{"$f":"G43*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"ROUND(D129-D130,0)","v":0},{"$f":"ROUND(E129-E130,0)","v":0},{"$f":"ROUND(F129-F130,0)","v":0},{"$f":"ROUND(G129-G130,0)","v":0},{"$f":"ROUND(H129-H130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT129-BT130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.1.","Paskolos",{"$f":"F129+NPV((1+FDN)*(1+$K$87)-1,G129:INDEX(G129:DA129,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F129:$DA129)","v":0},{"$f":"F45*(1+$K$87)^F$89","v":0},{"$f":"G45*(1+$K$87)^G$89","v":0},{"$f":"H45*(1+$K$87)^H$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT45*(1+$K$87)^BT$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"F130+NPV((1+FDN)*(1+$K$87)-1,G130:INDEX(G130:DA130,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F130:$DA130)","v":0},{"$f":"F46*(1+$K$87)^F$89","v":0},{"$f":"G46*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"ROUND(D132-D140,0)","v":0},{"$f":"ROUND(E132-E140,0)","v":0},{"$f":"ROUND(F132-F140,0)","v":0},{"$f":"ROUND(G132-G140,0)","v":0},{"$f":"ROUND(H132-H140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BT132-BT140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.","SE nauda",{"$f":"ROUND(SUM(D133:D139),0)","v":0},{"$f":"ROUND(SUM(E133:E139),0)","v":0},{"$f":"ROUND(SUM(F133:F139),0)","v":0},{"$f":"ROUND(SUM(G133:G139),0)","v":0},{"$f":"ROUND(SUM(H133:H139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT133:BT139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F133+NPV((1+FDN)*(1+$K$87)-1,G133:INDEX(G133:DA133,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F133:$DA133)","v":0},{"$f":"F49*(1+$K$87)^F$89","v":0},{"$f":"G49*(1+$K$87)^G$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS49*(1+$K$87)^BS$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F134+NPV((1+FDN)*(1+$K$87)-1,G134:INDEX(G134:DA134,PAL))","v":0},0,{"$f":"F50*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F135+NPV((1+FDN)*(1+$K$87)-1,G135:INDEX(G135:DA135,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F136+NPV((1+FDN)*(1+$K$87)-1,G136:INDEX(G136:DA136,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F137+NPV((1+FDN)*(1+$K$87)-1,G137:INDEX(G137:DA137,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V53*(1+$K$87)^V$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F138+NPV((1+FDN)*(1+$K$87)-1,G138:INDEX(G138:DA138,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F139+NPV((1+FDN)*(1+$K$87)-1,G139:INDEX(G139:DA139,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.","SE žala",{"$f":"ROUND(SUM(D141:D143),0)","v":0},{"$f":"ROUND(SUM(E141:E143),0)","v":0},{"$f":"ROUND(SUM(F141:F143),0)","v":0},{"$f":"ROUND(SUM(G141:G143),0)","v":0},{"$f":"ROUND(SUM(H141:H143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT141:BT143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B57","v":"H.2.1."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"F141+NPV((1+FDN)*(1+$K$87)-1,G141:INDEX(G141:DA141,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F141:$DA141)","v":0},{"$f":"F57*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR57*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F142+NPV((1+FDN)*(1+$K$87)-1,G142:INDEX(G142:DA142,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F142:$DA142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F143+NPV((1+FDN)*(1+$K$87)-1,G143:INDEX(G143:DA143,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F143:$DA143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"J.",{"$f":"IFERROR('1'!B81 & \": \" & '1'!I81,\"\")","v":"Paslaugos pokyčio rezultatas (PPR): "},{"$f":"F145+NPV(FDN,G145:INDEX(G145:DA145,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F145:$DA145)","v":0},{"$f":"'4'!F145-'5.1'!H60","v":0},{"$f":"'4'!G145-'5.1'!I60","v":0},{"$f":"'4'!H145-'5.1'!J60","v":0},{"$f":"'4'!I145-'5.1'!K60","v":0},{"$f":"'4'!J145-'5.1'!L60","v":0},{"$f":"'4'!K145-'5.1'!M60","v":0},{"$f":"'4'!L145-'5.1'!N60","v":0},{"$f":"'4'!M145-'5.1'!O60","v":0},{"$f":"'4'!N145-'5.1'!P60","v":0},{"$f":"'4'!O145-'5.1'!Q60","v":0},{"$f":"'4'!P145-'5.1'!R60","v":0},{"$f":"'4'!Q145-'5.1'!S60","v":0},{"$f":"'4'!R145-'5.1'!T60","v":0},{"$f":"'4'!S145-'5.1'!U60","v":0},{"$f":"'4'!T145-'5.1'!V60","v":0},{"$f":"'4'!U145-'5.1'!W60","v":0},{"$f":"'4'!V145-'5.1'!X60","v":0},{"$f":"'4'!W145-'5.1'!Y60","v":0},{"$f":"'4'!X145-'5.1'!Z60","v":0},{"$f":"'4'!Y145-'5.1'!AA60","v":0},{"$f":"'4'!Z145-'5.1'!AB60","v":0},{"$f":"'4'!AA145-'5.1'!AC60","v":0},{"$f":"'4'!AB145-'5.1'!AD60","v":0},{"$f":"'4'!AC145-'5.1'!AE60","v":0},{"$f":"'4'!AD145-'5.1'!AF60","v":0},{"$f":"'4'!AE145-'5.1'!AG60","v":0},{"$f":"'4'!AF145-'5.1'!AH60","v":0},{"$f":"'4'!AG145-'5.1'!AI60","v":0},{"$f":"'4'!AH145-'5.1'!AJ60","v":0},{"$f":"'4'!AI145-'5.1'!AK60","v":0},{"$f":"'4'!AJ145-'5.1'!AL60","v":0},{"$f":"'4'!AK145-'5.1'!AM60","v":0},{"$f":"'4'!AL145-'5.1'!AN60","v":0},{"$f":"'4'!AM145-'5.1'!AO60","v":0},{"$f":"'4'!AN145-'5.1'!AP60","v":0},{"$f":"'4'!AO145-'5.1'!AQ60","v":0},{"$f":"'4'!AP145-'5.1'!AR60","v":0},{"$f":"'4'!AQ145-'5.1'!AS60","v":0},{"$f":"'4'!AR145-'5.1'!AT60","v":0},{"$f":"'4'!AS145-'5.1'!AU60","v":0},{"$f":"'4'!AT145-'5.1'!AV60","v":0},{"$f":"'4'!AU145-'5.1'!AW60","v":0},{"$f":"'4'!AV145-'5.1'!AX60","v":0},{"$f":"'4'!AW145-'5.1'!AY60","v":0},{"$f":"'4'!AX145-'5.1'!AZ60","v":0},{"$f":"'4'!AY145-'5.1'!BA60","v":0},{"$f":"'4'!AZ145-'5.1'!BB60","v":0},{"$f":"'4'!BA145-'5.1'!BC60","v":0},{"$f":"'4'!BB145-'5.1'!BD60","v":0},{"$f":"'4'!BC145-'5.1'!BE60","v":0},{"$f":"'4'!BD145-'5.1'!BF60","v":0},{"$f":"'4'!BE145-'5.1'!BG60","v":0},{"$f":"'4'!BF145-'5.1'!BH60","v":0},{"$f":"'4'!BG145-'5.1'!BI60","v":0},{"$f":"'4'!BH145-'5.1'!BJ60","v":0},{"$f":"'4'!BI145-'5.1'!BK60","v":0},{"$f":"'4'!BJ145-'5.1'!BL60","v":0},{"$f":"'4'!BK145-'5.1'!BM60","v":0},{"$f":"'4'!BL145-'5.1'!BN60","v":0},{"$f":"'4'!BM145-'5.1'!BO60","v":0},{"$f":"'4'!BN145-'5.1'!BP60","v":0},{"$f":"'4'!BO145-'5.1'!BQ60","v":0},{"$f":"'4'!BP145-'5.1'!BR60","v":0},{"$f":"'4'!BQ145-'5.1'!BS60","v":0},{"$f":"'4'!BR145-'5.1'!BT60","v":0},{"$f":"'4'!BS145-'5.1'!BU60","v":0},{"$f":"'4'!BT145-'5.1'!BV60","v":0},{"$f":"'4'!BU145-'5.1'!BW60","v":0},{"$f":"'4'!BV145-'5.1'!BX60","v":0},{"$f":"'4'!BW145-'5.1'!BY60","v":0},{"$f":"'4'!BX145-'5.1'!BZ60","v":0},{"$f":"'4'!BY145-'5.1'!CA60","v":0},{"$f":"'4'!BZ145-'5.1'!CB60","v":0},{"$f":"'4'!CA145-'5.1'!CC60","v":0},{"$f":"'4'!CB145-'5.1'!CD60","v":0},{"$f":"'4'!CC145-'5.1'!CE60","v":0},{"$f":"'4'!CD145-'5.1'!CF60","v":0},{"$f":"'4'!CE145-'5.1'!CG60","v":0},{"$f":"'4'!CF145-'5.1'!CH60","v":0},{"$f":"'4'!CG145-'5.1'!CI60","v":0},{"$f":"'4'!CH145-'5.1'!CJ60","v":0},{"$f":"'4'!CI145-'5.1'!CK60","v":0},{"$f":"'4'!CJ145-'5.1'!CL60","v":0},{"$f":"'4'!CK145-'5.1'!CM60","v":0},{"$f":"'4'!CL145-'5.1'!CN60","v":0},{"$f":"'4'!CM145-'5.1'!CO60","v":0},{"$f":"'4'!CN145-'5.1'!CP60","v":0},{"$f":"'4'!CO145-'5.1'!CQ60","v":0},{"$f":"'4'!CP145-'5.1'!CR60","v":0},{"$f":"'4'!CQ145-'5.1'!CS60","v":0},{"$f":"'4'!CR145-'5.1'!CT60","v":0},{"$f":"'4'!CS145-'5.1'!CU60","v":0},{"$f":"'4'!CT145-'5.1'!CV60","v":0},{"$f":"'4'!CU145-'5.1'!CW60","v":0},{"$f":"'4'!CV145-'5.1'!CX60","v":0},{"$f":"'4'!CW145-'5.1'!CY60","v":0},{"$f":"'4'!CX145-'5.1'!CZ60","v":0},{"$f":"'4'!CY145-'5.1'!DA60","v":0},{"$f":"'4'!CZ145-'5.1'!DB60","v":0},{"$f":"'4'!DA145-'5.1'!DC60","v":0}]
[]
[null,null,{"$f":"C61","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"C62","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$16:F$17)-SUM(F$7,F$22),0)","v":0},{"$f":"ROUND(SUM(G$16:G$17)-SUM(G$7,G$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS$16:BS$17)-SUM(BS$7,BS$22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(DA$16:DA$17)-SUM(DA$7,DA$22),0)","v":0}]
[null,null,{"$f":"C63","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F$17,F$35)-SUM(F$7,F$21,F$30),0)","v":0},{"$f":"ROUND(SUM(G$17,G$35)-SUM(G$7,G$21,G$30)+F$63,0)","v":0},{"$f":"ROUND(SUM(H$17,H$35)-SUM(H$7,H$21,H$30)+G$63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT$17,BT$35)-SUM(BT$7,BT$21,BT$30)+BS$63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)",null,null,{"$f":"-SUM(F$29,F$38:F$40,F$42:F$43,F$46)+IF(SUM(F$16:F$17)-SUM(F$22,F$15)>0,SUM(F$16:F$17)-SUM(F$22,F$15),0)","v":0},{"$f":"-SUM(G$29,G$38:G$40,G$42:G$43,G$46)+IF(SUM(G$16:G$17)-SUM(G$22,G$15)>0,SUM(G$16:G$17)-SUM(G$22,G$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BS$29,BS$38:BS$40,BS$42:BS$43,BS$46)+IF(SUM(BS$16:BS$17)-SUM(BS$22,BS$15)>0,SUM(BS$16:BS$17)-SUM(BS$22,BS$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)",{"$f":"F148+NPV(FDN,G148:INDEX(G148:DA148,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)",{"$f":"IF(ISERROR(E152),\"Nėra reikšmės\",E152)","v":"Nėra reikšmės"},{"$f":"IRR(F148:INDEX(F148:DA148,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)",{"$f":"IF(ISERROR(E153),\"Nėra reikšmės\",E153)","v":"Nėra reikšmės"},{"$f":"MIRR(F148:INDEX(F148:DA148,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Finansinis naudos ir išlaidų santykis - FNIS",{"$f":"IF($D$79<0,IF(ISERROR(($D$17-$D$22)/SUM($D$7,-$D$16)),\"-\",($D$17-$D$22)/SUM($D$7,-$D$16)),IF(ISERROR($D$17/SUM($D$7,-$D$16,$D$22)),\"-\",$D$17/SUM($D$7,-$D$16,$D$22)))","v":"-"}]
[null,null,"Finansinis gyvybingumas (realiąja išraiška)",{"$f":"IF(COUNTIF(F149:INDEX(F149:DA149,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)",{"$f":"F150+NPV(FDN,G150:INDEX(G150:DA150,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma kapitalui - FVGN(K)",{"$f":"IF(ISERROR(E157),\"Nėra reikšmės\",E157)","v":"Nėra reikšmės"},{"$f":"IRR(F150:INDEX(F150:DA150,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)",{"$f":"IF(ISERROR(E158),\"Nėra reikšmės\",E158)","v":"Nėra reikšmės"},{"$f":"MIRR(F150:INDEX(F150:DA150,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F159+NPV(FDN,G159:INDEX(G159:DA159,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F159:$DA159)","v":0},{"$f":"G36+G41+G46","v":0},{"$f":"H36+H41+H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT36+BT41+BT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D151/D145,2),\"-\")","v":"-"}]

{"sheet":"5.1","index":62,"n_rows":221,"n_cols":107,"rows_kept":221,"cut":false,"hidden":false,"merged":[[1,2,1,6],[2,2,2,6],[3,2,3,4],[61,1,61,4],[142,1,142,4],[81,3,81,8],[83,3,84,3],[83,4,84,4],[140,1,140,4],[141,1,141,4],[76,6,76,10],[62,1,62,4],[63,1,63,4],[4,4,5,4],[4,3,5,3],[159,3,160,3],[159,4,160,4],[68,13,68,18],[72,13,72,17],[73,13,73,17],[69,13,69,17],[70,13,70,17],[71,13,71,17],[68,6,68,11],[69,6,69,10],[70,6,70,10],[71,6,71,10],[72,6,72,10],[73,6,73,10],[74,6,74,10],[75,6,75,10]]}
[]
[null,null,"5.1. RIZIKŲ FINANSINIS ĮVERTINIMAS"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės reali suma)","Biudžeto eilutės rizikos įvertis","(rizikos įverčio vertė, iš viso)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"I6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AL6+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BR6+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"'4'!E7","v":0},{"$f":"SUM(E8:E15)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},{"$f":"ROUND(SUM(H8:H15),0)","v":0},{"$f":"ROUND(SUM(I8:I15),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R8:R15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM8:AM15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY8:CY15),0)","v":0},{"$f":"ROUND(SUM(CZ8:CZ15),0)","v":0},{"$f":"ROUND(SUM(DA8:DA15),0)","v":0},{"$f":"ROUND(SUM(DB8:DB15),0)","v":0},{"$f":"ROUND(SUM(DC8:DC15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"'4'!E8","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D8,70%,2.1121,0.30732,0.74111,0.9299)-D8))","v":0},{"$f":"H8+NPV(FDN,I8:INDEX(I8:DC8,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"IF( ISERROR( '4'!F8/'4'!$E8 * $E8),0, '4'!F8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!G8/'4'!$E8 * $E8),0, '4'!G8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!H8/'4'!$E8 * $E8),0, '4'!H8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!I8/'4'!$E8 * $E8),0, '4'!I8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!J8/'4'!$E8 * $E8),0, '4'!J8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!K8/'4'!$E8 * $E8),0, '4'!K8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!L8/'4'!$E8 * $E8),0, '4'!L8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!M8/'4'!$E8 * $E8),0, '4'!M8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!N8/'4'!$E8 * $E8),0, '4'!N8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!O8/'4'!$E8 * $E8),0, '4'!O8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!P8/'4'!$E8 * $E8),0, '4'!P8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!Q8/'4'!$E8 * $E8),0, '4'!Q8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!R8/'4'!$E8 * $E8),0, '4'!R8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!S8/'4'!$E8 * $E8),0, '4'!S8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!T8/'4'!$E8 * $E8),0, '4'!T8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!U8/'4'!$E8 * $E8),0, '4'!U8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!V8/'4'!$E8 * $E8),0, '4'!V8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!W8/'4'!$E8 * $E8),0, '4'!W8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!X8/'4'!$E8 * $E8),0, '4'!X8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!Y8/'4'!$E8 * $E8),0, '4'!Y8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!Z8/'4'!$E8 * $E8),0, '4'!Z8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AA8/'4'!$E8 * $E8),0, '4'!AA8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AB8/'4'!$E8 * $E8),0, '4'!AB8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AC8/'4'!$E8 * $E8),0, '4'!AC8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AD8/'4'!$E8 * $E8),0, '4'!AD8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AE8/'4'!$E8 * $E8),0, '4'!AE8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AF8/'4'!$E8 * $E8),0, '4'!AF8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AG8/'4'!$E8 * $E8),0, '4'!AG8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AH8/'4'!$E8 * $E8),0, '4'!AH8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AI8/'4'!$E8 * $E8),0, '4'!AI8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AJ8/'4'!$E8 * $E8),0, '4'!AJ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AK8/'4'!$E8 * $E8),0, '4'!AK8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AL8/'4'!$E8 * $E8),0, '4'!AL8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AM8/'4'!$E8 * $E8),0, '4'!AM8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AN8/'4'!$E8 * $E8),0, '4'!AN8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AO8/'4'!$E8 * $E8),0, '4'!AO8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AP8/'4'!$E8 * $E8),0, '4'!AP8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AQ8/'4'!$E8 * $E8),0, '4'!AQ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AR8/'4'!$E8 * $E8),0, '4'!AR8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AS8/'4'!$E8 * $E8),0, '4'!AS8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AT8/'4'!$E8 * $E8),0, '4'!AT8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AU8/'4'!$E8 * $E8),0, '4'!AU8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AV8/'4'!$E8 * $E8),0, '4'!AV8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AW8/'4'!$E8 * $E8),0, '4'!AW8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AX8/'4'!$E8 * $E8),0, '4'!AX8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AY8/'4'!$E8 * $E8),0, '4'!AY8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!AZ8/'4'!$E8 * $E8),0, '4'!AZ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BA8/'4'!$E8 * $E8),0, '4'!BA8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BB8/'4'!$E8 * $E8),0, '4'!BB8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BC8/'4'!$E8 * $E8),0, '4'!BC8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BD8/'4'!$E8 * $E8),0, '4'!BD8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BE8/'4'!$E8 * $E8),0, '4'!BE8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BF8/'4'!$E8 * $E8),0, '4'!BF8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BG8/'4'!$E8 * $E8),0, '4'!BG8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BH8/'4'!$E8 * $E8),0, '4'!BH8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BI8/'4'!$E8 * $E8),0, '4'!BI8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BJ8/'4'!$E8 * $E8),0, '4'!BJ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BK8/'4'!$E8 * $E8),0, '4'!BK8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BL8/'4'!$E8 * $E8),0, '4'!BL8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BM8/'4'!$E8 * $E8),0, '4'!BM8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BN8/'4'!$E8 * $E8),0, '4'!BN8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BO8/'4'!$E8 * $E8),0, '4'!BO8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BP8/'4'!$E8 * $E8),0, '4'!BP8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BQ8/'4'!$E8 * $E8),0, '4'!BQ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BR8/'4'!$E8 * $E8),0, '4'!BR8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BS8/'4'!$E8 * $E8),0, '4'!BS8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BT8/'4'!$E8 * $E8),0, '4'!BT8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BU8/'4'!$E8 * $E8),0, '4'!BU8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BV8/'4'!$E8 * $E8),0, '4'!BV8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BW8/'4'!$E8 * $E8),0, '4'!BW8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BX8/'4'!$E8 * $E8),0, '4'!BX8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BY8/'4'!$E8 * $E8),0, '4'!BY8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!BZ8/'4'!$E8 * $E8),0, '4'!BZ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CA8/'4'!$E8 * $E8),0, '4'!CA8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CB8/'4'!$E8 * $E8),0, '4'!CB8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CC8/'4'!$E8 * $E8),0, '4'!CC8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CD8/'4'!$E8 * $E8),0, '4'!CD8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CE8/'4'!$E8 * $E8),0, '4'!CE8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CF8/'4'!$E8 * $E8),0, '4'!CF8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CG8/'4'!$E8 * $E8),0, '4'!CG8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CH8/'4'!$E8 * $E8),0, '4'!CH8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CI8/'4'!$E8 * $E8),0, '4'!CI8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CJ8/'4'!$E8 * $E8),0, '4'!CJ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CK8/'4'!$E8 * $E8),0, '4'!CK8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CL8/'4'!$E8 * $E8),0, '4'!CL8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CM8/'4'!$E8 * $E8),0, '4'!CM8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CN8/'4'!$E8 * $E8),0, '4'!CN8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CO8/'4'!$E8 * $E8),0, '4'!CO8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CP8/'4'!$E8 * $E8),0, '4'!CP8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CQ8/'4'!$E8 * $E8),0, '4'!CQ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CR8/'4'!$E8 * $E8),0, '4'!CR8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CS8/'4'!$E8 * $E8),0, '4'!CS8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CT8/'4'!$E8 * $E8),0, '4'!CT8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CU8/'4'!$E8 * $E8),0, '4'!CU8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CV8/'4'!$E8 * $E8),0, '4'!CV8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CW8/'4'!$E8 * $E8),0, '4'!CW8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CX8/'4'!$E8 * $E8),0, '4'!CX8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CY8/'4'!$E8 * $E8),0, '4'!CY8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!CZ8/'4'!$E8 * $E8),0, '4'!CZ8/'4'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '4'!DA8/'4'!$E8 * $E8),0, '4'!DA8/'4'!$E8 * $E8 )","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"'4'!E9","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D9,70%,2.1121,0.30732,0.74111,0.9299)-D9))","v":0},{"$f":"H9+NPV(FDN,I9:INDEX(I9:DC9,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":0},{"$f":"IF( ISERROR( '4'!F9/'4'!$E9 * $E9),0, '4'!F9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!G9/'4'!$E9 * $E9),0, '4'!G9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!H9/'4'!$E9 * $E9),0, '4'!H9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!I9/'4'!$E9 * $E9),0, '4'!I9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!J9/'4'!$E9 * $E9),0, '4'!J9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!K9/'4'!$E9 * $E9),0, '4'!K9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!L9/'4'!$E9 * $E9),0, '4'!L9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!M9/'4'!$E9 * $E9),0, '4'!M9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!N9/'4'!$E9 * $E9),0, '4'!N9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!O9/'4'!$E9 * $E9),0, '4'!O9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!P9/'4'!$E9 * $E9),0, '4'!P9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!Q9/'4'!$E9 * $E9),0, '4'!Q9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!R9/'4'!$E9 * $E9),0, '4'!R9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!S9/'4'!$E9 * $E9),0, '4'!S9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!T9/'4'!$E9 * $E9),0, '4'!T9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!U9/'4'!$E9 * $E9),0, '4'!U9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!V9/'4'!$E9 * $E9),0, '4'!V9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!W9/'4'!$E9 * $E9),0, '4'!W9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!X9/'4'!$E9 * $E9),0, '4'!X9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!Y9/'4'!$E9 * $E9),0, '4'!Y9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!Z9/'4'!$E9 * $E9),0, '4'!Z9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AA9/'4'!$E9 * $E9),0, '4'!AA9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AB9/'4'!$E9 * $E9),0, '4'!AB9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AC9/'4'!$E9 * $E9),0, '4'!AC9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AD9/'4'!$E9 * $E9),0, '4'!AD9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AE9/'4'!$E9 * $E9),0, '4'!AE9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AF9/'4'!$E9 * $E9),0, '4'!AF9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AG9/'4'!$E9 * $E9),0, '4'!AG9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AH9/'4'!$E9 * $E9),0, '4'!AH9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AI9/'4'!$E9 * $E9),0, '4'!AI9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AJ9/'4'!$E9 * $E9),0, '4'!AJ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AK9/'4'!$E9 * $E9),0, '4'!AK9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AL9/'4'!$E9 * $E9),0, '4'!AL9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AM9/'4'!$E9 * $E9),0, '4'!AM9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AN9/'4'!$E9 * $E9),0, '4'!AN9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AO9/'4'!$E9 * $E9),0, '4'!AO9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AP9/'4'!$E9 * $E9),0, '4'!AP9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AQ9/'4'!$E9 * $E9),0, '4'!AQ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AR9/'4'!$E9 * $E9),0, '4'!AR9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AS9/'4'!$E9 * $E9),0, '4'!AS9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AT9/'4'!$E9 * $E9),0, '4'!AT9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AU9/'4'!$E9 * $E9),0, '4'!AU9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AV9/'4'!$E9 * $E9),0, '4'!AV9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AW9/'4'!$E9 * $E9),0, '4'!AW9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AX9/'4'!$E9 * $E9),0, '4'!AX9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AY9/'4'!$E9 * $E9),0, '4'!AY9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!AZ9/'4'!$E9 * $E9),0, '4'!AZ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BA9/'4'!$E9 * $E9),0, '4'!BA9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BB9/'4'!$E9 * $E9),0, '4'!BB9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BC9/'4'!$E9 * $E9),0, '4'!BC9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BD9/'4'!$E9 * $E9),0, '4'!BD9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BE9/'4'!$E9 * $E9),0, '4'!BE9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BF9/'4'!$E9 * $E9),0, '4'!BF9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BG9/'4'!$E9 * $E9),0, '4'!BG9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BH9/'4'!$E9 * $E9),0, '4'!BH9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BI9/'4'!$E9 * $E9),0, '4'!BI9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BJ9/'4'!$E9 * $E9),0, '4'!BJ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BK9/'4'!$E9 * $E9),0, '4'!BK9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BL9/'4'!$E9 * $E9),0, '4'!BL9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BM9/'4'!$E9 * $E9),0, '4'!BM9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BN9/'4'!$E9 * $E9),0, '4'!BN9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BO9/'4'!$E9 * $E9),0, '4'!BO9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BP9/'4'!$E9 * $E9),0, '4'!BP9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BQ9/'4'!$E9 * $E9),0, '4'!BQ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BR9/'4'!$E9 * $E9),0, '4'!BR9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BS9/'4'!$E9 * $E9),0, '4'!BS9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BT9/'4'!$E9 * $E9),0, '4'!BT9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BU9/'4'!$E9 * $E9),0, '4'!BU9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BV9/'4'!$E9 * $E9),0, '4'!BV9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BW9/'4'!$E9 * $E9),0, '4'!BW9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BX9/'4'!$E9 * $E9),0, '4'!BX9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BY9/'4'!$E9 * $E9),0, '4'!BY9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!BZ9/'4'!$E9 * $E9),0, '4'!BZ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CA9/'4'!$E9 * $E9),0, '4'!CA9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CB9/'4'!$E9 * $E9),0, '4'!CB9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CC9/'4'!$E9 * $E9),0, '4'!CC9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CD9/'4'!$E9 * $E9),0, '4'!CD9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CE9/'4'!$E9 * $E9),0, '4'!CE9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CF9/'4'!$E9 * $E9),0, '4'!CF9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CG9/'4'!$E9 * $E9),0, '4'!CG9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CH9/'4'!$E9 * $E9),0, '4'!CH9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CI9/'4'!$E9 * $E9),0, '4'!CI9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CJ9/'4'!$E9 * $E9),0, '4'!CJ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CK9/'4'!$E9 * $E9),0, '4'!CK9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CL9/'4'!$E9 * $E9),0, '4'!CL9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CM9/'4'!$E9 * $E9),0, '4'!CM9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CN9/'4'!$E9 * $E9),0, '4'!CN9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CO9/'4'!$E9 * $E9),0, '4'!CO9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CP9/'4'!$E9 * $E9),0, '4'!CP9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CQ9/'4'!$E9 * $E9),0, '4'!CQ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CR9/'4'!$E9 * $E9),0, '4'!CR9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CS9/'4'!$E9 * $E9),0, '4'!CS9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CT9/'4'!$E9 * $E9),0, '4'!CT9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CU9/'4'!$E9 * $E9),0, '4'!CU9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CV9/'4'!$E9 * $E9),0, '4'!CV9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CW9/'4'!$E9 * $E9),0, '4'!CW9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CX9/'4'!$E9 * $E9),0, '4'!CX9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CY9/'4'!$E9 * $E9),0, '4'!CY9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!CZ9/'4'!$E9 * $E9),0, '4'!CZ9/'4'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '4'!DA9/'4'!$E9 * $E9),0, '4'!DA9/'4'!$E9 * $E9 )","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"'4'!E10","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D10,70%,1.9673,0.32927,0.74202,0.92827)-D10))","v":0},{"$f":"H10+NPV(FDN,I10:INDEX(I10:DC10,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F10/'4'!$E10 * $E10),0, '4'!F10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!G10/'4'!$E10 * $E10),0, '4'!G10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!H10/'4'!$E10 * $E10),0, '4'!H10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!I10/'4'!$E10 * $E10),0, '4'!I10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!J10/'4'!$E10 * $E10),0, '4'!J10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!K10/'4'!$E10 * $E10),0, '4'!K10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!L10/'4'!$E10 * $E10),0, '4'!L10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!M10/'4'!$E10 * $E10),0, '4'!M10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!N10/'4'!$E10 * $E10),0, '4'!N10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!O10/'4'!$E10 * $E10),0, '4'!O10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!P10/'4'!$E10 * $E10),0, '4'!P10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!Q10/'4'!$E10 * $E10),0, '4'!Q10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!R10/'4'!$E10 * $E10),0, '4'!R10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!S10/'4'!$E10 * $E10),0, '4'!S10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!T10/'4'!$E10 * $E10),0, '4'!T10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!U10/'4'!$E10 * $E10),0, '4'!U10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!V10/'4'!$E10 * $E10),0, '4'!V10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!W10/'4'!$E10 * $E10),0, '4'!W10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!X10/'4'!$E10 * $E10),0, '4'!X10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!Y10/'4'!$E10 * $E10),0, '4'!Y10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!Z10/'4'!$E10 * $E10),0, '4'!Z10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AA10/'4'!$E10 * $E10),0, '4'!AA10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AB10/'4'!$E10 * $E10),0, '4'!AB10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AC10/'4'!$E10 * $E10),0, '4'!AC10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AD10/'4'!$E10 * $E10),0, '4'!AD10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AE10/'4'!$E10 * $E10),0, '4'!AE10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AF10/'4'!$E10 * $E10),0, '4'!AF10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AG10/'4'!$E10 * $E10),0, '4'!AG10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AH10/'4'!$E10 * $E10),0, '4'!AH10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AI10/'4'!$E10 * $E10),0, '4'!AI10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AJ10/'4'!$E10 * $E10),0, '4'!AJ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AK10/'4'!$E10 * $E10),0, '4'!AK10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AL10/'4'!$E10 * $E10),0, '4'!AL10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AM10/'4'!$E10 * $E10),0, '4'!AM10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AN10/'4'!$E10 * $E10),0, '4'!AN10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AO10/'4'!$E10 * $E10),0, '4'!AO10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AP10/'4'!$E10 * $E10),0, '4'!AP10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AQ10/'4'!$E10 * $E10),0, '4'!AQ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AR10/'4'!$E10 * $E10),0, '4'!AR10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AS10/'4'!$E10 * $E10),0, '4'!AS10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AT10/'4'!$E10 * $E10),0, '4'!AT10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AU10/'4'!$E10 * $E10),0, '4'!AU10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AV10/'4'!$E10 * $E10),0, '4'!AV10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AW10/'4'!$E10 * $E10),0, '4'!AW10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AX10/'4'!$E10 * $E10),0, '4'!AX10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AY10/'4'!$E10 * $E10),0, '4'!AY10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!AZ10/'4'!$E10 * $E10),0, '4'!AZ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BA10/'4'!$E10 * $E10),0, '4'!BA10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BB10/'4'!$E10 * $E10),0, '4'!BB10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BC10/'4'!$E10 * $E10),0, '4'!BC10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BD10/'4'!$E10 * $E10),0, '4'!BD10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BE10/'4'!$E10 * $E10),0, '4'!BE10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BF10/'4'!$E10 * $E10),0, '4'!BF10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BG10/'4'!$E10 * $E10),0, '4'!BG10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BH10/'4'!$E10 * $E10),0, '4'!BH10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BI10/'4'!$E10 * $E10),0, '4'!BI10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BJ10/'4'!$E10 * $E10),0, '4'!BJ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BK10/'4'!$E10 * $E10),0, '4'!BK10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BL10/'4'!$E10 * $E10),0, '4'!BL10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BM10/'4'!$E10 * $E10),0, '4'!BM10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BN10/'4'!$E10 * $E10),0, '4'!BN10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BO10/'4'!$E10 * $E10),0, '4'!BO10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BP10/'4'!$E10 * $E10),0, '4'!BP10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BQ10/'4'!$E10 * $E10),0, '4'!BQ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BR10/'4'!$E10 * $E10),0, '4'!BR10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BS10/'4'!$E10 * $E10),0, '4'!BS10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BT10/'4'!$E10 * $E10),0, '4'!BT10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BU10/'4'!$E10 * $E10),0, '4'!BU10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BV10/'4'!$E10 * $E10),0, '4'!BV10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BW10/'4'!$E10 * $E10),0, '4'!BW10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BX10/'4'!$E10 * $E10),0, '4'!BX10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BY10/'4'!$E10 * $E10),0, '4'!BY10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!BZ10/'4'!$E10 * $E10),0, '4'!BZ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CA10/'4'!$E10 * $E10),0, '4'!CA10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CB10/'4'!$E10 * $E10),0, '4'!CB10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CC10/'4'!$E10 * $E10),0, '4'!CC10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CD10/'4'!$E10 * $E10),0, '4'!CD10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CE10/'4'!$E10 * $E10),0, '4'!CE10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CF10/'4'!$E10 * $E10),0, '4'!CF10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CG10/'4'!$E10 * $E10),0, '4'!CG10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CH10/'4'!$E10 * $E10),0, '4'!CH10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CI10/'4'!$E10 * $E10),0, '4'!CI10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CJ10/'4'!$E10 * $E10),0, '4'!CJ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CK10/'4'!$E10 * $E10),0, '4'!CK10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CL10/'4'!$E10 * $E10),0, '4'!CL10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CM10/'4'!$E10 * $E10),0, '4'!CM10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CN10/'4'!$E10 * $E10),0, '4'!CN10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CO10/'4'!$E10 * $E10),0, '4'!CO10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CP10/'4'!$E10 * $E10),0, '4'!CP10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CQ10/'4'!$E10 * $E10),0, '4'!CQ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CR10/'4'!$E10 * $E10),0, '4'!CR10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CS10/'4'!$E10 * $E10),0, '4'!CS10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CT10/'4'!$E10 * $E10),0, '4'!CT10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CU10/'4'!$E10 * $E10),0, '4'!CU10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CV10/'4'!$E10 * $E10),0, '4'!CV10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CW10/'4'!$E10 * $E10),0, '4'!CW10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CX10/'4'!$E10 * $E10),0, '4'!CX10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CY10/'4'!$E10 * $E10),0, '4'!CY10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!CZ10/'4'!$E10 * $E10),0, '4'!CZ10/'4'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '4'!DA10/'4'!$E10 * $E10),0, '4'!DA10/'4'!$E10 * $E10 )","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"'4'!E11","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D11,70%,2.7906,0.28554,0.72694,0.945188)-D11))","v":0},{"$f":"H11+NPV(FDN,I11:INDEX(I11:DC11,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F11/'4'!$E11 * $E11),0, '4'!F11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!G11/'4'!$E11 * $E11),0, '4'!G11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!H11/'4'!$E11 * $E11),0, '4'!H11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!I11/'4'!$E11 * $E11),0, '4'!I11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!J11/'4'!$E11 * $E11),0, '4'!J11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!K11/'4'!$E11 * $E11),0, '4'!K11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!L11/'4'!$E11 * $E11),0, '4'!L11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!M11/'4'!$E11 * $E11),0, '4'!M11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!N11/'4'!$E11 * $E11),0, '4'!N11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!O11/'4'!$E11 * $E11),0, '4'!O11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!P11/'4'!$E11 * $E11),0, '4'!P11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!Q11/'4'!$E11 * $E11),0, '4'!Q11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!R11/'4'!$E11 * $E11),0, '4'!R11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!S11/'4'!$E11 * $E11),0, '4'!S11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!T11/'4'!$E11 * $E11),0, '4'!T11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!U11/'4'!$E11 * $E11),0, '4'!U11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!V11/'4'!$E11 * $E11),0, '4'!V11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!W11/'4'!$E11 * $E11),0, '4'!W11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!X11/'4'!$E11 * $E11),0, '4'!X11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!Y11/'4'!$E11 * $E11),0, '4'!Y11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!Z11/'4'!$E11 * $E11),0, '4'!Z11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AA11/'4'!$E11 * $E11),0, '4'!AA11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AB11/'4'!$E11 * $E11),0, '4'!AB11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AC11/'4'!$E11 * $E11),0, '4'!AC11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AD11/'4'!$E11 * $E11),0, '4'!AD11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AE11/'4'!$E11 * $E11),0, '4'!AE11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AF11/'4'!$E11 * $E11),0, '4'!AF11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AG11/'4'!$E11 * $E11),0, '4'!AG11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AH11/'4'!$E11 * $E11),0, '4'!AH11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AI11/'4'!$E11 * $E11),0, '4'!AI11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AJ11/'4'!$E11 * $E11),0, '4'!AJ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AK11/'4'!$E11 * $E11),0, '4'!AK11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AL11/'4'!$E11 * $E11),0, '4'!AL11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AM11/'4'!$E11 * $E11),0, '4'!AM11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AN11/'4'!$E11 * $E11),0, '4'!AN11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AO11/'4'!$E11 * $E11),0, '4'!AO11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AP11/'4'!$E11 * $E11),0, '4'!AP11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AQ11/'4'!$E11 * $E11),0, '4'!AQ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AR11/'4'!$E11 * $E11),0, '4'!AR11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AS11/'4'!$E11 * $E11),0, '4'!AS11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AT11/'4'!$E11 * $E11),0, '4'!AT11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AU11/'4'!$E11 * $E11),0, '4'!AU11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AV11/'4'!$E11 * $E11),0, '4'!AV11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AW11/'4'!$E11 * $E11),0, '4'!AW11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AX11/'4'!$E11 * $E11),0, '4'!AX11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AY11/'4'!$E11 * $E11),0, '4'!AY11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!AZ11/'4'!$E11 * $E11),0, '4'!AZ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BA11/'4'!$E11 * $E11),0, '4'!BA11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BB11/'4'!$E11 * $E11),0, '4'!BB11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BC11/'4'!$E11 * $E11),0, '4'!BC11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BD11/'4'!$E11 * $E11),0, '4'!BD11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BE11/'4'!$E11 * $E11),0, '4'!BE11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BF11/'4'!$E11 * $E11),0, '4'!BF11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BG11/'4'!$E11 * $E11),0, '4'!BG11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BH11/'4'!$E11 * $E11),0, '4'!BH11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BI11/'4'!$E11 * $E11),0, '4'!BI11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BJ11/'4'!$E11 * $E11),0, '4'!BJ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BK11/'4'!$E11 * $E11),0, '4'!BK11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BL11/'4'!$E11 * $E11),0, '4'!BL11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BM11/'4'!$E11 * $E11),0, '4'!BM11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BN11/'4'!$E11 * $E11),0, '4'!BN11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BO11/'4'!$E11 * $E11),0, '4'!BO11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BP11/'4'!$E11 * $E11),0, '4'!BP11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BQ11/'4'!$E11 * $E11),0, '4'!BQ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BR11/'4'!$E11 * $E11),0, '4'!BR11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BS11/'4'!$E11 * $E11),0, '4'!BS11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BT11/'4'!$E11 * $E11),0, '4'!BT11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BU11/'4'!$E11 * $E11),0, '4'!BU11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BV11/'4'!$E11 * $E11),0, '4'!BV11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BW11/'4'!$E11 * $E11),0, '4'!BW11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BX11/'4'!$E11 * $E11),0, '4'!BX11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BY11/'4'!$E11 * $E11),0, '4'!BY11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!BZ11/'4'!$E11 * $E11),0, '4'!BZ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CA11/'4'!$E11 * $E11),0, '4'!CA11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CB11/'4'!$E11 * $E11),0, '4'!CB11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CC11/'4'!$E11 * $E11),0, '4'!CC11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CD11/'4'!$E11 * $E11),0, '4'!CD11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CE11/'4'!$E11 * $E11),0, '4'!CE11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CF11/'4'!$E11 * $E11),0, '4'!CF11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CG11/'4'!$E11 * $E11),0, '4'!CG11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CH11/'4'!$E11 * $E11),0, '4'!CH11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CI11/'4'!$E11 * $E11),0, '4'!CI11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CJ11/'4'!$E11 * $E11),0, '4'!CJ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CK11/'4'!$E11 * $E11),0, '4'!CK11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CL11/'4'!$E11 * $E11),0, '4'!CL11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CM11/'4'!$E11 * $E11),0, '4'!CM11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CN11/'4'!$E11 * $E11),0, '4'!CN11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CO11/'4'!$E11 * $E11),0, '4'!CO11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CP11/'4'!$E11 * $E11),0, '4'!CP11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CQ11/'4'!$E11 * $E11),0, '4'!CQ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CR11/'4'!$E11 * $E11),0, '4'!CR11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CS11/'4'!$E11 * $E11),0, '4'!CS11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CT11/'4'!$E11 * $E11),0, '4'!CT11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CU11/'4'!$E11 * $E11),0, '4'!CU11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CV11/'4'!$E11 * $E11),0, '4'!CV11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CW11/'4'!$E11 * $E11),0, '4'!CW11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CX11/'4'!$E11 * $E11),0, '4'!CX11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CY11/'4'!$E11 * $E11),0, '4'!CY11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!CZ11/'4'!$E11 * $E11),0, '4'!CZ11/'4'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '4'!DA11/'4'!$E11 * $E11),0, '4'!DA11/'4'!$E11 * $E11 )","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"'4'!E12","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D12,70%,1.8405,0.25464,0.75111,0.88251)-D12))","v":0},{"$f":"H12+NPV(FDN,I12:INDEX(I12:DC12,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F12/'4'!$E12 * $E12),0, '4'!F12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!G12/'4'!$E12 * $E12),0, '4'!G12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!H12/'4'!$E12 * $E12),0, '4'!H12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!I12/'4'!$E12 * $E12),0, '4'!I12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!J12/'4'!$E12 * $E12),0, '4'!J12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!K12/'4'!$E12 * $E12),0, '4'!K12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!L12/'4'!$E12 * $E12),0, '4'!L12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!M12/'4'!$E12 * $E12),0, '4'!M12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!N12/'4'!$E12 * $E12),0, '4'!N12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!O12/'4'!$E12 * $E12),0, '4'!O12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!P12/'4'!$E12 * $E12),0, '4'!P12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!Q12/'4'!$E12 * $E12),0, '4'!Q12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!R12/'4'!$E12 * $E12),0, '4'!R12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!S12/'4'!$E12 * $E12),0, '4'!S12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!T12/'4'!$E12 * $E12),0, '4'!T12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!U12/'4'!$E12 * $E12),0, '4'!U12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!V12/'4'!$E12 * $E12),0, '4'!V12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!W12/'4'!$E12 * $E12),0, '4'!W12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!X12/'4'!$E12 * $E12),0, '4'!X12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!Y12/'4'!$E12 * $E12),0, '4'!Y12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!Z12/'4'!$E12 * $E12),0, '4'!Z12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AA12/'4'!$E12 * $E12),0, '4'!AA12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AB12/'4'!$E12 * $E12),0, '4'!AB12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AC12/'4'!$E12 * $E12),0, '4'!AC12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AD12/'4'!$E12 * $E12),0, '4'!AD12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AE12/'4'!$E12 * $E12),0, '4'!AE12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AF12/'4'!$E12 * $E12),0, '4'!AF12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AG12/'4'!$E12 * $E12),0, '4'!AG12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AH12/'4'!$E12 * $E12),0, '4'!AH12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AI12/'4'!$E12 * $E12),0, '4'!AI12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AJ12/'4'!$E12 * $E12),0, '4'!AJ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AK12/'4'!$E12 * $E12),0, '4'!AK12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AL12/'4'!$E12 * $E12),0, '4'!AL12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AM12/'4'!$E12 * $E12),0, '4'!AM12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AN12/'4'!$E12 * $E12),0, '4'!AN12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AO12/'4'!$E12 * $E12),0, '4'!AO12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AP12/'4'!$E12 * $E12),0, '4'!AP12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AQ12/'4'!$E12 * $E12),0, '4'!AQ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AR12/'4'!$E12 * $E12),0, '4'!AR12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AS12/'4'!$E12 * $E12),0, '4'!AS12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AT12/'4'!$E12 * $E12),0, '4'!AT12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AU12/'4'!$E12 * $E12),0, '4'!AU12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AV12/'4'!$E12 * $E12),0, '4'!AV12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AW12/'4'!$E12 * $E12),0, '4'!AW12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AX12/'4'!$E12 * $E12),0, '4'!AX12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AY12/'4'!$E12 * $E12),0, '4'!AY12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!AZ12/'4'!$E12 * $E12),0, '4'!AZ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BA12/'4'!$E12 * $E12),0, '4'!BA12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BB12/'4'!$E12 * $E12),0, '4'!BB12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BC12/'4'!$E12 * $E12),0, '4'!BC12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BD12/'4'!$E12 * $E12),0, '4'!BD12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BE12/'4'!$E12 * $E12),0, '4'!BE12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BF12/'4'!$E12 * $E12),0, '4'!BF12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BG12/'4'!$E12 * $E12),0, '4'!BG12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BH12/'4'!$E12 * $E12),0, '4'!BH12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BI12/'4'!$E12 * $E12),0, '4'!BI12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BJ12/'4'!$E12 * $E12),0, '4'!BJ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BK12/'4'!$E12 * $E12),0, '4'!BK12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BL12/'4'!$E12 * $E12),0, '4'!BL12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BM12/'4'!$E12 * $E12),0, '4'!BM12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BN12/'4'!$E12 * $E12),0, '4'!BN12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BO12/'4'!$E12 * $E12),0, '4'!BO12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BP12/'4'!$E12 * $E12),0, '4'!BP12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BQ12/'4'!$E12 * $E12),0, '4'!BQ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BR12/'4'!$E12 * $E12),0, '4'!BR12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BS12/'4'!$E12 * $E12),0, '4'!BS12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BT12/'4'!$E12 * $E12),0, '4'!BT12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BU12/'4'!$E12 * $E12),0, '4'!BU12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BV12/'4'!$E12 * $E12),0, '4'!BV12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BW12/'4'!$E12 * $E12),0, '4'!BW12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BX12/'4'!$E12 * $E12),0, '4'!BX12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BY12/'4'!$E12 * $E12),0, '4'!BY12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!BZ12/'4'!$E12 * $E12),0, '4'!BZ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CA12/'4'!$E12 * $E12),0, '4'!CA12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CB12/'4'!$E12 * $E12),0, '4'!CB12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CC12/'4'!$E12 * $E12),0, '4'!CC12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CD12/'4'!$E12 * $E12),0, '4'!CD12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CE12/'4'!$E12 * $E12),0, '4'!CE12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CF12/'4'!$E12 * $E12),0, '4'!CF12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CG12/'4'!$E12 * $E12),0, '4'!CG12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CH12/'4'!$E12 * $E12),0, '4'!CH12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CI12/'4'!$E12 * $E12),0, '4'!CI12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CJ12/'4'!$E12 * $E12),0, '4'!CJ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CK12/'4'!$E12 * $E12),0, '4'!CK12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CL12/'4'!$E12 * $E12),0, '4'!CL12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CM12/'4'!$E12 * $E12),0, '4'!CM12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CN12/'4'!$E12 * $E12),0, '4'!CN12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CO12/'4'!$E12 * $E12),0, '4'!CO12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CP12/'4'!$E12 * $E12),0, '4'!CP12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CQ12/'4'!$E12 * $E12),0, '4'!CQ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CR12/'4'!$E12 * $E12),0, '4'!CR12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CS12/'4'!$E12 * $E12),0, '4'!CS12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CT12/'4'!$E12 * $E12),0, '4'!CT12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CU12/'4'!$E12 * $E12),0, '4'!CU12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CV12/'4'!$E12 * $E12),0, '4'!CV12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CW12/'4'!$E12 * $E12),0, '4'!CW12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CX12/'4'!$E12 * $E12),0, '4'!CX12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CY12/'4'!$E12 * $E12),0, '4'!CY12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!CZ12/'4'!$E12 * $E12),0, '4'!CZ12/'4'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '4'!DA12/'4'!$E12 * $E12),0, '4'!DA12/'4'!$E12 * $E12 )","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"'4'!E13","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D13,70%,1.9247,0.23155,0.7493,0.876598)-D13))","v":0},{"$f":"H13+NPV(FDN,I13:INDEX(I13:DC13,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F13/'4'!$E13 * $E13),0, '4'!F13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!G13/'4'!$E13 * $E13),0, '4'!G13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!H13/'4'!$E13 * $E13),0, '4'!H13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!I13/'4'!$E13 * $E13),0, '4'!I13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!J13/'4'!$E13 * $E13),0, '4'!J13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!K13/'4'!$E13 * $E13),0, '4'!K13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!L13/'4'!$E13 * $E13),0, '4'!L13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!M13/'4'!$E13 * $E13),0, '4'!M13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!N13/'4'!$E13 * $E13),0, '4'!N13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!O13/'4'!$E13 * $E13),0, '4'!O13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!P13/'4'!$E13 * $E13),0, '4'!P13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!Q13/'4'!$E13 * $E13),0, '4'!Q13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!R13/'4'!$E13 * $E13),0, '4'!R13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!S13/'4'!$E13 * $E13),0, '4'!S13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!T13/'4'!$E13 * $E13),0, '4'!T13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!U13/'4'!$E13 * $E13),0, '4'!U13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!V13/'4'!$E13 * $E13),0, '4'!V13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!W13/'4'!$E13 * $E13),0, '4'!W13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!X13/'4'!$E13 * $E13),0, '4'!X13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!Y13/'4'!$E13 * $E13),0, '4'!Y13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!Z13/'4'!$E13 * $E13),0, '4'!Z13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AA13/'4'!$E13 * $E13),0, '4'!AA13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AB13/'4'!$E13 * $E13),0, '4'!AB13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AC13/'4'!$E13 * $E13),0, '4'!AC13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AD13/'4'!$E13 * $E13),0, '4'!AD13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AE13/'4'!$E13 * $E13),0, '4'!AE13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AF13/'4'!$E13 * $E13),0, '4'!AF13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AG13/'4'!$E13 * $E13),0, '4'!AG13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AH13/'4'!$E13 * $E13),0, '4'!AH13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AI13/'4'!$E13 * $E13),0, '4'!AI13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AJ13/'4'!$E13 * $E13),0, '4'!AJ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AK13/'4'!$E13 * $E13),0, '4'!AK13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AL13/'4'!$E13 * $E13),0, '4'!AL13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AM13/'4'!$E13 * $E13),0, '4'!AM13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AN13/'4'!$E13 * $E13),0, '4'!AN13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AO13/'4'!$E13 * $E13),0, '4'!AO13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AP13/'4'!$E13 * $E13),0, '4'!AP13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AQ13/'4'!$E13 * $E13),0, '4'!AQ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AR13/'4'!$E13 * $E13),0, '4'!AR13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AS13/'4'!$E13 * $E13),0, '4'!AS13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AT13/'4'!$E13 * $E13),0, '4'!AT13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AU13/'4'!$E13 * $E13),0, '4'!AU13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AV13/'4'!$E13 * $E13),0, '4'!AV13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AW13/'4'!$E13 * $E13),0, '4'!AW13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AX13/'4'!$E13 * $E13),0, '4'!AX13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AY13/'4'!$E13 * $E13),0, '4'!AY13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!AZ13/'4'!$E13 * $E13),0, '4'!AZ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BA13/'4'!$E13 * $E13),0, '4'!BA13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BB13/'4'!$E13 * $E13),0, '4'!BB13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BC13/'4'!$E13 * $E13),0, '4'!BC13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BD13/'4'!$E13 * $E13),0, '4'!BD13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BE13/'4'!$E13 * $E13),0, '4'!BE13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BF13/'4'!$E13 * $E13),0, '4'!BF13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BG13/'4'!$E13 * $E13),0, '4'!BG13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BH13/'4'!$E13 * $E13),0, '4'!BH13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BI13/'4'!$E13 * $E13),0, '4'!BI13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BJ13/'4'!$E13 * $E13),0, '4'!BJ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BK13/'4'!$E13 * $E13),0, '4'!BK13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BL13/'4'!$E13 * $E13),0, '4'!BL13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BM13/'4'!$E13 * $E13),0, '4'!BM13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BN13/'4'!$E13 * $E13),0, '4'!BN13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BO13/'4'!$E13 * $E13),0, '4'!BO13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BP13/'4'!$E13 * $E13),0, '4'!BP13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BQ13/'4'!$E13 * $E13),0, '4'!BQ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BR13/'4'!$E13 * $E13),0, '4'!BR13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BS13/'4'!$E13 * $E13),0, '4'!BS13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BT13/'4'!$E13 * $E13),0, '4'!BT13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BU13/'4'!$E13 * $E13),0, '4'!BU13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BV13/'4'!$E13 * $E13),0, '4'!BV13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BW13/'4'!$E13 * $E13),0, '4'!BW13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BX13/'4'!$E13 * $E13),0, '4'!BX13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BY13/'4'!$E13 * $E13),0, '4'!BY13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!BZ13/'4'!$E13 * $E13),0, '4'!BZ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CA13/'4'!$E13 * $E13),0, '4'!CA13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CB13/'4'!$E13 * $E13),0, '4'!CB13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CC13/'4'!$E13 * $E13),0, '4'!CC13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CD13/'4'!$E13 * $E13),0, '4'!CD13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CE13/'4'!$E13 * $E13),0, '4'!CE13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CF13/'4'!$E13 * $E13),0, '4'!CF13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CG13/'4'!$E13 * $E13),0, '4'!CG13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CH13/'4'!$E13 * $E13),0, '4'!CH13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CI13/'4'!$E13 * $E13),0, '4'!CI13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CJ13/'4'!$E13 * $E13),0, '4'!CJ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CK13/'4'!$E13 * $E13),0, '4'!CK13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CL13/'4'!$E13 * $E13),0, '4'!CL13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CM13/'4'!$E13 * $E13),0, '4'!CM13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CN13/'4'!$E13 * $E13),0, '4'!CN13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CO13/'4'!$E13 * $E13),0, '4'!CO13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CP13/'4'!$E13 * $E13),0, '4'!CP13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CQ13/'4'!$E13 * $E13),0, '4'!CQ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CR13/'4'!$E13 * $E13),0, '4'!CR13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CS13/'4'!$E13 * $E13),0, '4'!CS13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CT13/'4'!$E13 * $E13),0, '4'!CT13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CU13/'4'!$E13 * $E13),0, '4'!CU13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CV13/'4'!$E13 * $E13),0, '4'!CV13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CW13/'4'!$E13 * $E13),0, '4'!CW13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CX13/'4'!$E13 * $E13),0, '4'!CX13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CY13/'4'!$E13 * $E13),0, '4'!CY13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!CZ13/'4'!$E13 * $E13),0, '4'!CZ13/'4'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '4'!DA13/'4'!$E13 * $E13),0, '4'!DA13/'4'!$E13 * $E13 )","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"'4'!E14","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D14,70%,1.9247,0.23155,0.7493,0.876598)-D14))","v":0},{"$f":"H14+NPV(FDN,I14:INDEX(I14:DC14,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F14/'4'!$E14 * $E14),0, '4'!F14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!G14/'4'!$E14 * $E14),0, '4'!G14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!H14/'4'!$E14 * $E14),0, '4'!H14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!I14/'4'!$E14 * $E14),0, '4'!I14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!J14/'4'!$E14 * $E14),0, '4'!J14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!K14/'4'!$E14 * $E14),0, '4'!K14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!L14/'4'!$E14 * $E14),0, '4'!L14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!M14/'4'!$E14 * $E14),0, '4'!M14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!N14/'4'!$E14 * $E14),0, '4'!N14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!O14/'4'!$E14 * $E14),0, '4'!O14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!P14/'4'!$E14 * $E14),0, '4'!P14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!Q14/'4'!$E14 * $E14),0, '4'!Q14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!R14/'4'!$E14 * $E14),0, '4'!R14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!S14/'4'!$E14 * $E14),0, '4'!S14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!T14/'4'!$E14 * $E14),0, '4'!T14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!U14/'4'!$E14 * $E14),0, '4'!U14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!V14/'4'!$E14 * $E14),0, '4'!V14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!W14/'4'!$E14 * $E14),0, '4'!W14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!X14/'4'!$E14 * $E14),0, '4'!X14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!Y14/'4'!$E14 * $E14),0, '4'!Y14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!Z14/'4'!$E14 * $E14),0, '4'!Z14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AA14/'4'!$E14 * $E14),0, '4'!AA14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AB14/'4'!$E14 * $E14),0, '4'!AB14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AC14/'4'!$E14 * $E14),0, '4'!AC14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AD14/'4'!$E14 * $E14),0, '4'!AD14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AE14/'4'!$E14 * $E14),0, '4'!AE14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AF14/'4'!$E14 * $E14),0, '4'!AF14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AG14/'4'!$E14 * $E14),0, '4'!AG14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AH14/'4'!$E14 * $E14),0, '4'!AH14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AI14/'4'!$E14 * $E14),0, '4'!AI14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AJ14/'4'!$E14 * $E14),0, '4'!AJ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AK14/'4'!$E14 * $E14),0, '4'!AK14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AL14/'4'!$E14 * $E14),0, '4'!AL14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AM14/'4'!$E14 * $E14),0, '4'!AM14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AN14/'4'!$E14 * $E14),0, '4'!AN14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AO14/'4'!$E14 * $E14),0, '4'!AO14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AP14/'4'!$E14 * $E14),0, '4'!AP14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AQ14/'4'!$E14 * $E14),0, '4'!AQ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AR14/'4'!$E14 * $E14),0, '4'!AR14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AS14/'4'!$E14 * $E14),0, '4'!AS14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AT14/'4'!$E14 * $E14),0, '4'!AT14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AU14/'4'!$E14 * $E14),0, '4'!AU14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AV14/'4'!$E14 * $E14),0, '4'!AV14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AW14/'4'!$E14 * $E14),0, '4'!AW14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AX14/'4'!$E14 * $E14),0, '4'!AX14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AY14/'4'!$E14 * $E14),0, '4'!AY14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!AZ14/'4'!$E14 * $E14),0, '4'!AZ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BA14/'4'!$E14 * $E14),0, '4'!BA14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BB14/'4'!$E14 * $E14),0, '4'!BB14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BC14/'4'!$E14 * $E14),0, '4'!BC14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BD14/'4'!$E14 * $E14),0, '4'!BD14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BE14/'4'!$E14 * $E14),0, '4'!BE14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BF14/'4'!$E14 * $E14),0, '4'!BF14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BG14/'4'!$E14 * $E14),0, '4'!BG14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BH14/'4'!$E14 * $E14),0, '4'!BH14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BI14/'4'!$E14 * $E14),0, '4'!BI14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BJ14/'4'!$E14 * $E14),0, '4'!BJ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BK14/'4'!$E14 * $E14),0, '4'!BK14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BL14/'4'!$E14 * $E14),0, '4'!BL14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BM14/'4'!$E14 * $E14),0, '4'!BM14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BN14/'4'!$E14 * $E14),0, '4'!BN14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BO14/'4'!$E14 * $E14),0, '4'!BO14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BP14/'4'!$E14 * $E14),0, '4'!BP14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BQ14/'4'!$E14 * $E14),0, '4'!BQ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BR14/'4'!$E14 * $E14),0, '4'!BR14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BS14/'4'!$E14 * $E14),0, '4'!BS14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BT14/'4'!$E14 * $E14),0, '4'!BT14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BU14/'4'!$E14 * $E14),0, '4'!BU14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BV14/'4'!$E14 * $E14),0, '4'!BV14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BW14/'4'!$E14 * $E14),0, '4'!BW14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BX14/'4'!$E14 * $E14),0, '4'!BX14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BY14/'4'!$E14 * $E14),0, '4'!BY14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!BZ14/'4'!$E14 * $E14),0, '4'!BZ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CA14/'4'!$E14 * $E14),0, '4'!CA14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CB14/'4'!$E14 * $E14),0, '4'!CB14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CC14/'4'!$E14 * $E14),0, '4'!CC14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CD14/'4'!$E14 * $E14),0, '4'!CD14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CE14/'4'!$E14 * $E14),0, '4'!CE14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CF14/'4'!$E14 * $E14),0, '4'!CF14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CG14/'4'!$E14 * $E14),0, '4'!CG14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CH14/'4'!$E14 * $E14),0, '4'!CH14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CI14/'4'!$E14 * $E14),0, '4'!CI14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CJ14/'4'!$E14 * $E14),0, '4'!CJ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CK14/'4'!$E14 * $E14),0, '4'!CK14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CL14/'4'!$E14 * $E14),0, '4'!CL14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CM14/'4'!$E14 * $E14),0, '4'!CM14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CN14/'4'!$E14 * $E14),0, '4'!CN14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CO14/'4'!$E14 * $E14),0, '4'!CO14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CP14/'4'!$E14 * $E14),0, '4'!CP14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CQ14/'4'!$E14 * $E14),0, '4'!CQ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CR14/'4'!$E14 * $E14),0, '4'!CR14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CS14/'4'!$E14 * $E14),0, '4'!CS14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CT14/'4'!$E14 * $E14),0, '4'!CT14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CU14/'4'!$E14 * $E14),0, '4'!CU14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CV14/'4'!$E14 * $E14),0, '4'!CV14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CW14/'4'!$E14 * $E14),0, '4'!CW14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CX14/'4'!$E14 * $E14),0, '4'!CX14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CY14/'4'!$E14 * $E14),0, '4'!CY14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!CZ14/'4'!$E14 * $E14),0, '4'!CZ14/'4'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '4'!DA14/'4'!$E14 * $E14),0, '4'!DA14/'4'!$E14 * $E14 )","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"'4'!E15","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D15,70%,2.1274,0.30981,0.73931,0.931093)-D15))","v":0},{"$f":"H15+NPV(FDN,I15:INDEX(I15:DC15,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F15/'4'!$E15 * $E15),0, '4'!F15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!G15/'4'!$E15 * $E15),0, '4'!G15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!H15/'4'!$E15 * $E15),0, '4'!H15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!I15/'4'!$E15 * $E15),0, '4'!I15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!J15/'4'!$E15 * $E15),0, '4'!J15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!K15/'4'!$E15 * $E15),0, '4'!K15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!L15/'4'!$E15 * $E15),0, '4'!L15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!M15/'4'!$E15 * $E15),0, '4'!M15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!N15/'4'!$E15 * $E15),0, '4'!N15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!O15/'4'!$E15 * $E15),0, '4'!O15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!P15/'4'!$E15 * $E15),0, '4'!P15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!Q15/'4'!$E15 * $E15),0, '4'!Q15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!R15/'4'!$E15 * $E15),0, '4'!R15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!S15/'4'!$E15 * $E15),0, '4'!S15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!T15/'4'!$E15 * $E15),0, '4'!T15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!U15/'4'!$E15 * $E15),0, '4'!U15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!V15/'4'!$E15 * $E15),0, '4'!V15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!W15/'4'!$E15 * $E15),0, '4'!W15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!X15/'4'!$E15 * $E15),0, '4'!X15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!Y15/'4'!$E15 * $E15),0, '4'!Y15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!Z15/'4'!$E15 * $E15),0, '4'!Z15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AA15/'4'!$E15 * $E15),0, '4'!AA15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AB15/'4'!$E15 * $E15),0, '4'!AB15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AC15/'4'!$E15 * $E15),0, '4'!AC15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AD15/'4'!$E15 * $E15),0, '4'!AD15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AE15/'4'!$E15 * $E15),0, '4'!AE15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AF15/'4'!$E15 * $E15),0, '4'!AF15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AG15/'4'!$E15 * $E15),0, '4'!AG15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AH15/'4'!$E15 * $E15),0, '4'!AH15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AI15/'4'!$E15 * $E15),0, '4'!AI15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AJ15/'4'!$E15 * $E15),0, '4'!AJ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AK15/'4'!$E15 * $E15),0, '4'!AK15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AL15/'4'!$E15 * $E15),0, '4'!AL15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AM15/'4'!$E15 * $E15),0, '4'!AM15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AN15/'4'!$E15 * $E15),0, '4'!AN15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AO15/'4'!$E15 * $E15),0, '4'!AO15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AP15/'4'!$E15 * $E15),0, '4'!AP15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AQ15/'4'!$E15 * $E15),0, '4'!AQ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AR15/'4'!$E15 * $E15),0, '4'!AR15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AS15/'4'!$E15 * $E15),0, '4'!AS15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AT15/'4'!$E15 * $E15),0, '4'!AT15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AU15/'4'!$E15 * $E15),0, '4'!AU15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AV15/'4'!$E15 * $E15),0, '4'!AV15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AW15/'4'!$E15 * $E15),0, '4'!AW15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AX15/'4'!$E15 * $E15),0, '4'!AX15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AY15/'4'!$E15 * $E15),0, '4'!AY15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!AZ15/'4'!$E15 * $E15),0, '4'!AZ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BA15/'4'!$E15 * $E15),0, '4'!BA15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BB15/'4'!$E15 * $E15),0, '4'!BB15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BC15/'4'!$E15 * $E15),0, '4'!BC15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BD15/'4'!$E15 * $E15),0, '4'!BD15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BE15/'4'!$E15 * $E15),0, '4'!BE15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BF15/'4'!$E15 * $E15),0, '4'!BF15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BG15/'4'!$E15 * $E15),0, '4'!BG15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BH15/'4'!$E15 * $E15),0, '4'!BH15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BI15/'4'!$E15 * $E15),0, '4'!BI15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BJ15/'4'!$E15 * $E15),0, '4'!BJ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BK15/'4'!$E15 * $E15),0, '4'!BK15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BL15/'4'!$E15 * $E15),0, '4'!BL15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BM15/'4'!$E15 * $E15),0, '4'!BM15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BN15/'4'!$E15 * $E15),0, '4'!BN15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BO15/'4'!$E15 * $E15),0, '4'!BO15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BP15/'4'!$E15 * $E15),0, '4'!BP15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BQ15/'4'!$E15 * $E15),0, '4'!BQ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BR15/'4'!$E15 * $E15),0, '4'!BR15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BS15/'4'!$E15 * $E15),0, '4'!BS15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BT15/'4'!$E15 * $E15),0, '4'!BT15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BU15/'4'!$E15 * $E15),0, '4'!BU15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BV15/'4'!$E15 * $E15),0, '4'!BV15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BW15/'4'!$E15 * $E15),0, '4'!BW15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BX15/'4'!$E15 * $E15),0, '4'!BX15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BY15/'4'!$E15 * $E15),0, '4'!BY15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!BZ15/'4'!$E15 * $E15),0, '4'!BZ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CA15/'4'!$E15 * $E15),0, '4'!CA15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CB15/'4'!$E15 * $E15),0, '4'!CB15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CC15/'4'!$E15 * $E15),0, '4'!CC15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CD15/'4'!$E15 * $E15),0, '4'!CD15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CE15/'4'!$E15 * $E15),0, '4'!CE15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CF15/'4'!$E15 * $E15),0, '4'!CF15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CG15/'4'!$E15 * $E15),0, '4'!CG15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CH15/'4'!$E15 * $E15),0, '4'!CH15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CI15/'4'!$E15 * $E15),0, '4'!CI15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CJ15/'4'!$E15 * $E15),0, '4'!CJ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CK15/'4'!$E15 * $E15),0, '4'!CK15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CL15/'4'!$E15 * $E15),0, '4'!CL15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CM15/'4'!$E15 * $E15),0, '4'!CM15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CN15/'4'!$E15 * $E15),0, '4'!CN15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CO15/'4'!$E15 * $E15),0, '4'!CO15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CP15/'4'!$E15 * $E15),0, '4'!CP15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CQ15/'4'!$E15 * $E15),0, '4'!CQ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CR15/'4'!$E15 * $E15),0, '4'!CR15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CS15/'4'!$E15 * $E15),0, '4'!CS15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CT15/'4'!$E15 * $E15),0, '4'!CT15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CU15/'4'!$E15 * $E15),0, '4'!CU15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CV15/'4'!$E15 * $E15),0, '4'!CV15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CW15/'4'!$E15 * $E15),0, '4'!CW15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CX15/'4'!$E15 * $E15),0, '4'!CX15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CY15/'4'!$E15 * $E15),0, '4'!CY15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!CZ15/'4'!$E15 * $E15),0, '4'!CZ15/'4'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '4'!DA15/'4'!$E15 * $E15),0, '4'!DA15/'4'!$E15 * $E15 )","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"'4'!E16","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D16) * 200% - SQRT( (1-70%) * ABS(D16) * (200%-50%) * ABS(D16) * (200%-1) ) - ABS(D16)))","v":0},{"$f":"H16+NPV(FDN,I16:INDEX(I16:DC16,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F16/'4'!$E16 * $E16),0, '4'!F16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!G16/'4'!$E16 * $E16),0, '4'!G16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!H16/'4'!$E16 * $E16),0, '4'!H16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!I16/'4'!$E16 * $E16),0, '4'!I16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!J16/'4'!$E16 * $E16),0, '4'!J16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!K16/'4'!$E16 * $E16),0, '4'!K16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!L16/'4'!$E16 * $E16),0, '4'!L16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!M16/'4'!$E16 * $E16),0, '4'!M16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!N16/'4'!$E16 * $E16),0, '4'!N16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!O16/'4'!$E16 * $E16),0, '4'!O16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!P16/'4'!$E16 * $E16),0, '4'!P16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!Q16/'4'!$E16 * $E16),0, '4'!Q16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!R16/'4'!$E16 * $E16),0, '4'!R16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!S16/'4'!$E16 * $E16),0, '4'!S16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!T16/'4'!$E16 * $E16),0, '4'!T16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!U16/'4'!$E16 * $E16),0, '4'!U16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!V16/'4'!$E16 * $E16),0, '4'!V16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!W16/'4'!$E16 * $E16),0, '4'!W16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!X16/'4'!$E16 * $E16),0, '4'!X16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!Y16/'4'!$E16 * $E16),0, '4'!Y16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!Z16/'4'!$E16 * $E16),0, '4'!Z16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AA16/'4'!$E16 * $E16),0, '4'!AA16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AB16/'4'!$E16 * $E16),0, '4'!AB16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AC16/'4'!$E16 * $E16),0, '4'!AC16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AD16/'4'!$E16 * $E16),0, '4'!AD16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AE16/'4'!$E16 * $E16),0, '4'!AE16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AF16/'4'!$E16 * $E16),0, '4'!AF16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AG16/'4'!$E16 * $E16),0, '4'!AG16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AH16/'4'!$E16 * $E16),0, '4'!AH16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AI16/'4'!$E16 * $E16),0, '4'!AI16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AJ16/'4'!$E16 * $E16),0, '4'!AJ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AK16/'4'!$E16 * $E16),0, '4'!AK16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AL16/'4'!$E16 * $E16),0, '4'!AL16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AM16/'4'!$E16 * $E16),0, '4'!AM16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AN16/'4'!$E16 * $E16),0, '4'!AN16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AO16/'4'!$E16 * $E16),0, '4'!AO16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AP16/'4'!$E16 * $E16),0, '4'!AP16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AQ16/'4'!$E16 * $E16),0, '4'!AQ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AR16/'4'!$E16 * $E16),0, '4'!AR16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AS16/'4'!$E16 * $E16),0, '4'!AS16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AT16/'4'!$E16 * $E16),0, '4'!AT16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AU16/'4'!$E16 * $E16),0, '4'!AU16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AV16/'4'!$E16 * $E16),0, '4'!AV16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AW16/'4'!$E16 * $E16),0, '4'!AW16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AX16/'4'!$E16 * $E16),0, '4'!AX16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AY16/'4'!$E16 * $E16),0, '4'!AY16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!AZ16/'4'!$E16 * $E16),0, '4'!AZ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BA16/'4'!$E16 * $E16),0, '4'!BA16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BB16/'4'!$E16 * $E16),0, '4'!BB16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BC16/'4'!$E16 * $E16),0, '4'!BC16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BD16/'4'!$E16 * $E16),0, '4'!BD16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BE16/'4'!$E16 * $E16),0, '4'!BE16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BF16/'4'!$E16 * $E16),0, '4'!BF16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BG16/'4'!$E16 * $E16),0, '4'!BG16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BH16/'4'!$E16 * $E16),0, '4'!BH16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BI16/'4'!$E16 * $E16),0, '4'!BI16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BJ16/'4'!$E16 * $E16),0, '4'!BJ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BK16/'4'!$E16 * $E16),0, '4'!BK16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BL16/'4'!$E16 * $E16),0, '4'!BL16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BM16/'4'!$E16 * $E16),0, '4'!BM16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BN16/'4'!$E16 * $E16),0, '4'!BN16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BO16/'4'!$E16 * $E16),0, '4'!BO16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BP16/'4'!$E16 * $E16),0, '4'!BP16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BQ16/'4'!$E16 * $E16),0, '4'!BQ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BR16/'4'!$E16 * $E16),0, '4'!BR16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BS16/'4'!$E16 * $E16),0, '4'!BS16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BT16/'4'!$E16 * $E16),0, '4'!BT16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BU16/'4'!$E16 * $E16),0, '4'!BU16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BV16/'4'!$E16 * $E16),0, '4'!BV16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BW16/'4'!$E16 * $E16),0, '4'!BW16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BX16/'4'!$E16 * $E16),0, '4'!BX16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BY16/'4'!$E16 * $E16),0, '4'!BY16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!BZ16/'4'!$E16 * $E16),0, '4'!BZ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CA16/'4'!$E16 * $E16),0, '4'!CA16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CB16/'4'!$E16 * $E16),0, '4'!CB16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CC16/'4'!$E16 * $E16),0, '4'!CC16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CD16/'4'!$E16 * $E16),0, '4'!CD16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CE16/'4'!$E16 * $E16),0, '4'!CE16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CF16/'4'!$E16 * $E16),0, '4'!CF16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CG16/'4'!$E16 * $E16),0, '4'!CG16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CH16/'4'!$E16 * $E16),0, '4'!CH16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CI16/'4'!$E16 * $E16),0, '4'!CI16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CJ16/'4'!$E16 * $E16),0, '4'!CJ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CK16/'4'!$E16 * $E16),0, '4'!CK16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CL16/'4'!$E16 * $E16),0, '4'!CL16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CM16/'4'!$E16 * $E16),0, '4'!CM16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CN16/'4'!$E16 * $E16),0, '4'!CN16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CO16/'4'!$E16 * $E16),0, '4'!CO16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CP16/'4'!$E16 * $E16),0, '4'!CP16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CQ16/'4'!$E16 * $E16),0, '4'!CQ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CR16/'4'!$E16 * $E16),0, '4'!CR16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CS16/'4'!$E16 * $E16),0, '4'!CS16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CT16/'4'!$E16 * $E16),0, '4'!CT16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CU16/'4'!$E16 * $E16),0, '4'!CU16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CV16/'4'!$E16 * $E16),0, '4'!CV16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CW16/'4'!$E16 * $E16),0, '4'!CW16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CX16/'4'!$E16 * $E16),0, '4'!CX16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CY16/'4'!$E16 * $E16),0, '4'!CY16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!CZ16/'4'!$E16 * $E16),0, '4'!CZ16/'4'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '4'!DA16/'4'!$E16 * $E16),0, '4'!DA16/'4'!$E16 * $E16 )","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"'4'!E17","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},{"$f":"ROUND(SUM(H18:H20),0)","v":0},{"$f":"ROUND(SUM(I18:I20),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R18:R20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM18:AM20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY18:CY20),0)","v":0},{"$f":"ROUND(SUM(CZ18:CZ20),0)","v":0},{"$f":"ROUND(SUM(DA18:DA20),0)","v":0},{"$f":"ROUND(SUM(DB18:DB20),0)","v":0},{"$f":"ROUND(SUM(DC18:DC20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"'4'!E18","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D18),ABS(D18*50%))),0,NORMINV(70%,ABS(D18),ABS(D18*50%))-ABS(D18)))","v":0},{"$f":"H18+NPV(FDN,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},{"$f":"IF( ISERROR( '4'!F18/'4'!$E18 * $E18),0, '4'!F18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!G18/'4'!$E18 * $E18),0, '4'!G18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!H18/'4'!$E18 * $E18),0, '4'!H18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!I18/'4'!$E18 * $E18),0, '4'!I18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!J18/'4'!$E18 * $E18),0, '4'!J18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!K18/'4'!$E18 * $E18),0, '4'!K18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!L18/'4'!$E18 * $E18),0, '4'!L18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!M18/'4'!$E18 * $E18),0, '4'!M18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!N18/'4'!$E18 * $E18),0, '4'!N18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!O18/'4'!$E18 * $E18),0, '4'!O18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!P18/'4'!$E18 * $E18),0, '4'!P18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!Q18/'4'!$E18 * $E18),0, '4'!Q18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!R18/'4'!$E18 * $E18),0, '4'!R18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!S18/'4'!$E18 * $E18),0, '4'!S18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!T18/'4'!$E18 * $E18),0, '4'!T18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!U18/'4'!$E18 * $E18),0, '4'!U18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!V18/'4'!$E18 * $E18),0, '4'!V18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!W18/'4'!$E18 * $E18),0, '4'!W18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!X18/'4'!$E18 * $E18),0, '4'!X18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!Y18/'4'!$E18 * $E18),0, '4'!Y18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!Z18/'4'!$E18 * $E18),0, '4'!Z18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AA18/'4'!$E18 * $E18),0, '4'!AA18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AB18/'4'!$E18 * $E18),0, '4'!AB18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AC18/'4'!$E18 * $E18),0, '4'!AC18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AD18/'4'!$E18 * $E18),0, '4'!AD18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AE18/'4'!$E18 * $E18),0, '4'!AE18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AF18/'4'!$E18 * $E18),0, '4'!AF18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AG18/'4'!$E18 * $E18),0, '4'!AG18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AH18/'4'!$E18 * $E18),0, '4'!AH18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AI18/'4'!$E18 * $E18),0, '4'!AI18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AJ18/'4'!$E18 * $E18),0, '4'!AJ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AK18/'4'!$E18 * $E18),0, '4'!AK18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AL18/'4'!$E18 * $E18),0, '4'!AL18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AM18/'4'!$E18 * $E18),0, '4'!AM18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AN18/'4'!$E18 * $E18),0, '4'!AN18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AO18/'4'!$E18 * $E18),0, '4'!AO18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AP18/'4'!$E18 * $E18),0, '4'!AP18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AQ18/'4'!$E18 * $E18),0, '4'!AQ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AR18/'4'!$E18 * $E18),0, '4'!AR18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AS18/'4'!$E18 * $E18),0, '4'!AS18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AT18/'4'!$E18 * $E18),0, '4'!AT18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AU18/'4'!$E18 * $E18),0, '4'!AU18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AV18/'4'!$E18 * $E18),0, '4'!AV18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AW18/'4'!$E18 * $E18),0, '4'!AW18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AX18/'4'!$E18 * $E18),0, '4'!AX18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AY18/'4'!$E18 * $E18),0, '4'!AY18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!AZ18/'4'!$E18 * $E18),0, '4'!AZ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BA18/'4'!$E18 * $E18),0, '4'!BA18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BB18/'4'!$E18 * $E18),0, '4'!BB18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BC18/'4'!$E18 * $E18),0, '4'!BC18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BD18/'4'!$E18 * $E18),0, '4'!BD18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BE18/'4'!$E18 * $E18),0, '4'!BE18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BF18/'4'!$E18 * $E18),0, '4'!BF18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BG18/'4'!$E18 * $E18),0, '4'!BG18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BH18/'4'!$E18 * $E18),0, '4'!BH18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BI18/'4'!$E18 * $E18),0, '4'!BI18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BJ18/'4'!$E18 * $E18),0, '4'!BJ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BK18/'4'!$E18 * $E18),0, '4'!BK18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BL18/'4'!$E18 * $E18),0, '4'!BL18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BM18/'4'!$E18 * $E18),0, '4'!BM18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BN18/'4'!$E18 * $E18),0, '4'!BN18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BO18/'4'!$E18 * $E18),0, '4'!BO18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BP18/'4'!$E18 * $E18),0, '4'!BP18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BQ18/'4'!$E18 * $E18),0, '4'!BQ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BR18/'4'!$E18 * $E18),0, '4'!BR18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BS18/'4'!$E18 * $E18),0, '4'!BS18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BT18/'4'!$E18 * $E18),0, '4'!BT18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BU18/'4'!$E18 * $E18),0, '4'!BU18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BV18/'4'!$E18 * $E18),0, '4'!BV18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BW18/'4'!$E18 * $E18),0, '4'!BW18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BX18/'4'!$E18 * $E18),0, '4'!BX18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BY18/'4'!$E18 * $E18),0, '4'!BY18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!BZ18/'4'!$E18 * $E18),0, '4'!BZ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CA18/'4'!$E18 * $E18),0, '4'!CA18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CB18/'4'!$E18 * $E18),0, '4'!CB18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CC18/'4'!$E18 * $E18),0, '4'!CC18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CD18/'4'!$E18 * $E18),0, '4'!CD18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CE18/'4'!$E18 * $E18),0, '4'!CE18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CF18/'4'!$E18 * $E18),0, '4'!CF18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CG18/'4'!$E18 * $E18),0, '4'!CG18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CH18/'4'!$E18 * $E18),0, '4'!CH18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CI18/'4'!$E18 * $E18),0, '4'!CI18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CJ18/'4'!$E18 * $E18),0, '4'!CJ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CK18/'4'!$E18 * $E18),0, '4'!CK18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CL18/'4'!$E18 * $E18),0, '4'!CL18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CM18/'4'!$E18 * $E18),0, '4'!CM18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CN18/'4'!$E18 * $E18),0, '4'!CN18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CO18/'4'!$E18 * $E18),0, '4'!CO18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CP18/'4'!$E18 * $E18),0, '4'!CP18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CQ18/'4'!$E18 * $E18),0, '4'!CQ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CR18/'4'!$E18 * $E18),0, '4'!CR18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CS18/'4'!$E18 * $E18),0, '4'!CS18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CT18/'4'!$E18 * $E18),0, '4'!CT18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CU18/'4'!$E18 * $E18),0, '4'!CU18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CV18/'4'!$E18 * $E18),0, '4'!CV18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CW18/'4'!$E18 * $E18),0, '4'!CW18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CX18/'4'!$E18 * $E18),0, '4'!CX18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CY18/'4'!$E18 * $E18),0, '4'!CY18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!CZ18/'4'!$E18 * $E18),0, '4'!CZ18/'4'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '4'!DA18/'4'!$E18 * $E18),0, '4'!DA18/'4'!$E18 * $E18 )","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"'4'!E19","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D19),ABS(D19*50%))),0,NORMINV(70%,ABS(D19),ABS(D19*50%))-ABS(D19)))","v":0},{"$f":"H19+NPV(FDN,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},{"$f":"IF( ISERROR( '4'!F19/'4'!$E19 * $E19),0, '4'!F19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!G19/'4'!$E19 * $E19),0, '4'!G19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!H19/'4'!$E19 * $E19),0, '4'!H19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!I19/'4'!$E19 * $E19),0, '4'!I19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!J19/'4'!$E19 * $E19),0, '4'!J19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!K19/'4'!$E19 * $E19),0, '4'!K19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!L19/'4'!$E19 * $E19),0, '4'!L19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!M19/'4'!$E19 * $E19),0, '4'!M19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!N19/'4'!$E19 * $E19),0, '4'!N19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!O19/'4'!$E19 * $E19),0, '4'!O19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!P19/'4'!$E19 * $E19),0, '4'!P19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!Q19/'4'!$E19 * $E19),0, '4'!Q19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!R19/'4'!$E19 * $E19),0, '4'!R19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!S19/'4'!$E19 * $E19),0, '4'!S19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!T19/'4'!$E19 * $E19),0, '4'!T19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!U19/'4'!$E19 * $E19),0, '4'!U19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!V19/'4'!$E19 * $E19),0, '4'!V19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!W19/'4'!$E19 * $E19),0, '4'!W19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!X19/'4'!$E19 * $E19),0, '4'!X19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!Y19/'4'!$E19 * $E19),0, '4'!Y19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!Z19/'4'!$E19 * $E19),0, '4'!Z19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AA19/'4'!$E19 * $E19),0, '4'!AA19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AB19/'4'!$E19 * $E19),0, '4'!AB19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AC19/'4'!$E19 * $E19),0, '4'!AC19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AD19/'4'!$E19 * $E19),0, '4'!AD19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AE19/'4'!$E19 * $E19),0, '4'!AE19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AF19/'4'!$E19 * $E19),0, '4'!AF19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AG19/'4'!$E19 * $E19),0, '4'!AG19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AH19/'4'!$E19 * $E19),0, '4'!AH19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AI19/'4'!$E19 * $E19),0, '4'!AI19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AJ19/'4'!$E19 * $E19),0, '4'!AJ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AK19/'4'!$E19 * $E19),0, '4'!AK19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AL19/'4'!$E19 * $E19),0, '4'!AL19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AM19/'4'!$E19 * $E19),0, '4'!AM19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AN19/'4'!$E19 * $E19),0, '4'!AN19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AO19/'4'!$E19 * $E19),0, '4'!AO19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AP19/'4'!$E19 * $E19),0, '4'!AP19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AQ19/'4'!$E19 * $E19),0, '4'!AQ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AR19/'4'!$E19 * $E19),0, '4'!AR19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AS19/'4'!$E19 * $E19),0, '4'!AS19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AT19/'4'!$E19 * $E19),0, '4'!AT19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AU19/'4'!$E19 * $E19),0, '4'!AU19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AV19/'4'!$E19 * $E19),0, '4'!AV19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AW19/'4'!$E19 * $E19),0, '4'!AW19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AX19/'4'!$E19 * $E19),0, '4'!AX19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AY19/'4'!$E19 * $E19),0, '4'!AY19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!AZ19/'4'!$E19 * $E19),0, '4'!AZ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BA19/'4'!$E19 * $E19),0, '4'!BA19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BB19/'4'!$E19 * $E19),0, '4'!BB19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BC19/'4'!$E19 * $E19),0, '4'!BC19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BD19/'4'!$E19 * $E19),0, '4'!BD19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BE19/'4'!$E19 * $E19),0, '4'!BE19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BF19/'4'!$E19 * $E19),0, '4'!BF19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BG19/'4'!$E19 * $E19),0, '4'!BG19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BH19/'4'!$E19 * $E19),0, '4'!BH19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BI19/'4'!$E19 * $E19),0, '4'!BI19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BJ19/'4'!$E19 * $E19),0, '4'!BJ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BK19/'4'!$E19 * $E19),0, '4'!BK19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BL19/'4'!$E19 * $E19),0, '4'!BL19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BM19/'4'!$E19 * $E19),0, '4'!BM19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BN19/'4'!$E19 * $E19),0, '4'!BN19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BO19/'4'!$E19 * $E19),0, '4'!BO19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BP19/'4'!$E19 * $E19),0, '4'!BP19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BQ19/'4'!$E19 * $E19),0, '4'!BQ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BR19/'4'!$E19 * $E19),0, '4'!BR19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BS19/'4'!$E19 * $E19),0, '4'!BS19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BT19/'4'!$E19 * $E19),0, '4'!BT19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BU19/'4'!$E19 * $E19),0, '4'!BU19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BV19/'4'!$E19 * $E19),0, '4'!BV19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BW19/'4'!$E19 * $E19),0, '4'!BW19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BX19/'4'!$E19 * $E19),0, '4'!BX19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BY19/'4'!$E19 * $E19),0, '4'!BY19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!BZ19/'4'!$E19 * $E19),0, '4'!BZ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CA19/'4'!$E19 * $E19),0, '4'!CA19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CB19/'4'!$E19 * $E19),0, '4'!CB19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CC19/'4'!$E19 * $E19),0, '4'!CC19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CD19/'4'!$E19 * $E19),0, '4'!CD19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CE19/'4'!$E19 * $E19),0, '4'!CE19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CF19/'4'!$E19 * $E19),0, '4'!CF19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CG19/'4'!$E19 * $E19),0, '4'!CG19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CH19/'4'!$E19 * $E19),0, '4'!CH19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CI19/'4'!$E19 * $E19),0, '4'!CI19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CJ19/'4'!$E19 * $E19),0, '4'!CJ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CK19/'4'!$E19 * $E19),0, '4'!CK19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CL19/'4'!$E19 * $E19),0, '4'!CL19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CM19/'4'!$E19 * $E19),0, '4'!CM19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CN19/'4'!$E19 * $E19),0, '4'!CN19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CO19/'4'!$E19 * $E19),0, '4'!CO19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CP19/'4'!$E19 * $E19),0, '4'!CP19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CQ19/'4'!$E19 * $E19),0, '4'!CQ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CR19/'4'!$E19 * $E19),0, '4'!CR19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CS19/'4'!$E19 * $E19),0, '4'!CS19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CT19/'4'!$E19 * $E19),0, '4'!CT19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CU19/'4'!$E19 * $E19),0, '4'!CU19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CV19/'4'!$E19 * $E19),0, '4'!CV19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CW19/'4'!$E19 * $E19),0, '4'!CW19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CX19/'4'!$E19 * $E19),0, '4'!CX19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CY19/'4'!$E19 * $E19),0, '4'!CY19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!CZ19/'4'!$E19 * $E19),0, '4'!CZ19/'4'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '4'!DA19/'4'!$E19 * $E19),0, '4'!DA19/'4'!$E19 * $E19 )","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"'4'!E20","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D20),ABS(D20*50%))),0,NORMINV(70%,ABS(D20),ABS(D20*50%))-ABS(D20)))","v":0},{"$f":"H20+NPV(FDN,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},{"$f":"IF( ISERROR( '4'!F20/'4'!$E20 * $E20),0, '4'!F20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!G20/'4'!$E20 * $E20),0, '4'!G20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!H20/'4'!$E20 * $E20),0, '4'!H20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!I20/'4'!$E20 * $E20),0, '4'!I20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!J20/'4'!$E20 * $E20),0, '4'!J20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!K20/'4'!$E20 * $E20),0, '4'!K20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!L20/'4'!$E20 * $E20),0, '4'!L20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!M20/'4'!$E20 * $E20),0, '4'!M20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!N20/'4'!$E20 * $E20),0, '4'!N20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!O20/'4'!$E20 * $E20),0, '4'!O20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!P20/'4'!$E20 * $E20),0, '4'!P20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!Q20/'4'!$E20 * $E20),0, '4'!Q20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!R20/'4'!$E20 * $E20),0, '4'!R20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!S20/'4'!$E20 * $E20),0, '4'!S20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!T20/'4'!$E20 * $E20),0, '4'!T20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!U20/'4'!$E20 * $E20),0, '4'!U20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!V20/'4'!$E20 * $E20),0, '4'!V20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!W20/'4'!$E20 * $E20),0, '4'!W20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!X20/'4'!$E20 * $E20),0, '4'!X20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!Y20/'4'!$E20 * $E20),0, '4'!Y20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!Z20/'4'!$E20 * $E20),0, '4'!Z20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AA20/'4'!$E20 * $E20),0, '4'!AA20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AB20/'4'!$E20 * $E20),0, '4'!AB20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AC20/'4'!$E20 * $E20),0, '4'!AC20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AD20/'4'!$E20 * $E20),0, '4'!AD20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AE20/'4'!$E20 * $E20),0, '4'!AE20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AF20/'4'!$E20 * $E20),0, '4'!AF20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AG20/'4'!$E20 * $E20),0, '4'!AG20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AH20/'4'!$E20 * $E20),0, '4'!AH20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AI20/'4'!$E20 * $E20),0, '4'!AI20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AJ20/'4'!$E20 * $E20),0, '4'!AJ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AK20/'4'!$E20 * $E20),0, '4'!AK20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AL20/'4'!$E20 * $E20),0, '4'!AL20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AM20/'4'!$E20 * $E20),0, '4'!AM20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AN20/'4'!$E20 * $E20),0, '4'!AN20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AO20/'4'!$E20 * $E20),0, '4'!AO20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AP20/'4'!$E20 * $E20),0, '4'!AP20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AQ20/'4'!$E20 * $E20),0, '4'!AQ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AR20/'4'!$E20 * $E20),0, '4'!AR20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AS20/'4'!$E20 * $E20),0, '4'!AS20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AT20/'4'!$E20 * $E20),0, '4'!AT20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AU20/'4'!$E20 * $E20),0, '4'!AU20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AV20/'4'!$E20 * $E20),0, '4'!AV20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AW20/'4'!$E20 * $E20),0, '4'!AW20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AX20/'4'!$E20 * $E20),0, '4'!AX20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AY20/'4'!$E20 * $E20),0, '4'!AY20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!AZ20/'4'!$E20 * $E20),0, '4'!AZ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BA20/'4'!$E20 * $E20),0, '4'!BA20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BB20/'4'!$E20 * $E20),0, '4'!BB20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BC20/'4'!$E20 * $E20),0, '4'!BC20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BD20/'4'!$E20 * $E20),0, '4'!BD20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BE20/'4'!$E20 * $E20),0, '4'!BE20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BF20/'4'!$E20 * $E20),0, '4'!BF20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BG20/'4'!$E20 * $E20),0, '4'!BG20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BH20/'4'!$E20 * $E20),0, '4'!BH20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BI20/'4'!$E20 * $E20),0, '4'!BI20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BJ20/'4'!$E20 * $E20),0, '4'!BJ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BK20/'4'!$E20 * $E20),0, '4'!BK20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BL20/'4'!$E20 * $E20),0, '4'!BL20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BM20/'4'!$E20 * $E20),0, '4'!BM20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BN20/'4'!$E20 * $E20),0, '4'!BN20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BO20/'4'!$E20 * $E20),0, '4'!BO20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BP20/'4'!$E20 * $E20),0, '4'!BP20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BQ20/'4'!$E20 * $E20),0, '4'!BQ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BR20/'4'!$E20 * $E20),0, '4'!BR20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BS20/'4'!$E20 * $E20),0, '4'!BS20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BT20/'4'!$E20 * $E20),0, '4'!BT20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BU20/'4'!$E20 * $E20),0, '4'!BU20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BV20/'4'!$E20 * $E20),0, '4'!BV20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BW20/'4'!$E20 * $E20),0, '4'!BW20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BX20/'4'!$E20 * $E20),0, '4'!BX20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BY20/'4'!$E20 * $E20),0, '4'!BY20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!BZ20/'4'!$E20 * $E20),0, '4'!BZ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CA20/'4'!$E20 * $E20),0, '4'!CA20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CB20/'4'!$E20 * $E20),0, '4'!CB20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CC20/'4'!$E20 * $E20),0, '4'!CC20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CD20/'4'!$E20 * $E20),0, '4'!CD20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CE20/'4'!$E20 * $E20),0, '4'!CE20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CF20/'4'!$E20 * $E20),0, '4'!CF20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CG20/'4'!$E20 * $E20),0, '4'!CG20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CH20/'4'!$E20 * $E20),0, '4'!CH20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CI20/'4'!$E20 * $E20),0, '4'!CI20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CJ20/'4'!$E20 * $E20),0, '4'!CJ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CK20/'4'!$E20 * $E20),0, '4'!CK20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CL20/'4'!$E20 * $E20),0, '4'!CL20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CM20/'4'!$E20 * $E20),0, '4'!CM20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CN20/'4'!$E20 * $E20),0, '4'!CN20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CO20/'4'!$E20 * $E20),0, '4'!CO20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CP20/'4'!$E20 * $E20),0, '4'!CP20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CQ20/'4'!$E20 * $E20),0, '4'!CQ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CR20/'4'!$E20 * $E20),0, '4'!CR20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CS20/'4'!$E20 * $E20),0, '4'!CS20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CT20/'4'!$E20 * $E20),0, '4'!CT20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CU20/'4'!$E20 * $E20),0, '4'!CU20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CV20/'4'!$E20 * $E20),0, '4'!CV20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CW20/'4'!$E20 * $E20),0, '4'!CW20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CX20/'4'!$E20 * $E20),0, '4'!CX20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CY20/'4'!$E20 * $E20),0, '4'!CY20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!CZ20/'4'!$E20 * $E20),0, '4'!CZ20/'4'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '4'!DA20/'4'!$E20 * $E20),0, '4'!DA20/'4'!$E20 * $E20 )","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"'4'!E21","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},{"$f":"ROUND(SUM(H22,H29),0)","v":0},{"$f":"ROUND(SUM(I22,I29),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R22,R29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM22,AM29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY22,CY29),0)","v":0},{"$f":"ROUND(SUM(CZ22,CZ29),0)","v":0},{"$f":"ROUND(SUM(DA22,DA29),0)","v":0},{"$f":"ROUND(SUM(DB22,DB29),0)","v":0},{"$f":"ROUND(SUM(DC22,DC29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"'4'!E22","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},{"$f":"ROUND(SUM(H23:H28),0)","v":0},{"$f":"ROUND(SUM(I23:I28),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R23:R28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM23:AM28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY23:CY28),0)","v":0},{"$f":"ROUND(SUM(CZ23:CZ28),0)","v":0},{"$f":"ROUND(SUM(DA23:DA28),0)","v":0},{"$f":"ROUND(SUM(DB23:DB28),0)","v":0},{"$f":"ROUND(SUM(DC23:DC28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"'4'!E23","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D23)*200%-SQRT((1-70%)*ABS(D23)*(200%-50%)*ABS(D23)*(200%-1)))-ABS(D23))","v":0},{"$f":"H23+NPV(FDN,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},{"$f":"IF( ISERROR( '4'!F23/'4'!$E23 * $E23),0, '4'!F23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!G23/'4'!$E23 * $E23),0, '4'!G23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!H23/'4'!$E23 * $E23),0, '4'!H23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!I23/'4'!$E23 * $E23),0, '4'!I23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!J23/'4'!$E23 * $E23),0, '4'!J23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!K23/'4'!$E23 * $E23),0, '4'!K23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!L23/'4'!$E23 * $E23),0, '4'!L23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!M23/'4'!$E23 * $E23),0, '4'!M23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!N23/'4'!$E23 * $E23),0, '4'!N23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!O23/'4'!$E23 * $E23),0, '4'!O23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!P23/'4'!$E23 * $E23),0, '4'!P23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!Q23/'4'!$E23 * $E23),0, '4'!Q23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!R23/'4'!$E23 * $E23),0, '4'!R23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!S23/'4'!$E23 * $E23),0, '4'!S23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!T23/'4'!$E23 * $E23),0, '4'!T23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!U23/'4'!$E23 * $E23),0, '4'!U23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!V23/'4'!$E23 * $E23),0, '4'!V23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!W23/'4'!$E23 * $E23),0, '4'!W23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!X23/'4'!$E23 * $E23),0, '4'!X23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!Y23/'4'!$E23 * $E23),0, '4'!Y23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!Z23/'4'!$E23 * $E23),0, '4'!Z23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AA23/'4'!$E23 * $E23),0, '4'!AA23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AB23/'4'!$E23 * $E23),0, '4'!AB23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AC23/'4'!$E23 * $E23),0, '4'!AC23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AD23/'4'!$E23 * $E23),0, '4'!AD23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AE23/'4'!$E23 * $E23),0, '4'!AE23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AF23/'4'!$E23 * $E23),0, '4'!AF23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AG23/'4'!$E23 * $E23),0, '4'!AG23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AH23/'4'!$E23 * $E23),0, '4'!AH23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AI23/'4'!$E23 * $E23),0, '4'!AI23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AJ23/'4'!$E23 * $E23),0, '4'!AJ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AK23/'4'!$E23 * $E23),0, '4'!AK23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AL23/'4'!$E23 * $E23),0, '4'!AL23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AM23/'4'!$E23 * $E23),0, '4'!AM23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AN23/'4'!$E23 * $E23),0, '4'!AN23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AO23/'4'!$E23 * $E23),0, '4'!AO23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AP23/'4'!$E23 * $E23),0, '4'!AP23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AQ23/'4'!$E23 * $E23),0, '4'!AQ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AR23/'4'!$E23 * $E23),0, '4'!AR23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AS23/'4'!$E23 * $E23),0, '4'!AS23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AT23/'4'!$E23 * $E23),0, '4'!AT23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AU23/'4'!$E23 * $E23),0, '4'!AU23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AV23/'4'!$E23 * $E23),0, '4'!AV23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AW23/'4'!$E23 * $E23),0, '4'!AW23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AX23/'4'!$E23 * $E23),0, '4'!AX23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AY23/'4'!$E23 * $E23),0, '4'!AY23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!AZ23/'4'!$E23 * $E23),0, '4'!AZ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BA23/'4'!$E23 * $E23),0, '4'!BA23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BB23/'4'!$E23 * $E23),0, '4'!BB23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BC23/'4'!$E23 * $E23),0, '4'!BC23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BD23/'4'!$E23 * $E23),0, '4'!BD23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BE23/'4'!$E23 * $E23),0, '4'!BE23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BF23/'4'!$E23 * $E23),0, '4'!BF23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BG23/'4'!$E23 * $E23),0, '4'!BG23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BH23/'4'!$E23 * $E23),0, '4'!BH23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BI23/'4'!$E23 * $E23),0, '4'!BI23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BJ23/'4'!$E23 * $E23),0, '4'!BJ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BK23/'4'!$E23 * $E23),0, '4'!BK23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BL23/'4'!$E23 * $E23),0, '4'!BL23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BM23/'4'!$E23 * $E23),0, '4'!BM23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BN23/'4'!$E23 * $E23),0, '4'!BN23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BO23/'4'!$E23 * $E23),0, '4'!BO23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BP23/'4'!$E23 * $E23),0, '4'!BP23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BQ23/'4'!$E23 * $E23),0, '4'!BQ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BR23/'4'!$E23 * $E23),0, '4'!BR23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BS23/'4'!$E23 * $E23),0, '4'!BS23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BT23/'4'!$E23 * $E23),0, '4'!BT23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BU23/'4'!$E23 * $E23),0, '4'!BU23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BV23/'4'!$E23 * $E23),0, '4'!BV23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BW23/'4'!$E23 * $E23),0, '4'!BW23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BX23/'4'!$E23 * $E23),0, '4'!BX23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BY23/'4'!$E23 * $E23),0, '4'!BY23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!BZ23/'4'!$E23 * $E23),0, '4'!BZ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CA23/'4'!$E23 * $E23),0, '4'!CA23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CB23/'4'!$E23 * $E23),0, '4'!CB23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CC23/'4'!$E23 * $E23),0, '4'!CC23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CD23/'4'!$E23 * $E23),0, '4'!CD23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CE23/'4'!$E23 * $E23),0, '4'!CE23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CF23/'4'!$E23 * $E23),0, '4'!CF23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CG23/'4'!$E23 * $E23),0, '4'!CG23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CH23/'4'!$E23 * $E23),0, '4'!CH23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CI23/'4'!$E23 * $E23),0, '4'!CI23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CJ23/'4'!$E23 * $E23),0, '4'!CJ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CK23/'4'!$E23 * $E23),0, '4'!CK23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CL23/'4'!$E23 * $E23),0, '4'!CL23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CM23/'4'!$E23 * $E23),0, '4'!CM23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CN23/'4'!$E23 * $E23),0, '4'!CN23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CO23/'4'!$E23 * $E23),0, '4'!CO23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CP23/'4'!$E23 * $E23),0, '4'!CP23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CQ23/'4'!$E23 * $E23),0, '4'!CQ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CR23/'4'!$E23 * $E23),0, '4'!CR23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CS23/'4'!$E23 * $E23),0, '4'!CS23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CT23/'4'!$E23 * $E23),0, '4'!CT23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CU23/'4'!$E23 * $E23),0, '4'!CU23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CV23/'4'!$E23 * $E23),0, '4'!CV23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CW23/'4'!$E23 * $E23),0, '4'!CW23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CX23/'4'!$E23 * $E23),0, '4'!CX23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CY23/'4'!$E23 * $E23),0, '4'!CY23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!CZ23/'4'!$E23 * $E23),0, '4'!CZ23/'4'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '4'!DA23/'4'!$E23 * $E23),0, '4'!DA23/'4'!$E23 * $E23 )","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"'4'!E24","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D24)*200%-SQRT((1-70%)*ABS(D24)*(200%-50%)*ABS(D24)*(200%-1)))-ABS(D24))","v":0},{"$f":"H24+NPV(FDN,I24:INDEX(I24:DC24,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F24/'4'!$E24 * $E24),0, '4'!F24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!G24/'4'!$E24 * $E24),0, '4'!G24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!H24/'4'!$E24 * $E24),0, '4'!H24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!I24/'4'!$E24 * $E24),0, '4'!I24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!J24/'4'!$E24 * $E24),0, '4'!J24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!K24/'4'!$E24 * $E24),0, '4'!K24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!L24/'4'!$E24 * $E24),0, '4'!L24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!M24/'4'!$E24 * $E24),0, '4'!M24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!N24/'4'!$E24 * $E24),0, '4'!N24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!O24/'4'!$E24 * $E24),0, '4'!O24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!P24/'4'!$E24 * $E24),0, '4'!P24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!Q24/'4'!$E24 * $E24),0, '4'!Q24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!R24/'4'!$E24 * $E24),0, '4'!R24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!S24/'4'!$E24 * $E24),0, '4'!S24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!T24/'4'!$E24 * $E24),0, '4'!T24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!U24/'4'!$E24 * $E24),0, '4'!U24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!V24/'4'!$E24 * $E24),0, '4'!V24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!W24/'4'!$E24 * $E24),0, '4'!W24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!X24/'4'!$E24 * $E24),0, '4'!X24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!Y24/'4'!$E24 * $E24),0, '4'!Y24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!Z24/'4'!$E24 * $E24),0, '4'!Z24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AA24/'4'!$E24 * $E24),0, '4'!AA24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AB24/'4'!$E24 * $E24),0, '4'!AB24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AC24/'4'!$E24 * $E24),0, '4'!AC24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AD24/'4'!$E24 * $E24),0, '4'!AD24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AE24/'4'!$E24 * $E24),0, '4'!AE24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AF24/'4'!$E24 * $E24),0, '4'!AF24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AG24/'4'!$E24 * $E24),0, '4'!AG24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AH24/'4'!$E24 * $E24),0, '4'!AH24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AI24/'4'!$E24 * $E24),0, '4'!AI24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AJ24/'4'!$E24 * $E24),0, '4'!AJ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AK24/'4'!$E24 * $E24),0, '4'!AK24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AL24/'4'!$E24 * $E24),0, '4'!AL24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AM24/'4'!$E24 * $E24),0, '4'!AM24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AN24/'4'!$E24 * $E24),0, '4'!AN24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AO24/'4'!$E24 * $E24),0, '4'!AO24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AP24/'4'!$E24 * $E24),0, '4'!AP24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AQ24/'4'!$E24 * $E24),0, '4'!AQ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AR24/'4'!$E24 * $E24),0, '4'!AR24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AS24/'4'!$E24 * $E24),0, '4'!AS24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AT24/'4'!$E24 * $E24),0, '4'!AT24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AU24/'4'!$E24 * $E24),0, '4'!AU24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AV24/'4'!$E24 * $E24),0, '4'!AV24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AW24/'4'!$E24 * $E24),0, '4'!AW24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AX24/'4'!$E24 * $E24),0, '4'!AX24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AY24/'4'!$E24 * $E24),0, '4'!AY24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!AZ24/'4'!$E24 * $E24),0, '4'!AZ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BA24/'4'!$E24 * $E24),0, '4'!BA24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BB24/'4'!$E24 * $E24),0, '4'!BB24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BC24/'4'!$E24 * $E24),0, '4'!BC24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BD24/'4'!$E24 * $E24),0, '4'!BD24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BE24/'4'!$E24 * $E24),0, '4'!BE24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BF24/'4'!$E24 * $E24),0, '4'!BF24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BG24/'4'!$E24 * $E24),0, '4'!BG24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BH24/'4'!$E24 * $E24),0, '4'!BH24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BI24/'4'!$E24 * $E24),0, '4'!BI24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BJ24/'4'!$E24 * $E24),0, '4'!BJ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BK24/'4'!$E24 * $E24),0, '4'!BK24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BL24/'4'!$E24 * $E24),0, '4'!BL24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BM24/'4'!$E24 * $E24),0, '4'!BM24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BN24/'4'!$E24 * $E24),0, '4'!BN24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BO24/'4'!$E24 * $E24),0, '4'!BO24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BP24/'4'!$E24 * $E24),0, '4'!BP24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BQ24/'4'!$E24 * $E24),0, '4'!BQ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BR24/'4'!$E24 * $E24),0, '4'!BR24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BS24/'4'!$E24 * $E24),0, '4'!BS24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BT24/'4'!$E24 * $E24),0, '4'!BT24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BU24/'4'!$E24 * $E24),0, '4'!BU24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BV24/'4'!$E24 * $E24),0, '4'!BV24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BW24/'4'!$E24 * $E24),0, '4'!BW24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BX24/'4'!$E24 * $E24),0, '4'!BX24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BY24/'4'!$E24 * $E24),0, '4'!BY24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!BZ24/'4'!$E24 * $E24),0, '4'!BZ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CA24/'4'!$E24 * $E24),0, '4'!CA24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CB24/'4'!$E24 * $E24),0, '4'!CB24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CC24/'4'!$E24 * $E24),0, '4'!CC24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CD24/'4'!$E24 * $E24),0, '4'!CD24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CE24/'4'!$E24 * $E24),0, '4'!CE24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CF24/'4'!$E24 * $E24),0, '4'!CF24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CG24/'4'!$E24 * $E24),0, '4'!CG24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CH24/'4'!$E24 * $E24),0, '4'!CH24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CI24/'4'!$E24 * $E24),0, '4'!CI24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CJ24/'4'!$E24 * $E24),0, '4'!CJ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CK24/'4'!$E24 * $E24),0, '4'!CK24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CL24/'4'!$E24 * $E24),0, '4'!CL24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CM24/'4'!$E24 * $E24),0, '4'!CM24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CN24/'4'!$E24 * $E24),0, '4'!CN24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CO24/'4'!$E24 * $E24),0, '4'!CO24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CP24/'4'!$E24 * $E24),0, '4'!CP24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CQ24/'4'!$E24 * $E24),0, '4'!CQ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CR24/'4'!$E24 * $E24),0, '4'!CR24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CS24/'4'!$E24 * $E24),0, '4'!CS24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CT24/'4'!$E24 * $E24),0, '4'!CT24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CU24/'4'!$E24 * $E24),0, '4'!CU24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CV24/'4'!$E24 * $E24),0, '4'!CV24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CW24/'4'!$E24 * $E24),0, '4'!CW24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CX24/'4'!$E24 * $E24),0, '4'!CX24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CY24/'4'!$E24 * $E24),0, '4'!CY24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!CZ24/'4'!$E24 * $E24),0, '4'!CZ24/'4'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '4'!DA24/'4'!$E24 * $E24),0, '4'!DA24/'4'!$E24 * $E24 )","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"'4'!E25","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D25)*200%-SQRT((1-70%)*ABS(D25)*(200%-50%)*ABS(D25)*(200%-1)))-ABS(D25))","v":0},{"$f":"H25+NPV(FDN,I25:INDEX(I25:DC25,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F25/'4'!$E25 * $E25),0, '4'!F25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!G25/'4'!$E25 * $E25),0, '4'!G25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!H25/'4'!$E25 * $E25),0, '4'!H25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!I25/'4'!$E25 * $E25),0, '4'!I25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!J25/'4'!$E25 * $E25),0, '4'!J25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!K25/'4'!$E25 * $E25),0, '4'!K25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!L25/'4'!$E25 * $E25),0, '4'!L25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!M25/'4'!$E25 * $E25),0, '4'!M25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!N25/'4'!$E25 * $E25),0, '4'!N25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!O25/'4'!$E25 * $E25),0, '4'!O25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!P25/'4'!$E25 * $E25),0, '4'!P25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!Q25/'4'!$E25 * $E25),0, '4'!Q25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!R25/'4'!$E25 * $E25),0, '4'!R25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!S25/'4'!$E25 * $E25),0, '4'!S25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!T25/'4'!$E25 * $E25),0, '4'!T25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!U25/'4'!$E25 * $E25),0, '4'!U25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!V25/'4'!$E25 * $E25),0, '4'!V25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!W25/'4'!$E25 * $E25),0, '4'!W25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!X25/'4'!$E25 * $E25),0, '4'!X25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!Y25/'4'!$E25 * $E25),0, '4'!Y25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!Z25/'4'!$E25 * $E25),0, '4'!Z25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AA25/'4'!$E25 * $E25),0, '4'!AA25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AB25/'4'!$E25 * $E25),0, '4'!AB25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AC25/'4'!$E25 * $E25),0, '4'!AC25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AD25/'4'!$E25 * $E25),0, '4'!AD25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AE25/'4'!$E25 * $E25),0, '4'!AE25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AF25/'4'!$E25 * $E25),0, '4'!AF25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AG25/'4'!$E25 * $E25),0, '4'!AG25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AH25/'4'!$E25 * $E25),0, '4'!AH25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AI25/'4'!$E25 * $E25),0, '4'!AI25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AJ25/'4'!$E25 * $E25),0, '4'!AJ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AK25/'4'!$E25 * $E25),0, '4'!AK25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AL25/'4'!$E25 * $E25),0, '4'!AL25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AM25/'4'!$E25 * $E25),0, '4'!AM25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AN25/'4'!$E25 * $E25),0, '4'!AN25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AO25/'4'!$E25 * $E25),0, '4'!AO25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AP25/'4'!$E25 * $E25),0, '4'!AP25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AQ25/'4'!$E25 * $E25),0, '4'!AQ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AR25/'4'!$E25 * $E25),0, '4'!AR25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AS25/'4'!$E25 * $E25),0, '4'!AS25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AT25/'4'!$E25 * $E25),0, '4'!AT25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AU25/'4'!$E25 * $E25),0, '4'!AU25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AV25/'4'!$E25 * $E25),0, '4'!AV25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AW25/'4'!$E25 * $E25),0, '4'!AW25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AX25/'4'!$E25 * $E25),0, '4'!AX25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AY25/'4'!$E25 * $E25),0, '4'!AY25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!AZ25/'4'!$E25 * $E25),0, '4'!AZ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BA25/'4'!$E25 * $E25),0, '4'!BA25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BB25/'4'!$E25 * $E25),0, '4'!BB25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BC25/'4'!$E25 * $E25),0, '4'!BC25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BD25/'4'!$E25 * $E25),0, '4'!BD25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BE25/'4'!$E25 * $E25),0, '4'!BE25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BF25/'4'!$E25 * $E25),0, '4'!BF25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BG25/'4'!$E25 * $E25),0, '4'!BG25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BH25/'4'!$E25 * $E25),0, '4'!BH25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BI25/'4'!$E25 * $E25),0, '4'!BI25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BJ25/'4'!$E25 * $E25),0, '4'!BJ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BK25/'4'!$E25 * $E25),0, '4'!BK25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BL25/'4'!$E25 * $E25),0, '4'!BL25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BM25/'4'!$E25 * $E25),0, '4'!BM25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BN25/'4'!$E25 * $E25),0, '4'!BN25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BO25/'4'!$E25 * $E25),0, '4'!BO25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BP25/'4'!$E25 * $E25),0, '4'!BP25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BQ25/'4'!$E25 * $E25),0, '4'!BQ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BR25/'4'!$E25 * $E25),0, '4'!BR25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BS25/'4'!$E25 * $E25),0, '4'!BS25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BT25/'4'!$E25 * $E25),0, '4'!BT25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BU25/'4'!$E25 * $E25),0, '4'!BU25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BV25/'4'!$E25 * $E25),0, '4'!BV25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BW25/'4'!$E25 * $E25),0, '4'!BW25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BX25/'4'!$E25 * $E25),0, '4'!BX25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BY25/'4'!$E25 * $E25),0, '4'!BY25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!BZ25/'4'!$E25 * $E25),0, '4'!BZ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CA25/'4'!$E25 * $E25),0, '4'!CA25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CB25/'4'!$E25 * $E25),0, '4'!CB25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CC25/'4'!$E25 * $E25),0, '4'!CC25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CD25/'4'!$E25 * $E25),0, '4'!CD25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CE25/'4'!$E25 * $E25),0, '4'!CE25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CF25/'4'!$E25 * $E25),0, '4'!CF25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CG25/'4'!$E25 * $E25),0, '4'!CG25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CH25/'4'!$E25 * $E25),0, '4'!CH25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CI25/'4'!$E25 * $E25),0, '4'!CI25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CJ25/'4'!$E25 * $E25),0, '4'!CJ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CK25/'4'!$E25 * $E25),0, '4'!CK25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CL25/'4'!$E25 * $E25),0, '4'!CL25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CM25/'4'!$E25 * $E25),0, '4'!CM25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CN25/'4'!$E25 * $E25),0, '4'!CN25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CO25/'4'!$E25 * $E25),0, '4'!CO25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CP25/'4'!$E25 * $E25),0, '4'!CP25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CQ25/'4'!$E25 * $E25),0, '4'!CQ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CR25/'4'!$E25 * $E25),0, '4'!CR25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CS25/'4'!$E25 * $E25),0, '4'!CS25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CT25/'4'!$E25 * $E25),0, '4'!CT25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CU25/'4'!$E25 * $E25),0, '4'!CU25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CV25/'4'!$E25 * $E25),0, '4'!CV25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CW25/'4'!$E25 * $E25),0, '4'!CW25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CX25/'4'!$E25 * $E25),0, '4'!CX25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CY25/'4'!$E25 * $E25),0, '4'!CY25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!CZ25/'4'!$E25 * $E25),0, '4'!CZ25/'4'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '4'!DA25/'4'!$E25 * $E25),0, '4'!DA25/'4'!$E25 * $E25 )","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"'4'!E26","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D26)*200%-SQRT((1-70%)*ABS(D26)*(200%-50%)*ABS(D26)*(200%-1)))-ABS(D26))","v":0},{"$f":"H26+NPV(FDN,I26:INDEX(I26:DC26,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F26/'4'!$E26 * $E26),0, '4'!F26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!G26/'4'!$E26 * $E26),0, '4'!G26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!H26/'4'!$E26 * $E26),0, '4'!H26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!I26/'4'!$E26 * $E26),0, '4'!I26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!J26/'4'!$E26 * $E26),0, '4'!J26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!K26/'4'!$E26 * $E26),0, '4'!K26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!L26/'4'!$E26 * $E26),0, '4'!L26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!M26/'4'!$E26 * $E26),0, '4'!M26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!N26/'4'!$E26 * $E26),0, '4'!N26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!O26/'4'!$E26 * $E26),0, '4'!O26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!P26/'4'!$E26 * $E26),0, '4'!P26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!Q26/'4'!$E26 * $E26),0, '4'!Q26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!R26/'4'!$E26 * $E26),0, '4'!R26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!S26/'4'!$E26 * $E26),0, '4'!S26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!T26/'4'!$E26 * $E26),0, '4'!T26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!U26/'4'!$E26 * $E26),0, '4'!U26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!V26/'4'!$E26 * $E26),0, '4'!V26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!W26/'4'!$E26 * $E26),0, '4'!W26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!X26/'4'!$E26 * $E26),0, '4'!X26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!Y26/'4'!$E26 * $E26),0, '4'!Y26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!Z26/'4'!$E26 * $E26),0, '4'!Z26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AA26/'4'!$E26 * $E26),0, '4'!AA26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AB26/'4'!$E26 * $E26),0, '4'!AB26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AC26/'4'!$E26 * $E26),0, '4'!AC26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AD26/'4'!$E26 * $E26),0, '4'!AD26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AE26/'4'!$E26 * $E26),0, '4'!AE26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AF26/'4'!$E26 * $E26),0, '4'!AF26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AG26/'4'!$E26 * $E26),0, '4'!AG26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AH26/'4'!$E26 * $E26),0, '4'!AH26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AI26/'4'!$E26 * $E26),0, '4'!AI26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AJ26/'4'!$E26 * $E26),0, '4'!AJ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AK26/'4'!$E26 * $E26),0, '4'!AK26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AL26/'4'!$E26 * $E26),0, '4'!AL26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AM26/'4'!$E26 * $E26),0, '4'!AM26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AN26/'4'!$E26 * $E26),0, '4'!AN26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AO26/'4'!$E26 * $E26),0, '4'!AO26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AP26/'4'!$E26 * $E26),0, '4'!AP26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AQ26/'4'!$E26 * $E26),0, '4'!AQ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AR26/'4'!$E26 * $E26),0, '4'!AR26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AS26/'4'!$E26 * $E26),0, '4'!AS26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AT26/'4'!$E26 * $E26),0, '4'!AT26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AU26/'4'!$E26 * $E26),0, '4'!AU26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AV26/'4'!$E26 * $E26),0, '4'!AV26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AW26/'4'!$E26 * $E26),0, '4'!AW26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AX26/'4'!$E26 * $E26),0, '4'!AX26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AY26/'4'!$E26 * $E26),0, '4'!AY26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!AZ26/'4'!$E26 * $E26),0, '4'!AZ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BA26/'4'!$E26 * $E26),0, '4'!BA26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BB26/'4'!$E26 * $E26),0, '4'!BB26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BC26/'4'!$E26 * $E26),0, '4'!BC26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BD26/'4'!$E26 * $E26),0, '4'!BD26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BE26/'4'!$E26 * $E26),0, '4'!BE26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BF26/'4'!$E26 * $E26),0, '4'!BF26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BG26/'4'!$E26 * $E26),0, '4'!BG26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BH26/'4'!$E26 * $E26),0, '4'!BH26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BI26/'4'!$E26 * $E26),0, '4'!BI26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BJ26/'4'!$E26 * $E26),0, '4'!BJ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BK26/'4'!$E26 * $E26),0, '4'!BK26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BL26/'4'!$E26 * $E26),0, '4'!BL26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BM26/'4'!$E26 * $E26),0, '4'!BM26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BN26/'4'!$E26 * $E26),0, '4'!BN26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BO26/'4'!$E26 * $E26),0, '4'!BO26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BP26/'4'!$E26 * $E26),0, '4'!BP26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BQ26/'4'!$E26 * $E26),0, '4'!BQ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BR26/'4'!$E26 * $E26),0, '4'!BR26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BS26/'4'!$E26 * $E26),0, '4'!BS26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BT26/'4'!$E26 * $E26),0, '4'!BT26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BU26/'4'!$E26 * $E26),0, '4'!BU26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BV26/'4'!$E26 * $E26),0, '4'!BV26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BW26/'4'!$E26 * $E26),0, '4'!BW26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BX26/'4'!$E26 * $E26),0, '4'!BX26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BY26/'4'!$E26 * $E26),0, '4'!BY26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!BZ26/'4'!$E26 * $E26),0, '4'!BZ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CA26/'4'!$E26 * $E26),0, '4'!CA26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CB26/'4'!$E26 * $E26),0, '4'!CB26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CC26/'4'!$E26 * $E26),0, '4'!CC26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CD26/'4'!$E26 * $E26),0, '4'!CD26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CE26/'4'!$E26 * $E26),0, '4'!CE26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CF26/'4'!$E26 * $E26),0, '4'!CF26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CG26/'4'!$E26 * $E26),0, '4'!CG26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CH26/'4'!$E26 * $E26),0, '4'!CH26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CI26/'4'!$E26 * $E26),0, '4'!CI26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CJ26/'4'!$E26 * $E26),0, '4'!CJ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CK26/'4'!$E26 * $E26),0, '4'!CK26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CL26/'4'!$E26 * $E26),0, '4'!CL26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CM26/'4'!$E26 * $E26),0, '4'!CM26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CN26/'4'!$E26 * $E26),0, '4'!CN26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CO26/'4'!$E26 * $E26),0, '4'!CO26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CP26/'4'!$E26 * $E26),0, '4'!CP26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CQ26/'4'!$E26 * $E26),0, '4'!CQ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CR26/'4'!$E26 * $E26),0, '4'!CR26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CS26/'4'!$E26 * $E26),0, '4'!CS26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CT26/'4'!$E26 * $E26),0, '4'!CT26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CU26/'4'!$E26 * $E26),0, '4'!CU26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CV26/'4'!$E26 * $E26),0, '4'!CV26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CW26/'4'!$E26 * $E26),0, '4'!CW26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CX26/'4'!$E26 * $E26),0, '4'!CX26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CY26/'4'!$E26 * $E26),0, '4'!CY26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!CZ26/'4'!$E26 * $E26),0, '4'!CZ26/'4'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '4'!DA26/'4'!$E26 * $E26),0, '4'!DA26/'4'!$E26 * $E26 )","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"'4'!E27","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D27)*200%-SQRT((1-70%)*ABS(D27)*(200%-50%)*ABS(D27)*(200%-1)))-ABS(D27))","v":0},{"$f":"H27+NPV(FDN,I27:INDEX(I27:DC27,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F27/'4'!$E27 * $E27),0, '4'!F27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!G27/'4'!$E27 * $E27),0, '4'!G27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!H27/'4'!$E27 * $E27),0, '4'!H27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!I27/'4'!$E27 * $E27),0, '4'!I27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!J27/'4'!$E27 * $E27),0, '4'!J27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!K27/'4'!$E27 * $E27),0, '4'!K27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!L27/'4'!$E27 * $E27),0, '4'!L27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!M27/'4'!$E27 * $E27),0, '4'!M27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!N27/'4'!$E27 * $E27),0, '4'!N27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!O27/'4'!$E27 * $E27),0, '4'!O27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!P27/'4'!$E27 * $E27),0, '4'!P27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!Q27/'4'!$E27 * $E27),0, '4'!Q27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!R27/'4'!$E27 * $E27),0, '4'!R27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!S27/'4'!$E27 * $E27),0, '4'!S27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!T27/'4'!$E27 * $E27),0, '4'!T27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!U27/'4'!$E27 * $E27),0, '4'!U27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!V27/'4'!$E27 * $E27),0, '4'!V27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!W27/'4'!$E27 * $E27),0, '4'!W27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!X27/'4'!$E27 * $E27),0, '4'!X27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!Y27/'4'!$E27 * $E27),0, '4'!Y27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!Z27/'4'!$E27 * $E27),0, '4'!Z27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AA27/'4'!$E27 * $E27),0, '4'!AA27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AB27/'4'!$E27 * $E27),0, '4'!AB27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AC27/'4'!$E27 * $E27),0, '4'!AC27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AD27/'4'!$E27 * $E27),0, '4'!AD27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AE27/'4'!$E27 * $E27),0, '4'!AE27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AF27/'4'!$E27 * $E27),0, '4'!AF27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AG27/'4'!$E27 * $E27),0, '4'!AG27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AH27/'4'!$E27 * $E27),0, '4'!AH27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AI27/'4'!$E27 * $E27),0, '4'!AI27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AJ27/'4'!$E27 * $E27),0, '4'!AJ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AK27/'4'!$E27 * $E27),0, '4'!AK27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AL27/'4'!$E27 * $E27),0, '4'!AL27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AM27/'4'!$E27 * $E27),0, '4'!AM27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AN27/'4'!$E27 * $E27),0, '4'!AN27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AO27/'4'!$E27 * $E27),0, '4'!AO27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AP27/'4'!$E27 * $E27),0, '4'!AP27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AQ27/'4'!$E27 * $E27),0, '4'!AQ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AR27/'4'!$E27 * $E27),0, '4'!AR27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AS27/'4'!$E27 * $E27),0, '4'!AS27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AT27/'4'!$E27 * $E27),0, '4'!AT27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AU27/'4'!$E27 * $E27),0, '4'!AU27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AV27/'4'!$E27 * $E27),0, '4'!AV27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AW27/'4'!$E27 * $E27),0, '4'!AW27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AX27/'4'!$E27 * $E27),0, '4'!AX27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AY27/'4'!$E27 * $E27),0, '4'!AY27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!AZ27/'4'!$E27 * $E27),0, '4'!AZ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BA27/'4'!$E27 * $E27),0, '4'!BA27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BB27/'4'!$E27 * $E27),0, '4'!BB27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BC27/'4'!$E27 * $E27),0, '4'!BC27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BD27/'4'!$E27 * $E27),0, '4'!BD27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BE27/'4'!$E27 * $E27),0, '4'!BE27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BF27/'4'!$E27 * $E27),0, '4'!BF27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BG27/'4'!$E27 * $E27),0, '4'!BG27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BH27/'4'!$E27 * $E27),0, '4'!BH27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BI27/'4'!$E27 * $E27),0, '4'!BI27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BJ27/'4'!$E27 * $E27),0, '4'!BJ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BK27/'4'!$E27 * $E27),0, '4'!BK27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BL27/'4'!$E27 * $E27),0, '4'!BL27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BM27/'4'!$E27 * $E27),0, '4'!BM27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BN27/'4'!$E27 * $E27),0, '4'!BN27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BO27/'4'!$E27 * $E27),0, '4'!BO27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BP27/'4'!$E27 * $E27),0, '4'!BP27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BQ27/'4'!$E27 * $E27),0, '4'!BQ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BR27/'4'!$E27 * $E27),0, '4'!BR27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BS27/'4'!$E27 * $E27),0, '4'!BS27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BT27/'4'!$E27 * $E27),0, '4'!BT27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BU27/'4'!$E27 * $E27),0, '4'!BU27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BV27/'4'!$E27 * $E27),0, '4'!BV27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BW27/'4'!$E27 * $E27),0, '4'!BW27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BX27/'4'!$E27 * $E27),0, '4'!BX27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BY27/'4'!$E27 * $E27),0, '4'!BY27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!BZ27/'4'!$E27 * $E27),0, '4'!BZ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CA27/'4'!$E27 * $E27),0, '4'!CA27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CB27/'4'!$E27 * $E27),0, '4'!CB27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CC27/'4'!$E27 * $E27),0, '4'!CC27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CD27/'4'!$E27 * $E27),0, '4'!CD27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CE27/'4'!$E27 * $E27),0, '4'!CE27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CF27/'4'!$E27 * $E27),0, '4'!CF27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CG27/'4'!$E27 * $E27),0, '4'!CG27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CH27/'4'!$E27 * $E27),0, '4'!CH27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CI27/'4'!$E27 * $E27),0, '4'!CI27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CJ27/'4'!$E27 * $E27),0, '4'!CJ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CK27/'4'!$E27 * $E27),0, '4'!CK27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CL27/'4'!$E27 * $E27),0, '4'!CL27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CM27/'4'!$E27 * $E27),0, '4'!CM27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CN27/'4'!$E27 * $E27),0, '4'!CN27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CO27/'4'!$E27 * $E27),0, '4'!CO27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CP27/'4'!$E27 * $E27),0, '4'!CP27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CQ27/'4'!$E27 * $E27),0, '4'!CQ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CR27/'4'!$E27 * $E27),0, '4'!CR27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CS27/'4'!$E27 * $E27),0, '4'!CS27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CT27/'4'!$E27 * $E27),0, '4'!CT27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CU27/'4'!$E27 * $E27),0, '4'!CU27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CV27/'4'!$E27 * $E27),0, '4'!CV27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CW27/'4'!$E27 * $E27),0, '4'!CW27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CX27/'4'!$E27 * $E27),0, '4'!CX27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CY27/'4'!$E27 * $E27),0, '4'!CY27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!CZ27/'4'!$E27 * $E27),0, '4'!CZ27/'4'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '4'!DA27/'4'!$E27 * $E27),0, '4'!DA27/'4'!$E27 * $E27 )","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"'4'!E28","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D28)*200%-SQRT((1-70%)*ABS(D28)*(200%-50%)*ABS(D28)*(200%-1)))-ABS(D28))","v":0},{"$f":"H28+NPV(FDN,I28:INDEX(I28:DC28,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F28/'4'!$E28 * $E28),0, '4'!F28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!G28/'4'!$E28 * $E28),0, '4'!G28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!H28/'4'!$E28 * $E28),0, '4'!H28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!I28/'4'!$E28 * $E28),0, '4'!I28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!J28/'4'!$E28 * $E28),0, '4'!J28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!K28/'4'!$E28 * $E28),0, '4'!K28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!L28/'4'!$E28 * $E28),0, '4'!L28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!M28/'4'!$E28 * $E28),0, '4'!M28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!N28/'4'!$E28 * $E28),0, '4'!N28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!O28/'4'!$E28 * $E28),0, '4'!O28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!P28/'4'!$E28 * $E28),0, '4'!P28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!Q28/'4'!$E28 * $E28),0, '4'!Q28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!R28/'4'!$E28 * $E28),0, '4'!R28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!S28/'4'!$E28 * $E28),0, '4'!S28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!T28/'4'!$E28 * $E28),0, '4'!T28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!U28/'4'!$E28 * $E28),0, '4'!U28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!V28/'4'!$E28 * $E28),0, '4'!V28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!W28/'4'!$E28 * $E28),0, '4'!W28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!X28/'4'!$E28 * $E28),0, '4'!X28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!Y28/'4'!$E28 * $E28),0, '4'!Y28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!Z28/'4'!$E28 * $E28),0, '4'!Z28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AA28/'4'!$E28 * $E28),0, '4'!AA28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AB28/'4'!$E28 * $E28),0, '4'!AB28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AC28/'4'!$E28 * $E28),0, '4'!AC28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AD28/'4'!$E28 * $E28),0, '4'!AD28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AE28/'4'!$E28 * $E28),0, '4'!AE28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AF28/'4'!$E28 * $E28),0, '4'!AF28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AG28/'4'!$E28 * $E28),0, '4'!AG28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AH28/'4'!$E28 * $E28),0, '4'!AH28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AI28/'4'!$E28 * $E28),0, '4'!AI28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AJ28/'4'!$E28 * $E28),0, '4'!AJ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AK28/'4'!$E28 * $E28),0, '4'!AK28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AL28/'4'!$E28 * $E28),0, '4'!AL28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AM28/'4'!$E28 * $E28),0, '4'!AM28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AN28/'4'!$E28 * $E28),0, '4'!AN28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AO28/'4'!$E28 * $E28),0, '4'!AO28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AP28/'4'!$E28 * $E28),0, '4'!AP28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AQ28/'4'!$E28 * $E28),0, '4'!AQ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AR28/'4'!$E28 * $E28),0, '4'!AR28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AS28/'4'!$E28 * $E28),0, '4'!AS28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AT28/'4'!$E28 * $E28),0, '4'!AT28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AU28/'4'!$E28 * $E28),0, '4'!AU28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AV28/'4'!$E28 * $E28),0, '4'!AV28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AW28/'4'!$E28 * $E28),0, '4'!AW28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AX28/'4'!$E28 * $E28),0, '4'!AX28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AY28/'4'!$E28 * $E28),0, '4'!AY28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!AZ28/'4'!$E28 * $E28),0, '4'!AZ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BA28/'4'!$E28 * $E28),0, '4'!BA28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BB28/'4'!$E28 * $E28),0, '4'!BB28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BC28/'4'!$E28 * $E28),0, '4'!BC28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BD28/'4'!$E28 * $E28),0, '4'!BD28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BE28/'4'!$E28 * $E28),0, '4'!BE28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BF28/'4'!$E28 * $E28),0, '4'!BF28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BG28/'4'!$E28 * $E28),0, '4'!BG28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BH28/'4'!$E28 * $E28),0, '4'!BH28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BI28/'4'!$E28 * $E28),0, '4'!BI28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BJ28/'4'!$E28 * $E28),0, '4'!BJ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BK28/'4'!$E28 * $E28),0, '4'!BK28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BL28/'4'!$E28 * $E28),0, '4'!BL28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BM28/'4'!$E28 * $E28),0, '4'!BM28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BN28/'4'!$E28 * $E28),0, '4'!BN28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BO28/'4'!$E28 * $E28),0, '4'!BO28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BP28/'4'!$E28 * $E28),0, '4'!BP28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BQ28/'4'!$E28 * $E28),0, '4'!BQ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BR28/'4'!$E28 * $E28),0, '4'!BR28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BS28/'4'!$E28 * $E28),0, '4'!BS28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BT28/'4'!$E28 * $E28),0, '4'!BT28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BU28/'4'!$E28 * $E28),0, '4'!BU28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BV28/'4'!$E28 * $E28),0, '4'!BV28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BW28/'4'!$E28 * $E28),0, '4'!BW28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BX28/'4'!$E28 * $E28),0, '4'!BX28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BY28/'4'!$E28 * $E28),0, '4'!BY28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!BZ28/'4'!$E28 * $E28),0, '4'!BZ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CA28/'4'!$E28 * $E28),0, '4'!CA28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CB28/'4'!$E28 * $E28),0, '4'!CB28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CC28/'4'!$E28 * $E28),0, '4'!CC28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CD28/'4'!$E28 * $E28),0, '4'!CD28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CE28/'4'!$E28 * $E28),0, '4'!CE28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CF28/'4'!$E28 * $E28),0, '4'!CF28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CG28/'4'!$E28 * $E28),0, '4'!CG28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CH28/'4'!$E28 * $E28),0, '4'!CH28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CI28/'4'!$E28 * $E28),0, '4'!CI28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CJ28/'4'!$E28 * $E28),0, '4'!CJ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CK28/'4'!$E28 * $E28),0, '4'!CK28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CL28/'4'!$E28 * $E28),0, '4'!CL28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CM28/'4'!$E28 * $E28),0, '4'!CM28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CN28/'4'!$E28 * $E28),0, '4'!CN28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CO28/'4'!$E28 * $E28),0, '4'!CO28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CP28/'4'!$E28 * $E28),0, '4'!CP28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CQ28/'4'!$E28 * $E28),0, '4'!CQ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CR28/'4'!$E28 * $E28),0, '4'!CR28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CS28/'4'!$E28 * $E28),0, '4'!CS28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CT28/'4'!$E28 * $E28),0, '4'!CT28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CU28/'4'!$E28 * $E28),0, '4'!CU28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CV28/'4'!$E28 * $E28),0, '4'!CV28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CW28/'4'!$E28 * $E28),0, '4'!CW28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CX28/'4'!$E28 * $E28),0, '4'!CX28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CY28/'4'!$E28 * $E28),0, '4'!CY28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!CZ28/'4'!$E28 * $E28),0, '4'!CZ28/'4'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '4'!DA28/'4'!$E28 * $E28),0, '4'!DA28/'4'!$E28 * $E28 )","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"'4'!E29","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,(ABS(D29)*200%-SQRT((1-70%)*ABS(D29)*(200%-50%)*ABS(D29)*(200%-1)))-ABS(D29))","v":0},{"$f":"H29+NPV(FDN,I29:INDEX(I29:DC29,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F29/'4'!$E29 * $E29),0, '4'!F29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!G29/'4'!$E29 * $E29),0, '4'!G29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!H29/'4'!$E29 * $E29),0, '4'!H29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!I29/'4'!$E29 * $E29),0, '4'!I29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!J29/'4'!$E29 * $E29),0, '4'!J29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!K29/'4'!$E29 * $E29),0, '4'!K29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!L29/'4'!$E29 * $E29),0, '4'!L29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!M29/'4'!$E29 * $E29),0, '4'!M29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!N29/'4'!$E29 * $E29),0, '4'!N29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!O29/'4'!$E29 * $E29),0, '4'!O29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!P29/'4'!$E29 * $E29),0, '4'!P29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!Q29/'4'!$E29 * $E29),0, '4'!Q29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!R29/'4'!$E29 * $E29),0, '4'!R29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!S29/'4'!$E29 * $E29),0, '4'!S29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!T29/'4'!$E29 * $E29),0, '4'!T29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!U29/'4'!$E29 * $E29),0, '4'!U29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!V29/'4'!$E29 * $E29),0, '4'!V29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!W29/'4'!$E29 * $E29),0, '4'!W29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!X29/'4'!$E29 * $E29),0, '4'!X29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!Y29/'4'!$E29 * $E29),0, '4'!Y29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!Z29/'4'!$E29 * $E29),0, '4'!Z29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AA29/'4'!$E29 * $E29),0, '4'!AA29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AB29/'4'!$E29 * $E29),0, '4'!AB29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AC29/'4'!$E29 * $E29),0, '4'!AC29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AD29/'4'!$E29 * $E29),0, '4'!AD29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AE29/'4'!$E29 * $E29),0, '4'!AE29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AF29/'4'!$E29 * $E29),0, '4'!AF29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AG29/'4'!$E29 * $E29),0, '4'!AG29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AH29/'4'!$E29 * $E29),0, '4'!AH29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AI29/'4'!$E29 * $E29),0, '4'!AI29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AJ29/'4'!$E29 * $E29),0, '4'!AJ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AK29/'4'!$E29 * $E29),0, '4'!AK29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AL29/'4'!$E29 * $E29),0, '4'!AL29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AM29/'4'!$E29 * $E29),0, '4'!AM29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AN29/'4'!$E29 * $E29),0, '4'!AN29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AO29/'4'!$E29 * $E29),0, '4'!AO29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AP29/'4'!$E29 * $E29),0, '4'!AP29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AQ29/'4'!$E29 * $E29),0, '4'!AQ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AR29/'4'!$E29 * $E29),0, '4'!AR29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AS29/'4'!$E29 * $E29),0, '4'!AS29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AT29/'4'!$E29 * $E29),0, '4'!AT29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AU29/'4'!$E29 * $E29),0, '4'!AU29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AV29/'4'!$E29 * $E29),0, '4'!AV29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AW29/'4'!$E29 * $E29),0, '4'!AW29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AX29/'4'!$E29 * $E29),0, '4'!AX29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AY29/'4'!$E29 * $E29),0, '4'!AY29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!AZ29/'4'!$E29 * $E29),0, '4'!AZ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BA29/'4'!$E29 * $E29),0, '4'!BA29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BB29/'4'!$E29 * $E29),0, '4'!BB29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BC29/'4'!$E29 * $E29),0, '4'!BC29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BD29/'4'!$E29 * $E29),0, '4'!BD29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BE29/'4'!$E29 * $E29),0, '4'!BE29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BF29/'4'!$E29 * $E29),0, '4'!BF29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BG29/'4'!$E29 * $E29),0, '4'!BG29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BH29/'4'!$E29 * $E29),0, '4'!BH29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BI29/'4'!$E29 * $E29),0, '4'!BI29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BJ29/'4'!$E29 * $E29),0, '4'!BJ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BK29/'4'!$E29 * $E29),0, '4'!BK29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BL29/'4'!$E29 * $E29),0, '4'!BL29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BM29/'4'!$E29 * $E29),0, '4'!BM29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BN29/'4'!$E29 * $E29),0, '4'!BN29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BO29/'4'!$E29 * $E29),0, '4'!BO29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BP29/'4'!$E29 * $E29),0, '4'!BP29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BQ29/'4'!$E29 * $E29),0, '4'!BQ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BR29/'4'!$E29 * $E29),0, '4'!BR29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BS29/'4'!$E29 * $E29),0, '4'!BS29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BT29/'4'!$E29 * $E29),0, '4'!BT29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BU29/'4'!$E29 * $E29),0, '4'!BU29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BV29/'4'!$E29 * $E29),0, '4'!BV29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BW29/'4'!$E29 * $E29),0, '4'!BW29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BX29/'4'!$E29 * $E29),0, '4'!BX29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BY29/'4'!$E29 * $E29),0, '4'!BY29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!BZ29/'4'!$E29 * $E29),0, '4'!BZ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CA29/'4'!$E29 * $E29),0, '4'!CA29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CB29/'4'!$E29 * $E29),0, '4'!CB29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CC29/'4'!$E29 * $E29),0, '4'!CC29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CD29/'4'!$E29 * $E29),0, '4'!CD29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CE29/'4'!$E29 * $E29),0, '4'!CE29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CF29/'4'!$E29 * $E29),0, '4'!CF29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CG29/'4'!$E29 * $E29),0, '4'!CG29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CH29/'4'!$E29 * $E29),0, '4'!CH29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CI29/'4'!$E29 * $E29),0, '4'!CI29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CJ29/'4'!$E29 * $E29),0, '4'!CJ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CK29/'4'!$E29 * $E29),0, '4'!CK29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CL29/'4'!$E29 * $E29),0, '4'!CL29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CM29/'4'!$E29 * $E29),0, '4'!CM29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CN29/'4'!$E29 * $E29),0, '4'!CN29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CO29/'4'!$E29 * $E29),0, '4'!CO29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CP29/'4'!$E29 * $E29),0, '4'!CP29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CQ29/'4'!$E29 * $E29),0, '4'!CQ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CR29/'4'!$E29 * $E29),0, '4'!CR29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CS29/'4'!$E29 * $E29),0, '4'!CS29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CT29/'4'!$E29 * $E29),0, '4'!CT29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CU29/'4'!$E29 * $E29),0, '4'!CU29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CV29/'4'!$E29 * $E29),0, '4'!CV29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CW29/'4'!$E29 * $E29),0, '4'!CW29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CX29/'4'!$E29 * $E29),0, '4'!CX29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CY29/'4'!$E29 * $E29),0, '4'!CY29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!CZ29/'4'!$E29 * $E29),0, '4'!CZ29/'4'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '4'!DA29/'4'!$E29 * $E29),0, '4'!DA29/'4'!$E29 * $E29 )","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"'4'!E30","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},{"$f":"ROUND(SUM(H31,H33,H32),0)","v":0},{"$f":"ROUND(SUM(I31,I33,I32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU31,BU33,BU32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"'4'!E31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"H31+NPV(FDN,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H8:H15,Pirkimo_PVM)+SUMPRODUCT(H23:H28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN8:AN15,Pirkimo_PVM)+SUMPRODUCT(AN23:AN28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT8:BT15,Pirkimo_PVM)+SUMPRODUCT(BT23:BT28,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"'4'!E32","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},{"$f":"H32+NPV(FDN,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H18:H19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN18:AN19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT18:BT19,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"'4'!E33","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D33<0,(( ABS(D33) * 200% - SQRT( (1-70%) * ABS(D33) * (200%-50%) * ABS(D33) * (200%-1) ) ) - ABS(D33))*(-1),( ABS(D33) * 200% - SQRT( (1-70%) * ABS(D33) * (200%-50%) * ABS(D33) * (200%-1) ) ) - ABS(D33)))","v":0},{"$f":"H33+NPV(FDN,I33:INDEX(I33:DC33,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"IF( ISERROR( '4'!F33/'4'!$E33 * $E33),0, '4'!F33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!G33/'4'!$E33 * $E33),0, '4'!G33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!H33/'4'!$E33 * $E33),0, '4'!H33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!I33/'4'!$E33 * $E33),0, '4'!I33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!J33/'4'!$E33 * $E33),0, '4'!J33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!K33/'4'!$E33 * $E33),0, '4'!K33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!L33/'4'!$E33 * $E33),0, '4'!L33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!M33/'4'!$E33 * $E33),0, '4'!M33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!N33/'4'!$E33 * $E33),0, '4'!N33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!O33/'4'!$E33 * $E33),0, '4'!O33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!P33/'4'!$E33 * $E33),0, '4'!P33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!Q33/'4'!$E33 * $E33),0, '4'!Q33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!R33/'4'!$E33 * $E33),0, '4'!R33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!S33/'4'!$E33 * $E33),0, '4'!S33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!T33/'4'!$E33 * $E33),0, '4'!T33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!U33/'4'!$E33 * $E33),0, '4'!U33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!V33/'4'!$E33 * $E33),0, '4'!V33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!W33/'4'!$E33 * $E33),0, '4'!W33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!X33/'4'!$E33 * $E33),0, '4'!X33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!Y33/'4'!$E33 * $E33),0, '4'!Y33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!Z33/'4'!$E33 * $E33),0, '4'!Z33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AA33/'4'!$E33 * $E33),0, '4'!AA33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AB33/'4'!$E33 * $E33),0, '4'!AB33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AC33/'4'!$E33 * $E33),0, '4'!AC33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AD33/'4'!$E33 * $E33),0, '4'!AD33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AE33/'4'!$E33 * $E33),0, '4'!AE33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AF33/'4'!$E33 * $E33),0, '4'!AF33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AG33/'4'!$E33 * $E33),0, '4'!AG33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AH33/'4'!$E33 * $E33),0, '4'!AH33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AI33/'4'!$E33 * $E33),0, '4'!AI33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AJ33/'4'!$E33 * $E33),0, '4'!AJ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AK33/'4'!$E33 * $E33),0, '4'!AK33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AL33/'4'!$E33 * $E33),0, '4'!AL33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AM33/'4'!$E33 * $E33),0, '4'!AM33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AN33/'4'!$E33 * $E33),0, '4'!AN33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AO33/'4'!$E33 * $E33),0, '4'!AO33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AP33/'4'!$E33 * $E33),0, '4'!AP33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AQ33/'4'!$E33 * $E33),0, '4'!AQ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AR33/'4'!$E33 * $E33),0, '4'!AR33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AS33/'4'!$E33 * $E33),0, '4'!AS33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AT33/'4'!$E33 * $E33),0, '4'!AT33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AU33/'4'!$E33 * $E33),0, '4'!AU33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AV33/'4'!$E33 * $E33),0, '4'!AV33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AW33/'4'!$E33 * $E33),0, '4'!AW33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AX33/'4'!$E33 * $E33),0, '4'!AX33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AY33/'4'!$E33 * $E33),0, '4'!AY33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!AZ33/'4'!$E33 * $E33),0, '4'!AZ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BA33/'4'!$E33 * $E33),0, '4'!BA33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BB33/'4'!$E33 * $E33),0, '4'!BB33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BC33/'4'!$E33 * $E33),0, '4'!BC33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BD33/'4'!$E33 * $E33),0, '4'!BD33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BE33/'4'!$E33 * $E33),0, '4'!BE33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BF33/'4'!$E33 * $E33),0, '4'!BF33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BG33/'4'!$E33 * $E33),0, '4'!BG33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BH33/'4'!$E33 * $E33),0, '4'!BH33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BI33/'4'!$E33 * $E33),0, '4'!BI33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BJ33/'4'!$E33 * $E33),0, '4'!BJ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BK33/'4'!$E33 * $E33),0, '4'!BK33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BL33/'4'!$E33 * $E33),0, '4'!BL33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BM33/'4'!$E33 * $E33),0, '4'!BM33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BN33/'4'!$E33 * $E33),0, '4'!BN33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BO33/'4'!$E33 * $E33),0, '4'!BO33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BP33/'4'!$E33 * $E33),0, '4'!BP33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BQ33/'4'!$E33 * $E33),0, '4'!BQ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BR33/'4'!$E33 * $E33),0, '4'!BR33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BS33/'4'!$E33 * $E33),0, '4'!BS33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BT33/'4'!$E33 * $E33),0, '4'!BT33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BU33/'4'!$E33 * $E33),0, '4'!BU33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BV33/'4'!$E33 * $E33),0, '4'!BV33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BW33/'4'!$E33 * $E33),0, '4'!BW33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BX33/'4'!$E33 * $E33),0, '4'!BX33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BY33/'4'!$E33 * $E33),0, '4'!BY33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!BZ33/'4'!$E33 * $E33),0, '4'!BZ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CA33/'4'!$E33 * $E33),0, '4'!CA33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CB33/'4'!$E33 * $E33),0, '4'!CB33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CC33/'4'!$E33 * $E33),0, '4'!CC33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CD33/'4'!$E33 * $E33),0, '4'!CD33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CE33/'4'!$E33 * $E33),0, '4'!CE33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CF33/'4'!$E33 * $E33),0, '4'!CF33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CG33/'4'!$E33 * $E33),0, '4'!CG33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CH33/'4'!$E33 * $E33),0, '4'!CH33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CI33/'4'!$E33 * $E33),0, '4'!CI33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CJ33/'4'!$E33 * $E33),0, '4'!CJ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CK33/'4'!$E33 * $E33),0, '4'!CK33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CL33/'4'!$E33 * $E33),0, '4'!CL33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CM33/'4'!$E33 * $E33),0, '4'!CM33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CN33/'4'!$E33 * $E33),0, '4'!CN33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CO33/'4'!$E33 * $E33),0, '4'!CO33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CP33/'4'!$E33 * $E33),0, '4'!CP33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CQ33/'4'!$E33 * $E33),0, '4'!CQ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CR33/'4'!$E33 * $E33),0, '4'!CR33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CS33/'4'!$E33 * $E33),0, '4'!CS33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CT33/'4'!$E33 * $E33),0, '4'!CT33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CU33/'4'!$E33 * $E33),0, '4'!CU33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CV33/'4'!$E33 * $E33),0, '4'!CV33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CW33/'4'!$E33 * $E33),0, '4'!CW33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CX33/'4'!$E33 * $E33),0, '4'!CX33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CY33/'4'!$E33 * $E33),0, '4'!CY33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!CZ33/'4'!$E33 * $E33),0, '4'!CZ33/'4'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '4'!DA33/'4'!$E33 * $E33),0, '4'!DA33/'4'!$E33 * $E33 )","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"'4'!E34","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17)-SUM(AM15,AM22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY17)-SUM(CY15,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ17)-SUM(CZ15,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA17)-SUM(DA15,DA22),0)","v":0},{"$f":"ROUND(SUM(DB17)-SUM(DB15,DB22),0)","v":0},{"$f":"ROUND(SUM(DC17)-SUM(DC15,DC22),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"'4'!E35","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},{"$f":"SUM(H36,H41,H44)","v":0},{"$f":"SUM(I36,I41,I44)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R36,R41,R44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM36,AM41,AM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY36,CY41,CY44)","v":0},{"$f":"SUM(CZ36,CZ41,CZ44)","v":0},{"$f":"SUM(DA36,DA41,DA44)","v":0},{"$f":"SUM(DB36,DB41,DB44)","v":0},{"$f":"SUM(DC36,DC41,DC44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"'4'!E36","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},{"$f":"ROUND(SUM(H37:H40),0)","v":0},{"$f":"ROUND(SUM(I37:I40),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R37:R40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM37:AM40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY37:CY40),0)","v":0},{"$f":"ROUND(SUM(CZ37:CZ40),0)","v":0},{"$f":"ROUND(SUM(DA37:DA40),0)","v":0},{"$f":"ROUND(SUM(DB37:DB40),0)","v":0},{"$f":"ROUND(SUM(DC37:DC40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"'4'!E37","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D37<0,(( ABS(D37) * 200% - SQRT( (1-70%) * ABS(D37) * (200%-50%) * ABS(D37) * (200%-1) ) ) - ABS(D37))*(-1),( ABS(D37) * 200% - SQRT( (1-70%) * ABS(D37) * (200%-50%) * ABS(D37) * (200%-1) ) ) - ABS(D37)))","v":0},{"$f":"H37+NPV(FDN,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"'4'!E38","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D38<0,(( ABS(D38) * 200% - SQRT( (1-70%) * ABS(D38) * (200%-50%) * ABS(D38) * (200%-1) ) ) - ABS(D38))*(-1),( ABS(D38) * 200% - SQRT( (1-70%) * ABS(D38) * (200%-50%) * ABS(D38) * (200%-1) ) ) - ABS(D38)))","v":0},{"$f":"H38+NPV(FDN,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"'4'!E39","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D39<0,(( ABS(D39) * 200% - SQRT( (1-70%) * ABS(D39) * (200%-50%) * ABS(D39) * (200%-1) ) ) - ABS(D39))*(-1),( ABS(D39) * 200% - SQRT( (1-70%) * ABS(D39) * (200%-50%) * ABS(D39) * (200%-1) ) ) - ABS(D39)))","v":0},{"$f":"H39+NPV(FDN,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"'4'!E40","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D40<0,(( ABS(D40) * 200% - SQRT( (1-70%) * ABS(D40) * (200%-50%) * ABS(D40) * (200%-1) ) ) - ABS(D40))*(-1),( ABS(D40) * 200% - SQRT( (1-70%) * ABS(D40) * (200%-50%) * ABS(D40) * (200%-1) ) ) - ABS(D40)))","v":0},{"$f":"H40+NPV(FDN,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"'4'!E41","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},{"$f":"ROUND(SUM(H42:H43),0)","v":0},{"$f":"ROUND(SUM(I42:I43),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R42:R43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM42:AM43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY42:CY43),0)","v":0},{"$f":"ROUND(SUM(CZ42:CZ43),0)","v":0},{"$f":"ROUND(SUM(DA42:DA43),0)","v":0},{"$f":"ROUND(SUM(DB42:DB43),0)","v":0},{"$f":"ROUND(SUM(DC42:DC43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"'4'!E42","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D42<0,(( ABS(D42) * 200% - SQRT( (1-70%) * ABS(D42) * (200%-50%) * ABS(D42) * (200%-1) ) ) - ABS(D42))*(-1),( ABS(D42) * 200% - SQRT( (1-70%) * ABS(D42) * (200%-50%) * ABS(D42) * (200%-1) ) ) - ABS(D42)))","v":0},{"$f":"H42+NPV(FDN,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"'4'!E43","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D43<0,(( ABS(D43) * 200% - SQRT( (1-70%) * ABS(D43) * (200%-50%) * ABS(D43) * (200%-1) ) ) - ABS(D43))*(-1),( ABS(D43) * 200% - SQRT( (1-70%) * ABS(D43) * (200%-50%) * ABS(D43) * (200%-1) ) ) - ABS(D43)))","v":0},{"$f":"H43+NPV(FDN,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"'4'!E44","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},{"$f":"ROUND(SUM(H45)-SUM(H46),0)","v":0},{"$f":"ROUND(SUM(I45)-SUM(I46),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R45)-SUM(R46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM45)-SUM(AM46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY45)-SUM(CY46),0)","v":0},{"$f":"ROUND(SUM(CZ45)-SUM(CZ46),0)","v":0},{"$f":"ROUND(SUM(DA45)-SUM(DA46),0)","v":0},{"$f":"ROUND(SUM(DB45)-SUM(DB46),0)","v":0},{"$f":"ROUND(SUM(DC45)-SUM(DC46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"'4'!E45","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D45<0,(( ABS(D45) * 200% - SQRT( (1-70%) * ABS(D45) * (200%-50%) * ABS(D45) * (200%-1) ) ) - ABS(D45))*(-1),( ABS(D45) * 200% - SQRT( (1-70%) * ABS(D45) * (200%-50%) * ABS(D45) * (200%-1) ) ) - ABS(D45)))","v":0},{"$f":"H45+NPV(FDN,I45:INDEX(I45:DC45,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"'4'!E46","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",0,IF(D46<0,(( ABS(D46) * 200% - SQRT( (1-70%) * ABS(D46) * (200%-50%) * ABS(D46) * (200%-1) ) ) - ABS(D46))*(-1),( ABS(D46) * 200% - SQRT( (1-70%) * ABS(D46) * (200%-50%) * ABS(D46) * (200%-1) ) ) - ABS(D46)))","v":0},{"$f":"H46+NPV(FDN,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"'4'!E47","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},{"$f":"SUM(H48)-SUM(H56)","v":0},{"$f":"SUM(I48)-SUM(I56)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R48)-SUM(R56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM48)-SUM(AM56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY48)-SUM(CY56)","v":0},{"$f":"SUM(CZ48)-SUM(CZ56)","v":0},{"$f":"SUM(DA48)-SUM(DA56)","v":0},{"$f":"SUM(DB48)-SUM(DB56)","v":0},{"$f":"SUM(DC48)-SUM(DC56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"'4'!E48","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},{"$f":"ROUND(SUM(H49:H55),0)","v":0},{"$f":"ROUND(SUM(I49:I55),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R49:R55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM49:AM55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY49:CY55),0)","v":0},{"$f":"ROUND(SUM(CZ49:CZ55),0)","v":0},{"$f":"ROUND(SUM(DA49:DA55),0)","v":0},{"$f":"ROUND(SUM(DB49:DB55),0)","v":0},{"$f":"ROUND(SUM(DC49:DC55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E49","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H49:DC49),0)","v":0},{"$f":"H49+NPV(SDN,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F49/'4'!$E49 * $E49),0, '4'!F49/'4'!$E49 * $E49),ROUND($D$221*'4'!F49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G49/'4'!$E49 * $E49),0, '4'!G49/'4'!$E49 * $E49),ROUND($D$221*'4'!G49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H49/'4'!$E49 * $E49),0, '4'!H49/'4'!$E49 * $E49),ROUND($D$221*'4'!H49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I49/'4'!$E49 * $E49),0, '4'!I49/'4'!$E49 * $E49),ROUND($D$221*'4'!I49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J49/'4'!$E49 * $E49),0, '4'!J49/'4'!$E49 * $E49),ROUND($D$221*'4'!J49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K49/'4'!$E49 * $E49),0, '4'!K49/'4'!$E49 * $E49),ROUND($D$221*'4'!K49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L49/'4'!$E49 * $E49),0, '4'!L49/'4'!$E49 * $E49),ROUND($D$221*'4'!L49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M49/'4'!$E49 * $E49),0, '4'!M49/'4'!$E49 * $E49),ROUND($D$221*'4'!M49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N49/'4'!$E49 * $E49),0, '4'!N49/'4'!$E49 * $E49),ROUND($D$221*'4'!N49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O49/'4'!$E49 * $E49),0, '4'!O49/'4'!$E49 * $E49),ROUND($D$221*'4'!O49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P49/'4'!$E49 * $E49),0, '4'!P49/'4'!$E49 * $E49),ROUND($D$221*'4'!P49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q49/'4'!$E49 * $E49),0, '4'!Q49/'4'!$E49 * $E49),ROUND($D$221*'4'!Q49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R49/'4'!$E49 * $E49),0, '4'!R49/'4'!$E49 * $E49),ROUND($D$221*'4'!R49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S49/'4'!$E49 * $E49),0, '4'!S49/'4'!$E49 * $E49),ROUND($D$221*'4'!S49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T49/'4'!$E49 * $E49),0, '4'!T49/'4'!$E49 * $E49),ROUND($D$221*'4'!T49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U49/'4'!$E49 * $E49),0, '4'!U49/'4'!$E49 * $E49),ROUND($D$221*'4'!U49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V49/'4'!$E49 * $E49),0, '4'!V49/'4'!$E49 * $E49),ROUND($D$221*'4'!V49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W49/'4'!$E49 * $E49),0, '4'!W49/'4'!$E49 * $E49),ROUND($D$221*'4'!W49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X49/'4'!$E49 * $E49),0, '4'!X49/'4'!$E49 * $E49),ROUND($D$221*'4'!X49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y49/'4'!$E49 * $E49),0, '4'!Y49/'4'!$E49 * $E49),ROUND($D$221*'4'!Y49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z49/'4'!$E49 * $E49),0, '4'!Z49/'4'!$E49 * $E49),ROUND($D$221*'4'!Z49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA49/'4'!$E49 * $E49),0, '4'!AA49/'4'!$E49 * $E49),ROUND($D$221*'4'!AA49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB49/'4'!$E49 * $E49),0, '4'!AB49/'4'!$E49 * $E49),ROUND($D$221*'4'!AB49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC49/'4'!$E49 * $E49),0, '4'!AC49/'4'!$E49 * $E49),ROUND($D$221*'4'!AC49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD49/'4'!$E49 * $E49),0, '4'!AD49/'4'!$E49 * $E49),ROUND($D$221*'4'!AD49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE49/'4'!$E49 * $E49),0, '4'!AE49/'4'!$E49 * $E49),ROUND($D$221*'4'!AE49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF49/'4'!$E49 * $E49),0, '4'!AF49/'4'!$E49 * $E49),ROUND($D$221*'4'!AF49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG49/'4'!$E49 * $E49),0, '4'!AG49/'4'!$E49 * $E49),ROUND($D$221*'4'!AG49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH49/'4'!$E49 * $E49),0, '4'!AH49/'4'!$E49 * $E49),ROUND($D$221*'4'!AH49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI49/'4'!$E49 * $E49),0, '4'!AI49/'4'!$E49 * $E49),ROUND($D$221*'4'!AI49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ49/'4'!$E49 * $E49),0, '4'!AJ49/'4'!$E49 * $E49),ROUND($D$221*'4'!AJ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK49/'4'!$E49 * $E49),0, '4'!AK49/'4'!$E49 * $E49),ROUND($D$221*'4'!AK49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL49/'4'!$E49 * $E49),0, '4'!AL49/'4'!$E49 * $E49),ROUND($D$221*'4'!AL49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM49/'4'!$E49 * $E49),0, '4'!AM49/'4'!$E49 * $E49),ROUND($D$221*'4'!AM49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN49/'4'!$E49 * $E49),0, '4'!AN49/'4'!$E49 * $E49),ROUND($D$221*'4'!AN49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO49/'4'!$E49 * $E49),0, '4'!AO49/'4'!$E49 * $E49),ROUND($D$221*'4'!AO49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP49/'4'!$E49 * $E49),0, '4'!AP49/'4'!$E49 * $E49),ROUND($D$221*'4'!AP49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ49/'4'!$E49 * $E49),0, '4'!AQ49/'4'!$E49 * $E49),ROUND($D$221*'4'!AQ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR49/'4'!$E49 * $E49),0, '4'!AR49/'4'!$E49 * $E49),ROUND($D$221*'4'!AR49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS49/'4'!$E49 * $E49),0, '4'!AS49/'4'!$E49 * $E49),ROUND($D$221*'4'!AS49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT49/'4'!$E49 * $E49),0, '4'!AT49/'4'!$E49 * $E49),ROUND($D$221*'4'!AT49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU49/'4'!$E49 * $E49),0, '4'!AU49/'4'!$E49 * $E49),ROUND($D$221*'4'!AU49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV49/'4'!$E49 * $E49),0, '4'!AV49/'4'!$E49 * $E49),ROUND($D$221*'4'!AV49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW49/'4'!$E49 * $E49),0, '4'!AW49/'4'!$E49 * $E49),ROUND($D$221*'4'!AW49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX49/'4'!$E49 * $E49),0, '4'!AX49/'4'!$E49 * $E49),ROUND($D$221*'4'!AX49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY49/'4'!$E49 * $E49),0, '4'!AY49/'4'!$E49 * $E49),ROUND($D$221*'4'!AY49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ49/'4'!$E49 * $E49),0, '4'!AZ49/'4'!$E49 * $E49),ROUND($D$221*'4'!AZ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA49/'4'!$E49 * $E49),0, '4'!BA49/'4'!$E49 * $E49),ROUND($D$221*'4'!BA49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB49/'4'!$E49 * $E49),0, '4'!BB49/'4'!$E49 * $E49),ROUND($D$221*'4'!BB49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC49/'4'!$E49 * $E49),0, '4'!BC49/'4'!$E49 * $E49),ROUND($D$221*'4'!BC49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD49/'4'!$E49 * $E49),0, '4'!BD49/'4'!$E49 * $E49),ROUND($D$221*'4'!BD49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE49/'4'!$E49 * $E49),0, '4'!BE49/'4'!$E49 * $E49),ROUND($D$221*'4'!BE49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF49/'4'!$E49 * $E49),0, '4'!BF49/'4'!$E49 * $E49),ROUND($D$221*'4'!BF49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG49/'4'!$E49 * $E49),0, '4'!BG49/'4'!$E49 * $E49),ROUND($D$221*'4'!BG49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH49/'4'!$E49 * $E49),0, '4'!BH49/'4'!$E49 * $E49),ROUND($D$221*'4'!BH49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI49/'4'!$E49 * $E49),0, '4'!BI49/'4'!$E49 * $E49),ROUND($D$221*'4'!BI49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ49/'4'!$E49 * $E49),0, '4'!BJ49/'4'!$E49 * $E49),ROUND($D$221*'4'!BJ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK49/'4'!$E49 * $E49),0, '4'!BK49/'4'!$E49 * $E49),ROUND($D$221*'4'!BK49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL49/'4'!$E49 * $E49),0, '4'!BL49/'4'!$E49 * $E49),ROUND($D$221*'4'!BL49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM49/'4'!$E49 * $E49),0, '4'!BM49/'4'!$E49 * $E49),ROUND($D$221*'4'!BM49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN49/'4'!$E49 * $E49),0, '4'!BN49/'4'!$E49 * $E49),ROUND($D$221*'4'!BN49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO49/'4'!$E49 * $E49),0, '4'!BO49/'4'!$E49 * $E49),ROUND($D$221*'4'!BO49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP49/'4'!$E49 * $E49),0, '4'!BP49/'4'!$E49 * $E49),ROUND($D$221*'4'!BP49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ49/'4'!$E49 * $E49),0, '4'!BQ49/'4'!$E49 * $E49),ROUND($D$221*'4'!BQ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR49/'4'!$E49 * $E49),0, '4'!BR49/'4'!$E49 * $E49),ROUND($D$221*'4'!BR49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS49/'4'!$E49 * $E49),0, '4'!BS49/'4'!$E49 * $E49),ROUND($D$221*'4'!BS49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT49/'4'!$E49 * $E49),0, '4'!BT49/'4'!$E49 * $E49),ROUND($D$221*'4'!BT49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU49/'4'!$E49 * $E49),0, '4'!BU49/'4'!$E49 * $E49),ROUND($D$221*'4'!BU49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV49/'4'!$E49 * $E49),0, '4'!BV49/'4'!$E49 * $E49),ROUND($D$221*'4'!BV49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW49/'4'!$E49 * $E49),0, '4'!BW49/'4'!$E49 * $E49),ROUND($D$221*'4'!BW49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX49/'4'!$E49 * $E49),0, '4'!BX49/'4'!$E49 * $E49),ROUND($D$221*'4'!BX49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY49/'4'!$E49 * $E49),0, '4'!BY49/'4'!$E49 * $E49),ROUND($D$221*'4'!BY49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ49/'4'!$E49 * $E49),0, '4'!BZ49/'4'!$E49 * $E49),ROUND($D$221*'4'!BZ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA49/'4'!$E49 * $E49),0, '4'!CA49/'4'!$E49 * $E49),ROUND($D$221*'4'!CA49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB49/'4'!$E49 * $E49),0, '4'!CB49/'4'!$E49 * $E49),ROUND($D$221*'4'!CB49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC49/'4'!$E49 * $E49),0, '4'!CC49/'4'!$E49 * $E49),ROUND($D$221*'4'!CC49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD49/'4'!$E49 * $E49),0, '4'!CD49/'4'!$E49 * $E49),ROUND($D$221*'4'!CD49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE49/'4'!$E49 * $E49),0, '4'!CE49/'4'!$E49 * $E49),ROUND($D$221*'4'!CE49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF49/'4'!$E49 * $E49),0, '4'!CF49/'4'!$E49 * $E49),ROUND($D$221*'4'!CF49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG49/'4'!$E49 * $E49),0, '4'!CG49/'4'!$E49 * $E49),ROUND($D$221*'4'!CG49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH49/'4'!$E49 * $E49),0, '4'!CH49/'4'!$E49 * $E49),ROUND($D$221*'4'!CH49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI49/'4'!$E49 * $E49),0, '4'!CI49/'4'!$E49 * $E49),ROUND($D$221*'4'!CI49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ49/'4'!$E49 * $E49),0, '4'!CJ49/'4'!$E49 * $E49),ROUND($D$221*'4'!CJ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK49/'4'!$E49 * $E49),0, '4'!CK49/'4'!$E49 * $E49),ROUND($D$221*'4'!CK49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL49/'4'!$E49 * $E49),0, '4'!CL49/'4'!$E49 * $E49),ROUND($D$221*'4'!CL49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM49/'4'!$E49 * $E49),0, '4'!CM49/'4'!$E49 * $E49),ROUND($D$221*'4'!CM49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN49/'4'!$E49 * $E49),0, '4'!CN49/'4'!$E49 * $E49),ROUND($D$221*'4'!CN49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO49/'4'!$E49 * $E49),0, '4'!CO49/'4'!$E49 * $E49),ROUND($D$221*'4'!CO49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP49/'4'!$E49 * $E49),0, '4'!CP49/'4'!$E49 * $E49),ROUND($D$221*'4'!CP49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ49/'4'!$E49 * $E49),0, '4'!CQ49/'4'!$E49 * $E49),ROUND($D$221*'4'!CQ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR49/'4'!$E49 * $E49),0, '4'!CR49/'4'!$E49 * $E49),ROUND($D$221*'4'!CR49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS49/'4'!$E49 * $E49),0, '4'!CS49/'4'!$E49 * $E49),ROUND($D$221*'4'!CS49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT49/'4'!$E49 * $E49),0, '4'!CT49/'4'!$E49 * $E49),ROUND($D$221*'4'!CT49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU49/'4'!$E49 * $E49),0, '4'!CU49/'4'!$E49 * $E49),ROUND($D$221*'4'!CU49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV49/'4'!$E49 * $E49),0, '4'!CV49/'4'!$E49 * $E49),ROUND($D$221*'4'!CV49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW49/'4'!$E49 * $E49),0, '4'!CW49/'4'!$E49 * $E49),ROUND($D$221*'4'!CW49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX49/'4'!$E49 * $E49),0, '4'!CX49/'4'!$E49 * $E49),ROUND($D$221*'4'!CX49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY49/'4'!$E49 * $E49),0, '4'!CY49/'4'!$E49 * $E49),ROUND($D$221*'4'!CY49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ49/'4'!$E49 * $E49),0, '4'!CZ49/'4'!$E49 * $E49),ROUND($D$221*'4'!CZ49,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA49/'4'!$E49 * $E49),0, '4'!DA49/'4'!$E49 * $E49),ROUND($D$221*'4'!DA49,0))","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E50","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H50:DC50),0)","v":0},{"$f":"H50+NPV(SDN,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F50/'4'!$E50 * $E50),0, '4'!F50/'4'!$E50 * $E50),ROUND($D$221*'4'!F50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G50/'4'!$E50 * $E50),0, '4'!G50/'4'!$E50 * $E50),ROUND($D$221*'4'!G50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H50/'4'!$E50 * $E50),0, '4'!H50/'4'!$E50 * $E50),ROUND($D$221*'4'!H50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I50/'4'!$E50 * $E50),0, '4'!I50/'4'!$E50 * $E50),ROUND($D$221*'4'!I50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J50/'4'!$E50 * $E50),0, '4'!J50/'4'!$E50 * $E50),ROUND($D$221*'4'!J50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K50/'4'!$E50 * $E50),0, '4'!K50/'4'!$E50 * $E50),ROUND($D$221*'4'!K50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L50/'4'!$E50 * $E50),0, '4'!L50/'4'!$E50 * $E50),ROUND($D$221*'4'!L50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M50/'4'!$E50 * $E50),0, '4'!M50/'4'!$E50 * $E50),ROUND($D$221*'4'!M50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N50/'4'!$E50 * $E50),0, '4'!N50/'4'!$E50 * $E50),ROUND($D$221*'4'!N50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O50/'4'!$E50 * $E50),0, '4'!O50/'4'!$E50 * $E50),ROUND($D$221*'4'!O50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P50/'4'!$E50 * $E50),0, '4'!P50/'4'!$E50 * $E50),ROUND($D$221*'4'!P50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q50/'4'!$E50 * $E50),0, '4'!Q50/'4'!$E50 * $E50),ROUND($D$221*'4'!Q50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R50/'4'!$E50 * $E50),0, '4'!R50/'4'!$E50 * $E50),ROUND($D$221*'4'!R50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S50/'4'!$E50 * $E50),0, '4'!S50/'4'!$E50 * $E50),ROUND($D$221*'4'!S50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T50/'4'!$E50 * $E50),0, '4'!T50/'4'!$E50 * $E50),ROUND($D$221*'4'!T50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U50/'4'!$E50 * $E50),0, '4'!U50/'4'!$E50 * $E50),ROUND($D$221*'4'!U50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V50/'4'!$E50 * $E50),0, '4'!V50/'4'!$E50 * $E50),ROUND($D$221*'4'!V50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W50/'4'!$E50 * $E50),0, '4'!W50/'4'!$E50 * $E50),ROUND($D$221*'4'!W50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X50/'4'!$E50 * $E50),0, '4'!X50/'4'!$E50 * $E50),ROUND($D$221*'4'!X50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y50/'4'!$E50 * $E50),0, '4'!Y50/'4'!$E50 * $E50),ROUND($D$221*'4'!Y50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z50/'4'!$E50 * $E50),0, '4'!Z50/'4'!$E50 * $E50),ROUND($D$221*'4'!Z50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA50/'4'!$E50 * $E50),0, '4'!AA50/'4'!$E50 * $E50),ROUND($D$221*'4'!AA50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB50/'4'!$E50 * $E50),0, '4'!AB50/'4'!$E50 * $E50),ROUND($D$221*'4'!AB50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC50/'4'!$E50 * $E50),0, '4'!AC50/'4'!$E50 * $E50),ROUND($D$221*'4'!AC50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD50/'4'!$E50 * $E50),0, '4'!AD50/'4'!$E50 * $E50),ROUND($D$221*'4'!AD50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE50/'4'!$E50 * $E50),0, '4'!AE50/'4'!$E50 * $E50),ROUND($D$221*'4'!AE50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF50/'4'!$E50 * $E50),0, '4'!AF50/'4'!$E50 * $E50),ROUND($D$221*'4'!AF50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG50/'4'!$E50 * $E50),0, '4'!AG50/'4'!$E50 * $E50),ROUND($D$221*'4'!AG50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH50/'4'!$E50 * $E50),0, '4'!AH50/'4'!$E50 * $E50),ROUND($D$221*'4'!AH50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI50/'4'!$E50 * $E50),0, '4'!AI50/'4'!$E50 * $E50),ROUND($D$221*'4'!AI50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ50/'4'!$E50 * $E50),0, '4'!AJ50/'4'!$E50 * $E50),ROUND($D$221*'4'!AJ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK50/'4'!$E50 * $E50),0, '4'!AK50/'4'!$E50 * $E50),ROUND($D$221*'4'!AK50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL50/'4'!$E50 * $E50),0, '4'!AL50/'4'!$E50 * $E50),ROUND($D$221*'4'!AL50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM50/'4'!$E50 * $E50),0, '4'!AM50/'4'!$E50 * $E50),ROUND($D$221*'4'!AM50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN50/'4'!$E50 * $E50),0, '4'!AN50/'4'!$E50 * $E50),ROUND($D$221*'4'!AN50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO50/'4'!$E50 * $E50),0, '4'!AO50/'4'!$E50 * $E50),ROUND($D$221*'4'!AO50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP50/'4'!$E50 * $E50),0, '4'!AP50/'4'!$E50 * $E50),ROUND($D$221*'4'!AP50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ50/'4'!$E50 * $E50),0, '4'!AQ50/'4'!$E50 * $E50),ROUND($D$221*'4'!AQ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR50/'4'!$E50 * $E50),0, '4'!AR50/'4'!$E50 * $E50),ROUND($D$221*'4'!AR50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS50/'4'!$E50 * $E50),0, '4'!AS50/'4'!$E50 * $E50),ROUND($D$221*'4'!AS50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT50/'4'!$E50 * $E50),0, '4'!AT50/'4'!$E50 * $E50),ROUND($D$221*'4'!AT50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU50/'4'!$E50 * $E50),0, '4'!AU50/'4'!$E50 * $E50),ROUND($D$221*'4'!AU50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV50/'4'!$E50 * $E50),0, '4'!AV50/'4'!$E50 * $E50),ROUND($D$221*'4'!AV50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW50/'4'!$E50 * $E50),0, '4'!AW50/'4'!$E50 * $E50),ROUND($D$221*'4'!AW50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX50/'4'!$E50 * $E50),0, '4'!AX50/'4'!$E50 * $E50),ROUND($D$221*'4'!AX50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY50/'4'!$E50 * $E50),0, '4'!AY50/'4'!$E50 * $E50),ROUND($D$221*'4'!AY50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ50/'4'!$E50 * $E50),0, '4'!AZ50/'4'!$E50 * $E50),ROUND($D$221*'4'!AZ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA50/'4'!$E50 * $E50),0, '4'!BA50/'4'!$E50 * $E50),ROUND($D$221*'4'!BA50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB50/'4'!$E50 * $E50),0, '4'!BB50/'4'!$E50 * $E50),ROUND($D$221*'4'!BB50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC50/'4'!$E50 * $E50),0, '4'!BC50/'4'!$E50 * $E50),ROUND($D$221*'4'!BC50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD50/'4'!$E50 * $E50),0, '4'!BD50/'4'!$E50 * $E50),ROUND($D$221*'4'!BD50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE50/'4'!$E50 * $E50),0, '4'!BE50/'4'!$E50 * $E50),ROUND($D$221*'4'!BE50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF50/'4'!$E50 * $E50),0, '4'!BF50/'4'!$E50 * $E50),ROUND($D$221*'4'!BF50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG50/'4'!$E50 * $E50),0, '4'!BG50/'4'!$E50 * $E50),ROUND($D$221*'4'!BG50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH50/'4'!$E50 * $E50),0, '4'!BH50/'4'!$E50 * $E50),ROUND($D$221*'4'!BH50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI50/'4'!$E50 * $E50),0, '4'!BI50/'4'!$E50 * $E50),ROUND($D$221*'4'!BI50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ50/'4'!$E50 * $E50),0, '4'!BJ50/'4'!$E50 * $E50),ROUND($D$221*'4'!BJ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK50/'4'!$E50 * $E50),0, '4'!BK50/'4'!$E50 * $E50),ROUND($D$221*'4'!BK50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL50/'4'!$E50 * $E50),0, '4'!BL50/'4'!$E50 * $E50),ROUND($D$221*'4'!BL50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM50/'4'!$E50 * $E50),0, '4'!BM50/'4'!$E50 * $E50),ROUND($D$221*'4'!BM50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN50/'4'!$E50 * $E50),0, '4'!BN50/'4'!$E50 * $E50),ROUND($D$221*'4'!BN50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO50/'4'!$E50 * $E50),0, '4'!BO50/'4'!$E50 * $E50),ROUND($D$221*'4'!BO50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP50/'4'!$E50 * $E50),0, '4'!BP50/'4'!$E50 * $E50),ROUND($D$221*'4'!BP50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ50/'4'!$E50 * $E50),0, '4'!BQ50/'4'!$E50 * $E50),ROUND($D$221*'4'!BQ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR50/'4'!$E50 * $E50),0, '4'!BR50/'4'!$E50 * $E50),ROUND($D$221*'4'!BR50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS50/'4'!$E50 * $E50),0, '4'!BS50/'4'!$E50 * $E50),ROUND($D$221*'4'!BS50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT50/'4'!$E50 * $E50),0, '4'!BT50/'4'!$E50 * $E50),ROUND($D$221*'4'!BT50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU50/'4'!$E50 * $E50),0, '4'!BU50/'4'!$E50 * $E50),ROUND($D$221*'4'!BU50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV50/'4'!$E50 * $E50),0, '4'!BV50/'4'!$E50 * $E50),ROUND($D$221*'4'!BV50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW50/'4'!$E50 * $E50),0, '4'!BW50/'4'!$E50 * $E50),ROUND($D$221*'4'!BW50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX50/'4'!$E50 * $E50),0, '4'!BX50/'4'!$E50 * $E50),ROUND($D$221*'4'!BX50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY50/'4'!$E50 * $E50),0, '4'!BY50/'4'!$E50 * $E50),ROUND($D$221*'4'!BY50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ50/'4'!$E50 * $E50),0, '4'!BZ50/'4'!$E50 * $E50),ROUND($D$221*'4'!BZ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA50/'4'!$E50 * $E50),0, '4'!CA50/'4'!$E50 * $E50),ROUND($D$221*'4'!CA50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB50/'4'!$E50 * $E50),0, '4'!CB50/'4'!$E50 * $E50),ROUND($D$221*'4'!CB50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC50/'4'!$E50 * $E50),0, '4'!CC50/'4'!$E50 * $E50),ROUND($D$221*'4'!CC50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD50/'4'!$E50 * $E50),0, '4'!CD50/'4'!$E50 * $E50),ROUND($D$221*'4'!CD50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE50/'4'!$E50 * $E50),0, '4'!CE50/'4'!$E50 * $E50),ROUND($D$221*'4'!CE50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF50/'4'!$E50 * $E50),0, '4'!CF50/'4'!$E50 * $E50),ROUND($D$221*'4'!CF50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG50/'4'!$E50 * $E50),0, '4'!CG50/'4'!$E50 * $E50),ROUND($D$221*'4'!CG50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH50/'4'!$E50 * $E50),0, '4'!CH50/'4'!$E50 * $E50),ROUND($D$221*'4'!CH50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI50/'4'!$E50 * $E50),0, '4'!CI50/'4'!$E50 * $E50),ROUND($D$221*'4'!CI50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ50/'4'!$E50 * $E50),0, '4'!CJ50/'4'!$E50 * $E50),ROUND($D$221*'4'!CJ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK50/'4'!$E50 * $E50),0, '4'!CK50/'4'!$E50 * $E50),ROUND($D$221*'4'!CK50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL50/'4'!$E50 * $E50),0, '4'!CL50/'4'!$E50 * $E50),ROUND($D$221*'4'!CL50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM50/'4'!$E50 * $E50),0, '4'!CM50/'4'!$E50 * $E50),ROUND($D$221*'4'!CM50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN50/'4'!$E50 * $E50),0, '4'!CN50/'4'!$E50 * $E50),ROUND($D$221*'4'!CN50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO50/'4'!$E50 * $E50),0, '4'!CO50/'4'!$E50 * $E50),ROUND($D$221*'4'!CO50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP50/'4'!$E50 * $E50),0, '4'!CP50/'4'!$E50 * $E50),ROUND($D$221*'4'!CP50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ50/'4'!$E50 * $E50),0, '4'!CQ50/'4'!$E50 * $E50),ROUND($D$221*'4'!CQ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR50/'4'!$E50 * $E50),0, '4'!CR50/'4'!$E50 * $E50),ROUND($D$221*'4'!CR50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS50/'4'!$E50 * $E50),0, '4'!CS50/'4'!$E50 * $E50),ROUND($D$221*'4'!CS50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT50/'4'!$E50 * $E50),0, '4'!CT50/'4'!$E50 * $E50),ROUND($D$221*'4'!CT50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU50/'4'!$E50 * $E50),0, '4'!CU50/'4'!$E50 * $E50),ROUND($D$221*'4'!CU50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV50/'4'!$E50 * $E50),0, '4'!CV50/'4'!$E50 * $E50),ROUND($D$221*'4'!CV50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW50/'4'!$E50 * $E50),0, '4'!CW50/'4'!$E50 * $E50),ROUND($D$221*'4'!CW50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX50/'4'!$E50 * $E50),0, '4'!CX50/'4'!$E50 * $E50),ROUND($D$221*'4'!CX50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY50/'4'!$E50 * $E50),0, '4'!CY50/'4'!$E50 * $E50),ROUND($D$221*'4'!CY50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ50/'4'!$E50 * $E50),0, '4'!CZ50/'4'!$E50 * $E50),ROUND($D$221*'4'!CZ50,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA50/'4'!$E50 * $E50),0, '4'!DA50/'4'!$E50 * $E50),ROUND($D$221*'4'!DA50,0))","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E51","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H51:DC51),0)","v":0},{"$f":"H51+NPV(SDN,I51:INDEX(I51:DC51,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F51/'4'!$E51 * $E51),0, '4'!F51/'4'!$E51 * $E51),ROUND($D$221*'4'!F51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G51/'4'!$E51 * $E51),0, '4'!G51/'4'!$E51 * $E51),ROUND($D$221*'4'!G51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H51/'4'!$E51 * $E51),0, '4'!H51/'4'!$E51 * $E51),ROUND($D$221*'4'!H51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I51/'4'!$E51 * $E51),0, '4'!I51/'4'!$E51 * $E51),ROUND($D$221*'4'!I51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J51/'4'!$E51 * $E51),0, '4'!J51/'4'!$E51 * $E51),ROUND($D$221*'4'!J51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K51/'4'!$E51 * $E51),0, '4'!K51/'4'!$E51 * $E51),ROUND($D$221*'4'!K51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L51/'4'!$E51 * $E51),0, '4'!L51/'4'!$E51 * $E51),ROUND($D$221*'4'!L51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M51/'4'!$E51 * $E51),0, '4'!M51/'4'!$E51 * $E51),ROUND($D$221*'4'!M51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N51/'4'!$E51 * $E51),0, '4'!N51/'4'!$E51 * $E51),ROUND($D$221*'4'!N51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O51/'4'!$E51 * $E51),0, '4'!O51/'4'!$E51 * $E51),ROUND($D$221*'4'!O51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P51/'4'!$E51 * $E51),0, '4'!P51/'4'!$E51 * $E51),ROUND($D$221*'4'!P51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q51/'4'!$E51 * $E51),0, '4'!Q51/'4'!$E51 * $E51),ROUND($D$221*'4'!Q51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R51/'4'!$E51 * $E51),0, '4'!R51/'4'!$E51 * $E51),ROUND($D$221*'4'!R51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S51/'4'!$E51 * $E51),0, '4'!S51/'4'!$E51 * $E51),ROUND($D$221*'4'!S51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T51/'4'!$E51 * $E51),0, '4'!T51/'4'!$E51 * $E51),ROUND($D$221*'4'!T51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U51/'4'!$E51 * $E51),0, '4'!U51/'4'!$E51 * $E51),ROUND($D$221*'4'!U51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V51/'4'!$E51 * $E51),0, '4'!V51/'4'!$E51 * $E51),ROUND($D$221*'4'!V51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W51/'4'!$E51 * $E51),0, '4'!W51/'4'!$E51 * $E51),ROUND($D$221*'4'!W51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X51/'4'!$E51 * $E51),0, '4'!X51/'4'!$E51 * $E51),ROUND($D$221*'4'!X51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y51/'4'!$E51 * $E51),0, '4'!Y51/'4'!$E51 * $E51),ROUND($D$221*'4'!Y51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z51/'4'!$E51 * $E51),0, '4'!Z51/'4'!$E51 * $E51),ROUND($D$221*'4'!Z51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA51/'4'!$E51 * $E51),0, '4'!AA51/'4'!$E51 * $E51),ROUND($D$221*'4'!AA51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB51/'4'!$E51 * $E51),0, '4'!AB51/'4'!$E51 * $E51),ROUND($D$221*'4'!AB51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC51/'4'!$E51 * $E51),0, '4'!AC51/'4'!$E51 * $E51),ROUND($D$221*'4'!AC51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD51/'4'!$E51 * $E51),0, '4'!AD51/'4'!$E51 * $E51),ROUND($D$221*'4'!AD51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE51/'4'!$E51 * $E51),0, '4'!AE51/'4'!$E51 * $E51),ROUND($D$221*'4'!AE51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF51/'4'!$E51 * $E51),0, '4'!AF51/'4'!$E51 * $E51),ROUND($D$221*'4'!AF51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG51/'4'!$E51 * $E51),0, '4'!AG51/'4'!$E51 * $E51),ROUND($D$221*'4'!AG51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH51/'4'!$E51 * $E51),0, '4'!AH51/'4'!$E51 * $E51),ROUND($D$221*'4'!AH51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI51/'4'!$E51 * $E51),0, '4'!AI51/'4'!$E51 * $E51),ROUND($D$221*'4'!AI51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ51/'4'!$E51 * $E51),0, '4'!AJ51/'4'!$E51 * $E51),ROUND($D$221*'4'!AJ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK51/'4'!$E51 * $E51),0, '4'!AK51/'4'!$E51 * $E51),ROUND($D$221*'4'!AK51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL51/'4'!$E51 * $E51),0, '4'!AL51/'4'!$E51 * $E51),ROUND($D$221*'4'!AL51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM51/'4'!$E51 * $E51),0, '4'!AM51/'4'!$E51 * $E51),ROUND($D$221*'4'!AM51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN51/'4'!$E51 * $E51),0, '4'!AN51/'4'!$E51 * $E51),ROUND($D$221*'4'!AN51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO51/'4'!$E51 * $E51),0, '4'!AO51/'4'!$E51 * $E51),ROUND($D$221*'4'!AO51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP51/'4'!$E51 * $E51),0, '4'!AP51/'4'!$E51 * $E51),ROUND($D$221*'4'!AP51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ51/'4'!$E51 * $E51),0, '4'!AQ51/'4'!$E51 * $E51),ROUND($D$221*'4'!AQ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR51/'4'!$E51 * $E51),0, '4'!AR51/'4'!$E51 * $E51),ROUND($D$221*'4'!AR51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS51/'4'!$E51 * $E51),0, '4'!AS51/'4'!$E51 * $E51),ROUND($D$221*'4'!AS51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT51/'4'!$E51 * $E51),0, '4'!AT51/'4'!$E51 * $E51),ROUND($D$221*'4'!AT51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU51/'4'!$E51 * $E51),0, '4'!AU51/'4'!$E51 * $E51),ROUND($D$221*'4'!AU51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV51/'4'!$E51 * $E51),0, '4'!AV51/'4'!$E51 * $E51),ROUND($D$221*'4'!AV51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW51/'4'!$E51 * $E51),0, '4'!AW51/'4'!$E51 * $E51),ROUND($D$221*'4'!AW51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX51/'4'!$E51 * $E51),0, '4'!AX51/'4'!$E51 * $E51),ROUND($D$221*'4'!AX51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY51/'4'!$E51 * $E51),0, '4'!AY51/'4'!$E51 * $E51),ROUND($D$221*'4'!AY51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ51/'4'!$E51 * $E51),0, '4'!AZ51/'4'!$E51 * $E51),ROUND($D$221*'4'!AZ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA51/'4'!$E51 * $E51),0, '4'!BA51/'4'!$E51 * $E51),ROUND($D$221*'4'!BA51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB51/'4'!$E51 * $E51),0, '4'!BB51/'4'!$E51 * $E51),ROUND($D$221*'4'!BB51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC51/'4'!$E51 * $E51),0, '4'!BC51/'4'!$E51 * $E51),ROUND($D$221*'4'!BC51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD51/'4'!$E51 * $E51),0, '4'!BD51/'4'!$E51 * $E51),ROUND($D$221*'4'!BD51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE51/'4'!$E51 * $E51),0, '4'!BE51/'4'!$E51 * $E51),ROUND($D$221*'4'!BE51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF51/'4'!$E51 * $E51),0, '4'!BF51/'4'!$E51 * $E51),ROUND($D$221*'4'!BF51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG51/'4'!$E51 * $E51),0, '4'!BG51/'4'!$E51 * $E51),ROUND($D$221*'4'!BG51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH51/'4'!$E51 * $E51),0, '4'!BH51/'4'!$E51 * $E51),ROUND($D$221*'4'!BH51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI51/'4'!$E51 * $E51),0, '4'!BI51/'4'!$E51 * $E51),ROUND($D$221*'4'!BI51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ51/'4'!$E51 * $E51),0, '4'!BJ51/'4'!$E51 * $E51),ROUND($D$221*'4'!BJ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK51/'4'!$E51 * $E51),0, '4'!BK51/'4'!$E51 * $E51),ROUND($D$221*'4'!BK51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL51/'4'!$E51 * $E51),0, '4'!BL51/'4'!$E51 * $E51),ROUND($D$221*'4'!BL51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM51/'4'!$E51 * $E51),0, '4'!BM51/'4'!$E51 * $E51),ROUND($D$221*'4'!BM51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN51/'4'!$E51 * $E51),0, '4'!BN51/'4'!$E51 * $E51),ROUND($D$221*'4'!BN51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO51/'4'!$E51 * $E51),0, '4'!BO51/'4'!$E51 * $E51),ROUND($D$221*'4'!BO51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP51/'4'!$E51 * $E51),0, '4'!BP51/'4'!$E51 * $E51),ROUND($D$221*'4'!BP51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ51/'4'!$E51 * $E51),0, '4'!BQ51/'4'!$E51 * $E51),ROUND($D$221*'4'!BQ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR51/'4'!$E51 * $E51),0, '4'!BR51/'4'!$E51 * $E51),ROUND($D$221*'4'!BR51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS51/'4'!$E51 * $E51),0, '4'!BS51/'4'!$E51 * $E51),ROUND($D$221*'4'!BS51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT51/'4'!$E51 * $E51),0, '4'!BT51/'4'!$E51 * $E51),ROUND($D$221*'4'!BT51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU51/'4'!$E51 * $E51),0, '4'!BU51/'4'!$E51 * $E51),ROUND($D$221*'4'!BU51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV51/'4'!$E51 * $E51),0, '4'!BV51/'4'!$E51 * $E51),ROUND($D$221*'4'!BV51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW51/'4'!$E51 * $E51),0, '4'!BW51/'4'!$E51 * $E51),ROUND($D$221*'4'!BW51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX51/'4'!$E51 * $E51),0, '4'!BX51/'4'!$E51 * $E51),ROUND($D$221*'4'!BX51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY51/'4'!$E51 * $E51),0, '4'!BY51/'4'!$E51 * $E51),ROUND($D$221*'4'!BY51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ51/'4'!$E51 * $E51),0, '4'!BZ51/'4'!$E51 * $E51),ROUND($D$221*'4'!BZ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA51/'4'!$E51 * $E51),0, '4'!CA51/'4'!$E51 * $E51),ROUND($D$221*'4'!CA51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB51/'4'!$E51 * $E51),0, '4'!CB51/'4'!$E51 * $E51),ROUND($D$221*'4'!CB51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC51/'4'!$E51 * $E51),0, '4'!CC51/'4'!$E51 * $E51),ROUND($D$221*'4'!CC51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD51/'4'!$E51 * $E51),0, '4'!CD51/'4'!$E51 * $E51),ROUND($D$221*'4'!CD51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE51/'4'!$E51 * $E51),0, '4'!CE51/'4'!$E51 * $E51),ROUND($D$221*'4'!CE51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF51/'4'!$E51 * $E51),0, '4'!CF51/'4'!$E51 * $E51),ROUND($D$221*'4'!CF51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG51/'4'!$E51 * $E51),0, '4'!CG51/'4'!$E51 * $E51),ROUND($D$221*'4'!CG51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH51/'4'!$E51 * $E51),0, '4'!CH51/'4'!$E51 * $E51),ROUND($D$221*'4'!CH51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI51/'4'!$E51 * $E51),0, '4'!CI51/'4'!$E51 * $E51),ROUND($D$221*'4'!CI51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ51/'4'!$E51 * $E51),0, '4'!CJ51/'4'!$E51 * $E51),ROUND($D$221*'4'!CJ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK51/'4'!$E51 * $E51),0, '4'!CK51/'4'!$E51 * $E51),ROUND($D$221*'4'!CK51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL51/'4'!$E51 * $E51),0, '4'!CL51/'4'!$E51 * $E51),ROUND($D$221*'4'!CL51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM51/'4'!$E51 * $E51),0, '4'!CM51/'4'!$E51 * $E51),ROUND($D$221*'4'!CM51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN51/'4'!$E51 * $E51),0, '4'!CN51/'4'!$E51 * $E51),ROUND($D$221*'4'!CN51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO51/'4'!$E51 * $E51),0, '4'!CO51/'4'!$E51 * $E51),ROUND($D$221*'4'!CO51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP51/'4'!$E51 * $E51),0, '4'!CP51/'4'!$E51 * $E51),ROUND($D$221*'4'!CP51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ51/'4'!$E51 * $E51),0, '4'!CQ51/'4'!$E51 * $E51),ROUND($D$221*'4'!CQ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR51/'4'!$E51 * $E51),0, '4'!CR51/'4'!$E51 * $E51),ROUND($D$221*'4'!CR51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS51/'4'!$E51 * $E51),0, '4'!CS51/'4'!$E51 * $E51),ROUND($D$221*'4'!CS51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT51/'4'!$E51 * $E51),0, '4'!CT51/'4'!$E51 * $E51),ROUND($D$221*'4'!CT51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU51/'4'!$E51 * $E51),0, '4'!CU51/'4'!$E51 * $E51),ROUND($D$221*'4'!CU51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV51/'4'!$E51 * $E51),0, '4'!CV51/'4'!$E51 * $E51),ROUND($D$221*'4'!CV51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW51/'4'!$E51 * $E51),0, '4'!CW51/'4'!$E51 * $E51),ROUND($D$221*'4'!CW51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX51/'4'!$E51 * $E51),0, '4'!CX51/'4'!$E51 * $E51),ROUND($D$221*'4'!CX51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY51/'4'!$E51 * $E51),0, '4'!CY51/'4'!$E51 * $E51),ROUND($D$221*'4'!CY51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ51/'4'!$E51 * $E51),0, '4'!CZ51/'4'!$E51 * $E51),ROUND($D$221*'4'!CZ51,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA51/'4'!$E51 * $E51),0, '4'!DA51/'4'!$E51 * $E51),ROUND($D$221*'4'!DA51,0))","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E52","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H52:DC52),0)","v":0},{"$f":"H52+NPV(SDN,I52:INDEX(I52:DC52,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F52/'4'!$E52 * $E52),0, '4'!F52/'4'!$E52 * $E52),ROUND($D$221*'4'!F52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G52/'4'!$E52 * $E52),0, '4'!G52/'4'!$E52 * $E52),ROUND($D$221*'4'!G52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H52/'4'!$E52 * $E52),0, '4'!H52/'4'!$E52 * $E52),ROUND($D$221*'4'!H52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I52/'4'!$E52 * $E52),0, '4'!I52/'4'!$E52 * $E52),ROUND($D$221*'4'!I52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J52/'4'!$E52 * $E52),0, '4'!J52/'4'!$E52 * $E52),ROUND($D$221*'4'!J52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K52/'4'!$E52 * $E52),0, '4'!K52/'4'!$E52 * $E52),ROUND($D$221*'4'!K52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L52/'4'!$E52 * $E52),0, '4'!L52/'4'!$E52 * $E52),ROUND($D$221*'4'!L52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M52/'4'!$E52 * $E52),0, '4'!M52/'4'!$E52 * $E52),ROUND($D$221*'4'!M52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N52/'4'!$E52 * $E52),0, '4'!N52/'4'!$E52 * $E52),ROUND($D$221*'4'!N52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O52/'4'!$E52 * $E52),0, '4'!O52/'4'!$E52 * $E52),ROUND($D$221*'4'!O52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P52/'4'!$E52 * $E52),0, '4'!P52/'4'!$E52 * $E52),ROUND($D$221*'4'!P52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q52/'4'!$E52 * $E52),0, '4'!Q52/'4'!$E52 * $E52),ROUND($D$221*'4'!Q52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R52/'4'!$E52 * $E52),0, '4'!R52/'4'!$E52 * $E52),ROUND($D$221*'4'!R52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S52/'4'!$E52 * $E52),0, '4'!S52/'4'!$E52 * $E52),ROUND($D$221*'4'!S52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T52/'4'!$E52 * $E52),0, '4'!T52/'4'!$E52 * $E52),ROUND($D$221*'4'!T52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U52/'4'!$E52 * $E52),0, '4'!U52/'4'!$E52 * $E52),ROUND($D$221*'4'!U52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V52/'4'!$E52 * $E52),0, '4'!V52/'4'!$E52 * $E52),ROUND($D$221*'4'!V52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W52/'4'!$E52 * $E52),0, '4'!W52/'4'!$E52 * $E52),ROUND($D$221*'4'!W52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X52/'4'!$E52 * $E52),0, '4'!X52/'4'!$E52 * $E52),ROUND($D$221*'4'!X52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y52/'4'!$E52 * $E52),0, '4'!Y52/'4'!$E52 * $E52),ROUND($D$221*'4'!Y52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z52/'4'!$E52 * $E52),0, '4'!Z52/'4'!$E52 * $E52),ROUND($D$221*'4'!Z52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA52/'4'!$E52 * $E52),0, '4'!AA52/'4'!$E52 * $E52),ROUND($D$221*'4'!AA52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB52/'4'!$E52 * $E52),0, '4'!AB52/'4'!$E52 * $E52),ROUND($D$221*'4'!AB52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC52/'4'!$E52 * $E52),0, '4'!AC52/'4'!$E52 * $E52),ROUND($D$221*'4'!AC52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD52/'4'!$E52 * $E52),0, '4'!AD52/'4'!$E52 * $E52),ROUND($D$221*'4'!AD52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE52/'4'!$E52 * $E52),0, '4'!AE52/'4'!$E52 * $E52),ROUND($D$221*'4'!AE52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF52/'4'!$E52 * $E52),0, '4'!AF52/'4'!$E52 * $E52),ROUND($D$221*'4'!AF52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG52/'4'!$E52 * $E52),0, '4'!AG52/'4'!$E52 * $E52),ROUND($D$221*'4'!AG52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH52/'4'!$E52 * $E52),0, '4'!AH52/'4'!$E52 * $E52),ROUND($D$221*'4'!AH52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI52/'4'!$E52 * $E52),0, '4'!AI52/'4'!$E52 * $E52),ROUND($D$221*'4'!AI52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ52/'4'!$E52 * $E52),0, '4'!AJ52/'4'!$E52 * $E52),ROUND($D$221*'4'!AJ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK52/'4'!$E52 * $E52),0, '4'!AK52/'4'!$E52 * $E52),ROUND($D$221*'4'!AK52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL52/'4'!$E52 * $E52),0, '4'!AL52/'4'!$E52 * $E52),ROUND($D$221*'4'!AL52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM52/'4'!$E52 * $E52),0, '4'!AM52/'4'!$E52 * $E52),ROUND($D$221*'4'!AM52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN52/'4'!$E52 * $E52),0, '4'!AN52/'4'!$E52 * $E52),ROUND($D$221*'4'!AN52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO52/'4'!$E52 * $E52),0, '4'!AO52/'4'!$E52 * $E52),ROUND($D$221*'4'!AO52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP52/'4'!$E52 * $E52),0, '4'!AP52/'4'!$E52 * $E52),ROUND($D$221*'4'!AP52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ52/'4'!$E52 * $E52),0, '4'!AQ52/'4'!$E52 * $E52),ROUND($D$221*'4'!AQ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR52/'4'!$E52 * $E52),0, '4'!AR52/'4'!$E52 * $E52),ROUND($D$221*'4'!AR52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS52/'4'!$E52 * $E52),0, '4'!AS52/'4'!$E52 * $E52),ROUND($D$221*'4'!AS52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT52/'4'!$E52 * $E52),0, '4'!AT52/'4'!$E52 * $E52),ROUND($D$221*'4'!AT52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU52/'4'!$E52 * $E52),0, '4'!AU52/'4'!$E52 * $E52),ROUND($D$221*'4'!AU52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV52/'4'!$E52 * $E52),0, '4'!AV52/'4'!$E52 * $E52),ROUND($D$221*'4'!AV52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW52/'4'!$E52 * $E52),0, '4'!AW52/'4'!$E52 * $E52),ROUND($D$221*'4'!AW52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX52/'4'!$E52 * $E52),0, '4'!AX52/'4'!$E52 * $E52),ROUND($D$221*'4'!AX52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY52/'4'!$E52 * $E52),0, '4'!AY52/'4'!$E52 * $E52),ROUND($D$221*'4'!AY52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ52/'4'!$E52 * $E52),0, '4'!AZ52/'4'!$E52 * $E52),ROUND($D$221*'4'!AZ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA52/'4'!$E52 * $E52),0, '4'!BA52/'4'!$E52 * $E52),ROUND($D$221*'4'!BA52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB52/'4'!$E52 * $E52),0, '4'!BB52/'4'!$E52 * $E52),ROUND($D$221*'4'!BB52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC52/'4'!$E52 * $E52),0, '4'!BC52/'4'!$E52 * $E52),ROUND($D$221*'4'!BC52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD52/'4'!$E52 * $E52),0, '4'!BD52/'4'!$E52 * $E52),ROUND($D$221*'4'!BD52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE52/'4'!$E52 * $E52),0, '4'!BE52/'4'!$E52 * $E52),ROUND($D$221*'4'!BE52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF52/'4'!$E52 * $E52),0, '4'!BF52/'4'!$E52 * $E52),ROUND($D$221*'4'!BF52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG52/'4'!$E52 * $E52),0, '4'!BG52/'4'!$E52 * $E52),ROUND($D$221*'4'!BG52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH52/'4'!$E52 * $E52),0, '4'!BH52/'4'!$E52 * $E52),ROUND($D$221*'4'!BH52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI52/'4'!$E52 * $E52),0, '4'!BI52/'4'!$E52 * $E52),ROUND($D$221*'4'!BI52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ52/'4'!$E52 * $E52),0, '4'!BJ52/'4'!$E52 * $E52),ROUND($D$221*'4'!BJ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK52/'4'!$E52 * $E52),0, '4'!BK52/'4'!$E52 * $E52),ROUND($D$221*'4'!BK52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL52/'4'!$E52 * $E52),0, '4'!BL52/'4'!$E52 * $E52),ROUND($D$221*'4'!BL52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM52/'4'!$E52 * $E52),0, '4'!BM52/'4'!$E52 * $E52),ROUND($D$221*'4'!BM52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN52/'4'!$E52 * $E52),0, '4'!BN52/'4'!$E52 * $E52),ROUND($D$221*'4'!BN52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO52/'4'!$E52 * $E52),0, '4'!BO52/'4'!$E52 * $E52),ROUND($D$221*'4'!BO52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP52/'4'!$E52 * $E52),0, '4'!BP52/'4'!$E52 * $E52),ROUND($D$221*'4'!BP52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ52/'4'!$E52 * $E52),0, '4'!BQ52/'4'!$E52 * $E52),ROUND($D$221*'4'!BQ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR52/'4'!$E52 * $E52),0, '4'!BR52/'4'!$E52 * $E52),ROUND($D$221*'4'!BR52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS52/'4'!$E52 * $E52),0, '4'!BS52/'4'!$E52 * $E52),ROUND($D$221*'4'!BS52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT52/'4'!$E52 * $E52),0, '4'!BT52/'4'!$E52 * $E52),ROUND($D$221*'4'!BT52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU52/'4'!$E52 * $E52),0, '4'!BU52/'4'!$E52 * $E52),ROUND($D$221*'4'!BU52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV52/'4'!$E52 * $E52),0, '4'!BV52/'4'!$E52 * $E52),ROUND($D$221*'4'!BV52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW52/'4'!$E52 * $E52),0, '4'!BW52/'4'!$E52 * $E52),ROUND($D$221*'4'!BW52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX52/'4'!$E52 * $E52),0, '4'!BX52/'4'!$E52 * $E52),ROUND($D$221*'4'!BX52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY52/'4'!$E52 * $E52),0, '4'!BY52/'4'!$E52 * $E52),ROUND($D$221*'4'!BY52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ52/'4'!$E52 * $E52),0, '4'!BZ52/'4'!$E52 * $E52),ROUND($D$221*'4'!BZ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA52/'4'!$E52 * $E52),0, '4'!CA52/'4'!$E52 * $E52),ROUND($D$221*'4'!CA52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB52/'4'!$E52 * $E52),0, '4'!CB52/'4'!$E52 * $E52),ROUND($D$221*'4'!CB52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC52/'4'!$E52 * $E52),0, '4'!CC52/'4'!$E52 * $E52),ROUND($D$221*'4'!CC52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD52/'4'!$E52 * $E52),0, '4'!CD52/'4'!$E52 * $E52),ROUND($D$221*'4'!CD52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE52/'4'!$E52 * $E52),0, '4'!CE52/'4'!$E52 * $E52),ROUND($D$221*'4'!CE52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF52/'4'!$E52 * $E52),0, '4'!CF52/'4'!$E52 * $E52),ROUND($D$221*'4'!CF52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG52/'4'!$E52 * $E52),0, '4'!CG52/'4'!$E52 * $E52),ROUND($D$221*'4'!CG52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH52/'4'!$E52 * $E52),0, '4'!CH52/'4'!$E52 * $E52),ROUND($D$221*'4'!CH52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI52/'4'!$E52 * $E52),0, '4'!CI52/'4'!$E52 * $E52),ROUND($D$221*'4'!CI52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ52/'4'!$E52 * $E52),0, '4'!CJ52/'4'!$E52 * $E52),ROUND($D$221*'4'!CJ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK52/'4'!$E52 * $E52),0, '4'!CK52/'4'!$E52 * $E52),ROUND($D$221*'4'!CK52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL52/'4'!$E52 * $E52),0, '4'!CL52/'4'!$E52 * $E52),ROUND($D$221*'4'!CL52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM52/'4'!$E52 * $E52),0, '4'!CM52/'4'!$E52 * $E52),ROUND($D$221*'4'!CM52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN52/'4'!$E52 * $E52),0, '4'!CN52/'4'!$E52 * $E52),ROUND($D$221*'4'!CN52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO52/'4'!$E52 * $E52),0, '4'!CO52/'4'!$E52 * $E52),ROUND($D$221*'4'!CO52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP52/'4'!$E52 * $E52),0, '4'!CP52/'4'!$E52 * $E52),ROUND($D$221*'4'!CP52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ52/'4'!$E52 * $E52),0, '4'!CQ52/'4'!$E52 * $E52),ROUND($D$221*'4'!CQ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR52/'4'!$E52 * $E52),0, '4'!CR52/'4'!$E52 * $E52),ROUND($D$221*'4'!CR52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS52/'4'!$E52 * $E52),0, '4'!CS52/'4'!$E52 * $E52),ROUND($D$221*'4'!CS52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT52/'4'!$E52 * $E52),0, '4'!CT52/'4'!$E52 * $E52),ROUND($D$221*'4'!CT52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU52/'4'!$E52 * $E52),0, '4'!CU52/'4'!$E52 * $E52),ROUND($D$221*'4'!CU52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV52/'4'!$E52 * $E52),0, '4'!CV52/'4'!$E52 * $E52),ROUND($D$221*'4'!CV52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW52/'4'!$E52 * $E52),0, '4'!CW52/'4'!$E52 * $E52),ROUND($D$221*'4'!CW52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX52/'4'!$E52 * $E52),0, '4'!CX52/'4'!$E52 * $E52),ROUND($D$221*'4'!CX52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY52/'4'!$E52 * $E52),0, '4'!CY52/'4'!$E52 * $E52),ROUND($D$221*'4'!CY52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ52/'4'!$E52 * $E52),0, '4'!CZ52/'4'!$E52 * $E52),ROUND($D$221*'4'!CZ52,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA52/'4'!$E52 * $E52),0, '4'!DA52/'4'!$E52 * $E52),ROUND($D$221*'4'!DA52,0))","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E53","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H53:DC53),0)","v":0},{"$f":"H53+NPV(SDN,I53:INDEX(I53:DC53,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F53/'4'!$E53 * $E53),0, '4'!F53/'4'!$E53 * $E53),ROUND($D$221*'4'!F53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G53/'4'!$E53 * $E53),0, '4'!G53/'4'!$E53 * $E53),ROUND($D$221*'4'!G53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H53/'4'!$E53 * $E53),0, '4'!H53/'4'!$E53 * $E53),ROUND($D$221*'4'!H53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I53/'4'!$E53 * $E53),0, '4'!I53/'4'!$E53 * $E53),ROUND($D$221*'4'!I53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J53/'4'!$E53 * $E53),0, '4'!J53/'4'!$E53 * $E53),ROUND($D$221*'4'!J53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K53/'4'!$E53 * $E53),0, '4'!K53/'4'!$E53 * $E53),ROUND($D$221*'4'!K53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L53/'4'!$E53 * $E53),0, '4'!L53/'4'!$E53 * $E53),ROUND($D$221*'4'!L53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M53/'4'!$E53 * $E53),0, '4'!M53/'4'!$E53 * $E53),ROUND($D$221*'4'!M53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N53/'4'!$E53 * $E53),0, '4'!N53/'4'!$E53 * $E53),ROUND($D$221*'4'!N53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O53/'4'!$E53 * $E53),0, '4'!O53/'4'!$E53 * $E53),ROUND($D$221*'4'!O53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P53/'4'!$E53 * $E53),0, '4'!P53/'4'!$E53 * $E53),ROUND($D$221*'4'!P53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q53/'4'!$E53 * $E53),0, '4'!Q53/'4'!$E53 * $E53),ROUND($D$221*'4'!Q53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R53/'4'!$E53 * $E53),0, '4'!R53/'4'!$E53 * $E53),ROUND($D$221*'4'!R53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S53/'4'!$E53 * $E53),0, '4'!S53/'4'!$E53 * $E53),ROUND($D$221*'4'!S53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T53/'4'!$E53 * $E53),0, '4'!T53/'4'!$E53 * $E53),ROUND($D$221*'4'!T53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U53/'4'!$E53 * $E53),0, '4'!U53/'4'!$E53 * $E53),ROUND($D$221*'4'!U53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V53/'4'!$E53 * $E53),0, '4'!V53/'4'!$E53 * $E53),ROUND($D$221*'4'!V53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W53/'4'!$E53 * $E53),0, '4'!W53/'4'!$E53 * $E53),ROUND($D$221*'4'!W53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X53/'4'!$E53 * $E53),0, '4'!X53/'4'!$E53 * $E53),ROUND($D$221*'4'!X53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y53/'4'!$E53 * $E53),0, '4'!Y53/'4'!$E53 * $E53),ROUND($D$221*'4'!Y53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z53/'4'!$E53 * $E53),0, '4'!Z53/'4'!$E53 * $E53),ROUND($D$221*'4'!Z53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA53/'4'!$E53 * $E53),0, '4'!AA53/'4'!$E53 * $E53),ROUND($D$221*'4'!AA53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB53/'4'!$E53 * $E53),0, '4'!AB53/'4'!$E53 * $E53),ROUND($D$221*'4'!AB53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC53/'4'!$E53 * $E53),0, '4'!AC53/'4'!$E53 * $E53),ROUND($D$221*'4'!AC53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD53/'4'!$E53 * $E53),0, '4'!AD53/'4'!$E53 * $E53),ROUND($D$221*'4'!AD53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE53/'4'!$E53 * $E53),0, '4'!AE53/'4'!$E53 * $E53),ROUND($D$221*'4'!AE53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF53/'4'!$E53 * $E53),0, '4'!AF53/'4'!$E53 * $E53),ROUND($D$221*'4'!AF53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG53/'4'!$E53 * $E53),0, '4'!AG53/'4'!$E53 * $E53),ROUND($D$221*'4'!AG53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH53/'4'!$E53 * $E53),0, '4'!AH53/'4'!$E53 * $E53),ROUND($D$221*'4'!AH53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI53/'4'!$E53 * $E53),0, '4'!AI53/'4'!$E53 * $E53),ROUND($D$221*'4'!AI53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ53/'4'!$E53 * $E53),0, '4'!AJ53/'4'!$E53 * $E53),ROUND($D$221*'4'!AJ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK53/'4'!$E53 * $E53),0, '4'!AK53/'4'!$E53 * $E53),ROUND($D$221*'4'!AK53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL53/'4'!$E53 * $E53),0, '4'!AL53/'4'!$E53 * $E53),ROUND($D$221*'4'!AL53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM53/'4'!$E53 * $E53),0, '4'!AM53/'4'!$E53 * $E53),ROUND($D$221*'4'!AM53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN53/'4'!$E53 * $E53),0, '4'!AN53/'4'!$E53 * $E53),ROUND($D$221*'4'!AN53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO53/'4'!$E53 * $E53),0, '4'!AO53/'4'!$E53 * $E53),ROUND($D$221*'4'!AO53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP53/'4'!$E53 * $E53),0, '4'!AP53/'4'!$E53 * $E53),ROUND($D$221*'4'!AP53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ53/'4'!$E53 * $E53),0, '4'!AQ53/'4'!$E53 * $E53),ROUND($D$221*'4'!AQ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR53/'4'!$E53 * $E53),0, '4'!AR53/'4'!$E53 * $E53),ROUND($D$221*'4'!AR53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS53/'4'!$E53 * $E53),0, '4'!AS53/'4'!$E53 * $E53),ROUND($D$221*'4'!AS53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT53/'4'!$E53 * $E53),0, '4'!AT53/'4'!$E53 * $E53),ROUND($D$221*'4'!AT53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU53/'4'!$E53 * $E53),0, '4'!AU53/'4'!$E53 * $E53),ROUND($D$221*'4'!AU53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV53/'4'!$E53 * $E53),0, '4'!AV53/'4'!$E53 * $E53),ROUND($D$221*'4'!AV53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW53/'4'!$E53 * $E53),0, '4'!AW53/'4'!$E53 * $E53),ROUND($D$221*'4'!AW53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX53/'4'!$E53 * $E53),0, '4'!AX53/'4'!$E53 * $E53),ROUND($D$221*'4'!AX53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY53/'4'!$E53 * $E53),0, '4'!AY53/'4'!$E53 * $E53),ROUND($D$221*'4'!AY53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ53/'4'!$E53 * $E53),0, '4'!AZ53/'4'!$E53 * $E53),ROUND($D$221*'4'!AZ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA53/'4'!$E53 * $E53),0, '4'!BA53/'4'!$E53 * $E53),ROUND($D$221*'4'!BA53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB53/'4'!$E53 * $E53),0, '4'!BB53/'4'!$E53 * $E53),ROUND($D$221*'4'!BB53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC53/'4'!$E53 * $E53),0, '4'!BC53/'4'!$E53 * $E53),ROUND($D$221*'4'!BC53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD53/'4'!$E53 * $E53),0, '4'!BD53/'4'!$E53 * $E53),ROUND($D$221*'4'!BD53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE53/'4'!$E53 * $E53),0, '4'!BE53/'4'!$E53 * $E53),ROUND($D$221*'4'!BE53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF53/'4'!$E53 * $E53),0, '4'!BF53/'4'!$E53 * $E53),ROUND($D$221*'4'!BF53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG53/'4'!$E53 * $E53),0, '4'!BG53/'4'!$E53 * $E53),ROUND($D$221*'4'!BG53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH53/'4'!$E53 * $E53),0, '4'!BH53/'4'!$E53 * $E53),ROUND($D$221*'4'!BH53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI53/'4'!$E53 * $E53),0, '4'!BI53/'4'!$E53 * $E53),ROUND($D$221*'4'!BI53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ53/'4'!$E53 * $E53),0, '4'!BJ53/'4'!$E53 * $E53),ROUND($D$221*'4'!BJ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK53/'4'!$E53 * $E53),0, '4'!BK53/'4'!$E53 * $E53),ROUND($D$221*'4'!BK53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL53/'4'!$E53 * $E53),0, '4'!BL53/'4'!$E53 * $E53),ROUND($D$221*'4'!BL53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM53/'4'!$E53 * $E53),0, '4'!BM53/'4'!$E53 * $E53),ROUND($D$221*'4'!BM53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN53/'4'!$E53 * $E53),0, '4'!BN53/'4'!$E53 * $E53),ROUND($D$221*'4'!BN53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO53/'4'!$E53 * $E53),0, '4'!BO53/'4'!$E53 * $E53),ROUND($D$221*'4'!BO53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP53/'4'!$E53 * $E53),0, '4'!BP53/'4'!$E53 * $E53),ROUND($D$221*'4'!BP53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ53/'4'!$E53 * $E53),0, '4'!BQ53/'4'!$E53 * $E53),ROUND($D$221*'4'!BQ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR53/'4'!$E53 * $E53),0, '4'!BR53/'4'!$E53 * $E53),ROUND($D$221*'4'!BR53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS53/'4'!$E53 * $E53),0, '4'!BS53/'4'!$E53 * $E53),ROUND($D$221*'4'!BS53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT53/'4'!$E53 * $E53),0, '4'!BT53/'4'!$E53 * $E53),ROUND($D$221*'4'!BT53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU53/'4'!$E53 * $E53),0, '4'!BU53/'4'!$E53 * $E53),ROUND($D$221*'4'!BU53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV53/'4'!$E53 * $E53),0, '4'!BV53/'4'!$E53 * $E53),ROUND($D$221*'4'!BV53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW53/'4'!$E53 * $E53),0, '4'!BW53/'4'!$E53 * $E53),ROUND($D$221*'4'!BW53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX53/'4'!$E53 * $E53),0, '4'!BX53/'4'!$E53 * $E53),ROUND($D$221*'4'!BX53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY53/'4'!$E53 * $E53),0, '4'!BY53/'4'!$E53 * $E53),ROUND($D$221*'4'!BY53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ53/'4'!$E53 * $E53),0, '4'!BZ53/'4'!$E53 * $E53),ROUND($D$221*'4'!BZ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA53/'4'!$E53 * $E53),0, '4'!CA53/'4'!$E53 * $E53),ROUND($D$221*'4'!CA53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB53/'4'!$E53 * $E53),0, '4'!CB53/'4'!$E53 * $E53),ROUND($D$221*'4'!CB53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC53/'4'!$E53 * $E53),0, '4'!CC53/'4'!$E53 * $E53),ROUND($D$221*'4'!CC53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD53/'4'!$E53 * $E53),0, '4'!CD53/'4'!$E53 * $E53),ROUND($D$221*'4'!CD53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE53/'4'!$E53 * $E53),0, '4'!CE53/'4'!$E53 * $E53),ROUND($D$221*'4'!CE53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF53/'4'!$E53 * $E53),0, '4'!CF53/'4'!$E53 * $E53),ROUND($D$221*'4'!CF53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG53/'4'!$E53 * $E53),0, '4'!CG53/'4'!$E53 * $E53),ROUND($D$221*'4'!CG53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH53/'4'!$E53 * $E53),0, '4'!CH53/'4'!$E53 * $E53),ROUND($D$221*'4'!CH53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI53/'4'!$E53 * $E53),0, '4'!CI53/'4'!$E53 * $E53),ROUND($D$221*'4'!CI53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ53/'4'!$E53 * $E53),0, '4'!CJ53/'4'!$E53 * $E53),ROUND($D$221*'4'!CJ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK53/'4'!$E53 * $E53),0, '4'!CK53/'4'!$E53 * $E53),ROUND($D$221*'4'!CK53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL53/'4'!$E53 * $E53),0, '4'!CL53/'4'!$E53 * $E53),ROUND($D$221*'4'!CL53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM53/'4'!$E53 * $E53),0, '4'!CM53/'4'!$E53 * $E53),ROUND($D$221*'4'!CM53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN53/'4'!$E53 * $E53),0, '4'!CN53/'4'!$E53 * $E53),ROUND($D$221*'4'!CN53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO53/'4'!$E53 * $E53),0, '4'!CO53/'4'!$E53 * $E53),ROUND($D$221*'4'!CO53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP53/'4'!$E53 * $E53),0, '4'!CP53/'4'!$E53 * $E53),ROUND($D$221*'4'!CP53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ53/'4'!$E53 * $E53),0, '4'!CQ53/'4'!$E53 * $E53),ROUND($D$221*'4'!CQ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR53/'4'!$E53 * $E53),0, '4'!CR53/'4'!$E53 * $E53),ROUND($D$221*'4'!CR53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS53/'4'!$E53 * $E53),0, '4'!CS53/'4'!$E53 * $E53),ROUND($D$221*'4'!CS53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT53/'4'!$E53 * $E53),0, '4'!CT53/'4'!$E53 * $E53),ROUND($D$221*'4'!CT53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU53/'4'!$E53 * $E53),0, '4'!CU53/'4'!$E53 * $E53),ROUND($D$221*'4'!CU53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV53/'4'!$E53 * $E53),0, '4'!CV53/'4'!$E53 * $E53),ROUND($D$221*'4'!CV53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW53/'4'!$E53 * $E53),0, '4'!CW53/'4'!$E53 * $E53),ROUND($D$221*'4'!CW53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX53/'4'!$E53 * $E53),0, '4'!CX53/'4'!$E53 * $E53),ROUND($D$221*'4'!CX53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY53/'4'!$E53 * $E53),0, '4'!CY53/'4'!$E53 * $E53),ROUND($D$221*'4'!CY53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ53/'4'!$E53 * $E53),0, '4'!CZ53/'4'!$E53 * $E53),ROUND($D$221*'4'!CZ53,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA53/'4'!$E53 * $E53),0, '4'!DA53/'4'!$E53 * $E53),ROUND($D$221*'4'!DA53,0))","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E54","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H54:DC54),0)","v":0},{"$f":"H54+NPV(SDN,I54:INDEX(I54:DC54,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F54/'4'!$E54 * $E54),0, '4'!F54/'4'!$E54 * $E54),ROUND($D$221*'4'!F54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G54/'4'!$E54 * $E54),0, '4'!G54/'4'!$E54 * $E54),ROUND($D$221*'4'!G54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H54/'4'!$E54 * $E54),0, '4'!H54/'4'!$E54 * $E54),ROUND($D$221*'4'!H54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I54/'4'!$E54 * $E54),0, '4'!I54/'4'!$E54 * $E54),ROUND($D$221*'4'!I54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J54/'4'!$E54 * $E54),0, '4'!J54/'4'!$E54 * $E54),ROUND($D$221*'4'!J54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K54/'4'!$E54 * $E54),0, '4'!K54/'4'!$E54 * $E54),ROUND($D$221*'4'!K54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L54/'4'!$E54 * $E54),0, '4'!L54/'4'!$E54 * $E54),ROUND($D$221*'4'!L54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M54/'4'!$E54 * $E54),0, '4'!M54/'4'!$E54 * $E54),ROUND($D$221*'4'!M54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N54/'4'!$E54 * $E54),0, '4'!N54/'4'!$E54 * $E54),ROUND($D$221*'4'!N54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O54/'4'!$E54 * $E54),0, '4'!O54/'4'!$E54 * $E54),ROUND($D$221*'4'!O54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P54/'4'!$E54 * $E54),0, '4'!P54/'4'!$E54 * $E54),ROUND($D$221*'4'!P54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q54/'4'!$E54 * $E54),0, '4'!Q54/'4'!$E54 * $E54),ROUND($D$221*'4'!Q54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R54/'4'!$E54 * $E54),0, '4'!R54/'4'!$E54 * $E54),ROUND($D$221*'4'!R54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S54/'4'!$E54 * $E54),0, '4'!S54/'4'!$E54 * $E54),ROUND($D$221*'4'!S54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T54/'4'!$E54 * $E54),0, '4'!T54/'4'!$E54 * $E54),ROUND($D$221*'4'!T54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U54/'4'!$E54 * $E54),0, '4'!U54/'4'!$E54 * $E54),ROUND($D$221*'4'!U54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V54/'4'!$E54 * $E54),0, '4'!V54/'4'!$E54 * $E54),ROUND($D$221*'4'!V54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W54/'4'!$E54 * $E54),0, '4'!W54/'4'!$E54 * $E54),ROUND($D$221*'4'!W54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X54/'4'!$E54 * $E54),0, '4'!X54/'4'!$E54 * $E54),ROUND($D$221*'4'!X54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y54/'4'!$E54 * $E54),0, '4'!Y54/'4'!$E54 * $E54),ROUND($D$221*'4'!Y54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z54/'4'!$E54 * $E54),0, '4'!Z54/'4'!$E54 * $E54),ROUND($D$221*'4'!Z54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA54/'4'!$E54 * $E54),0, '4'!AA54/'4'!$E54 * $E54),ROUND($D$221*'4'!AA54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB54/'4'!$E54 * $E54),0, '4'!AB54/'4'!$E54 * $E54),ROUND($D$221*'4'!AB54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC54/'4'!$E54 * $E54),0, '4'!AC54/'4'!$E54 * $E54),ROUND($D$221*'4'!AC54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD54/'4'!$E54 * $E54),0, '4'!AD54/'4'!$E54 * $E54),ROUND($D$221*'4'!AD54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE54/'4'!$E54 * $E54),0, '4'!AE54/'4'!$E54 * $E54),ROUND($D$221*'4'!AE54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF54/'4'!$E54 * $E54),0, '4'!AF54/'4'!$E54 * $E54),ROUND($D$221*'4'!AF54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG54/'4'!$E54 * $E54),0, '4'!AG54/'4'!$E54 * $E54),ROUND($D$221*'4'!AG54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH54/'4'!$E54 * $E54),0, '4'!AH54/'4'!$E54 * $E54),ROUND($D$221*'4'!AH54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI54/'4'!$E54 * $E54),0, '4'!AI54/'4'!$E54 * $E54),ROUND($D$221*'4'!AI54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ54/'4'!$E54 * $E54),0, '4'!AJ54/'4'!$E54 * $E54),ROUND($D$221*'4'!AJ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK54/'4'!$E54 * $E54),0, '4'!AK54/'4'!$E54 * $E54),ROUND($D$221*'4'!AK54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL54/'4'!$E54 * $E54),0, '4'!AL54/'4'!$E54 * $E54),ROUND($D$221*'4'!AL54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM54/'4'!$E54 * $E54),0, '4'!AM54/'4'!$E54 * $E54),ROUND($D$221*'4'!AM54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN54/'4'!$E54 * $E54),0, '4'!AN54/'4'!$E54 * $E54),ROUND($D$221*'4'!AN54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO54/'4'!$E54 * $E54),0, '4'!AO54/'4'!$E54 * $E54),ROUND($D$221*'4'!AO54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP54/'4'!$E54 * $E54),0, '4'!AP54/'4'!$E54 * $E54),ROUND($D$221*'4'!AP54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ54/'4'!$E54 * $E54),0, '4'!AQ54/'4'!$E54 * $E54),ROUND($D$221*'4'!AQ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR54/'4'!$E54 * $E54),0, '4'!AR54/'4'!$E54 * $E54),ROUND($D$221*'4'!AR54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS54/'4'!$E54 * $E54),0, '4'!AS54/'4'!$E54 * $E54),ROUND($D$221*'4'!AS54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT54/'4'!$E54 * $E54),0, '4'!AT54/'4'!$E54 * $E54),ROUND($D$221*'4'!AT54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU54/'4'!$E54 * $E54),0, '4'!AU54/'4'!$E54 * $E54),ROUND($D$221*'4'!AU54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV54/'4'!$E54 * $E54),0, '4'!AV54/'4'!$E54 * $E54),ROUND($D$221*'4'!AV54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW54/'4'!$E54 * $E54),0, '4'!AW54/'4'!$E54 * $E54),ROUND($D$221*'4'!AW54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX54/'4'!$E54 * $E54),0, '4'!AX54/'4'!$E54 * $E54),ROUND($D$221*'4'!AX54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY54/'4'!$E54 * $E54),0, '4'!AY54/'4'!$E54 * $E54),ROUND($D$221*'4'!AY54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ54/'4'!$E54 * $E54),0, '4'!AZ54/'4'!$E54 * $E54),ROUND($D$221*'4'!AZ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA54/'4'!$E54 * $E54),0, '4'!BA54/'4'!$E54 * $E54),ROUND($D$221*'4'!BA54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB54/'4'!$E54 * $E54),0, '4'!BB54/'4'!$E54 * $E54),ROUND($D$221*'4'!BB54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC54/'4'!$E54 * $E54),0, '4'!BC54/'4'!$E54 * $E54),ROUND($D$221*'4'!BC54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD54/'4'!$E54 * $E54),0, '4'!BD54/'4'!$E54 * $E54),ROUND($D$221*'4'!BD54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE54/'4'!$E54 * $E54),0, '4'!BE54/'4'!$E54 * $E54),ROUND($D$221*'4'!BE54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF54/'4'!$E54 * $E54),0, '4'!BF54/'4'!$E54 * $E54),ROUND($D$221*'4'!BF54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG54/'4'!$E54 * $E54),0, '4'!BG54/'4'!$E54 * $E54),ROUND($D$221*'4'!BG54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH54/'4'!$E54 * $E54),0, '4'!BH54/'4'!$E54 * $E54),ROUND($D$221*'4'!BH54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI54/'4'!$E54 * $E54),0, '4'!BI54/'4'!$E54 * $E54),ROUND($D$221*'4'!BI54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ54/'4'!$E54 * $E54),0, '4'!BJ54/'4'!$E54 * $E54),ROUND($D$221*'4'!BJ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK54/'4'!$E54 * $E54),0, '4'!BK54/'4'!$E54 * $E54),ROUND($D$221*'4'!BK54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL54/'4'!$E54 * $E54),0, '4'!BL54/'4'!$E54 * $E54),ROUND($D$221*'4'!BL54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM54/'4'!$E54 * $E54),0, '4'!BM54/'4'!$E54 * $E54),ROUND($D$221*'4'!BM54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN54/'4'!$E54 * $E54),0, '4'!BN54/'4'!$E54 * $E54),ROUND($D$221*'4'!BN54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO54/'4'!$E54 * $E54),0, '4'!BO54/'4'!$E54 * $E54),ROUND($D$221*'4'!BO54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP54/'4'!$E54 * $E54),0, '4'!BP54/'4'!$E54 * $E54),ROUND($D$221*'4'!BP54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ54/'4'!$E54 * $E54),0, '4'!BQ54/'4'!$E54 * $E54),ROUND($D$221*'4'!BQ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR54/'4'!$E54 * $E54),0, '4'!BR54/'4'!$E54 * $E54),ROUND($D$221*'4'!BR54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS54/'4'!$E54 * $E54),0, '4'!BS54/'4'!$E54 * $E54),ROUND($D$221*'4'!BS54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT54/'4'!$E54 * $E54),0, '4'!BT54/'4'!$E54 * $E54),ROUND($D$221*'4'!BT54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU54/'4'!$E54 * $E54),0, '4'!BU54/'4'!$E54 * $E54),ROUND($D$221*'4'!BU54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV54/'4'!$E54 * $E54),0, '4'!BV54/'4'!$E54 * $E54),ROUND($D$221*'4'!BV54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW54/'4'!$E54 * $E54),0, '4'!BW54/'4'!$E54 * $E54),ROUND($D$221*'4'!BW54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX54/'4'!$E54 * $E54),0, '4'!BX54/'4'!$E54 * $E54),ROUND($D$221*'4'!BX54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY54/'4'!$E54 * $E54),0, '4'!BY54/'4'!$E54 * $E54),ROUND($D$221*'4'!BY54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ54/'4'!$E54 * $E54),0, '4'!BZ54/'4'!$E54 * $E54),ROUND($D$221*'4'!BZ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA54/'4'!$E54 * $E54),0, '4'!CA54/'4'!$E54 * $E54),ROUND($D$221*'4'!CA54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB54/'4'!$E54 * $E54),0, '4'!CB54/'4'!$E54 * $E54),ROUND($D$221*'4'!CB54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC54/'4'!$E54 * $E54),0, '4'!CC54/'4'!$E54 * $E54),ROUND($D$221*'4'!CC54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD54/'4'!$E54 * $E54),0, '4'!CD54/'4'!$E54 * $E54),ROUND($D$221*'4'!CD54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE54/'4'!$E54 * $E54),0, '4'!CE54/'4'!$E54 * $E54),ROUND($D$221*'4'!CE54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF54/'4'!$E54 * $E54),0, '4'!CF54/'4'!$E54 * $E54),ROUND($D$221*'4'!CF54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG54/'4'!$E54 * $E54),0, '4'!CG54/'4'!$E54 * $E54),ROUND($D$221*'4'!CG54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH54/'4'!$E54 * $E54),0, '4'!CH54/'4'!$E54 * $E54),ROUND($D$221*'4'!CH54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI54/'4'!$E54 * $E54),0, '4'!CI54/'4'!$E54 * $E54),ROUND($D$221*'4'!CI54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ54/'4'!$E54 * $E54),0, '4'!CJ54/'4'!$E54 * $E54),ROUND($D$221*'4'!CJ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK54/'4'!$E54 * $E54),0, '4'!CK54/'4'!$E54 * $E54),ROUND($D$221*'4'!CK54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL54/'4'!$E54 * $E54),0, '4'!CL54/'4'!$E54 * $E54),ROUND($D$221*'4'!CL54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM54/'4'!$E54 * $E54),0, '4'!CM54/'4'!$E54 * $E54),ROUND($D$221*'4'!CM54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN54/'4'!$E54 * $E54),0, '4'!CN54/'4'!$E54 * $E54),ROUND($D$221*'4'!CN54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO54/'4'!$E54 * $E54),0, '4'!CO54/'4'!$E54 * $E54),ROUND($D$221*'4'!CO54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP54/'4'!$E54 * $E54),0, '4'!CP54/'4'!$E54 * $E54),ROUND($D$221*'4'!CP54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ54/'4'!$E54 * $E54),0, '4'!CQ54/'4'!$E54 * $E54),ROUND($D$221*'4'!CQ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR54/'4'!$E54 * $E54),0, '4'!CR54/'4'!$E54 * $E54),ROUND($D$221*'4'!CR54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS54/'4'!$E54 * $E54),0, '4'!CS54/'4'!$E54 * $E54),ROUND($D$221*'4'!CS54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT54/'4'!$E54 * $E54),0, '4'!CT54/'4'!$E54 * $E54),ROUND($D$221*'4'!CT54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU54/'4'!$E54 * $E54),0, '4'!CU54/'4'!$E54 * $E54),ROUND($D$221*'4'!CU54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV54/'4'!$E54 * $E54),0, '4'!CV54/'4'!$E54 * $E54),ROUND($D$221*'4'!CV54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW54/'4'!$E54 * $E54),0, '4'!CW54/'4'!$E54 * $E54),ROUND($D$221*'4'!CW54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX54/'4'!$E54 * $E54),0, '4'!CX54/'4'!$E54 * $E54),ROUND($D$221*'4'!CX54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY54/'4'!$E54 * $E54),0, '4'!CY54/'4'!$E54 * $E54),ROUND($D$221*'4'!CY54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ54/'4'!$E54 * $E54),0, '4'!CZ54/'4'!$E54 * $E54),ROUND($D$221*'4'!CZ54,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA54/'4'!$E54 * $E54),0, '4'!DA54/'4'!$E54 * $E54),ROUND($D$221*'4'!DA54,0))","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'4'!E55","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H55:DC55),0)","v":0},{"$f":"H55+NPV(SDN,I55:INDEX(I55:DC55,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F55/'4'!$E55 * $E55),0, '4'!F55/'4'!$E55 * $E55),ROUND($D$221*'4'!F55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G55/'4'!$E55 * $E55),0, '4'!G55/'4'!$E55 * $E55),ROUND($D$221*'4'!G55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H55/'4'!$E55 * $E55),0, '4'!H55/'4'!$E55 * $E55),ROUND($D$221*'4'!H55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I55/'4'!$E55 * $E55),0, '4'!I55/'4'!$E55 * $E55),ROUND($D$221*'4'!I55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J55/'4'!$E55 * $E55),0, '4'!J55/'4'!$E55 * $E55),ROUND($D$221*'4'!J55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K55/'4'!$E55 * $E55),0, '4'!K55/'4'!$E55 * $E55),ROUND($D$221*'4'!K55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L55/'4'!$E55 * $E55),0, '4'!L55/'4'!$E55 * $E55),ROUND($D$221*'4'!L55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M55/'4'!$E55 * $E55),0, '4'!M55/'4'!$E55 * $E55),ROUND($D$221*'4'!M55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N55/'4'!$E55 * $E55),0, '4'!N55/'4'!$E55 * $E55),ROUND($D$221*'4'!N55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O55/'4'!$E55 * $E55),0, '4'!O55/'4'!$E55 * $E55),ROUND($D$221*'4'!O55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P55/'4'!$E55 * $E55),0, '4'!P55/'4'!$E55 * $E55),ROUND($D$221*'4'!P55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q55/'4'!$E55 * $E55),0, '4'!Q55/'4'!$E55 * $E55),ROUND($D$221*'4'!Q55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R55/'4'!$E55 * $E55),0, '4'!R55/'4'!$E55 * $E55),ROUND($D$221*'4'!R55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S55/'4'!$E55 * $E55),0, '4'!S55/'4'!$E55 * $E55),ROUND($D$221*'4'!S55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T55/'4'!$E55 * $E55),0, '4'!T55/'4'!$E55 * $E55),ROUND($D$221*'4'!T55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U55/'4'!$E55 * $E55),0, '4'!U55/'4'!$E55 * $E55),ROUND($D$221*'4'!U55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V55/'4'!$E55 * $E55),0, '4'!V55/'4'!$E55 * $E55),ROUND($D$221*'4'!V55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W55/'4'!$E55 * $E55),0, '4'!W55/'4'!$E55 * $E55),ROUND($D$221*'4'!W55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X55/'4'!$E55 * $E55),0, '4'!X55/'4'!$E55 * $E55),ROUND($D$221*'4'!X55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y55/'4'!$E55 * $E55),0, '4'!Y55/'4'!$E55 * $E55),ROUND($D$221*'4'!Y55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z55/'4'!$E55 * $E55),0, '4'!Z55/'4'!$E55 * $E55),ROUND($D$221*'4'!Z55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA55/'4'!$E55 * $E55),0, '4'!AA55/'4'!$E55 * $E55),ROUND($D$221*'4'!AA55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB55/'4'!$E55 * $E55),0, '4'!AB55/'4'!$E55 * $E55),ROUND($D$221*'4'!AB55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC55/'4'!$E55 * $E55),0, '4'!AC55/'4'!$E55 * $E55),ROUND($D$221*'4'!AC55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD55/'4'!$E55 * $E55),0, '4'!AD55/'4'!$E55 * $E55),ROUND($D$221*'4'!AD55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE55/'4'!$E55 * $E55),0, '4'!AE55/'4'!$E55 * $E55),ROUND($D$221*'4'!AE55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF55/'4'!$E55 * $E55),0, '4'!AF55/'4'!$E55 * $E55),ROUND($D$221*'4'!AF55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG55/'4'!$E55 * $E55),0, '4'!AG55/'4'!$E55 * $E55),ROUND($D$221*'4'!AG55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH55/'4'!$E55 * $E55),0, '4'!AH55/'4'!$E55 * $E55),ROUND($D$221*'4'!AH55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI55/'4'!$E55 * $E55),0, '4'!AI55/'4'!$E55 * $E55),ROUND($D$221*'4'!AI55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ55/'4'!$E55 * $E55),0, '4'!AJ55/'4'!$E55 * $E55),ROUND($D$221*'4'!AJ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK55/'4'!$E55 * $E55),0, '4'!AK55/'4'!$E55 * $E55),ROUND($D$221*'4'!AK55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL55/'4'!$E55 * $E55),0, '4'!AL55/'4'!$E55 * $E55),ROUND($D$221*'4'!AL55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM55/'4'!$E55 * $E55),0, '4'!AM55/'4'!$E55 * $E55),ROUND($D$221*'4'!AM55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN55/'4'!$E55 * $E55),0, '4'!AN55/'4'!$E55 * $E55),ROUND($D$221*'4'!AN55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO55/'4'!$E55 * $E55),0, '4'!AO55/'4'!$E55 * $E55),ROUND($D$221*'4'!AO55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP55/'4'!$E55 * $E55),0, '4'!AP55/'4'!$E55 * $E55),ROUND($D$221*'4'!AP55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ55/'4'!$E55 * $E55),0, '4'!AQ55/'4'!$E55 * $E55),ROUND($D$221*'4'!AQ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR55/'4'!$E55 * $E55),0, '4'!AR55/'4'!$E55 * $E55),ROUND($D$221*'4'!AR55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS55/'4'!$E55 * $E55),0, '4'!AS55/'4'!$E55 * $E55),ROUND($D$221*'4'!AS55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT55/'4'!$E55 * $E55),0, '4'!AT55/'4'!$E55 * $E55),ROUND($D$221*'4'!AT55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU55/'4'!$E55 * $E55),0, '4'!AU55/'4'!$E55 * $E55),ROUND($D$221*'4'!AU55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV55/'4'!$E55 * $E55),0, '4'!AV55/'4'!$E55 * $E55),ROUND($D$221*'4'!AV55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW55/'4'!$E55 * $E55),0, '4'!AW55/'4'!$E55 * $E55),ROUND($D$221*'4'!AW55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX55/'4'!$E55 * $E55),0, '4'!AX55/'4'!$E55 * $E55),ROUND($D$221*'4'!AX55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY55/'4'!$E55 * $E55),0, '4'!AY55/'4'!$E55 * $E55),ROUND($D$221*'4'!AY55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ55/'4'!$E55 * $E55),0, '4'!AZ55/'4'!$E55 * $E55),ROUND($D$221*'4'!AZ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA55/'4'!$E55 * $E55),0, '4'!BA55/'4'!$E55 * $E55),ROUND($D$221*'4'!BA55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB55/'4'!$E55 * $E55),0, '4'!BB55/'4'!$E55 * $E55),ROUND($D$221*'4'!BB55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC55/'4'!$E55 * $E55),0, '4'!BC55/'4'!$E55 * $E55),ROUND($D$221*'4'!BC55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD55/'4'!$E55 * $E55),0, '4'!BD55/'4'!$E55 * $E55),ROUND($D$221*'4'!BD55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE55/'4'!$E55 * $E55),0, '4'!BE55/'4'!$E55 * $E55),ROUND($D$221*'4'!BE55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF55/'4'!$E55 * $E55),0, '4'!BF55/'4'!$E55 * $E55),ROUND($D$221*'4'!BF55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG55/'4'!$E55 * $E55),0, '4'!BG55/'4'!$E55 * $E55),ROUND($D$221*'4'!BG55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH55/'4'!$E55 * $E55),0, '4'!BH55/'4'!$E55 * $E55),ROUND($D$221*'4'!BH55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI55/'4'!$E55 * $E55),0, '4'!BI55/'4'!$E55 * $E55),ROUND($D$221*'4'!BI55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ55/'4'!$E55 * $E55),0, '4'!BJ55/'4'!$E55 * $E55),ROUND($D$221*'4'!BJ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK55/'4'!$E55 * $E55),0, '4'!BK55/'4'!$E55 * $E55),ROUND($D$221*'4'!BK55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL55/'4'!$E55 * $E55),0, '4'!BL55/'4'!$E55 * $E55),ROUND($D$221*'4'!BL55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM55/'4'!$E55 * $E55),0, '4'!BM55/'4'!$E55 * $E55),ROUND($D$221*'4'!BM55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN55/'4'!$E55 * $E55),0, '4'!BN55/'4'!$E55 * $E55),ROUND($D$221*'4'!BN55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO55/'4'!$E55 * $E55),0, '4'!BO55/'4'!$E55 * $E55),ROUND($D$221*'4'!BO55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP55/'4'!$E55 * $E55),0, '4'!BP55/'4'!$E55 * $E55),ROUND($D$221*'4'!BP55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ55/'4'!$E55 * $E55),0, '4'!BQ55/'4'!$E55 * $E55),ROUND($D$221*'4'!BQ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR55/'4'!$E55 * $E55),0, '4'!BR55/'4'!$E55 * $E55),ROUND($D$221*'4'!BR55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS55/'4'!$E55 * $E55),0, '4'!BS55/'4'!$E55 * $E55),ROUND($D$221*'4'!BS55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT55/'4'!$E55 * $E55),0, '4'!BT55/'4'!$E55 * $E55),ROUND($D$221*'4'!BT55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU55/'4'!$E55 * $E55),0, '4'!BU55/'4'!$E55 * $E55),ROUND($D$221*'4'!BU55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV55/'4'!$E55 * $E55),0, '4'!BV55/'4'!$E55 * $E55),ROUND($D$221*'4'!BV55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW55/'4'!$E55 * $E55),0, '4'!BW55/'4'!$E55 * $E55),ROUND($D$221*'4'!BW55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX55/'4'!$E55 * $E55),0, '4'!BX55/'4'!$E55 * $E55),ROUND($D$221*'4'!BX55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY55/'4'!$E55 * $E55),0, '4'!BY55/'4'!$E55 * $E55),ROUND($D$221*'4'!BY55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ55/'4'!$E55 * $E55),0, '4'!BZ55/'4'!$E55 * $E55),ROUND($D$221*'4'!BZ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA55/'4'!$E55 * $E55),0, '4'!CA55/'4'!$E55 * $E55),ROUND($D$221*'4'!CA55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB55/'4'!$E55 * $E55),0, '4'!CB55/'4'!$E55 * $E55),ROUND($D$221*'4'!CB55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC55/'4'!$E55 * $E55),0, '4'!CC55/'4'!$E55 * $E55),ROUND($D$221*'4'!CC55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD55/'4'!$E55 * $E55),0, '4'!CD55/'4'!$E55 * $E55),ROUND($D$221*'4'!CD55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE55/'4'!$E55 * $E55),0, '4'!CE55/'4'!$E55 * $E55),ROUND($D$221*'4'!CE55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF55/'4'!$E55 * $E55),0, '4'!CF55/'4'!$E55 * $E55),ROUND($D$221*'4'!CF55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG55/'4'!$E55 * $E55),0, '4'!CG55/'4'!$E55 * $E55),ROUND($D$221*'4'!CG55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH55/'4'!$E55 * $E55),0, '4'!CH55/'4'!$E55 * $E55),ROUND($D$221*'4'!CH55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI55/'4'!$E55 * $E55),0, '4'!CI55/'4'!$E55 * $E55),ROUND($D$221*'4'!CI55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ55/'4'!$E55 * $E55),0, '4'!CJ55/'4'!$E55 * $E55),ROUND($D$221*'4'!CJ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK55/'4'!$E55 * $E55),0, '4'!CK55/'4'!$E55 * $E55),ROUND($D$221*'4'!CK55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL55/'4'!$E55 * $E55),0, '4'!CL55/'4'!$E55 * $E55),ROUND($D$221*'4'!CL55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM55/'4'!$E55 * $E55),0, '4'!CM55/'4'!$E55 * $E55),ROUND($D$221*'4'!CM55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN55/'4'!$E55 * $E55),0, '4'!CN55/'4'!$E55 * $E55),ROUND($D$221*'4'!CN55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO55/'4'!$E55 * $E55),0, '4'!CO55/'4'!$E55 * $E55),ROUND($D$221*'4'!CO55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP55/'4'!$E55 * $E55),0, '4'!CP55/'4'!$E55 * $E55),ROUND($D$221*'4'!CP55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ55/'4'!$E55 * $E55),0, '4'!CQ55/'4'!$E55 * $E55),ROUND($D$221*'4'!CQ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR55/'4'!$E55 * $E55),0, '4'!CR55/'4'!$E55 * $E55),ROUND($D$221*'4'!CR55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS55/'4'!$E55 * $E55),0, '4'!CS55/'4'!$E55 * $E55),ROUND($D$221*'4'!CS55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT55/'4'!$E55 * $E55),0, '4'!CT55/'4'!$E55 * $E55),ROUND($D$221*'4'!CT55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU55/'4'!$E55 * $E55),0, '4'!CU55/'4'!$E55 * $E55),ROUND($D$221*'4'!CU55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV55/'4'!$E55 * $E55),0, '4'!CV55/'4'!$E55 * $E55),ROUND($D$221*'4'!CV55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW55/'4'!$E55 * $E55),0, '4'!CW55/'4'!$E55 * $E55),ROUND($D$221*'4'!CW55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX55/'4'!$E55 * $E55),0, '4'!CX55/'4'!$E55 * $E55),ROUND($D$221*'4'!CX55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY55/'4'!$E55 * $E55),0, '4'!CY55/'4'!$E55 * $E55),ROUND($D$221*'4'!CY55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ55/'4'!$E55 * $E55),0, '4'!CZ55/'4'!$E55 * $E55),ROUND($D$221*'4'!CZ55,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA55/'4'!$E55 * $E55),0, '4'!DA55/'4'!$E55 * $E55),ROUND($D$221*'4'!DA55,0))","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"'4'!E56","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},{"$f":"ROUND(SUM(H57:H59),0)","v":0},{"$f":"ROUND(SUM(I57:I59),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(R57:R59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM57:AM59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY57:CY59),0)","v":0},{"$f":"ROUND(SUM(CZ57:CZ59),0)","v":0},{"$f":"ROUND(SUM(DA57:DA59),0)","v":0},{"$f":"ROUND(SUM(DB57:DB59),0)","v":0},{"$f":"ROUND(SUM(DC57:DC59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'4'!E57","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H57:DC57),0)","v":0},{"$f":"H57+NPV(SDN,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F57/'4'!$E57 * $E57),0, '4'!F57/'4'!$E57 * $E57),ROUND($D$221*'4'!F57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G57/'4'!$E57 * $E57),0, '4'!G57/'4'!$E57 * $E57),ROUND($D$221*'4'!G57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H57/'4'!$E57 * $E57),0, '4'!H57/'4'!$E57 * $E57),ROUND($D$221*'4'!H57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I57/'4'!$E57 * $E57),0, '4'!I57/'4'!$E57 * $E57),ROUND($D$221*'4'!I57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J57/'4'!$E57 * $E57),0, '4'!J57/'4'!$E57 * $E57),ROUND($D$221*'4'!J57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K57/'4'!$E57 * $E57),0, '4'!K57/'4'!$E57 * $E57),ROUND($D$221*'4'!K57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L57/'4'!$E57 * $E57),0, '4'!L57/'4'!$E57 * $E57),ROUND($D$221*'4'!L57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M57/'4'!$E57 * $E57),0, '4'!M57/'4'!$E57 * $E57),ROUND($D$221*'4'!M57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N57/'4'!$E57 * $E57),0, '4'!N57/'4'!$E57 * $E57),ROUND($D$221*'4'!N57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O57/'4'!$E57 * $E57),0, '4'!O57/'4'!$E57 * $E57),ROUND($D$221*'4'!O57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P57/'4'!$E57 * $E57),0, '4'!P57/'4'!$E57 * $E57),ROUND($D$221*'4'!P57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q57/'4'!$E57 * $E57),0, '4'!Q57/'4'!$E57 * $E57),ROUND($D$221*'4'!Q57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R57/'4'!$E57 * $E57),0, '4'!R57/'4'!$E57 * $E57),ROUND($D$221*'4'!R57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S57/'4'!$E57 * $E57),0, '4'!S57/'4'!$E57 * $E57),ROUND($D$221*'4'!S57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T57/'4'!$E57 * $E57),0, '4'!T57/'4'!$E57 * $E57),ROUND($D$221*'4'!T57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U57/'4'!$E57 * $E57),0, '4'!U57/'4'!$E57 * $E57),ROUND($D$221*'4'!U57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V57/'4'!$E57 * $E57),0, '4'!V57/'4'!$E57 * $E57),ROUND($D$221*'4'!V57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W57/'4'!$E57 * $E57),0, '4'!W57/'4'!$E57 * $E57),ROUND($D$221*'4'!W57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X57/'4'!$E57 * $E57),0, '4'!X57/'4'!$E57 * $E57),ROUND($D$221*'4'!X57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y57/'4'!$E57 * $E57),0, '4'!Y57/'4'!$E57 * $E57),ROUND($D$221*'4'!Y57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z57/'4'!$E57 * $E57),0, '4'!Z57/'4'!$E57 * $E57),ROUND($D$221*'4'!Z57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA57/'4'!$E57 * $E57),0, '4'!AA57/'4'!$E57 * $E57),ROUND($D$221*'4'!AA57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB57/'4'!$E57 * $E57),0, '4'!AB57/'4'!$E57 * $E57),ROUND($D$221*'4'!AB57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC57/'4'!$E57 * $E57),0, '4'!AC57/'4'!$E57 * $E57),ROUND($D$221*'4'!AC57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD57/'4'!$E57 * $E57),0, '4'!AD57/'4'!$E57 * $E57),ROUND($D$221*'4'!AD57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE57/'4'!$E57 * $E57),0, '4'!AE57/'4'!$E57 * $E57),ROUND($D$221*'4'!AE57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF57/'4'!$E57 * $E57),0, '4'!AF57/'4'!$E57 * $E57),ROUND($D$221*'4'!AF57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG57/'4'!$E57 * $E57),0, '4'!AG57/'4'!$E57 * $E57),ROUND($D$221*'4'!AG57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH57/'4'!$E57 * $E57),0, '4'!AH57/'4'!$E57 * $E57),ROUND($D$221*'4'!AH57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI57/'4'!$E57 * $E57),0, '4'!AI57/'4'!$E57 * $E57),ROUND($D$221*'4'!AI57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ57/'4'!$E57 * $E57),0, '4'!AJ57/'4'!$E57 * $E57),ROUND($D$221*'4'!AJ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK57/'4'!$E57 * $E57),0, '4'!AK57/'4'!$E57 * $E57),ROUND($D$221*'4'!AK57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL57/'4'!$E57 * $E57),0, '4'!AL57/'4'!$E57 * $E57),ROUND($D$221*'4'!AL57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM57/'4'!$E57 * $E57),0, '4'!AM57/'4'!$E57 * $E57),ROUND($D$221*'4'!AM57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN57/'4'!$E57 * $E57),0, '4'!AN57/'4'!$E57 * $E57),ROUND($D$221*'4'!AN57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO57/'4'!$E57 * $E57),0, '4'!AO57/'4'!$E57 * $E57),ROUND($D$221*'4'!AO57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP57/'4'!$E57 * $E57),0, '4'!AP57/'4'!$E57 * $E57),ROUND($D$221*'4'!AP57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ57/'4'!$E57 * $E57),0, '4'!AQ57/'4'!$E57 * $E57),ROUND($D$221*'4'!AQ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR57/'4'!$E57 * $E57),0, '4'!AR57/'4'!$E57 * $E57),ROUND($D$221*'4'!AR57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS57/'4'!$E57 * $E57),0, '4'!AS57/'4'!$E57 * $E57),ROUND($D$221*'4'!AS57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT57/'4'!$E57 * $E57),0, '4'!AT57/'4'!$E57 * $E57),ROUND($D$221*'4'!AT57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU57/'4'!$E57 * $E57),0, '4'!AU57/'4'!$E57 * $E57),ROUND($D$221*'4'!AU57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV57/'4'!$E57 * $E57),0, '4'!AV57/'4'!$E57 * $E57),ROUND($D$221*'4'!AV57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW57/'4'!$E57 * $E57),0, '4'!AW57/'4'!$E57 * $E57),ROUND($D$221*'4'!AW57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX57/'4'!$E57 * $E57),0, '4'!AX57/'4'!$E57 * $E57),ROUND($D$221*'4'!AX57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY57/'4'!$E57 * $E57),0, '4'!AY57/'4'!$E57 * $E57),ROUND($D$221*'4'!AY57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ57/'4'!$E57 * $E57),0, '4'!AZ57/'4'!$E57 * $E57),ROUND($D$221*'4'!AZ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA57/'4'!$E57 * $E57),0, '4'!BA57/'4'!$E57 * $E57),ROUND($D$221*'4'!BA57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB57/'4'!$E57 * $E57),0, '4'!BB57/'4'!$E57 * $E57),ROUND($D$221*'4'!BB57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC57/'4'!$E57 * $E57),0, '4'!BC57/'4'!$E57 * $E57),ROUND($D$221*'4'!BC57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD57/'4'!$E57 * $E57),0, '4'!BD57/'4'!$E57 * $E57),ROUND($D$221*'4'!BD57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE57/'4'!$E57 * $E57),0, '4'!BE57/'4'!$E57 * $E57),ROUND($D$221*'4'!BE57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF57/'4'!$E57 * $E57),0, '4'!BF57/'4'!$E57 * $E57),ROUND($D$221*'4'!BF57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG57/'4'!$E57 * $E57),0, '4'!BG57/'4'!$E57 * $E57),ROUND($D$221*'4'!BG57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH57/'4'!$E57 * $E57),0, '4'!BH57/'4'!$E57 * $E57),ROUND($D$221*'4'!BH57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI57/'4'!$E57 * $E57),0, '4'!BI57/'4'!$E57 * $E57),ROUND($D$221*'4'!BI57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ57/'4'!$E57 * $E57),0, '4'!BJ57/'4'!$E57 * $E57),ROUND($D$221*'4'!BJ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK57/'4'!$E57 * $E57),0, '4'!BK57/'4'!$E57 * $E57),ROUND($D$221*'4'!BK57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL57/'4'!$E57 * $E57),0, '4'!BL57/'4'!$E57 * $E57),ROUND($D$221*'4'!BL57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM57/'4'!$E57 * $E57),0, '4'!BM57/'4'!$E57 * $E57),ROUND($D$221*'4'!BM57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN57/'4'!$E57 * $E57),0, '4'!BN57/'4'!$E57 * $E57),ROUND($D$221*'4'!BN57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO57/'4'!$E57 * $E57),0, '4'!BO57/'4'!$E57 * $E57),ROUND($D$221*'4'!BO57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP57/'4'!$E57 * $E57),0, '4'!BP57/'4'!$E57 * $E57),ROUND($D$221*'4'!BP57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ57/'4'!$E57 * $E57),0, '4'!BQ57/'4'!$E57 * $E57),ROUND($D$221*'4'!BQ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR57/'4'!$E57 * $E57),0, '4'!BR57/'4'!$E57 * $E57),ROUND($D$221*'4'!BR57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS57/'4'!$E57 * $E57),0, '4'!BS57/'4'!$E57 * $E57),ROUND($D$221*'4'!BS57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT57/'4'!$E57 * $E57),0, '4'!BT57/'4'!$E57 * $E57),ROUND($D$221*'4'!BT57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU57/'4'!$E57 * $E57),0, '4'!BU57/'4'!$E57 * $E57),ROUND($D$221*'4'!BU57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV57/'4'!$E57 * $E57),0, '4'!BV57/'4'!$E57 * $E57),ROUND($D$221*'4'!BV57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW57/'4'!$E57 * $E57),0, '4'!BW57/'4'!$E57 * $E57),ROUND($D$221*'4'!BW57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX57/'4'!$E57 * $E57),0, '4'!BX57/'4'!$E57 * $E57),ROUND($D$221*'4'!BX57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY57/'4'!$E57 * $E57),0, '4'!BY57/'4'!$E57 * $E57),ROUND($D$221*'4'!BY57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ57/'4'!$E57 * $E57),0, '4'!BZ57/'4'!$E57 * $E57),ROUND($D$221*'4'!BZ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA57/'4'!$E57 * $E57),0, '4'!CA57/'4'!$E57 * $E57),ROUND($D$221*'4'!CA57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB57/'4'!$E57 * $E57),0, '4'!CB57/'4'!$E57 * $E57),ROUND($D$221*'4'!CB57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC57/'4'!$E57 * $E57),0, '4'!CC57/'4'!$E57 * $E57),ROUND($D$221*'4'!CC57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD57/'4'!$E57 * $E57),0, '4'!CD57/'4'!$E57 * $E57),ROUND($D$221*'4'!CD57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE57/'4'!$E57 * $E57),0, '4'!CE57/'4'!$E57 * $E57),ROUND($D$221*'4'!CE57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF57/'4'!$E57 * $E57),0, '4'!CF57/'4'!$E57 * $E57),ROUND($D$221*'4'!CF57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG57/'4'!$E57 * $E57),0, '4'!CG57/'4'!$E57 * $E57),ROUND($D$221*'4'!CG57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH57/'4'!$E57 * $E57),0, '4'!CH57/'4'!$E57 * $E57),ROUND($D$221*'4'!CH57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI57/'4'!$E57 * $E57),0, '4'!CI57/'4'!$E57 * $E57),ROUND($D$221*'4'!CI57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ57/'4'!$E57 * $E57),0, '4'!CJ57/'4'!$E57 * $E57),ROUND($D$221*'4'!CJ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK57/'4'!$E57 * $E57),0, '4'!CK57/'4'!$E57 * $E57),ROUND($D$221*'4'!CK57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL57/'4'!$E57 * $E57),0, '4'!CL57/'4'!$E57 * $E57),ROUND($D$221*'4'!CL57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM57/'4'!$E57 * $E57),0, '4'!CM57/'4'!$E57 * $E57),ROUND($D$221*'4'!CM57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN57/'4'!$E57 * $E57),0, '4'!CN57/'4'!$E57 * $E57),ROUND($D$221*'4'!CN57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO57/'4'!$E57 * $E57),0, '4'!CO57/'4'!$E57 * $E57),ROUND($D$221*'4'!CO57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP57/'4'!$E57 * $E57),0, '4'!CP57/'4'!$E57 * $E57),ROUND($D$221*'4'!CP57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ57/'4'!$E57 * $E57),0, '4'!CQ57/'4'!$E57 * $E57),ROUND($D$221*'4'!CQ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR57/'4'!$E57 * $E57),0, '4'!CR57/'4'!$E57 * $E57),ROUND($D$221*'4'!CR57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS57/'4'!$E57 * $E57),0, '4'!CS57/'4'!$E57 * $E57),ROUND($D$221*'4'!CS57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT57/'4'!$E57 * $E57),0, '4'!CT57/'4'!$E57 * $E57),ROUND($D$221*'4'!CT57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU57/'4'!$E57 * $E57),0, '4'!CU57/'4'!$E57 * $E57),ROUND($D$221*'4'!CU57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV57/'4'!$E57 * $E57),0, '4'!CV57/'4'!$E57 * $E57),ROUND($D$221*'4'!CV57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW57/'4'!$E57 * $E57),0, '4'!CW57/'4'!$E57 * $E57),ROUND($D$221*'4'!CW57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX57/'4'!$E57 * $E57),0, '4'!CX57/'4'!$E57 * $E57),ROUND($D$221*'4'!CX57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY57/'4'!$E57 * $E57),0, '4'!CY57/'4'!$E57 * $E57),ROUND($D$221*'4'!CY57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ57/'4'!$E57 * $E57),0, '4'!CZ57/'4'!$E57 * $E57),ROUND($D$221*'4'!CZ57,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA57/'4'!$E57 * $E57),0, '4'!DA57/'4'!$E57 * $E57),ROUND($D$221*'4'!DA57,0))","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'4'!E58","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H58:DC58),0)","v":0},{"$f":"H58+NPV(SDN,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F58/'4'!$E58 * $E58),0, '4'!F58/'4'!$E58 * $E58),ROUND($D$221*'4'!F58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G58/'4'!$E58 * $E58),0, '4'!G58/'4'!$E58 * $E58),ROUND($D$221*'4'!G58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H58/'4'!$E58 * $E58),0, '4'!H58/'4'!$E58 * $E58),ROUND($D$221*'4'!H58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I58/'4'!$E58 * $E58),0, '4'!I58/'4'!$E58 * $E58),ROUND($D$221*'4'!I58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J58/'4'!$E58 * $E58),0, '4'!J58/'4'!$E58 * $E58),ROUND($D$221*'4'!J58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K58/'4'!$E58 * $E58),0, '4'!K58/'4'!$E58 * $E58),ROUND($D$221*'4'!K58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L58/'4'!$E58 * $E58),0, '4'!L58/'4'!$E58 * $E58),ROUND($D$221*'4'!L58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M58/'4'!$E58 * $E58),0, '4'!M58/'4'!$E58 * $E58),ROUND($D$221*'4'!M58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N58/'4'!$E58 * $E58),0, '4'!N58/'4'!$E58 * $E58),ROUND($D$221*'4'!N58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O58/'4'!$E58 * $E58),0, '4'!O58/'4'!$E58 * $E58),ROUND($D$221*'4'!O58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P58/'4'!$E58 * $E58),0, '4'!P58/'4'!$E58 * $E58),ROUND($D$221*'4'!P58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q58/'4'!$E58 * $E58),0, '4'!Q58/'4'!$E58 * $E58),ROUND($D$221*'4'!Q58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R58/'4'!$E58 * $E58),0, '4'!R58/'4'!$E58 * $E58),ROUND($D$221*'4'!R58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S58/'4'!$E58 * $E58),0, '4'!S58/'4'!$E58 * $E58),ROUND($D$221*'4'!S58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T58/'4'!$E58 * $E58),0, '4'!T58/'4'!$E58 * $E58),ROUND($D$221*'4'!T58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U58/'4'!$E58 * $E58),0, '4'!U58/'4'!$E58 * $E58),ROUND($D$221*'4'!U58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V58/'4'!$E58 * $E58),0, '4'!V58/'4'!$E58 * $E58),ROUND($D$221*'4'!V58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W58/'4'!$E58 * $E58),0, '4'!W58/'4'!$E58 * $E58),ROUND($D$221*'4'!W58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X58/'4'!$E58 * $E58),0, '4'!X58/'4'!$E58 * $E58),ROUND($D$221*'4'!X58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y58/'4'!$E58 * $E58),0, '4'!Y58/'4'!$E58 * $E58),ROUND($D$221*'4'!Y58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z58/'4'!$E58 * $E58),0, '4'!Z58/'4'!$E58 * $E58),ROUND($D$221*'4'!Z58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA58/'4'!$E58 * $E58),0, '4'!AA58/'4'!$E58 * $E58),ROUND($D$221*'4'!AA58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB58/'4'!$E58 * $E58),0, '4'!AB58/'4'!$E58 * $E58),ROUND($D$221*'4'!AB58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC58/'4'!$E58 * $E58),0, '4'!AC58/'4'!$E58 * $E58),ROUND($D$221*'4'!AC58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD58/'4'!$E58 * $E58),0, '4'!AD58/'4'!$E58 * $E58),ROUND($D$221*'4'!AD58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE58/'4'!$E58 * $E58),0, '4'!AE58/'4'!$E58 * $E58),ROUND($D$221*'4'!AE58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF58/'4'!$E58 * $E58),0, '4'!AF58/'4'!$E58 * $E58),ROUND($D$221*'4'!AF58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG58/'4'!$E58 * $E58),0, '4'!AG58/'4'!$E58 * $E58),ROUND($D$221*'4'!AG58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH58/'4'!$E58 * $E58),0, '4'!AH58/'4'!$E58 * $E58),ROUND($D$221*'4'!AH58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI58/'4'!$E58 * $E58),0, '4'!AI58/'4'!$E58 * $E58),ROUND($D$221*'4'!AI58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ58/'4'!$E58 * $E58),0, '4'!AJ58/'4'!$E58 * $E58),ROUND($D$221*'4'!AJ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK58/'4'!$E58 * $E58),0, '4'!AK58/'4'!$E58 * $E58),ROUND($D$221*'4'!AK58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL58/'4'!$E58 * $E58),0, '4'!AL58/'4'!$E58 * $E58),ROUND($D$221*'4'!AL58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM58/'4'!$E58 * $E58),0, '4'!AM58/'4'!$E58 * $E58),ROUND($D$221*'4'!AM58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN58/'4'!$E58 * $E58),0, '4'!AN58/'4'!$E58 * $E58),ROUND($D$221*'4'!AN58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO58/'4'!$E58 * $E58),0, '4'!AO58/'4'!$E58 * $E58),ROUND($D$221*'4'!AO58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP58/'4'!$E58 * $E58),0, '4'!AP58/'4'!$E58 * $E58),ROUND($D$221*'4'!AP58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ58/'4'!$E58 * $E58),0, '4'!AQ58/'4'!$E58 * $E58),ROUND($D$221*'4'!AQ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR58/'4'!$E58 * $E58),0, '4'!AR58/'4'!$E58 * $E58),ROUND($D$221*'4'!AR58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS58/'4'!$E58 * $E58),0, '4'!AS58/'4'!$E58 * $E58),ROUND($D$221*'4'!AS58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT58/'4'!$E58 * $E58),0, '4'!AT58/'4'!$E58 * $E58),ROUND($D$221*'4'!AT58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU58/'4'!$E58 * $E58),0, '4'!AU58/'4'!$E58 * $E58),ROUND($D$221*'4'!AU58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV58/'4'!$E58 * $E58),0, '4'!AV58/'4'!$E58 * $E58),ROUND($D$221*'4'!AV58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW58/'4'!$E58 * $E58),0, '4'!AW58/'4'!$E58 * $E58),ROUND($D$221*'4'!AW58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX58/'4'!$E58 * $E58),0, '4'!AX58/'4'!$E58 * $E58),ROUND($D$221*'4'!AX58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY58/'4'!$E58 * $E58),0, '4'!AY58/'4'!$E58 * $E58),ROUND($D$221*'4'!AY58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ58/'4'!$E58 * $E58),0, '4'!AZ58/'4'!$E58 * $E58),ROUND($D$221*'4'!AZ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA58/'4'!$E58 * $E58),0, '4'!BA58/'4'!$E58 * $E58),ROUND($D$221*'4'!BA58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB58/'4'!$E58 * $E58),0, '4'!BB58/'4'!$E58 * $E58),ROUND($D$221*'4'!BB58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC58/'4'!$E58 * $E58),0, '4'!BC58/'4'!$E58 * $E58),ROUND($D$221*'4'!BC58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD58/'4'!$E58 * $E58),0, '4'!BD58/'4'!$E58 * $E58),ROUND($D$221*'4'!BD58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE58/'4'!$E58 * $E58),0, '4'!BE58/'4'!$E58 * $E58),ROUND($D$221*'4'!BE58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF58/'4'!$E58 * $E58),0, '4'!BF58/'4'!$E58 * $E58),ROUND($D$221*'4'!BF58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG58/'4'!$E58 * $E58),0, '4'!BG58/'4'!$E58 * $E58),ROUND($D$221*'4'!BG58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH58/'4'!$E58 * $E58),0, '4'!BH58/'4'!$E58 * $E58),ROUND($D$221*'4'!BH58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI58/'4'!$E58 * $E58),0, '4'!BI58/'4'!$E58 * $E58),ROUND($D$221*'4'!BI58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ58/'4'!$E58 * $E58),0, '4'!BJ58/'4'!$E58 * $E58),ROUND($D$221*'4'!BJ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK58/'4'!$E58 * $E58),0, '4'!BK58/'4'!$E58 * $E58),ROUND($D$221*'4'!BK58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL58/'4'!$E58 * $E58),0, '4'!BL58/'4'!$E58 * $E58),ROUND($D$221*'4'!BL58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM58/'4'!$E58 * $E58),0, '4'!BM58/'4'!$E58 * $E58),ROUND($D$221*'4'!BM58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN58/'4'!$E58 * $E58),0, '4'!BN58/'4'!$E58 * $E58),ROUND($D$221*'4'!BN58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO58/'4'!$E58 * $E58),0, '4'!BO58/'4'!$E58 * $E58),ROUND($D$221*'4'!BO58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP58/'4'!$E58 * $E58),0, '4'!BP58/'4'!$E58 * $E58),ROUND($D$221*'4'!BP58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ58/'4'!$E58 * $E58),0, '4'!BQ58/'4'!$E58 * $E58),ROUND($D$221*'4'!BQ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR58/'4'!$E58 * $E58),0, '4'!BR58/'4'!$E58 * $E58),ROUND($D$221*'4'!BR58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS58/'4'!$E58 * $E58),0, '4'!BS58/'4'!$E58 * $E58),ROUND($D$221*'4'!BS58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT58/'4'!$E58 * $E58),0, '4'!BT58/'4'!$E58 * $E58),ROUND($D$221*'4'!BT58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU58/'4'!$E58 * $E58),0, '4'!BU58/'4'!$E58 * $E58),ROUND($D$221*'4'!BU58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV58/'4'!$E58 * $E58),0, '4'!BV58/'4'!$E58 * $E58),ROUND($D$221*'4'!BV58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW58/'4'!$E58 * $E58),0, '4'!BW58/'4'!$E58 * $E58),ROUND($D$221*'4'!BW58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX58/'4'!$E58 * $E58),0, '4'!BX58/'4'!$E58 * $E58),ROUND($D$221*'4'!BX58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY58/'4'!$E58 * $E58),0, '4'!BY58/'4'!$E58 * $E58),ROUND($D$221*'4'!BY58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ58/'4'!$E58 * $E58),0, '4'!BZ58/'4'!$E58 * $E58),ROUND($D$221*'4'!BZ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA58/'4'!$E58 * $E58),0, '4'!CA58/'4'!$E58 * $E58),ROUND($D$221*'4'!CA58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB58/'4'!$E58 * $E58),0, '4'!CB58/'4'!$E58 * $E58),ROUND($D$221*'4'!CB58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC58/'4'!$E58 * $E58),0, '4'!CC58/'4'!$E58 * $E58),ROUND($D$221*'4'!CC58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD58/'4'!$E58 * $E58),0, '4'!CD58/'4'!$E58 * $E58),ROUND($D$221*'4'!CD58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE58/'4'!$E58 * $E58),0, '4'!CE58/'4'!$E58 * $E58),ROUND($D$221*'4'!CE58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF58/'4'!$E58 * $E58),0, '4'!CF58/'4'!$E58 * $E58),ROUND($D$221*'4'!CF58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG58/'4'!$E58 * $E58),0, '4'!CG58/'4'!$E58 * $E58),ROUND($D$221*'4'!CG58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH58/'4'!$E58 * $E58),0, '4'!CH58/'4'!$E58 * $E58),ROUND($D$221*'4'!CH58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI58/'4'!$E58 * $E58),0, '4'!CI58/'4'!$E58 * $E58),ROUND($D$221*'4'!CI58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ58/'4'!$E58 * $E58),0, '4'!CJ58/'4'!$E58 * $E58),ROUND($D$221*'4'!CJ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK58/'4'!$E58 * $E58),0, '4'!CK58/'4'!$E58 * $E58),ROUND($D$221*'4'!CK58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL58/'4'!$E58 * $E58),0, '4'!CL58/'4'!$E58 * $E58),ROUND($D$221*'4'!CL58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM58/'4'!$E58 * $E58),0, '4'!CM58/'4'!$E58 * $E58),ROUND($D$221*'4'!CM58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN58/'4'!$E58 * $E58),0, '4'!CN58/'4'!$E58 * $E58),ROUND($D$221*'4'!CN58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO58/'4'!$E58 * $E58),0, '4'!CO58/'4'!$E58 * $E58),ROUND($D$221*'4'!CO58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP58/'4'!$E58 * $E58),0, '4'!CP58/'4'!$E58 * $E58),ROUND($D$221*'4'!CP58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ58/'4'!$E58 * $E58),0, '4'!CQ58/'4'!$E58 * $E58),ROUND($D$221*'4'!CQ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR58/'4'!$E58 * $E58),0, '4'!CR58/'4'!$E58 * $E58),ROUND($D$221*'4'!CR58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS58/'4'!$E58 * $E58),0, '4'!CS58/'4'!$E58 * $E58),ROUND($D$221*'4'!CS58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT58/'4'!$E58 * $E58),0, '4'!CT58/'4'!$E58 * $E58),ROUND($D$221*'4'!CT58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU58/'4'!$E58 * $E58),0, '4'!CU58/'4'!$E58 * $E58),ROUND($D$221*'4'!CU58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV58/'4'!$E58 * $E58),0, '4'!CV58/'4'!$E58 * $E58),ROUND($D$221*'4'!CV58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW58/'4'!$E58 * $E58),0, '4'!CW58/'4'!$E58 * $E58),ROUND($D$221*'4'!CW58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX58/'4'!$E58 * $E58),0, '4'!CX58/'4'!$E58 * $E58),ROUND($D$221*'4'!CX58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY58/'4'!$E58 * $E58),0, '4'!CY58/'4'!$E58 * $E58),ROUND($D$221*'4'!CY58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ58/'4'!$E58 * $E58),0, '4'!CZ58/'4'!$E58 * $E58),ROUND($D$221*'4'!CZ58,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA58/'4'!$E58 * $E58),0, '4'!DA58/'4'!$E58 * $E58),ROUND($D$221*'4'!DA58,0))","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'4'!E59","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM(H59:DC59),0)","v":0},{"$f":"H59+NPV(SDN,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!F59/'4'!$E59 * $E59),0, '4'!F59/'4'!$E59 * $E59),ROUND($D$221*'4'!F59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!G59/'4'!$E59 * $E59),0, '4'!G59/'4'!$E59 * $E59),ROUND($D$221*'4'!G59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!H59/'4'!$E59 * $E59),0, '4'!H59/'4'!$E59 * $E59),ROUND($D$221*'4'!H59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!I59/'4'!$E59 * $E59),0, '4'!I59/'4'!$E59 * $E59),ROUND($D$221*'4'!I59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!J59/'4'!$E59 * $E59),0, '4'!J59/'4'!$E59 * $E59),ROUND($D$221*'4'!J59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!K59/'4'!$E59 * $E59),0, '4'!K59/'4'!$E59 * $E59),ROUND($D$221*'4'!K59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!L59/'4'!$E59 * $E59),0, '4'!L59/'4'!$E59 * $E59),ROUND($D$221*'4'!L59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!M59/'4'!$E59 * $E59),0, '4'!M59/'4'!$E59 * $E59),ROUND($D$221*'4'!M59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!N59/'4'!$E59 * $E59),0, '4'!N59/'4'!$E59 * $E59),ROUND($D$221*'4'!N59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!O59/'4'!$E59 * $E59),0, '4'!O59/'4'!$E59 * $E59),ROUND($D$221*'4'!O59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!P59/'4'!$E59 * $E59),0, '4'!P59/'4'!$E59 * $E59),ROUND($D$221*'4'!P59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Q59/'4'!$E59 * $E59),0, '4'!Q59/'4'!$E59 * $E59),ROUND($D$221*'4'!Q59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!R59/'4'!$E59 * $E59),0, '4'!R59/'4'!$E59 * $E59),ROUND($D$221*'4'!R59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!S59/'4'!$E59 * $E59),0, '4'!S59/'4'!$E59 * $E59),ROUND($D$221*'4'!S59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!T59/'4'!$E59 * $E59),0, '4'!T59/'4'!$E59 * $E59),ROUND($D$221*'4'!T59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!U59/'4'!$E59 * $E59),0, '4'!U59/'4'!$E59 * $E59),ROUND($D$221*'4'!U59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!V59/'4'!$E59 * $E59),0, '4'!V59/'4'!$E59 * $E59),ROUND($D$221*'4'!V59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!W59/'4'!$E59 * $E59),0, '4'!W59/'4'!$E59 * $E59),ROUND($D$221*'4'!W59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!X59/'4'!$E59 * $E59),0, '4'!X59/'4'!$E59 * $E59),ROUND($D$221*'4'!X59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Y59/'4'!$E59 * $E59),0, '4'!Y59/'4'!$E59 * $E59),ROUND($D$221*'4'!Y59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!Z59/'4'!$E59 * $E59),0, '4'!Z59/'4'!$E59 * $E59),ROUND($D$221*'4'!Z59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AA59/'4'!$E59 * $E59),0, '4'!AA59/'4'!$E59 * $E59),ROUND($D$221*'4'!AA59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AB59/'4'!$E59 * $E59),0, '4'!AB59/'4'!$E59 * $E59),ROUND($D$221*'4'!AB59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AC59/'4'!$E59 * $E59),0, '4'!AC59/'4'!$E59 * $E59),ROUND($D$221*'4'!AC59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AD59/'4'!$E59 * $E59),0, '4'!AD59/'4'!$E59 * $E59),ROUND($D$221*'4'!AD59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AE59/'4'!$E59 * $E59),0, '4'!AE59/'4'!$E59 * $E59),ROUND($D$221*'4'!AE59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AF59/'4'!$E59 * $E59),0, '4'!AF59/'4'!$E59 * $E59),ROUND($D$221*'4'!AF59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AG59/'4'!$E59 * $E59),0, '4'!AG59/'4'!$E59 * $E59),ROUND($D$221*'4'!AG59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AH59/'4'!$E59 * $E59),0, '4'!AH59/'4'!$E59 * $E59),ROUND($D$221*'4'!AH59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AI59/'4'!$E59 * $E59),0, '4'!AI59/'4'!$E59 * $E59),ROUND($D$221*'4'!AI59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AJ59/'4'!$E59 * $E59),0, '4'!AJ59/'4'!$E59 * $E59),ROUND($D$221*'4'!AJ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AK59/'4'!$E59 * $E59),0, '4'!AK59/'4'!$E59 * $E59),ROUND($D$221*'4'!AK59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AL59/'4'!$E59 * $E59),0, '4'!AL59/'4'!$E59 * $E59),ROUND($D$221*'4'!AL59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AM59/'4'!$E59 * $E59),0, '4'!AM59/'4'!$E59 * $E59),ROUND($D$221*'4'!AM59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AN59/'4'!$E59 * $E59),0, '4'!AN59/'4'!$E59 * $E59),ROUND($D$221*'4'!AN59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AO59/'4'!$E59 * $E59),0, '4'!AO59/'4'!$E59 * $E59),ROUND($D$221*'4'!AO59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AP59/'4'!$E59 * $E59),0, '4'!AP59/'4'!$E59 * $E59),ROUND($D$221*'4'!AP59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AQ59/'4'!$E59 * $E59),0, '4'!AQ59/'4'!$E59 * $E59),ROUND($D$221*'4'!AQ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AR59/'4'!$E59 * $E59),0, '4'!AR59/'4'!$E59 * $E59),ROUND($D$221*'4'!AR59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AS59/'4'!$E59 * $E59),0, '4'!AS59/'4'!$E59 * $E59),ROUND($D$221*'4'!AS59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AT59/'4'!$E59 * $E59),0, '4'!AT59/'4'!$E59 * $E59),ROUND($D$221*'4'!AT59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AU59/'4'!$E59 * $E59),0, '4'!AU59/'4'!$E59 * $E59),ROUND($D$221*'4'!AU59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AV59/'4'!$E59 * $E59),0, '4'!AV59/'4'!$E59 * $E59),ROUND($D$221*'4'!AV59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AW59/'4'!$E59 * $E59),0, '4'!AW59/'4'!$E59 * $E59),ROUND($D$221*'4'!AW59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AX59/'4'!$E59 * $E59),0, '4'!AX59/'4'!$E59 * $E59),ROUND($D$221*'4'!AX59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AY59/'4'!$E59 * $E59),0, '4'!AY59/'4'!$E59 * $E59),ROUND($D$221*'4'!AY59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!AZ59/'4'!$E59 * $E59),0, '4'!AZ59/'4'!$E59 * $E59),ROUND($D$221*'4'!AZ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BA59/'4'!$E59 * $E59),0, '4'!BA59/'4'!$E59 * $E59),ROUND($D$221*'4'!BA59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BB59/'4'!$E59 * $E59),0, '4'!BB59/'4'!$E59 * $E59),ROUND($D$221*'4'!BB59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BC59/'4'!$E59 * $E59),0, '4'!BC59/'4'!$E59 * $E59),ROUND($D$221*'4'!BC59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BD59/'4'!$E59 * $E59),0, '4'!BD59/'4'!$E59 * $E59),ROUND($D$221*'4'!BD59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BE59/'4'!$E59 * $E59),0, '4'!BE59/'4'!$E59 * $E59),ROUND($D$221*'4'!BE59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BF59/'4'!$E59 * $E59),0, '4'!BF59/'4'!$E59 * $E59),ROUND($D$221*'4'!BF59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BG59/'4'!$E59 * $E59),0, '4'!BG59/'4'!$E59 * $E59),ROUND($D$221*'4'!BG59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BH59/'4'!$E59 * $E59),0, '4'!BH59/'4'!$E59 * $E59),ROUND($D$221*'4'!BH59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BI59/'4'!$E59 * $E59),0, '4'!BI59/'4'!$E59 * $E59),ROUND($D$221*'4'!BI59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BJ59/'4'!$E59 * $E59),0, '4'!BJ59/'4'!$E59 * $E59),ROUND($D$221*'4'!BJ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BK59/'4'!$E59 * $E59),0, '4'!BK59/'4'!$E59 * $E59),ROUND($D$221*'4'!BK59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BL59/'4'!$E59 * $E59),0, '4'!BL59/'4'!$E59 * $E59),ROUND($D$221*'4'!BL59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BM59/'4'!$E59 * $E59),0, '4'!BM59/'4'!$E59 * $E59),ROUND($D$221*'4'!BM59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BN59/'4'!$E59 * $E59),0, '4'!BN59/'4'!$E59 * $E59),ROUND($D$221*'4'!BN59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BO59/'4'!$E59 * $E59),0, '4'!BO59/'4'!$E59 * $E59),ROUND($D$221*'4'!BO59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BP59/'4'!$E59 * $E59),0, '4'!BP59/'4'!$E59 * $E59),ROUND($D$221*'4'!BP59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BQ59/'4'!$E59 * $E59),0, '4'!BQ59/'4'!$E59 * $E59),ROUND($D$221*'4'!BQ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BR59/'4'!$E59 * $E59),0, '4'!BR59/'4'!$E59 * $E59),ROUND($D$221*'4'!BR59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BS59/'4'!$E59 * $E59),0, '4'!BS59/'4'!$E59 * $E59),ROUND($D$221*'4'!BS59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BT59/'4'!$E59 * $E59),0, '4'!BT59/'4'!$E59 * $E59),ROUND($D$221*'4'!BT59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BU59/'4'!$E59 * $E59),0, '4'!BU59/'4'!$E59 * $E59),ROUND($D$221*'4'!BU59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BV59/'4'!$E59 * $E59),0, '4'!BV59/'4'!$E59 * $E59),ROUND($D$221*'4'!BV59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BW59/'4'!$E59 * $E59),0, '4'!BW59/'4'!$E59 * $E59),ROUND($D$221*'4'!BW59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BX59/'4'!$E59 * $E59),0, '4'!BX59/'4'!$E59 * $E59),ROUND($D$221*'4'!BX59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BY59/'4'!$E59 * $E59),0, '4'!BY59/'4'!$E59 * $E59),ROUND($D$221*'4'!BY59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!BZ59/'4'!$E59 * $E59),0, '4'!BZ59/'4'!$E59 * $E59),ROUND($D$221*'4'!BZ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CA59/'4'!$E59 * $E59),0, '4'!CA59/'4'!$E59 * $E59),ROUND($D$221*'4'!CA59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CB59/'4'!$E59 * $E59),0, '4'!CB59/'4'!$E59 * $E59),ROUND($D$221*'4'!CB59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CC59/'4'!$E59 * $E59),0, '4'!CC59/'4'!$E59 * $E59),ROUND($D$221*'4'!CC59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CD59/'4'!$E59 * $E59),0, '4'!CD59/'4'!$E59 * $E59),ROUND($D$221*'4'!CD59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CE59/'4'!$E59 * $E59),0, '4'!CE59/'4'!$E59 * $E59),ROUND($D$221*'4'!CE59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CF59/'4'!$E59 * $E59),0, '4'!CF59/'4'!$E59 * $E59),ROUND($D$221*'4'!CF59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CG59/'4'!$E59 * $E59),0, '4'!CG59/'4'!$E59 * $E59),ROUND($D$221*'4'!CG59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CH59/'4'!$E59 * $E59),0, '4'!CH59/'4'!$E59 * $E59),ROUND($D$221*'4'!CH59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CI59/'4'!$E59 * $E59),0, '4'!CI59/'4'!$E59 * $E59),ROUND($D$221*'4'!CI59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CJ59/'4'!$E59 * $E59),0, '4'!CJ59/'4'!$E59 * $E59),ROUND($D$221*'4'!CJ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CK59/'4'!$E59 * $E59),0, '4'!CK59/'4'!$E59 * $E59),ROUND($D$221*'4'!CK59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CL59/'4'!$E59 * $E59),0, '4'!CL59/'4'!$E59 * $E59),ROUND($D$221*'4'!CL59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CM59/'4'!$E59 * $E59),0, '4'!CM59/'4'!$E59 * $E59),ROUND($D$221*'4'!CM59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CN59/'4'!$E59 * $E59),0, '4'!CN59/'4'!$E59 * $E59),ROUND($D$221*'4'!CN59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CO59/'4'!$E59 * $E59),0, '4'!CO59/'4'!$E59 * $E59),ROUND($D$221*'4'!CO59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CP59/'4'!$E59 * $E59),0, '4'!CP59/'4'!$E59 * $E59),ROUND($D$221*'4'!CP59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CQ59/'4'!$E59 * $E59),0, '4'!CQ59/'4'!$E59 * $E59),ROUND($D$221*'4'!CQ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CR59/'4'!$E59 * $E59),0, '4'!CR59/'4'!$E59 * $E59),ROUND($D$221*'4'!CR59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CS59/'4'!$E59 * $E59),0, '4'!CS59/'4'!$E59 * $E59),ROUND($D$221*'4'!CS59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CT59/'4'!$E59 * $E59),0, '4'!CT59/'4'!$E59 * $E59),ROUND($D$221*'4'!CT59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CU59/'4'!$E59 * $E59),0, '4'!CU59/'4'!$E59 * $E59),ROUND($D$221*'4'!CU59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CV59/'4'!$E59 * $E59),0, '4'!CV59/'4'!$E59 * $E59),ROUND($D$221*'4'!CV59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CW59/'4'!$E59 * $E59),0, '4'!CW59/'4'!$E59 * $E59),ROUND($D$221*'4'!CW59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CX59/'4'!$E59 * $E59),0, '4'!CX59/'4'!$E59 * $E59),ROUND($D$221*'4'!CX59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CY59/'4'!$E59 * $E59),0, '4'!CY59/'4'!$E59 * $E59),ROUND($D$221*'4'!CY59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!CZ59/'4'!$E59 * $E59),0, '4'!CZ59/'4'!$E59 * $E59),ROUND($D$221*'4'!CZ59,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",IF( ISERROR( '4'!DA59/'4'!$E59 * $E59),0, '4'!DA59/'4'!$E59 * $E59),ROUND($D$221*'4'!DA59,0))","v":0}]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"'4'!E145","v":0},{"$f":"SUM(H60:DC60)","v":0},{"$f":"H60+NPV(FDN,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!F145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!G145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!H145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!I145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!J145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!K145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!L145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!M145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!N145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!O145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!P145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!Q145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!R145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!S145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!T145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!U145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!V145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!W145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!X145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!Y145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!Z145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AA145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AB145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AC145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AD145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AE145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AF145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AG145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AH145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AI145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AJ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AK145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AL145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AM145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AN145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AO145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AP145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AQ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AR145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AS145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AT145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AU145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AV145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AW145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AX145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AY145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!AZ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BA145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BB145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BC145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BD145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BE145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BF145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BG145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BH145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BI145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BJ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BK145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BL145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BM145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BN145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BO145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BP145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BQ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BR145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BS145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BT145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BU145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BV145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BW145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BX145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BY145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!BZ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CA145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CB145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CC145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CD145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CE145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CF145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CG145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CH145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CI145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CJ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CK145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CL145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CM145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CN145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CO145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CP145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CQ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CR145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CS145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CT145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CU145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CV145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CW145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CX145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CY145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!CZ145,0))","v":0},{"$f":"IF(Data0!$F$8=\"Efektyvumas\",0,ROUND($D$221*'4'!DA145,0))","v":0}]
[]
[null,null,null,null,null,"(GDV)","(reali vertė)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H63+NPV(FDN,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},{"$f":"IF(H62<=PAL,SUM(H7,H16,H17,H21),0)","v":0},{"$f":"IF(I62<=PAL,SUM(I7,I16,I17,I21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM62<=PAL,SUM(AM7,AM16,AM17,AM21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY62<=PAL,SUM(CY7,CY16,CY17,CY21),0)","v":0},{"$f":"IF(CZ62<=PAL,SUM(CZ7,CZ16,CZ17,CZ21),0)","v":0},{"$f":"IF(DA62<=PAL,SUM(DA7,DA16,DA17,DA21),0)","v":0},{"$f":"IF(DB62<=PAL,SUM(DB7,DB16,DB17,DB21),0)","v":0},{"$f":"IF(DC62<=PAL,SUM(DC7,DC16,DC17,DC21),0)","v":0}]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$DC$62,\"<=\"&PAL,$H64:$DC64)","v":0},"-",{"$f":"IF(H62<=PAL,H63/(1+FDN)^H62,0)","v":0},{"$f":"IF(I62<=PAL,I63/(1+FDN)^I62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM62<=PAL,AM63/(1+FDN)^AM62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY62<=PAL,CY63/(1+FDN)^CY62,0)","v":0},{"$f":"IF(CZ62<=PAL,CZ63/(1+FDN)^CZ62,0)","v":0},{"$f":"IF(DA62<=PAL,DA63/(1+FDN)^DA62,0)","v":0},{"$f":"IF(DB62<=PAL,DB63/(1+FDN)^DB62,0)","v":0},{"$f":"IF(DC62<=PAL,DC63/(1+FDN)^DC62,0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H7+H17+H22","v":0}]
[null,null,null,null,null,null,null,{"$f":"H66/SUM($H$66:$DC$66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H66/IF('4'!F159=0,1,ABS('4'!F159))","v":0}]
[null,null,"Rizikų grupės pavadinimas","Rizikų finansinė\ndiskontuota vertė","Biudžeto eilutės, įtakojamos rizikų grupės",null,"Finansiniai rodikliai (įvertinus riziką)",null,null,null,null,null,null,"Ekonominiai rodikliai (įvertinus riziką)"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(F12:F13)","v":0},"A.5., A.6.",null,"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)",null,null,null,null,{"$f":"'5.01'!D65","v":0},null,"Ekonominė grynoji dabartinė vertė - EGDV",null,null,null,null,{"$f":"IF(Data0!F7=\"Sąnaudų naudos analizė\",'5.01'!D80,\"-\")","v":0}]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(F8:F10)","v":0},"A.1., A.2., A.3.",null,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)",null,null,null,null,{"$f":"'5.01'!D66","v":"Nėra reikšmės"},null,"Ekonominė vidinė grąžos norma - EVGN",null,null,null,null,{"$f":"IF(Data0!F7=\"Sąnaudų naudos analizė\",'5.01'!D81,\"-\")","v":"Nėra reikšmės"}]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(F11)","v":0},"A.4.",null,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)",null,null,null,null,{"$f":"'5.01'!D67","v":"Nėra reikšmės"},null,"Ekonominės naudos ir išlaidų santykis - ENIS",null,null,null,null,{"$f":"IF(Data0!F7=\"Sąnaudų naudos analizė\",'5.01'!D82,\"-\")","v":"-"}]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(F14)","v":0},"A.7.",null,"Finansinis naudos ir išlaidų santykis - FNIS",null,null,null,null,{"$f":"'5.01'!D68","v":"-"}]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(F29)","v":0},"D.2.",null,"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)",null,null,null,null,{"$f":"'5.01'!D70","v":0}]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(F23:F28)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6.",null,"Finansinė vidinė grąžos norma kapitalui - FVGN(K)",null,null,null,null,{"$f":"'5.01'!D71","v":"Nėra reikšmės"}]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(F18:F20)","v":0},"C.1., C.2., C.3.",null,"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)",null,null,null,null,{"$f":"'5.01'!D72","v":"Nėra reikšmės"}]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(F15:F16)","v":0},"A.8., B.",null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",null,null,null,null,{"$f":"IF(AND(Data0!F8=\"Efektyvumas\",'1'!I49=\"Sąnaudų - veiksmingumo analizė\"),'4'!D160,'5.01'!D160)","v":"-"}]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,{"$f":"B5","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės nominali vertė)",{"$f":"E5","v":"Biudžeto eilutės rizikos įvertis"},{"$f":"F5","v":"(rizikos įverčio vertė, iš viso)"},null,{"$f":"H5","v":0},{"$f":"I5","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM5","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CY5","v":95},96,97,98,99]
[null,{"$f":"B6","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,{"$f":"F6","v":"(GDV)"},"(nominali vertė)",{"$f":"H6","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AM6","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},{"$f":"'4'!E91","v":0},{"$f":"SUM(E87:E94)","v":0},{"$f":"ROUND(SUM(F87:F94),0)","v":0},{"$f":"ROUND(SUM(G87:G94),0)","v":0},{"$f":"ROUND(SUM(H87:H94),0)","v":0},{"$f":"ROUND(SUM(I87:I94),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM87:AM94),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY87:CY94),0)","v":0},{"$f":"ROUND(SUM(CZ87:CZ94),0)","v":0},{"$f":"ROUND(SUM(DA87:DA94),0)","v":0},{"$f":"ROUND(SUM(DB87:DB94),0)","v":0},{"$f":"ROUND(SUM(DC87:DC94),0)","v":0}]
[null,{"$f":"B8","v":"A.1."},{"$f":"C8","v":"Žemė"},{"$f":"'4'!E92","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D87,70%,2.1121,0.30732,0.74111,0.9299)-D87)","v":0},{"$f":"H87+NPV((1+FDN)*(1+$J$82)-1,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},{"$f":"H8*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM8*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY8*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B9","v":"A.2."},"Nekilnojamasis turtas",{"$f":"'4'!E93","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D88,70%,2.1121,0.30732,0.74111,0.9299)-D88)","v":0},{"$f":"H88+NPV((1+FDN)*(1+$J$82)-1,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},{"$f":"H9*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"'4'!E94","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D89,70%,1.9673,0.32927,0.74202,0.92827)-D89)","v":0},{"$f":"H89+NPV((1+FDN)*(1+$J$82)-1,I89:INDEX(I89:DC89,PAL))","v":0},0,{"$f":"H10*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM10*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"'4'!E95","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D90,70%,2.7906,0.28554,0.72694,0.945188)-D90)","v":0},{"$f":"H90+NPV((1+FDN)*(1+$J$82)-1,I90:INDEX(I90:DC90,PAL))","v":0},0,{"$f":"H11*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM11*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"'4'!E96","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D91,70%,1.8405,0.25464,0.75111,0.88251)-D91)","v":0},{"$f":"H91+NPV((1+FDN)*(1+$J$82)-1,I91:INDEX(I91:DC91,PAL))","v":0},0,{"$f":"H12*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM12*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"'4'!E97","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D92,70%,1.9247,0.23155,0.7493,0.876598)-D92)","v":0},{"$f":"H92+NPV((1+FDN)*(1+$J$82)-1,I92:INDEX(I92:DC92,PAL))","v":0},0,{"$f":"H13*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM13*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"'4'!E98","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D93,70%,1.9247,0.23155,0.7493,0.876598)-D93)","v":0},{"$f":"H93+NPV((1+FDN)*(1+$J$82)-1,I93:INDEX(I93:DC93,PAL))","v":0},0,{"$f":"H14*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"'4'!E99","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D94,70%,2.1274,0.30981,0.73931,0.931093)-D94)","v":0},{"$f":"H94+NPV((1+FDN)*(1+$J$82)-1,I94:INDEX(I94:DC94,PAL))","v":0},0,{"$f":"H15*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM15*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"'4'!E100","v":0},{"$f":"(ABS(D95) * 200% - SQRT( (1-70%) * ABS(D95) * (200%-50%) * ABS(D95) * (200%-1) ) - ABS(D95))","v":0},{"$f":"H95+NPV((1+FDN)*(1+$J$82)-1,I95:INDEX(I95:DC95,PAL))","v":0},0,{"$f":"H16*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM16*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B17","v":"C."},"Veiklos pajamos, iš viso",{"$f":"'4'!E101","v":0},{"$f":"ROUND(SUM(E97:E99),0)","v":0},{"$f":"ROUND(SUM(F97:F99),0)","v":0},{"$f":"ROUND(SUM(G97:G99),0)","v":0},{"$f":"ROUND(SUM(H97:H99),0)","v":0},{"$f":"ROUND(SUM(I97:I99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM97:AM99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY97:CY99),0)","v":0},{"$f":"ROUND(SUM(CZ97:CZ99),0)","v":0},{"$f":"ROUND(SUM(DA97:DA99),0)","v":0},{"$f":"ROUND(SUM(DB97:DB99),0)","v":0},{"$f":"ROUND(SUM(DC97:DC99),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"'4'!E102","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D97),ABS(D97*50%))),0,NORMINV(70%,ABS(D97),ABS(D97*50%))-ABS(D97))","v":0},{"$f":"H97+NPV((1+FDN)*(1+$J$82)-1,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},{"$f":"H18*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY18*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"'4'!E103","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D98),ABS(D98*50%))),0,NORMINV(70%,ABS(D98),ABS(D98*50%))-ABS(D98))","v":0},{"$f":"H98+NPV((1+FDN)*(1+$J$82)-1,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},{"$f":"H19*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"'4'!E104","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D99),ABS(D99*50%))),0,NORMINV(70%,ABS(D99),ABS(D99*50%))-ABS(D99))","v":0},{"$f":"H99+NPV((1+FDN)*(1+$J$82)-1,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},{"$f":"H20*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"'4'!E105","v":0},{"$f":"ROUND(SUM(E101,E108),0)","v":0},{"$f":"ROUND(SUM(F101,F108),0)","v":0},{"$f":"ROUND(SUM(G101,G108),0)","v":0},{"$f":"ROUND(SUM(H101,H108),0)","v":0},{"$f":"ROUND(SUM(I101,I108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM101,AM108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY101,CY108),0)","v":0},{"$f":"ROUND(SUM(CZ101,CZ108),0)","v":0},{"$f":"ROUND(SUM(DA101,DA108),0)","v":0},{"$f":"ROUND(SUM(DB101,DB108),0)","v":0},{"$f":"ROUND(SUM(DC101,DC108),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"'4'!E106","v":0},{"$f":"ROUND(SUM(E102:E105),0)","v":0},{"$f":"ROUND(SUM(F102:F107),0)","v":0},{"$f":"ROUND(SUM(G102:G107),0)","v":0},{"$f":"ROUND(SUM(H102:H107),0)","v":0},{"$f":"ROUND(SUM(I102:I107),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM102:AM107),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY102:CY107),0)","v":0},{"$f":"ROUND(SUM(CZ102:CZ107),0)","v":0},{"$f":"ROUND(SUM(DA102:DA107),0)","v":0},{"$f":"ROUND(SUM(DB102:DB107),0)","v":0},{"$f":"ROUND(SUM(DC102:DC107),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"'4'!E107","v":0},{"$f":"(ABS(D102)*200%-SQRT((1-70%)*ABS(D102)*(200%-50%)*ABS(D102)*(200%-1)))-ABS(D102)","v":0},{"$f":"H102+NPV((1+FDN)*(1+$J$82)-1,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},{"$f":"H23*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM23*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY23*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B24","v":"D.1.2."},"Darbo užmokesčio išlaidos",{"$f":"'4'!E108","v":0},{"$f":"(ABS(D103)*200%-SQRT((1-70%)*ABS(D103)*(200%-50%)*ABS(D103)*(200%-1)))-ABS(D103)","v":0},{"$f":"H103+NPV((1+FDN)*(1+$J$82)-1,I103:INDEX(I103:DC103,PAL))","v":0},0,{"$f":"H24*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM24*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"'4'!E109","v":0},0,{"$f":"H104+NPV((1+FDN)*(1+$J$82)-1,I104:INDEX(I104:DC104,PAL))","v":0},0,{"$f":"H25*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM25*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"'4'!E110","v":0},0,{"$f":"H105+NPV((1+FDN)*(1+$J$82)-1,I105:INDEX(I105:DC105,PAL))","v":0},0,{"$f":"H26*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"'4'!E111","v":0},0,{"$f":"H106+NPV((1+FDN)*(1+$J$82)-1,I106:INDEX(I106:DC106,PAL))","v":0},0,{"$f":"H27*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM27*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"'4'!E112","v":0},0,{"$f":"H107+NPV((1+FDN)*(1+$J$82)-1,I107:INDEX(I107:DC107,PAL))","v":0},0,{"$f":"H28*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM28*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"'4'!E113","v":0},0,{"$f":"H108+NPV((1+FDN)*(1+$J$82)-1,I108:INDEX(I108:DC108,PAL))","v":0},0,{"$f":"H29*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM29*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30","v":"E."},"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"'4'!E114","v":0},{"$f":"ROUND(SUM(E110,E112)-E111,0)","v":0},{"$f":"ROUND(SUM(F110,F112)-F111,0)","v":0},{"$f":"ROUND(SUM(G110,G112)-G111,0)","v":0},{"$f":"ROUND(SUM(H110,H112,H111),0)","v":0},{"$f":"ROUND(SUM(I110,I112,I111),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU110,BU112,BU111),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"'4'!E115","v":0},{"$f":"IF(D110<0,(( ABS(D110) * 200% - SQRT( (1-70%) * ABS(D110) * (200%-50%) * ABS(D110) * (200%-1) ) ) - ABS(D110))*(-1),( ABS(D110) * 200% - SQRT( (1-70%) * ABS(D110) * (200%-50%) * ABS(D110) * (200%-1) ) ) - ABS(D110))","v":0},{"$f":"H110+NPV((1+FDN)*(1+$J$82)-1,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H87:H94,Pirkimo_PVM)+SUMPRODUCT(H102:H107,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN87:AN94,Pirkimo_PVM)+SUMPRODUCT(AN102:AN107,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT87:BT94,Pirkimo_PVM)+SUMPRODUCT(BT102:BT107,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"'4'!E116","v":0},0,{"$f":"H111+NPV((1+FDN)*(1+$J$82)-1,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H97:H98,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN97:AN98,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT97:BT98,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"'4'!E117","v":0},0,{"$f":"ROUND(SUM(F95)-SUM(F93,F100),0)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":0},{"$f":"H33*(1+$J$82)^H$84","v":0},{"$f":"I33*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU33*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"'4'!E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM96)-SUM(AM94,AM101),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY96)-SUM(CY94,CY101),0)","v":0},{"$f":"ROUND(SUM(CZ96)-SUM(CZ94,CZ101),0)","v":0},{"$f":"ROUND(SUM(DA96)-SUM(DA94,DA101),0)","v":0},{"$f":"ROUND(SUM(DB96)-SUM(DB94,DB101),0)","v":0},{"$f":"ROUND(SUM(DC96)-SUM(DC94,DC101),0)","v":0}]
[null,"G. ","Finansavimas, iš viso",{"$f":"'4'!E119","v":0},{"$f":"SUM(E115,E120,E123)","v":0},{"$f":"SUM(F115,F120,F123)","v":0},{"$f":"SUM(G115,G120,G123)","v":0},{"$f":"SUM(H115,H120,H123)","v":0},{"$f":"SUM(I115,I120,I123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM115,AM120,AM123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY115,CY120,CY123)","v":0},{"$f":"SUM(CZ115,CZ120,CZ123)","v":0},{"$f":"SUM(DA115,DA120,DA123)","v":0},{"$f":"SUM(DB115,DB120,DB123)","v":0},{"$f":"SUM(DC115,DC120,DC123)","v":0}]
[null,"G.1.","Prašomas finansavimas",{"$f":"'4'!E120","v":0},{"$f":"ROUND(SUM(E116:E119),0)","v":0},{"$f":"ROUND(SUM(F116:F119),0)","v":0},{"$f":"ROUND(SUM(G116:G119),0)","v":0},{"$f":"ROUND(SUM(H116:H119),0)","v":0},{"$f":"ROUND(SUM(I116:I119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM116:AM119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY116:CY119),0)","v":0},{"$f":"ROUND(SUM(CZ116:CZ119),0)","v":0},{"$f":"ROUND(SUM(DA116:DA119),0)","v":0},{"$f":"ROUND(SUM(DB116:DB119),0)","v":0},{"$f":"ROUND(SUM(DC116:DC119),0)","v":0}]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"'4'!E121","v":0},0,{"$f":"H116+NPV((1+FDN)*(1+$J$82)-1,I116:INDEX(I116:DC116,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":0},{"$f":"H37*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM37*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY37*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B38","v":"G.1.2."},"LR bendrojo finansavimo lėšos",{"$f":"'4'!E122","v":0},0,{"$f":"H117+NPV((1+FDN)*(1+$J$82)-1,I117:INDEX(I117:DC117,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":0},{"$f":"H38*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM38*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"'4'!E123","v":0},0,{"$f":"H118+NPV((1+FDN)*(1+$J$82)-1,I118:INDEX(I118:DC118,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":0},{"$f":"H39*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM39*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"'4'!E124","v":0},0,{"$f":"H119+NPV((1+FDN)*(1+$J$82)-1,I119:INDEX(I119:DC119,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":0},{"$f":"H40*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"'4'!E125","v":0},{"$f":"ROUND(SUM(E121:E122),0)","v":0},{"$f":"ROUND(SUM(F121:F122),0)","v":0},{"$f":"ROUND(SUM(G121:G122),0)","v":0},{"$f":"ROUND(SUM(H121:H122),0)","v":0},{"$f":"ROUND(SUM(I121:I122),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM121:AM122),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY121:CY122),0)","v":0},{"$f":"ROUND(SUM(CZ121:CZ122),0)","v":0},{"$f":"ROUND(SUM(DA121:DA122),0)","v":0},{"$f":"ROUND(SUM(DB121:DB122),0)","v":0},{"$f":"ROUND(SUM(DC121:DC122),0)","v":0}]
[null,"G.2.1.",{"$f":"C42","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"'4'!E126","v":0},0,{"$f":"H121+NPV((1+FDN)*(1+$J$82)-1,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},{"$f":"H42*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM42*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY42*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"'4'!E127","v":0},0,{"$f":"H122+NPV((1+FDN)*(1+$J$82)-1,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},{"$f":"H43*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM43*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"'4'!E128","v":0},{"$f":"ROUND(SUM(E124)-SUM(E125),0)","v":0},{"$f":"ROUND(SUM(F124)-SUM(F125),0)","v":0},{"$f":"ROUND(SUM(G124)-SUM(G125),0)","v":0},{"$f":"ROUND(SUM(H124)-SUM(H125),0)","v":0},{"$f":"ROUND(SUM(I124)-SUM(I125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM124)-SUM(AM125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY124)-SUM(CY125),0)","v":0},{"$f":"ROUND(SUM(CZ124)-SUM(CZ125),0)","v":0},{"$f":"ROUND(SUM(DA124)-SUM(DA125),0)","v":0},{"$f":"ROUND(SUM(DB124)-SUM(DB125),0)","v":0},{"$f":"ROUND(SUM(DC124)-SUM(DC125),0)","v":0}]
[null,"G.3.1.","Paskolos",{"$f":"'4'!E129","v":0},0,{"$f":"H124+NPV((1+FDN)*(1+$J$82)-1,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},{"$f":"H45*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY45*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"'4'!E130","v":0},0,{"$f":"H125+NPV((1+FDN)*(1+$J$82)-1,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},{"$f":"H46*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM46*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"'4'!E131","v":0},{"$f":"SUM(E127)-SUM(E135)","v":0},{"$f":"SUM(F127)-SUM(F135)","v":0},{"$f":"SUM(G127)-SUM(G135)","v":0},{"$f":"SUM(H127)-SUM(H135)","v":0},{"$f":"SUM(I127)-SUM(I135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM127)-SUM(AM135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY127)-SUM(CY135)","v":0},{"$f":"SUM(CZ127)-SUM(CZ135)","v":0},{"$f":"SUM(DA127)-SUM(DA135)","v":0},{"$f":"SUM(DB127)-SUM(DB135)","v":0},{"$f":"SUM(DC127)-SUM(DC135)","v":0}]
[null,"H.1.","SE nauda",{"$f":"'4'!E132","v":0},{"$f":"ROUND(SUM(E128:E134),0)","v":0},{"$f":"ROUND(SUM(F128:F134),0)","v":0},{"$f":"ROUND(SUM(G128:G134),0)","v":0},{"$f":"ROUND(SUM(H128:H134),0)","v":0},{"$f":"ROUND(SUM(I128:I134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM128:AM134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY128:CY134),0)","v":0},{"$f":"ROUND(SUM(CZ128:CZ134),0)","v":0},{"$f":"ROUND(SUM(DA128:DA134),0)","v":0},{"$f":"ROUND(SUM(DB128:DB134),0)","v":0},{"$f":"ROUND(SUM(DC128:DC134),0)","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E133","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D128),ABS(D128*50%))),0,NORMINV(70%,ABS(D128),ABS(D128*50%))-ABS(D128))","v":0},{"$f":"H128+NPV((1+FDN)*(1+$J$82)-1,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},{"$f":"H49*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY49*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E134","v":0},0,{"$f":"H129+NPV((1+FDN)*(1+$J$82)-1,I129:INDEX(I129:DC129,PAL))","v":0},0,{"$f":"H50*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM50*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E135","v":0},0,{"$f":"H130+NPV((1+FDN)*(1+$J$82)-1,I130:INDEX(I130:DC130,PAL))","v":0},0,{"$f":"H51*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM51*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E136","v":0},0,{"$f":"H131+NPV((1+FDN)*(1+$J$82)-1,I131:INDEX(I131:DC131,PAL))","v":0},0,{"$f":"H52*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E137","v":0},0,{"$f":"H132+NPV((1+FDN)*(1+$J$82)-1,I132:INDEX(I132:DC132,PAL))","v":0},0,{"$f":"H53*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM53*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B54","v":"H.1.6."},"bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E138","v":0},0,{"$f":"H133+NPV((1+FDN)*(1+$J$82)-1,I133:INDEX(I133:DC133,PAL))","v":0},0,{"$f":"H54*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E139","v":0},0,{"$f":"H134+NPV((1+FDN)*(1+$J$82)-1,I134:INDEX(I134:DC134,PAL))","v":0},0,{"$f":"H55*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM55*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B56","v":"H.2."},"SE žala",{"$f":"'4'!E140","v":0},{"$f":"ROUND(SUM(E136:E138),0)","v":0},{"$f":"ROUND(SUM(F136:F138),0)","v":0},{"$f":"ROUND(SUM(G136:G138),0)","v":0},{"$f":"ROUND(SUM(H136:H138),0)","v":0},{"$f":"ROUND(SUM(I136:I138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM136:AM138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY136:CY138),0)","v":0},{"$f":"ROUND(SUM(CZ136:CZ138),0)","v":0},{"$f":"ROUND(SUM(DA136:DA138),0)","v":0},{"$f":"ROUND(SUM(DB136:DB138),0)","v":0},{"$f":"ROUND(SUM(DC136:DC138),0)","v":0}]
[null,{"$f":"B57","v":"H.2.1."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E141","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D136),ABS(D136*50%))),0,NORMINV(70%,ABS(D136),ABS(D136*50%))-ABS(D136))","v":0},{"$f":"H136+NPV((1+FDN)*(1+$J$82)-1,I136:INDEX(I136:DC136,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":0},{"$f":"H57*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM57*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY57*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B58","v":"H.2.2."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E142","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D137),ABS(D137*50%))),0,NORMINV(70%,ABS(D137),ABS(D137*50%))-ABS(D137))","v":0},{"$f":"H137+NPV((1+FDN)*(1+$J$82)-1,I137:INDEX(I137:DC137,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H137:$DC137)","v":0},{"$f":"H58*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM58*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B59","v":"H.2.3."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E143","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D138),ABS(D138*50%))),0,NORMINV(70%,ABS(D138),ABS(D138*50%))-ABS(D138))","v":0},{"$f":"H138+NPV((1+FDN)*(1+$J$82)-1,I138:INDEX(I138:DC138,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":0},{"$f":"H59*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM59*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"(GDV)","(nominali vertė)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H142+NPV((1+FDN)*(1+$J$82)-1,I142:INDEX(I142:DC142,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H142:$DC142)","v":0},{"$f":"IF(H141<=PAL,SUM(H86,H95,H96,H100),0)","v":0},{"$f":"IF(I141<=PAL,SUM(I86,I95,I96,I100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM141<=PAL,SUM(AM86,AM95,AM96,AM100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY141<=PAL,SUM(CY86,CY95,CY96,CY100),0)","v":0},{"$f":"IF(CZ141<=PAL,SUM(CZ86,CZ95,CZ96,CZ100),0)","v":0},{"$f":"IF(DA141<=PAL,SUM(DA86,DA95,DA96,DA100),0)","v":0},{"$f":"IF(DB141<=PAL,SUM(DB86,DB95,DB96,DB100),0)","v":0},{"$f":"IF(DC141<=PAL,SUM(DC86,DC95,DC96,DC100),0)","v":0}]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$AL$62,\"<=\"&PAL,$H143:$DC143)","v":0},"-",{"$f":"IF(H141<=PAL,H142/(1+FDN)^H141,0)","v":0},{"$f":"IF(I141<=PAL,I142/(1+FDN)^I141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM141<=PAL,AM142/(1+FDN)^AM141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY141<=PAL,CY142/(1+FDN)^CY141,0)","v":0},{"$f":"IF(CZ141<=PAL,CZ142/(1+FDN)^CZ141,0)","v":0},{"$f":"IF(DA141<=PAL,DA142/(1+FDN)^DA141,0)","v":0},{"$f":"IF(DB141<=PAL,DB142/(1+FDN)^DB141,0)","v":0},{"$f":"IF(DC141<=PAL,DC142/(1+FDN)^DC141,0)","v":0}]
[]
[]
[]
[]
[null,null,"Rizikų grupės pavadinimas","Rizikų nominali vertė","Biudžeto eilutės, įtakojamos rizikų grupės"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(G91:G92)","v":0},"A.5., A.6."]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(G87:G89)","v":0},"A.1., A.2., A.3."]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(G90)","v":0},"A.4."]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(G93)","v":0},"A.7."]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(G108)","v":0},"D.2."]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(G102:G107)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6."]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(G97:G99)","v":0},"C.1., C.2., C.3."]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(G94:G95)","v":0},"A.8., B."]
[]
[]
[null,"Papildomiems rezultato rizikos skaičiavimams"]
[null,{"$f":"B5","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės reali suma)","Biudžeto eilutės rizikos įvertis","(rizikos įverčio vertė, iš viso)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"B6","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,"(GDV)","(reali vertė)",{"$f":"IF(Veiklu_pradzia=DATE(YEAR(Veiklu_pradzia)-1,12,31)+1,YEAR(Veiklu_pradzia)-1,YEAR(Veiklu_pradzia))","v":2025},{"$f":"H161+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":"AN161+1","v":2058},2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BT161+1","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,"A.",{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},{"$f":"'4'!E7","v":0},{"$f":"SUM(E163:E170)","v":0},{"$f":"ROUND(SUM(F163:F170),0)","v":0},{"$f":"ROUND(SUM(G163:G170),0)","v":0},{"$f":"ROUND(SUM(H163:H170),0)","v":0},{"$f":"ROUND(SUM(I163:I170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU163:BU170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY163:CY170),0)","v":0},{"$f":"ROUND(SUM(CZ163:CZ170),0)","v":0},{"$f":"ROUND(SUM(DA163:DA170),0)","v":0},{"$f":"ROUND(SUM(DB163:DB170),0)","v":0},{"$f":"ROUND(SUM(DC163:DC170),0)","v":0}]
[null,"A.1.",{"$f":"C8","v":"Žemė"},{"$f":"'4'!E8","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D163,70%,2.1121,0.30732,0.74111,0.9299)-D163)","v":0},{"$f":"H163+NPV(FDN,I163:INDEX(I163:DC163,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H163:$DC163)","v":0},{"$f":"IF( ISERROR( '4'!F8/'4'!$E8 * $E163),0, '4'!F8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!G8/'4'!$E8 * $E163),0, '4'!G8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!H8/'4'!$E8 * $E163),0, '4'!H8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!I8/'4'!$E8 * $E163),0, '4'!I8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!J8/'4'!$E8 * $E163),0, '4'!J8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!K8/'4'!$E8 * $E163),0, '4'!K8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!L8/'4'!$E8 * $E163),0, '4'!L8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!M8/'4'!$E8 * $E163),0, '4'!M8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!N8/'4'!$E8 * $E163),0, '4'!N8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!O8/'4'!$E8 * $E163),0, '4'!O8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!P8/'4'!$E8 * $E163),0, '4'!P8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!Q8/'4'!$E8 * $E163),0, '4'!Q8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!R8/'4'!$E8 * $E163),0, '4'!R8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!S8/'4'!$E8 * $E163),0, '4'!S8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!T8/'4'!$E8 * $E163),0, '4'!T8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!U8/'4'!$E8 * $E163),0, '4'!U8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!V8/'4'!$E8 * $E163),0, '4'!V8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!W8/'4'!$E8 * $E163),0, '4'!W8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!X8/'4'!$E8 * $E163),0, '4'!X8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!Y8/'4'!$E8 * $E163),0, '4'!Y8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!Z8/'4'!$E8 * $E163),0, '4'!Z8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AA8/'4'!$E8 * $E163),0, '4'!AA8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AB8/'4'!$E8 * $E163),0, '4'!AB8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AC8/'4'!$E8 * $E163),0, '4'!AC8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AD8/'4'!$E8 * $E163),0, '4'!AD8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AE8/'4'!$E8 * $E163),0, '4'!AE8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AF8/'4'!$E8 * $E163),0, '4'!AF8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AG8/'4'!$E8 * $E163),0, '4'!AG8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AH8/'4'!$E8 * $E163),0, '4'!AH8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AI8/'4'!$E8 * $E163),0, '4'!AI8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AJ8/'4'!$E8 * $E163),0, '4'!AJ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AK8/'4'!$E8 * $E163),0, '4'!AK8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AL8/'4'!$E8 * $E163),0, '4'!AL8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AM8/'4'!$E8 * $E163),0, '4'!AM8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AN8/'4'!$E8 * $E163),0, '4'!AN8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AO8/'4'!$E8 * $E163),0, '4'!AO8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AP8/'4'!$E8 * $E163),0, '4'!AP8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AQ8/'4'!$E8 * $E163),0, '4'!AQ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AR8/'4'!$E8 * $E163),0, '4'!AR8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AS8/'4'!$E8 * $E163),0, '4'!AS8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AT8/'4'!$E8 * $E163),0, '4'!AT8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AU8/'4'!$E8 * $E163),0, '4'!AU8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AV8/'4'!$E8 * $E163),0, '4'!AV8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AW8/'4'!$E8 * $E163),0, '4'!AW8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AX8/'4'!$E8 * $E163),0, '4'!AX8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AY8/'4'!$E8 * $E163),0, '4'!AY8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!AZ8/'4'!$E8 * $E163),0, '4'!AZ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BA8/'4'!$E8 * $E163),0, '4'!BA8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BB8/'4'!$E8 * $E163),0, '4'!BB8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BC8/'4'!$E8 * $E163),0, '4'!BC8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BD8/'4'!$E8 * $E163),0, '4'!BD8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BE8/'4'!$E8 * $E163),0, '4'!BE8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BF8/'4'!$E8 * $E163),0, '4'!BF8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BG8/'4'!$E8 * $E163),0, '4'!BG8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BH8/'4'!$E8 * $E163),0, '4'!BH8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BI8/'4'!$E8 * $E163),0, '4'!BI8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BJ8/'4'!$E8 * $E163),0, '4'!BJ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BK8/'4'!$E8 * $E163),0, '4'!BK8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BL8/'4'!$E8 * $E163),0, '4'!BL8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BM8/'4'!$E8 * $E163),0, '4'!BM8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BN8/'4'!$E8 * $E163),0, '4'!BN8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BO8/'4'!$E8 * $E163),0, '4'!BO8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BP8/'4'!$E8 * $E163),0, '4'!BP8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BQ8/'4'!$E8 * $E163),0, '4'!BQ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BR8/'4'!$E8 * $E163),0, '4'!BR8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BS8/'4'!$E8 * $E163),0, '4'!BS8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BT8/'4'!$E8 * $E163),0, '4'!BT8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BU8/'4'!$E8 * $E163),0, '4'!BU8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BV8/'4'!$E8 * $E163),0, '4'!BV8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BW8/'4'!$E8 * $E163),0, '4'!BW8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BX8/'4'!$E8 * $E163),0, '4'!BX8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BY8/'4'!$E8 * $E163),0, '4'!BY8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!BZ8/'4'!$E8 * $E163),0, '4'!BZ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CA8/'4'!$E8 * $E163),0, '4'!CA8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CB8/'4'!$E8 * $E163),0, '4'!CB8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CC8/'4'!$E8 * $E163),0, '4'!CC8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CD8/'4'!$E8 * $E163),0, '4'!CD8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CE8/'4'!$E8 * $E163),0, '4'!CE8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CF8/'4'!$E8 * $E163),0, '4'!CF8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CG8/'4'!$E8 * $E163),0, '4'!CG8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CH8/'4'!$E8 * $E163),0, '4'!CH8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CI8/'4'!$E8 * $E163),0, '4'!CI8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CJ8/'4'!$E8 * $E163),0, '4'!CJ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CK8/'4'!$E8 * $E163),0, '4'!CK8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CL8/'4'!$E8 * $E163),0, '4'!CL8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CM8/'4'!$E8 * $E163),0, '4'!CM8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CN8/'4'!$E8 * $E163),0, '4'!CN8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CO8/'4'!$E8 * $E163),0, '4'!CO8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CP8/'4'!$E8 * $E163),0, '4'!CP8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CQ8/'4'!$E8 * $E163),0, '4'!CQ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CR8/'4'!$E8 * $E163),0, '4'!CR8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CS8/'4'!$E8 * $E163),0, '4'!CS8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CT8/'4'!$E8 * $E163),0, '4'!CT8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CU8/'4'!$E8 * $E163),0, '4'!CU8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CV8/'4'!$E8 * $E163),0, '4'!CV8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CW8/'4'!$E8 * $E163),0, '4'!CW8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CX8/'4'!$E8 * $E163),0, '4'!CX8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CY8/'4'!$E8 * $E163),0, '4'!CY8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!CZ8/'4'!$E8 * $E163),0, '4'!CZ8/'4'!$E8 * $E163 )","v":0},{"$f":"IF( ISERROR( '4'!DA8/'4'!$E8 * $E163),0, '4'!DA8/'4'!$E8 * $E163 )","v":0}]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"'4'!E9","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D164,70%,2.1121,0.30732,0.74111,0.9299)-D164)","v":0},{"$f":"H164+NPV(FDN,I164:INDEX(I164:DC164,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F9/'4'!$E9 * $E164),0, '4'!F9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!G9/'4'!$E9 * $E164),0, '4'!G9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!H9/'4'!$E9 * $E164),0, '4'!H9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!I9/'4'!$E9 * $E164),0, '4'!I9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!J9/'4'!$E9 * $E164),0, '4'!J9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!K9/'4'!$E9 * $E164),0, '4'!K9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!L9/'4'!$E9 * $E164),0, '4'!L9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!M9/'4'!$E9 * $E164),0, '4'!M9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!N9/'4'!$E9 * $E164),0, '4'!N9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!O9/'4'!$E9 * $E164),0, '4'!O9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!P9/'4'!$E9 * $E164),0, '4'!P9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!Q9/'4'!$E9 * $E164),0, '4'!Q9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!R9/'4'!$E9 * $E164),0, '4'!R9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!S9/'4'!$E9 * $E164),0, '4'!S9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!T9/'4'!$E9 * $E164),0, '4'!T9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!U9/'4'!$E9 * $E164),0, '4'!U9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!V9/'4'!$E9 * $E164),0, '4'!V9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!W9/'4'!$E9 * $E164),0, '4'!W9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!X9/'4'!$E9 * $E164),0, '4'!X9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!Y9/'4'!$E9 * $E164),0, '4'!Y9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!Z9/'4'!$E9 * $E164),0, '4'!Z9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AA9/'4'!$E9 * $E164),0, '4'!AA9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AB9/'4'!$E9 * $E164),0, '4'!AB9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AC9/'4'!$E9 * $E164),0, '4'!AC9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AD9/'4'!$E9 * $E164),0, '4'!AD9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AE9/'4'!$E9 * $E164),0, '4'!AE9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AF9/'4'!$E9 * $E164),0, '4'!AF9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AG9/'4'!$E9 * $E164),0, '4'!AG9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AH9/'4'!$E9 * $E164),0, '4'!AH9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AI9/'4'!$E9 * $E164),0, '4'!AI9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AJ9/'4'!$E9 * $E164),0, '4'!AJ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AK9/'4'!$E9 * $E164),0, '4'!AK9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AL9/'4'!$E9 * $E164),0, '4'!AL9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AM9/'4'!$E9 * $E164),0, '4'!AM9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AN9/'4'!$E9 * $E164),0, '4'!AN9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AO9/'4'!$E9 * $E164),0, '4'!AO9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AP9/'4'!$E9 * $E164),0, '4'!AP9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AQ9/'4'!$E9 * $E164),0, '4'!AQ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AR9/'4'!$E9 * $E164),0, '4'!AR9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AS9/'4'!$E9 * $E164),0, '4'!AS9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AT9/'4'!$E9 * $E164),0, '4'!AT9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AU9/'4'!$E9 * $E164),0, '4'!AU9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AV9/'4'!$E9 * $E164),0, '4'!AV9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AW9/'4'!$E9 * $E164),0, '4'!AW9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AX9/'4'!$E9 * $E164),0, '4'!AX9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AY9/'4'!$E9 * $E164),0, '4'!AY9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!AZ9/'4'!$E9 * $E164),0, '4'!AZ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BA9/'4'!$E9 * $E164),0, '4'!BA9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BB9/'4'!$E9 * $E164),0, '4'!BB9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BC9/'4'!$E9 * $E164),0, '4'!BC9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BD9/'4'!$E9 * $E164),0, '4'!BD9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BE9/'4'!$E9 * $E164),0, '4'!BE9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BF9/'4'!$E9 * $E164),0, '4'!BF9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BG9/'4'!$E9 * $E164),0, '4'!BG9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BH9/'4'!$E9 * $E164),0, '4'!BH9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BI9/'4'!$E9 * $E164),0, '4'!BI9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BJ9/'4'!$E9 * $E164),0, '4'!BJ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BK9/'4'!$E9 * $E164),0, '4'!BK9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BL9/'4'!$E9 * $E164),0, '4'!BL9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BM9/'4'!$E9 * $E164),0, '4'!BM9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BN9/'4'!$E9 * $E164),0, '4'!BN9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BO9/'4'!$E9 * $E164),0, '4'!BO9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BP9/'4'!$E9 * $E164),0, '4'!BP9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BQ9/'4'!$E9 * $E164),0, '4'!BQ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BR9/'4'!$E9 * $E164),0, '4'!BR9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BS9/'4'!$E9 * $E164),0, '4'!BS9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BT9/'4'!$E9 * $E164),0, '4'!BT9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BU9/'4'!$E9 * $E164),0, '4'!BU9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BV9/'4'!$E9 * $E164),0, '4'!BV9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BW9/'4'!$E9 * $E164),0, '4'!BW9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BX9/'4'!$E9 * $E164),0, '4'!BX9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BY9/'4'!$E9 * $E164),0, '4'!BY9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!BZ9/'4'!$E9 * $E164),0, '4'!BZ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CA9/'4'!$E9 * $E164),0, '4'!CA9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CB9/'4'!$E9 * $E164),0, '4'!CB9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CC9/'4'!$E9 * $E164),0, '4'!CC9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CD9/'4'!$E9 * $E164),0, '4'!CD9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CE9/'4'!$E9 * $E164),0, '4'!CE9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CF9/'4'!$E9 * $E164),0, '4'!CF9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CG9/'4'!$E9 * $E164),0, '4'!CG9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CH9/'4'!$E9 * $E164),0, '4'!CH9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CI9/'4'!$E9 * $E164),0, '4'!CI9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CJ9/'4'!$E9 * $E164),0, '4'!CJ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CK9/'4'!$E9 * $E164),0, '4'!CK9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CL9/'4'!$E9 * $E164),0, '4'!CL9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CM9/'4'!$E9 * $E164),0, '4'!CM9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CN9/'4'!$E9 * $E164),0, '4'!CN9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CO9/'4'!$E9 * $E164),0, '4'!CO9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CP9/'4'!$E9 * $E164),0, '4'!CP9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CQ9/'4'!$E9 * $E164),0, '4'!CQ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CR9/'4'!$E9 * $E164),0, '4'!CR9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CS9/'4'!$E9 * $E164),0, '4'!CS9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CT9/'4'!$E9 * $E164),0, '4'!CT9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CU9/'4'!$E9 * $E164),0, '4'!CU9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CV9/'4'!$E9 * $E164),0, '4'!CV9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CW9/'4'!$E9 * $E164),0, '4'!CW9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CX9/'4'!$E9 * $E164),0, '4'!CX9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CY9/'4'!$E9 * $E164),0, '4'!CY9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!CZ9/'4'!$E9 * $E164),0, '4'!CZ9/'4'!$E9 * $E164 )","v":0},{"$f":"IF( ISERROR( '4'!DA9/'4'!$E9 * $E164),0, '4'!DA9/'4'!$E9 * $E164 )","v":0}]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"'4'!E10","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D165,70%,1.9673,0.32927,0.74202,0.92827)-D165)","v":0},{"$f":"H165+NPV(FDN,I165:INDEX(I165:DC165,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F10/'4'!$E10 * $E165),0, '4'!F10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!G10/'4'!$E10 * $E165),0, '4'!G10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!H10/'4'!$E10 * $E165),0, '4'!H10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!I10/'4'!$E10 * $E165),0, '4'!I10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!J10/'4'!$E10 * $E165),0, '4'!J10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!K10/'4'!$E10 * $E165),0, '4'!K10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!L10/'4'!$E10 * $E165),0, '4'!L10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!M10/'4'!$E10 * $E165),0, '4'!M10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!N10/'4'!$E10 * $E165),0, '4'!N10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!O10/'4'!$E10 * $E165),0, '4'!O10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!P10/'4'!$E10 * $E165),0, '4'!P10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!Q10/'4'!$E10 * $E165),0, '4'!Q10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!R10/'4'!$E10 * $E165),0, '4'!R10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!S10/'4'!$E10 * $E165),0, '4'!S10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!T10/'4'!$E10 * $E165),0, '4'!T10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!U10/'4'!$E10 * $E165),0, '4'!U10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!V10/'4'!$E10 * $E165),0, '4'!V10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!W10/'4'!$E10 * $E165),0, '4'!W10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!X10/'4'!$E10 * $E165),0, '4'!X10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!Y10/'4'!$E10 * $E165),0, '4'!Y10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!Z10/'4'!$E10 * $E165),0, '4'!Z10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AA10/'4'!$E10 * $E165),0, '4'!AA10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AB10/'4'!$E10 * $E165),0, '4'!AB10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AC10/'4'!$E10 * $E165),0, '4'!AC10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AD10/'4'!$E10 * $E165),0, '4'!AD10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AE10/'4'!$E10 * $E165),0, '4'!AE10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AF10/'4'!$E10 * $E165),0, '4'!AF10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AG10/'4'!$E10 * $E165),0, '4'!AG10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AH10/'4'!$E10 * $E165),0, '4'!AH10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AI10/'4'!$E10 * $E165),0, '4'!AI10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AJ10/'4'!$E10 * $E165),0, '4'!AJ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AK10/'4'!$E10 * $E165),0, '4'!AK10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AL10/'4'!$E10 * $E165),0, '4'!AL10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AM10/'4'!$E10 * $E165),0, '4'!AM10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AN10/'4'!$E10 * $E165),0, '4'!AN10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AO10/'4'!$E10 * $E165),0, '4'!AO10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AP10/'4'!$E10 * $E165),0, '4'!AP10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AQ10/'4'!$E10 * $E165),0, '4'!AQ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AR10/'4'!$E10 * $E165),0, '4'!AR10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AS10/'4'!$E10 * $E165),0, '4'!AS10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AT10/'4'!$E10 * $E165),0, '4'!AT10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AU10/'4'!$E10 * $E165),0, '4'!AU10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AV10/'4'!$E10 * $E165),0, '4'!AV10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AW10/'4'!$E10 * $E165),0, '4'!AW10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AX10/'4'!$E10 * $E165),0, '4'!AX10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AY10/'4'!$E10 * $E165),0, '4'!AY10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!AZ10/'4'!$E10 * $E165),0, '4'!AZ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BA10/'4'!$E10 * $E165),0, '4'!BA10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BB10/'4'!$E10 * $E165),0, '4'!BB10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BC10/'4'!$E10 * $E165),0, '4'!BC10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BD10/'4'!$E10 * $E165),0, '4'!BD10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BE10/'4'!$E10 * $E165),0, '4'!BE10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BF10/'4'!$E10 * $E165),0, '4'!BF10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BG10/'4'!$E10 * $E165),0, '4'!BG10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BH10/'4'!$E10 * $E165),0, '4'!BH10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BI10/'4'!$E10 * $E165),0, '4'!BI10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BJ10/'4'!$E10 * $E165),0, '4'!BJ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BK10/'4'!$E10 * $E165),0, '4'!BK10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BL10/'4'!$E10 * $E165),0, '4'!BL10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BM10/'4'!$E10 * $E165),0, '4'!BM10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BN10/'4'!$E10 * $E165),0, '4'!BN10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BO10/'4'!$E10 * $E165),0, '4'!BO10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BP10/'4'!$E10 * $E165),0, '4'!BP10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BQ10/'4'!$E10 * $E165),0, '4'!BQ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BR10/'4'!$E10 * $E165),0, '4'!BR10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BS10/'4'!$E10 * $E165),0, '4'!BS10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BT10/'4'!$E10 * $E165),0, '4'!BT10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BU10/'4'!$E10 * $E165),0, '4'!BU10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BV10/'4'!$E10 * $E165),0, '4'!BV10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BW10/'4'!$E10 * $E165),0, '4'!BW10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BX10/'4'!$E10 * $E165),0, '4'!BX10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BY10/'4'!$E10 * $E165),0, '4'!BY10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!BZ10/'4'!$E10 * $E165),0, '4'!BZ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CA10/'4'!$E10 * $E165),0, '4'!CA10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CB10/'4'!$E10 * $E165),0, '4'!CB10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CC10/'4'!$E10 * $E165),0, '4'!CC10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CD10/'4'!$E10 * $E165),0, '4'!CD10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CE10/'4'!$E10 * $E165),0, '4'!CE10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CF10/'4'!$E10 * $E165),0, '4'!CF10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CG10/'4'!$E10 * $E165),0, '4'!CG10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CH10/'4'!$E10 * $E165),0, '4'!CH10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CI10/'4'!$E10 * $E165),0, '4'!CI10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CJ10/'4'!$E10 * $E165),0, '4'!CJ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CK10/'4'!$E10 * $E165),0, '4'!CK10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CL10/'4'!$E10 * $E165),0, '4'!CL10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CM10/'4'!$E10 * $E165),0, '4'!CM10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CN10/'4'!$E10 * $E165),0, '4'!CN10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CO10/'4'!$E10 * $E165),0, '4'!CO10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CP10/'4'!$E10 * $E165),0, '4'!CP10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CQ10/'4'!$E10 * $E165),0, '4'!CQ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CR10/'4'!$E10 * $E165),0, '4'!CR10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CS10/'4'!$E10 * $E165),0, '4'!CS10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CT10/'4'!$E10 * $E165),0, '4'!CT10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CU10/'4'!$E10 * $E165),0, '4'!CU10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CV10/'4'!$E10 * $E165),0, '4'!CV10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CW10/'4'!$E10 * $E165),0, '4'!CW10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CX10/'4'!$E10 * $E165),0, '4'!CX10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CY10/'4'!$E10 * $E165),0, '4'!CY10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!CZ10/'4'!$E10 * $E165),0, '4'!CZ10/'4'!$E10 * $E165 )","v":0},{"$f":"IF( ISERROR( '4'!DA10/'4'!$E10 * $E165),0, '4'!DA10/'4'!$E10 * $E165 )","v":0}]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"'4'!E11","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D166,70%,2.7906,0.28554,0.72694,0.945188)-D166)","v":0},{"$f":"H166+NPV(FDN,I166:INDEX(I166:DC166,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F11/'4'!$E11 * $E166),0, '4'!F11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!G11/'4'!$E11 * $E166),0, '4'!G11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!H11/'4'!$E11 * $E166),0, '4'!H11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!I11/'4'!$E11 * $E166),0, '4'!I11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!J11/'4'!$E11 * $E166),0, '4'!J11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!K11/'4'!$E11 * $E166),0, '4'!K11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!L11/'4'!$E11 * $E166),0, '4'!L11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!M11/'4'!$E11 * $E166),0, '4'!M11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!N11/'4'!$E11 * $E166),0, '4'!N11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!O11/'4'!$E11 * $E166),0, '4'!O11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!P11/'4'!$E11 * $E166),0, '4'!P11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!Q11/'4'!$E11 * $E166),0, '4'!Q11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!R11/'4'!$E11 * $E166),0, '4'!R11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!S11/'4'!$E11 * $E166),0, '4'!S11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!T11/'4'!$E11 * $E166),0, '4'!T11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!U11/'4'!$E11 * $E166),0, '4'!U11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!V11/'4'!$E11 * $E166),0, '4'!V11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!W11/'4'!$E11 * $E166),0, '4'!W11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!X11/'4'!$E11 * $E166),0, '4'!X11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!Y11/'4'!$E11 * $E166),0, '4'!Y11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!Z11/'4'!$E11 * $E166),0, '4'!Z11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AA11/'4'!$E11 * $E166),0, '4'!AA11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AB11/'4'!$E11 * $E166),0, '4'!AB11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AC11/'4'!$E11 * $E166),0, '4'!AC11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AD11/'4'!$E11 * $E166),0, '4'!AD11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AE11/'4'!$E11 * $E166),0, '4'!AE11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AF11/'4'!$E11 * $E166),0, '4'!AF11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AG11/'4'!$E11 * $E166),0, '4'!AG11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AH11/'4'!$E11 * $E166),0, '4'!AH11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AI11/'4'!$E11 * $E166),0, '4'!AI11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AJ11/'4'!$E11 * $E166),0, '4'!AJ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AK11/'4'!$E11 * $E166),0, '4'!AK11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AL11/'4'!$E11 * $E166),0, '4'!AL11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AM11/'4'!$E11 * $E166),0, '4'!AM11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AN11/'4'!$E11 * $E166),0, '4'!AN11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AO11/'4'!$E11 * $E166),0, '4'!AO11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AP11/'4'!$E11 * $E166),0, '4'!AP11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AQ11/'4'!$E11 * $E166),0, '4'!AQ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AR11/'4'!$E11 * $E166),0, '4'!AR11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AS11/'4'!$E11 * $E166),0, '4'!AS11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AT11/'4'!$E11 * $E166),0, '4'!AT11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AU11/'4'!$E11 * $E166),0, '4'!AU11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AV11/'4'!$E11 * $E166),0, '4'!AV11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AW11/'4'!$E11 * $E166),0, '4'!AW11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AX11/'4'!$E11 * $E166),0, '4'!AX11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AY11/'4'!$E11 * $E166),0, '4'!AY11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!AZ11/'4'!$E11 * $E166),0, '4'!AZ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BA11/'4'!$E11 * $E166),0, '4'!BA11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BB11/'4'!$E11 * $E166),0, '4'!BB11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BC11/'4'!$E11 * $E166),0, '4'!BC11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BD11/'4'!$E11 * $E166),0, '4'!BD11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BE11/'4'!$E11 * $E166),0, '4'!BE11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BF11/'4'!$E11 * $E166),0, '4'!BF11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BG11/'4'!$E11 * $E166),0, '4'!BG11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BH11/'4'!$E11 * $E166),0, '4'!BH11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BI11/'4'!$E11 * $E166),0, '4'!BI11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BJ11/'4'!$E11 * $E166),0, '4'!BJ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BK11/'4'!$E11 * $E166),0, '4'!BK11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BL11/'4'!$E11 * $E166),0, '4'!BL11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BM11/'4'!$E11 * $E166),0, '4'!BM11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BN11/'4'!$E11 * $E166),0, '4'!BN11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BO11/'4'!$E11 * $E166),0, '4'!BO11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BP11/'4'!$E11 * $E166),0, '4'!BP11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BQ11/'4'!$E11 * $E166),0, '4'!BQ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BR11/'4'!$E11 * $E166),0, '4'!BR11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BS11/'4'!$E11 * $E166),0, '4'!BS11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BT11/'4'!$E11 * $E166),0, '4'!BT11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BU11/'4'!$E11 * $E166),0, '4'!BU11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BV11/'4'!$E11 * $E166),0, '4'!BV11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BW11/'4'!$E11 * $E166),0, '4'!BW11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BX11/'4'!$E11 * $E166),0, '4'!BX11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BY11/'4'!$E11 * $E166),0, '4'!BY11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!BZ11/'4'!$E11 * $E166),0, '4'!BZ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CA11/'4'!$E11 * $E166),0, '4'!CA11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CB11/'4'!$E11 * $E166),0, '4'!CB11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CC11/'4'!$E11 * $E166),0, '4'!CC11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CD11/'4'!$E11 * $E166),0, '4'!CD11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CE11/'4'!$E11 * $E166),0, '4'!CE11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CF11/'4'!$E11 * $E166),0, '4'!CF11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CG11/'4'!$E11 * $E166),0, '4'!CG11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CH11/'4'!$E11 * $E166),0, '4'!CH11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CI11/'4'!$E11 * $E166),0, '4'!CI11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CJ11/'4'!$E11 * $E166),0, '4'!CJ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CK11/'4'!$E11 * $E166),0, '4'!CK11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CL11/'4'!$E11 * $E166),0, '4'!CL11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CM11/'4'!$E11 * $E166),0, '4'!CM11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CN11/'4'!$E11 * $E166),0, '4'!CN11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CO11/'4'!$E11 * $E166),0, '4'!CO11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CP11/'4'!$E11 * $E166),0, '4'!CP11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CQ11/'4'!$E11 * $E166),0, '4'!CQ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CR11/'4'!$E11 * $E166),0, '4'!CR11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CS11/'4'!$E11 * $E166),0, '4'!CS11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CT11/'4'!$E11 * $E166),0, '4'!CT11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CU11/'4'!$E11 * $E166),0, '4'!CU11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CV11/'4'!$E11 * $E166),0, '4'!CV11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CW11/'4'!$E11 * $E166),0, '4'!CW11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CX11/'4'!$E11 * $E166),0, '4'!CX11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CY11/'4'!$E11 * $E166),0, '4'!CY11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!CZ11/'4'!$E11 * $E166),0, '4'!CZ11/'4'!$E11 * $E166 )","v":0},{"$f":"IF( ISERROR( '4'!DA11/'4'!$E11 * $E166),0, '4'!DA11/'4'!$E11 * $E166 )","v":0}]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"'4'!E12","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D167,70%,1.8405,0.25464,0.75111,0.88251)-D167)","v":0},{"$f":"H167+NPV(FDN,I167:INDEX(I167:DC167,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F12/'4'!$E12 * $E167),0, '4'!F12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!G12/'4'!$E12 * $E167),0, '4'!G12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!H12/'4'!$E12 * $E167),0, '4'!H12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!I12/'4'!$E12 * $E167),0, '4'!I12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!J12/'4'!$E12 * $E167),0, '4'!J12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!K12/'4'!$E12 * $E167),0, '4'!K12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!L12/'4'!$E12 * $E167),0, '4'!L12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!M12/'4'!$E12 * $E167),0, '4'!M12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!N12/'4'!$E12 * $E167),0, '4'!N12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!O12/'4'!$E12 * $E167),0, '4'!O12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!P12/'4'!$E12 * $E167),0, '4'!P12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!Q12/'4'!$E12 * $E167),0, '4'!Q12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!R12/'4'!$E12 * $E167),0, '4'!R12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!S12/'4'!$E12 * $E167),0, '4'!S12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!T12/'4'!$E12 * $E167),0, '4'!T12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!U12/'4'!$E12 * $E167),0, '4'!U12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!V12/'4'!$E12 * $E167),0, '4'!V12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!W12/'4'!$E12 * $E167),0, '4'!W12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!X12/'4'!$E12 * $E167),0, '4'!X12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!Y12/'4'!$E12 * $E167),0, '4'!Y12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!Z12/'4'!$E12 * $E167),0, '4'!Z12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AA12/'4'!$E12 * $E167),0, '4'!AA12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AB12/'4'!$E12 * $E167),0, '4'!AB12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AC12/'4'!$E12 * $E167),0, '4'!AC12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AD12/'4'!$E12 * $E167),0, '4'!AD12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AE12/'4'!$E12 * $E167),0, '4'!AE12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AF12/'4'!$E12 * $E167),0, '4'!AF12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AG12/'4'!$E12 * $E167),0, '4'!AG12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AH12/'4'!$E12 * $E167),0, '4'!AH12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AI12/'4'!$E12 * $E167),0, '4'!AI12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AJ12/'4'!$E12 * $E167),0, '4'!AJ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AK12/'4'!$E12 * $E167),0, '4'!AK12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AL12/'4'!$E12 * $E167),0, '4'!AL12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AM12/'4'!$E12 * $E167),0, '4'!AM12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AN12/'4'!$E12 * $E167),0, '4'!AN12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AO12/'4'!$E12 * $E167),0, '4'!AO12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AP12/'4'!$E12 * $E167),0, '4'!AP12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AQ12/'4'!$E12 * $E167),0, '4'!AQ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AR12/'4'!$E12 * $E167),0, '4'!AR12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AS12/'4'!$E12 * $E167),0, '4'!AS12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AT12/'4'!$E12 * $E167),0, '4'!AT12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AU12/'4'!$E12 * $E167),0, '4'!AU12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AV12/'4'!$E12 * $E167),0, '4'!AV12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AW12/'4'!$E12 * $E167),0, '4'!AW12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AX12/'4'!$E12 * $E167),0, '4'!AX12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AY12/'4'!$E12 * $E167),0, '4'!AY12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!AZ12/'4'!$E12 * $E167),0, '4'!AZ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BA12/'4'!$E12 * $E167),0, '4'!BA12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BB12/'4'!$E12 * $E167),0, '4'!BB12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BC12/'4'!$E12 * $E167),0, '4'!BC12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BD12/'4'!$E12 * $E167),0, '4'!BD12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BE12/'4'!$E12 * $E167),0, '4'!BE12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BF12/'4'!$E12 * $E167),0, '4'!BF12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BG12/'4'!$E12 * $E167),0, '4'!BG12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BH12/'4'!$E12 * $E167),0, '4'!BH12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BI12/'4'!$E12 * $E167),0, '4'!BI12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BJ12/'4'!$E12 * $E167),0, '4'!BJ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BK12/'4'!$E12 * $E167),0, '4'!BK12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BL12/'4'!$E12 * $E167),0, '4'!BL12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BM12/'4'!$E12 * $E167),0, '4'!BM12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BN12/'4'!$E12 * $E167),0, '4'!BN12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BO12/'4'!$E12 * $E167),0, '4'!BO12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BP12/'4'!$E12 * $E167),0, '4'!BP12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BQ12/'4'!$E12 * $E167),0, '4'!BQ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BR12/'4'!$E12 * $E167),0, '4'!BR12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BS12/'4'!$E12 * $E167),0, '4'!BS12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BT12/'4'!$E12 * $E167),0, '4'!BT12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BU12/'4'!$E12 * $E167),0, '4'!BU12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BV12/'4'!$E12 * $E167),0, '4'!BV12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BW12/'4'!$E12 * $E167),0, '4'!BW12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BX12/'4'!$E12 * $E167),0, '4'!BX12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BY12/'4'!$E12 * $E167),0, '4'!BY12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!BZ12/'4'!$E12 * $E167),0, '4'!BZ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CA12/'4'!$E12 * $E167),0, '4'!CA12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CB12/'4'!$E12 * $E167),0, '4'!CB12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CC12/'4'!$E12 * $E167),0, '4'!CC12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CD12/'4'!$E12 * $E167),0, '4'!CD12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CE12/'4'!$E12 * $E167),0, '4'!CE12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CF12/'4'!$E12 * $E167),0, '4'!CF12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CG12/'4'!$E12 * $E167),0, '4'!CG12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CH12/'4'!$E12 * $E167),0, '4'!CH12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CI12/'4'!$E12 * $E167),0, '4'!CI12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CJ12/'4'!$E12 * $E167),0, '4'!CJ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CK12/'4'!$E12 * $E167),0, '4'!CK12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CL12/'4'!$E12 * $E167),0, '4'!CL12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CM12/'4'!$E12 * $E167),0, '4'!CM12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CN12/'4'!$E12 * $E167),0, '4'!CN12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CO12/'4'!$E12 * $E167),0, '4'!CO12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CP12/'4'!$E12 * $E167),0, '4'!CP12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CQ12/'4'!$E12 * $E167),0, '4'!CQ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CR12/'4'!$E12 * $E167),0, '4'!CR12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CS12/'4'!$E12 * $E167),0, '4'!CS12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CT12/'4'!$E12 * $E167),0, '4'!CT12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CU12/'4'!$E12 * $E167),0, '4'!CU12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CV12/'4'!$E12 * $E167),0, '4'!CV12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CW12/'4'!$E12 * $E167),0, '4'!CW12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CX12/'4'!$E12 * $E167),0, '4'!CX12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CY12/'4'!$E12 * $E167),0, '4'!CY12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!CZ12/'4'!$E12 * $E167),0, '4'!CZ12/'4'!$E12 * $E167 )","v":0},{"$f":"IF( ISERROR( '4'!DA12/'4'!$E12 * $E167),0, '4'!DA12/'4'!$E12 * $E167 )","v":0}]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"'4'!E13","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D168,70%,1.9247,0.23155,0.7493,0.876598)-D168)","v":0},{"$f":"H168+NPV(FDN,I168:INDEX(I168:DC168,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F13/'4'!$E13 * $E168),0, '4'!F13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!G13/'4'!$E13 * $E168),0, '4'!G13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!H13/'4'!$E13 * $E168),0, '4'!H13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!I13/'4'!$E13 * $E168),0, '4'!I13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!J13/'4'!$E13 * $E168),0, '4'!J13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!K13/'4'!$E13 * $E168),0, '4'!K13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!L13/'4'!$E13 * $E168),0, '4'!L13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!M13/'4'!$E13 * $E168),0, '4'!M13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!N13/'4'!$E13 * $E168),0, '4'!N13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!O13/'4'!$E13 * $E168),0, '4'!O13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!P13/'4'!$E13 * $E168),0, '4'!P13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!Q13/'4'!$E13 * $E168),0, '4'!Q13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!R13/'4'!$E13 * $E168),0, '4'!R13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!S13/'4'!$E13 * $E168),0, '4'!S13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!T13/'4'!$E13 * $E168),0, '4'!T13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!U13/'4'!$E13 * $E168),0, '4'!U13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!V13/'4'!$E13 * $E168),0, '4'!V13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!W13/'4'!$E13 * $E168),0, '4'!W13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!X13/'4'!$E13 * $E168),0, '4'!X13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!Y13/'4'!$E13 * $E168),0, '4'!Y13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!Z13/'4'!$E13 * $E168),0, '4'!Z13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AA13/'4'!$E13 * $E168),0, '4'!AA13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AB13/'4'!$E13 * $E168),0, '4'!AB13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AC13/'4'!$E13 * $E168),0, '4'!AC13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AD13/'4'!$E13 * $E168),0, '4'!AD13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AE13/'4'!$E13 * $E168),0, '4'!AE13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AF13/'4'!$E13 * $E168),0, '4'!AF13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AG13/'4'!$E13 * $E168),0, '4'!AG13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AH13/'4'!$E13 * $E168),0, '4'!AH13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AI13/'4'!$E13 * $E168),0, '4'!AI13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AJ13/'4'!$E13 * $E168),0, '4'!AJ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AK13/'4'!$E13 * $E168),0, '4'!AK13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AL13/'4'!$E13 * $E168),0, '4'!AL13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AM13/'4'!$E13 * $E168),0, '4'!AM13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AN13/'4'!$E13 * $E168),0, '4'!AN13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AO13/'4'!$E13 * $E168),0, '4'!AO13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AP13/'4'!$E13 * $E168),0, '4'!AP13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AQ13/'4'!$E13 * $E168),0, '4'!AQ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AR13/'4'!$E13 * $E168),0, '4'!AR13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AS13/'4'!$E13 * $E168),0, '4'!AS13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AT13/'4'!$E13 * $E168),0, '4'!AT13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AU13/'4'!$E13 * $E168),0, '4'!AU13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AV13/'4'!$E13 * $E168),0, '4'!AV13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AW13/'4'!$E13 * $E168),0, '4'!AW13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AX13/'4'!$E13 * $E168),0, '4'!AX13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AY13/'4'!$E13 * $E168),0, '4'!AY13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!AZ13/'4'!$E13 * $E168),0, '4'!AZ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BA13/'4'!$E13 * $E168),0, '4'!BA13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BB13/'4'!$E13 * $E168),0, '4'!BB13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BC13/'4'!$E13 * $E168),0, '4'!BC13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BD13/'4'!$E13 * $E168),0, '4'!BD13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BE13/'4'!$E13 * $E168),0, '4'!BE13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BF13/'4'!$E13 * $E168),0, '4'!BF13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BG13/'4'!$E13 * $E168),0, '4'!BG13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BH13/'4'!$E13 * $E168),0, '4'!BH13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BI13/'4'!$E13 * $E168),0, '4'!BI13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BJ13/'4'!$E13 * $E168),0, '4'!BJ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BK13/'4'!$E13 * $E168),0, '4'!BK13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BL13/'4'!$E13 * $E168),0, '4'!BL13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BM13/'4'!$E13 * $E168),0, '4'!BM13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BN13/'4'!$E13 * $E168),0, '4'!BN13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BO13/'4'!$E13 * $E168),0, '4'!BO13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BP13/'4'!$E13 * $E168),0, '4'!BP13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BQ13/'4'!$E13 * $E168),0, '4'!BQ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BR13/'4'!$E13 * $E168),0, '4'!BR13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BS13/'4'!$E13 * $E168),0, '4'!BS13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BT13/'4'!$E13 * $E168),0, '4'!BT13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BU13/'4'!$E13 * $E168),0, '4'!BU13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BV13/'4'!$E13 * $E168),0, '4'!BV13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BW13/'4'!$E13 * $E168),0, '4'!BW13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BX13/'4'!$E13 * $E168),0, '4'!BX13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BY13/'4'!$E13 * $E168),0, '4'!BY13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!BZ13/'4'!$E13 * $E168),0, '4'!BZ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CA13/'4'!$E13 * $E168),0, '4'!CA13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CB13/'4'!$E13 * $E168),0, '4'!CB13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CC13/'4'!$E13 * $E168),0, '4'!CC13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CD13/'4'!$E13 * $E168),0, '4'!CD13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CE13/'4'!$E13 * $E168),0, '4'!CE13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CF13/'4'!$E13 * $E168),0, '4'!CF13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CG13/'4'!$E13 * $E168),0, '4'!CG13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CH13/'4'!$E13 * $E168),0, '4'!CH13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CI13/'4'!$E13 * $E168),0, '4'!CI13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CJ13/'4'!$E13 * $E168),0, '4'!CJ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CK13/'4'!$E13 * $E168),0, '4'!CK13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CL13/'4'!$E13 * $E168),0, '4'!CL13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CM13/'4'!$E13 * $E168),0, '4'!CM13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CN13/'4'!$E13 * $E168),0, '4'!CN13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CO13/'4'!$E13 * $E168),0, '4'!CO13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CP13/'4'!$E13 * $E168),0, '4'!CP13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CQ13/'4'!$E13 * $E168),0, '4'!CQ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CR13/'4'!$E13 * $E168),0, '4'!CR13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CS13/'4'!$E13 * $E168),0, '4'!CS13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CT13/'4'!$E13 * $E168),0, '4'!CT13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CU13/'4'!$E13 * $E168),0, '4'!CU13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CV13/'4'!$E13 * $E168),0, '4'!CV13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CW13/'4'!$E13 * $E168),0, '4'!CW13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CX13/'4'!$E13 * $E168),0, '4'!CX13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CY13/'4'!$E13 * $E168),0, '4'!CY13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!CZ13/'4'!$E13 * $E168),0, '4'!CZ13/'4'!$E13 * $E168 )","v":0},{"$f":"IF( ISERROR( '4'!DA13/'4'!$E13 * $E168),0, '4'!DA13/'4'!$E13 * $E168 )","v":0}]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"'4'!E14","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D169,70%,1.9247,0.23155,0.7493,0.876598)-D169)","v":0},{"$f":"H169+NPV(FDN,I169:INDEX(I169:DC169,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F14/'4'!$E14 * $E169),0, '4'!F14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!G14/'4'!$E14 * $E169),0, '4'!G14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!H14/'4'!$E14 * $E169),0, '4'!H14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!I14/'4'!$E14 * $E169),0, '4'!I14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!J14/'4'!$E14 * $E169),0, '4'!J14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!K14/'4'!$E14 * $E169),0, '4'!K14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!L14/'4'!$E14 * $E169),0, '4'!L14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!M14/'4'!$E14 * $E169),0, '4'!M14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!N14/'4'!$E14 * $E169),0, '4'!N14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!O14/'4'!$E14 * $E169),0, '4'!O14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!P14/'4'!$E14 * $E169),0, '4'!P14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!Q14/'4'!$E14 * $E169),0, '4'!Q14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!R14/'4'!$E14 * $E169),0, '4'!R14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!S14/'4'!$E14 * $E169),0, '4'!S14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!T14/'4'!$E14 * $E169),0, '4'!T14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!U14/'4'!$E14 * $E169),0, '4'!U14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!V14/'4'!$E14 * $E169),0, '4'!V14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!W14/'4'!$E14 * $E169),0, '4'!W14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!X14/'4'!$E14 * $E169),0, '4'!X14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!Y14/'4'!$E14 * $E169),0, '4'!Y14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!Z14/'4'!$E14 * $E169),0, '4'!Z14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AA14/'4'!$E14 * $E169),0, '4'!AA14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AB14/'4'!$E14 * $E169),0, '4'!AB14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AC14/'4'!$E14 * $E169),0, '4'!AC14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AD14/'4'!$E14 * $E169),0, '4'!AD14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AE14/'4'!$E14 * $E169),0, '4'!AE14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AF14/'4'!$E14 * $E169),0, '4'!AF14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AG14/'4'!$E14 * $E169),0, '4'!AG14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AH14/'4'!$E14 * $E169),0, '4'!AH14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AI14/'4'!$E14 * $E169),0, '4'!AI14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AJ14/'4'!$E14 * $E169),0, '4'!AJ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AK14/'4'!$E14 * $E169),0, '4'!AK14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AL14/'4'!$E14 * $E169),0, '4'!AL14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AM14/'4'!$E14 * $E169),0, '4'!AM14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AN14/'4'!$E14 * $E169),0, '4'!AN14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AO14/'4'!$E14 * $E169),0, '4'!AO14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AP14/'4'!$E14 * $E169),0, '4'!AP14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AQ14/'4'!$E14 * $E169),0, '4'!AQ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AR14/'4'!$E14 * $E169),0, '4'!AR14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AS14/'4'!$E14 * $E169),0, '4'!AS14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AT14/'4'!$E14 * $E169),0, '4'!AT14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AU14/'4'!$E14 * $E169),0, '4'!AU14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AV14/'4'!$E14 * $E169),0, '4'!AV14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AW14/'4'!$E14 * $E169),0, '4'!AW14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AX14/'4'!$E14 * $E169),0, '4'!AX14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AY14/'4'!$E14 * $E169),0, '4'!AY14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!AZ14/'4'!$E14 * $E169),0, '4'!AZ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BA14/'4'!$E14 * $E169),0, '4'!BA14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BB14/'4'!$E14 * $E169),0, '4'!BB14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BC14/'4'!$E14 * $E169),0, '4'!BC14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BD14/'4'!$E14 * $E169),0, '4'!BD14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BE14/'4'!$E14 * $E169),0, '4'!BE14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BF14/'4'!$E14 * $E169),0, '4'!BF14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BG14/'4'!$E14 * $E169),0, '4'!BG14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BH14/'4'!$E14 * $E169),0, '4'!BH14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BI14/'4'!$E14 * $E169),0, '4'!BI14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BJ14/'4'!$E14 * $E169),0, '4'!BJ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BK14/'4'!$E14 * $E169),0, '4'!BK14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BL14/'4'!$E14 * $E169),0, '4'!BL14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BM14/'4'!$E14 * $E169),0, '4'!BM14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BN14/'4'!$E14 * $E169),0, '4'!BN14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BO14/'4'!$E14 * $E169),0, '4'!BO14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BP14/'4'!$E14 * $E169),0, '4'!BP14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BQ14/'4'!$E14 * $E169),0, '4'!BQ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BR14/'4'!$E14 * $E169),0, '4'!BR14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BS14/'4'!$E14 * $E169),0, '4'!BS14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BT14/'4'!$E14 * $E169),0, '4'!BT14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BU14/'4'!$E14 * $E169),0, '4'!BU14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BV14/'4'!$E14 * $E169),0, '4'!BV14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BW14/'4'!$E14 * $E169),0, '4'!BW14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BX14/'4'!$E14 * $E169),0, '4'!BX14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BY14/'4'!$E14 * $E169),0, '4'!BY14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!BZ14/'4'!$E14 * $E169),0, '4'!BZ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CA14/'4'!$E14 * $E169),0, '4'!CA14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CB14/'4'!$E14 * $E169),0, '4'!CB14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CC14/'4'!$E14 * $E169),0, '4'!CC14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CD14/'4'!$E14 * $E169),0, '4'!CD14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CE14/'4'!$E14 * $E169),0, '4'!CE14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CF14/'4'!$E14 * $E169),0, '4'!CF14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CG14/'4'!$E14 * $E169),0, '4'!CG14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CH14/'4'!$E14 * $E169),0, '4'!CH14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CI14/'4'!$E14 * $E169),0, '4'!CI14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CJ14/'4'!$E14 * $E169),0, '4'!CJ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CK14/'4'!$E14 * $E169),0, '4'!CK14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CL14/'4'!$E14 * $E169),0, '4'!CL14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CM14/'4'!$E14 * $E169),0, '4'!CM14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CN14/'4'!$E14 * $E169),0, '4'!CN14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CO14/'4'!$E14 * $E169),0, '4'!CO14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CP14/'4'!$E14 * $E169),0, '4'!CP14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CQ14/'4'!$E14 * $E169),0, '4'!CQ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CR14/'4'!$E14 * $E169),0, '4'!CR14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CS14/'4'!$E14 * $E169),0, '4'!CS14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CT14/'4'!$E14 * $E169),0, '4'!CT14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CU14/'4'!$E14 * $E169),0, '4'!CU14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CV14/'4'!$E14 * $E169),0, '4'!CV14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CW14/'4'!$E14 * $E169),0, '4'!CW14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CX14/'4'!$E14 * $E169),0, '4'!CX14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CY14/'4'!$E14 * $E169),0, '4'!CY14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!CZ14/'4'!$E14 * $E169),0, '4'!CZ14/'4'!$E14 * $E169 )","v":0},{"$f":"IF( ISERROR( '4'!DA14/'4'!$E14 * $E169),0, '4'!DA14/'4'!$E14 * $E169 )","v":0}]
[null,"A.8.","Reinvesticijos ",{"$f":"'4'!E15","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D170,70%,2.1274,0.30981,0.73931,0.931093)-D170)","v":0},{"$f":"H170+NPV(FDN,I170:INDEX(I170:DC170,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F15/'4'!$E15 * $E170),0, '4'!F15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!G15/'4'!$E15 * $E170),0, '4'!G15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!H15/'4'!$E15 * $E170),0, '4'!H15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!I15/'4'!$E15 * $E170),0, '4'!I15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!J15/'4'!$E15 * $E170),0, '4'!J15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!K15/'4'!$E15 * $E170),0, '4'!K15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!L15/'4'!$E15 * $E170),0, '4'!L15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!M15/'4'!$E15 * $E170),0, '4'!M15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!N15/'4'!$E15 * $E170),0, '4'!N15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!O15/'4'!$E15 * $E170),0, '4'!O15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!P15/'4'!$E15 * $E170),0, '4'!P15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!Q15/'4'!$E15 * $E170),0, '4'!Q15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!R15/'4'!$E15 * $E170),0, '4'!R15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!S15/'4'!$E15 * $E170),0, '4'!S15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!T15/'4'!$E15 * $E170),0, '4'!T15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!U15/'4'!$E15 * $E170),0, '4'!U15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!V15/'4'!$E15 * $E170),0, '4'!V15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!W15/'4'!$E15 * $E170),0, '4'!W15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!X15/'4'!$E15 * $E170),0, '4'!X15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!Y15/'4'!$E15 * $E170),0, '4'!Y15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!Z15/'4'!$E15 * $E170),0, '4'!Z15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AA15/'4'!$E15 * $E170),0, '4'!AA15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AB15/'4'!$E15 * $E170),0, '4'!AB15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AC15/'4'!$E15 * $E170),0, '4'!AC15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AD15/'4'!$E15 * $E170),0, '4'!AD15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AE15/'4'!$E15 * $E170),0, '4'!AE15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AF15/'4'!$E15 * $E170),0, '4'!AF15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AG15/'4'!$E15 * $E170),0, '4'!AG15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AH15/'4'!$E15 * $E170),0, '4'!AH15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AI15/'4'!$E15 * $E170),0, '4'!AI15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AJ15/'4'!$E15 * $E170),0, '4'!AJ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AK15/'4'!$E15 * $E170),0, '4'!AK15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AL15/'4'!$E15 * $E170),0, '4'!AL15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AM15/'4'!$E15 * $E170),0, '4'!AM15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AN15/'4'!$E15 * $E170),0, '4'!AN15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AO15/'4'!$E15 * $E170),0, '4'!AO15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AP15/'4'!$E15 * $E170),0, '4'!AP15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AQ15/'4'!$E15 * $E170),0, '4'!AQ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AR15/'4'!$E15 * $E170),0, '4'!AR15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AS15/'4'!$E15 * $E170),0, '4'!AS15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AT15/'4'!$E15 * $E170),0, '4'!AT15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AU15/'4'!$E15 * $E170),0, '4'!AU15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AV15/'4'!$E15 * $E170),0, '4'!AV15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AW15/'4'!$E15 * $E170),0, '4'!AW15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AX15/'4'!$E15 * $E170),0, '4'!AX15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AY15/'4'!$E15 * $E170),0, '4'!AY15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!AZ15/'4'!$E15 * $E170),0, '4'!AZ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BA15/'4'!$E15 * $E170),0, '4'!BA15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BB15/'4'!$E15 * $E170),0, '4'!BB15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BC15/'4'!$E15 * $E170),0, '4'!BC15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BD15/'4'!$E15 * $E170),0, '4'!BD15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BE15/'4'!$E15 * $E170),0, '4'!BE15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BF15/'4'!$E15 * $E170),0, '4'!BF15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BG15/'4'!$E15 * $E170),0, '4'!BG15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BH15/'4'!$E15 * $E170),0, '4'!BH15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BI15/'4'!$E15 * $E170),0, '4'!BI15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BJ15/'4'!$E15 * $E170),0, '4'!BJ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BK15/'4'!$E15 * $E170),0, '4'!BK15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BL15/'4'!$E15 * $E170),0, '4'!BL15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BM15/'4'!$E15 * $E170),0, '4'!BM15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BN15/'4'!$E15 * $E170),0, '4'!BN15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BO15/'4'!$E15 * $E170),0, '4'!BO15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BP15/'4'!$E15 * $E170),0, '4'!BP15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BQ15/'4'!$E15 * $E170),0, '4'!BQ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BR15/'4'!$E15 * $E170),0, '4'!BR15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BS15/'4'!$E15 * $E170),0, '4'!BS15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BT15/'4'!$E15 * $E170),0, '4'!BT15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BU15/'4'!$E15 * $E170),0, '4'!BU15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BV15/'4'!$E15 * $E170),0, '4'!BV15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BW15/'4'!$E15 * $E170),0, '4'!BW15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BX15/'4'!$E15 * $E170),0, '4'!BX15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BY15/'4'!$E15 * $E170),0, '4'!BY15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!BZ15/'4'!$E15 * $E170),0, '4'!BZ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CA15/'4'!$E15 * $E170),0, '4'!CA15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CB15/'4'!$E15 * $E170),0, '4'!CB15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CC15/'4'!$E15 * $E170),0, '4'!CC15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CD15/'4'!$E15 * $E170),0, '4'!CD15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CE15/'4'!$E15 * $E170),0, '4'!CE15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CF15/'4'!$E15 * $E170),0, '4'!CF15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CG15/'4'!$E15 * $E170),0, '4'!CG15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CH15/'4'!$E15 * $E170),0, '4'!CH15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CI15/'4'!$E15 * $E170),0, '4'!CI15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CJ15/'4'!$E15 * $E170),0, '4'!CJ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CK15/'4'!$E15 * $E170),0, '4'!CK15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CL15/'4'!$E15 * $E170),0, '4'!CL15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CM15/'4'!$E15 * $E170),0, '4'!CM15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CN15/'4'!$E15 * $E170),0, '4'!CN15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CO15/'4'!$E15 * $E170),0, '4'!CO15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CP15/'4'!$E15 * $E170),0, '4'!CP15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CQ15/'4'!$E15 * $E170),0, '4'!CQ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CR15/'4'!$E15 * $E170),0, '4'!CR15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CS15/'4'!$E15 * $E170),0, '4'!CS15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CT15/'4'!$E15 * $E170),0, '4'!CT15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CU15/'4'!$E15 * $E170),0, '4'!CU15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CV15/'4'!$E15 * $E170),0, '4'!CV15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CW15/'4'!$E15 * $E170),0, '4'!CW15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CX15/'4'!$E15 * $E170),0, '4'!CX15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CY15/'4'!$E15 * $E170),0, '4'!CY15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!CZ15/'4'!$E15 * $E170),0, '4'!CZ15/'4'!$E15 * $E170 )","v":0},{"$f":"IF( ISERROR( '4'!DA15/'4'!$E15 * $E170),0, '4'!DA15/'4'!$E15 * $E170 )","v":0}]
[null,"B.","Investicijų likutinė vertė",{"$f":"'4'!E16","v":0},{"$f":"(ABS(D171) * 200% - SQRT( (1-70%) * ABS(D171) * (200%-50%) * ABS(D171) * (200%-1) ) - ABS(D171))","v":0},{"$f":"H171+NPV(FDN,I171:INDEX(I171:DC171,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F16/'4'!$E16 * $E171),0, '4'!F16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!G16/'4'!$E16 * $E171),0, '4'!G16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!H16/'4'!$E16 * $E171),0, '4'!H16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!I16/'4'!$E16 * $E171),0, '4'!I16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!J16/'4'!$E16 * $E171),0, '4'!J16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!K16/'4'!$E16 * $E171),0, '4'!K16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!L16/'4'!$E16 * $E171),0, '4'!L16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!M16/'4'!$E16 * $E171),0, '4'!M16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!N16/'4'!$E16 * $E171),0, '4'!N16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!O16/'4'!$E16 * $E171),0, '4'!O16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!P16/'4'!$E16 * $E171),0, '4'!P16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!Q16/'4'!$E16 * $E171),0, '4'!Q16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!R16/'4'!$E16 * $E171),0, '4'!R16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!S16/'4'!$E16 * $E171),0, '4'!S16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!T16/'4'!$E16 * $E171),0, '4'!T16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!U16/'4'!$E16 * $E171),0, '4'!U16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!V16/'4'!$E16 * $E171),0, '4'!V16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!W16/'4'!$E16 * $E171),0, '4'!W16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!X16/'4'!$E16 * $E171),0, '4'!X16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!Y16/'4'!$E16 * $E171),0, '4'!Y16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!Z16/'4'!$E16 * $E171),0, '4'!Z16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AA16/'4'!$E16 * $E171),0, '4'!AA16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AB16/'4'!$E16 * $E171),0, '4'!AB16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AC16/'4'!$E16 * $E171),0, '4'!AC16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AD16/'4'!$E16 * $E171),0, '4'!AD16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AE16/'4'!$E16 * $E171),0, '4'!AE16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AF16/'4'!$E16 * $E171),0, '4'!AF16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AG16/'4'!$E16 * $E171),0, '4'!AG16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AH16/'4'!$E16 * $E171),0, '4'!AH16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AI16/'4'!$E16 * $E171),0, '4'!AI16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AJ16/'4'!$E16 * $E171),0, '4'!AJ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AK16/'4'!$E16 * $E171),0, '4'!AK16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AL16/'4'!$E16 * $E171),0, '4'!AL16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AM16/'4'!$E16 * $E171),0, '4'!AM16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AN16/'4'!$E16 * $E171),0, '4'!AN16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AO16/'4'!$E16 * $E171),0, '4'!AO16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AP16/'4'!$E16 * $E171),0, '4'!AP16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AQ16/'4'!$E16 * $E171),0, '4'!AQ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AR16/'4'!$E16 * $E171),0, '4'!AR16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AS16/'4'!$E16 * $E171),0, '4'!AS16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AT16/'4'!$E16 * $E171),0, '4'!AT16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AU16/'4'!$E16 * $E171),0, '4'!AU16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AV16/'4'!$E16 * $E171),0, '4'!AV16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AW16/'4'!$E16 * $E171),0, '4'!AW16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AX16/'4'!$E16 * $E171),0, '4'!AX16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AY16/'4'!$E16 * $E171),0, '4'!AY16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!AZ16/'4'!$E16 * $E171),0, '4'!AZ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BA16/'4'!$E16 * $E171),0, '4'!BA16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BB16/'4'!$E16 * $E171),0, '4'!BB16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BC16/'4'!$E16 * $E171),0, '4'!BC16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BD16/'4'!$E16 * $E171),0, '4'!BD16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BE16/'4'!$E16 * $E171),0, '4'!BE16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BF16/'4'!$E16 * $E171),0, '4'!BF16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BG16/'4'!$E16 * $E171),0, '4'!BG16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BH16/'4'!$E16 * $E171),0, '4'!BH16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BI16/'4'!$E16 * $E171),0, '4'!BI16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BJ16/'4'!$E16 * $E171),0, '4'!BJ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BK16/'4'!$E16 * $E171),0, '4'!BK16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BL16/'4'!$E16 * $E171),0, '4'!BL16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BM16/'4'!$E16 * $E171),0, '4'!BM16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BN16/'4'!$E16 * $E171),0, '4'!BN16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BO16/'4'!$E16 * $E171),0, '4'!BO16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BP16/'4'!$E16 * $E171),0, '4'!BP16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BQ16/'4'!$E16 * $E171),0, '4'!BQ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BR16/'4'!$E16 * $E171),0, '4'!BR16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BS16/'4'!$E16 * $E171),0, '4'!BS16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BT16/'4'!$E16 * $E171),0, '4'!BT16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BU16/'4'!$E16 * $E171),0, '4'!BU16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BV16/'4'!$E16 * $E171),0, '4'!BV16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BW16/'4'!$E16 * $E171),0, '4'!BW16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BX16/'4'!$E16 * $E171),0, '4'!BX16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BY16/'4'!$E16 * $E171),0, '4'!BY16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!BZ16/'4'!$E16 * $E171),0, '4'!BZ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CA16/'4'!$E16 * $E171),0, '4'!CA16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CB16/'4'!$E16 * $E171),0, '4'!CB16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CC16/'4'!$E16 * $E171),0, '4'!CC16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CD16/'4'!$E16 * $E171),0, '4'!CD16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CE16/'4'!$E16 * $E171),0, '4'!CE16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CF16/'4'!$E16 * $E171),0, '4'!CF16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CG16/'4'!$E16 * $E171),0, '4'!CG16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CH16/'4'!$E16 * $E171),0, '4'!CH16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CI16/'4'!$E16 * $E171),0, '4'!CI16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CJ16/'4'!$E16 * $E171),0, '4'!CJ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CK16/'4'!$E16 * $E171),0, '4'!CK16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CL16/'4'!$E16 * $E171),0, '4'!CL16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CM16/'4'!$E16 * $E171),0, '4'!CM16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CN16/'4'!$E16 * $E171),0, '4'!CN16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CO16/'4'!$E16 * $E171),0, '4'!CO16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CP16/'4'!$E16 * $E171),0, '4'!CP16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CQ16/'4'!$E16 * $E171),0, '4'!CQ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CR16/'4'!$E16 * $E171),0, '4'!CR16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CS16/'4'!$E16 * $E171),0, '4'!CS16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CT16/'4'!$E16 * $E171),0, '4'!CT16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CU16/'4'!$E16 * $E171),0, '4'!CU16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CV16/'4'!$E16 * $E171),0, '4'!CV16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CW16/'4'!$E16 * $E171),0, '4'!CW16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CX16/'4'!$E16 * $E171),0, '4'!CX16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CY16/'4'!$E16 * $E171),0, '4'!CY16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!CZ16/'4'!$E16 * $E171),0, '4'!CZ16/'4'!$E16 * $E171 )","v":0},{"$f":"IF( ISERROR( '4'!DA16/'4'!$E16 * $E171),0, '4'!DA16/'4'!$E16 * $E171 )","v":0}]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"'4'!E17","v":0},{"$f":"ROUND(SUM(E173:E175),0)","v":0},{"$f":"ROUND(SUM(F173:F175),0)","v":0},{"$f":"ROUND(SUM(G173:G175),0)","v":0},{"$f":"ROUND(SUM(H173:H175),0)","v":0},{"$f":"ROUND(SUM(I173:I175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU173:BU175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY173:CY175),0)","v":0},{"$f":"ROUND(SUM(CZ173:CZ175),0)","v":0},{"$f":"ROUND(SUM(DA173:DA175),0)","v":0},{"$f":"ROUND(SUM(DB173:DB175),0)","v":0},{"$f":"ROUND(SUM(DC173:DC175),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"'4'!E18","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D173),ABS(D173*50%))),0,NORMINV(70%,ABS(D173),ABS(D173*50%))-ABS(D173))","v":0},{"$f":"H173+NPV(FDN,I173:INDEX(I173:DC173,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H173:$DC173)","v":0},{"$f":"IF( ISERROR( '4'!F18/'4'!$E18 * $E173),0, '4'!F18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!G18/'4'!$E18 * $E173),0, '4'!G18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!H18/'4'!$E18 * $E173),0, '4'!H18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!I18/'4'!$E18 * $E173),0, '4'!I18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!J18/'4'!$E18 * $E173),0, '4'!J18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!K18/'4'!$E18 * $E173),0, '4'!K18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!L18/'4'!$E18 * $E173),0, '4'!L18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!M18/'4'!$E18 * $E173),0, '4'!M18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!N18/'4'!$E18 * $E173),0, '4'!N18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!O18/'4'!$E18 * $E173),0, '4'!O18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!P18/'4'!$E18 * $E173),0, '4'!P18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!Q18/'4'!$E18 * $E173),0, '4'!Q18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!R18/'4'!$E18 * $E173),0, '4'!R18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!S18/'4'!$E18 * $E173),0, '4'!S18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!T18/'4'!$E18 * $E173),0, '4'!T18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!U18/'4'!$E18 * $E173),0, '4'!U18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!V18/'4'!$E18 * $E173),0, '4'!V18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!W18/'4'!$E18 * $E173),0, '4'!W18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!X18/'4'!$E18 * $E173),0, '4'!X18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!Y18/'4'!$E18 * $E173),0, '4'!Y18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!Z18/'4'!$E18 * $E173),0, '4'!Z18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AA18/'4'!$E18 * $E173),0, '4'!AA18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AB18/'4'!$E18 * $E173),0, '4'!AB18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AC18/'4'!$E18 * $E173),0, '4'!AC18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AD18/'4'!$E18 * $E173),0, '4'!AD18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AE18/'4'!$E18 * $E173),0, '4'!AE18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AF18/'4'!$E18 * $E173),0, '4'!AF18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AG18/'4'!$E18 * $E173),0, '4'!AG18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AH18/'4'!$E18 * $E173),0, '4'!AH18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AI18/'4'!$E18 * $E173),0, '4'!AI18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AJ18/'4'!$E18 * $E173),0, '4'!AJ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AK18/'4'!$E18 * $E173),0, '4'!AK18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AL18/'4'!$E18 * $E173),0, '4'!AL18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AM18/'4'!$E18 * $E173),0, '4'!AM18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AN18/'4'!$E18 * $E173),0, '4'!AN18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AO18/'4'!$E18 * $E173),0, '4'!AO18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AP18/'4'!$E18 * $E173),0, '4'!AP18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AQ18/'4'!$E18 * $E173),0, '4'!AQ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AR18/'4'!$E18 * $E173),0, '4'!AR18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AS18/'4'!$E18 * $E173),0, '4'!AS18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AT18/'4'!$E18 * $E173),0, '4'!AT18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AU18/'4'!$E18 * $E173),0, '4'!AU18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AV18/'4'!$E18 * $E173),0, '4'!AV18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AW18/'4'!$E18 * $E173),0, '4'!AW18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AX18/'4'!$E18 * $E173),0, '4'!AX18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AY18/'4'!$E18 * $E173),0, '4'!AY18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!AZ18/'4'!$E18 * $E173),0, '4'!AZ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BA18/'4'!$E18 * $E173),0, '4'!BA18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BB18/'4'!$E18 * $E173),0, '4'!BB18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BC18/'4'!$E18 * $E173),0, '4'!BC18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BD18/'4'!$E18 * $E173),0, '4'!BD18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BE18/'4'!$E18 * $E173),0, '4'!BE18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BF18/'4'!$E18 * $E173),0, '4'!BF18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BG18/'4'!$E18 * $E173),0, '4'!BG18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BH18/'4'!$E18 * $E173),0, '4'!BH18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BI18/'4'!$E18 * $E173),0, '4'!BI18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BJ18/'4'!$E18 * $E173),0, '4'!BJ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BK18/'4'!$E18 * $E173),0, '4'!BK18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BL18/'4'!$E18 * $E173),0, '4'!BL18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BM18/'4'!$E18 * $E173),0, '4'!BM18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BN18/'4'!$E18 * $E173),0, '4'!BN18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BO18/'4'!$E18 * $E173),0, '4'!BO18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BP18/'4'!$E18 * $E173),0, '4'!BP18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BQ18/'4'!$E18 * $E173),0, '4'!BQ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BR18/'4'!$E18 * $E173),0, '4'!BR18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BS18/'4'!$E18 * $E173),0, '4'!BS18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BT18/'4'!$E18 * $E173),0, '4'!BT18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BU18/'4'!$E18 * $E173),0, '4'!BU18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BV18/'4'!$E18 * $E173),0, '4'!BV18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BW18/'4'!$E18 * $E173),0, '4'!BW18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BX18/'4'!$E18 * $E173),0, '4'!BX18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BY18/'4'!$E18 * $E173),0, '4'!BY18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!BZ18/'4'!$E18 * $E173),0, '4'!BZ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CA18/'4'!$E18 * $E173),0, '4'!CA18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CB18/'4'!$E18 * $E173),0, '4'!CB18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CC18/'4'!$E18 * $E173),0, '4'!CC18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CD18/'4'!$E18 * $E173),0, '4'!CD18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CE18/'4'!$E18 * $E173),0, '4'!CE18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CF18/'4'!$E18 * $E173),0, '4'!CF18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CG18/'4'!$E18 * $E173),0, '4'!CG18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CH18/'4'!$E18 * $E173),0, '4'!CH18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CI18/'4'!$E18 * $E173),0, '4'!CI18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CJ18/'4'!$E18 * $E173),0, '4'!CJ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CK18/'4'!$E18 * $E173),0, '4'!CK18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CL18/'4'!$E18 * $E173),0, '4'!CL18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CM18/'4'!$E18 * $E173),0, '4'!CM18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CN18/'4'!$E18 * $E173),0, '4'!CN18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CO18/'4'!$E18 * $E173),0, '4'!CO18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CP18/'4'!$E18 * $E173),0, '4'!CP18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CQ18/'4'!$E18 * $E173),0, '4'!CQ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CR18/'4'!$E18 * $E173),0, '4'!CR18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CS18/'4'!$E18 * $E173),0, '4'!CS18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CT18/'4'!$E18 * $E173),0, '4'!CT18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CU18/'4'!$E18 * $E173),0, '4'!CU18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CV18/'4'!$E18 * $E173),0, '4'!CV18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CW18/'4'!$E18 * $E173),0, '4'!CW18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CX18/'4'!$E18 * $E173),0, '4'!CX18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CY18/'4'!$E18 * $E173),0, '4'!CY18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!CZ18/'4'!$E18 * $E173),0, '4'!CZ18/'4'!$E18 * $E173 )","v":0},{"$f":"IF( ISERROR( '4'!DA18/'4'!$E18 * $E173),0, '4'!DA18/'4'!$E18 * $E173 )","v":0}]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"'4'!E19","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D174),ABS(D174*50%))),0,NORMINV(70%,ABS(D174),ABS(D174*50%))-ABS(D174))","v":0},{"$f":"H174+NPV(FDN,I174:INDEX(I174:DC174,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H174:$DC174)","v":0},{"$f":"IF( ISERROR( '4'!F19/'4'!$E19 * $E174),0, '4'!F19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!G19/'4'!$E19 * $E174),0, '4'!G19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!H19/'4'!$E19 * $E174),0, '4'!H19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!I19/'4'!$E19 * $E174),0, '4'!I19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!J19/'4'!$E19 * $E174),0, '4'!J19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!K19/'4'!$E19 * $E174),0, '4'!K19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!L19/'4'!$E19 * $E174),0, '4'!L19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!M19/'4'!$E19 * $E174),0, '4'!M19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!N19/'4'!$E19 * $E174),0, '4'!N19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!O19/'4'!$E19 * $E174),0, '4'!O19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!P19/'4'!$E19 * $E174),0, '4'!P19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!Q19/'4'!$E19 * $E174),0, '4'!Q19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!R19/'4'!$E19 * $E174),0, '4'!R19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!S19/'4'!$E19 * $E174),0, '4'!S19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!T19/'4'!$E19 * $E174),0, '4'!T19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!U19/'4'!$E19 * $E174),0, '4'!U19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!V19/'4'!$E19 * $E174),0, '4'!V19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!W19/'4'!$E19 * $E174),0, '4'!W19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!X19/'4'!$E19 * $E174),0, '4'!X19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!Y19/'4'!$E19 * $E174),0, '4'!Y19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!Z19/'4'!$E19 * $E174),0, '4'!Z19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AA19/'4'!$E19 * $E174),0, '4'!AA19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AB19/'4'!$E19 * $E174),0, '4'!AB19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AC19/'4'!$E19 * $E174),0, '4'!AC19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AD19/'4'!$E19 * $E174),0, '4'!AD19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AE19/'4'!$E19 * $E174),0, '4'!AE19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AF19/'4'!$E19 * $E174),0, '4'!AF19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AG19/'4'!$E19 * $E174),0, '4'!AG19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AH19/'4'!$E19 * $E174),0, '4'!AH19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AI19/'4'!$E19 * $E174),0, '4'!AI19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AJ19/'4'!$E19 * $E174),0, '4'!AJ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AK19/'4'!$E19 * $E174),0, '4'!AK19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AL19/'4'!$E19 * $E174),0, '4'!AL19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AM19/'4'!$E19 * $E174),0, '4'!AM19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AN19/'4'!$E19 * $E174),0, '4'!AN19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AO19/'4'!$E19 * $E174),0, '4'!AO19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AP19/'4'!$E19 * $E174),0, '4'!AP19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AQ19/'4'!$E19 * $E174),0, '4'!AQ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AR19/'4'!$E19 * $E174),0, '4'!AR19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AS19/'4'!$E19 * $E174),0, '4'!AS19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AT19/'4'!$E19 * $E174),0, '4'!AT19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AU19/'4'!$E19 * $E174),0, '4'!AU19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AV19/'4'!$E19 * $E174),0, '4'!AV19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AW19/'4'!$E19 * $E174),0, '4'!AW19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AX19/'4'!$E19 * $E174),0, '4'!AX19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AY19/'4'!$E19 * $E174),0, '4'!AY19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!AZ19/'4'!$E19 * $E174),0, '4'!AZ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BA19/'4'!$E19 * $E174),0, '4'!BA19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BB19/'4'!$E19 * $E174),0, '4'!BB19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BC19/'4'!$E19 * $E174),0, '4'!BC19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BD19/'4'!$E19 * $E174),0, '4'!BD19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BE19/'4'!$E19 * $E174),0, '4'!BE19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BF19/'4'!$E19 * $E174),0, '4'!BF19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BG19/'4'!$E19 * $E174),0, '4'!BG19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BH19/'4'!$E19 * $E174),0, '4'!BH19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BI19/'4'!$E19 * $E174),0, '4'!BI19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BJ19/'4'!$E19 * $E174),0, '4'!BJ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BK19/'4'!$E19 * $E174),0, '4'!BK19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BL19/'4'!$E19 * $E174),0, '4'!BL19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BM19/'4'!$E19 * $E174),0, '4'!BM19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BN19/'4'!$E19 * $E174),0, '4'!BN19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BO19/'4'!$E19 * $E174),0, '4'!BO19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BP19/'4'!$E19 * $E174),0, '4'!BP19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BQ19/'4'!$E19 * $E174),0, '4'!BQ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BR19/'4'!$E19 * $E174),0, '4'!BR19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BS19/'4'!$E19 * $E174),0, '4'!BS19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BT19/'4'!$E19 * $E174),0, '4'!BT19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BU19/'4'!$E19 * $E174),0, '4'!BU19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BV19/'4'!$E19 * $E174),0, '4'!BV19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BW19/'4'!$E19 * $E174),0, '4'!BW19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BX19/'4'!$E19 * $E174),0, '4'!BX19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BY19/'4'!$E19 * $E174),0, '4'!BY19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!BZ19/'4'!$E19 * $E174),0, '4'!BZ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CA19/'4'!$E19 * $E174),0, '4'!CA19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CB19/'4'!$E19 * $E174),0, '4'!CB19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CC19/'4'!$E19 * $E174),0, '4'!CC19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CD19/'4'!$E19 * $E174),0, '4'!CD19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CE19/'4'!$E19 * $E174),0, '4'!CE19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CF19/'4'!$E19 * $E174),0, '4'!CF19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CG19/'4'!$E19 * $E174),0, '4'!CG19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CH19/'4'!$E19 * $E174),0, '4'!CH19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CI19/'4'!$E19 * $E174),0, '4'!CI19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CJ19/'4'!$E19 * $E174),0, '4'!CJ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CK19/'4'!$E19 * $E174),0, '4'!CK19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CL19/'4'!$E19 * $E174),0, '4'!CL19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CM19/'4'!$E19 * $E174),0, '4'!CM19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CN19/'4'!$E19 * $E174),0, '4'!CN19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CO19/'4'!$E19 * $E174),0, '4'!CO19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CP19/'4'!$E19 * $E174),0, '4'!CP19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CQ19/'4'!$E19 * $E174),0, '4'!CQ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CR19/'4'!$E19 * $E174),0, '4'!CR19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CS19/'4'!$E19 * $E174),0, '4'!CS19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CT19/'4'!$E19 * $E174),0, '4'!CT19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CU19/'4'!$E19 * $E174),0, '4'!CU19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CV19/'4'!$E19 * $E174),0, '4'!CV19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CW19/'4'!$E19 * $E174),0, '4'!CW19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CX19/'4'!$E19 * $E174),0, '4'!CX19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CY19/'4'!$E19 * $E174),0, '4'!CY19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!CZ19/'4'!$E19 * $E174),0, '4'!CZ19/'4'!$E19 * $E174 )","v":0},{"$f":"IF( ISERROR( '4'!DA19/'4'!$E19 * $E174),0, '4'!DA19/'4'!$E19 * $E174 )","v":0}]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"'4'!E20","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D175),ABS(D175*50%))),0,NORMINV(70%,ABS(D175),ABS(D175*50%))-ABS(D175))","v":0},{"$f":"H175+NPV(FDN,I175:INDEX(I175:DC175,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H175:$DC175)","v":0},{"$f":"IF( ISERROR( '4'!F20/'4'!$E20 * $E175),0, '4'!F20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!G20/'4'!$E20 * $E175),0, '4'!G20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!H20/'4'!$E20 * $E175),0, '4'!H20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!I20/'4'!$E20 * $E175),0, '4'!I20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!J20/'4'!$E20 * $E175),0, '4'!J20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!K20/'4'!$E20 * $E175),0, '4'!K20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!L20/'4'!$E20 * $E175),0, '4'!L20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!M20/'4'!$E20 * $E175),0, '4'!M20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!N20/'4'!$E20 * $E175),0, '4'!N20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!O20/'4'!$E20 * $E175),0, '4'!O20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!P20/'4'!$E20 * $E175),0, '4'!P20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!Q20/'4'!$E20 * $E175),0, '4'!Q20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!R20/'4'!$E20 * $E175),0, '4'!R20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!S20/'4'!$E20 * $E175),0, '4'!S20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!T20/'4'!$E20 * $E175),0, '4'!T20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!U20/'4'!$E20 * $E175),0, '4'!U20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!V20/'4'!$E20 * $E175),0, '4'!V20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!W20/'4'!$E20 * $E175),0, '4'!W20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!X20/'4'!$E20 * $E175),0, '4'!X20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!Y20/'4'!$E20 * $E175),0, '4'!Y20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!Z20/'4'!$E20 * $E175),0, '4'!Z20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AA20/'4'!$E20 * $E175),0, '4'!AA20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AB20/'4'!$E20 * $E175),0, '4'!AB20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AC20/'4'!$E20 * $E175),0, '4'!AC20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AD20/'4'!$E20 * $E175),0, '4'!AD20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AE20/'4'!$E20 * $E175),0, '4'!AE20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AF20/'4'!$E20 * $E175),0, '4'!AF20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AG20/'4'!$E20 * $E175),0, '4'!AG20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AH20/'4'!$E20 * $E175),0, '4'!AH20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AI20/'4'!$E20 * $E175),0, '4'!AI20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AJ20/'4'!$E20 * $E175),0, '4'!AJ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AK20/'4'!$E20 * $E175),0, '4'!AK20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AL20/'4'!$E20 * $E175),0, '4'!AL20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AM20/'4'!$E20 * $E175),0, '4'!AM20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AN20/'4'!$E20 * $E175),0, '4'!AN20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AO20/'4'!$E20 * $E175),0, '4'!AO20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AP20/'4'!$E20 * $E175),0, '4'!AP20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AQ20/'4'!$E20 * $E175),0, '4'!AQ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AR20/'4'!$E20 * $E175),0, '4'!AR20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AS20/'4'!$E20 * $E175),0, '4'!AS20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AT20/'4'!$E20 * $E175),0, '4'!AT20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AU20/'4'!$E20 * $E175),0, '4'!AU20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AV20/'4'!$E20 * $E175),0, '4'!AV20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AW20/'4'!$E20 * $E175),0, '4'!AW20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AX20/'4'!$E20 * $E175),0, '4'!AX20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AY20/'4'!$E20 * $E175),0, '4'!AY20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!AZ20/'4'!$E20 * $E175),0, '4'!AZ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BA20/'4'!$E20 * $E175),0, '4'!BA20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BB20/'4'!$E20 * $E175),0, '4'!BB20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BC20/'4'!$E20 * $E175),0, '4'!BC20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BD20/'4'!$E20 * $E175),0, '4'!BD20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BE20/'4'!$E20 * $E175),0, '4'!BE20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BF20/'4'!$E20 * $E175),0, '4'!BF20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BG20/'4'!$E20 * $E175),0, '4'!BG20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BH20/'4'!$E20 * $E175),0, '4'!BH20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BI20/'4'!$E20 * $E175),0, '4'!BI20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BJ20/'4'!$E20 * $E175),0, '4'!BJ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BK20/'4'!$E20 * $E175),0, '4'!BK20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BL20/'4'!$E20 * $E175),0, '4'!BL20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BM20/'4'!$E20 * $E175),0, '4'!BM20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BN20/'4'!$E20 * $E175),0, '4'!BN20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BO20/'4'!$E20 * $E175),0, '4'!BO20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BP20/'4'!$E20 * $E175),0, '4'!BP20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BQ20/'4'!$E20 * $E175),0, '4'!BQ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BR20/'4'!$E20 * $E175),0, '4'!BR20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BS20/'4'!$E20 * $E175),0, '4'!BS20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BT20/'4'!$E20 * $E175),0, '4'!BT20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BU20/'4'!$E20 * $E175),0, '4'!BU20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BV20/'4'!$E20 * $E175),0, '4'!BV20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BW20/'4'!$E20 * $E175),0, '4'!BW20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BX20/'4'!$E20 * $E175),0, '4'!BX20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BY20/'4'!$E20 * $E175),0, '4'!BY20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!BZ20/'4'!$E20 * $E175),0, '4'!BZ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CA20/'4'!$E20 * $E175),0, '4'!CA20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CB20/'4'!$E20 * $E175),0, '4'!CB20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CC20/'4'!$E20 * $E175),0, '4'!CC20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CD20/'4'!$E20 * $E175),0, '4'!CD20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CE20/'4'!$E20 * $E175),0, '4'!CE20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CF20/'4'!$E20 * $E175),0, '4'!CF20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CG20/'4'!$E20 * $E175),0, '4'!CG20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CH20/'4'!$E20 * $E175),0, '4'!CH20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CI20/'4'!$E20 * $E175),0, '4'!CI20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CJ20/'4'!$E20 * $E175),0, '4'!CJ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CK20/'4'!$E20 * $E175),0, '4'!CK20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CL20/'4'!$E20 * $E175),0, '4'!CL20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CM20/'4'!$E20 * $E175),0, '4'!CM20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CN20/'4'!$E20 * $E175),0, '4'!CN20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CO20/'4'!$E20 * $E175),0, '4'!CO20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CP20/'4'!$E20 * $E175),0, '4'!CP20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CQ20/'4'!$E20 * $E175),0, '4'!CQ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CR20/'4'!$E20 * $E175),0, '4'!CR20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CS20/'4'!$E20 * $E175),0, '4'!CS20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CT20/'4'!$E20 * $E175),0, '4'!CT20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CU20/'4'!$E20 * $E175),0, '4'!CU20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CV20/'4'!$E20 * $E175),0, '4'!CV20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CW20/'4'!$E20 * $E175),0, '4'!CW20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CX20/'4'!$E20 * $E175),0, '4'!CX20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CY20/'4'!$E20 * $E175),0, '4'!CY20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!CZ20/'4'!$E20 * $E175),0, '4'!CZ20/'4'!$E20 * $E175 )","v":0},{"$f":"IF( ISERROR( '4'!DA20/'4'!$E20 * $E175),0, '4'!DA20/'4'!$E20 * $E175 )","v":0}]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"'4'!E21","v":0},{"$f":"ROUND(SUM(E177,E184),0)","v":0},{"$f":"ROUND(SUM(F177,F184),0)","v":0},{"$f":"ROUND(SUM(G177,G184),0)","v":0},{"$f":"ROUND(SUM(H177,H184),0)","v":0},{"$f":"ROUND(SUM(I177,I184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU177,BU184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY177,CY184),0)","v":0},{"$f":"ROUND(SUM(CZ177,CZ184),0)","v":0},{"$f":"ROUND(SUM(DA177,DA184),0)","v":0},{"$f":"ROUND(SUM(DB177,DB184),0)","v":0},{"$f":"ROUND(SUM(DC177,DC184),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"'4'!E22","v":0},{"$f":"ROUND(SUM(E178:E183),0)","v":0},{"$f":"ROUND(SUM(F178:F183),0)","v":0},{"$f":"ROUND(SUM(G178:G183),0)","v":0},{"$f":"ROUND(SUM(H178:H183),0)","v":0},{"$f":"ROUND(SUM(I178:I183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU178:BU183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY178:CY183),0)","v":0},{"$f":"ROUND(SUM(CZ178:CZ183),0)","v":0},{"$f":"ROUND(SUM(DA178:DA183),0)","v":0},{"$f":"ROUND(SUM(DB178:DB183),0)","v":0},{"$f":"ROUND(SUM(DC178:DC183),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"'4'!E23","v":0},{"$f":"(ABS(D178)*200%-SQRT((1-70%)*ABS(D178)*(200%-50%)*ABS(D178)*(200%-1)))-ABS(D178)","v":0},{"$f":"H178+NPV(FDN,I178:INDEX(I178:DC178,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H178:$DC178)","v":0},{"$f":"IF( ISERROR( '4'!F23/'4'!$E23 * $E178),0, '4'!F23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!G23/'4'!$E23 * $E178),0, '4'!G23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!H23/'4'!$E23 * $E178),0, '4'!H23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!I23/'4'!$E23 * $E178),0, '4'!I23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!J23/'4'!$E23 * $E178),0, '4'!J23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!K23/'4'!$E23 * $E178),0, '4'!K23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!L23/'4'!$E23 * $E178),0, '4'!L23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!M23/'4'!$E23 * $E178),0, '4'!M23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!N23/'4'!$E23 * $E178),0, '4'!N23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!O23/'4'!$E23 * $E178),0, '4'!O23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!P23/'4'!$E23 * $E178),0, '4'!P23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!Q23/'4'!$E23 * $E178),0, '4'!Q23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!R23/'4'!$E23 * $E178),0, '4'!R23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!S23/'4'!$E23 * $E178),0, '4'!S23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!T23/'4'!$E23 * $E178),0, '4'!T23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!U23/'4'!$E23 * $E178),0, '4'!U23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!V23/'4'!$E23 * $E178),0, '4'!V23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!W23/'4'!$E23 * $E178),0, '4'!W23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!X23/'4'!$E23 * $E178),0, '4'!X23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!Y23/'4'!$E23 * $E178),0, '4'!Y23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!Z23/'4'!$E23 * $E178),0, '4'!Z23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AA23/'4'!$E23 * $E178),0, '4'!AA23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AB23/'4'!$E23 * $E178),0, '4'!AB23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AC23/'4'!$E23 * $E178),0, '4'!AC23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AD23/'4'!$E23 * $E178),0, '4'!AD23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AE23/'4'!$E23 * $E178),0, '4'!AE23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AF23/'4'!$E23 * $E178),0, '4'!AF23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AG23/'4'!$E23 * $E178),0, '4'!AG23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AH23/'4'!$E23 * $E178),0, '4'!AH23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AI23/'4'!$E23 * $E178),0, '4'!AI23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AJ23/'4'!$E23 * $E178),0, '4'!AJ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AK23/'4'!$E23 * $E178),0, '4'!AK23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AL23/'4'!$E23 * $E178),0, '4'!AL23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AM23/'4'!$E23 * $E178),0, '4'!AM23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AN23/'4'!$E23 * $E178),0, '4'!AN23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AO23/'4'!$E23 * $E178),0, '4'!AO23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AP23/'4'!$E23 * $E178),0, '4'!AP23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AQ23/'4'!$E23 * $E178),0, '4'!AQ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AR23/'4'!$E23 * $E178),0, '4'!AR23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AS23/'4'!$E23 * $E178),0, '4'!AS23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AT23/'4'!$E23 * $E178),0, '4'!AT23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AU23/'4'!$E23 * $E178),0, '4'!AU23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AV23/'4'!$E23 * $E178),0, '4'!AV23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AW23/'4'!$E23 * $E178),0, '4'!AW23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AX23/'4'!$E23 * $E178),0, '4'!AX23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AY23/'4'!$E23 * $E178),0, '4'!AY23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!AZ23/'4'!$E23 * $E178),0, '4'!AZ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BA23/'4'!$E23 * $E178),0, '4'!BA23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BB23/'4'!$E23 * $E178),0, '4'!BB23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BC23/'4'!$E23 * $E178),0, '4'!BC23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BD23/'4'!$E23 * $E178),0, '4'!BD23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BE23/'4'!$E23 * $E178),0, '4'!BE23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BF23/'4'!$E23 * $E178),0, '4'!BF23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BG23/'4'!$E23 * $E178),0, '4'!BG23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BH23/'4'!$E23 * $E178),0, '4'!BH23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BI23/'4'!$E23 * $E178),0, '4'!BI23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BJ23/'4'!$E23 * $E178),0, '4'!BJ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BK23/'4'!$E23 * $E178),0, '4'!BK23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BL23/'4'!$E23 * $E178),0, '4'!BL23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BM23/'4'!$E23 * $E178),0, '4'!BM23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BN23/'4'!$E23 * $E178),0, '4'!BN23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BO23/'4'!$E23 * $E178),0, '4'!BO23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BP23/'4'!$E23 * $E178),0, '4'!BP23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BQ23/'4'!$E23 * $E178),0, '4'!BQ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BR23/'4'!$E23 * $E178),0, '4'!BR23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BS23/'4'!$E23 * $E178),0, '4'!BS23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BT23/'4'!$E23 * $E178),0, '4'!BT23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BU23/'4'!$E23 * $E178),0, '4'!BU23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BV23/'4'!$E23 * $E178),0, '4'!BV23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BW23/'4'!$E23 * $E178),0, '4'!BW23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BX23/'4'!$E23 * $E178),0, '4'!BX23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BY23/'4'!$E23 * $E178),0, '4'!BY23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!BZ23/'4'!$E23 * $E178),0, '4'!BZ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CA23/'4'!$E23 * $E178),0, '4'!CA23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CB23/'4'!$E23 * $E178),0, '4'!CB23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CC23/'4'!$E23 * $E178),0, '4'!CC23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CD23/'4'!$E23 * $E178),0, '4'!CD23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CE23/'4'!$E23 * $E178),0, '4'!CE23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CF23/'4'!$E23 * $E178),0, '4'!CF23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CG23/'4'!$E23 * $E178),0, '4'!CG23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CH23/'4'!$E23 * $E178),0, '4'!CH23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CI23/'4'!$E23 * $E178),0, '4'!CI23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CJ23/'4'!$E23 * $E178),0, '4'!CJ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CK23/'4'!$E23 * $E178),0, '4'!CK23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CL23/'4'!$E23 * $E178),0, '4'!CL23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CM23/'4'!$E23 * $E178),0, '4'!CM23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CN23/'4'!$E23 * $E178),0, '4'!CN23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CO23/'4'!$E23 * $E178),0, '4'!CO23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CP23/'4'!$E23 * $E178),0, '4'!CP23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CQ23/'4'!$E23 * $E178),0, '4'!CQ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CR23/'4'!$E23 * $E178),0, '4'!CR23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CS23/'4'!$E23 * $E178),0, '4'!CS23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CT23/'4'!$E23 * $E178),0, '4'!CT23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CU23/'4'!$E23 * $E178),0, '4'!CU23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CV23/'4'!$E23 * $E178),0, '4'!CV23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CW23/'4'!$E23 * $E178),0, '4'!CW23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CX23/'4'!$E23 * $E178),0, '4'!CX23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CY23/'4'!$E23 * $E178),0, '4'!CY23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!CZ23/'4'!$E23 * $E178),0, '4'!CZ23/'4'!$E23 * $E178 )","v":0},{"$f":"IF( ISERROR( '4'!DA23/'4'!$E23 * $E178),0, '4'!DA23/'4'!$E23 * $E178 )","v":0}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"'4'!E24","v":0},{"$f":"(ABS(D179)*200%-SQRT((1-70%)*ABS(D179)*(200%-50%)*ABS(D179)*(200%-1)))-ABS(D179)","v":0},{"$f":"H179+NPV(FDN,I179:INDEX(I179:DC179,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F24/'4'!$E24 * $E179),0, '4'!F24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!G24/'4'!$E24 * $E179),0, '4'!G24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!H24/'4'!$E24 * $E179),0, '4'!H24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!I24/'4'!$E24 * $E179),0, '4'!I24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!J24/'4'!$E24 * $E179),0, '4'!J24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!K24/'4'!$E24 * $E179),0, '4'!K24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!L24/'4'!$E24 * $E179),0, '4'!L24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!M24/'4'!$E24 * $E179),0, '4'!M24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!N24/'4'!$E24 * $E179),0, '4'!N24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!O24/'4'!$E24 * $E179),0, '4'!O24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!P24/'4'!$E24 * $E179),0, '4'!P24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!Q24/'4'!$E24 * $E179),0, '4'!Q24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!R24/'4'!$E24 * $E179),0, '4'!R24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!S24/'4'!$E24 * $E179),0, '4'!S24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!T24/'4'!$E24 * $E179),0, '4'!T24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!U24/'4'!$E24 * $E179),0, '4'!U24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!V24/'4'!$E24 * $E179),0, '4'!V24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!W24/'4'!$E24 * $E179),0, '4'!W24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!X24/'4'!$E24 * $E179),0, '4'!X24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!Y24/'4'!$E24 * $E179),0, '4'!Y24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!Z24/'4'!$E24 * $E179),0, '4'!Z24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AA24/'4'!$E24 * $E179),0, '4'!AA24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AB24/'4'!$E24 * $E179),0, '4'!AB24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AC24/'4'!$E24 * $E179),0, '4'!AC24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AD24/'4'!$E24 * $E179),0, '4'!AD24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AE24/'4'!$E24 * $E179),0, '4'!AE24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AF24/'4'!$E24 * $E179),0, '4'!AF24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AG24/'4'!$E24 * $E179),0, '4'!AG24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AH24/'4'!$E24 * $E179),0, '4'!AH24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AI24/'4'!$E24 * $E179),0, '4'!AI24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AJ24/'4'!$E24 * $E179),0, '4'!AJ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AK24/'4'!$E24 * $E179),0, '4'!AK24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AL24/'4'!$E24 * $E179),0, '4'!AL24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AM24/'4'!$E24 * $E179),0, '4'!AM24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AN24/'4'!$E24 * $E179),0, '4'!AN24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AO24/'4'!$E24 * $E179),0, '4'!AO24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AP24/'4'!$E24 * $E179),0, '4'!AP24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AQ24/'4'!$E24 * $E179),0, '4'!AQ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AR24/'4'!$E24 * $E179),0, '4'!AR24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AS24/'4'!$E24 * $E179),0, '4'!AS24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AT24/'4'!$E24 * $E179),0, '4'!AT24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AU24/'4'!$E24 * $E179),0, '4'!AU24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AV24/'4'!$E24 * $E179),0, '4'!AV24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AW24/'4'!$E24 * $E179),0, '4'!AW24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AX24/'4'!$E24 * $E179),0, '4'!AX24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AY24/'4'!$E24 * $E179),0, '4'!AY24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!AZ24/'4'!$E24 * $E179),0, '4'!AZ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BA24/'4'!$E24 * $E179),0, '4'!BA24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BB24/'4'!$E24 * $E179),0, '4'!BB24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BC24/'4'!$E24 * $E179),0, '4'!BC24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BD24/'4'!$E24 * $E179),0, '4'!BD24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BE24/'4'!$E24 * $E179),0, '4'!BE24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BF24/'4'!$E24 * $E179),0, '4'!BF24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BG24/'4'!$E24 * $E179),0, '4'!BG24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BH24/'4'!$E24 * $E179),0, '4'!BH24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BI24/'4'!$E24 * $E179),0, '4'!BI24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BJ24/'4'!$E24 * $E179),0, '4'!BJ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BK24/'4'!$E24 * $E179),0, '4'!BK24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BL24/'4'!$E24 * $E179),0, '4'!BL24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BM24/'4'!$E24 * $E179),0, '4'!BM24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BN24/'4'!$E24 * $E179),0, '4'!BN24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BO24/'4'!$E24 * $E179),0, '4'!BO24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BP24/'4'!$E24 * $E179),0, '4'!BP24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BQ24/'4'!$E24 * $E179),0, '4'!BQ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BR24/'4'!$E24 * $E179),0, '4'!BR24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BS24/'4'!$E24 * $E179),0, '4'!BS24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BT24/'4'!$E24 * $E179),0, '4'!BT24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BU24/'4'!$E24 * $E179),0, '4'!BU24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BV24/'4'!$E24 * $E179),0, '4'!BV24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BW24/'4'!$E24 * $E179),0, '4'!BW24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BX24/'4'!$E24 * $E179),0, '4'!BX24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BY24/'4'!$E24 * $E179),0, '4'!BY24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!BZ24/'4'!$E24 * $E179),0, '4'!BZ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CA24/'4'!$E24 * $E179),0, '4'!CA24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CB24/'4'!$E24 * $E179),0, '4'!CB24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CC24/'4'!$E24 * $E179),0, '4'!CC24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CD24/'4'!$E24 * $E179),0, '4'!CD24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CE24/'4'!$E24 * $E179),0, '4'!CE24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CF24/'4'!$E24 * $E179),0, '4'!CF24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CG24/'4'!$E24 * $E179),0, '4'!CG24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CH24/'4'!$E24 * $E179),0, '4'!CH24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CI24/'4'!$E24 * $E179),0, '4'!CI24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CJ24/'4'!$E24 * $E179),0, '4'!CJ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CK24/'4'!$E24 * $E179),0, '4'!CK24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CL24/'4'!$E24 * $E179),0, '4'!CL24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CM24/'4'!$E24 * $E179),0, '4'!CM24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CN24/'4'!$E24 * $E179),0, '4'!CN24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CO24/'4'!$E24 * $E179),0, '4'!CO24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CP24/'4'!$E24 * $E179),0, '4'!CP24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CQ24/'4'!$E24 * $E179),0, '4'!CQ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CR24/'4'!$E24 * $E179),0, '4'!CR24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CS24/'4'!$E24 * $E179),0, '4'!CS24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CT24/'4'!$E24 * $E179),0, '4'!CT24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CU24/'4'!$E24 * $E179),0, '4'!CU24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CV24/'4'!$E24 * $E179),0, '4'!CV24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CW24/'4'!$E24 * $E179),0, '4'!CW24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CX24/'4'!$E24 * $E179),0, '4'!CX24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CY24/'4'!$E24 * $E179),0, '4'!CY24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!CZ24/'4'!$E24 * $E179),0, '4'!CZ24/'4'!$E24 * $E179 )","v":0},{"$f":"IF( ISERROR( '4'!DA24/'4'!$E24 * $E179),0, '4'!DA24/'4'!$E24 * $E179 )","v":0}]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"'4'!E25","v":0},0,{"$f":"H180+NPV(FDN,I180:INDEX(I180:DC180,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F25/'4'!$E25 * $E180),0, '4'!F25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!G25/'4'!$E25 * $E180),0, '4'!G25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!H25/'4'!$E25 * $E180),0, '4'!H25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!I25/'4'!$E25 * $E180),0, '4'!I25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!J25/'4'!$E25 * $E180),0, '4'!J25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!K25/'4'!$E25 * $E180),0, '4'!K25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!L25/'4'!$E25 * $E180),0, '4'!L25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!M25/'4'!$E25 * $E180),0, '4'!M25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!N25/'4'!$E25 * $E180),0, '4'!N25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!O25/'4'!$E25 * $E180),0, '4'!O25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!P25/'4'!$E25 * $E180),0, '4'!P25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!Q25/'4'!$E25 * $E180),0, '4'!Q25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!R25/'4'!$E25 * $E180),0, '4'!R25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!S25/'4'!$E25 * $E180),0, '4'!S25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!T25/'4'!$E25 * $E180),0, '4'!T25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!U25/'4'!$E25 * $E180),0, '4'!U25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!V25/'4'!$E25 * $E180),0, '4'!V25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!W25/'4'!$E25 * $E180),0, '4'!W25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!X25/'4'!$E25 * $E180),0, '4'!X25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!Y25/'4'!$E25 * $E180),0, '4'!Y25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!Z25/'4'!$E25 * $E180),0, '4'!Z25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AA25/'4'!$E25 * $E180),0, '4'!AA25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AB25/'4'!$E25 * $E180),0, '4'!AB25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AC25/'4'!$E25 * $E180),0, '4'!AC25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AD25/'4'!$E25 * $E180),0, '4'!AD25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AE25/'4'!$E25 * $E180),0, '4'!AE25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AF25/'4'!$E25 * $E180),0, '4'!AF25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AG25/'4'!$E25 * $E180),0, '4'!AG25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AH25/'4'!$E25 * $E180),0, '4'!AH25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AI25/'4'!$E25 * $E180),0, '4'!AI25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AJ25/'4'!$E25 * $E180),0, '4'!AJ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AK25/'4'!$E25 * $E180),0, '4'!AK25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AL25/'4'!$E25 * $E180),0, '4'!AL25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AM25/'4'!$E25 * $E180),0, '4'!AM25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AN25/'4'!$E25 * $E180),0, '4'!AN25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AO25/'4'!$E25 * $E180),0, '4'!AO25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AP25/'4'!$E25 * $E180),0, '4'!AP25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AQ25/'4'!$E25 * $E180),0, '4'!AQ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AR25/'4'!$E25 * $E180),0, '4'!AR25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AS25/'4'!$E25 * $E180),0, '4'!AS25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AT25/'4'!$E25 * $E180),0, '4'!AT25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AU25/'4'!$E25 * $E180),0, '4'!AU25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AV25/'4'!$E25 * $E180),0, '4'!AV25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AW25/'4'!$E25 * $E180),0, '4'!AW25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AX25/'4'!$E25 * $E180),0, '4'!AX25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AY25/'4'!$E25 * $E180),0, '4'!AY25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!AZ25/'4'!$E25 * $E180),0, '4'!AZ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BA25/'4'!$E25 * $E180),0, '4'!BA25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BB25/'4'!$E25 * $E180),0, '4'!BB25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BC25/'4'!$E25 * $E180),0, '4'!BC25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BD25/'4'!$E25 * $E180),0, '4'!BD25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BE25/'4'!$E25 * $E180),0, '4'!BE25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BF25/'4'!$E25 * $E180),0, '4'!BF25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BG25/'4'!$E25 * $E180),0, '4'!BG25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BH25/'4'!$E25 * $E180),0, '4'!BH25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BI25/'4'!$E25 * $E180),0, '4'!BI25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BJ25/'4'!$E25 * $E180),0, '4'!BJ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BK25/'4'!$E25 * $E180),0, '4'!BK25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BL25/'4'!$E25 * $E180),0, '4'!BL25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BM25/'4'!$E25 * $E180),0, '4'!BM25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BN25/'4'!$E25 * $E180),0, '4'!BN25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BO25/'4'!$E25 * $E180),0, '4'!BO25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BP25/'4'!$E25 * $E180),0, '4'!BP25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BQ25/'4'!$E25 * $E180),0, '4'!BQ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BR25/'4'!$E25 * $E180),0, '4'!BR25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BS25/'4'!$E25 * $E180),0, '4'!BS25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BT25/'4'!$E25 * $E180),0, '4'!BT25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BU25/'4'!$E25 * $E180),0, '4'!BU25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BV25/'4'!$E25 * $E180),0, '4'!BV25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BW25/'4'!$E25 * $E180),0, '4'!BW25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BX25/'4'!$E25 * $E180),0, '4'!BX25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BY25/'4'!$E25 * $E180),0, '4'!BY25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!BZ25/'4'!$E25 * $E180),0, '4'!BZ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CA25/'4'!$E25 * $E180),0, '4'!CA25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CB25/'4'!$E25 * $E180),0, '4'!CB25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CC25/'4'!$E25 * $E180),0, '4'!CC25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CD25/'4'!$E25 * $E180),0, '4'!CD25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CE25/'4'!$E25 * $E180),0, '4'!CE25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CF25/'4'!$E25 * $E180),0, '4'!CF25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CG25/'4'!$E25 * $E180),0, '4'!CG25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CH25/'4'!$E25 * $E180),0, '4'!CH25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CI25/'4'!$E25 * $E180),0, '4'!CI25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CJ25/'4'!$E25 * $E180),0, '4'!CJ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CK25/'4'!$E25 * $E180),0, '4'!CK25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CL25/'4'!$E25 * $E180),0, '4'!CL25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CM25/'4'!$E25 * $E180),0, '4'!CM25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CN25/'4'!$E25 * $E180),0, '4'!CN25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CO25/'4'!$E25 * $E180),0, '4'!CO25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CP25/'4'!$E25 * $E180),0, '4'!CP25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CQ25/'4'!$E25 * $E180),0, '4'!CQ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CR25/'4'!$E25 * $E180),0, '4'!CR25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CS25/'4'!$E25 * $E180),0, '4'!CS25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CT25/'4'!$E25 * $E180),0, '4'!CT25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CU25/'4'!$E25 * $E180),0, '4'!CU25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CV25/'4'!$E25 * $E180),0, '4'!CV25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CW25/'4'!$E25 * $E180),0, '4'!CW25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CX25/'4'!$E25 * $E180),0, '4'!CX25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CY25/'4'!$E25 * $E180),0, '4'!CY25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!CZ25/'4'!$E25 * $E180),0, '4'!CZ25/'4'!$E25 * $E180 )","v":0},{"$f":"IF( ISERROR( '4'!DA25/'4'!$E25 * $E180),0, '4'!DA25/'4'!$E25 * $E180 )","v":0}]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"'4'!E26","v":0},0,{"$f":"H181+NPV(FDN,I181:INDEX(I181:DC181,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F26/'4'!$E26 * $E181),0, '4'!F26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!G26/'4'!$E26 * $E181),0, '4'!G26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!H26/'4'!$E26 * $E181),0, '4'!H26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!I26/'4'!$E26 * $E181),0, '4'!I26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!J26/'4'!$E26 * $E181),0, '4'!J26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!K26/'4'!$E26 * $E181),0, '4'!K26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!L26/'4'!$E26 * $E181),0, '4'!L26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!M26/'4'!$E26 * $E181),0, '4'!M26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!N26/'4'!$E26 * $E181),0, '4'!N26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!O26/'4'!$E26 * $E181),0, '4'!O26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!P26/'4'!$E26 * $E181),0, '4'!P26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!Q26/'4'!$E26 * $E181),0, '4'!Q26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!R26/'4'!$E26 * $E181),0, '4'!R26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!S26/'4'!$E26 * $E181),0, '4'!S26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!T26/'4'!$E26 * $E181),0, '4'!T26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!U26/'4'!$E26 * $E181),0, '4'!U26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!V26/'4'!$E26 * $E181),0, '4'!V26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!W26/'4'!$E26 * $E181),0, '4'!W26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!X26/'4'!$E26 * $E181),0, '4'!X26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!Y26/'4'!$E26 * $E181),0, '4'!Y26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!Z26/'4'!$E26 * $E181),0, '4'!Z26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AA26/'4'!$E26 * $E181),0, '4'!AA26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AB26/'4'!$E26 * $E181),0, '4'!AB26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AC26/'4'!$E26 * $E181),0, '4'!AC26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AD26/'4'!$E26 * $E181),0, '4'!AD26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AE26/'4'!$E26 * $E181),0, '4'!AE26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AF26/'4'!$E26 * $E181),0, '4'!AF26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AG26/'4'!$E26 * $E181),0, '4'!AG26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AH26/'4'!$E26 * $E181),0, '4'!AH26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AI26/'4'!$E26 * $E181),0, '4'!AI26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AJ26/'4'!$E26 * $E181),0, '4'!AJ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AK26/'4'!$E26 * $E181),0, '4'!AK26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AL26/'4'!$E26 * $E181),0, '4'!AL26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AM26/'4'!$E26 * $E181),0, '4'!AM26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AN26/'4'!$E26 * $E181),0, '4'!AN26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AO26/'4'!$E26 * $E181),0, '4'!AO26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AP26/'4'!$E26 * $E181),0, '4'!AP26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AQ26/'4'!$E26 * $E181),0, '4'!AQ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AR26/'4'!$E26 * $E181),0, '4'!AR26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AS26/'4'!$E26 * $E181),0, '4'!AS26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AT26/'4'!$E26 * $E181),0, '4'!AT26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AU26/'4'!$E26 * $E181),0, '4'!AU26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AV26/'4'!$E26 * $E181),0, '4'!AV26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AW26/'4'!$E26 * $E181),0, '4'!AW26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AX26/'4'!$E26 * $E181),0, '4'!AX26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AY26/'4'!$E26 * $E181),0, '4'!AY26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!AZ26/'4'!$E26 * $E181),0, '4'!AZ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BA26/'4'!$E26 * $E181),0, '4'!BA26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BB26/'4'!$E26 * $E181),0, '4'!BB26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BC26/'4'!$E26 * $E181),0, '4'!BC26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BD26/'4'!$E26 * $E181),0, '4'!BD26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BE26/'4'!$E26 * $E181),0, '4'!BE26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BF26/'4'!$E26 * $E181),0, '4'!BF26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BG26/'4'!$E26 * $E181),0, '4'!BG26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BH26/'4'!$E26 * $E181),0, '4'!BH26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BI26/'4'!$E26 * $E181),0, '4'!BI26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BJ26/'4'!$E26 * $E181),0, '4'!BJ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BK26/'4'!$E26 * $E181),0, '4'!BK26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BL26/'4'!$E26 * $E181),0, '4'!BL26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BM26/'4'!$E26 * $E181),0, '4'!BM26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BN26/'4'!$E26 * $E181),0, '4'!BN26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BO26/'4'!$E26 * $E181),0, '4'!BO26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BP26/'4'!$E26 * $E181),0, '4'!BP26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BQ26/'4'!$E26 * $E181),0, '4'!BQ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BR26/'4'!$E26 * $E181),0, '4'!BR26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BS26/'4'!$E26 * $E181),0, '4'!BS26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BT26/'4'!$E26 * $E181),0, '4'!BT26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BU26/'4'!$E26 * $E181),0, '4'!BU26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BV26/'4'!$E26 * $E181),0, '4'!BV26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BW26/'4'!$E26 * $E181),0, '4'!BW26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BX26/'4'!$E26 * $E181),0, '4'!BX26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BY26/'4'!$E26 * $E181),0, '4'!BY26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!BZ26/'4'!$E26 * $E181),0, '4'!BZ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CA26/'4'!$E26 * $E181),0, '4'!CA26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CB26/'4'!$E26 * $E181),0, '4'!CB26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CC26/'4'!$E26 * $E181),0, '4'!CC26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CD26/'4'!$E26 * $E181),0, '4'!CD26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CE26/'4'!$E26 * $E181),0, '4'!CE26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CF26/'4'!$E26 * $E181),0, '4'!CF26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CG26/'4'!$E26 * $E181),0, '4'!CG26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CH26/'4'!$E26 * $E181),0, '4'!CH26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CI26/'4'!$E26 * $E181),0, '4'!CI26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CJ26/'4'!$E26 * $E181),0, '4'!CJ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CK26/'4'!$E26 * $E181),0, '4'!CK26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CL26/'4'!$E26 * $E181),0, '4'!CL26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CM26/'4'!$E26 * $E181),0, '4'!CM26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CN26/'4'!$E26 * $E181),0, '4'!CN26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CO26/'4'!$E26 * $E181),0, '4'!CO26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CP26/'4'!$E26 * $E181),0, '4'!CP26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CQ26/'4'!$E26 * $E181),0, '4'!CQ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CR26/'4'!$E26 * $E181),0, '4'!CR26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CS26/'4'!$E26 * $E181),0, '4'!CS26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CT26/'4'!$E26 * $E181),0, '4'!CT26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CU26/'4'!$E26 * $E181),0, '4'!CU26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CV26/'4'!$E26 * $E181),0, '4'!CV26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CW26/'4'!$E26 * $E181),0, '4'!CW26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CX26/'4'!$E26 * $E181),0, '4'!CX26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CY26/'4'!$E26 * $E181),0, '4'!CY26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!CZ26/'4'!$E26 * $E181),0, '4'!CZ26/'4'!$E26 * $E181 )","v":0},{"$f":"IF( ISERROR( '4'!DA26/'4'!$E26 * $E181),0, '4'!DA26/'4'!$E26 * $E181 )","v":0}]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"'4'!E27","v":0},0,{"$f":"H182+NPV(FDN,I182:INDEX(I182:DC182,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F27/'4'!$E27 * $E182),0, '4'!F27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!G27/'4'!$E27 * $E182),0, '4'!G27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!H27/'4'!$E27 * $E182),0, '4'!H27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!I27/'4'!$E27 * $E182),0, '4'!I27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!J27/'4'!$E27 * $E182),0, '4'!J27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!K27/'4'!$E27 * $E182),0, '4'!K27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!L27/'4'!$E27 * $E182),0, '4'!L27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!M27/'4'!$E27 * $E182),0, '4'!M27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!N27/'4'!$E27 * $E182),0, '4'!N27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!O27/'4'!$E27 * $E182),0, '4'!O27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!P27/'4'!$E27 * $E182),0, '4'!P27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!Q27/'4'!$E27 * $E182),0, '4'!Q27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!R27/'4'!$E27 * $E182),0, '4'!R27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!S27/'4'!$E27 * $E182),0, '4'!S27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!T27/'4'!$E27 * $E182),0, '4'!T27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!U27/'4'!$E27 * $E182),0, '4'!U27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!V27/'4'!$E27 * $E182),0, '4'!V27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!W27/'4'!$E27 * $E182),0, '4'!W27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!X27/'4'!$E27 * $E182),0, '4'!X27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!Y27/'4'!$E27 * $E182),0, '4'!Y27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!Z27/'4'!$E27 * $E182),0, '4'!Z27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AA27/'4'!$E27 * $E182),0, '4'!AA27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AB27/'4'!$E27 * $E182),0, '4'!AB27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AC27/'4'!$E27 * $E182),0, '4'!AC27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AD27/'4'!$E27 * $E182),0, '4'!AD27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AE27/'4'!$E27 * $E182),0, '4'!AE27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AF27/'4'!$E27 * $E182),0, '4'!AF27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AG27/'4'!$E27 * $E182),0, '4'!AG27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AH27/'4'!$E27 * $E182),0, '4'!AH27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AI27/'4'!$E27 * $E182),0, '4'!AI27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AJ27/'4'!$E27 * $E182),0, '4'!AJ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AK27/'4'!$E27 * $E182),0, '4'!AK27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AL27/'4'!$E27 * $E182),0, '4'!AL27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AM27/'4'!$E27 * $E182),0, '4'!AM27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AN27/'4'!$E27 * $E182),0, '4'!AN27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AO27/'4'!$E27 * $E182),0, '4'!AO27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AP27/'4'!$E27 * $E182),0, '4'!AP27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AQ27/'4'!$E27 * $E182),0, '4'!AQ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AR27/'4'!$E27 * $E182),0, '4'!AR27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AS27/'4'!$E27 * $E182),0, '4'!AS27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AT27/'4'!$E27 * $E182),0, '4'!AT27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AU27/'4'!$E27 * $E182),0, '4'!AU27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AV27/'4'!$E27 * $E182),0, '4'!AV27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AW27/'4'!$E27 * $E182),0, '4'!AW27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AX27/'4'!$E27 * $E182),0, '4'!AX27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AY27/'4'!$E27 * $E182),0, '4'!AY27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!AZ27/'4'!$E27 * $E182),0, '4'!AZ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BA27/'4'!$E27 * $E182),0, '4'!BA27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BB27/'4'!$E27 * $E182),0, '4'!BB27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BC27/'4'!$E27 * $E182),0, '4'!BC27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BD27/'4'!$E27 * $E182),0, '4'!BD27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BE27/'4'!$E27 * $E182),0, '4'!BE27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BF27/'4'!$E27 * $E182),0, '4'!BF27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BG27/'4'!$E27 * $E182),0, '4'!BG27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BH27/'4'!$E27 * $E182),0, '4'!BH27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BI27/'4'!$E27 * $E182),0, '4'!BI27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BJ27/'4'!$E27 * $E182),0, '4'!BJ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BK27/'4'!$E27 * $E182),0, '4'!BK27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BL27/'4'!$E27 * $E182),0, '4'!BL27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BM27/'4'!$E27 * $E182),0, '4'!BM27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BN27/'4'!$E27 * $E182),0, '4'!BN27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BO27/'4'!$E27 * $E182),0, '4'!BO27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BP27/'4'!$E27 * $E182),0, '4'!BP27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BQ27/'4'!$E27 * $E182),0, '4'!BQ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BR27/'4'!$E27 * $E182),0, '4'!BR27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BS27/'4'!$E27 * $E182),0, '4'!BS27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BT27/'4'!$E27 * $E182),0, '4'!BT27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BU27/'4'!$E27 * $E182),0, '4'!BU27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BV27/'4'!$E27 * $E182),0, '4'!BV27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BW27/'4'!$E27 * $E182),0, '4'!BW27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BX27/'4'!$E27 * $E182),0, '4'!BX27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BY27/'4'!$E27 * $E182),0, '4'!BY27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!BZ27/'4'!$E27 * $E182),0, '4'!BZ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CA27/'4'!$E27 * $E182),0, '4'!CA27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CB27/'4'!$E27 * $E182),0, '4'!CB27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CC27/'4'!$E27 * $E182),0, '4'!CC27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CD27/'4'!$E27 * $E182),0, '4'!CD27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CE27/'4'!$E27 * $E182),0, '4'!CE27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CF27/'4'!$E27 * $E182),0, '4'!CF27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CG27/'4'!$E27 * $E182),0, '4'!CG27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CH27/'4'!$E27 * $E182),0, '4'!CH27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CI27/'4'!$E27 * $E182),0, '4'!CI27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CJ27/'4'!$E27 * $E182),0, '4'!CJ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CK27/'4'!$E27 * $E182),0, '4'!CK27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CL27/'4'!$E27 * $E182),0, '4'!CL27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CM27/'4'!$E27 * $E182),0, '4'!CM27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CN27/'4'!$E27 * $E182),0, '4'!CN27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CO27/'4'!$E27 * $E182),0, '4'!CO27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CP27/'4'!$E27 * $E182),0, '4'!CP27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CQ27/'4'!$E27 * $E182),0, '4'!CQ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CR27/'4'!$E27 * $E182),0, '4'!CR27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CS27/'4'!$E27 * $E182),0, '4'!CS27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CT27/'4'!$E27 * $E182),0, '4'!CT27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CU27/'4'!$E27 * $E182),0, '4'!CU27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CV27/'4'!$E27 * $E182),0, '4'!CV27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CW27/'4'!$E27 * $E182),0, '4'!CW27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CX27/'4'!$E27 * $E182),0, '4'!CX27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CY27/'4'!$E27 * $E182),0, '4'!CY27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!CZ27/'4'!$E27 * $E182),0, '4'!CZ27/'4'!$E27 * $E182 )","v":0},{"$f":"IF( ISERROR( '4'!DA27/'4'!$E27 * $E182),0, '4'!DA27/'4'!$E27 * $E182 )","v":0}]
[null,"D.1.6.","Kitos išlaidos",{"$f":"'4'!E28","v":0},0,{"$f":"H183+NPV(FDN,I183:INDEX(I183:DC183,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F28/'4'!$E28 * $E183),0, '4'!F28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!G28/'4'!$E28 * $E183),0, '4'!G28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!H28/'4'!$E28 * $E183),0, '4'!H28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!I28/'4'!$E28 * $E183),0, '4'!I28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!J28/'4'!$E28 * $E183),0, '4'!J28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!K28/'4'!$E28 * $E183),0, '4'!K28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!L28/'4'!$E28 * $E183),0, '4'!L28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!M28/'4'!$E28 * $E183),0, '4'!M28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!N28/'4'!$E28 * $E183),0, '4'!N28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!O28/'4'!$E28 * $E183),0, '4'!O28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!P28/'4'!$E28 * $E183),0, '4'!P28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!Q28/'4'!$E28 * $E183),0, '4'!Q28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!R28/'4'!$E28 * $E183),0, '4'!R28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!S28/'4'!$E28 * $E183),0, '4'!S28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!T28/'4'!$E28 * $E183),0, '4'!T28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!U28/'4'!$E28 * $E183),0, '4'!U28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!V28/'4'!$E28 * $E183),0, '4'!V28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!W28/'4'!$E28 * $E183),0, '4'!W28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!X28/'4'!$E28 * $E183),0, '4'!X28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!Y28/'4'!$E28 * $E183),0, '4'!Y28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!Z28/'4'!$E28 * $E183),0, '4'!Z28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AA28/'4'!$E28 * $E183),0, '4'!AA28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AB28/'4'!$E28 * $E183),0, '4'!AB28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AC28/'4'!$E28 * $E183),0, '4'!AC28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AD28/'4'!$E28 * $E183),0, '4'!AD28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AE28/'4'!$E28 * $E183),0, '4'!AE28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AF28/'4'!$E28 * $E183),0, '4'!AF28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AG28/'4'!$E28 * $E183),0, '4'!AG28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AH28/'4'!$E28 * $E183),0, '4'!AH28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AI28/'4'!$E28 * $E183),0, '4'!AI28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AJ28/'4'!$E28 * $E183),0, '4'!AJ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AK28/'4'!$E28 * $E183),0, '4'!AK28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AL28/'4'!$E28 * $E183),0, '4'!AL28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AM28/'4'!$E28 * $E183),0, '4'!AM28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AN28/'4'!$E28 * $E183),0, '4'!AN28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AO28/'4'!$E28 * $E183),0, '4'!AO28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AP28/'4'!$E28 * $E183),0, '4'!AP28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AQ28/'4'!$E28 * $E183),0, '4'!AQ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AR28/'4'!$E28 * $E183),0, '4'!AR28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AS28/'4'!$E28 * $E183),0, '4'!AS28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AT28/'4'!$E28 * $E183),0, '4'!AT28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AU28/'4'!$E28 * $E183),0, '4'!AU28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AV28/'4'!$E28 * $E183),0, '4'!AV28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AW28/'4'!$E28 * $E183),0, '4'!AW28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AX28/'4'!$E28 * $E183),0, '4'!AX28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AY28/'4'!$E28 * $E183),0, '4'!AY28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!AZ28/'4'!$E28 * $E183),0, '4'!AZ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BA28/'4'!$E28 * $E183),0, '4'!BA28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BB28/'4'!$E28 * $E183),0, '4'!BB28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BC28/'4'!$E28 * $E183),0, '4'!BC28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BD28/'4'!$E28 * $E183),0, '4'!BD28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BE28/'4'!$E28 * $E183),0, '4'!BE28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BF28/'4'!$E28 * $E183),0, '4'!BF28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BG28/'4'!$E28 * $E183),0, '4'!BG28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BH28/'4'!$E28 * $E183),0, '4'!BH28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BI28/'4'!$E28 * $E183),0, '4'!BI28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BJ28/'4'!$E28 * $E183),0, '4'!BJ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BK28/'4'!$E28 * $E183),0, '4'!BK28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BL28/'4'!$E28 * $E183),0, '4'!BL28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BM28/'4'!$E28 * $E183),0, '4'!BM28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BN28/'4'!$E28 * $E183),0, '4'!BN28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BO28/'4'!$E28 * $E183),0, '4'!BO28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BP28/'4'!$E28 * $E183),0, '4'!BP28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BQ28/'4'!$E28 * $E183),0, '4'!BQ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BR28/'4'!$E28 * $E183),0, '4'!BR28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BS28/'4'!$E28 * $E183),0, '4'!BS28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BT28/'4'!$E28 * $E183),0, '4'!BT28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BU28/'4'!$E28 * $E183),0, '4'!BU28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BV28/'4'!$E28 * $E183),0, '4'!BV28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BW28/'4'!$E28 * $E183),0, '4'!BW28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BX28/'4'!$E28 * $E183),0, '4'!BX28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BY28/'4'!$E28 * $E183),0, '4'!BY28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!BZ28/'4'!$E28 * $E183),0, '4'!BZ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CA28/'4'!$E28 * $E183),0, '4'!CA28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CB28/'4'!$E28 * $E183),0, '4'!CB28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CC28/'4'!$E28 * $E183),0, '4'!CC28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CD28/'4'!$E28 * $E183),0, '4'!CD28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CE28/'4'!$E28 * $E183),0, '4'!CE28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CF28/'4'!$E28 * $E183),0, '4'!CF28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CG28/'4'!$E28 * $E183),0, '4'!CG28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CH28/'4'!$E28 * $E183),0, '4'!CH28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CI28/'4'!$E28 * $E183),0, '4'!CI28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CJ28/'4'!$E28 * $E183),0, '4'!CJ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CK28/'4'!$E28 * $E183),0, '4'!CK28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CL28/'4'!$E28 * $E183),0, '4'!CL28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CM28/'4'!$E28 * $E183),0, '4'!CM28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CN28/'4'!$E28 * $E183),0, '4'!CN28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CO28/'4'!$E28 * $E183),0, '4'!CO28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CP28/'4'!$E28 * $E183),0, '4'!CP28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CQ28/'4'!$E28 * $E183),0, '4'!CQ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CR28/'4'!$E28 * $E183),0, '4'!CR28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CS28/'4'!$E28 * $E183),0, '4'!CS28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CT28/'4'!$E28 * $E183),0, '4'!CT28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CU28/'4'!$E28 * $E183),0, '4'!CU28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CV28/'4'!$E28 * $E183),0, '4'!CV28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CW28/'4'!$E28 * $E183),0, '4'!CW28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CX28/'4'!$E28 * $E183),0, '4'!CX28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CY28/'4'!$E28 * $E183),0, '4'!CY28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!CZ28/'4'!$E28 * $E183),0, '4'!CZ28/'4'!$E28 * $E183 )","v":0},{"$f":"IF( ISERROR( '4'!DA28/'4'!$E28 * $E183),0, '4'!DA28/'4'!$E28 * $E183 )","v":0}]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"'4'!E29","v":0},0,{"$f":"H184+NPV(FDN,I184:INDEX(I184:DC184,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F29/'4'!$E29 * $E184),0, '4'!F29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!G29/'4'!$E29 * $E184),0, '4'!G29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!H29/'4'!$E29 * $E184),0, '4'!H29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!I29/'4'!$E29 * $E184),0, '4'!I29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!J29/'4'!$E29 * $E184),0, '4'!J29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!K29/'4'!$E29 * $E184),0, '4'!K29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!L29/'4'!$E29 * $E184),0, '4'!L29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!M29/'4'!$E29 * $E184),0, '4'!M29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!N29/'4'!$E29 * $E184),0, '4'!N29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!O29/'4'!$E29 * $E184),0, '4'!O29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!P29/'4'!$E29 * $E184),0, '4'!P29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!Q29/'4'!$E29 * $E184),0, '4'!Q29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!R29/'4'!$E29 * $E184),0, '4'!R29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!S29/'4'!$E29 * $E184),0, '4'!S29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!T29/'4'!$E29 * $E184),0, '4'!T29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!U29/'4'!$E29 * $E184),0, '4'!U29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!V29/'4'!$E29 * $E184),0, '4'!V29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!W29/'4'!$E29 * $E184),0, '4'!W29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!X29/'4'!$E29 * $E184),0, '4'!X29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!Y29/'4'!$E29 * $E184),0, '4'!Y29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!Z29/'4'!$E29 * $E184),0, '4'!Z29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AA29/'4'!$E29 * $E184),0, '4'!AA29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AB29/'4'!$E29 * $E184),0, '4'!AB29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AC29/'4'!$E29 * $E184),0, '4'!AC29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AD29/'4'!$E29 * $E184),0, '4'!AD29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AE29/'4'!$E29 * $E184),0, '4'!AE29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AF29/'4'!$E29 * $E184),0, '4'!AF29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AG29/'4'!$E29 * $E184),0, '4'!AG29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AH29/'4'!$E29 * $E184),0, '4'!AH29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AI29/'4'!$E29 * $E184),0, '4'!AI29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AJ29/'4'!$E29 * $E184),0, '4'!AJ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AK29/'4'!$E29 * $E184),0, '4'!AK29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AL29/'4'!$E29 * $E184),0, '4'!AL29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AM29/'4'!$E29 * $E184),0, '4'!AM29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AN29/'4'!$E29 * $E184),0, '4'!AN29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AO29/'4'!$E29 * $E184),0, '4'!AO29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AP29/'4'!$E29 * $E184),0, '4'!AP29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AQ29/'4'!$E29 * $E184),0, '4'!AQ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AR29/'4'!$E29 * $E184),0, '4'!AR29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AS29/'4'!$E29 * $E184),0, '4'!AS29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AT29/'4'!$E29 * $E184),0, '4'!AT29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AU29/'4'!$E29 * $E184),0, '4'!AU29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AV29/'4'!$E29 * $E184),0, '4'!AV29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AW29/'4'!$E29 * $E184),0, '4'!AW29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AX29/'4'!$E29 * $E184),0, '4'!AX29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AY29/'4'!$E29 * $E184),0, '4'!AY29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!AZ29/'4'!$E29 * $E184),0, '4'!AZ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BA29/'4'!$E29 * $E184),0, '4'!BA29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BB29/'4'!$E29 * $E184),0, '4'!BB29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BC29/'4'!$E29 * $E184),0, '4'!BC29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BD29/'4'!$E29 * $E184),0, '4'!BD29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BE29/'4'!$E29 * $E184),0, '4'!BE29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BF29/'4'!$E29 * $E184),0, '4'!BF29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BG29/'4'!$E29 * $E184),0, '4'!BG29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BH29/'4'!$E29 * $E184),0, '4'!BH29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BI29/'4'!$E29 * $E184),0, '4'!BI29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BJ29/'4'!$E29 * $E184),0, '4'!BJ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BK29/'4'!$E29 * $E184),0, '4'!BK29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BL29/'4'!$E29 * $E184),0, '4'!BL29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BM29/'4'!$E29 * $E184),0, '4'!BM29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BN29/'4'!$E29 * $E184),0, '4'!BN29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BO29/'4'!$E29 * $E184),0, '4'!BO29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BP29/'4'!$E29 * $E184),0, '4'!BP29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BQ29/'4'!$E29 * $E184),0, '4'!BQ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BR29/'4'!$E29 * $E184),0, '4'!BR29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BS29/'4'!$E29 * $E184),0, '4'!BS29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BT29/'4'!$E29 * $E184),0, '4'!BT29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BU29/'4'!$E29 * $E184),0, '4'!BU29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BV29/'4'!$E29 * $E184),0, '4'!BV29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BW29/'4'!$E29 * $E184),0, '4'!BW29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BX29/'4'!$E29 * $E184),0, '4'!BX29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BY29/'4'!$E29 * $E184),0, '4'!BY29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!BZ29/'4'!$E29 * $E184),0, '4'!BZ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CA29/'4'!$E29 * $E184),0, '4'!CA29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CB29/'4'!$E29 * $E184),0, '4'!CB29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CC29/'4'!$E29 * $E184),0, '4'!CC29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CD29/'4'!$E29 * $E184),0, '4'!CD29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CE29/'4'!$E29 * $E184),0, '4'!CE29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CF29/'4'!$E29 * $E184),0, '4'!CF29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CG29/'4'!$E29 * $E184),0, '4'!CG29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CH29/'4'!$E29 * $E184),0, '4'!CH29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CI29/'4'!$E29 * $E184),0, '4'!CI29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CJ29/'4'!$E29 * $E184),0, '4'!CJ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CK29/'4'!$E29 * $E184),0, '4'!CK29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CL29/'4'!$E29 * $E184),0, '4'!CL29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CM29/'4'!$E29 * $E184),0, '4'!CM29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CN29/'4'!$E29 * $E184),0, '4'!CN29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CO29/'4'!$E29 * $E184),0, '4'!CO29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CP29/'4'!$E29 * $E184),0, '4'!CP29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CQ29/'4'!$E29 * $E184),0, '4'!CQ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CR29/'4'!$E29 * $E184),0, '4'!CR29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CS29/'4'!$E29 * $E184),0, '4'!CS29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CT29/'4'!$E29 * $E184),0, '4'!CT29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CU29/'4'!$E29 * $E184),0, '4'!CU29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CV29/'4'!$E29 * $E184),0, '4'!CV29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CW29/'4'!$E29 * $E184),0, '4'!CW29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CX29/'4'!$E29 * $E184),0, '4'!CX29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CY29/'4'!$E29 * $E184),0, '4'!CY29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!CZ29/'4'!$E29 * $E184),0, '4'!CZ29/'4'!$E29 * $E184 )","v":0},{"$f":"IF( ISERROR( '4'!DA29/'4'!$E29 * $E184),0, '4'!DA29/'4'!$E29 * $E184 )","v":0}]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"'4'!E30","v":0},{"$f":"ROUND(SUM(E186,E188)-E187,0)","v":0},{"$f":"ROUND(SUM(F186,F188)-F187,0)","v":0},{"$f":"ROUND(SUM(G186,G188)-G187,0)","v":0},{"$f":"ROUND(SUM(H186,H188,H187),0)","v":0},{"$f":"ROUND(SUM(I186,I188,I187),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU186,BU188,BU187),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"'4'!E31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H186:$DC186)","v":0},{"$f":"H186+NPV(FDN,I186:INDEX(I186:DC186,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H186:$DC186)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H163:H170,Pirkimo_PVM)+SUMPRODUCT(H178:H183,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN163:AN170,Pirkimo_PVM)+SUMPRODUCT(AN178:AN183,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT163:BT170,Pirkimo_PVM)+SUMPRODUCT(BT178:BT183,Pirkimo_PVM_II))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"'4'!E32","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H187:$DC187)","v":0},{"$f":"H187+NPV(FDN,I187:INDEX(I187:DC187,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H187:$DC187)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(H173:H174,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(AN173:AN174,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(pvm_susigrazinimas=\"Taip\",0,SUMPRODUCT(BT173:BT174,Pardavimo_PVM))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"'4'!E33","v":0},{"$f":"IF(D188<0,(( ABS(D188) * 200% - SQRT( (1-70%) * ABS(D188) * (200%-50%) * ABS(D188) * (200%-1) ) ) - ABS(D188))*(-1),( ABS(D188) * 200% - SQRT( (1-70%) * ABS(D188) * (200%-50%) * ABS(D188) * (200%-1) ) ) - ABS(D188))","v":0},{"$f":"H188+NPV(FDN,I188:INDEX(I188:DC188,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H188:$DC188)","v":0},{"$f":"IF( ISERROR( '4'!F33/'4'!$E33 * $E188),0, '4'!F33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!G33/'4'!$E33 * $E188),0, '4'!G33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!H33/'4'!$E33 * $E188),0, '4'!H33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!I33/'4'!$E33 * $E188),0, '4'!I33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!J33/'4'!$E33 * $E188),0, '4'!J33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!K33/'4'!$E33 * $E188),0, '4'!K33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!L33/'4'!$E33 * $E188),0, '4'!L33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!M33/'4'!$E33 * $E188),0, '4'!M33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!N33/'4'!$E33 * $E188),0, '4'!N33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!O33/'4'!$E33 * $E188),0, '4'!O33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!P33/'4'!$E33 * $E188),0, '4'!P33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!Q33/'4'!$E33 * $E188),0, '4'!Q33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!R33/'4'!$E33 * $E188),0, '4'!R33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!S33/'4'!$E33 * $E188),0, '4'!S33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!T33/'4'!$E33 * $E188),0, '4'!T33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!U33/'4'!$E33 * $E188),0, '4'!U33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!V33/'4'!$E33 * $E188),0, '4'!V33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!W33/'4'!$E33 * $E188),0, '4'!W33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!X33/'4'!$E33 * $E188),0, '4'!X33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!Y33/'4'!$E33 * $E188),0, '4'!Y33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!Z33/'4'!$E33 * $E188),0, '4'!Z33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AA33/'4'!$E33 * $E188),0, '4'!AA33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AB33/'4'!$E33 * $E188),0, '4'!AB33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AC33/'4'!$E33 * $E188),0, '4'!AC33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AD33/'4'!$E33 * $E188),0, '4'!AD33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AE33/'4'!$E33 * $E188),0, '4'!AE33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AF33/'4'!$E33 * $E188),0, '4'!AF33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AG33/'4'!$E33 * $E188),0, '4'!AG33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AH33/'4'!$E33 * $E188),0, '4'!AH33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AI33/'4'!$E33 * $E188),0, '4'!AI33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AJ33/'4'!$E33 * $E188),0, '4'!AJ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AK33/'4'!$E33 * $E188),0, '4'!AK33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AL33/'4'!$E33 * $E188),0, '4'!AL33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AM33/'4'!$E33 * $E188),0, '4'!AM33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AN33/'4'!$E33 * $E188),0, '4'!AN33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AO33/'4'!$E33 * $E188),0, '4'!AO33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AP33/'4'!$E33 * $E188),0, '4'!AP33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AQ33/'4'!$E33 * $E188),0, '4'!AQ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AR33/'4'!$E33 * $E188),0, '4'!AR33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AS33/'4'!$E33 * $E188),0, '4'!AS33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AT33/'4'!$E33 * $E188),0, '4'!AT33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AU33/'4'!$E33 * $E188),0, '4'!AU33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AV33/'4'!$E33 * $E188),0, '4'!AV33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AW33/'4'!$E33 * $E188),0, '4'!AW33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AX33/'4'!$E33 * $E188),0, '4'!AX33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AY33/'4'!$E33 * $E188),0, '4'!AY33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!AZ33/'4'!$E33 * $E188),0, '4'!AZ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BA33/'4'!$E33 * $E188),0, '4'!BA33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BB33/'4'!$E33 * $E188),0, '4'!BB33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BC33/'4'!$E33 * $E188),0, '4'!BC33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BD33/'4'!$E33 * $E188),0, '4'!BD33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BE33/'4'!$E33 * $E188),0, '4'!BE33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BF33/'4'!$E33 * $E188),0, '4'!BF33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BG33/'4'!$E33 * $E188),0, '4'!BG33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BH33/'4'!$E33 * $E188),0, '4'!BH33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BI33/'4'!$E33 * $E188),0, '4'!BI33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BJ33/'4'!$E33 * $E188),0, '4'!BJ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BK33/'4'!$E33 * $E188),0, '4'!BK33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BL33/'4'!$E33 * $E188),0, '4'!BL33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BM33/'4'!$E33 * $E188),0, '4'!BM33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BN33/'4'!$E33 * $E188),0, '4'!BN33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BO33/'4'!$E33 * $E188),0, '4'!BO33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BP33/'4'!$E33 * $E188),0, '4'!BP33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BQ33/'4'!$E33 * $E188),0, '4'!BQ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BR33/'4'!$E33 * $E188),0, '4'!BR33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BS33/'4'!$E33 * $E188),0, '4'!BS33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BT33/'4'!$E33 * $E188),0, '4'!BT33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BU33/'4'!$E33 * $E188),0, '4'!BU33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BV33/'4'!$E33 * $E188),0, '4'!BV33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BW33/'4'!$E33 * $E188),0, '4'!BW33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BX33/'4'!$E33 * $E188),0, '4'!BX33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BY33/'4'!$E33 * $E188),0, '4'!BY33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!BZ33/'4'!$E33 * $E188),0, '4'!BZ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CA33/'4'!$E33 * $E188),0, '4'!CA33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CB33/'4'!$E33 * $E188),0, '4'!CB33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CC33/'4'!$E33 * $E188),0, '4'!CC33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CD33/'4'!$E33 * $E188),0, '4'!CD33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CE33/'4'!$E33 * $E188),0, '4'!CE33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CF33/'4'!$E33 * $E188),0, '4'!CF33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CG33/'4'!$E33 * $E188),0, '4'!CG33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CH33/'4'!$E33 * $E188),0, '4'!CH33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CI33/'4'!$E33 * $E188),0, '4'!CI33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CJ33/'4'!$E33 * $E188),0, '4'!CJ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CK33/'4'!$E33 * $E188),0, '4'!CK33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CL33/'4'!$E33 * $E188),0, '4'!CL33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CM33/'4'!$E33 * $E188),0, '4'!CM33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CN33/'4'!$E33 * $E188),0, '4'!CN33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CO33/'4'!$E33 * $E188),0, '4'!CO33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CP33/'4'!$E33 * $E188),0, '4'!CP33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CQ33/'4'!$E33 * $E188),0, '4'!CQ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CR33/'4'!$E33 * $E188),0, '4'!CR33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CS33/'4'!$E33 * $E188),0, '4'!CS33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CT33/'4'!$E33 * $E188),0, '4'!CT33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CU33/'4'!$E33 * $E188),0, '4'!CU33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CV33/'4'!$E33 * $E188),0, '4'!CV33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CW33/'4'!$E33 * $E188),0, '4'!CW33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CX33/'4'!$E33 * $E188),0, '4'!CX33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CY33/'4'!$E33 * $E188),0, '4'!CY33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!CZ33/'4'!$E33 * $E188),0, '4'!CZ33/'4'!$E33 * $E188 )","v":0},{"$f":"IF( ISERROR( '4'!DA33/'4'!$E33 * $E188),0, '4'!DA33/'4'!$E33 * $E188 )","v":0}]
[null,"F.","Grynosios veiklos pajamos",{"$f":"'4'!E34","v":0},{"$f":"ROUND(SUM(E172)-SUM(E170,E177),0)","v":0},{"$f":"ROUND(SUM(F172)-SUM(F170,F177),0)","v":0},{"$f":"ROUND(SUM(G172)-SUM(G170,G177),0)","v":0},{"$f":"ROUND(SUM(H172)-SUM(H170,H177),0)","v":0},{"$f":"ROUND(SUM(I172)-SUM(I170,I177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU172)-SUM(BU170,BU177),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",{"$f":"'4'!E35","v":0},0,{"$f":"SUM(F191,F196,F199)","v":0},{"$f":"SUM(G191,G196,G199)","v":0},{"$f":"SUM(H191,H196,H199)","v":0},{"$f":"SUM(I191,I196,I199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU191,BU196,BU199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",{"$f":"'4'!E36","v":0},0,{"$f":"ROUND(SUM(F192:F195),0)","v":0},{"$f":"ROUND(SUM(G192:G195),0)","v":0},{"$f":"ROUND(SUM(H192:H195),0)","v":0},{"$f":"ROUND(SUM(I192:I195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU192:BU195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"'4'!E37","v":0},0,{"$f":"H192+NPV(FDN,I192:INDEX(I192:DC192,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H192:$DC192)","v":0},{"$f":"IF( ISERROR( '4'!F37/'4'!$E37 * $E192),0, '4'!F37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!G37/'4'!$E37 * $E192),0, '4'!G37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!H37/'4'!$E37 * $E192),0, '4'!H37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!I37/'4'!$E37 * $E192),0, '4'!I37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!J37/'4'!$E37 * $E192),0, '4'!J37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!K37/'4'!$E37 * $E192),0, '4'!K37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!L37/'4'!$E37 * $E192),0, '4'!L37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!M37/'4'!$E37 * $E192),0, '4'!M37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!N37/'4'!$E37 * $E192),0, '4'!N37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!O37/'4'!$E37 * $E192),0, '4'!O37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!P37/'4'!$E37 * $E192),0, '4'!P37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!Q37/'4'!$E37 * $E192),0, '4'!Q37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!R37/'4'!$E37 * $E192),0, '4'!R37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!S37/'4'!$E37 * $E192),0, '4'!S37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!T37/'4'!$E37 * $E192),0, '4'!T37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!U37/'4'!$E37 * $E192),0, '4'!U37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!V37/'4'!$E37 * $E192),0, '4'!V37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!W37/'4'!$E37 * $E192),0, '4'!W37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!X37/'4'!$E37 * $E192),0, '4'!X37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!Y37/'4'!$E37 * $E192),0, '4'!Y37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!Z37/'4'!$E37 * $E192),0, '4'!Z37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AA37/'4'!$E37 * $E192),0, '4'!AA37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AB37/'4'!$E37 * $E192),0, '4'!AB37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AC37/'4'!$E37 * $E192),0, '4'!AC37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AD37/'4'!$E37 * $E192),0, '4'!AD37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AE37/'4'!$E37 * $E192),0, '4'!AE37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AF37/'4'!$E37 * $E192),0, '4'!AF37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AG37/'4'!$E37 * $E192),0, '4'!AG37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AH37/'4'!$E37 * $E192),0, '4'!AH37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AI37/'4'!$E37 * $E192),0, '4'!AI37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AJ37/'4'!$E37 * $E192),0, '4'!AJ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AK37/'4'!$E37 * $E192),0, '4'!AK37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AL37/'4'!$E37 * $E192),0, '4'!AL37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AM37/'4'!$E37 * $E192),0, '4'!AM37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AN37/'4'!$E37 * $E192),0, '4'!AN37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AO37/'4'!$E37 * $E192),0, '4'!AO37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AP37/'4'!$E37 * $E192),0, '4'!AP37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AQ37/'4'!$E37 * $E192),0, '4'!AQ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AR37/'4'!$E37 * $E192),0, '4'!AR37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AS37/'4'!$E37 * $E192),0, '4'!AS37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AT37/'4'!$E37 * $E192),0, '4'!AT37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AU37/'4'!$E37 * $E192),0, '4'!AU37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AV37/'4'!$E37 * $E192),0, '4'!AV37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AW37/'4'!$E37 * $E192),0, '4'!AW37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AX37/'4'!$E37 * $E192),0, '4'!AX37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AY37/'4'!$E37 * $E192),0, '4'!AY37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!AZ37/'4'!$E37 * $E192),0, '4'!AZ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BA37/'4'!$E37 * $E192),0, '4'!BA37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BB37/'4'!$E37 * $E192),0, '4'!BB37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BC37/'4'!$E37 * $E192),0, '4'!BC37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BD37/'4'!$E37 * $E192),0, '4'!BD37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BE37/'4'!$E37 * $E192),0, '4'!BE37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BF37/'4'!$E37 * $E192),0, '4'!BF37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BG37/'4'!$E37 * $E192),0, '4'!BG37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BH37/'4'!$E37 * $E192),0, '4'!BH37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BI37/'4'!$E37 * $E192),0, '4'!BI37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BJ37/'4'!$E37 * $E192),0, '4'!BJ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BK37/'4'!$E37 * $E192),0, '4'!BK37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BL37/'4'!$E37 * $E192),0, '4'!BL37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BM37/'4'!$E37 * $E192),0, '4'!BM37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BN37/'4'!$E37 * $E192),0, '4'!BN37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BO37/'4'!$E37 * $E192),0, '4'!BO37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BP37/'4'!$E37 * $E192),0, '4'!BP37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BQ37/'4'!$E37 * $E192),0, '4'!BQ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BR37/'4'!$E37 * $E192),0, '4'!BR37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BS37/'4'!$E37 * $E192),0, '4'!BS37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BT37/'4'!$E37 * $E192),0, '4'!BT37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BU37/'4'!$E37 * $E192),0, '4'!BU37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BV37/'4'!$E37 * $E192),0, '4'!BV37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BW37/'4'!$E37 * $E192),0, '4'!BW37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BX37/'4'!$E37 * $E192),0, '4'!BX37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BY37/'4'!$E37 * $E192),0, '4'!BY37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!BZ37/'4'!$E37 * $E192),0, '4'!BZ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CA37/'4'!$E37 * $E192),0, '4'!CA37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CB37/'4'!$E37 * $E192),0, '4'!CB37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CC37/'4'!$E37 * $E192),0, '4'!CC37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CD37/'4'!$E37 * $E192),0, '4'!CD37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CE37/'4'!$E37 * $E192),0, '4'!CE37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CF37/'4'!$E37 * $E192),0, '4'!CF37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CG37/'4'!$E37 * $E192),0, '4'!CG37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CH37/'4'!$E37 * $E192),0, '4'!CH37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CI37/'4'!$E37 * $E192),0, '4'!CI37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CJ37/'4'!$E37 * $E192),0, '4'!CJ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CK37/'4'!$E37 * $E192),0, '4'!CK37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CL37/'4'!$E37 * $E192),0, '4'!CL37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CM37/'4'!$E37 * $E192),0, '4'!CM37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CN37/'4'!$E37 * $E192),0, '4'!CN37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CO37/'4'!$E37 * $E192),0, '4'!CO37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CP37/'4'!$E37 * $E192),0, '4'!CP37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CQ37/'4'!$E37 * $E192),0, '4'!CQ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CR37/'4'!$E37 * $E192),0, '4'!CR37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CS37/'4'!$E37 * $E192),0, '4'!CS37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CT37/'4'!$E37 * $E192),0, '4'!CT37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CU37/'4'!$E37 * $E192),0, '4'!CU37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CV37/'4'!$E37 * $E192),0, '4'!CV37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CW37/'4'!$E37 * $E192),0, '4'!CW37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CX37/'4'!$E37 * $E192),0, '4'!CX37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CY37/'4'!$E37 * $E192),0, '4'!CY37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!CZ37/'4'!$E37 * $E192),0, '4'!CZ37/'4'!$E37 * $E192 )","v":0},{"$f":"IF( ISERROR( '4'!DA37/'4'!$E37 * $E192),0, '4'!DA37/'4'!$E37 * $E192 )","v":0}]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"'4'!E38","v":0},0,{"$f":"H193+NPV(FDN,I193:INDEX(I193:DC193,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H193:$DC193)","v":0},{"$f":"IF( ISERROR( '4'!F38/'4'!$E38 * $E193),0, '4'!F38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!G38/'4'!$E38 * $E193),0, '4'!G38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!H38/'4'!$E38 * $E193),0, '4'!H38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!I38/'4'!$E38 * $E193),0, '4'!I38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!J38/'4'!$E38 * $E193),0, '4'!J38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!K38/'4'!$E38 * $E193),0, '4'!K38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!L38/'4'!$E38 * $E193),0, '4'!L38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!M38/'4'!$E38 * $E193),0, '4'!M38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!N38/'4'!$E38 * $E193),0, '4'!N38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!O38/'4'!$E38 * $E193),0, '4'!O38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!P38/'4'!$E38 * $E193),0, '4'!P38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!Q38/'4'!$E38 * $E193),0, '4'!Q38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!R38/'4'!$E38 * $E193),0, '4'!R38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!S38/'4'!$E38 * $E193),0, '4'!S38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!T38/'4'!$E38 * $E193),0, '4'!T38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!U38/'4'!$E38 * $E193),0, '4'!U38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!V38/'4'!$E38 * $E193),0, '4'!V38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!W38/'4'!$E38 * $E193),0, '4'!W38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!X38/'4'!$E38 * $E193),0, '4'!X38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!Y38/'4'!$E38 * $E193),0, '4'!Y38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!Z38/'4'!$E38 * $E193),0, '4'!Z38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AA38/'4'!$E38 * $E193),0, '4'!AA38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AB38/'4'!$E38 * $E193),0, '4'!AB38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AC38/'4'!$E38 * $E193),0, '4'!AC38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AD38/'4'!$E38 * $E193),0, '4'!AD38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AE38/'4'!$E38 * $E193),0, '4'!AE38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AF38/'4'!$E38 * $E193),0, '4'!AF38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AG38/'4'!$E38 * $E193),0, '4'!AG38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AH38/'4'!$E38 * $E193),0, '4'!AH38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AI38/'4'!$E38 * $E193),0, '4'!AI38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AJ38/'4'!$E38 * $E193),0, '4'!AJ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AK38/'4'!$E38 * $E193),0, '4'!AK38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AL38/'4'!$E38 * $E193),0, '4'!AL38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AM38/'4'!$E38 * $E193),0, '4'!AM38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AN38/'4'!$E38 * $E193),0, '4'!AN38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AO38/'4'!$E38 * $E193),0, '4'!AO38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AP38/'4'!$E38 * $E193),0, '4'!AP38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AQ38/'4'!$E38 * $E193),0, '4'!AQ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AR38/'4'!$E38 * $E193),0, '4'!AR38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AS38/'4'!$E38 * $E193),0, '4'!AS38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AT38/'4'!$E38 * $E193),0, '4'!AT38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AU38/'4'!$E38 * $E193),0, '4'!AU38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AV38/'4'!$E38 * $E193),0, '4'!AV38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AW38/'4'!$E38 * $E193),0, '4'!AW38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AX38/'4'!$E38 * $E193),0, '4'!AX38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AY38/'4'!$E38 * $E193),0, '4'!AY38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!AZ38/'4'!$E38 * $E193),0, '4'!AZ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BA38/'4'!$E38 * $E193),0, '4'!BA38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BB38/'4'!$E38 * $E193),0, '4'!BB38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BC38/'4'!$E38 * $E193),0, '4'!BC38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BD38/'4'!$E38 * $E193),0, '4'!BD38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BE38/'4'!$E38 * $E193),0, '4'!BE38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BF38/'4'!$E38 * $E193),0, '4'!BF38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BG38/'4'!$E38 * $E193),0, '4'!BG38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BH38/'4'!$E38 * $E193),0, '4'!BH38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BI38/'4'!$E38 * $E193),0, '4'!BI38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BJ38/'4'!$E38 * $E193),0, '4'!BJ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BK38/'4'!$E38 * $E193),0, '4'!BK38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BL38/'4'!$E38 * $E193),0, '4'!BL38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BM38/'4'!$E38 * $E193),0, '4'!BM38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BN38/'4'!$E38 * $E193),0, '4'!BN38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BO38/'4'!$E38 * $E193),0, '4'!BO38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BP38/'4'!$E38 * $E193),0, '4'!BP38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BQ38/'4'!$E38 * $E193),0, '4'!BQ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BR38/'4'!$E38 * $E193),0, '4'!BR38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BS38/'4'!$E38 * $E193),0, '4'!BS38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BT38/'4'!$E38 * $E193),0, '4'!BT38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BU38/'4'!$E38 * $E193),0, '4'!BU38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BV38/'4'!$E38 * $E193),0, '4'!BV38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BW38/'4'!$E38 * $E193),0, '4'!BW38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BX38/'4'!$E38 * $E193),0, '4'!BX38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BY38/'4'!$E38 * $E193),0, '4'!BY38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!BZ38/'4'!$E38 * $E193),0, '4'!BZ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CA38/'4'!$E38 * $E193),0, '4'!CA38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CB38/'4'!$E38 * $E193),0, '4'!CB38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CC38/'4'!$E38 * $E193),0, '4'!CC38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CD38/'4'!$E38 * $E193),0, '4'!CD38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CE38/'4'!$E38 * $E193),0, '4'!CE38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CF38/'4'!$E38 * $E193),0, '4'!CF38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CG38/'4'!$E38 * $E193),0, '4'!CG38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CH38/'4'!$E38 * $E193),0, '4'!CH38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CI38/'4'!$E38 * $E193),0, '4'!CI38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CJ38/'4'!$E38 * $E193),0, '4'!CJ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CK38/'4'!$E38 * $E193),0, '4'!CK38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CL38/'4'!$E38 * $E193),0, '4'!CL38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CM38/'4'!$E38 * $E193),0, '4'!CM38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CN38/'4'!$E38 * $E193),0, '4'!CN38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CO38/'4'!$E38 * $E193),0, '4'!CO38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CP38/'4'!$E38 * $E193),0, '4'!CP38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CQ38/'4'!$E38 * $E193),0, '4'!CQ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CR38/'4'!$E38 * $E193),0, '4'!CR38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CS38/'4'!$E38 * $E193),0, '4'!CS38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CT38/'4'!$E38 * $E193),0, '4'!CT38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CU38/'4'!$E38 * $E193),0, '4'!CU38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CV38/'4'!$E38 * $E193),0, '4'!CV38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CW38/'4'!$E38 * $E193),0, '4'!CW38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CX38/'4'!$E38 * $E193),0, '4'!CX38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CY38/'4'!$E38 * $E193),0, '4'!CY38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!CZ38/'4'!$E38 * $E193),0, '4'!CZ38/'4'!$E38 * $E193 )","v":0},{"$f":"IF( ISERROR( '4'!DA38/'4'!$E38 * $E193),0, '4'!DA38/'4'!$E38 * $E193 )","v":0}]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"'4'!E39","v":0},{"$f":"IF(D194<0,(( ABS(D194) * 200% - SQRT( (1-70%) * ABS(D194) * (200%-50%) * ABS(D194) * (200%-1) ) ) - ABS(D194))*(-1),( ABS(D194) * 200% - SQRT( (1-70%) * ABS(D194) * (200%-50%) * ABS(D194) * (200%-1) ) ) - ABS(D194))","v":0},{"$f":"H194+NPV(FDN,I194:INDEX(I194:DC194,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H194:$DC194)","v":0},{"$f":"IF( ISERROR( '4'!F39/'4'!$E39 * $E194),0, '4'!F39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!G39/'4'!$E39 * $E194),0, '4'!G39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!H39/'4'!$E39 * $E194),0, '4'!H39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!I39/'4'!$E39 * $E194),0, '4'!I39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!J39/'4'!$E39 * $E194),0, '4'!J39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!K39/'4'!$E39 * $E194),0, '4'!K39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!L39/'4'!$E39 * $E194),0, '4'!L39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!M39/'4'!$E39 * $E194),0, '4'!M39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!N39/'4'!$E39 * $E194),0, '4'!N39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!O39/'4'!$E39 * $E194),0, '4'!O39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!P39/'4'!$E39 * $E194),0, '4'!P39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!Q39/'4'!$E39 * $E194),0, '4'!Q39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!R39/'4'!$E39 * $E194),0, '4'!R39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!S39/'4'!$E39 * $E194),0, '4'!S39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!T39/'4'!$E39 * $E194),0, '4'!T39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!U39/'4'!$E39 * $E194),0, '4'!U39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!V39/'4'!$E39 * $E194),0, '4'!V39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!W39/'4'!$E39 * $E194),0, '4'!W39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!X39/'4'!$E39 * $E194),0, '4'!X39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!Y39/'4'!$E39 * $E194),0, '4'!Y39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!Z39/'4'!$E39 * $E194),0, '4'!Z39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AA39/'4'!$E39 * $E194),0, '4'!AA39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AB39/'4'!$E39 * $E194),0, '4'!AB39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AC39/'4'!$E39 * $E194),0, '4'!AC39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AD39/'4'!$E39 * $E194),0, '4'!AD39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AE39/'4'!$E39 * $E194),0, '4'!AE39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AF39/'4'!$E39 * $E194),0, '4'!AF39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AG39/'4'!$E39 * $E194),0, '4'!AG39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AH39/'4'!$E39 * $E194),0, '4'!AH39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AI39/'4'!$E39 * $E194),0, '4'!AI39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AJ39/'4'!$E39 * $E194),0, '4'!AJ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AK39/'4'!$E39 * $E194),0, '4'!AK39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AL39/'4'!$E39 * $E194),0, '4'!AL39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AM39/'4'!$E39 * $E194),0, '4'!AM39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AN39/'4'!$E39 * $E194),0, '4'!AN39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AO39/'4'!$E39 * $E194),0, '4'!AO39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AP39/'4'!$E39 * $E194),0, '4'!AP39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AQ39/'4'!$E39 * $E194),0, '4'!AQ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AR39/'4'!$E39 * $E194),0, '4'!AR39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AS39/'4'!$E39 * $E194),0, '4'!AS39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AT39/'4'!$E39 * $E194),0, '4'!AT39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AU39/'4'!$E39 * $E194),0, '4'!AU39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AV39/'4'!$E39 * $E194),0, '4'!AV39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AW39/'4'!$E39 * $E194),0, '4'!AW39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AX39/'4'!$E39 * $E194),0, '4'!AX39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AY39/'4'!$E39 * $E194),0, '4'!AY39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!AZ39/'4'!$E39 * $E194),0, '4'!AZ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BA39/'4'!$E39 * $E194),0, '4'!BA39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BB39/'4'!$E39 * $E194),0, '4'!BB39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BC39/'4'!$E39 * $E194),0, '4'!BC39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BD39/'4'!$E39 * $E194),0, '4'!BD39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BE39/'4'!$E39 * $E194),0, '4'!BE39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BF39/'4'!$E39 * $E194),0, '4'!BF39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BG39/'4'!$E39 * $E194),0, '4'!BG39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BH39/'4'!$E39 * $E194),0, '4'!BH39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BI39/'4'!$E39 * $E194),0, '4'!BI39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BJ39/'4'!$E39 * $E194),0, '4'!BJ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BK39/'4'!$E39 * $E194),0, '4'!BK39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BL39/'4'!$E39 * $E194),0, '4'!BL39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BM39/'4'!$E39 * $E194),0, '4'!BM39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BN39/'4'!$E39 * $E194),0, '4'!BN39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BO39/'4'!$E39 * $E194),0, '4'!BO39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BP39/'4'!$E39 * $E194),0, '4'!BP39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BQ39/'4'!$E39 * $E194),0, '4'!BQ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BR39/'4'!$E39 * $E194),0, '4'!BR39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BS39/'4'!$E39 * $E194),0, '4'!BS39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BT39/'4'!$E39 * $E194),0, '4'!BT39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BU39/'4'!$E39 * $E194),0, '4'!BU39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BV39/'4'!$E39 * $E194),0, '4'!BV39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BW39/'4'!$E39 * $E194),0, '4'!BW39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BX39/'4'!$E39 * $E194),0, '4'!BX39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BY39/'4'!$E39 * $E194),0, '4'!BY39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!BZ39/'4'!$E39 * $E194),0, '4'!BZ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CA39/'4'!$E39 * $E194),0, '4'!CA39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CB39/'4'!$E39 * $E194),0, '4'!CB39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CC39/'4'!$E39 * $E194),0, '4'!CC39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CD39/'4'!$E39 * $E194),0, '4'!CD39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CE39/'4'!$E39 * $E194),0, '4'!CE39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CF39/'4'!$E39 * $E194),0, '4'!CF39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CG39/'4'!$E39 * $E194),0, '4'!CG39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CH39/'4'!$E39 * $E194),0, '4'!CH39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CI39/'4'!$E39 * $E194),0, '4'!CI39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CJ39/'4'!$E39 * $E194),0, '4'!CJ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CK39/'4'!$E39 * $E194),0, '4'!CK39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CL39/'4'!$E39 * $E194),0, '4'!CL39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CM39/'4'!$E39 * $E194),0, '4'!CM39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CN39/'4'!$E39 * $E194),0, '4'!CN39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CO39/'4'!$E39 * $E194),0, '4'!CO39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CP39/'4'!$E39 * $E194),0, '4'!CP39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CQ39/'4'!$E39 * $E194),0, '4'!CQ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CR39/'4'!$E39 * $E194),0, '4'!CR39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CS39/'4'!$E39 * $E194),0, '4'!CS39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CT39/'4'!$E39 * $E194),0, '4'!CT39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CU39/'4'!$E39 * $E194),0, '4'!CU39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CV39/'4'!$E39 * $E194),0, '4'!CV39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CW39/'4'!$E39 * $E194),0, '4'!CW39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CX39/'4'!$E39 * $E194),0, '4'!CX39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CY39/'4'!$E39 * $E194),0, '4'!CY39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!CZ39/'4'!$E39 * $E194),0, '4'!CZ39/'4'!$E39 * $E194 )","v":0},{"$f":"IF( ISERROR( '4'!DA39/'4'!$E39 * $E194),0, '4'!DA39/'4'!$E39 * $E194 )","v":0}]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"'4'!E40","v":0},0,{"$f":"H195+NPV(FDN,I195:INDEX(I195:DC195,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H195:$DC195)","v":0},{"$f":"IF( ISERROR( '4'!F40/'4'!$E40 * $E195),0, '4'!F40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!G40/'4'!$E40 * $E195),0, '4'!G40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!H40/'4'!$E40 * $E195),0, '4'!H40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!I40/'4'!$E40 * $E195),0, '4'!I40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!J40/'4'!$E40 * $E195),0, '4'!J40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!K40/'4'!$E40 * $E195),0, '4'!K40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!L40/'4'!$E40 * $E195),0, '4'!L40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!M40/'4'!$E40 * $E195),0, '4'!M40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!N40/'4'!$E40 * $E195),0, '4'!N40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!O40/'4'!$E40 * $E195),0, '4'!O40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!P40/'4'!$E40 * $E195),0, '4'!P40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!Q40/'4'!$E40 * $E195),0, '4'!Q40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!R40/'4'!$E40 * $E195),0, '4'!R40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!S40/'4'!$E40 * $E195),0, '4'!S40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!T40/'4'!$E40 * $E195),0, '4'!T40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!U40/'4'!$E40 * $E195),0, '4'!U40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!V40/'4'!$E40 * $E195),0, '4'!V40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!W40/'4'!$E40 * $E195),0, '4'!W40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!X40/'4'!$E40 * $E195),0, '4'!X40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!Y40/'4'!$E40 * $E195),0, '4'!Y40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!Z40/'4'!$E40 * $E195),0, '4'!Z40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AA40/'4'!$E40 * $E195),0, '4'!AA40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AB40/'4'!$E40 * $E195),0, '4'!AB40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AC40/'4'!$E40 * $E195),0, '4'!AC40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AD40/'4'!$E40 * $E195),0, '4'!AD40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AE40/'4'!$E40 * $E195),0, '4'!AE40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AF40/'4'!$E40 * $E195),0, '4'!AF40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AG40/'4'!$E40 * $E195),0, '4'!AG40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AH40/'4'!$E40 * $E195),0, '4'!AH40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AI40/'4'!$E40 * $E195),0, '4'!AI40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AJ40/'4'!$E40 * $E195),0, '4'!AJ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AK40/'4'!$E40 * $E195),0, '4'!AK40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AL40/'4'!$E40 * $E195),0, '4'!AL40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AM40/'4'!$E40 * $E195),0, '4'!AM40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AN40/'4'!$E40 * $E195),0, '4'!AN40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AO40/'4'!$E40 * $E195),0, '4'!AO40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AP40/'4'!$E40 * $E195),0, '4'!AP40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AQ40/'4'!$E40 * $E195),0, '4'!AQ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AR40/'4'!$E40 * $E195),0, '4'!AR40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AS40/'4'!$E40 * $E195),0, '4'!AS40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AT40/'4'!$E40 * $E195),0, '4'!AT40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AU40/'4'!$E40 * $E195),0, '4'!AU40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AV40/'4'!$E40 * $E195),0, '4'!AV40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AW40/'4'!$E40 * $E195),0, '4'!AW40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AX40/'4'!$E40 * $E195),0, '4'!AX40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AY40/'4'!$E40 * $E195),0, '4'!AY40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!AZ40/'4'!$E40 * $E195),0, '4'!AZ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BA40/'4'!$E40 * $E195),0, '4'!BA40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BB40/'4'!$E40 * $E195),0, '4'!BB40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BC40/'4'!$E40 * $E195),0, '4'!BC40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BD40/'4'!$E40 * $E195),0, '4'!BD40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BE40/'4'!$E40 * $E195),0, '4'!BE40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BF40/'4'!$E40 * $E195),0, '4'!BF40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BG40/'4'!$E40 * $E195),0, '4'!BG40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BH40/'4'!$E40 * $E195),0, '4'!BH40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BI40/'4'!$E40 * $E195),0, '4'!BI40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BJ40/'4'!$E40 * $E195),0, '4'!BJ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BK40/'4'!$E40 * $E195),0, '4'!BK40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BL40/'4'!$E40 * $E195),0, '4'!BL40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BM40/'4'!$E40 * $E195),0, '4'!BM40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BN40/'4'!$E40 * $E195),0, '4'!BN40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BO40/'4'!$E40 * $E195),0, '4'!BO40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BP40/'4'!$E40 * $E195),0, '4'!BP40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BQ40/'4'!$E40 * $E195),0, '4'!BQ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BR40/'4'!$E40 * $E195),0, '4'!BR40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BS40/'4'!$E40 * $E195),0, '4'!BS40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BT40/'4'!$E40 * $E195),0, '4'!BT40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BU40/'4'!$E40 * $E195),0, '4'!BU40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BV40/'4'!$E40 * $E195),0, '4'!BV40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BW40/'4'!$E40 * $E195),0, '4'!BW40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BX40/'4'!$E40 * $E195),0, '4'!BX40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BY40/'4'!$E40 * $E195),0, '4'!BY40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!BZ40/'4'!$E40 * $E195),0, '4'!BZ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CA40/'4'!$E40 * $E195),0, '4'!CA40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CB40/'4'!$E40 * $E195),0, '4'!CB40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CC40/'4'!$E40 * $E195),0, '4'!CC40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CD40/'4'!$E40 * $E195),0, '4'!CD40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CE40/'4'!$E40 * $E195),0, '4'!CE40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CF40/'4'!$E40 * $E195),0, '4'!CF40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CG40/'4'!$E40 * $E195),0, '4'!CG40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CH40/'4'!$E40 * $E195),0, '4'!CH40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CI40/'4'!$E40 * $E195),0, '4'!CI40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CJ40/'4'!$E40 * $E195),0, '4'!CJ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CK40/'4'!$E40 * $E195),0, '4'!CK40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CL40/'4'!$E40 * $E195),0, '4'!CL40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CM40/'4'!$E40 * $E195),0, '4'!CM40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CN40/'4'!$E40 * $E195),0, '4'!CN40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CO40/'4'!$E40 * $E195),0, '4'!CO40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CP40/'4'!$E40 * $E195),0, '4'!CP40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CQ40/'4'!$E40 * $E195),0, '4'!CQ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CR40/'4'!$E40 * $E195),0, '4'!CR40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CS40/'4'!$E40 * $E195),0, '4'!CS40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CT40/'4'!$E40 * $E195),0, '4'!CT40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CU40/'4'!$E40 * $E195),0, '4'!CU40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CV40/'4'!$E40 * $E195),0, '4'!CV40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CW40/'4'!$E40 * $E195),0, '4'!CW40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CX40/'4'!$E40 * $E195),0, '4'!CX40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CY40/'4'!$E40 * $E195),0, '4'!CY40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!CZ40/'4'!$E40 * $E195),0, '4'!CZ40/'4'!$E40 * $E195 )","v":0},{"$f":"IF( ISERROR( '4'!DA40/'4'!$E40 * $E195),0, '4'!DA40/'4'!$E40 * $E195 )","v":0}]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"'4'!E41","v":0},{"$f":"ROUND(SUM(E197:E198),0)","v":0},{"$f":"ROUND(SUM(F197:F198),0)","v":0},{"$f":"ROUND(SUM(G197:G198),0)","v":0},{"$f":"ROUND(SUM(H197:H198),0)","v":0},{"$f":"ROUND(SUM(I197:I198),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU197:BU198),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY197:CY198),0)","v":0},{"$f":"ROUND(SUM(CZ197:CZ198),0)","v":0},{"$f":"ROUND(SUM(DA197:DA198),0)","v":0},{"$f":"ROUND(SUM(DB197:DB198),0)","v":0},{"$f":"ROUND(SUM(DC197:DC198),0)","v":0}]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"'4'!E42","v":0},0,{"$f":"H197+NPV(FDN,I197:INDEX(I197:DC197,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H197:$DC197)","v":0},{"$f":"IF( ISERROR( '4'!F42/'4'!$E42 * $E197),0, '4'!F42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!G42/'4'!$E42 * $E197),0, '4'!G42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!H42/'4'!$E42 * $E197),0, '4'!H42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!I42/'4'!$E42 * $E197),0, '4'!I42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!J42/'4'!$E42 * $E197),0, '4'!J42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!K42/'4'!$E42 * $E197),0, '4'!K42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!L42/'4'!$E42 * $E197),0, '4'!L42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!M42/'4'!$E42 * $E197),0, '4'!M42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!N42/'4'!$E42 * $E197),0, '4'!N42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!O42/'4'!$E42 * $E197),0, '4'!O42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!P42/'4'!$E42 * $E197),0, '4'!P42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!Q42/'4'!$E42 * $E197),0, '4'!Q42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!R42/'4'!$E42 * $E197),0, '4'!R42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!S42/'4'!$E42 * $E197),0, '4'!S42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!T42/'4'!$E42 * $E197),0, '4'!T42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!U42/'4'!$E42 * $E197),0, '4'!U42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!V42/'4'!$E42 * $E197),0, '4'!V42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!W42/'4'!$E42 * $E197),0, '4'!W42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!X42/'4'!$E42 * $E197),0, '4'!X42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!Y42/'4'!$E42 * $E197),0, '4'!Y42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!Z42/'4'!$E42 * $E197),0, '4'!Z42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AA42/'4'!$E42 * $E197),0, '4'!AA42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AB42/'4'!$E42 * $E197),0, '4'!AB42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AC42/'4'!$E42 * $E197),0, '4'!AC42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AD42/'4'!$E42 * $E197),0, '4'!AD42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AE42/'4'!$E42 * $E197),0, '4'!AE42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AF42/'4'!$E42 * $E197),0, '4'!AF42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AG42/'4'!$E42 * $E197),0, '4'!AG42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AH42/'4'!$E42 * $E197),0, '4'!AH42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AI42/'4'!$E42 * $E197),0, '4'!AI42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AJ42/'4'!$E42 * $E197),0, '4'!AJ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AK42/'4'!$E42 * $E197),0, '4'!AK42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AL42/'4'!$E42 * $E197),0, '4'!AL42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AM42/'4'!$E42 * $E197),0, '4'!AM42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AN42/'4'!$E42 * $E197),0, '4'!AN42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AO42/'4'!$E42 * $E197),0, '4'!AO42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AP42/'4'!$E42 * $E197),0, '4'!AP42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AQ42/'4'!$E42 * $E197),0, '4'!AQ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AR42/'4'!$E42 * $E197),0, '4'!AR42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AS42/'4'!$E42 * $E197),0, '4'!AS42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AT42/'4'!$E42 * $E197),0, '4'!AT42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AU42/'4'!$E42 * $E197),0, '4'!AU42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AV42/'4'!$E42 * $E197),0, '4'!AV42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AW42/'4'!$E42 * $E197),0, '4'!AW42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AX42/'4'!$E42 * $E197),0, '4'!AX42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AY42/'4'!$E42 * $E197),0, '4'!AY42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!AZ42/'4'!$E42 * $E197),0, '4'!AZ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BA42/'4'!$E42 * $E197),0, '4'!BA42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BB42/'4'!$E42 * $E197),0, '4'!BB42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BC42/'4'!$E42 * $E197),0, '4'!BC42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BD42/'4'!$E42 * $E197),0, '4'!BD42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BE42/'4'!$E42 * $E197),0, '4'!BE42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BF42/'4'!$E42 * $E197),0, '4'!BF42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BG42/'4'!$E42 * $E197),0, '4'!BG42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BH42/'4'!$E42 * $E197),0, '4'!BH42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BI42/'4'!$E42 * $E197),0, '4'!BI42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BJ42/'4'!$E42 * $E197),0, '4'!BJ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BK42/'4'!$E42 * $E197),0, '4'!BK42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BL42/'4'!$E42 * $E197),0, '4'!BL42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BM42/'4'!$E42 * $E197),0, '4'!BM42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BN42/'4'!$E42 * $E197),0, '4'!BN42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BO42/'4'!$E42 * $E197),0, '4'!BO42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BP42/'4'!$E42 * $E197),0, '4'!BP42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BQ42/'4'!$E42 * $E197),0, '4'!BQ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BR42/'4'!$E42 * $E197),0, '4'!BR42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BS42/'4'!$E42 * $E197),0, '4'!BS42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BT42/'4'!$E42 * $E197),0, '4'!BT42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BU42/'4'!$E42 * $E197),0, '4'!BU42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BV42/'4'!$E42 * $E197),0, '4'!BV42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BW42/'4'!$E42 * $E197),0, '4'!BW42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BX42/'4'!$E42 * $E197),0, '4'!BX42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BY42/'4'!$E42 * $E197),0, '4'!BY42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!BZ42/'4'!$E42 * $E197),0, '4'!BZ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CA42/'4'!$E42 * $E197),0, '4'!CA42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CB42/'4'!$E42 * $E197),0, '4'!CB42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CC42/'4'!$E42 * $E197),0, '4'!CC42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CD42/'4'!$E42 * $E197),0, '4'!CD42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CE42/'4'!$E42 * $E197),0, '4'!CE42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CF42/'4'!$E42 * $E197),0, '4'!CF42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CG42/'4'!$E42 * $E197),0, '4'!CG42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CH42/'4'!$E42 * $E197),0, '4'!CH42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CI42/'4'!$E42 * $E197),0, '4'!CI42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CJ42/'4'!$E42 * $E197),0, '4'!CJ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CK42/'4'!$E42 * $E197),0, '4'!CK42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CL42/'4'!$E42 * $E197),0, '4'!CL42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CM42/'4'!$E42 * $E197),0, '4'!CM42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CN42/'4'!$E42 * $E197),0, '4'!CN42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CO42/'4'!$E42 * $E197),0, '4'!CO42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CP42/'4'!$E42 * $E197),0, '4'!CP42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CQ42/'4'!$E42 * $E197),0, '4'!CQ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CR42/'4'!$E42 * $E197),0, '4'!CR42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CS42/'4'!$E42 * $E197),0, '4'!CS42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CT42/'4'!$E42 * $E197),0, '4'!CT42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CU42/'4'!$E42 * $E197),0, '4'!CU42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CV42/'4'!$E42 * $E197),0, '4'!CV42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CW42/'4'!$E42 * $E197),0, '4'!CW42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CX42/'4'!$E42 * $E197),0, '4'!CX42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CY42/'4'!$E42 * $E197),0, '4'!CY42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!CZ42/'4'!$E42 * $E197),0, '4'!CZ42/'4'!$E42 * $E197 )","v":0},{"$f":"IF( ISERROR( '4'!DA42/'4'!$E42 * $E197),0, '4'!DA42/'4'!$E42 * $E197 )","v":0}]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"'4'!E43","v":0},0,{"$f":"H198+NPV(FDN,I198:INDEX(I198:DC198,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H198:$DC198)","v":0},{"$f":"IF( ISERROR( '4'!F43/'4'!$E43 * $E198),0, '4'!F43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!G43/'4'!$E43 * $E198),0, '4'!G43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!H43/'4'!$E43 * $E198),0, '4'!H43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!I43/'4'!$E43 * $E198),0, '4'!I43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!J43/'4'!$E43 * $E198),0, '4'!J43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!K43/'4'!$E43 * $E198),0, '4'!K43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!L43/'4'!$E43 * $E198),0, '4'!L43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!M43/'4'!$E43 * $E198),0, '4'!M43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!N43/'4'!$E43 * $E198),0, '4'!N43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!O43/'4'!$E43 * $E198),0, '4'!O43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!P43/'4'!$E43 * $E198),0, '4'!P43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!Q43/'4'!$E43 * $E198),0, '4'!Q43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!R43/'4'!$E43 * $E198),0, '4'!R43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!S43/'4'!$E43 * $E198),0, '4'!S43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!T43/'4'!$E43 * $E198),0, '4'!T43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!U43/'4'!$E43 * $E198),0, '4'!U43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!V43/'4'!$E43 * $E198),0, '4'!V43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!W43/'4'!$E43 * $E198),0, '4'!W43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!X43/'4'!$E43 * $E198),0, '4'!X43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!Y43/'4'!$E43 * $E198),0, '4'!Y43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!Z43/'4'!$E43 * $E198),0, '4'!Z43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AA43/'4'!$E43 * $E198),0, '4'!AA43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AB43/'4'!$E43 * $E198),0, '4'!AB43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AC43/'4'!$E43 * $E198),0, '4'!AC43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AD43/'4'!$E43 * $E198),0, '4'!AD43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AE43/'4'!$E43 * $E198),0, '4'!AE43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AF43/'4'!$E43 * $E198),0, '4'!AF43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AG43/'4'!$E43 * $E198),0, '4'!AG43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AH43/'4'!$E43 * $E198),0, '4'!AH43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AI43/'4'!$E43 * $E198),0, '4'!AI43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AJ43/'4'!$E43 * $E198),0, '4'!AJ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AK43/'4'!$E43 * $E198),0, '4'!AK43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AL43/'4'!$E43 * $E198),0, '4'!AL43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AM43/'4'!$E43 * $E198),0, '4'!AM43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AN43/'4'!$E43 * $E198),0, '4'!AN43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AO43/'4'!$E43 * $E198),0, '4'!AO43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AP43/'4'!$E43 * $E198),0, '4'!AP43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AQ43/'4'!$E43 * $E198),0, '4'!AQ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AR43/'4'!$E43 * $E198),0, '4'!AR43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AS43/'4'!$E43 * $E198),0, '4'!AS43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AT43/'4'!$E43 * $E198),0, '4'!AT43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AU43/'4'!$E43 * $E198),0, '4'!AU43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AV43/'4'!$E43 * $E198),0, '4'!AV43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AW43/'4'!$E43 * $E198),0, '4'!AW43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AX43/'4'!$E43 * $E198),0, '4'!AX43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AY43/'4'!$E43 * $E198),0, '4'!AY43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!AZ43/'4'!$E43 * $E198),0, '4'!AZ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BA43/'4'!$E43 * $E198),0, '4'!BA43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BB43/'4'!$E43 * $E198),0, '4'!BB43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BC43/'4'!$E43 * $E198),0, '4'!BC43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BD43/'4'!$E43 * $E198),0, '4'!BD43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BE43/'4'!$E43 * $E198),0, '4'!BE43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BF43/'4'!$E43 * $E198),0, '4'!BF43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BG43/'4'!$E43 * $E198),0, '4'!BG43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BH43/'4'!$E43 * $E198),0, '4'!BH43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BI43/'4'!$E43 * $E198),0, '4'!BI43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BJ43/'4'!$E43 * $E198),0, '4'!BJ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BK43/'4'!$E43 * $E198),0, '4'!BK43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BL43/'4'!$E43 * $E198),0, '4'!BL43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BM43/'4'!$E43 * $E198),0, '4'!BM43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BN43/'4'!$E43 * $E198),0, '4'!BN43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BO43/'4'!$E43 * $E198),0, '4'!BO43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BP43/'4'!$E43 * $E198),0, '4'!BP43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BQ43/'4'!$E43 * $E198),0, '4'!BQ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BR43/'4'!$E43 * $E198),0, '4'!BR43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BS43/'4'!$E43 * $E198),0, '4'!BS43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BT43/'4'!$E43 * $E198),0, '4'!BT43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BU43/'4'!$E43 * $E198),0, '4'!BU43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BV43/'4'!$E43 * $E198),0, '4'!BV43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BW43/'4'!$E43 * $E198),0, '4'!BW43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BX43/'4'!$E43 * $E198),0, '4'!BX43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BY43/'4'!$E43 * $E198),0, '4'!BY43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!BZ43/'4'!$E43 * $E198),0, '4'!BZ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CA43/'4'!$E43 * $E198),0, '4'!CA43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CB43/'4'!$E43 * $E198),0, '4'!CB43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CC43/'4'!$E43 * $E198),0, '4'!CC43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CD43/'4'!$E43 * $E198),0, '4'!CD43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CE43/'4'!$E43 * $E198),0, '4'!CE43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CF43/'4'!$E43 * $E198),0, '4'!CF43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CG43/'4'!$E43 * $E198),0, '4'!CG43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CH43/'4'!$E43 * $E198),0, '4'!CH43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CI43/'4'!$E43 * $E198),0, '4'!CI43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CJ43/'4'!$E43 * $E198),0, '4'!CJ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CK43/'4'!$E43 * $E198),0, '4'!CK43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CL43/'4'!$E43 * $E198),0, '4'!CL43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CM43/'4'!$E43 * $E198),0, '4'!CM43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CN43/'4'!$E43 * $E198),0, '4'!CN43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CO43/'4'!$E43 * $E198),0, '4'!CO43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CP43/'4'!$E43 * $E198),0, '4'!CP43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CQ43/'4'!$E43 * $E198),0, '4'!CQ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CR43/'4'!$E43 * $E198),0, '4'!CR43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CS43/'4'!$E43 * $E198),0, '4'!CS43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CT43/'4'!$E43 * $E198),0, '4'!CT43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CU43/'4'!$E43 * $E198),0, '4'!CU43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CV43/'4'!$E43 * $E198),0, '4'!CV43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CW43/'4'!$E43 * $E198),0, '4'!CW43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CX43/'4'!$E43 * $E198),0, '4'!CX43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CY43/'4'!$E43 * $E198),0, '4'!CY43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!CZ43/'4'!$E43 * $E198),0, '4'!CZ43/'4'!$E43 * $E198 )","v":0},{"$f":"IF( ISERROR( '4'!DA43/'4'!$E43 * $E198),0, '4'!DA43/'4'!$E43 * $E198 )","v":0}]
[null,"G.3.","Paskolos",{"$f":"'4'!E44","v":0},{"$f":"ROUND(SUM(E200)-SUM(E201),0)","v":0},{"$f":"ROUND(SUM(F200)-SUM(F201),0)","v":0},{"$f":"ROUND(SUM(G200)-SUM(G201),0)","v":0},{"$f":"ROUND(SUM(H200)-SUM(H201),0)","v":0},{"$f":"ROUND(SUM(I200)-SUM(I201),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU200)-SUM(BU201),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY200)-SUM(CY201),0)","v":0},{"$f":"ROUND(SUM(CZ200)-SUM(CZ201),0)","v":0},{"$f":"ROUND(SUM(DA200)-SUM(DA201),0)","v":0},{"$f":"ROUND(SUM(DB200)-SUM(DB201),0)","v":0},{"$f":"ROUND(SUM(DC200)-SUM(DC201),0)","v":0}]
[null,"G.3.1.","Paskolos",{"$f":"'4'!E45","v":0},0,{"$f":"H200+NPV(FDN,I200:INDEX(I200:DC200,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H200:$DC200)","v":0},{"$f":"IF( ISERROR( '4'!F45/'4'!$E45 * $E200),0, '4'!F45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!G45/'4'!$E45 * $E200),0, '4'!G45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!H45/'4'!$E45 * $E200),0, '4'!H45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!I45/'4'!$E45 * $E200),0, '4'!I45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!J45/'4'!$E45 * $E200),0, '4'!J45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!K45/'4'!$E45 * $E200),0, '4'!K45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!L45/'4'!$E45 * $E200),0, '4'!L45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!M45/'4'!$E45 * $E200),0, '4'!M45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!N45/'4'!$E45 * $E200),0, '4'!N45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!O45/'4'!$E45 * $E200),0, '4'!O45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!P45/'4'!$E45 * $E200),0, '4'!P45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!Q45/'4'!$E45 * $E200),0, '4'!Q45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!R45/'4'!$E45 * $E200),0, '4'!R45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!S45/'4'!$E45 * $E200),0, '4'!S45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!T45/'4'!$E45 * $E200),0, '4'!T45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!U45/'4'!$E45 * $E200),0, '4'!U45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!V45/'4'!$E45 * $E200),0, '4'!V45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!W45/'4'!$E45 * $E200),0, '4'!W45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!X45/'4'!$E45 * $E200),0, '4'!X45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!Y45/'4'!$E45 * $E200),0, '4'!Y45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!Z45/'4'!$E45 * $E200),0, '4'!Z45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AA45/'4'!$E45 * $E200),0, '4'!AA45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AB45/'4'!$E45 * $E200),0, '4'!AB45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AC45/'4'!$E45 * $E200),0, '4'!AC45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AD45/'4'!$E45 * $E200),0, '4'!AD45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AE45/'4'!$E45 * $E200),0, '4'!AE45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AF45/'4'!$E45 * $E200),0, '4'!AF45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AG45/'4'!$E45 * $E200),0, '4'!AG45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AH45/'4'!$E45 * $E200),0, '4'!AH45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AI45/'4'!$E45 * $E200),0, '4'!AI45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AJ45/'4'!$E45 * $E200),0, '4'!AJ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AK45/'4'!$E45 * $E200),0, '4'!AK45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AL45/'4'!$E45 * $E200),0, '4'!AL45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AM45/'4'!$E45 * $E200),0, '4'!AM45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AN45/'4'!$E45 * $E200),0, '4'!AN45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AO45/'4'!$E45 * $E200),0, '4'!AO45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AP45/'4'!$E45 * $E200),0, '4'!AP45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AQ45/'4'!$E45 * $E200),0, '4'!AQ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AR45/'4'!$E45 * $E200),0, '4'!AR45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AS45/'4'!$E45 * $E200),0, '4'!AS45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AT45/'4'!$E45 * $E200),0, '4'!AT45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AU45/'4'!$E45 * $E200),0, '4'!AU45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AV45/'4'!$E45 * $E200),0, '4'!AV45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AW45/'4'!$E45 * $E200),0, '4'!AW45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AX45/'4'!$E45 * $E200),0, '4'!AX45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AY45/'4'!$E45 * $E200),0, '4'!AY45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!AZ45/'4'!$E45 * $E200),0, '4'!AZ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BA45/'4'!$E45 * $E200),0, '4'!BA45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BB45/'4'!$E45 * $E200),0, '4'!BB45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BC45/'4'!$E45 * $E200),0, '4'!BC45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BD45/'4'!$E45 * $E200),0, '4'!BD45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BE45/'4'!$E45 * $E200),0, '4'!BE45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BF45/'4'!$E45 * $E200),0, '4'!BF45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BG45/'4'!$E45 * $E200),0, '4'!BG45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BH45/'4'!$E45 * $E200),0, '4'!BH45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BI45/'4'!$E45 * $E200),0, '4'!BI45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BJ45/'4'!$E45 * $E200),0, '4'!BJ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BK45/'4'!$E45 * $E200),0, '4'!BK45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BL45/'4'!$E45 * $E200),0, '4'!BL45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BM45/'4'!$E45 * $E200),0, '4'!BM45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BN45/'4'!$E45 * $E200),0, '4'!BN45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BO45/'4'!$E45 * $E200),0, '4'!BO45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BP45/'4'!$E45 * $E200),0, '4'!BP45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BQ45/'4'!$E45 * $E200),0, '4'!BQ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BR45/'4'!$E45 * $E200),0, '4'!BR45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BS45/'4'!$E45 * $E200),0, '4'!BS45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BT45/'4'!$E45 * $E200),0, '4'!BT45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BU45/'4'!$E45 * $E200),0, '4'!BU45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BV45/'4'!$E45 * $E200),0, '4'!BV45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BW45/'4'!$E45 * $E200),0, '4'!BW45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BX45/'4'!$E45 * $E200),0, '4'!BX45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BY45/'4'!$E45 * $E200),0, '4'!BY45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!BZ45/'4'!$E45 * $E200),0, '4'!BZ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CA45/'4'!$E45 * $E200),0, '4'!CA45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CB45/'4'!$E45 * $E200),0, '4'!CB45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CC45/'4'!$E45 * $E200),0, '4'!CC45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CD45/'4'!$E45 * $E200),0, '4'!CD45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CE45/'4'!$E45 * $E200),0, '4'!CE45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CF45/'4'!$E45 * $E200),0, '4'!CF45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CG45/'4'!$E45 * $E200),0, '4'!CG45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CH45/'4'!$E45 * $E200),0, '4'!CH45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CI45/'4'!$E45 * $E200),0, '4'!CI45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CJ45/'4'!$E45 * $E200),0, '4'!CJ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CK45/'4'!$E45 * $E200),0, '4'!CK45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CL45/'4'!$E45 * $E200),0, '4'!CL45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CM45/'4'!$E45 * $E200),0, '4'!CM45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CN45/'4'!$E45 * $E200),0, '4'!CN45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CO45/'4'!$E45 * $E200),0, '4'!CO45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CP45/'4'!$E45 * $E200),0, '4'!CP45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CQ45/'4'!$E45 * $E200),0, '4'!CQ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CR45/'4'!$E45 * $E200),0, '4'!CR45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CS45/'4'!$E45 * $E200),0, '4'!CS45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CT45/'4'!$E45 * $E200),0, '4'!CT45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CU45/'4'!$E45 * $E200),0, '4'!CU45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CV45/'4'!$E45 * $E200),0, '4'!CV45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CW45/'4'!$E45 * $E200),0, '4'!CW45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CX45/'4'!$E45 * $E200),0, '4'!CX45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CY45/'4'!$E45 * $E200),0, '4'!CY45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!CZ45/'4'!$E45 * $E200),0, '4'!CZ45/'4'!$E45 * $E200 )","v":0},{"$f":"IF( ISERROR( '4'!DA45/'4'!$E45 * $E200),0, '4'!DA45/'4'!$E45 * $E200 )","v":0}]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"'4'!E46","v":0},0,{"$f":"H201+NPV(FDN,I201:INDEX(I201:DC201,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H201:$DC201)","v":0},{"$f":"IF( ISERROR( '4'!F46/'4'!$E46 * $E201),0, '4'!F46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!G46/'4'!$E46 * $E201),0, '4'!G46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!H46/'4'!$E46 * $E201),0, '4'!H46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!I46/'4'!$E46 * $E201),0, '4'!I46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!J46/'4'!$E46 * $E201),0, '4'!J46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!K46/'4'!$E46 * $E201),0, '4'!K46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!L46/'4'!$E46 * $E201),0, '4'!L46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!M46/'4'!$E46 * $E201),0, '4'!M46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!N46/'4'!$E46 * $E201),0, '4'!N46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!O46/'4'!$E46 * $E201),0, '4'!O46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!P46/'4'!$E46 * $E201),0, '4'!P46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!Q46/'4'!$E46 * $E201),0, '4'!Q46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!R46/'4'!$E46 * $E201),0, '4'!R46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!S46/'4'!$E46 * $E201),0, '4'!S46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!T46/'4'!$E46 * $E201),0, '4'!T46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!U46/'4'!$E46 * $E201),0, '4'!U46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!V46/'4'!$E46 * $E201),0, '4'!V46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!W46/'4'!$E46 * $E201),0, '4'!W46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!X46/'4'!$E46 * $E201),0, '4'!X46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!Y46/'4'!$E46 * $E201),0, '4'!Y46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!Z46/'4'!$E46 * $E201),0, '4'!Z46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AA46/'4'!$E46 * $E201),0, '4'!AA46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AB46/'4'!$E46 * $E201),0, '4'!AB46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AC46/'4'!$E46 * $E201),0, '4'!AC46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AD46/'4'!$E46 * $E201),0, '4'!AD46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AE46/'4'!$E46 * $E201),0, '4'!AE46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AF46/'4'!$E46 * $E201),0, '4'!AF46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AG46/'4'!$E46 * $E201),0, '4'!AG46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AH46/'4'!$E46 * $E201),0, '4'!AH46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AI46/'4'!$E46 * $E201),0, '4'!AI46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AJ46/'4'!$E46 * $E201),0, '4'!AJ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AK46/'4'!$E46 * $E201),0, '4'!AK46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AL46/'4'!$E46 * $E201),0, '4'!AL46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AM46/'4'!$E46 * $E201),0, '4'!AM46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AN46/'4'!$E46 * $E201),0, '4'!AN46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AO46/'4'!$E46 * $E201),0, '4'!AO46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AP46/'4'!$E46 * $E201),0, '4'!AP46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AQ46/'4'!$E46 * $E201),0, '4'!AQ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AR46/'4'!$E46 * $E201),0, '4'!AR46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AS46/'4'!$E46 * $E201),0, '4'!AS46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AT46/'4'!$E46 * $E201),0, '4'!AT46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AU46/'4'!$E46 * $E201),0, '4'!AU46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AV46/'4'!$E46 * $E201),0, '4'!AV46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AW46/'4'!$E46 * $E201),0, '4'!AW46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AX46/'4'!$E46 * $E201),0, '4'!AX46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AY46/'4'!$E46 * $E201),0, '4'!AY46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!AZ46/'4'!$E46 * $E201),0, '4'!AZ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BA46/'4'!$E46 * $E201),0, '4'!BA46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BB46/'4'!$E46 * $E201),0, '4'!BB46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BC46/'4'!$E46 * $E201),0, '4'!BC46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BD46/'4'!$E46 * $E201),0, '4'!BD46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BE46/'4'!$E46 * $E201),0, '4'!BE46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BF46/'4'!$E46 * $E201),0, '4'!BF46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BG46/'4'!$E46 * $E201),0, '4'!BG46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BH46/'4'!$E46 * $E201),0, '4'!BH46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BI46/'4'!$E46 * $E201),0, '4'!BI46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BJ46/'4'!$E46 * $E201),0, '4'!BJ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BK46/'4'!$E46 * $E201),0, '4'!BK46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BL46/'4'!$E46 * $E201),0, '4'!BL46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BM46/'4'!$E46 * $E201),0, '4'!BM46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BN46/'4'!$E46 * $E201),0, '4'!BN46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BO46/'4'!$E46 * $E201),0, '4'!BO46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BP46/'4'!$E46 * $E201),0, '4'!BP46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BQ46/'4'!$E46 * $E201),0, '4'!BQ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BR46/'4'!$E46 * $E201),0, '4'!BR46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BS46/'4'!$E46 * $E201),0, '4'!BS46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BT46/'4'!$E46 * $E201),0, '4'!BT46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BU46/'4'!$E46 * $E201),0, '4'!BU46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BV46/'4'!$E46 * $E201),0, '4'!BV46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BW46/'4'!$E46 * $E201),0, '4'!BW46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BX46/'4'!$E46 * $E201),0, '4'!BX46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BY46/'4'!$E46 * $E201),0, '4'!BY46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!BZ46/'4'!$E46 * $E201),0, '4'!BZ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CA46/'4'!$E46 * $E201),0, '4'!CA46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CB46/'4'!$E46 * $E201),0, '4'!CB46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CC46/'4'!$E46 * $E201),0, '4'!CC46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CD46/'4'!$E46 * $E201),0, '4'!CD46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CE46/'4'!$E46 * $E201),0, '4'!CE46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CF46/'4'!$E46 * $E201),0, '4'!CF46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CG46/'4'!$E46 * $E201),0, '4'!CG46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CH46/'4'!$E46 * $E201),0, '4'!CH46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CI46/'4'!$E46 * $E201),0, '4'!CI46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CJ46/'4'!$E46 * $E201),0, '4'!CJ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CK46/'4'!$E46 * $E201),0, '4'!CK46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CL46/'4'!$E46 * $E201),0, '4'!CL46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CM46/'4'!$E46 * $E201),0, '4'!CM46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CN46/'4'!$E46 * $E201),0, '4'!CN46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CO46/'4'!$E46 * $E201),0, '4'!CO46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CP46/'4'!$E46 * $E201),0, '4'!CP46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CQ46/'4'!$E46 * $E201),0, '4'!CQ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CR46/'4'!$E46 * $E201),0, '4'!CR46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CS46/'4'!$E46 * $E201),0, '4'!CS46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CT46/'4'!$E46 * $E201),0, '4'!CT46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CU46/'4'!$E46 * $E201),0, '4'!CU46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CV46/'4'!$E46 * $E201),0, '4'!CV46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CW46/'4'!$E46 * $E201),0, '4'!CW46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CX46/'4'!$E46 * $E201),0, '4'!CX46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CY46/'4'!$E46 * $E201),0, '4'!CY46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!CZ46/'4'!$E46 * $E201),0, '4'!CZ46/'4'!$E46 * $E201 )","v":0},{"$f":"IF( ISERROR( '4'!DA46/'4'!$E46 * $E201),0, '4'!DA46/'4'!$E46 * $E201 )","v":0}]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"'4'!E47","v":0},{"$f":"SUM(E203)-SUM(E211)","v":0},{"$f":"SUM(F203)-SUM(F211)","v":0},{"$f":"SUM(G203)-SUM(G211)","v":0},{"$f":"SUM(H203)-SUM(H211)","v":0},{"$f":"SUM(I203)-SUM(I211)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R203)-SUM(R211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM203)-SUM(AM211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY203)-SUM(CY211)","v":0},{"$f":"SUM(CZ203)-SUM(CZ211)","v":0},{"$f":"SUM(DA203)-SUM(DA211)","v":0},{"$f":"SUM(DB203)-SUM(DB211)","v":0},{"$f":"SUM(DC203)-SUM(DC211)","v":0}]
[null,"H.1.","SE nauda",{"$f":"'4'!E48","v":0},{"$f":"ROUND(SUM(E204:E210),0)","v":0},{"$f":"ROUND(SUM(F204:F210),0)","v":0},{"$f":"ROUND(SUM(G204:G210),0)","v":0},{"$f":"ROUND(SUM(H204:H210),0)","v":0},{"$f":"ROUND(SUM(I204:I210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU204:BU210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY204:CY210),0)","v":0},{"$f":"ROUND(SUM(CZ204:CZ210),0)","v":0},{"$f":"ROUND(SUM(DA204:DA210),0)","v":0},{"$f":"ROUND(SUM(DB204:DB210),0)","v":0},{"$f":"ROUND(SUM(DC204:DC210),0)","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E49","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D204),ABS(D204*50%))),0,NORMINV(70%,ABS(D204),ABS(D204*50%))-ABS(D204))","v":0},{"$f":"H204+NPV(SDN,I204:INDEX(I204:DC204,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H204:$DC204)","v":0},{"$f":"IF( ISERROR( '4'!F49/'4'!$E49 * $E204),0, '4'!F49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!G49/'4'!$E49 * $E204),0, '4'!G49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!H49/'4'!$E49 * $E204),0, '4'!H49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!I49/'4'!$E49 * $E204),0, '4'!I49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!J49/'4'!$E49 * $E204),0, '4'!J49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!K49/'4'!$E49 * $E204),0, '4'!K49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!L49/'4'!$E49 * $E204),0, '4'!L49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!M49/'4'!$E49 * $E204),0, '4'!M49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!N49/'4'!$E49 * $E204),0, '4'!N49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!O49/'4'!$E49 * $E204),0, '4'!O49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!P49/'4'!$E49 * $E204),0, '4'!P49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!Q49/'4'!$E49 * $E204),0, '4'!Q49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!R49/'4'!$E49 * $E204),0, '4'!R49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!S49/'4'!$E49 * $E204),0, '4'!S49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!T49/'4'!$E49 * $E204),0, '4'!T49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!U49/'4'!$E49 * $E204),0, '4'!U49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!V49/'4'!$E49 * $E204),0, '4'!V49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!W49/'4'!$E49 * $E204),0, '4'!W49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!X49/'4'!$E49 * $E204),0, '4'!X49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!Y49/'4'!$E49 * $E204),0, '4'!Y49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!Z49/'4'!$E49 * $E204),0, '4'!Z49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AA49/'4'!$E49 * $E204),0, '4'!AA49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AB49/'4'!$E49 * $E204),0, '4'!AB49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AC49/'4'!$E49 * $E204),0, '4'!AC49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AD49/'4'!$E49 * $E204),0, '4'!AD49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AE49/'4'!$E49 * $E204),0, '4'!AE49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AF49/'4'!$E49 * $E204),0, '4'!AF49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AG49/'4'!$E49 * $E204),0, '4'!AG49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AH49/'4'!$E49 * $E204),0, '4'!AH49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AI49/'4'!$E49 * $E204),0, '4'!AI49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AJ49/'4'!$E49 * $E204),0, '4'!AJ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AK49/'4'!$E49 * $E204),0, '4'!AK49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AL49/'4'!$E49 * $E204),0, '4'!AL49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AM49/'4'!$E49 * $E204),0, '4'!AM49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AN49/'4'!$E49 * $E204),0, '4'!AN49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AO49/'4'!$E49 * $E204),0, '4'!AO49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AP49/'4'!$E49 * $E204),0, '4'!AP49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AQ49/'4'!$E49 * $E204),0, '4'!AQ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AR49/'4'!$E49 * $E204),0, '4'!AR49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AS49/'4'!$E49 * $E204),0, '4'!AS49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AT49/'4'!$E49 * $E204),0, '4'!AT49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AU49/'4'!$E49 * $E204),0, '4'!AU49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AV49/'4'!$E49 * $E204),0, '4'!AV49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AW49/'4'!$E49 * $E204),0, '4'!AW49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AX49/'4'!$E49 * $E204),0, '4'!AX49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AY49/'4'!$E49 * $E204),0, '4'!AY49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!AZ49/'4'!$E49 * $E204),0, '4'!AZ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BA49/'4'!$E49 * $E204),0, '4'!BA49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BB49/'4'!$E49 * $E204),0, '4'!BB49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BC49/'4'!$E49 * $E204),0, '4'!BC49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BD49/'4'!$E49 * $E204),0, '4'!BD49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BE49/'4'!$E49 * $E204),0, '4'!BE49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BF49/'4'!$E49 * $E204),0, '4'!BF49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BG49/'4'!$E49 * $E204),0, '4'!BG49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BH49/'4'!$E49 * $E204),0, '4'!BH49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BI49/'4'!$E49 * $E204),0, '4'!BI49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BJ49/'4'!$E49 * $E204),0, '4'!BJ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BK49/'4'!$E49 * $E204),0, '4'!BK49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BL49/'4'!$E49 * $E204),0, '4'!BL49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BM49/'4'!$E49 * $E204),0, '4'!BM49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BN49/'4'!$E49 * $E204),0, '4'!BN49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BO49/'4'!$E49 * $E204),0, '4'!BO49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BP49/'4'!$E49 * $E204),0, '4'!BP49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BQ49/'4'!$E49 * $E204),0, '4'!BQ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BR49/'4'!$E49 * $E204),0, '4'!BR49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BS49/'4'!$E49 * $E204),0, '4'!BS49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BT49/'4'!$E49 * $E204),0, '4'!BT49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BU49/'4'!$E49 * $E204),0, '4'!BU49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BV49/'4'!$E49 * $E204),0, '4'!BV49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BW49/'4'!$E49 * $E204),0, '4'!BW49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BX49/'4'!$E49 * $E204),0, '4'!BX49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BY49/'4'!$E49 * $E204),0, '4'!BY49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!BZ49/'4'!$E49 * $E204),0, '4'!BZ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CA49/'4'!$E49 * $E204),0, '4'!CA49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CB49/'4'!$E49 * $E204),0, '4'!CB49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CC49/'4'!$E49 * $E204),0, '4'!CC49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CD49/'4'!$E49 * $E204),0, '4'!CD49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CE49/'4'!$E49 * $E204),0, '4'!CE49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CF49/'4'!$E49 * $E204),0, '4'!CF49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CG49/'4'!$E49 * $E204),0, '4'!CG49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CH49/'4'!$E49 * $E204),0, '4'!CH49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CI49/'4'!$E49 * $E204),0, '4'!CI49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CJ49/'4'!$E49 * $E204),0, '4'!CJ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CK49/'4'!$E49 * $E204),0, '4'!CK49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CL49/'4'!$E49 * $E204),0, '4'!CL49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CM49/'4'!$E49 * $E204),0, '4'!CM49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CN49/'4'!$E49 * $E204),0, '4'!CN49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CO49/'4'!$E49 * $E204),0, '4'!CO49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CP49/'4'!$E49 * $E204),0, '4'!CP49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CQ49/'4'!$E49 * $E204),0, '4'!CQ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CR49/'4'!$E49 * $E204),0, '4'!CR49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CS49/'4'!$E49 * $E204),0, '4'!CS49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CT49/'4'!$E49 * $E204),0, '4'!CT49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CU49/'4'!$E49 * $E204),0, '4'!CU49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CV49/'4'!$E49 * $E204),0, '4'!CV49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CW49/'4'!$E49 * $E204),0, '4'!CW49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CX49/'4'!$E49 * $E204),0, '4'!CX49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CY49/'4'!$E49 * $E204),0, '4'!CY49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!CZ49/'4'!$E49 * $E204),0, '4'!CZ49/'4'!$E49 * $E204 )","v":0},{"$f":"IF( ISERROR( '4'!DA49/'4'!$E49 * $E204),0, '4'!DA49/'4'!$E49 * $E204 )","v":0}]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E50","v":0},0,{"$f":"H205+NPV(SDN,I205:INDEX(I205:DC205,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F50/'4'!$E50 * $E205),0, '4'!F50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!G50/'4'!$E50 * $E205),0, '4'!G50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!H50/'4'!$E50 * $E205),0, '4'!H50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!I50/'4'!$E50 * $E205),0, '4'!I50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!J50/'4'!$E50 * $E205),0, '4'!J50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!K50/'4'!$E50 * $E205),0, '4'!K50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!L50/'4'!$E50 * $E205),0, '4'!L50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!M50/'4'!$E50 * $E205),0, '4'!M50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!N50/'4'!$E50 * $E205),0, '4'!N50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!O50/'4'!$E50 * $E205),0, '4'!O50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!P50/'4'!$E50 * $E205),0, '4'!P50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!Q50/'4'!$E50 * $E205),0, '4'!Q50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!R50/'4'!$E50 * $E205),0, '4'!R50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!S50/'4'!$E50 * $E205),0, '4'!S50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!T50/'4'!$E50 * $E205),0, '4'!T50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!U50/'4'!$E50 * $E205),0, '4'!U50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!V50/'4'!$E50 * $E205),0, '4'!V50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!W50/'4'!$E50 * $E205),0, '4'!W50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!X50/'4'!$E50 * $E205),0, '4'!X50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!Y50/'4'!$E50 * $E205),0, '4'!Y50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!Z50/'4'!$E50 * $E205),0, '4'!Z50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AA50/'4'!$E50 * $E205),0, '4'!AA50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AB50/'4'!$E50 * $E205),0, '4'!AB50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AC50/'4'!$E50 * $E205),0, '4'!AC50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AD50/'4'!$E50 * $E205),0, '4'!AD50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AE50/'4'!$E50 * $E205),0, '4'!AE50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AF50/'4'!$E50 * $E205),0, '4'!AF50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AG50/'4'!$E50 * $E205),0, '4'!AG50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AH50/'4'!$E50 * $E205),0, '4'!AH50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AI50/'4'!$E50 * $E205),0, '4'!AI50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AJ50/'4'!$E50 * $E205),0, '4'!AJ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AK50/'4'!$E50 * $E205),0, '4'!AK50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AL50/'4'!$E50 * $E205),0, '4'!AL50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AM50/'4'!$E50 * $E205),0, '4'!AM50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AN50/'4'!$E50 * $E205),0, '4'!AN50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AO50/'4'!$E50 * $E205),0, '4'!AO50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AP50/'4'!$E50 * $E205),0, '4'!AP50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AQ50/'4'!$E50 * $E205),0, '4'!AQ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AR50/'4'!$E50 * $E205),0, '4'!AR50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AS50/'4'!$E50 * $E205),0, '4'!AS50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AT50/'4'!$E50 * $E205),0, '4'!AT50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AU50/'4'!$E50 * $E205),0, '4'!AU50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AV50/'4'!$E50 * $E205),0, '4'!AV50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AW50/'4'!$E50 * $E205),0, '4'!AW50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AX50/'4'!$E50 * $E205),0, '4'!AX50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AY50/'4'!$E50 * $E205),0, '4'!AY50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!AZ50/'4'!$E50 * $E205),0, '4'!AZ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BA50/'4'!$E50 * $E205),0, '4'!BA50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BB50/'4'!$E50 * $E205),0, '4'!BB50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BC50/'4'!$E50 * $E205),0, '4'!BC50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BD50/'4'!$E50 * $E205),0, '4'!BD50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BE50/'4'!$E50 * $E205),0, '4'!BE50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BF50/'4'!$E50 * $E205),0, '4'!BF50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BG50/'4'!$E50 * $E205),0, '4'!BG50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BH50/'4'!$E50 * $E205),0, '4'!BH50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BI50/'4'!$E50 * $E205),0, '4'!BI50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BJ50/'4'!$E50 * $E205),0, '4'!BJ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BK50/'4'!$E50 * $E205),0, '4'!BK50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BL50/'4'!$E50 * $E205),0, '4'!BL50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BM50/'4'!$E50 * $E205),0, '4'!BM50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BN50/'4'!$E50 * $E205),0, '4'!BN50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BO50/'4'!$E50 * $E205),0, '4'!BO50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BP50/'4'!$E50 * $E205),0, '4'!BP50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BQ50/'4'!$E50 * $E205),0, '4'!BQ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BR50/'4'!$E50 * $E205),0, '4'!BR50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BS50/'4'!$E50 * $E205),0, '4'!BS50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BT50/'4'!$E50 * $E205),0, '4'!BT50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BU50/'4'!$E50 * $E205),0, '4'!BU50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BV50/'4'!$E50 * $E205),0, '4'!BV50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BW50/'4'!$E50 * $E205),0, '4'!BW50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BX50/'4'!$E50 * $E205),0, '4'!BX50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BY50/'4'!$E50 * $E205),0, '4'!BY50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!BZ50/'4'!$E50 * $E205),0, '4'!BZ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CA50/'4'!$E50 * $E205),0, '4'!CA50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CB50/'4'!$E50 * $E205),0, '4'!CB50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CC50/'4'!$E50 * $E205),0, '4'!CC50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CD50/'4'!$E50 * $E205),0, '4'!CD50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CE50/'4'!$E50 * $E205),0, '4'!CE50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CF50/'4'!$E50 * $E205),0, '4'!CF50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CG50/'4'!$E50 * $E205),0, '4'!CG50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CH50/'4'!$E50 * $E205),0, '4'!CH50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CI50/'4'!$E50 * $E205),0, '4'!CI50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CJ50/'4'!$E50 * $E205),0, '4'!CJ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CK50/'4'!$E50 * $E205),0, '4'!CK50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CL50/'4'!$E50 * $E205),0, '4'!CL50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CM50/'4'!$E50 * $E205),0, '4'!CM50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CN50/'4'!$E50 * $E205),0, '4'!CN50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CO50/'4'!$E50 * $E205),0, '4'!CO50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CP50/'4'!$E50 * $E205),0, '4'!CP50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CQ50/'4'!$E50 * $E205),0, '4'!CQ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CR50/'4'!$E50 * $E205),0, '4'!CR50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CS50/'4'!$E50 * $E205),0, '4'!CS50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CT50/'4'!$E50 * $E205),0, '4'!CT50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CU50/'4'!$E50 * $E205),0, '4'!CU50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CV50/'4'!$E50 * $E205),0, '4'!CV50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CW50/'4'!$E50 * $E205),0, '4'!CW50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CX50/'4'!$E50 * $E205),0, '4'!CX50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CY50/'4'!$E50 * $E205),0, '4'!CY50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!CZ50/'4'!$E50 * $E205),0, '4'!CZ50/'4'!$E50 * $E205 )","v":0},{"$f":"IF( ISERROR( '4'!DA50/'4'!$E50 * $E205),0, '4'!DA50/'4'!$E50 * $E205 )","v":0}]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E51","v":0},0,{"$f":"H206+NPV(SDN,I206:INDEX(I206:DC206,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F51/'4'!$E51 * $E206),0, '4'!F51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!G51/'4'!$E51 * $E206),0, '4'!G51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!H51/'4'!$E51 * $E206),0, '4'!H51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!I51/'4'!$E51 * $E206),0, '4'!I51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!J51/'4'!$E51 * $E206),0, '4'!J51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!K51/'4'!$E51 * $E206),0, '4'!K51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!L51/'4'!$E51 * $E206),0, '4'!L51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!M51/'4'!$E51 * $E206),0, '4'!M51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!N51/'4'!$E51 * $E206),0, '4'!N51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!O51/'4'!$E51 * $E206),0, '4'!O51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!P51/'4'!$E51 * $E206),0, '4'!P51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!Q51/'4'!$E51 * $E206),0, '4'!Q51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!R51/'4'!$E51 * $E206),0, '4'!R51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!S51/'4'!$E51 * $E206),0, '4'!S51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!T51/'4'!$E51 * $E206),0, '4'!T51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!U51/'4'!$E51 * $E206),0, '4'!U51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!V51/'4'!$E51 * $E206),0, '4'!V51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!W51/'4'!$E51 * $E206),0, '4'!W51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!X51/'4'!$E51 * $E206),0, '4'!X51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!Y51/'4'!$E51 * $E206),0, '4'!Y51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!Z51/'4'!$E51 * $E206),0, '4'!Z51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AA51/'4'!$E51 * $E206),0, '4'!AA51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AB51/'4'!$E51 * $E206),0, '4'!AB51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AC51/'4'!$E51 * $E206),0, '4'!AC51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AD51/'4'!$E51 * $E206),0, '4'!AD51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AE51/'4'!$E51 * $E206),0, '4'!AE51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AF51/'4'!$E51 * $E206),0, '4'!AF51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AG51/'4'!$E51 * $E206),0, '4'!AG51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AH51/'4'!$E51 * $E206),0, '4'!AH51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AI51/'4'!$E51 * $E206),0, '4'!AI51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AJ51/'4'!$E51 * $E206),0, '4'!AJ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AK51/'4'!$E51 * $E206),0, '4'!AK51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AL51/'4'!$E51 * $E206),0, '4'!AL51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AM51/'4'!$E51 * $E206),0, '4'!AM51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AN51/'4'!$E51 * $E206),0, '4'!AN51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AO51/'4'!$E51 * $E206),0, '4'!AO51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AP51/'4'!$E51 * $E206),0, '4'!AP51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AQ51/'4'!$E51 * $E206),0, '4'!AQ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AR51/'4'!$E51 * $E206),0, '4'!AR51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AS51/'4'!$E51 * $E206),0, '4'!AS51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AT51/'4'!$E51 * $E206),0, '4'!AT51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AU51/'4'!$E51 * $E206),0, '4'!AU51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AV51/'4'!$E51 * $E206),0, '4'!AV51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AW51/'4'!$E51 * $E206),0, '4'!AW51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AX51/'4'!$E51 * $E206),0, '4'!AX51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AY51/'4'!$E51 * $E206),0, '4'!AY51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!AZ51/'4'!$E51 * $E206),0, '4'!AZ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BA51/'4'!$E51 * $E206),0, '4'!BA51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BB51/'4'!$E51 * $E206),0, '4'!BB51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BC51/'4'!$E51 * $E206),0, '4'!BC51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BD51/'4'!$E51 * $E206),0, '4'!BD51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BE51/'4'!$E51 * $E206),0, '4'!BE51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BF51/'4'!$E51 * $E206),0, '4'!BF51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BG51/'4'!$E51 * $E206),0, '4'!BG51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BH51/'4'!$E51 * $E206),0, '4'!BH51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BI51/'4'!$E51 * $E206),0, '4'!BI51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BJ51/'4'!$E51 * $E206),0, '4'!BJ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BK51/'4'!$E51 * $E206),0, '4'!BK51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BL51/'4'!$E51 * $E206),0, '4'!BL51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BM51/'4'!$E51 * $E206),0, '4'!BM51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BN51/'4'!$E51 * $E206),0, '4'!BN51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BO51/'4'!$E51 * $E206),0, '4'!BO51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BP51/'4'!$E51 * $E206),0, '4'!BP51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BQ51/'4'!$E51 * $E206),0, '4'!BQ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BR51/'4'!$E51 * $E206),0, '4'!BR51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BS51/'4'!$E51 * $E206),0, '4'!BS51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BT51/'4'!$E51 * $E206),0, '4'!BT51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BU51/'4'!$E51 * $E206),0, '4'!BU51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BV51/'4'!$E51 * $E206),0, '4'!BV51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BW51/'4'!$E51 * $E206),0, '4'!BW51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BX51/'4'!$E51 * $E206),0, '4'!BX51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BY51/'4'!$E51 * $E206),0, '4'!BY51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!BZ51/'4'!$E51 * $E206),0, '4'!BZ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CA51/'4'!$E51 * $E206),0, '4'!CA51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CB51/'4'!$E51 * $E206),0, '4'!CB51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CC51/'4'!$E51 * $E206),0, '4'!CC51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CD51/'4'!$E51 * $E206),0, '4'!CD51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CE51/'4'!$E51 * $E206),0, '4'!CE51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CF51/'4'!$E51 * $E206),0, '4'!CF51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CG51/'4'!$E51 * $E206),0, '4'!CG51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CH51/'4'!$E51 * $E206),0, '4'!CH51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CI51/'4'!$E51 * $E206),0, '4'!CI51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CJ51/'4'!$E51 * $E206),0, '4'!CJ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CK51/'4'!$E51 * $E206),0, '4'!CK51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CL51/'4'!$E51 * $E206),0, '4'!CL51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CM51/'4'!$E51 * $E206),0, '4'!CM51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CN51/'4'!$E51 * $E206),0, '4'!CN51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CO51/'4'!$E51 * $E206),0, '4'!CO51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CP51/'4'!$E51 * $E206),0, '4'!CP51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CQ51/'4'!$E51 * $E206),0, '4'!CQ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CR51/'4'!$E51 * $E206),0, '4'!CR51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CS51/'4'!$E51 * $E206),0, '4'!CS51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CT51/'4'!$E51 * $E206),0, '4'!CT51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CU51/'4'!$E51 * $E206),0, '4'!CU51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CV51/'4'!$E51 * $E206),0, '4'!CV51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CW51/'4'!$E51 * $E206),0, '4'!CW51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CX51/'4'!$E51 * $E206),0, '4'!CX51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CY51/'4'!$E51 * $E206),0, '4'!CY51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!CZ51/'4'!$E51 * $E206),0, '4'!CZ51/'4'!$E51 * $E206 )","v":0},{"$f":"IF( ISERROR( '4'!DA51/'4'!$E51 * $E206),0, '4'!DA51/'4'!$E51 * $E206 )","v":0}]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E52","v":0},0,{"$f":"H207+NPV(SDN,I207:INDEX(I207:DC207,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F52/'4'!$E52 * $E207),0, '4'!F52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!G52/'4'!$E52 * $E207),0, '4'!G52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!H52/'4'!$E52 * $E207),0, '4'!H52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!I52/'4'!$E52 * $E207),0, '4'!I52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!J52/'4'!$E52 * $E207),0, '4'!J52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!K52/'4'!$E52 * $E207),0, '4'!K52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!L52/'4'!$E52 * $E207),0, '4'!L52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!M52/'4'!$E52 * $E207),0, '4'!M52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!N52/'4'!$E52 * $E207),0, '4'!N52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!O52/'4'!$E52 * $E207),0, '4'!O52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!P52/'4'!$E52 * $E207),0, '4'!P52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!Q52/'4'!$E52 * $E207),0, '4'!Q52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!R52/'4'!$E52 * $E207),0, '4'!R52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!S52/'4'!$E52 * $E207),0, '4'!S52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!T52/'4'!$E52 * $E207),0, '4'!T52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!U52/'4'!$E52 * $E207),0, '4'!U52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!V52/'4'!$E52 * $E207),0, '4'!V52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!W52/'4'!$E52 * $E207),0, '4'!W52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!X52/'4'!$E52 * $E207),0, '4'!X52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!Y52/'4'!$E52 * $E207),0, '4'!Y52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!Z52/'4'!$E52 * $E207),0, '4'!Z52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AA52/'4'!$E52 * $E207),0, '4'!AA52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AB52/'4'!$E52 * $E207),0, '4'!AB52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AC52/'4'!$E52 * $E207),0, '4'!AC52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AD52/'4'!$E52 * $E207),0, '4'!AD52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AE52/'4'!$E52 * $E207),0, '4'!AE52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AF52/'4'!$E52 * $E207),0, '4'!AF52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AG52/'4'!$E52 * $E207),0, '4'!AG52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AH52/'4'!$E52 * $E207),0, '4'!AH52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AI52/'4'!$E52 * $E207),0, '4'!AI52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AJ52/'4'!$E52 * $E207),0, '4'!AJ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AK52/'4'!$E52 * $E207),0, '4'!AK52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AL52/'4'!$E52 * $E207),0, '4'!AL52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AM52/'4'!$E52 * $E207),0, '4'!AM52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AN52/'4'!$E52 * $E207),0, '4'!AN52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AO52/'4'!$E52 * $E207),0, '4'!AO52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AP52/'4'!$E52 * $E207),0, '4'!AP52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AQ52/'4'!$E52 * $E207),0, '4'!AQ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AR52/'4'!$E52 * $E207),0, '4'!AR52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AS52/'4'!$E52 * $E207),0, '4'!AS52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AT52/'4'!$E52 * $E207),0, '4'!AT52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AU52/'4'!$E52 * $E207),0, '4'!AU52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AV52/'4'!$E52 * $E207),0, '4'!AV52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AW52/'4'!$E52 * $E207),0, '4'!AW52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AX52/'4'!$E52 * $E207),0, '4'!AX52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AY52/'4'!$E52 * $E207),0, '4'!AY52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!AZ52/'4'!$E52 * $E207),0, '4'!AZ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BA52/'4'!$E52 * $E207),0, '4'!BA52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BB52/'4'!$E52 * $E207),0, '4'!BB52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BC52/'4'!$E52 * $E207),0, '4'!BC52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BD52/'4'!$E52 * $E207),0, '4'!BD52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BE52/'4'!$E52 * $E207),0, '4'!BE52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BF52/'4'!$E52 * $E207),0, '4'!BF52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BG52/'4'!$E52 * $E207),0, '4'!BG52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BH52/'4'!$E52 * $E207),0, '4'!BH52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BI52/'4'!$E52 * $E207),0, '4'!BI52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BJ52/'4'!$E52 * $E207),0, '4'!BJ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BK52/'4'!$E52 * $E207),0, '4'!BK52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BL52/'4'!$E52 * $E207),0, '4'!BL52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BM52/'4'!$E52 * $E207),0, '4'!BM52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BN52/'4'!$E52 * $E207),0, '4'!BN52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BO52/'4'!$E52 * $E207),0, '4'!BO52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BP52/'4'!$E52 * $E207),0, '4'!BP52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BQ52/'4'!$E52 * $E207),0, '4'!BQ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BR52/'4'!$E52 * $E207),0, '4'!BR52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BS52/'4'!$E52 * $E207),0, '4'!BS52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BT52/'4'!$E52 * $E207),0, '4'!BT52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BU52/'4'!$E52 * $E207),0, '4'!BU52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BV52/'4'!$E52 * $E207),0, '4'!BV52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BW52/'4'!$E52 * $E207),0, '4'!BW52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BX52/'4'!$E52 * $E207),0, '4'!BX52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BY52/'4'!$E52 * $E207),0, '4'!BY52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!BZ52/'4'!$E52 * $E207),0, '4'!BZ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CA52/'4'!$E52 * $E207),0, '4'!CA52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CB52/'4'!$E52 * $E207),0, '4'!CB52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CC52/'4'!$E52 * $E207),0, '4'!CC52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CD52/'4'!$E52 * $E207),0, '4'!CD52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CE52/'4'!$E52 * $E207),0, '4'!CE52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CF52/'4'!$E52 * $E207),0, '4'!CF52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CG52/'4'!$E52 * $E207),0, '4'!CG52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CH52/'4'!$E52 * $E207),0, '4'!CH52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CI52/'4'!$E52 * $E207),0, '4'!CI52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CJ52/'4'!$E52 * $E207),0, '4'!CJ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CK52/'4'!$E52 * $E207),0, '4'!CK52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CL52/'4'!$E52 * $E207),0, '4'!CL52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CM52/'4'!$E52 * $E207),0, '4'!CM52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CN52/'4'!$E52 * $E207),0, '4'!CN52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CO52/'4'!$E52 * $E207),0, '4'!CO52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CP52/'4'!$E52 * $E207),0, '4'!CP52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CQ52/'4'!$E52 * $E207),0, '4'!CQ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CR52/'4'!$E52 * $E207),0, '4'!CR52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CS52/'4'!$E52 * $E207),0, '4'!CS52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CT52/'4'!$E52 * $E207),0, '4'!CT52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CU52/'4'!$E52 * $E207),0, '4'!CU52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CV52/'4'!$E52 * $E207),0, '4'!CV52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CW52/'4'!$E52 * $E207),0, '4'!CW52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CX52/'4'!$E52 * $E207),0, '4'!CX52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CY52/'4'!$E52 * $E207),0, '4'!CY52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!CZ52/'4'!$E52 * $E207),0, '4'!CZ52/'4'!$E52 * $E207 )","v":0},{"$f":"IF( ISERROR( '4'!DA52/'4'!$E52 * $E207),0, '4'!DA52/'4'!$E52 * $E207 )","v":0}]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E53","v":0},0,{"$f":"H208+NPV(SDN,I208:INDEX(I208:DC208,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F53/'4'!$E53 * $E208),0, '4'!F53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!G53/'4'!$E53 * $E208),0, '4'!G53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!H53/'4'!$E53 * $E208),0, '4'!H53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!I53/'4'!$E53 * $E208),0, '4'!I53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!J53/'4'!$E53 * $E208),0, '4'!J53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!K53/'4'!$E53 * $E208),0, '4'!K53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!L53/'4'!$E53 * $E208),0, '4'!L53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!M53/'4'!$E53 * $E208),0, '4'!M53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!N53/'4'!$E53 * $E208),0, '4'!N53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!O53/'4'!$E53 * $E208),0, '4'!O53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!P53/'4'!$E53 * $E208),0, '4'!P53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!Q53/'4'!$E53 * $E208),0, '4'!Q53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!R53/'4'!$E53 * $E208),0, '4'!R53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!S53/'4'!$E53 * $E208),0, '4'!S53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!T53/'4'!$E53 * $E208),0, '4'!T53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!U53/'4'!$E53 * $E208),0, '4'!U53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!V53/'4'!$E53 * $E208),0, '4'!V53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!W53/'4'!$E53 * $E208),0, '4'!W53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!X53/'4'!$E53 * $E208),0, '4'!X53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!Y53/'4'!$E53 * $E208),0, '4'!Y53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!Z53/'4'!$E53 * $E208),0, '4'!Z53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AA53/'4'!$E53 * $E208),0, '4'!AA53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AB53/'4'!$E53 * $E208),0, '4'!AB53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AC53/'4'!$E53 * $E208),0, '4'!AC53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AD53/'4'!$E53 * $E208),0, '4'!AD53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AE53/'4'!$E53 * $E208),0, '4'!AE53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AF53/'4'!$E53 * $E208),0, '4'!AF53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AG53/'4'!$E53 * $E208),0, '4'!AG53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AH53/'4'!$E53 * $E208),0, '4'!AH53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AI53/'4'!$E53 * $E208),0, '4'!AI53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AJ53/'4'!$E53 * $E208),0, '4'!AJ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AK53/'4'!$E53 * $E208),0, '4'!AK53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AL53/'4'!$E53 * $E208),0, '4'!AL53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AM53/'4'!$E53 * $E208),0, '4'!AM53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AN53/'4'!$E53 * $E208),0, '4'!AN53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AO53/'4'!$E53 * $E208),0, '4'!AO53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AP53/'4'!$E53 * $E208),0, '4'!AP53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AQ53/'4'!$E53 * $E208),0, '4'!AQ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AR53/'4'!$E53 * $E208),0, '4'!AR53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AS53/'4'!$E53 * $E208),0, '4'!AS53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AT53/'4'!$E53 * $E208),0, '4'!AT53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AU53/'4'!$E53 * $E208),0, '4'!AU53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AV53/'4'!$E53 * $E208),0, '4'!AV53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AW53/'4'!$E53 * $E208),0, '4'!AW53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AX53/'4'!$E53 * $E208),0, '4'!AX53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AY53/'4'!$E53 * $E208),0, '4'!AY53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!AZ53/'4'!$E53 * $E208),0, '4'!AZ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BA53/'4'!$E53 * $E208),0, '4'!BA53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BB53/'4'!$E53 * $E208),0, '4'!BB53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BC53/'4'!$E53 * $E208),0, '4'!BC53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BD53/'4'!$E53 * $E208),0, '4'!BD53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BE53/'4'!$E53 * $E208),0, '4'!BE53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BF53/'4'!$E53 * $E208),0, '4'!BF53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BG53/'4'!$E53 * $E208),0, '4'!BG53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BH53/'4'!$E53 * $E208),0, '4'!BH53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BI53/'4'!$E53 * $E208),0, '4'!BI53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BJ53/'4'!$E53 * $E208),0, '4'!BJ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BK53/'4'!$E53 * $E208),0, '4'!BK53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BL53/'4'!$E53 * $E208),0, '4'!BL53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BM53/'4'!$E53 * $E208),0, '4'!BM53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BN53/'4'!$E53 * $E208),0, '4'!BN53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BO53/'4'!$E53 * $E208),0, '4'!BO53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BP53/'4'!$E53 * $E208),0, '4'!BP53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BQ53/'4'!$E53 * $E208),0, '4'!BQ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BR53/'4'!$E53 * $E208),0, '4'!BR53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BS53/'4'!$E53 * $E208),0, '4'!BS53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BT53/'4'!$E53 * $E208),0, '4'!BT53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BU53/'4'!$E53 * $E208),0, '4'!BU53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BV53/'4'!$E53 * $E208),0, '4'!BV53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BW53/'4'!$E53 * $E208),0, '4'!BW53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BX53/'4'!$E53 * $E208),0, '4'!BX53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BY53/'4'!$E53 * $E208),0, '4'!BY53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!BZ53/'4'!$E53 * $E208),0, '4'!BZ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CA53/'4'!$E53 * $E208),0, '4'!CA53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CB53/'4'!$E53 * $E208),0, '4'!CB53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CC53/'4'!$E53 * $E208),0, '4'!CC53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CD53/'4'!$E53 * $E208),0, '4'!CD53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CE53/'4'!$E53 * $E208),0, '4'!CE53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CF53/'4'!$E53 * $E208),0, '4'!CF53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CG53/'4'!$E53 * $E208),0, '4'!CG53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CH53/'4'!$E53 * $E208),0, '4'!CH53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CI53/'4'!$E53 * $E208),0, '4'!CI53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CJ53/'4'!$E53 * $E208),0, '4'!CJ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CK53/'4'!$E53 * $E208),0, '4'!CK53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CL53/'4'!$E53 * $E208),0, '4'!CL53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CM53/'4'!$E53 * $E208),0, '4'!CM53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CN53/'4'!$E53 * $E208),0, '4'!CN53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CO53/'4'!$E53 * $E208),0, '4'!CO53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CP53/'4'!$E53 * $E208),0, '4'!CP53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CQ53/'4'!$E53 * $E208),0, '4'!CQ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CR53/'4'!$E53 * $E208),0, '4'!CR53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CS53/'4'!$E53 * $E208),0, '4'!CS53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CT53/'4'!$E53 * $E208),0, '4'!CT53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CU53/'4'!$E53 * $E208),0, '4'!CU53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CV53/'4'!$E53 * $E208),0, '4'!CV53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CW53/'4'!$E53 * $E208),0, '4'!CW53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CX53/'4'!$E53 * $E208),0, '4'!CX53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CY53/'4'!$E53 * $E208),0, '4'!CY53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!CZ53/'4'!$E53 * $E208),0, '4'!CZ53/'4'!$E53 * $E208 )","v":0},{"$f":"IF( ISERROR( '4'!DA53/'4'!$E53 * $E208),0, '4'!DA53/'4'!$E53 * $E208 )","v":0}]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E54","v":0},0,{"$f":"H209+NPV(SDN,I209:INDEX(I209:DC209,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F54/'4'!$E54 * $E209),0, '4'!F54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!G54/'4'!$E54 * $E209),0, '4'!G54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!H54/'4'!$E54 * $E209),0, '4'!H54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!I54/'4'!$E54 * $E209),0, '4'!I54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!J54/'4'!$E54 * $E209),0, '4'!J54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!K54/'4'!$E54 * $E209),0, '4'!K54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!L54/'4'!$E54 * $E209),0, '4'!L54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!M54/'4'!$E54 * $E209),0, '4'!M54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!N54/'4'!$E54 * $E209),0, '4'!N54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!O54/'4'!$E54 * $E209),0, '4'!O54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!P54/'4'!$E54 * $E209),0, '4'!P54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!Q54/'4'!$E54 * $E209),0, '4'!Q54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!R54/'4'!$E54 * $E209),0, '4'!R54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!S54/'4'!$E54 * $E209),0, '4'!S54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!T54/'4'!$E54 * $E209),0, '4'!T54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!U54/'4'!$E54 * $E209),0, '4'!U54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!V54/'4'!$E54 * $E209),0, '4'!V54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!W54/'4'!$E54 * $E209),0, '4'!W54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!X54/'4'!$E54 * $E209),0, '4'!X54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!Y54/'4'!$E54 * $E209),0, '4'!Y54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!Z54/'4'!$E54 * $E209),0, '4'!Z54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AA54/'4'!$E54 * $E209),0, '4'!AA54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AB54/'4'!$E54 * $E209),0, '4'!AB54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AC54/'4'!$E54 * $E209),0, '4'!AC54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AD54/'4'!$E54 * $E209),0, '4'!AD54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AE54/'4'!$E54 * $E209),0, '4'!AE54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AF54/'4'!$E54 * $E209),0, '4'!AF54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AG54/'4'!$E54 * $E209),0, '4'!AG54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AH54/'4'!$E54 * $E209),0, '4'!AH54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AI54/'4'!$E54 * $E209),0, '4'!AI54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AJ54/'4'!$E54 * $E209),0, '4'!AJ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AK54/'4'!$E54 * $E209),0, '4'!AK54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AL54/'4'!$E54 * $E209),0, '4'!AL54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AM54/'4'!$E54 * $E209),0, '4'!AM54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AN54/'4'!$E54 * $E209),0, '4'!AN54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AO54/'4'!$E54 * $E209),0, '4'!AO54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AP54/'4'!$E54 * $E209),0, '4'!AP54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AQ54/'4'!$E54 * $E209),0, '4'!AQ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AR54/'4'!$E54 * $E209),0, '4'!AR54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AS54/'4'!$E54 * $E209),0, '4'!AS54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AT54/'4'!$E54 * $E209),0, '4'!AT54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AU54/'4'!$E54 * $E209),0, '4'!AU54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AV54/'4'!$E54 * $E209),0, '4'!AV54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AW54/'4'!$E54 * $E209),0, '4'!AW54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AX54/'4'!$E54 * $E209),0, '4'!AX54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AY54/'4'!$E54 * $E209),0, '4'!AY54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!AZ54/'4'!$E54 * $E209),0, '4'!AZ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BA54/'4'!$E54 * $E209),0, '4'!BA54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BB54/'4'!$E54 * $E209),0, '4'!BB54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BC54/'4'!$E54 * $E209),0, '4'!BC54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BD54/'4'!$E54 * $E209),0, '4'!BD54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BE54/'4'!$E54 * $E209),0, '4'!BE54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BF54/'4'!$E54 * $E209),0, '4'!BF54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BG54/'4'!$E54 * $E209),0, '4'!BG54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BH54/'4'!$E54 * $E209),0, '4'!BH54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BI54/'4'!$E54 * $E209),0, '4'!BI54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BJ54/'4'!$E54 * $E209),0, '4'!BJ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BK54/'4'!$E54 * $E209),0, '4'!BK54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BL54/'4'!$E54 * $E209),0, '4'!BL54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BM54/'4'!$E54 * $E209),0, '4'!BM54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BN54/'4'!$E54 * $E209),0, '4'!BN54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BO54/'4'!$E54 * $E209),0, '4'!BO54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BP54/'4'!$E54 * $E209),0, '4'!BP54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BQ54/'4'!$E54 * $E209),0, '4'!BQ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BR54/'4'!$E54 * $E209),0, '4'!BR54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BS54/'4'!$E54 * $E209),0, '4'!BS54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BT54/'4'!$E54 * $E209),0, '4'!BT54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BU54/'4'!$E54 * $E209),0, '4'!BU54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BV54/'4'!$E54 * $E209),0, '4'!BV54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BW54/'4'!$E54 * $E209),0, '4'!BW54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BX54/'4'!$E54 * $E209),0, '4'!BX54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BY54/'4'!$E54 * $E209),0, '4'!BY54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!BZ54/'4'!$E54 * $E209),0, '4'!BZ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CA54/'4'!$E54 * $E209),0, '4'!CA54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CB54/'4'!$E54 * $E209),0, '4'!CB54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CC54/'4'!$E54 * $E209),0, '4'!CC54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CD54/'4'!$E54 * $E209),0, '4'!CD54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CE54/'4'!$E54 * $E209),0, '4'!CE54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CF54/'4'!$E54 * $E209),0, '4'!CF54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CG54/'4'!$E54 * $E209),0, '4'!CG54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CH54/'4'!$E54 * $E209),0, '4'!CH54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CI54/'4'!$E54 * $E209),0, '4'!CI54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CJ54/'4'!$E54 * $E209),0, '4'!CJ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CK54/'4'!$E54 * $E209),0, '4'!CK54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CL54/'4'!$E54 * $E209),0, '4'!CL54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CM54/'4'!$E54 * $E209),0, '4'!CM54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CN54/'4'!$E54 * $E209),0, '4'!CN54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CO54/'4'!$E54 * $E209),0, '4'!CO54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CP54/'4'!$E54 * $E209),0, '4'!CP54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CQ54/'4'!$E54 * $E209),0, '4'!CQ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CR54/'4'!$E54 * $E209),0, '4'!CR54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CS54/'4'!$E54 * $E209),0, '4'!CS54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CT54/'4'!$E54 * $E209),0, '4'!CT54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CU54/'4'!$E54 * $E209),0, '4'!CU54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CV54/'4'!$E54 * $E209),0, '4'!CV54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CW54/'4'!$E54 * $E209),0, '4'!CW54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CX54/'4'!$E54 * $E209),0, '4'!CX54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CY54/'4'!$E54 * $E209),0, '4'!CY54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!CZ54/'4'!$E54 * $E209),0, '4'!CZ54/'4'!$E54 * $E209 )","v":0},{"$f":"IF( ISERROR( '4'!DA54/'4'!$E54 * $E209),0, '4'!DA54/'4'!$E54 * $E209 )","v":0}]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'4'!E55","v":0},0,{"$f":"H210+NPV(SDN,I210:INDEX(I210:DC210,PAL))","v":0},0,{"$f":"IF( ISERROR( '4'!F55/'4'!$E55 * $E210),0, '4'!F55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!G55/'4'!$E55 * $E210),0, '4'!G55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!H55/'4'!$E55 * $E210),0, '4'!H55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!I55/'4'!$E55 * $E210),0, '4'!I55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!J55/'4'!$E55 * $E210),0, '4'!J55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!K55/'4'!$E55 * $E210),0, '4'!K55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!L55/'4'!$E55 * $E210),0, '4'!L55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!M55/'4'!$E55 * $E210),0, '4'!M55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!N55/'4'!$E55 * $E210),0, '4'!N55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!O55/'4'!$E55 * $E210),0, '4'!O55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!P55/'4'!$E55 * $E210),0, '4'!P55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!Q55/'4'!$E55 * $E210),0, '4'!Q55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!R55/'4'!$E55 * $E210),0, '4'!R55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!S55/'4'!$E55 * $E210),0, '4'!S55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!T55/'4'!$E55 * $E210),0, '4'!T55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!U55/'4'!$E55 * $E210),0, '4'!U55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!V55/'4'!$E55 * $E210),0, '4'!V55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!W55/'4'!$E55 * $E210),0, '4'!W55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!X55/'4'!$E55 * $E210),0, '4'!X55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!Y55/'4'!$E55 * $E210),0, '4'!Y55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!Z55/'4'!$E55 * $E210),0, '4'!Z55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AA55/'4'!$E55 * $E210),0, '4'!AA55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AB55/'4'!$E55 * $E210),0, '4'!AB55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AC55/'4'!$E55 * $E210),0, '4'!AC55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AD55/'4'!$E55 * $E210),0, '4'!AD55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AE55/'4'!$E55 * $E210),0, '4'!AE55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AF55/'4'!$E55 * $E210),0, '4'!AF55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AG55/'4'!$E55 * $E210),0, '4'!AG55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AH55/'4'!$E55 * $E210),0, '4'!AH55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AI55/'4'!$E55 * $E210),0, '4'!AI55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AJ55/'4'!$E55 * $E210),0, '4'!AJ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AK55/'4'!$E55 * $E210),0, '4'!AK55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AL55/'4'!$E55 * $E210),0, '4'!AL55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AM55/'4'!$E55 * $E210),0, '4'!AM55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AN55/'4'!$E55 * $E210),0, '4'!AN55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AO55/'4'!$E55 * $E210),0, '4'!AO55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AP55/'4'!$E55 * $E210),0, '4'!AP55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AQ55/'4'!$E55 * $E210),0, '4'!AQ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AR55/'4'!$E55 * $E210),0, '4'!AR55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AS55/'4'!$E55 * $E210),0, '4'!AS55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AT55/'4'!$E55 * $E210),0, '4'!AT55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AU55/'4'!$E55 * $E210),0, '4'!AU55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AV55/'4'!$E55 * $E210),0, '4'!AV55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AW55/'4'!$E55 * $E210),0, '4'!AW55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AX55/'4'!$E55 * $E210),0, '4'!AX55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AY55/'4'!$E55 * $E210),0, '4'!AY55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!AZ55/'4'!$E55 * $E210),0, '4'!AZ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BA55/'4'!$E55 * $E210),0, '4'!BA55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BB55/'4'!$E55 * $E210),0, '4'!BB55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BC55/'4'!$E55 * $E210),0, '4'!BC55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BD55/'4'!$E55 * $E210),0, '4'!BD55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BE55/'4'!$E55 * $E210),0, '4'!BE55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BF55/'4'!$E55 * $E210),0, '4'!BF55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BG55/'4'!$E55 * $E210),0, '4'!BG55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BH55/'4'!$E55 * $E210),0, '4'!BH55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BI55/'4'!$E55 * $E210),0, '4'!BI55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BJ55/'4'!$E55 * $E210),0, '4'!BJ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BK55/'4'!$E55 * $E210),0, '4'!BK55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BL55/'4'!$E55 * $E210),0, '4'!BL55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BM55/'4'!$E55 * $E210),0, '4'!BM55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BN55/'4'!$E55 * $E210),0, '4'!BN55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BO55/'4'!$E55 * $E210),0, '4'!BO55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BP55/'4'!$E55 * $E210),0, '4'!BP55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BQ55/'4'!$E55 * $E210),0, '4'!BQ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BR55/'4'!$E55 * $E210),0, '4'!BR55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BS55/'4'!$E55 * $E210),0, '4'!BS55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BT55/'4'!$E55 * $E210),0, '4'!BT55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BU55/'4'!$E55 * $E210),0, '4'!BU55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BV55/'4'!$E55 * $E210),0, '4'!BV55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BW55/'4'!$E55 * $E210),0, '4'!BW55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BX55/'4'!$E55 * $E210),0, '4'!BX55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BY55/'4'!$E55 * $E210),0, '4'!BY55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!BZ55/'4'!$E55 * $E210),0, '4'!BZ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CA55/'4'!$E55 * $E210),0, '4'!CA55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CB55/'4'!$E55 * $E210),0, '4'!CB55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CC55/'4'!$E55 * $E210),0, '4'!CC55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CD55/'4'!$E55 * $E210),0, '4'!CD55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CE55/'4'!$E55 * $E210),0, '4'!CE55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CF55/'4'!$E55 * $E210),0, '4'!CF55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CG55/'4'!$E55 * $E210),0, '4'!CG55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CH55/'4'!$E55 * $E210),0, '4'!CH55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CI55/'4'!$E55 * $E210),0, '4'!CI55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CJ55/'4'!$E55 * $E210),0, '4'!CJ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CK55/'4'!$E55 * $E210),0, '4'!CK55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CL55/'4'!$E55 * $E210),0, '4'!CL55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CM55/'4'!$E55 * $E210),0, '4'!CM55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CN55/'4'!$E55 * $E210),0, '4'!CN55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CO55/'4'!$E55 * $E210),0, '4'!CO55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CP55/'4'!$E55 * $E210),0, '4'!CP55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CQ55/'4'!$E55 * $E210),0, '4'!CQ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CR55/'4'!$E55 * $E210),0, '4'!CR55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CS55/'4'!$E55 * $E210),0, '4'!CS55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CT55/'4'!$E55 * $E210),0, '4'!CT55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CU55/'4'!$E55 * $E210),0, '4'!CU55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CV55/'4'!$E55 * $E210),0, '4'!CV55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CW55/'4'!$E55 * $E210),0, '4'!CW55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CX55/'4'!$E55 * $E210),0, '4'!CX55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CY55/'4'!$E55 * $E210),0, '4'!CY55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!CZ55/'4'!$E55 * $E210),0, '4'!CZ55/'4'!$E55 * $E210 )","v":0},{"$f":"IF( ISERROR( '4'!DA55/'4'!$E55 * $E210),0, '4'!DA55/'4'!$E55 * $E210 )","v":0}]
[null,"H.2.","SE žala",{"$f":"'4'!E56","v":0},{"$f":"ROUND(SUM(E212:E214),0)","v":0},{"$f":"ROUND(SUM(F212:F214),0)","v":0},{"$f":"ROUND(SUM(G212:G214),0)","v":0},{"$f":"ROUND(SUM(H212:H214),0)","v":0},{"$f":"ROUND(SUM(I212:I214),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU212:BU214),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY212:CY214),0)","v":0},{"$f":"ROUND(SUM(CZ212:CZ214),0)","v":0},{"$f":"ROUND(SUM(DA212:DA214),0)","v":0},{"$f":"ROUND(SUM(DB212:DB214),0)","v":0},{"$f":"ROUND(SUM(DC212:DC214),0)","v":0}]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E57","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D212),ABS(D212*50%))),0,NORMINV(70%,ABS(D212),ABS(D212*50%))-ABS(D212))","v":0},{"$f":"H212+NPV(SDN,I212:INDEX(I212:DC212,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H212:$DC212)","v":0},{"$f":"IF( ISERROR( '4'!F57/'4'!$E57 * $E212),0, '4'!F57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!G57/'4'!$E57 * $E212),0, '4'!G57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!H57/'4'!$E57 * $E212),0, '4'!H57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!I57/'4'!$E57 * $E212),0, '4'!I57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!J57/'4'!$E57 * $E212),0, '4'!J57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!K57/'4'!$E57 * $E212),0, '4'!K57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!L57/'4'!$E57 * $E212),0, '4'!L57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!M57/'4'!$E57 * $E212),0, '4'!M57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!N57/'4'!$E57 * $E212),0, '4'!N57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!O57/'4'!$E57 * $E212),0, '4'!O57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!P57/'4'!$E57 * $E212),0, '4'!P57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!Q57/'4'!$E57 * $E212),0, '4'!Q57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!R57/'4'!$E57 * $E212),0, '4'!R57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!S57/'4'!$E57 * $E212),0, '4'!S57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!T57/'4'!$E57 * $E212),0, '4'!T57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!U57/'4'!$E57 * $E212),0, '4'!U57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!V57/'4'!$E57 * $E212),0, '4'!V57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!W57/'4'!$E57 * $E212),0, '4'!W57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!X57/'4'!$E57 * $E212),0, '4'!X57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!Y57/'4'!$E57 * $E212),0, '4'!Y57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!Z57/'4'!$E57 * $E212),0, '4'!Z57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AA57/'4'!$E57 * $E212),0, '4'!AA57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AB57/'4'!$E57 * $E212),0, '4'!AB57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AC57/'4'!$E57 * $E212),0, '4'!AC57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AD57/'4'!$E57 * $E212),0, '4'!AD57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AE57/'4'!$E57 * $E212),0, '4'!AE57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AF57/'4'!$E57 * $E212),0, '4'!AF57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AG57/'4'!$E57 * $E212),0, '4'!AG57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AH57/'4'!$E57 * $E212),0, '4'!AH57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AI57/'4'!$E57 * $E212),0, '4'!AI57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AJ57/'4'!$E57 * $E212),0, '4'!AJ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AK57/'4'!$E57 * $E212),0, '4'!AK57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AL57/'4'!$E57 * $E212),0, '4'!AL57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AM57/'4'!$E57 * $E212),0, '4'!AM57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AN57/'4'!$E57 * $E212),0, '4'!AN57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AO57/'4'!$E57 * $E212),0, '4'!AO57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AP57/'4'!$E57 * $E212),0, '4'!AP57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AQ57/'4'!$E57 * $E212),0, '4'!AQ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AR57/'4'!$E57 * $E212),0, '4'!AR57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AS57/'4'!$E57 * $E212),0, '4'!AS57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AT57/'4'!$E57 * $E212),0, '4'!AT57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AU57/'4'!$E57 * $E212),0, '4'!AU57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AV57/'4'!$E57 * $E212),0, '4'!AV57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AW57/'4'!$E57 * $E212),0, '4'!AW57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AX57/'4'!$E57 * $E212),0, '4'!AX57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AY57/'4'!$E57 * $E212),0, '4'!AY57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!AZ57/'4'!$E57 * $E212),0, '4'!AZ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BA57/'4'!$E57 * $E212),0, '4'!BA57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BB57/'4'!$E57 * $E212),0, '4'!BB57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BC57/'4'!$E57 * $E212),0, '4'!BC57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BD57/'4'!$E57 * $E212),0, '4'!BD57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BE57/'4'!$E57 * $E212),0, '4'!BE57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BF57/'4'!$E57 * $E212),0, '4'!BF57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BG57/'4'!$E57 * $E212),0, '4'!BG57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BH57/'4'!$E57 * $E212),0, '4'!BH57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BI57/'4'!$E57 * $E212),0, '4'!BI57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BJ57/'4'!$E57 * $E212),0, '4'!BJ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BK57/'4'!$E57 * $E212),0, '4'!BK57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BL57/'4'!$E57 * $E212),0, '4'!BL57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BM57/'4'!$E57 * $E212),0, '4'!BM57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BN57/'4'!$E57 * $E212),0, '4'!BN57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BO57/'4'!$E57 * $E212),0, '4'!BO57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BP57/'4'!$E57 * $E212),0, '4'!BP57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BQ57/'4'!$E57 * $E212),0, '4'!BQ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BR57/'4'!$E57 * $E212),0, '4'!BR57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BS57/'4'!$E57 * $E212),0, '4'!BS57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BT57/'4'!$E57 * $E212),0, '4'!BT57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BU57/'4'!$E57 * $E212),0, '4'!BU57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BV57/'4'!$E57 * $E212),0, '4'!BV57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BW57/'4'!$E57 * $E212),0, '4'!BW57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BX57/'4'!$E57 * $E212),0, '4'!BX57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BY57/'4'!$E57 * $E212),0, '4'!BY57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!BZ57/'4'!$E57 * $E212),0, '4'!BZ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CA57/'4'!$E57 * $E212),0, '4'!CA57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CB57/'4'!$E57 * $E212),0, '4'!CB57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CC57/'4'!$E57 * $E212),0, '4'!CC57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CD57/'4'!$E57 * $E212),0, '4'!CD57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CE57/'4'!$E57 * $E212),0, '4'!CE57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CF57/'4'!$E57 * $E212),0, '4'!CF57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CG57/'4'!$E57 * $E212),0, '4'!CG57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CH57/'4'!$E57 * $E212),0, '4'!CH57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CI57/'4'!$E57 * $E212),0, '4'!CI57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CJ57/'4'!$E57 * $E212),0, '4'!CJ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CK57/'4'!$E57 * $E212),0, '4'!CK57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CL57/'4'!$E57 * $E212),0, '4'!CL57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CM57/'4'!$E57 * $E212),0, '4'!CM57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CN57/'4'!$E57 * $E212),0, '4'!CN57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CO57/'4'!$E57 * $E212),0, '4'!CO57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CP57/'4'!$E57 * $E212),0, '4'!CP57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CQ57/'4'!$E57 * $E212),0, '4'!CQ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CR57/'4'!$E57 * $E212),0, '4'!CR57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CS57/'4'!$E57 * $E212),0, '4'!CS57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CT57/'4'!$E57 * $E212),0, '4'!CT57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CU57/'4'!$E57 * $E212),0, '4'!CU57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CV57/'4'!$E57 * $E212),0, '4'!CV57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CW57/'4'!$E57 * $E212),0, '4'!CW57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CX57/'4'!$E57 * $E212),0, '4'!CX57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CY57/'4'!$E57 * $E212),0, '4'!CY57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!CZ57/'4'!$E57 * $E212),0, '4'!CZ57/'4'!$E57 * $E212 )","v":0},{"$f":"IF( ISERROR( '4'!DA57/'4'!$E57 * $E212),0, '4'!DA57/'4'!$E57 * $E212 )","v":0}]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E58","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D213),ABS(D213*50%))),0,NORMINV(70%,ABS(D213),ABS(D213*50%))-ABS(D213))","v":0},{"$f":"H213+NPV(SDN,I213:INDEX(I213:DC213,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H213:$DC213)","v":0},{"$f":"IF( ISERROR( '4'!F58/'4'!$E58 * $E213),0, '4'!F58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!G58/'4'!$E58 * $E213),0, '4'!G58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!H58/'4'!$E58 * $E213),0, '4'!H58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!I58/'4'!$E58 * $E213),0, '4'!I58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!J58/'4'!$E58 * $E213),0, '4'!J58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!K58/'4'!$E58 * $E213),0, '4'!K58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!L58/'4'!$E58 * $E213),0, '4'!L58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!M58/'4'!$E58 * $E213),0, '4'!M58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!N58/'4'!$E58 * $E213),0, '4'!N58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!O58/'4'!$E58 * $E213),0, '4'!O58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!P58/'4'!$E58 * $E213),0, '4'!P58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!Q58/'4'!$E58 * $E213),0, '4'!Q58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!R58/'4'!$E58 * $E213),0, '4'!R58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!S58/'4'!$E58 * $E213),0, '4'!S58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!T58/'4'!$E58 * $E213),0, '4'!T58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!U58/'4'!$E58 * $E213),0, '4'!U58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!V58/'4'!$E58 * $E213),0, '4'!V58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!W58/'4'!$E58 * $E213),0, '4'!W58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!X58/'4'!$E58 * $E213),0, '4'!X58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!Y58/'4'!$E58 * $E213),0, '4'!Y58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!Z58/'4'!$E58 * $E213),0, '4'!Z58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AA58/'4'!$E58 * $E213),0, '4'!AA58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AB58/'4'!$E58 * $E213),0, '4'!AB58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AC58/'4'!$E58 * $E213),0, '4'!AC58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AD58/'4'!$E58 * $E213),0, '4'!AD58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AE58/'4'!$E58 * $E213),0, '4'!AE58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AF58/'4'!$E58 * $E213),0, '4'!AF58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AG58/'4'!$E58 * $E213),0, '4'!AG58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AH58/'4'!$E58 * $E213),0, '4'!AH58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AI58/'4'!$E58 * $E213),0, '4'!AI58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AJ58/'4'!$E58 * $E213),0, '4'!AJ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AK58/'4'!$E58 * $E213),0, '4'!AK58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AL58/'4'!$E58 * $E213),0, '4'!AL58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AM58/'4'!$E58 * $E213),0, '4'!AM58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AN58/'4'!$E58 * $E213),0, '4'!AN58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AO58/'4'!$E58 * $E213),0, '4'!AO58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AP58/'4'!$E58 * $E213),0, '4'!AP58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AQ58/'4'!$E58 * $E213),0, '4'!AQ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AR58/'4'!$E58 * $E213),0, '4'!AR58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AS58/'4'!$E58 * $E213),0, '4'!AS58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AT58/'4'!$E58 * $E213),0, '4'!AT58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AU58/'4'!$E58 * $E213),0, '4'!AU58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AV58/'4'!$E58 * $E213),0, '4'!AV58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AW58/'4'!$E58 * $E213),0, '4'!AW58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AX58/'4'!$E58 * $E213),0, '4'!AX58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AY58/'4'!$E58 * $E213),0, '4'!AY58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!AZ58/'4'!$E58 * $E213),0, '4'!AZ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BA58/'4'!$E58 * $E213),0, '4'!BA58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BB58/'4'!$E58 * $E213),0, '4'!BB58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BC58/'4'!$E58 * $E213),0, '4'!BC58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BD58/'4'!$E58 * $E213),0, '4'!BD58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BE58/'4'!$E58 * $E213),0, '4'!BE58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BF58/'4'!$E58 * $E213),0, '4'!BF58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BG58/'4'!$E58 * $E213),0, '4'!BG58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BH58/'4'!$E58 * $E213),0, '4'!BH58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BI58/'4'!$E58 * $E213),0, '4'!BI58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BJ58/'4'!$E58 * $E213),0, '4'!BJ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BK58/'4'!$E58 * $E213),0, '4'!BK58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BL58/'4'!$E58 * $E213),0, '4'!BL58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BM58/'4'!$E58 * $E213),0, '4'!BM58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BN58/'4'!$E58 * $E213),0, '4'!BN58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BO58/'4'!$E58 * $E213),0, '4'!BO58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BP58/'4'!$E58 * $E213),0, '4'!BP58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BQ58/'4'!$E58 * $E213),0, '4'!BQ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BR58/'4'!$E58 * $E213),0, '4'!BR58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BS58/'4'!$E58 * $E213),0, '4'!BS58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BT58/'4'!$E58 * $E213),0, '4'!BT58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BU58/'4'!$E58 * $E213),0, '4'!BU58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BV58/'4'!$E58 * $E213),0, '4'!BV58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BW58/'4'!$E58 * $E213),0, '4'!BW58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BX58/'4'!$E58 * $E213),0, '4'!BX58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BY58/'4'!$E58 * $E213),0, '4'!BY58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!BZ58/'4'!$E58 * $E213),0, '4'!BZ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CA58/'4'!$E58 * $E213),0, '4'!CA58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CB58/'4'!$E58 * $E213),0, '4'!CB58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CC58/'4'!$E58 * $E213),0, '4'!CC58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CD58/'4'!$E58 * $E213),0, '4'!CD58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CE58/'4'!$E58 * $E213),0, '4'!CE58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CF58/'4'!$E58 * $E213),0, '4'!CF58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CG58/'4'!$E58 * $E213),0, '4'!CG58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CH58/'4'!$E58 * $E213),0, '4'!CH58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CI58/'4'!$E58 * $E213),0, '4'!CI58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CJ58/'4'!$E58 * $E213),0, '4'!CJ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CK58/'4'!$E58 * $E213),0, '4'!CK58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CL58/'4'!$E58 * $E213),0, '4'!CL58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CM58/'4'!$E58 * $E213),0, '4'!CM58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CN58/'4'!$E58 * $E213),0, '4'!CN58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CO58/'4'!$E58 * $E213),0, '4'!CO58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CP58/'4'!$E58 * $E213),0, '4'!CP58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CQ58/'4'!$E58 * $E213),0, '4'!CQ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CR58/'4'!$E58 * $E213),0, '4'!CR58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CS58/'4'!$E58 * $E213),0, '4'!CS58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CT58/'4'!$E58 * $E213),0, '4'!CT58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CU58/'4'!$E58 * $E213),0, '4'!CU58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CV58/'4'!$E58 * $E213),0, '4'!CV58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CW58/'4'!$E58 * $E213),0, '4'!CW58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CX58/'4'!$E58 * $E213),0, '4'!CX58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CY58/'4'!$E58 * $E213),0, '4'!CY58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!CZ58/'4'!$E58 * $E213),0, '4'!CZ58/'4'!$E58 * $E213 )","v":0},{"$f":"IF( ISERROR( '4'!DA58/'4'!$E58 * $E213),0, '4'!DA58/'4'!$E58 * $E213 )","v":0}]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"'4'!E59","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D214),ABS(D214*50%))),0,NORMINV(70%,ABS(D214),ABS(D214*50%))-ABS(D214))","v":0},{"$f":"H214+NPV(SDN,I214:INDEX(I214:DC214,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H214:$DC214)","v":0},{"$f":"IF( ISERROR( '4'!F59/'4'!$E59 * $E214),0, '4'!F59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!G59/'4'!$E59 * $E214),0, '4'!G59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!H59/'4'!$E59 * $E214),0, '4'!H59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!I59/'4'!$E59 * $E214),0, '4'!I59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!J59/'4'!$E59 * $E214),0, '4'!J59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!K59/'4'!$E59 * $E214),0, '4'!K59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!L59/'4'!$E59 * $E214),0, '4'!L59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!M59/'4'!$E59 * $E214),0, '4'!M59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!N59/'4'!$E59 * $E214),0, '4'!N59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!O59/'4'!$E59 * $E214),0, '4'!O59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!P59/'4'!$E59 * $E214),0, '4'!P59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!Q59/'4'!$E59 * $E214),0, '4'!Q59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!R59/'4'!$E59 * $E214),0, '4'!R59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!S59/'4'!$E59 * $E214),0, '4'!S59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!T59/'4'!$E59 * $E214),0, '4'!T59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!U59/'4'!$E59 * $E214),0, '4'!U59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!V59/'4'!$E59 * $E214),0, '4'!V59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!W59/'4'!$E59 * $E214),0, '4'!W59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!X59/'4'!$E59 * $E214),0, '4'!X59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!Y59/'4'!$E59 * $E214),0, '4'!Y59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!Z59/'4'!$E59 * $E214),0, '4'!Z59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AA59/'4'!$E59 * $E214),0, '4'!AA59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AB59/'4'!$E59 * $E214),0, '4'!AB59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AC59/'4'!$E59 * $E214),0, '4'!AC59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AD59/'4'!$E59 * $E214),0, '4'!AD59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AE59/'4'!$E59 * $E214),0, '4'!AE59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AF59/'4'!$E59 * $E214),0, '4'!AF59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AG59/'4'!$E59 * $E214),0, '4'!AG59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AH59/'4'!$E59 * $E214),0, '4'!AH59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AI59/'4'!$E59 * $E214),0, '4'!AI59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AJ59/'4'!$E59 * $E214),0, '4'!AJ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AK59/'4'!$E59 * $E214),0, '4'!AK59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AL59/'4'!$E59 * $E214),0, '4'!AL59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AM59/'4'!$E59 * $E214),0, '4'!AM59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AN59/'4'!$E59 * $E214),0, '4'!AN59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AO59/'4'!$E59 * $E214),0, '4'!AO59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AP59/'4'!$E59 * $E214),0, '4'!AP59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AQ59/'4'!$E59 * $E214),0, '4'!AQ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AR59/'4'!$E59 * $E214),0, '4'!AR59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AS59/'4'!$E59 * $E214),0, '4'!AS59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AT59/'4'!$E59 * $E214),0, '4'!AT59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AU59/'4'!$E59 * $E214),0, '4'!AU59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AV59/'4'!$E59 * $E214),0, '4'!AV59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AW59/'4'!$E59 * $E214),0, '4'!AW59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AX59/'4'!$E59 * $E214),0, '4'!AX59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AY59/'4'!$E59 * $E214),0, '4'!AY59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!AZ59/'4'!$E59 * $E214),0, '4'!AZ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BA59/'4'!$E59 * $E214),0, '4'!BA59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BB59/'4'!$E59 * $E214),0, '4'!BB59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BC59/'4'!$E59 * $E214),0, '4'!BC59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BD59/'4'!$E59 * $E214),0, '4'!BD59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BE59/'4'!$E59 * $E214),0, '4'!BE59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BF59/'4'!$E59 * $E214),0, '4'!BF59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BG59/'4'!$E59 * $E214),0, '4'!BG59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BH59/'4'!$E59 * $E214),0, '4'!BH59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BI59/'4'!$E59 * $E214),0, '4'!BI59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BJ59/'4'!$E59 * $E214),0, '4'!BJ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BK59/'4'!$E59 * $E214),0, '4'!BK59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BL59/'4'!$E59 * $E214),0, '4'!BL59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BM59/'4'!$E59 * $E214),0, '4'!BM59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BN59/'4'!$E59 * $E214),0, '4'!BN59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BO59/'4'!$E59 * $E214),0, '4'!BO59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BP59/'4'!$E59 * $E214),0, '4'!BP59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BQ59/'4'!$E59 * $E214),0, '4'!BQ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BR59/'4'!$E59 * $E214),0, '4'!BR59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BS59/'4'!$E59 * $E214),0, '4'!BS59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BT59/'4'!$E59 * $E214),0, '4'!BT59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BU59/'4'!$E59 * $E214),0, '4'!BU59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BV59/'4'!$E59 * $E214),0, '4'!BV59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BW59/'4'!$E59 * $E214),0, '4'!BW59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BX59/'4'!$E59 * $E214),0, '4'!BX59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BY59/'4'!$E59 * $E214),0, '4'!BY59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!BZ59/'4'!$E59 * $E214),0, '4'!BZ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CA59/'4'!$E59 * $E214),0, '4'!CA59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CB59/'4'!$E59 * $E214),0, '4'!CB59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CC59/'4'!$E59 * $E214),0, '4'!CC59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CD59/'4'!$E59 * $E214),0, '4'!CD59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CE59/'4'!$E59 * $E214),0, '4'!CE59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CF59/'4'!$E59 * $E214),0, '4'!CF59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CG59/'4'!$E59 * $E214),0, '4'!CG59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CH59/'4'!$E59 * $E214),0, '4'!CH59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CI59/'4'!$E59 * $E214),0, '4'!CI59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CJ59/'4'!$E59 * $E214),0, '4'!CJ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CK59/'4'!$E59 * $E214),0, '4'!CK59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CL59/'4'!$E59 * $E214),0, '4'!CL59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CM59/'4'!$E59 * $E214),0, '4'!CM59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CN59/'4'!$E59 * $E214),0, '4'!CN59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CO59/'4'!$E59 * $E214),0, '4'!CO59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CP59/'4'!$E59 * $E214),0, '4'!CP59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CQ59/'4'!$E59 * $E214),0, '4'!CQ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CR59/'4'!$E59 * $E214),0, '4'!CR59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CS59/'4'!$E59 * $E214),0, '4'!CS59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CT59/'4'!$E59 * $E214),0, '4'!CT59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CU59/'4'!$E59 * $E214),0, '4'!CU59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CV59/'4'!$E59 * $E214),0, '4'!CV59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CW59/'4'!$E59 * $E214),0, '4'!CW59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CX59/'4'!$E59 * $E214),0, '4'!CX59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CY59/'4'!$E59 * $E214),0, '4'!CY59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!CZ59/'4'!$E59 * $E214),0, '4'!CZ59/'4'!$E59 * $E214 )","v":0},{"$f":"IF( ISERROR( '4'!DA59/'4'!$E59 * $E214),0, '4'!DA59/'4'!$E59 * $E214 )","v":0}]
[]
[null,"Pinigų srautas rodikliui skaičiuoti",null,{"$f":"(D172-D162-D176-D185)-D201-D196-D191","v":0}]
[null,"Rizikų vertė",null,{"$f":"E162+E171+E172+E176+E185","v":0}]
[null,"Papildomas eilutė koef. Apskaičiuorti",null,{"$f":"IFERROR((D217)/D216,\"-\")","v":"-"}]
[null,"Koeficientas: kai grynosios pajamos viršija finansavimą",null,{"$f":"IF(AND(D218>1,D218<2),(D218-1),IF(AND(D218>0,D218<1),0,IF(D218>=2,1)))","v":1}]
[null,"Koeficientas: Finansavimas viršija grynąsias pajamas",null,{"$f":"IFERROR(IF(D217/ABS(D216)>1,1,D217/ABS(D216)),0)","v":0}]
[null,"Rizikos vertės ir pinigų srautų padengti riziką santykis",null,{"$f":"IFERROR(IF(D216>0,D219,D220),\"\")","v":0}]

{"sheet":"5.2","index":63,"n_rows":294,"n_cols":111,"rows_kept":294,"cut":false,"hidden":false,"merged":[[259,5,259,9],[153,5,153,19],[153,20,153,34],[188,5,188,19],[188,20,188,34],[223,5,223,19],[223,20,223,34],[83,5,83,19],[4,106,4,107],[83,20,83,34],[118,5,118,19],[118,20,118,34],[2,2,2,4],[3,2,3,4],[60,1,60,2],[73,1,73,2],[1,2,1,4]]}
[]
[null,null,"5.2. JAUTRUMO ANALIZĖ"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,"Jautrumo analizės koeficientas"]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AI6+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BO6+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"CU6+1","v":2119},2120,2121,2122,2123,2124,null,null,null,"(EGDV)","EGDV reikšmė","FGDV srautas skaiciavimui"]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U8:U15),0)","v":0},{"$f":"ROUND(SUM(V8:V15),0)","v":0},{"$f":"ROUND(SUM(W8:W15),0)","v":0},{"$f":"ROUND(SUM(X8:X15),0)","v":0},{"$f":"ROUND(SUM(Y8:Y15),0)","v":0},{"$f":"ROUND(SUM(Z8:Z15),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK8:AK15),0)","v":0},0,{"$f":"ROUND(SUM(AM8:AM15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW8:CW15),0)","v":0},{"$f":"ROUND(SUM(CX8:CX15),0)","v":0},{"$f":"ROUND(SUM(CY8:CY15),0)","v":0},{"$f":"ROUND(SUM(CZ8:CZ15),0)","v":0},{"$f":"ROUND(SUM(DA8:DA15),0)","v":0},null,null,null,{"$f":"ROUND(SUM(DE8:DE15),0)","v":0},{"$f":"ROUND(D80,-1)","v":0},{"$f":"-D65","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},{"$f":"'4'!F8 * $DD8","v":0},{"$f":"'4'!G8 * $DD8","v":0},{"$f":"'4'!H8 * $DD8","v":0},{"$f":"'4'!I8 * $DD8","v":0},{"$f":"'4'!J8 * $DD8","v":0},{"$f":"'4'!K8 * $DD8","v":0},{"$f":"'4'!L8 * $DD8","v":0},{"$f":"'4'!M8 * $DD8","v":0},{"$f":"'4'!N8 * $DD8","v":0},{"$f":"'4'!O8 * $DD8","v":0},{"$f":"'4'!P8 * $DD8","v":0},{"$f":"'4'!Q8 * $DD8","v":0},{"$f":"'4'!R8 * $DD8","v":0},{"$f":"'4'!S8 * $DD8","v":0},{"$f":"'4'!T8 * $DD8","v":0},{"$f":"'4'!U8 * $DD8","v":0},{"$f":"'4'!V8 * $DD8","v":0},{"$f":"'4'!W8 * $DD8","v":0},{"$f":"'4'!X8 * $DD8","v":0},{"$f":"'4'!Y8 * $DD8","v":0},{"$f":"'4'!Z8 * $DD8","v":0},{"$f":"'4'!AA8 * $DD8","v":0},{"$f":"'4'!AB8 * $DD8","v":0},{"$f":"'4'!AC8 * $DD8","v":0},{"$f":"'4'!AD8 * $DD8","v":0},{"$f":"'4'!AE8 * $DD8","v":0},{"$f":"'4'!AF8 * $DD8","v":0},{"$f":"'4'!AG8 * $DD8","v":0},{"$f":"'4'!AH8 * $DD8","v":0},{"$f":"'4'!AI8 * $DD8","v":0},{"$f":"'4'!AJ8 * $DD8","v":0},{"$f":"'4'!AK8 * $DD8","v":0},{"$f":"'4'!AL8 * $DD8","v":0},{"$f":"'4'!AM8 * $DD8","v":0},{"$f":"'4'!AN8 * $DD8","v":0},{"$f":"'4'!AO8 * $DD8","v":0},{"$f":"'4'!AP8 * $DD8","v":0},{"$f":"'4'!AQ8 * $DD8","v":0},{"$f":"'4'!AR8 * $DD8","v":0},{"$f":"'4'!AS8 * $DD8","v":0},{"$f":"'4'!AT8 * $DD8","v":0},{"$f":"'4'!AU8 * $DD8","v":0},{"$f":"'4'!AV8 * $DD8","v":0},{"$f":"'4'!AW8 * $DD8","v":0},{"$f":"'4'!AX8 * $DD8","v":0},{"$f":"'4'!AY8 * $DD8","v":0},{"$f":"'4'!AZ8 * $DD8","v":0},{"$f":"'4'!BA8 * $DD8","v":0},{"$f":"'4'!BB8 * $DD8","v":0},{"$f":"'4'!BC8 * $DD8","v":0},{"$f":"'4'!BD8 * $DD8","v":0},{"$f":"'4'!BE8 * $DD8","v":0},{"$f":"'4'!BF8 * $DD8","v":0},{"$f":"'4'!BG8 * $DD8","v":0},{"$f":"'4'!BH8 * $DD8","v":0},{"$f":"'4'!BI8 * $DD8","v":0},{"$f":"'4'!BJ8 * $DD8","v":0},{"$f":"'4'!BK8 * $DD8","v":0},{"$f":"'4'!BL8 * $DD8","v":0},{"$f":"'4'!BM8 * $DD8","v":0},{"$f":"'4'!BN8 * $DD8","v":0},{"$f":"'4'!BO8 * $DD8","v":0},{"$f":"'4'!BP8 * $DD8","v":0},{"$f":"'4'!BQ8 * $DD8","v":0},{"$f":"'4'!BR8 * $DD8","v":0},{"$f":"'4'!BS8 * $DD8","v":0},{"$f":"'4'!BT8 * $DD8","v":0},{"$f":"'4'!BU8 * $DD8","v":0},{"$f":"'4'!BV8 * $DD8","v":0},{"$f":"'4'!BW8 * $DD8","v":0},{"$f":"'4'!BX8 * $DD8","v":0},{"$f":"'4'!BY8 * $DD8","v":0},{"$f":"'4'!BZ8 * $DD8","v":0},{"$f":"'4'!CA8 * $DD8","v":0},{"$f":"'4'!CB8 * $DD8","v":0},{"$f":"'4'!CC8 * $DD8","v":0},{"$f":"'4'!CD8 * $DD8","v":0},{"$f":"'4'!CE8 * $DD8","v":0},{"$f":"'4'!CF8 * $DD8","v":0},{"$f":"'4'!CG8 * $DD8","v":0},{"$f":"'4'!CH8 * $DD8","v":0},{"$f":"'4'!CI8 * $DD8","v":0},{"$f":"'4'!CJ8 * $DD8","v":0},{"$f":"'4'!CK8 * $DD8","v":0},{"$f":"'4'!CL8 * $DD8","v":0},{"$f":"'4'!CM8 * $DD8","v":0},{"$f":"'4'!CN8 * $DD8","v":0},{"$f":"'4'!CO8 * $DD8","v":0},{"$f":"'4'!CP8 * $DD8","v":0},{"$f":"'4'!CQ8 * $DD8","v":0},{"$f":"'4'!CR8 * $DD8","v":0},{"$f":"'4'!CS8 * $DD8","v":0},{"$f":"'4'!CT8 * $DD8","v":0},{"$f":"'4'!CU8 * $DD8","v":0},{"$f":"'4'!CV8 * $DD8","v":0},{"$f":"'4'!CW8 * $DD8","v":0},{"$f":"'4'!CX8 * $DD8","v":0},{"$f":"'4'!CY8 * $DD8","v":0},{"$f":"'4'!CZ8 * $DD8","v":0},{"$f":"'4'!DA8 * $DD8","v":0},null,"A.1.",1,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F9:$DA9)","v":0},{"$f":"'4'!F9 * $DD9","v":0},{"$f":"'4'!G9 * $DD9","v":0},{"$f":"'4'!H9 * $DD9","v":0},{"$f":"'4'!I9 * $DD9","v":0},{"$f":"'4'!J9 * $DD9","v":0},{"$f":"'4'!K9 * $DD9","v":0},{"$f":"'4'!L9 * $DD9","v":0},{"$f":"'4'!M9 * $DD9","v":0},{"$f":"'4'!N9 * $DD9","v":0},{"$f":"'4'!O9 * $DD9","v":0},{"$f":"'4'!P9 * $DD9","v":0},{"$f":"'4'!Q9 * $DD9","v":0},{"$f":"'4'!R9 * $DD9","v":0},{"$f":"'4'!S9 * $DD9","v":0},{"$f":"'4'!T9 * $DD9","v":0},{"$f":"'4'!U9 * $DD9","v":0},{"$f":"'4'!V9 * $DD9","v":0},{"$f":"'4'!W9 * $DD9","v":0},{"$f":"'4'!X9 * $DD9","v":0},{"$f":"'4'!Y9 * $DD9","v":0},{"$f":"'4'!Z9 * $DD9","v":0},{"$f":"'4'!AA9 * $DD9","v":0},{"$f":"'4'!AB9 * $DD9","v":0},{"$f":"'4'!AC9 * $DD9","v":0},{"$f":"'4'!AD9 * $DD9","v":0},{"$f":"'4'!AE9 * $DD9","v":0},{"$f":"'4'!AF9 * $DD9","v":0},{"$f":"'4'!AG9 * $DD9","v":0},{"$f":"'4'!AH9 * $DD9","v":0},{"$f":"'4'!AI9 * $DD9","v":0},{"$f":"'4'!AJ9 * $DD9","v":0},{"$f":"'4'!AK9 * $DD9","v":0},{"$f":"'4'!AL9 * $DD9","v":0},{"$f":"'4'!AM9 * $DD9","v":0},{"$f":"'4'!AN9 * $DD9","v":0},{"$f":"'4'!AO9 * $DD9","v":0},{"$f":"'4'!AP9 * $DD9","v":0},{"$f":"'4'!AQ9 * $DD9","v":0},{"$f":"'4'!AR9 * $DD9","v":0},{"$f":"'4'!AS9 * $DD9","v":0},{"$f":"'4'!AT9 * $DD9","v":0},{"$f":"'4'!AU9 * $DD9","v":0},{"$f":"'4'!AV9 * $DD9","v":0},{"$f":"'4'!AW9 * $DD9","v":0},{"$f":"'4'!AX9 * $DD9","v":0},{"$f":"'4'!AY9 * $DD9","v":0},{"$f":"'4'!AZ9 * $DD9","v":0},{"$f":"'4'!BA9 * $DD9","v":0},{"$f":"'4'!BB9 * $DD9","v":0},{"$f":"'4'!BC9 * $DD9","v":0},{"$f":"'4'!BD9 * $DD9","v":0},{"$f":"'4'!BE9 * $DD9","v":0},{"$f":"'4'!BF9 * $DD9","v":0},{"$f":"'4'!BG9 * $DD9","v":0},{"$f":"'4'!BH9 * $DD9","v":0},{"$f":"'4'!BI9 * $DD9","v":0},{"$f":"'4'!BJ9 * $DD9","v":0},{"$f":"'4'!BK9 * $DD9","v":0},{"$f":"'4'!BL9 * $DD9","v":0},{"$f":"'4'!BM9 * $DD9","v":0},{"$f":"'4'!BN9 * $DD9","v":0},{"$f":"'4'!BO9 * $DD9","v":0},{"$f":"'4'!BP9 * $DD9","v":0},{"$f":"'4'!BQ9 * $DD9","v":0},{"$f":"'4'!BR9 * $DD9","v":0},{"$f":"'4'!BS9 * $DD9","v":0},{"$f":"'4'!BT9 * $DD9","v":0},{"$f":"'4'!BU9 * $DD9","v":0},{"$f":"'4'!BV9 * $DD9","v":0},{"$f":"'4'!BW9 * $DD9","v":0},{"$f":"'4'!BX9 * $DD9","v":0},{"$f":"'4'!BY9 * $DD9","v":0},{"$f":"'4'!BZ9 * $DD9","v":0},{"$f":"'4'!CA9 * $DD9","v":0},{"$f":"'4'!CB9 * $DD9","v":0},{"$f":"'4'!CC9 * $DD9","v":0},{"$f":"'4'!CD9 * $DD9","v":0},{"$f":"'4'!CE9 * $DD9","v":0},{"$f":"'4'!CF9 * $DD9","v":0},{"$f":"'4'!CG9 * $DD9","v":0},{"$f":"'4'!CH9 * $DD9","v":0},{"$f":"'4'!CI9 * $DD9","v":0},{"$f":"'4'!CJ9 * $DD9","v":0},{"$f":"'4'!CK9 * $DD9","v":0},{"$f":"'4'!CL9 * $DD9","v":0},{"$f":"'4'!CM9 * $DD9","v":0},{"$f":"'4'!CN9 * $DD9","v":0},{"$f":"'4'!CO9 * $DD9","v":0},{"$f":"'4'!CP9 * $DD9","v":0},{"$f":"'4'!CQ9 * $DD9","v":0},{"$f":"'4'!CR9 * $DD9","v":0},{"$f":"'4'!CS9 * $DD9","v":0},{"$f":"'4'!CT9 * $DD9","v":0},{"$f":"'4'!CU9 * $DD9","v":0},{"$f":"'4'!CV9 * $DD9","v":0},{"$f":"'4'!CW9 * $DD9","v":0},{"$f":"'4'!CX9 * $DD9","v":0},{"$f":"'4'!CY9 * $DD9","v":0},{"$f":"'4'!CZ9 * $DD9","v":0},{"$f":"'4'!DA9 * $DD9","v":0},null,"A.2.",1,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,{"$f":"'4'!F10 * $DD10","v":0},{"$f":"'4'!G10 * $DD10","v":0},{"$f":"'4'!H10 * $DD10","v":0},{"$f":"'4'!I10 * $DD10","v":0},{"$f":"'4'!J10 * $DD10","v":0},{"$f":"'4'!K10 * $DD10","v":0},{"$f":"'4'!L10 * $DD10","v":0},{"$f":"'4'!M10 * $DD10","v":0},{"$f":"'4'!N10 * $DD10","v":0},{"$f":"'4'!O10 * $DD10","v":0},{"$f":"'4'!P10 * $DD10","v":0},{"$f":"'4'!Q10 * $DD10","v":0},{"$f":"'4'!R10 * $DD10","v":0},{"$f":"'4'!S10 * $DD10","v":0},{"$f":"'4'!T10 * $DD10","v":0},{"$f":"'4'!U10 * $DD10","v":0},{"$f":"'4'!V10 * $DD10","v":0},{"$f":"'4'!W10 * $DD10","v":0},{"$f":"'4'!X10 * $DD10","v":0},{"$f":"'4'!Y10 * $DD10","v":0},{"$f":"'4'!Z10 * $DD10","v":0},{"$f":"'4'!AA10 * $DD10","v":0},{"$f":"'4'!AB10 * $DD10","v":0},{"$f":"'4'!AC10 * $DD10","v":0},{"$f":"'4'!AD10 * $DD10","v":0},{"$f":"'4'!AE10 * $DD10","v":0},{"$f":"'4'!AF10 * $DD10","v":0},{"$f":"'4'!AG10 * $DD10","v":0},{"$f":"'4'!AH10 * $DD10","v":0},{"$f":"'4'!AI10 * $DD10","v":0},{"$f":"'4'!AJ10 * $DD10","v":0},{"$f":"'4'!AK10 * $DD10","v":0},{"$f":"'4'!AL10 * $DD10","v":0},{"$f":"'4'!AM10 * $DD10","v":0},{"$f":"'4'!AN10 * $DD10","v":0},{"$f":"'4'!AO10 * $DD10","v":0},{"$f":"'4'!AP10 * $DD10","v":0},{"$f":"'4'!AQ10 * $DD10","v":0},{"$f":"'4'!AR10 * $DD10","v":0},{"$f":"'4'!AS10 * $DD10","v":0},{"$f":"'4'!AT10 * $DD10","v":0},{"$f":"'4'!AU10 * $DD10","v":0},{"$f":"'4'!AV10 * $DD10","v":0},{"$f":"'4'!AW10 * $DD10","v":0},{"$f":"'4'!AX10 * $DD10","v":0},{"$f":"'4'!AY10 * $DD10","v":0},{"$f":"'4'!AZ10 * $DD10","v":0},{"$f":"'4'!BA10 * $DD10","v":0},{"$f":"'4'!BB10 * $DD10","v":0},{"$f":"'4'!BC10 * $DD10","v":0},{"$f":"'4'!BD10 * $DD10","v":0},{"$f":"'4'!BE10 * $DD10","v":0},{"$f":"'4'!BF10 * $DD10","v":0},{"$f":"'4'!BG10 * $DD10","v":0},{"$f":"'4'!BH10 * $DD10","v":0},{"$f":"'4'!BI10 * $DD10","v":0},{"$f":"'4'!BJ10 * $DD10","v":0},{"$f":"'4'!BK10 * $DD10","v":0},{"$f":"'4'!BL10 * $DD10","v":0},{"$f":"'4'!BM10 * $DD10","v":0},{"$f":"'4'!BN10 * $DD10","v":0},{"$f":"'4'!BO10 * $DD10","v":0},{"$f":"'4'!BP10 * $DD10","v":0},{"$f":"'4'!BQ10 * $DD10","v":0},{"$f":"'4'!BR10 * $DD10","v":0},{"$f":"'4'!BS10 * $DD10","v":0},{"$f":"'4'!BT10 * $DD10","v":0},{"$f":"'4'!BU10 * $DD10","v":0},{"$f":"'4'!BV10 * $DD10","v":0},{"$f":"'4'!BW10 * $DD10","v":0},{"$f":"'4'!BX10 * $DD10","v":0},{"$f":"'4'!BY10 * $DD10","v":0},{"$f":"'4'!BZ10 * $DD10","v":0},{"$f":"'4'!CA10 * $DD10","v":0},{"$f":"'4'!CB10 * $DD10","v":0},{"$f":"'4'!CC10 * $DD10","v":0},{"$f":"'4'!CD10 * $DD10","v":0},{"$f":"'4'!CE10 * $DD10","v":0},{"$f":"'4'!CF10 * $DD10","v":0},{"$f":"'4'!CG10 * $DD10","v":0},{"$f":"'4'!CH10 * $DD10","v":0},{"$f":"'4'!CI10 * $DD10","v":0},{"$f":"'4'!CJ10 * $DD10","v":0},{"$f":"'4'!CK10 * $DD10","v":0},{"$f":"'4'!CL10 * $DD10","v":0},{"$f":"'4'!CM10 * $DD10","v":0},{"$f":"'4'!CN10 * $DD10","v":0},{"$f":"'4'!CO10 * $DD10","v":0},{"$f":"'4'!CP10 * $DD10","v":0},{"$f":"'4'!CQ10 * $DD10","v":0},{"$f":"'4'!CR10 * $DD10","v":0},{"$f":"'4'!CS10 * $DD10","v":0},{"$f":"'4'!CT10 * $DD10","v":0},{"$f":"'4'!CU10 * $DD10","v":0},{"$f":"'4'!CV10 * $DD10","v":0},{"$f":"'4'!CW10 * $DD10","v":0},{"$f":"'4'!CX10 * $DD10","v":0},{"$f":"'4'!CY10 * $DD10","v":0},{"$f":"'4'!CZ10 * $DD10","v":0},{"$f":"'4'!DA10 * $DD10","v":0},null,"A.3.",1,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,{"$f":"'4'!F11 * $DD11","v":0},{"$f":"'4'!G11 * $DD11","v":0},{"$f":"'4'!H11 * $DD11","v":0},{"$f":"'4'!I11 * $DD11","v":0},{"$f":"'4'!J11 * $DD11","v":0},{"$f":"'4'!K11 * $DD11","v":0},{"$f":"'4'!L11 * $DD11","v":0},{"$f":"'4'!M11 * $DD11","v":0},{"$f":"'4'!N11 * $DD11","v":0},{"$f":"'4'!O11 * $DD11","v":0},{"$f":"'4'!P11 * $DD11","v":0},{"$f":"'4'!Q11 * $DD11","v":0},{"$f":"'4'!R11 * $DD11","v":0},{"$f":"'4'!S11 * $DD11","v":0},{"$f":"'4'!T11 * $DD11","v":0},{"$f":"'4'!U11 * $DD11","v":0},{"$f":"'4'!V11 * $DD11","v":0},{"$f":"'4'!W11 * $DD11","v":0},{"$f":"'4'!X11 * $DD11","v":0},{"$f":"'4'!Y11 * $DD11","v":0},{"$f":"'4'!Z11 * $DD11","v":0},{"$f":"'4'!AA11 * $DD11","v":0},{"$f":"'4'!AB11 * $DD11","v":0},{"$f":"'4'!AC11 * $DD11","v":0},{"$f":"'4'!AD11 * $DD11","v":0},{"$f":"'4'!AE11 * $DD11","v":0},{"$f":"'4'!AF11 * $DD11","v":0},{"$f":"'4'!AG11 * $DD11","v":0},{"$f":"'4'!AH11 * $DD11","v":0},{"$f":"'4'!AI11 * $DD11","v":0},{"$f":"'4'!AJ11 * $DD11","v":0},{"$f":"'4'!AK11 * $DD11","v":0},{"$f":"'4'!AL11 * $DD11","v":0},{"$f":"'4'!AM11 * $DD11","v":0},{"$f":"'4'!AN11 * $DD11","v":0},{"$f":"'4'!AO11 * $DD11","v":0},{"$f":"'4'!AP11 * $DD11","v":0},{"$f":"'4'!AQ11 * $DD11","v":0},{"$f":"'4'!AR11 * $DD11","v":0},{"$f":"'4'!AS11 * $DD11","v":0},{"$f":"'4'!AT11 * $DD11","v":0},{"$f":"'4'!AU11 * $DD11","v":0},{"$f":"'4'!AV11 * $DD11","v":0},{"$f":"'4'!AW11 * $DD11","v":0},{"$f":"'4'!AX11 * $DD11","v":0},{"$f":"'4'!AY11 * $DD11","v":0},{"$f":"'4'!AZ11 * $DD11","v":0},{"$f":"'4'!BA11 * $DD11","v":0},{"$f":"'4'!BB11 * $DD11","v":0},{"$f":"'4'!BC11 * $DD11","v":0},{"$f":"'4'!BD11 * $DD11","v":0},{"$f":"'4'!BE11 * $DD11","v":0},{"$f":"'4'!BF11 * $DD11","v":0},{"$f":"'4'!BG11 * $DD11","v":0},{"$f":"'4'!BH11 * $DD11","v":0},{"$f":"'4'!BI11 * $DD11","v":0},{"$f":"'4'!BJ11 * $DD11","v":0},{"$f":"'4'!BK11 * $DD11","v":0},{"$f":"'4'!BL11 * $DD11","v":0},{"$f":"'4'!BM11 * $DD11","v":0},{"$f":"'4'!BN11 * $DD11","v":0},{"$f":"'4'!BO11 * $DD11","v":0},{"$f":"'4'!BP11 * $DD11","v":0},{"$f":"'4'!BQ11 * $DD11","v":0},{"$f":"'4'!BR11 * $DD11","v":0},{"$f":"'4'!BS11 * $DD11","v":0},{"$f":"'4'!BT11 * $DD11","v":0},{"$f":"'4'!BU11 * $DD11","v":0},{"$f":"'4'!BV11 * $DD11","v":0},{"$f":"'4'!BW11 * $DD11","v":0},{"$f":"'4'!BX11 * $DD11","v":0},{"$f":"'4'!BY11 * $DD11","v":0},{"$f":"'4'!BZ11 * $DD11","v":0},{"$f":"'4'!CA11 * $DD11","v":0},{"$f":"'4'!CB11 * $DD11","v":0},{"$f":"'4'!CC11 * $DD11","v":0},{"$f":"'4'!CD11 * $DD11","v":0},{"$f":"'4'!CE11 * $DD11","v":0},{"$f":"'4'!CF11 * $DD11","v":0},{"$f":"'4'!CG11 * $DD11","v":0},{"$f":"'4'!CH11 * $DD11","v":0},{"$f":"'4'!CI11 * $DD11","v":0},{"$f":"'4'!CJ11 * $DD11","v":0},{"$f":"'4'!CK11 * $DD11","v":0},{"$f":"'4'!CL11 * $DD11","v":0},{"$f":"'4'!CM11 * $DD11","v":0},{"$f":"'4'!CN11 * $DD11","v":0},{"$f":"'4'!CO11 * $DD11","v":0},{"$f":"'4'!CP11 * $DD11","v":0},{"$f":"'4'!CQ11 * $DD11","v":0},{"$f":"'4'!CR11 * $DD11","v":0},{"$f":"'4'!CS11 * $DD11","v":0},{"$f":"'4'!CT11 * $DD11","v":0},{"$f":"'4'!CU11 * $DD11","v":0},{"$f":"'4'!CV11 * $DD11","v":0},{"$f":"'4'!CW11 * $DD11","v":0},{"$f":"'4'!CX11 * $DD11","v":0},{"$f":"'4'!CY11 * $DD11","v":0},{"$f":"'4'!CZ11 * $DD11","v":0},{"$f":"'4'!DA11 * $DD11","v":0},null,"A.4.",1,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,{"$f":"'4'!F12 * $DD12","v":0},{"$f":"'4'!G12 * $DD12","v":0},{"$f":"'4'!H12 * $DD12","v":0},{"$f":"'4'!I12 * $DD12","v":0},{"$f":"'4'!J12 * $DD12","v":0},{"$f":"'4'!K12 * $DD12","v":0},{"$f":"'4'!L12 * $DD12","v":0},{"$f":"'4'!M12 * $DD12","v":0},{"$f":"'4'!N12 * $DD12","v":0},{"$f":"'4'!O12 * $DD12","v":0},{"$f":"'4'!P12 * $DD12","v":0},{"$f":"'4'!Q12 * $DD12","v":0},{"$f":"'4'!R12 * $DD12","v":0},{"$f":"'4'!S12 * $DD12","v":0},{"$f":"'4'!T12 * $DD12","v":0},{"$f":"'4'!U12 * $DD12","v":0},{"$f":"'4'!V12 * $DD12","v":0},{"$f":"'4'!W12 * $DD12","v":0},{"$f":"'4'!X12 * $DD12","v":0},{"$f":"'4'!Y12 * $DD12","v":0},{"$f":"'4'!Z12 * $DD12","v":0},{"$f":"'4'!AA12 * $DD12","v":0},{"$f":"'4'!AB12 * $DD12","v":0},{"$f":"'4'!AC12 * $DD12","v":0},{"$f":"'4'!AD12 * $DD12","v":0},{"$f":"'4'!AE12 * $DD12","v":0},{"$f":"'4'!AF12 * $DD12","v":0},{"$f":"'4'!AG12 * $DD12","v":0},{"$f":"'4'!AH12 * $DD12","v":0},{"$f":"'4'!AI12 * $DD12","v":0},{"$f":"'4'!AJ12 * $DD12","v":0},{"$f":"'4'!AK12 * $DD12","v":0},{"$f":"'4'!AL12 * $DD12","v":0},{"$f":"'4'!AM12 * $DD12","v":0},{"$f":"'4'!AN12 * $DD12","v":0},{"$f":"'4'!AO12 * $DD12","v":0},{"$f":"'4'!AP12 * $DD12","v":0},{"$f":"'4'!AQ12 * $DD12","v":0},{"$f":"'4'!AR12 * $DD12","v":0},{"$f":"'4'!AS12 * $DD12","v":0},{"$f":"'4'!AT12 * $DD12","v":0},{"$f":"'4'!AU12 * $DD12","v":0},{"$f":"'4'!AV12 * $DD12","v":0},{"$f":"'4'!AW12 * $DD12","v":0},{"$f":"'4'!AX12 * $DD12","v":0},{"$f":"'4'!AY12 * $DD12","v":0},{"$f":"'4'!AZ12 * $DD12","v":0},{"$f":"'4'!BA12 * $DD12","v":0},{"$f":"'4'!BB12 * $DD12","v":0},{"$f":"'4'!BC12 * $DD12","v":0},{"$f":"'4'!BD12 * $DD12","v":0},{"$f":"'4'!BE12 * $DD12","v":0},{"$f":"'4'!BF12 * $DD12","v":0},{"$f":"'4'!BG12 * $DD12","v":0},{"$f":"'4'!BH12 * $DD12","v":0},{"$f":"'4'!BI12 * $DD12","v":0},{"$f":"'4'!BJ12 * $DD12","v":0},{"$f":"'4'!BK12 * $DD12","v":0},{"$f":"'4'!BL12 * $DD12","v":0},{"$f":"'4'!BM12 * $DD12","v":0},{"$f":"'4'!BN12 * $DD12","v":0},{"$f":"'4'!BO12 * $DD12","v":0},{"$f":"'4'!BP12 * $DD12","v":0},{"$f":"'4'!BQ12 * $DD12","v":0},{"$f":"'4'!BR12 * $DD12","v":0},{"$f":"'4'!BS12 * $DD12","v":0},{"$f":"'4'!BT12 * $DD12","v":0},{"$f":"'4'!BU12 * $DD12","v":0},{"$f":"'4'!BV12 * $DD12","v":0},{"$f":"'4'!BW12 * $DD12","v":0},{"$f":"'4'!BX12 * $DD12","v":0},{"$f":"'4'!BY12 * $DD12","v":0},{"$f":"'4'!BZ12 * $DD12","v":0},{"$f":"'4'!CA12 * $DD12","v":0},{"$f":"'4'!CB12 * $DD12","v":0},{"$f":"'4'!CC12 * $DD12","v":0},{"$f":"'4'!CD12 * $DD12","v":0},{"$f":"'4'!CE12 * $DD12","v":0},{"$f":"'4'!CF12 * $DD12","v":0},{"$f":"'4'!CG12 * $DD12","v":0},{"$f":"'4'!CH12 * $DD12","v":0},{"$f":"'4'!CI12 * $DD12","v":0},{"$f":"'4'!CJ12 * $DD12","v":0},{"$f":"'4'!CK12 * $DD12","v":0},{"$f":"'4'!CL12 * $DD12","v":0},{"$f":"'4'!CM12 * $DD12","v":0},{"$f":"'4'!CN12 * $DD12","v":0},{"$f":"'4'!CO12 * $DD12","v":0},{"$f":"'4'!CP12 * $DD12","v":0},{"$f":"'4'!CQ12 * $DD12","v":0},{"$f":"'4'!CR12 * $DD12","v":0},{"$f":"'4'!CS12 * $DD12","v":0},{"$f":"'4'!CT12 * $DD12","v":0},{"$f":"'4'!CU12 * $DD12","v":0},{"$f":"'4'!CV12 * $DD12","v":0},{"$f":"'4'!CW12 * $DD12","v":0},{"$f":"'4'!CX12 * $DD12","v":0},{"$f":"'4'!CY12 * $DD12","v":0},{"$f":"'4'!CZ12 * $DD12","v":0},{"$f":"'4'!DA12 * $DD12","v":0},null,"A.5.",1,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,{"$f":"'4'!F13 * $DD13","v":0},{"$f":"'4'!G13 * $DD13","v":0},{"$f":"'4'!H13 * $DD13","v":0},{"$f":"'4'!I13 * $DD13","v":0},{"$f":"'4'!J13 * $DD13","v":0},{"$f":"'4'!K13 * $DD13","v":0},{"$f":"'4'!L13 * $DD13","v":0},{"$f":"'4'!M13 * $DD13","v":0},{"$f":"'4'!N13 * $DD13","v":0},{"$f":"'4'!O13 * $DD13","v":0},{"$f":"'4'!P13 * $DD13","v":0},{"$f":"'4'!Q13 * $DD13","v":0},{"$f":"'4'!R13 * $DD13","v":0},{"$f":"'4'!S13 * $DD13","v":0},{"$f":"'4'!T13 * $DD13","v":0},{"$f":"'4'!U13 * $DD13","v":0},{"$f":"'4'!V13 * $DD13","v":0},{"$f":"'4'!W13 * $DD13","v":0},{"$f":"'4'!X13 * $DD13","v":0},{"$f":"'4'!Y13 * $DD13","v":0},{"$f":"'4'!Z13 * $DD13","v":0},{"$f":"'4'!AA13 * $DD13","v":0},{"$f":"'4'!AB13 * $DD13","v":0},{"$f":"'4'!AC13 * $DD13","v":0},{"$f":"'4'!AD13 * $DD13","v":0},{"$f":"'4'!AE13 * $DD13","v":0},{"$f":"'4'!AF13 * $DD13","v":0},{"$f":"'4'!AG13 * $DD13","v":0},{"$f":"'4'!AH13 * $DD13","v":0},{"$f":"'4'!AI13 * $DD13","v":0},{"$f":"'4'!AJ13 * $DD13","v":0},{"$f":"'4'!AK13 * $DD13","v":0},{"$f":"'4'!AL13 * $DD13","v":0},{"$f":"'4'!AM13 * $DD13","v":0},{"$f":"'4'!AN13 * $DD13","v":0},{"$f":"'4'!AO13 * $DD13","v":0},{"$f":"'4'!AP13 * $DD13","v":0},{"$f":"'4'!AQ13 * $DD13","v":0},{"$f":"'4'!AR13 * $DD13","v":0},{"$f":"'4'!AS13 * $DD13","v":0},{"$f":"'4'!AT13 * $DD13","v":0},{"$f":"'4'!AU13 * $DD13","v":0},{"$f":"'4'!AV13 * $DD13","v":0},{"$f":"'4'!AW13 * $DD13","v":0},{"$f":"'4'!AX13 * $DD13","v":0},{"$f":"'4'!AY13 * $DD13","v":0},{"$f":"'4'!AZ13 * $DD13","v":0},{"$f":"'4'!BA13 * $DD13","v":0},{"$f":"'4'!BB13 * $DD13","v":0},{"$f":"'4'!BC13 * $DD13","v":0},{"$f":"'4'!BD13 * $DD13","v":0},{"$f":"'4'!BE13 * $DD13","v":0},{"$f":"'4'!BF13 * $DD13","v":0},{"$f":"'4'!BG13 * $DD13","v":0},{"$f":"'4'!BH13 * $DD13","v":0},{"$f":"'4'!BI13 * $DD13","v":0},{"$f":"'4'!BJ13 * $DD13","v":0},{"$f":"'4'!BK13 * $DD13","v":0},{"$f":"'4'!BL13 * $DD13","v":0},{"$f":"'4'!BM13 * $DD13","v":0},{"$f":"'4'!BN13 * $DD13","v":0},{"$f":"'4'!BO13 * $DD13","v":0},{"$f":"'4'!BP13 * $DD13","v":0},{"$f":"'4'!BQ13 * $DD13","v":0},{"$f":"'4'!BR13 * $DD13","v":0},{"$f":"'4'!BS13 * $DD13","v":0},{"$f":"'4'!BT13 * $DD13","v":0},{"$f":"'4'!BU13 * $DD13","v":0},{"$f":"'4'!BV13 * $DD13","v":0},{"$f":"'4'!BW13 * $DD13","v":0},{"$f":"'4'!BX13 * $DD13","v":0},{"$f":"'4'!BY13 * $DD13","v":0},{"$f":"'4'!BZ13 * $DD13","v":0},{"$f":"'4'!CA13 * $DD13","v":0},{"$f":"'4'!CB13 * $DD13","v":0},{"$f":"'4'!CC13 * $DD13","v":0},{"$f":"'4'!CD13 * $DD13","v":0},{"$f":"'4'!CE13 * $DD13","v":0},{"$f":"'4'!CF13 * $DD13","v":0},{"$f":"'4'!CG13 * $DD13","v":0},{"$f":"'4'!CH13 * $DD13","v":0},{"$f":"'4'!CI13 * $DD13","v":0},{"$f":"'4'!CJ13 * $DD13","v":0},{"$f":"'4'!CK13 * $DD13","v":0},{"$f":"'4'!CL13 * $DD13","v":0},{"$f":"'4'!CM13 * $DD13","v":0},{"$f":"'4'!CN13 * $DD13","v":0},{"$f":"'4'!CO13 * $DD13","v":0},{"$f":"'4'!CP13 * $DD13","v":0},{"$f":"'4'!CQ13 * $DD13","v":0},{"$f":"'4'!CR13 * $DD13","v":0},{"$f":"'4'!CS13 * $DD13","v":0},{"$f":"'4'!CT13 * $DD13","v":0},{"$f":"'4'!CU13 * $DD13","v":0},{"$f":"'4'!CV13 * $DD13","v":0},{"$f":"'4'!CW13 * $DD13","v":0},{"$f":"'4'!CX13 * $DD13","v":0},{"$f":"'4'!CY13 * $DD13","v":0},{"$f":"'4'!CZ13 * $DD13","v":0},{"$f":"'4'!DA13 * $DD13","v":0},null,"A.6.",1,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,{"$f":"'4'!F14 * $DD14","v":0},{"$f":"'4'!G14 * $DD14","v":0},{"$f":"'4'!H14 * $DD14","v":0},{"$f":"'4'!I14 * $DD14","v":0},{"$f":"'4'!J14 * $DD14","v":0},{"$f":"'4'!K14 * $DD14","v":0},{"$f":"'4'!L14 * $DD14","v":0},{"$f":"'4'!M14 * $DD14","v":0},{"$f":"'4'!N14 * $DD14","v":0},{"$f":"'4'!O14 * $DD14","v":0},{"$f":"'4'!P14 * $DD14","v":0},{"$f":"'4'!Q14 * $DD14","v":0},{"$f":"'4'!R14 * $DD14","v":0},{"$f":"'4'!S14 * $DD14","v":0},{"$f":"'4'!T14 * $DD14","v":0},{"$f":"'4'!U14 * $DD14","v":0},{"$f":"'4'!V14 * $DD14","v":0},{"$f":"'4'!W14 * $DD14","v":0},{"$f":"'4'!X14 * $DD14","v":0},{"$f":"'4'!Y14 * $DD14","v":0},{"$f":"'4'!Z14 * $DD14","v":0},{"$f":"'4'!AA14 * $DD14","v":0},{"$f":"'4'!AB14 * $DD14","v":0},{"$f":"'4'!AC14 * $DD14","v":0},{"$f":"'4'!AD14 * $DD14","v":0},{"$f":"'4'!AE14 * $DD14","v":0},{"$f":"'4'!AF14 * $DD14","v":0},{"$f":"'4'!AG14 * $DD14","v":0},{"$f":"'4'!AH14 * $DD14","v":0},{"$f":"'4'!AI14 * $DD14","v":0},{"$f":"'4'!AJ14 * $DD14","v":0},{"$f":"'4'!AK14 * $DD14","v":0},{"$f":"'4'!AL14 * $DD14","v":0},{"$f":"'4'!AM14 * $DD14","v":0},{"$f":"'4'!AN14 * $DD14","v":0},{"$f":"'4'!AO14 * $DD14","v":0},{"$f":"'4'!AP14 * $DD14","v":0},{"$f":"'4'!AQ14 * $DD14","v":0},{"$f":"'4'!AR14 * $DD14","v":0},{"$f":"'4'!AS14 * $DD14","v":0},{"$f":"'4'!AT14 * $DD14","v":0},{"$f":"'4'!AU14 * $DD14","v":0},{"$f":"'4'!AV14 * $DD14","v":0},{"$f":"'4'!AW14 * $DD14","v":0},{"$f":"'4'!AX14 * $DD14","v":0},{"$f":"'4'!AY14 * $DD14","v":0},{"$f":"'4'!AZ14 * $DD14","v":0},{"$f":"'4'!BA14 * $DD14","v":0},{"$f":"'4'!BB14 * $DD14","v":0},{"$f":"'4'!BC14 * $DD14","v":0},{"$f":"'4'!BD14 * $DD14","v":0},{"$f":"'4'!BE14 * $DD14","v":0},{"$f":"'4'!BF14 * $DD14","v":0},{"$f":"'4'!BG14 * $DD14","v":0},{"$f":"'4'!BH14 * $DD14","v":0},{"$f":"'4'!BI14 * $DD14","v":0},{"$f":"'4'!BJ14 * $DD14","v":0},{"$f":"'4'!BK14 * $DD14","v":0},{"$f":"'4'!BL14 * $DD14","v":0},{"$f":"'4'!BM14 * $DD14","v":0},{"$f":"'4'!BN14 * $DD14","v":0},{"$f":"'4'!BO14 * $DD14","v":0},{"$f":"'4'!BP14 * $DD14","v":0},{"$f":"'4'!BQ14 * $DD14","v":0},{"$f":"'4'!BR14 * $DD14","v":0},{"$f":"'4'!BS14 * $DD14","v":0},{"$f":"'4'!BT14 * $DD14","v":0},{"$f":"'4'!BU14 * $DD14","v":0},{"$f":"'4'!BV14 * $DD14","v":0},{"$f":"'4'!BW14 * $DD14","v":0},{"$f":"'4'!BX14 * $DD14","v":0},{"$f":"'4'!BY14 * $DD14","v":0},{"$f":"'4'!BZ14 * $DD14","v":0},{"$f":"'4'!CA14 * $DD14","v":0},{"$f":"'4'!CB14 * $DD14","v":0},{"$f":"'4'!CC14 * $DD14","v":0},{"$f":"'4'!CD14 * $DD14","v":0},{"$f":"'4'!CE14 * $DD14","v":0},{"$f":"'4'!CF14 * $DD14","v":0},{"$f":"'4'!CG14 * $DD14","v":0},{"$f":"'4'!CH14 * $DD14","v":0},{"$f":"'4'!CI14 * $DD14","v":0},{"$f":"'4'!CJ14 * $DD14","v":0},{"$f":"'4'!CK14 * $DD14","v":0},{"$f":"'4'!CL14 * $DD14","v":0},{"$f":"'4'!CM14 * $DD14","v":0},{"$f":"'4'!CN14 * $DD14","v":0},{"$f":"'4'!CO14 * $DD14","v":0},{"$f":"'4'!CP14 * $DD14","v":0},{"$f":"'4'!CQ14 * $DD14","v":0},{"$f":"'4'!CR14 * $DD14","v":0},{"$f":"'4'!CS14 * $DD14","v":0},{"$f":"'4'!CT14 * $DD14","v":0},{"$f":"'4'!CU14 * $DD14","v":0},{"$f":"'4'!CV14 * $DD14","v":0},{"$f":"'4'!CW14 * $DD14","v":0},{"$f":"'4'!CX14 * $DD14","v":0},{"$f":"'4'!CY14 * $DD14","v":0},{"$f":"'4'!CZ14 * $DD14","v":0},{"$f":"'4'!DA14 * $DD14","v":0},null,"A.7.",1,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,{"$f":"'4'!F15 * $DD15","v":0},{"$f":"'4'!G15 * $DD15","v":0},{"$f":"'4'!H15 * $DD15","v":0},{"$f":"'4'!I15 * $DD15","v":0},{"$f":"'4'!J15 * $DD15","v":0},{"$f":"'4'!K15 * $DD15","v":0},{"$f":"'4'!L15 * $DD15","v":0},{"$f":"'4'!M15 * $DD15","v":0},{"$f":"'4'!N15 * $DD15","v":0},{"$f":"'4'!O15 * $DD15","v":0},{"$f":"'4'!P15 * $DD15","v":0},{"$f":"'4'!Q15 * $DD15","v":0},{"$f":"'4'!R15 * $DD15","v":0},{"$f":"'4'!S15 * $DD15","v":0},{"$f":"'4'!T15 * $DD15","v":0},{"$f":"'4'!U15 * $DD15","v":0},{"$f":"'4'!V15 * $DD15","v":0},{"$f":"'4'!W15 * $DD15","v":0},{"$f":"'4'!X15 * $DD15","v":0},{"$f":"'4'!Y15 * $DD15","v":0},{"$f":"'4'!Z15 * $DD15","v":0},{"$f":"'4'!AA15 * $DD15","v":0},{"$f":"'4'!AB15 * $DD15","v":0},{"$f":"'4'!AC15 * $DD15","v":0},{"$f":"'4'!AD15 * $DD15","v":0},{"$f":"'4'!AE15 * $DD15","v":0},{"$f":"'4'!AF15 * $DD15","v":0},{"$f":"'4'!AG15 * $DD15","v":0},{"$f":"'4'!AH15 * $DD15","v":0},{"$f":"'4'!AI15 * $DD15","v":0},{"$f":"'4'!AJ15 * $DD15","v":0},{"$f":"'4'!AK15 * $DD15","v":0},{"$f":"'4'!AL15 * $DD15","v":0},{"$f":"'4'!AM15 * $DD15","v":0},{"$f":"'4'!AN15 * $DD15","v":0},{"$f":"'4'!AO15 * $DD15","v":0},{"$f":"'4'!AP15 * $DD15","v":0},{"$f":"'4'!AQ15 * $DD15","v":0},{"$f":"'4'!AR15 * $DD15","v":0},{"$f":"'4'!AS15 * $DD15","v":0},{"$f":"'4'!AT15 * $DD15","v":0},{"$f":"'4'!AU15 * $DD15","v":0},{"$f":"'4'!AV15 * $DD15","v":0},{"$f":"'4'!AW15 * $DD15","v":0},{"$f":"'4'!AX15 * $DD15","v":0},{"$f":"'4'!AY15 * $DD15","v":0},{"$f":"'4'!AZ15 * $DD15","v":0},{"$f":"'4'!BA15 * $DD15","v":0},{"$f":"'4'!BB15 * $DD15","v":0},{"$f":"'4'!BC15 * $DD15","v":0},{"$f":"'4'!BD15 * $DD15","v":0},{"$f":"'4'!BE15 * $DD15","v":0},{"$f":"'4'!BF15 * $DD15","v":0},{"$f":"'4'!BG15 * $DD15","v":0},{"$f":"'4'!BH15 * $DD15","v":0},{"$f":"'4'!BI15 * $DD15","v":0},{"$f":"'4'!BJ15 * $DD15","v":0},{"$f":"'4'!BK15 * $DD15","v":0},{"$f":"'4'!BL15 * $DD15","v":0},{"$f":"'4'!BM15 * $DD15","v":0},{"$f":"'4'!BN15 * $DD15","v":0},{"$f":"'4'!BO15 * $DD15","v":0},{"$f":"'4'!BP15 * $DD15","v":0},{"$f":"'4'!BQ15 * $DD15","v":0},{"$f":"'4'!BR15 * $DD15","v":0},{"$f":"'4'!BS15 * $DD15","v":0},{"$f":"'4'!BT15 * $DD15","v":0},{"$f":"'4'!BU15 * $DD15","v":0},{"$f":"'4'!BV15 * $DD15","v":0},{"$f":"'4'!BW15 * $DD15","v":0},{"$f":"'4'!BX15 * $DD15","v":0},{"$f":"'4'!BY15 * $DD15","v":0},{"$f":"'4'!BZ15 * $DD15","v":0},{"$f":"'4'!CA15 * $DD15","v":0},{"$f":"'4'!CB15 * $DD15","v":0},{"$f":"'4'!CC15 * $DD15","v":0},{"$f":"'4'!CD15 * $DD15","v":0},{"$f":"'4'!CE15 * $DD15","v":0},{"$f":"'4'!CF15 * $DD15","v":0},{"$f":"'4'!CG15 * $DD15","v":0},{"$f":"'4'!CH15 * $DD15","v":0},{"$f":"'4'!CI15 * $DD15","v":0},{"$f":"'4'!CJ15 * $DD15","v":0},{"$f":"'4'!CK15 * $DD15","v":0},{"$f":"'4'!CL15 * $DD15","v":0},{"$f":"'4'!CM15 * $DD15","v":0},{"$f":"'4'!CN15 * $DD15","v":0},{"$f":"'4'!CO15 * $DD15","v":0},{"$f":"'4'!CP15 * $DD15","v":0},{"$f":"'4'!CQ15 * $DD15","v":0},{"$f":"'4'!CR15 * $DD15","v":0},{"$f":"'4'!CS15 * $DD15","v":0},{"$f":"'4'!CT15 * $DD15","v":0},{"$f":"'4'!CU15 * $DD15","v":0},{"$f":"'4'!CV15 * $DD15","v":0},{"$f":"'4'!CW15 * $DD15","v":0},{"$f":"'4'!CX15 * $DD15","v":0},{"$f":"'4'!CY15 * $DD15","v":0},{"$f":"'4'!CZ15 * $DD15","v":0},{"$f":"'4'!DA15 * $DD15","v":0},null,"A.8.",1,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,{"$f":"'4'!F16 * $DD16","v":0},{"$f":"'4'!G16 * $DD16","v":0},{"$f":"'4'!H16 * $DD16","v":0},{"$f":"'4'!I16 * $DD16","v":0},{"$f":"'4'!J16 * $DD16","v":0},{"$f":"'4'!K16 * $DD16","v":0},{"$f":"'4'!L16 * $DD16","v":0},{"$f":"'4'!M16 * $DD16","v":0},{"$f":"'4'!N16 * $DD16","v":0},{"$f":"'4'!O16 * $DD16","v":0},{"$f":"'4'!P16 * $DD16","v":0},{"$f":"'4'!Q16 * $DD16","v":0},{"$f":"'4'!R16 * $DD16","v":0},{"$f":"'4'!S16 * $DD16","v":0},{"$f":"'4'!T16 * $DD16","v":0},{"$f":"'4'!U16 * $DD16","v":0},{"$f":"'4'!V16 * $DD16","v":0},{"$f":"'4'!W16 * $DD16","v":0},{"$f":"'4'!X16 * $DD16","v":0},{"$f":"'4'!Y16 * $DD16","v":0},{"$f":"'4'!Z16 * $DD16","v":0},{"$f":"'4'!AA16 * $DD16","v":0},{"$f":"'4'!AB16 * $DD16","v":0},{"$f":"'4'!AC16 * $DD16","v":0},{"$f":"'4'!AD16 * $DD16","v":0},{"$f":"'4'!AE16 * $DD16","v":0},{"$f":"'4'!AF16 * $DD16","v":0},{"$f":"'4'!AG16 * $DD16","v":0},{"$f":"'4'!AH16 * $DD16","v":0},{"$f":"'4'!AI16 * $DD16","v":0},{"$f":"'4'!AJ16 * $DD16","v":0},{"$f":"'4'!AK16 * $DD16","v":0},{"$f":"'4'!AL16 * $DD16","v":0},{"$f":"'4'!AM16 * $DD16","v":0},{"$f":"'4'!AN16 * $DD16","v":0},{"$f":"'4'!AO16 * $DD16","v":0},{"$f":"'4'!AP16 * $DD16","v":0},{"$f":"'4'!AQ16 * $DD16","v":0},{"$f":"'4'!AR16 * $DD16","v":0},{"$f":"'4'!AS16 * $DD16","v":0},{"$f":"'4'!AT16 * $DD16","v":0},{"$f":"'4'!AU16 * $DD16","v":0},{"$f":"'4'!AV16 * $DD16","v":0},{"$f":"'4'!AW16 * $DD16","v":0},{"$f":"'4'!AX16 * $DD16","v":0},{"$f":"'4'!AY16 * $DD16","v":0},{"$f":"'4'!AZ16 * $DD16","v":0},{"$f":"'4'!BA16 * $DD16","v":0},{"$f":"'4'!BB16 * $DD16","v":0},{"$f":"'4'!BC16 * $DD16","v":0},{"$f":"'4'!BD16 * $DD16","v":0},{"$f":"'4'!BE16 * $DD16","v":0},{"$f":"'4'!BF16 * $DD16","v":0},{"$f":"'4'!BG16 * $DD16","v":0},{"$f":"'4'!BH16 * $DD16","v":0},{"$f":"'4'!BI16 * $DD16","v":0},{"$f":"'4'!BJ16 * $DD16","v":0},{"$f":"'4'!BK16 * $DD16","v":0},{"$f":"'4'!BL16 * $DD16","v":0},{"$f":"'4'!BM16 * $DD16","v":0},{"$f":"'4'!BN16 * $DD16","v":0},{"$f":"'4'!BO16 * $DD16","v":0},{"$f":"'4'!BP16 * $DD16","v":0},{"$f":"'4'!BQ16 * $DD16","v":0},{"$f":"'4'!BR16 * $DD16","v":0},{"$f":"'4'!BS16 * $DD16","v":0},{"$f":"'4'!BT16 * $DD16","v":0},{"$f":"'4'!BU16 * $DD16","v":0},{"$f":"'4'!BV16 * $DD16","v":0},{"$f":"'4'!BW16 * $DD16","v":0},{"$f":"'4'!BX16 * $DD16","v":0},{"$f":"'4'!BY16 * $DD16","v":0},{"$f":"'4'!BZ16 * $DD16","v":0},{"$f":"'4'!CA16 * $DD16","v":0},{"$f":"'4'!CB16 * $DD16","v":0},{"$f":"'4'!CC16 * $DD16","v":0},{"$f":"'4'!CD16 * $DD16","v":0},{"$f":"'4'!CE16 * $DD16","v":0},{"$f":"'4'!CF16 * $DD16","v":0},{"$f":"'4'!CG16 * $DD16","v":0},{"$f":"'4'!CH16 * $DD16","v":0},{"$f":"'4'!CI16 * $DD16","v":0},{"$f":"'4'!CJ16 * $DD16","v":0},{"$f":"'4'!CK16 * $DD16","v":0},{"$f":"'4'!CL16 * $DD16","v":0},{"$f":"'4'!CM16 * $DD16","v":0},{"$f":"'4'!CN16 * $DD16","v":0},{"$f":"'4'!CO16 * $DD16","v":0},{"$f":"'4'!CP16 * $DD16","v":0},{"$f":"'4'!CQ16 * $DD16","v":0},{"$f":"'4'!CR16 * $DD16","v":0},{"$f":"'4'!CS16 * $DD16","v":0},{"$f":"'4'!CT16 * $DD16","v":0},{"$f":"'4'!CU16 * $DD16","v":0},{"$f":"'4'!CV16 * $DD16","v":0},{"$f":"'4'!CW16 * $DD16","v":0},{"$f":"'4'!CX16 * $DD16","v":0},{"$f":"'4'!CY16 * $DD16","v":0},{"$f":"'4'!CZ16 * $DD16","v":0},{"$f":"'4'!DA16 * $DD16","v":0},null,"B.",1,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U18:U20),0)","v":0},{"$f":"ROUND(SUM(V18:V20),0)","v":0},{"$f":"ROUND(SUM(W18:W20),0)","v":0},{"$f":"ROUND(SUM(X18:X20),0)","v":0},{"$f":"ROUND(SUM(Y18:Y20),0)","v":0},{"$f":"ROUND(SUM(Z18:Z20),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK18:AK20),0)","v":0},0,{"$f":"ROUND(SUM(AM18:AM20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW18:CW20),0)","v":0},{"$f":"ROUND(SUM(CX18:CX20),0)","v":0},{"$f":"ROUND(SUM(CY18:CY20),0)","v":0},{"$f":"ROUND(SUM(CZ18:CZ20),0)","v":0},{"$f":"ROUND(SUM(DA18:DA20),0)","v":0},null,"C.1.",1,{"$f":"ROUND(SUM(DE18:DE20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},{"$f":"'4'!F18 * $DD17","v":0},{"$f":"'4'!G18 * $DD17","v":0},{"$f":"'4'!H18 * $DD17","v":0},{"$f":"'4'!I18 * $DD17","v":0},{"$f":"'4'!J18 * $DD17","v":0},{"$f":"'4'!K18 * $DD17","v":0},{"$f":"'4'!L18 * $DD17","v":0},{"$f":"'4'!M18 * $DD17","v":0},{"$f":"'4'!N18 * $DD17","v":0},{"$f":"'4'!O18 * $DD17","v":0},{"$f":"'4'!P18 * $DD17","v":0},{"$f":"'4'!Q18 * $DD17","v":0},{"$f":"'4'!R18 * $DD17","v":0},{"$f":"'4'!S18 * $DD17","v":0},{"$f":"'4'!T18 * $DD17","v":0},{"$f":"'4'!U18 * $DD17","v":0},{"$f":"'4'!V18 * $DD17","v":0},{"$f":"'4'!W18 * $DD17","v":0},{"$f":"'4'!X18 * $DD17","v":0},{"$f":"'4'!Y18 * $DD17","v":0},{"$f":"'4'!Z18 * $DD17","v":0},{"$f":"'4'!AA18 * $DD17","v":0},{"$f":"'4'!AB18 * $DD17","v":0},{"$f":"'4'!AC18 * $DD17","v":0},{"$f":"'4'!AD18 * $DD17","v":0},{"$f":"'4'!AE18 * $DD17","v":0},{"$f":"'4'!AF18 * $DD17","v":0},{"$f":"'4'!AG18 * $DD17","v":0},{"$f":"'4'!AH18 * $DD17","v":0},{"$f":"'4'!AI18 * $DD17","v":0},{"$f":"'4'!AJ18 * $DD17","v":0},{"$f":"'4'!AK18 * $DD17","v":0},{"$f":"'4'!AL18 * $DD17","v":0},{"$f":"'4'!AM18 * $DD17","v":0},{"$f":"'4'!AN18 * $DD17","v":0},{"$f":"'4'!AO18 * $DD17","v":0},{"$f":"'4'!AP18 * $DD17","v":0},{"$f":"'4'!AQ18 * $DD17","v":0},{"$f":"'4'!AR18 * $DD17","v":0},{"$f":"'4'!AS18 * $DD17","v":0},{"$f":"'4'!AT18 * $DD17","v":0},{"$f":"'4'!AU18 * $DD17","v":0},{"$f":"'4'!AV18 * $DD17","v":0},{"$f":"'4'!AW18 * $DD17","v":0},{"$f":"'4'!AX18 * $DD17","v":0},{"$f":"'4'!AY18 * $DD17","v":0},{"$f":"'4'!AZ18 * $DD17","v":0},{"$f":"'4'!BA18 * $DD17","v":0},{"$f":"'4'!BB18 * $DD17","v":0},{"$f":"'4'!BC18 * $DD17","v":0},{"$f":"'4'!BD18 * $DD17","v":0},{"$f":"'4'!BE18 * $DD17","v":0},{"$f":"'4'!BF18 * $DD17","v":0},{"$f":"'4'!BG18 * $DD17","v":0},{"$f":"'4'!BH18 * $DD17","v":0},{"$f":"'4'!BI18 * $DD17","v":0},{"$f":"'4'!BJ18 * $DD17","v":0},{"$f":"'4'!BK18 * $DD17","v":0},{"$f":"'4'!BL18 * $DD17","v":0},{"$f":"'4'!BM18 * $DD17","v":0},{"$f":"'4'!BN18 * $DD17","v":0},{"$f":"'4'!BO18 * $DD17","v":0},{"$f":"'4'!BP18 * $DD17","v":0},{"$f":"'4'!BQ18 * $DD17","v":0},{"$f":"'4'!BR18 * $DD17","v":0},{"$f":"'4'!BS18 * $DD17","v":0},{"$f":"'4'!BT18 * $DD17","v":0},{"$f":"'4'!BU18 * $DD17","v":0},{"$f":"'4'!BV18 * $DD17","v":0},{"$f":"'4'!BW18 * $DD17","v":0},{"$f":"'4'!BX18 * $DD17","v":0},{"$f":"'4'!BY18 * $DD17","v":0},{"$f":"'4'!BZ18 * $DD17","v":0},{"$f":"'4'!CA18 * $DD17","v":0},{"$f":"'4'!CB18 * $DD17","v":0},{"$f":"'4'!CC18 * $DD17","v":0},{"$f":"'4'!CD18 * $DD17","v":0},{"$f":"'4'!CE18 * $DD17","v":0},{"$f":"'4'!CF18 * $DD17","v":0},{"$f":"'4'!CG18 * $DD17","v":0},{"$f":"'4'!CH18 * $DD17","v":0},{"$f":"'4'!CI18 * $DD17","v":0},{"$f":"'4'!CJ18 * $DD17","v":0},{"$f":"'4'!CK18 * $DD17","v":0},{"$f":"'4'!CL18 * $DD17","v":0},{"$f":"'4'!CM18 * $DD17","v":0},{"$f":"'4'!CN18 * $DD17","v":0},{"$f":"'4'!CO18 * $DD17","v":0},{"$f":"'4'!CP18 * $DD17","v":0},{"$f":"'4'!CQ18 * $DD17","v":0},{"$f":"'4'!CR18 * $DD17","v":0},{"$f":"'4'!CS18 * $DD17","v":0},{"$f":"'4'!CT18 * $DD17","v":0},{"$f":"'4'!CU18 * $DD17","v":0},{"$f":"'4'!CV18 * $DD17","v":0},{"$f":"'4'!CW18 * $DD17","v":0},{"$f":"'4'!CX18 * $DD17","v":0},{"$f":"'4'!CY18 * $DD17","v":0},{"$f":"'4'!CZ18 * $DD17","v":0},{"$f":"'4'!DA18 * $DD17","v":0},null,"C.2.",1,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},{"$f":"'4'!F19 * $DD18","v":0},{"$f":"'4'!G19 * $DD18","v":0},{"$f":"'4'!H19 * $DD18","v":0},{"$f":"'4'!I19 * $DD18","v":0},{"$f":"'4'!J19 * $DD18","v":0},{"$f":"'4'!K19 * $DD18","v":0},{"$f":"'4'!L19 * $DD18","v":0},{"$f":"'4'!M19 * $DD18","v":0},{"$f":"'4'!N19 * $DD18","v":0},{"$f":"'4'!O19 * $DD18","v":0},{"$f":"'4'!P19 * $DD18","v":0},{"$f":"'4'!Q19 * $DD18","v":0},{"$f":"'4'!R19 * $DD18","v":0},{"$f":"'4'!S19 * $DD18","v":0},{"$f":"'4'!T19 * $DD18","v":0},{"$f":"'4'!U19 * $DD18","v":0},{"$f":"'4'!V19 * $DD18","v":0},{"$f":"'4'!W19 * $DD18","v":0},{"$f":"'4'!X19 * $DD18","v":0},{"$f":"'4'!Y19 * $DD18","v":0},{"$f":"'4'!Z19 * $DD18","v":0},{"$f":"'4'!AA19 * $DD18","v":0},{"$f":"'4'!AB19 * $DD18","v":0},{"$f":"'4'!AC19 * $DD18","v":0},{"$f":"'4'!AD19 * $DD18","v":0},{"$f":"'4'!AE19 * $DD18","v":0},{"$f":"'4'!AF19 * $DD18","v":0},{"$f":"'4'!AG19 * $DD18","v":0},{"$f":"'4'!AH19 * $DD18","v":0},{"$f":"'4'!AI19 * $DD18","v":0},{"$f":"'4'!AJ19 * $DD18","v":0},{"$f":"'4'!AK19 * $DD18","v":0},{"$f":"'4'!AL19 * $DD18","v":0},{"$f":"'4'!AM19 * $DD18","v":0},{"$f":"'4'!AN19 * $DD18","v":0},{"$f":"'4'!AO19 * $DD18","v":0},{"$f":"'4'!AP19 * $DD18","v":0},{"$f":"'4'!AQ19 * $DD18","v":0},{"$f":"'4'!AR19 * $DD18","v":0},{"$f":"'4'!AS19 * $DD18","v":0},{"$f":"'4'!AT19 * $DD18","v":0},{"$f":"'4'!AU19 * $DD18","v":0},{"$f":"'4'!AV19 * $DD18","v":0},{"$f":"'4'!AW19 * $DD18","v":0},{"$f":"'4'!AX19 * $DD18","v":0},{"$f":"'4'!AY19 * $DD18","v":0},{"$f":"'4'!AZ19 * $DD18","v":0},{"$f":"'4'!BA19 * $DD18","v":0},{"$f":"'4'!BB19 * $DD18","v":0},{"$f":"'4'!BC19 * $DD18","v":0},{"$f":"'4'!BD19 * $DD18","v":0},{"$f":"'4'!BE19 * $DD18","v":0},{"$f":"'4'!BF19 * $DD18","v":0},{"$f":"'4'!BG19 * $DD18","v":0},{"$f":"'4'!BH19 * $DD18","v":0},{"$f":"'4'!BI19 * $DD18","v":0},{"$f":"'4'!BJ19 * $DD18","v":0},{"$f":"'4'!BK19 * $DD18","v":0},{"$f":"'4'!BL19 * $DD18","v":0},{"$f":"'4'!BM19 * $DD18","v":0},{"$f":"'4'!BN19 * $DD18","v":0},{"$f":"'4'!BO19 * $DD18","v":0},{"$f":"'4'!BP19 * $DD18","v":0},{"$f":"'4'!BQ19 * $DD18","v":0},{"$f":"'4'!BR19 * $DD18","v":0},{"$f":"'4'!BS19 * $DD18","v":0},{"$f":"'4'!BT19 * $DD18","v":0},{"$f":"'4'!BU19 * $DD18","v":0},{"$f":"'4'!BV19 * $DD18","v":0},{"$f":"'4'!BW19 * $DD18","v":0},{"$f":"'4'!BX19 * $DD18","v":0},{"$f":"'4'!BY19 * $DD18","v":0},{"$f":"'4'!BZ19 * $DD18","v":0},{"$f":"'4'!CA19 * $DD18","v":0},{"$f":"'4'!CB19 * $DD18","v":0},{"$f":"'4'!CC19 * $DD18","v":0},{"$f":"'4'!CD19 * $DD18","v":0},{"$f":"'4'!CE19 * $DD18","v":0},{"$f":"'4'!CF19 * $DD18","v":0},{"$f":"'4'!CG19 * $DD18","v":0},{"$f":"'4'!CH19 * $DD18","v":0},{"$f":"'4'!CI19 * $DD18","v":0},{"$f":"'4'!CJ19 * $DD18","v":0},{"$f":"'4'!CK19 * $DD18","v":0},{"$f":"'4'!CL19 * $DD18","v":0},{"$f":"'4'!CM19 * $DD18","v":0},{"$f":"'4'!CN19 * $DD18","v":0},{"$f":"'4'!CO19 * $DD18","v":0},{"$f":"'4'!CP19 * $DD18","v":0},{"$f":"'4'!CQ19 * $DD18","v":0},{"$f":"'4'!CR19 * $DD18","v":0},{"$f":"'4'!CS19 * $DD18","v":0},{"$f":"'4'!CT19 * $DD18","v":0},{"$f":"'4'!CU19 * $DD18","v":0},{"$f":"'4'!CV19 * $DD18","v":0},{"$f":"'4'!CW19 * $DD18","v":0},{"$f":"'4'!CX19 * $DD18","v":0},{"$f":"'4'!CY19 * $DD18","v":0},{"$f":"'4'!CZ19 * $DD18","v":0},{"$f":"'4'!DA19 * $DD18","v":0},null,"C.3.",1,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},{"$f":"'4'!F20 * $DD19","v":0},{"$f":"'4'!G20 * $DD19","v":0},{"$f":"'4'!H20 * $DD19","v":0},{"$f":"'4'!I20 * $DD19","v":0},{"$f":"'4'!J20 * $DD19","v":0},{"$f":"'4'!K20 * $DD19","v":0},{"$f":"'4'!L20 * $DD19","v":0},{"$f":"'4'!M20 * $DD19","v":0},{"$f":"'4'!N20 * $DD19","v":0},{"$f":"'4'!O20 * $DD19","v":0},{"$f":"'4'!P20 * $DD19","v":0},{"$f":"'4'!Q20 * $DD19","v":0},{"$f":"'4'!R20 * $DD19","v":0},{"$f":"'4'!S20 * $DD19","v":0},{"$f":"'4'!T20 * $DD19","v":0},{"$f":"'4'!U20 * $DD19","v":0},{"$f":"'4'!V20 * $DD19","v":0},{"$f":"'4'!W20 * $DD19","v":0},{"$f":"'4'!X20 * $DD19","v":0},{"$f":"'4'!Y20 * $DD19","v":0},{"$f":"'4'!Z20 * $DD19","v":0},{"$f":"'4'!AA20 * $DD19","v":0},{"$f":"'4'!AB20 * $DD19","v":0},{"$f":"'4'!AC20 * $DD19","v":0},{"$f":"'4'!AD20 * $DD19","v":0},{"$f":"'4'!AE20 * $DD19","v":0},{"$f":"'4'!AF20 * $DD19","v":0},{"$f":"'4'!AG20 * $DD19","v":0},{"$f":"'4'!AH20 * $DD19","v":0},{"$f":"'4'!AI20 * $DD19","v":0},{"$f":"'4'!AJ20 * $DD19","v":0},{"$f":"'4'!AK20 * $DD19","v":0},{"$f":"'4'!AL20 * $DD19","v":0},{"$f":"'4'!AM20 * $DD19","v":0},{"$f":"'4'!AN20 * $DD19","v":0},{"$f":"'4'!AO20 * $DD19","v":0},{"$f":"'4'!AP20 * $DD19","v":0},{"$f":"'4'!AQ20 * $DD19","v":0},{"$f":"'4'!AR20 * $DD19","v":0},{"$f":"'4'!AS20 * $DD19","v":0},{"$f":"'4'!AT20 * $DD19","v":0},{"$f":"'4'!AU20 * $DD19","v":0},{"$f":"'4'!AV20 * $DD19","v":0},{"$f":"'4'!AW20 * $DD19","v":0},{"$f":"'4'!AX20 * $DD19","v":0},{"$f":"'4'!AY20 * $DD19","v":0},{"$f":"'4'!AZ20 * $DD19","v":0},{"$f":"'4'!BA20 * $DD19","v":0},{"$f":"'4'!BB20 * $DD19","v":0},{"$f":"'4'!BC20 * $DD19","v":0},{"$f":"'4'!BD20 * $DD19","v":0},{"$f":"'4'!BE20 * $DD19","v":0},{"$f":"'4'!BF20 * $DD19","v":0},{"$f":"'4'!BG20 * $DD19","v":0},{"$f":"'4'!BH20 * $DD19","v":0},{"$f":"'4'!BI20 * $DD19","v":0},{"$f":"'4'!BJ20 * $DD19","v":0},{"$f":"'4'!BK20 * $DD19","v":0},{"$f":"'4'!BL20 * $DD19","v":0},{"$f":"'4'!BM20 * $DD19","v":0},{"$f":"'4'!BN20 * $DD19","v":0},{"$f":"'4'!BO20 * $DD19","v":0},{"$f":"'4'!BP20 * $DD19","v":0},{"$f":"'4'!BQ20 * $DD19","v":0},{"$f":"'4'!BR20 * $DD19","v":0},{"$f":"'4'!BS20 * $DD19","v":0},{"$f":"'4'!BT20 * $DD19","v":0},{"$f":"'4'!BU20 * $DD19","v":0},{"$f":"'4'!BV20 * $DD19","v":0},{"$f":"'4'!BW20 * $DD19","v":0},{"$f":"'4'!BX20 * $DD19","v":0},{"$f":"'4'!BY20 * $DD19","v":0},{"$f":"'4'!BZ20 * $DD19","v":0},{"$f":"'4'!CA20 * $DD19","v":0},{"$f":"'4'!CB20 * $DD19","v":0},{"$f":"'4'!CC20 * $DD19","v":0},{"$f":"'4'!CD20 * $DD19","v":0},{"$f":"'4'!CE20 * $DD19","v":0},{"$f":"'4'!CF20 * $DD19","v":0},{"$f":"'4'!CG20 * $DD19","v":0},{"$f":"'4'!CH20 * $DD19","v":0},{"$f":"'4'!CI20 * $DD19","v":0},{"$f":"'4'!CJ20 * $DD19","v":0},{"$f":"'4'!CK20 * $DD19","v":0},{"$f":"'4'!CL20 * $DD19","v":0},{"$f":"'4'!CM20 * $DD19","v":0},{"$f":"'4'!CN20 * $DD19","v":0},{"$f":"'4'!CO20 * $DD19","v":0},{"$f":"'4'!CP20 * $DD19","v":0},{"$f":"'4'!CQ20 * $DD19","v":0},{"$f":"'4'!CR20 * $DD19","v":0},{"$f":"'4'!CS20 * $DD19","v":0},{"$f":"'4'!CT20 * $DD19","v":0},{"$f":"'4'!CU20 * $DD19","v":0},{"$f":"'4'!CV20 * $DD19","v":0},{"$f":"'4'!CW20 * $DD19","v":0},{"$f":"'4'!CX20 * $DD19","v":0},{"$f":"'4'!CY20 * $DD19","v":0},{"$f":"'4'!CZ20 * $DD19","v":0},{"$f":"'4'!DA20 * $DD19","v":0},null,"D.1.1.",1,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U22,U29),0)","v":0},{"$f":"ROUND(SUM(V22,V29),0)","v":0},{"$f":"ROUND(SUM(W22,W29),0)","v":0},{"$f":"ROUND(SUM(X22,X29),0)","v":0},{"$f":"ROUND(SUM(Y22,Y29),0)","v":0},{"$f":"ROUND(SUM(Z22,Z29),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK22,AK29),0)","v":0},0,{"$f":"ROUND(SUM(AM22,AM29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW22,CW29),0)","v":0},{"$f":"ROUND(SUM(CX22,CX29),0)","v":0},{"$f":"ROUND(SUM(CY22,CY29),0)","v":0},{"$f":"ROUND(SUM(CZ22,CZ29),0)","v":0},{"$f":"ROUND(SUM(DA22,DA29),0)","v":0},null,"D.1.2.",1,{"$f":"ROUND(SUM(DE22,DE29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U23:U28),0)","v":0},{"$f":"ROUND(SUM(V23:V28),0)","v":0},{"$f":"ROUND(SUM(W23:W28),0)","v":0},{"$f":"ROUND(SUM(X23:X28),0)","v":0},{"$f":"ROUND(SUM(Y23:Y28),0)","v":0},{"$f":"ROUND(SUM(Z23:Z28),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK23:AK28),0)","v":0},0,{"$f":"ROUND(SUM(AM23:AM28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW23:CW28),0)","v":0},{"$f":"ROUND(SUM(CX23:CX28),0)","v":0},{"$f":"ROUND(SUM(CY23:CY28),0)","v":0},{"$f":"ROUND(SUM(CZ23:CZ28),0)","v":0},{"$f":"ROUND(SUM(DA23:DA28),0)","v":0},null,"D.1.3.",1,{"$f":"ROUND(SUM(DE23:DE28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},{"$f":"'4'!F23 * $DD20","v":0},{"$f":"'4'!G23 * $DD20","v":0},{"$f":"'4'!H23 * $DD20","v":0},{"$f":"'4'!I23 * $DD20","v":0},{"$f":"'4'!J23 * $DD20","v":0},{"$f":"'4'!K23 * $DD20","v":0},{"$f":"'4'!L23 * $DD20","v":0},{"$f":"'4'!M23 * $DD20","v":0},{"$f":"'4'!N23 * $DD20","v":0},{"$f":"'4'!O23 * $DD20","v":0},{"$f":"'4'!P23 * $DD20","v":0},{"$f":"'4'!Q23 * $DD20","v":0},{"$f":"'4'!R23 * $DD20","v":0},{"$f":"'4'!S23 * $DD20","v":0},{"$f":"'4'!T23 * $DD20","v":0},{"$f":"'4'!U23 * $DD20","v":0},{"$f":"'4'!V23 * $DD20","v":0},{"$f":"'4'!W23 * $DD20","v":0},{"$f":"'4'!X23 * $DD20","v":0},{"$f":"'4'!Y23 * $DD20","v":0},{"$f":"'4'!Z23 * $DD20","v":0},{"$f":"'4'!AA23 * $DD20","v":0},{"$f":"'4'!AB23 * $DD20","v":0},{"$f":"'4'!AC23 * $DD20","v":0},{"$f":"'4'!AD23 * $DD20","v":0},{"$f":"'4'!AE23 * $DD20","v":0},{"$f":"'4'!AF23 * $DD20","v":0},{"$f":"'4'!AG23 * $DD20","v":0},{"$f":"'4'!AH23 * $DD20","v":0},{"$f":"'4'!AI23 * $DD20","v":0},{"$f":"'4'!AJ23 * $DD20","v":0},{"$f":"'4'!AK23 * $DD20","v":0},{"$f":"'4'!AL23 * $DD20","v":0},{"$f":"'4'!AM23 * $DD20","v":0},{"$f":"'4'!AN23 * $DD20","v":0},{"$f":"'4'!AO23 * $DD20","v":0},{"$f":"'4'!AP23 * $DD20","v":0},{"$f":"'4'!AQ23 * $DD20","v":0},{"$f":"'4'!AR23 * $DD20","v":0},{"$f":"'4'!AS23 * $DD20","v":0},{"$f":"'4'!AT23 * $DD20","v":0},{"$f":"'4'!AU23 * $DD20","v":0},{"$f":"'4'!AV23 * $DD20","v":0},{"$f":"'4'!AW23 * $DD20","v":0},{"$f":"'4'!AX23 * $DD20","v":0},{"$f":"'4'!AY23 * $DD20","v":0},{"$f":"'4'!AZ23 * $DD20","v":0},{"$f":"'4'!BA23 * $DD20","v":0},{"$f":"'4'!BB23 * $DD20","v":0},{"$f":"'4'!BC23 * $DD20","v":0},{"$f":"'4'!BD23 * $DD20","v":0},{"$f":"'4'!BE23 * $DD20","v":0},{"$f":"'4'!BF23 * $DD20","v":0},{"$f":"'4'!BG23 * $DD20","v":0},{"$f":"'4'!BH23 * $DD20","v":0},{"$f":"'4'!BI23 * $DD20","v":0},{"$f":"'4'!BJ23 * $DD20","v":0},{"$f":"'4'!BK23 * $DD20","v":0},{"$f":"'4'!BL23 * $DD20","v":0},{"$f":"'4'!BM23 * $DD20","v":0},{"$f":"'4'!BN23 * $DD20","v":0},{"$f":"'4'!BO23 * $DD20","v":0},{"$f":"'4'!BP23 * $DD20","v":0},{"$f":"'4'!BQ23 * $DD20","v":0},{"$f":"'4'!BR23 * $DD20","v":0},{"$f":"'4'!BS23 * $DD20","v":0},{"$f":"'4'!BT23 * $DD20","v":0},{"$f":"'4'!BU23 * $DD20","v":0},{"$f":"'4'!BV23 * $DD20","v":0},{"$f":"'4'!BW23 * $DD20","v":0},{"$f":"'4'!BX23 * $DD20","v":0},{"$f":"'4'!BY23 * $DD20","v":0},{"$f":"'4'!BZ23 * $DD20","v":0},{"$f":"'4'!CA23 * $DD20","v":0},{"$f":"'4'!CB23 * $DD20","v":0},{"$f":"'4'!CC23 * $DD20","v":0},{"$f":"'4'!CD23 * $DD20","v":0},{"$f":"'4'!CE23 * $DD20","v":0},{"$f":"'4'!CF23 * $DD20","v":0},{"$f":"'4'!CG23 * $DD20","v":0},{"$f":"'4'!CH23 * $DD20","v":0},{"$f":"'4'!CI23 * $DD20","v":0},{"$f":"'4'!CJ23 * $DD20","v":0},{"$f":"'4'!CK23 * $DD20","v":0},{"$f":"'4'!CL23 * $DD20","v":0},{"$f":"'4'!CM23 * $DD20","v":0},{"$f":"'4'!CN23 * $DD20","v":0},{"$f":"'4'!CO23 * $DD20","v":0},{"$f":"'4'!CP23 * $DD20","v":0},{"$f":"'4'!CQ23 * $DD20","v":0},{"$f":"'4'!CR23 * $DD20","v":0},{"$f":"'4'!CS23 * $DD20","v":0},{"$f":"'4'!CT23 * $DD20","v":0},{"$f":"'4'!CU23 * $DD20","v":0},{"$f":"'4'!CV23 * $DD20","v":0},{"$f":"'4'!CW23 * $DD20","v":0},{"$f":"'4'!CX23 * $DD20","v":0},{"$f":"'4'!CY23 * $DD20","v":0},{"$f":"'4'!CZ23 * $DD20","v":0},{"$f":"'4'!DA23 * $DD20","v":0},null,"D.1.4.",1,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,{"$f":"'4'!F24 * $DD21","v":0},{"$f":"'4'!G24 * $DD21","v":0},{"$f":"'4'!H24 * $DD21","v":0},{"$f":"'4'!I24 * $DD21","v":0},{"$f":"'4'!J24 * $DD21","v":0},{"$f":"'4'!K24 * $DD21","v":0},{"$f":"'4'!L24 * $DD21","v":0},{"$f":"'4'!M24 * $DD21","v":0},{"$f":"'4'!N24 * $DD21","v":0},{"$f":"'4'!O24 * $DD21","v":0},{"$f":"'4'!P24 * $DD21","v":0},{"$f":"'4'!Q24 * $DD21","v":0},{"$f":"'4'!R24 * $DD21","v":0},{"$f":"'4'!S24 * $DD21","v":0},{"$f":"'4'!T24 * $DD21","v":0},{"$f":"'4'!U24 * $DD21","v":0},{"$f":"'4'!V24 * $DD21","v":0},{"$f":"'4'!W24 * $DD21","v":0},{"$f":"'4'!X24 * $DD21","v":0},{"$f":"'4'!Y24 * $DD21","v":0},{"$f":"'4'!Z24 * $DD21","v":0},{"$f":"'4'!AA24 * $DD21","v":0},{"$f":"'4'!AB24 * $DD21","v":0},{"$f":"'4'!AC24 * $DD21","v":0},{"$f":"'4'!AD24 * $DD21","v":0},{"$f":"'4'!AE24 * $DD21","v":0},{"$f":"'4'!AF24 * $DD21","v":0},{"$f":"'4'!AG24 * $DD21","v":0},{"$f":"'4'!AH24 * $DD21","v":0},{"$f":"'4'!AI24 * $DD21","v":0},{"$f":"'4'!AJ24 * $DD21","v":0},{"$f":"'4'!AK24 * $DD21","v":0},{"$f":"'4'!AL24 * $DD21","v":0},{"$f":"'4'!AM24 * $DD21","v":0},{"$f":"'4'!AN24 * $DD21","v":0},{"$f":"'4'!AO24 * $DD21","v":0},{"$f":"'4'!AP24 * $DD21","v":0},{"$f":"'4'!AQ24 * $DD21","v":0},{"$f":"'4'!AR24 * $DD21","v":0},{"$f":"'4'!AS24 * $DD21","v":0},{"$f":"'4'!AT24 * $DD21","v":0},{"$f":"'4'!AU24 * $DD21","v":0},{"$f":"'4'!AV24 * $DD21","v":0},{"$f":"'4'!AW24 * $DD21","v":0},{"$f":"'4'!AX24 * $DD21","v":0},{"$f":"'4'!AY24 * $DD21","v":0},{"$f":"'4'!AZ24 * $DD21","v":0},{"$f":"'4'!BA24 * $DD21","v":0},{"$f":"'4'!BB24 * $DD21","v":0},{"$f":"'4'!BC24 * $DD21","v":0},{"$f":"'4'!BD24 * $DD21","v":0},{"$f":"'4'!BE24 * $DD21","v":0},{"$f":"'4'!BF24 * $DD21","v":0},{"$f":"'4'!BG24 * $DD21","v":0},{"$f":"'4'!BH24 * $DD21","v":0},{"$f":"'4'!BI24 * $DD21","v":0},{"$f":"'4'!BJ24 * $DD21","v":0},{"$f":"'4'!BK24 * $DD21","v":0},{"$f":"'4'!BL24 * $DD21","v":0},{"$f":"'4'!BM24 * $DD21","v":0},{"$f":"'4'!BN24 * $DD21","v":0},{"$f":"'4'!BO24 * $DD21","v":0},{"$f":"'4'!BP24 * $DD21","v":0},{"$f":"'4'!BQ24 * $DD21","v":0},{"$f":"'4'!BR24 * $DD21","v":0},{"$f":"'4'!BS24 * $DD21","v":0},{"$f":"'4'!BT24 * $DD21","v":0},{"$f":"'4'!BU24 * $DD21","v":0},{"$f":"'4'!BV24 * $DD21","v":0},{"$f":"'4'!BW24 * $DD21","v":0},{"$f":"'4'!BX24 * $DD21","v":0},{"$f":"'4'!BY24 * $DD21","v":0},{"$f":"'4'!BZ24 * $DD21","v":0},{"$f":"'4'!CA24 * $DD21","v":0},{"$f":"'4'!CB24 * $DD21","v":0},{"$f":"'4'!CC24 * $DD21","v":0},{"$f":"'4'!CD24 * $DD21","v":0},{"$f":"'4'!CE24 * $DD21","v":0},{"$f":"'4'!CF24 * $DD21","v":0},{"$f":"'4'!CG24 * $DD21","v":0},{"$f":"'4'!CH24 * $DD21","v":0},{"$f":"'4'!CI24 * $DD21","v":0},{"$f":"'4'!CJ24 * $DD21","v":0},{"$f":"'4'!CK24 * $DD21","v":0},{"$f":"'4'!CL24 * $DD21","v":0},{"$f":"'4'!CM24 * $DD21","v":0},{"$f":"'4'!CN24 * $DD21","v":0},{"$f":"'4'!CO24 * $DD21","v":0},{"$f":"'4'!CP24 * $DD21","v":0},{"$f":"'4'!CQ24 * $DD21","v":0},{"$f":"'4'!CR24 * $DD21","v":0},{"$f":"'4'!CS24 * $DD21","v":0},{"$f":"'4'!CT24 * $DD21","v":0},{"$f":"'4'!CU24 * $DD21","v":0},{"$f":"'4'!CV24 * $DD21","v":0},{"$f":"'4'!CW24 * $DD21","v":0},{"$f":"'4'!CX24 * $DD21","v":0},{"$f":"'4'!CY24 * $DD21","v":0},{"$f":"'4'!CZ24 * $DD21","v":0},{"$f":"'4'!DA24 * $DD21","v":0},null,"D.1.5.",1,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"'4'!F25 * $DD22","v":0},{"$f":"'4'!G25 * $DD22","v":0},{"$f":"'4'!H25 * $DD22","v":0},{"$f":"'4'!I25 * $DD22","v":0},{"$f":"'4'!J25 * $DD22","v":0},{"$f":"'4'!K25 * $DD22","v":0},{"$f":"'4'!L25 * $DD22","v":0},{"$f":"'4'!M25 * $DD22","v":0},{"$f":"'4'!N25 * $DD22","v":0},{"$f":"'4'!O25 * $DD22","v":0},{"$f":"'4'!P25 * $DD22","v":0},{"$f":"'4'!Q25 * $DD22","v":0},{"$f":"'4'!R25 * $DD22","v":0},{"$f":"'4'!S25 * $DD22","v":0},{"$f":"'4'!T25 * $DD22","v":0},{"$f":"'4'!U25 * $DD22","v":0},{"$f":"'4'!V25 * $DD22","v":0},{"$f":"'4'!W25 * $DD22","v":0},{"$f":"'4'!X25 * $DD22","v":0},{"$f":"'4'!Y25 * $DD22","v":0},{"$f":"'4'!Z25 * $DD22","v":0},{"$f":"'4'!AA25 * $DD22","v":0},{"$f":"'4'!AB25 * $DD22","v":0},{"$f":"'4'!AC25 * $DD22","v":0},{"$f":"'4'!AD25 * $DD22","v":0},{"$f":"'4'!AE25 * $DD22","v":0},{"$f":"'4'!AF25 * $DD22","v":0},{"$f":"'4'!AG25 * $DD22","v":0},{"$f":"'4'!AH25 * $DD22","v":0},{"$f":"'4'!AI25 * $DD22","v":0},{"$f":"'4'!AJ25 * $DD22","v":0},{"$f":"'4'!AK25 * $DD22","v":0},{"$f":"'4'!AL25 * $DD22","v":0},{"$f":"'4'!AM25 * $DD22","v":0},{"$f":"'4'!AN25 * $DD22","v":0},{"$f":"'4'!AO25 * $DD22","v":0},{"$f":"'4'!AP25 * $DD22","v":0},{"$f":"'4'!AQ25 * $DD22","v":0},{"$f":"'4'!AR25 * $DD22","v":0},{"$f":"'4'!AS25 * $DD22","v":0},{"$f":"'4'!AT25 * $DD22","v":0},{"$f":"'4'!AU25 * $DD22","v":0},{"$f":"'4'!AV25 * $DD22","v":0},{"$f":"'4'!AW25 * $DD22","v":0},{"$f":"'4'!AX25 * $DD22","v":0},{"$f":"'4'!AY25 * $DD22","v":0},{"$f":"'4'!AZ25 * $DD22","v":0},{"$f":"'4'!BA25 * $DD22","v":0},{"$f":"'4'!BB25 * $DD22","v":0},{"$f":"'4'!BC25 * $DD22","v":0},{"$f":"'4'!BD25 * $DD22","v":0},{"$f":"'4'!BE25 * $DD22","v":0},{"$f":"'4'!BF25 * $DD22","v":0},{"$f":"'4'!BG25 * $DD22","v":0},{"$f":"'4'!BH25 * $DD22","v":0},{"$f":"'4'!BI25 * $DD22","v":0},{"$f":"'4'!BJ25 * $DD22","v":0},{"$f":"'4'!BK25 * $DD22","v":0},{"$f":"'4'!BL25 * $DD22","v":0},{"$f":"'4'!BM25 * $DD22","v":0},{"$f":"'4'!BN25 * $DD22","v":0},{"$f":"'4'!BO25 * $DD22","v":0},{"$f":"'4'!BP25 * $DD22","v":0},{"$f":"'4'!BQ25 * $DD22","v":0},{"$f":"'4'!BR25 * $DD22","v":0},{"$f":"'4'!BS25 * $DD22","v":0},{"$f":"'4'!BT25 * $DD22","v":0},{"$f":"'4'!BU25 * $DD22","v":0},{"$f":"'4'!BV25 * $DD22","v":0},{"$f":"'4'!BW25 * $DD22","v":0},{"$f":"'4'!BX25 * $DD22","v":0},{"$f":"'4'!BY25 * $DD22","v":0},{"$f":"'4'!BZ25 * $DD22","v":0},{"$f":"'4'!CA25 * $DD22","v":0},{"$f":"'4'!CB25 * $DD22","v":0},{"$f":"'4'!CC25 * $DD22","v":0},{"$f":"'4'!CD25 * $DD22","v":0},{"$f":"'4'!CE25 * $DD22","v":0},{"$f":"'4'!CF25 * $DD22","v":0},{"$f":"'4'!CG25 * $DD22","v":0},{"$f":"'4'!CH25 * $DD22","v":0},{"$f":"'4'!CI25 * $DD22","v":0},{"$f":"'4'!CJ25 * $DD22","v":0},{"$f":"'4'!CK25 * $DD22","v":0},{"$f":"'4'!CL25 * $DD22","v":0},{"$f":"'4'!CM25 * $DD22","v":0},{"$f":"'4'!CN25 * $DD22","v":0},{"$f":"'4'!CO25 * $DD22","v":0},{"$f":"'4'!CP25 * $DD22","v":0},{"$f":"'4'!CQ25 * $DD22","v":0},{"$f":"'4'!CR25 * $DD22","v":0},{"$f":"'4'!CS25 * $DD22","v":0},{"$f":"'4'!CT25 * $DD22","v":0},{"$f":"'4'!CU25 * $DD22","v":0},{"$f":"'4'!CV25 * $DD22","v":0},{"$f":"'4'!CW25 * $DD22","v":0},{"$f":"'4'!CX25 * $DD22","v":0},{"$f":"'4'!CY25 * $DD22","v":0},{"$f":"'4'!CZ25 * $DD22","v":0},{"$f":"'4'!DA25 * $DD22","v":0},null,"D.1.6.",1,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"'4'!F26 * $DD23","v":0},{"$f":"'4'!G26 * $DD23","v":0},{"$f":"'4'!H26 * $DD23","v":0},{"$f":"'4'!I26 * $DD23","v":0},{"$f":"'4'!J26 * $DD23","v":0},{"$f":"'4'!K26 * $DD23","v":0},{"$f":"'4'!L26 * $DD23","v":0},{"$f":"'4'!M26 * $DD23","v":0},{"$f":"'4'!N26 * $DD23","v":0},{"$f":"'4'!O26 * $DD23","v":0},{"$f":"'4'!P26 * $DD23","v":0},{"$f":"'4'!Q26 * $DD23","v":0},{"$f":"'4'!R26 * $DD23","v":0},{"$f":"'4'!S26 * $DD23","v":0},{"$f":"'4'!T26 * $DD23","v":0},{"$f":"'4'!U26 * $DD23","v":0},{"$f":"'4'!V26 * $DD23","v":0},{"$f":"'4'!W26 * $DD23","v":0},{"$f":"'4'!X26 * $DD23","v":0},{"$f":"'4'!Y26 * $DD23","v":0},{"$f":"'4'!Z26 * $DD23","v":0},{"$f":"'4'!AA26 * $DD23","v":0},{"$f":"'4'!AB26 * $DD23","v":0},{"$f":"'4'!AC26 * $DD23","v":0},{"$f":"'4'!AD26 * $DD23","v":0},{"$f":"'4'!AE26 * $DD23","v":0},{"$f":"'4'!AF26 * $DD23","v":0},{"$f":"'4'!AG26 * $DD23","v":0},{"$f":"'4'!AH26 * $DD23","v":0},{"$f":"'4'!AI26 * $DD23","v":0},{"$f":"'4'!AJ26 * $DD23","v":0},{"$f":"'4'!AK26 * $DD23","v":0},{"$f":"'4'!AL26 * $DD23","v":0},{"$f":"'4'!AM26 * $DD23","v":0},{"$f":"'4'!AN26 * $DD23","v":0},{"$f":"'4'!AO26 * $DD23","v":0},{"$f":"'4'!AP26 * $DD23","v":0},{"$f":"'4'!AQ26 * $DD23","v":0},{"$f":"'4'!AR26 * $DD23","v":0},{"$f":"'4'!AS26 * $DD23","v":0},{"$f":"'4'!AT26 * $DD23","v":0},{"$f":"'4'!AU26 * $DD23","v":0},{"$f":"'4'!AV26 * $DD23","v":0},{"$f":"'4'!AW26 * $DD23","v":0},{"$f":"'4'!AX26 * $DD23","v":0},{"$f":"'4'!AY26 * $DD23","v":0},{"$f":"'4'!AZ26 * $DD23","v":0},{"$f":"'4'!BA26 * $DD23","v":0},{"$f":"'4'!BB26 * $DD23","v":0},{"$f":"'4'!BC26 * $DD23","v":0},{"$f":"'4'!BD26 * $DD23","v":0},{"$f":"'4'!BE26 * $DD23","v":0},{"$f":"'4'!BF26 * $DD23","v":0},{"$f":"'4'!BG26 * $DD23","v":0},{"$f":"'4'!BH26 * $DD23","v":0},{"$f":"'4'!BI26 * $DD23","v":0},{"$f":"'4'!BJ26 * $DD23","v":0},{"$f":"'4'!BK26 * $DD23","v":0},{"$f":"'4'!BL26 * $DD23","v":0},{"$f":"'4'!BM26 * $DD23","v":0},{"$f":"'4'!BN26 * $DD23","v":0},{"$f":"'4'!BO26 * $DD23","v":0},{"$f":"'4'!BP26 * $DD23","v":0},{"$f":"'4'!BQ26 * $DD23","v":0},{"$f":"'4'!BR26 * $DD23","v":0},{"$f":"'4'!BS26 * $DD23","v":0},{"$f":"'4'!BT26 * $DD23","v":0},{"$f":"'4'!BU26 * $DD23","v":0},{"$f":"'4'!BV26 * $DD23","v":0},{"$f":"'4'!BW26 * $DD23","v":0},{"$f":"'4'!BX26 * $DD23","v":0},{"$f":"'4'!BY26 * $DD23","v":0},{"$f":"'4'!BZ26 * $DD23","v":0},{"$f":"'4'!CA26 * $DD23","v":0},{"$f":"'4'!CB26 * $DD23","v":0},{"$f":"'4'!CC26 * $DD23","v":0},{"$f":"'4'!CD26 * $DD23","v":0},{"$f":"'4'!CE26 * $DD23","v":0},{"$f":"'4'!CF26 * $DD23","v":0},{"$f":"'4'!CG26 * $DD23","v":0},{"$f":"'4'!CH26 * $DD23","v":0},{"$f":"'4'!CI26 * $DD23","v":0},{"$f":"'4'!CJ26 * $DD23","v":0},{"$f":"'4'!CK26 * $DD23","v":0},{"$f":"'4'!CL26 * $DD23","v":0},{"$f":"'4'!CM26 * $DD23","v":0},{"$f":"'4'!CN26 * $DD23","v":0},{"$f":"'4'!CO26 * $DD23","v":0},{"$f":"'4'!CP26 * $DD23","v":0},{"$f":"'4'!CQ26 * $DD23","v":0},{"$f":"'4'!CR26 * $DD23","v":0},{"$f":"'4'!CS26 * $DD23","v":0},{"$f":"'4'!CT26 * $DD23","v":0},{"$f":"'4'!CU26 * $DD23","v":0},{"$f":"'4'!CV26 * $DD23","v":0},{"$f":"'4'!CW26 * $DD23","v":0},{"$f":"'4'!CX26 * $DD23","v":0},{"$f":"'4'!CY26 * $DD23","v":0},{"$f":"'4'!CZ26 * $DD23","v":0},{"$f":"'4'!DA26 * $DD23","v":0},null,"D.2.",1,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"'4'!F27 * $DD24","v":0},{"$f":"'4'!G27 * $DD24","v":0},{"$f":"'4'!H27 * $DD24","v":0},{"$f":"'4'!I27 * $DD24","v":0},{"$f":"'4'!J27 * $DD24","v":0},{"$f":"'4'!K27 * $DD24","v":0},{"$f":"'4'!L27 * $DD24","v":0},{"$f":"'4'!M27 * $DD24","v":0},{"$f":"'4'!N27 * $DD24","v":0},{"$f":"'4'!O27 * $DD24","v":0},{"$f":"'4'!P27 * $DD24","v":0},{"$f":"'4'!Q27 * $DD24","v":0},{"$f":"'4'!R27 * $DD24","v":0},{"$f":"'4'!S27 * $DD24","v":0},{"$f":"'4'!T27 * $DD24","v":0},{"$f":"'4'!U27 * $DD24","v":0},{"$f":"'4'!V27 * $DD24","v":0},{"$f":"'4'!W27 * $DD24","v":0},{"$f":"'4'!X27 * $DD24","v":0},{"$f":"'4'!Y27 * $DD24","v":0},{"$f":"'4'!Z27 * $DD24","v":0},{"$f":"'4'!AA27 * $DD24","v":0},{"$f":"'4'!AB27 * $DD24","v":0},{"$f":"'4'!AC27 * $DD24","v":0},{"$f":"'4'!AD27 * $DD24","v":0},{"$f":"'4'!AE27 * $DD24","v":0},{"$f":"'4'!AF27 * $DD24","v":0},{"$f":"'4'!AG27 * $DD24","v":0},{"$f":"'4'!AH27 * $DD24","v":0},{"$f":"'4'!AI27 * $DD24","v":0},{"$f":"'4'!AJ27 * $DD24","v":0},{"$f":"'4'!AK27 * $DD24","v":0},{"$f":"'4'!AL27 * $DD24","v":0},{"$f":"'4'!AM27 * $DD24","v":0},{"$f":"'4'!AN27 * $DD24","v":0},{"$f":"'4'!AO27 * $DD24","v":0},{"$f":"'4'!AP27 * $DD24","v":0},{"$f":"'4'!AQ27 * $DD24","v":0},{"$f":"'4'!AR27 * $DD24","v":0},{"$f":"'4'!AS27 * $DD24","v":0},{"$f":"'4'!AT27 * $DD24","v":0},{"$f":"'4'!AU27 * $DD24","v":0},{"$f":"'4'!AV27 * $DD24","v":0},{"$f":"'4'!AW27 * $DD24","v":0},{"$f":"'4'!AX27 * $DD24","v":0},{"$f":"'4'!AY27 * $DD24","v":0},{"$f":"'4'!AZ27 * $DD24","v":0},{"$f":"'4'!BA27 * $DD24","v":0},{"$f":"'4'!BB27 * $DD24","v":0},{"$f":"'4'!BC27 * $DD24","v":0},{"$f":"'4'!BD27 * $DD24","v":0},{"$f":"'4'!BE27 * $DD24","v":0},{"$f":"'4'!BF27 * $DD24","v":0},{"$f":"'4'!BG27 * $DD24","v":0},{"$f":"'4'!BH27 * $DD24","v":0},{"$f":"'4'!BI27 * $DD24","v":0},{"$f":"'4'!BJ27 * $DD24","v":0},{"$f":"'4'!BK27 * $DD24","v":0},{"$f":"'4'!BL27 * $DD24","v":0},{"$f":"'4'!BM27 * $DD24","v":0},{"$f":"'4'!BN27 * $DD24","v":0},{"$f":"'4'!BO27 * $DD24","v":0},{"$f":"'4'!BP27 * $DD24","v":0},{"$f":"'4'!BQ27 * $DD24","v":0},{"$f":"'4'!BR27 * $DD24","v":0},{"$f":"'4'!BS27 * $DD24","v":0},{"$f":"'4'!BT27 * $DD24","v":0},{"$f":"'4'!BU27 * $DD24","v":0},{"$f":"'4'!BV27 * $DD24","v":0},{"$f":"'4'!BW27 * $DD24","v":0},{"$f":"'4'!BX27 * $DD24","v":0},{"$f":"'4'!BY27 * $DD24","v":0},{"$f":"'4'!BZ27 * $DD24","v":0},{"$f":"'4'!CA27 * $DD24","v":0},{"$f":"'4'!CB27 * $DD24","v":0},{"$f":"'4'!CC27 * $DD24","v":0},{"$f":"'4'!CD27 * $DD24","v":0},{"$f":"'4'!CE27 * $DD24","v":0},{"$f":"'4'!CF27 * $DD24","v":0},{"$f":"'4'!CG27 * $DD24","v":0},{"$f":"'4'!CH27 * $DD24","v":0},{"$f":"'4'!CI27 * $DD24","v":0},{"$f":"'4'!CJ27 * $DD24","v":0},{"$f":"'4'!CK27 * $DD24","v":0},{"$f":"'4'!CL27 * $DD24","v":0},{"$f":"'4'!CM27 * $DD24","v":0},{"$f":"'4'!CN27 * $DD24","v":0},{"$f":"'4'!CO27 * $DD24","v":0},{"$f":"'4'!CP27 * $DD24","v":0},{"$f":"'4'!CQ27 * $DD24","v":0},{"$f":"'4'!CR27 * $DD24","v":0},{"$f":"'4'!CS27 * $DD24","v":0},{"$f":"'4'!CT27 * $DD24","v":0},{"$f":"'4'!CU27 * $DD24","v":0},{"$f":"'4'!CV27 * $DD24","v":0},{"$f":"'4'!CW27 * $DD24","v":0},{"$f":"'4'!CX27 * $DD24","v":0},{"$f":"'4'!CY27 * $DD24","v":0},{"$f":"'4'!CZ27 * $DD24","v":0},{"$f":"'4'!DA27 * $DD24","v":0},null,"H.1.1.",1,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"'4'!F28 * $DD25","v":0},{"$f":"'4'!G28 * $DD25","v":0},{"$f":"'4'!H28 * $DD25","v":0},{"$f":"'4'!I28 * $DD25","v":0},{"$f":"'4'!J28 * $DD25","v":0},{"$f":"'4'!K28 * $DD25","v":0},{"$f":"'4'!L28 * $DD25","v":0},{"$f":"'4'!M28 * $DD25","v":0},{"$f":"'4'!N28 * $DD25","v":0},{"$f":"'4'!O28 * $DD25","v":0},{"$f":"'4'!P28 * $DD25","v":0},{"$f":"'4'!Q28 * $DD25","v":0},{"$f":"'4'!R28 * $DD25","v":0},{"$f":"'4'!S28 * $DD25","v":0},{"$f":"'4'!T28 * $DD25","v":0},{"$f":"'4'!U28 * $DD25","v":0},{"$f":"'4'!V28 * $DD25","v":0},{"$f":"'4'!W28 * $DD25","v":0},{"$f":"'4'!X28 * $DD25","v":0},{"$f":"'4'!Y28 * $DD25","v":0},{"$f":"'4'!Z28 * $DD25","v":0},{"$f":"'4'!AA28 * $DD25","v":0},{"$f":"'4'!AB28 * $DD25","v":0},{"$f":"'4'!AC28 * $DD25","v":0},{"$f":"'4'!AD28 * $DD25","v":0},{"$f":"'4'!AE28 * $DD25","v":0},{"$f":"'4'!AF28 * $DD25","v":0},{"$f":"'4'!AG28 * $DD25","v":0},{"$f":"'4'!AH28 * $DD25","v":0},{"$f":"'4'!AI28 * $DD25","v":0},{"$f":"'4'!AJ28 * $DD25","v":0},{"$f":"'4'!AK28 * $DD25","v":0},{"$f":"'4'!AL28 * $DD25","v":0},{"$f":"'4'!AM28 * $DD25","v":0},{"$f":"'4'!AN28 * $DD25","v":0},{"$f":"'4'!AO28 * $DD25","v":0},{"$f":"'4'!AP28 * $DD25","v":0},{"$f":"'4'!AQ28 * $DD25","v":0},{"$f":"'4'!AR28 * $DD25","v":0},{"$f":"'4'!AS28 * $DD25","v":0},{"$f":"'4'!AT28 * $DD25","v":0},{"$f":"'4'!AU28 * $DD25","v":0},{"$f":"'4'!AV28 * $DD25","v":0},{"$f":"'4'!AW28 * $DD25","v":0},{"$f":"'4'!AX28 * $DD25","v":0},{"$f":"'4'!AY28 * $DD25","v":0},{"$f":"'4'!AZ28 * $DD25","v":0},{"$f":"'4'!BA28 * $DD25","v":0},{"$f":"'4'!BB28 * $DD25","v":0},{"$f":"'4'!BC28 * $DD25","v":0},{"$f":"'4'!BD28 * $DD25","v":0},{"$f":"'4'!BE28 * $DD25","v":0},{"$f":"'4'!BF28 * $DD25","v":0},{"$f":"'4'!BG28 * $DD25","v":0},{"$f":"'4'!BH28 * $DD25","v":0},{"$f":"'4'!BI28 * $DD25","v":0},{"$f":"'4'!BJ28 * $DD25","v":0},{"$f":"'4'!BK28 * $DD25","v":0},{"$f":"'4'!BL28 * $DD25","v":0},{"$f":"'4'!BM28 * $DD25","v":0},{"$f":"'4'!BN28 * $DD25","v":0},{"$f":"'4'!BO28 * $DD25","v":0},{"$f":"'4'!BP28 * $DD25","v":0},{"$f":"'4'!BQ28 * $DD25","v":0},{"$f":"'4'!BR28 * $DD25","v":0},{"$f":"'4'!BS28 * $DD25","v":0},{"$f":"'4'!BT28 * $DD25","v":0},{"$f":"'4'!BU28 * $DD25","v":0},{"$f":"'4'!BV28 * $DD25","v":0},{"$f":"'4'!BW28 * $DD25","v":0},{"$f":"'4'!BX28 * $DD25","v":0},{"$f":"'4'!BY28 * $DD25","v":0},{"$f":"'4'!BZ28 * $DD25","v":0},{"$f":"'4'!CA28 * $DD25","v":0},{"$f":"'4'!CB28 * $DD25","v":0},{"$f":"'4'!CC28 * $DD25","v":0},{"$f":"'4'!CD28 * $DD25","v":0},{"$f":"'4'!CE28 * $DD25","v":0},{"$f":"'4'!CF28 * $DD25","v":0},{"$f":"'4'!CG28 * $DD25","v":0},{"$f":"'4'!CH28 * $DD25","v":0},{"$f":"'4'!CI28 * $DD25","v":0},{"$f":"'4'!CJ28 * $DD25","v":0},{"$f":"'4'!CK28 * $DD25","v":0},{"$f":"'4'!CL28 * $DD25","v":0},{"$f":"'4'!CM28 * $DD25","v":0},{"$f":"'4'!CN28 * $DD25","v":0},{"$f":"'4'!CO28 * $DD25","v":0},{"$f":"'4'!CP28 * $DD25","v":0},{"$f":"'4'!CQ28 * $DD25","v":0},{"$f":"'4'!CR28 * $DD25","v":0},{"$f":"'4'!CS28 * $DD25","v":0},{"$f":"'4'!CT28 * $DD25","v":0},{"$f":"'4'!CU28 * $DD25","v":0},{"$f":"'4'!CV28 * $DD25","v":0},{"$f":"'4'!CW28 * $DD25","v":0},{"$f":"'4'!CX28 * $DD25","v":0},{"$f":"'4'!CY28 * $DD25","v":0},{"$f":"'4'!CZ28 * $DD25","v":0},{"$f":"'4'!DA28 * $DD25","v":0},null,"H.1.2.",1,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"'4'!F29 * $DD26","v":0},{"$f":"'4'!G29 * $DD26","v":0},{"$f":"'4'!H29 * $DD26","v":0},{"$f":"'4'!I29 * $DD26","v":0},{"$f":"'4'!J29 * $DD26","v":0},{"$f":"'4'!K29 * $DD26","v":0},{"$f":"'4'!L29 * $DD26","v":0},{"$f":"'4'!M29 * $DD26","v":0},{"$f":"'4'!N29 * $DD26","v":0},{"$f":"'4'!O29 * $DD26","v":0},{"$f":"'4'!P29 * $DD26","v":0},{"$f":"'4'!Q29 * $DD26","v":0},{"$f":"'4'!R29 * $DD26","v":0},{"$f":"'4'!S29 * $DD26","v":0},{"$f":"'4'!T29 * $DD26","v":0},{"$f":"'4'!U29 * $DD26","v":0},{"$f":"'4'!V29 * $DD26","v":0},{"$f":"'4'!W29 * $DD26","v":0},{"$f":"'4'!X29 * $DD26","v":0},{"$f":"'4'!Y29 * $DD26","v":0},{"$f":"'4'!Z29 * $DD26","v":0},{"$f":"'4'!AA29 * $DD26","v":0},{"$f":"'4'!AB29 * $DD26","v":0},{"$f":"'4'!AC29 * $DD26","v":0},{"$f":"'4'!AD29 * $DD26","v":0},{"$f":"'4'!AE29 * $DD26","v":0},{"$f":"'4'!AF29 * $DD26","v":0},{"$f":"'4'!AG29 * $DD26","v":0},{"$f":"'4'!AH29 * $DD26","v":0},{"$f":"'4'!AI29 * $DD26","v":0},{"$f":"'4'!AJ29 * $DD26","v":0},{"$f":"'4'!AK29 * $DD26","v":0},{"$f":"'4'!AL29 * $DD26","v":0},{"$f":"'4'!AM29 * $DD26","v":0},{"$f":"'4'!AN29 * $DD26","v":0},{"$f":"'4'!AO29 * $DD26","v":0},{"$f":"'4'!AP29 * $DD26","v":0},{"$f":"'4'!AQ29 * $DD26","v":0},{"$f":"'4'!AR29 * $DD26","v":0},{"$f":"'4'!AS29 * $DD26","v":0},{"$f":"'4'!AT29 * $DD26","v":0},{"$f":"'4'!AU29 * $DD26","v":0},{"$f":"'4'!AV29 * $DD26","v":0},{"$f":"'4'!AW29 * $DD26","v":0},{"$f":"'4'!AX29 * $DD26","v":0},{"$f":"'4'!AY29 * $DD26","v":0},{"$f":"'4'!AZ29 * $DD26","v":0},{"$f":"'4'!BA29 * $DD26","v":0},{"$f":"'4'!BB29 * $DD26","v":0},{"$f":"'4'!BC29 * $DD26","v":0},{"$f":"'4'!BD29 * $DD26","v":0},{"$f":"'4'!BE29 * $DD26","v":0},{"$f":"'4'!BF29 * $DD26","v":0},{"$f":"'4'!BG29 * $DD26","v":0},{"$f":"'4'!BH29 * $DD26","v":0},{"$f":"'4'!BI29 * $DD26","v":0},{"$f":"'4'!BJ29 * $DD26","v":0},{"$f":"'4'!BK29 * $DD26","v":0},{"$f":"'4'!BL29 * $DD26","v":0},{"$f":"'4'!BM29 * $DD26","v":0},{"$f":"'4'!BN29 * $DD26","v":0},{"$f":"'4'!BO29 * $DD26","v":0},{"$f":"'4'!BP29 * $DD26","v":0},{"$f":"'4'!BQ29 * $DD26","v":0},{"$f":"'4'!BR29 * $DD26","v":0},{"$f":"'4'!BS29 * $DD26","v":0},{"$f":"'4'!BT29 * $DD26","v":0},{"$f":"'4'!BU29 * $DD26","v":0},{"$f":"'4'!BV29 * $DD26","v":0},{"$f":"'4'!BW29 * $DD26","v":0},{"$f":"'4'!BX29 * $DD26","v":0},{"$f":"'4'!BY29 * $DD26","v":0},{"$f":"'4'!BZ29 * $DD26","v":0},{"$f":"'4'!CA29 * $DD26","v":0},{"$f":"'4'!CB29 * $DD26","v":0},{"$f":"'4'!CC29 * $DD26","v":0},{"$f":"'4'!CD29 * $DD26","v":0},{"$f":"'4'!CE29 * $DD26","v":0},{"$f":"'4'!CF29 * $DD26","v":0},{"$f":"'4'!CG29 * $DD26","v":0},{"$f":"'4'!CH29 * $DD26","v":0},{"$f":"'4'!CI29 * $DD26","v":0},{"$f":"'4'!CJ29 * $DD26","v":0},{"$f":"'4'!CK29 * $DD26","v":0},{"$f":"'4'!CL29 * $DD26","v":0},{"$f":"'4'!CM29 * $DD26","v":0},{"$f":"'4'!CN29 * $DD26","v":0},{"$f":"'4'!CO29 * $DD26","v":0},{"$f":"'4'!CP29 * $DD26","v":0},{"$f":"'4'!CQ29 * $DD26","v":0},{"$f":"'4'!CR29 * $DD26","v":0},{"$f":"'4'!CS29 * $DD26","v":0},{"$f":"'4'!CT29 * $DD26","v":0},{"$f":"'4'!CU29 * $DD26","v":0},{"$f":"'4'!CV29 * $DD26","v":0},{"$f":"'4'!CW29 * $DD26","v":0},{"$f":"'4'!CX29 * $DD26","v":0},{"$f":"'4'!CY29 * $DD26","v":0},{"$f":"'4'!CZ29 * $DD26","v":0},{"$f":"'4'!DA29 * $DD26","v":0},null,"H.1.3.",1,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK31,AK33)-AK32,0)","v":0},0,{"$f":"ROUND(SUM(AM31,AM33)-AM32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW31,CW33)-CW32,0)","v":0},{"$f":"ROUND(SUM(CX31,CX33)-CX32,0)","v":0},{"$f":"ROUND(SUM(CY31,CY33)-CY32,0)","v":0},{"$f":"ROUND(SUM(CZ31,CZ33)-CZ32,0)","v":0},{"$f":"ROUND(SUM(DA31,DA33)-DA32,0)","v":0},null,"H.1.4.",1,{"$f":"ROUND(SUM(DE31,DE33)-DE32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(U8:U15,Pirkimo_PVM)+SUMPRODUCT(U23:U28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(V8:V15,Pirkimo_PVM)+SUMPRODUCT(V23:V28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(W8:W15,Pirkimo_PVM)+SUMPRODUCT(W23:W28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(X8:X15,Pirkimo_PVM)+SUMPRODUCT(X23:X28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(Y8:Y15,Pirkimo_PVM)+SUMPRODUCT(Y23:Y28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(Z8:Z15,Pirkimo_PVM)+SUMPRODUCT(Z23:Z28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AK8:AK15,Pirkimo_PVM)+SUMPRODUCT(AK23:AK28,Pirkimo_PVM_II)","v":0},0,{"$f":"SUMPRODUCT(AM8:AM15,Pirkimo_PVM)+SUMPRODUCT(AM23:AM28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CW8:CW15,Pirkimo_PVM)+SUMPRODUCT(CW23:CW28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CX8:CX15,Pirkimo_PVM)+SUMPRODUCT(CX23:CX28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CY8:CY15,Pirkimo_PVM)+SUMPRODUCT(CY23:CY28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CZ8:CZ15,Pirkimo_PVM)+SUMPRODUCT(CZ23:CZ28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DA8:DA15,Pirkimo_PVM)+SUMPRODUCT(DA23:DA28,Pirkimo_PVM_II)","v":0},null,"H.1.5.",1,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"SUMPRODUCT(F18:F19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(U18:U19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(V18:V19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(W18:W19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(X18:X19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(Y18:Y19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(Z18:Z19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AK18:AK19,Pardavimo_PVM)","v":0},0,{"$f":"SUMPRODUCT(AM18:AM19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CW18:CW19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CX18:CX19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CY18:CY19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CZ18:CZ19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DA18:DA19,Pardavimo_PVM)","v":0},null,"H.1.6.",1,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},{"$f":"'4'!F33","v":0},{"$f":"'4'!G33","v":0},{"$f":"'4'!H33","v":0},{"$f":"'4'!I33","v":0},{"$f":"'4'!J33","v":0},{"$f":"'4'!K33","v":0},{"$f":"'4'!L33","v":0},{"$f":"'4'!M33","v":0},{"$f":"'4'!N33","v":0},{"$f":"'4'!O33","v":0},{"$f":"'4'!P33","v":0},{"$f":"'4'!Q33","v":0},{"$f":"'4'!R33","v":0},{"$f":"'4'!S33","v":0},{"$f":"'4'!T33","v":0},{"$f":"'4'!U33","v":0},{"$f":"'4'!V33","v":0},{"$f":"'4'!W33","v":0},{"$f":"'4'!X33","v":0},{"$f":"'4'!Y33","v":0},{"$f":"'4'!Z33","v":0},{"$f":"'4'!AA33","v":0},{"$f":"'4'!AB33","v":0},{"$f":"'4'!AC33","v":0},{"$f":"'4'!AD33","v":0},{"$f":"'4'!AE33","v":0},{"$f":"'4'!AF33","v":0},{"$f":"'4'!AG33","v":0},{"$f":"'4'!AH33","v":0},{"$f":"'4'!AI33","v":0},{"$f":"'4'!AJ33","v":0},{"$f":"'4'!AK33","v":0},{"$f":"'4'!AL33","v":0},{"$f":"'4'!AM33","v":0},{"$f":"'4'!AN33","v":0},{"$f":"'4'!AO33","v":0},{"$f":"'4'!AP33","v":0},{"$f":"'4'!AQ33","v":0},{"$f":"'4'!AR33","v":0},{"$f":"'4'!AS33","v":0},{"$f":"'4'!AT33","v":0},{"$f":"'4'!AU33","v":0},{"$f":"'4'!AV33","v":0},{"$f":"'4'!AW33","v":0},{"$f":"'4'!AX33","v":0},{"$f":"'4'!AY33","v":0},{"$f":"'4'!AZ33","v":0},{"$f":"'4'!BA33","v":0},{"$f":"'4'!BB33","v":0},{"$f":"'4'!BC33","v":0},{"$f":"'4'!BD33","v":0},{"$f":"'4'!BE33","v":0},{"$f":"'4'!BF33","v":0},{"$f":"'4'!BG33","v":0},{"$f":"'4'!BH33","v":0},{"$f":"'4'!BI33","v":0},{"$f":"'4'!BJ33","v":0},{"$f":"'4'!BK33","v":0},{"$f":"'4'!BL33","v":0},{"$f":"'4'!BM33","v":0},{"$f":"'4'!BN33","v":0},{"$f":"'4'!BO33","v":0},{"$f":"'4'!BP33","v":0},{"$f":"'4'!BQ33","v":0},{"$f":"'4'!BR33","v":0},{"$f":"'4'!BS33","v":0},{"$f":"'4'!BT33","v":0},{"$f":"'4'!BU33","v":0},{"$f":"'4'!BV33","v":0},{"$f":"'4'!BW33","v":0},{"$f":"'4'!BX33","v":0},{"$f":"'4'!BY33","v":0},{"$f":"'4'!BZ33","v":0},{"$f":"'4'!CA33","v":0},{"$f":"'4'!CB33","v":0},{"$f":"'4'!CC33","v":0},{"$f":"'4'!CD33","v":0},{"$f":"'4'!CE33","v":0},{"$f":"'4'!CF33","v":0},{"$f":"'4'!CG33","v":0},{"$f":"'4'!CH33","v":0},{"$f":"'4'!CI33","v":0},{"$f":"'4'!CJ33","v":0},{"$f":"'4'!CK33","v":0},{"$f":"'4'!CL33","v":0},{"$f":"'4'!CM33","v":0},{"$f":"'4'!CN33","v":0},{"$f":"'4'!CO33","v":0},{"$f":"'4'!CP33","v":0},{"$f":"'4'!CQ33","v":0},{"$f":"'4'!CR33","v":0},{"$f":"'4'!CS33","v":0},{"$f":"'4'!CT33","v":0},{"$f":"'4'!CU33","v":0},{"$f":"'4'!CV33","v":0},{"$f":"'4'!CW33","v":0},{"$f":"'4'!CX33","v":0},{"$f":"'4'!CY33","v":0},{"$f":"'4'!CZ33","v":0},{"$f":"'4'!DA33","v":0},null,"H.1.7.",1,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK17)-SUM(AK15,AK22),0)","v":0},0,{"$f":"ROUND(SUM(AM17)-SUM(AM15,AM22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW17)-SUM(CW15,CW22),0)","v":0},{"$f":"ROUND(SUM(CX17)-SUM(CX15,CX22),0)","v":0},{"$f":"ROUND(SUM(CY17)-SUM(CY15,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ17)-SUM(CZ15,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA17)-SUM(DA15,DA22),0)","v":0},null,"H.2.1.",1,{"$f":"ROUND(SUM(DF17)-SUM(DF7,DF21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U36,U41,U44)","v":0},{"$f":"SUM(V36,V41,V44)","v":0},{"$f":"SUM(W36,W41,W44)","v":0},{"$f":"SUM(X36,X41,X44)","v":0},{"$f":"SUM(Y36,Y41,Y44)","v":0},{"$f":"SUM(Z36,Z41,Z44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK36,AK41,AK44)","v":0},0,{"$f":"SUM(AM36,AM41,AM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW36,CW41,CW44)","v":0},{"$f":"SUM(CX36,CX41,CX44)","v":0},{"$f":"SUM(CY36,CY41,CY44)","v":0},{"$f":"SUM(CZ36,CZ41,CZ44)","v":0},{"$f":"SUM(DA36,DA41,DA44)","v":0},null,"H.2.2.",1,{"$f":"SUM(DF36,DF41,DF44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U37:U40),0)","v":0},{"$f":"ROUND(SUM(V37:V40),0)","v":0},{"$f":"ROUND(SUM(W37:W40),0)","v":0},{"$f":"ROUND(SUM(X37:X40),0)","v":0},{"$f":"ROUND(SUM(Y37:Y40),0)","v":0},{"$f":"ROUND(SUM(Z37:Z40),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK37:AK40),0)","v":0},0,{"$f":"ROUND(SUM(AM37:AM40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW37:CW40),0)","v":0},{"$f":"ROUND(SUM(CX37:CX40),0)","v":0},{"$f":"ROUND(SUM(CY37:CY40),0)","v":0},{"$f":"ROUND(SUM(CZ37:CZ40),0)","v":0},{"$f":"ROUND(SUM(DA37:DA40),0)","v":0},null,"H.2.3.",1,{"$f":"ROUND(SUM(DE37:DE40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},{"$f":"'4'!F37","v":0},{"$f":"'4'!G37","v":0},{"$f":"'4'!H37","v":0},{"$f":"'4'!I37","v":0},{"$f":"'4'!J37","v":0},{"$f":"'4'!K37","v":0},{"$f":"'4'!L37","v":0},{"$f":"'4'!M37","v":0},{"$f":"'4'!N37","v":0},{"$f":"'4'!O37","v":0},{"$f":"'4'!P37","v":0},{"$f":"'4'!Q37","v":0},{"$f":"'4'!R37","v":0},{"$f":"'4'!S37","v":0},{"$f":"'4'!T37","v":0},{"$f":"'4'!U37","v":0},{"$f":"'4'!V37","v":0},{"$f":"'4'!W37","v":0},{"$f":"'4'!X37","v":0},{"$f":"'4'!Y37","v":0},{"$f":"'4'!Z37","v":0},{"$f":"'4'!AA37","v":0},{"$f":"'4'!AB37","v":0},{"$f":"'4'!AC37","v":0},{"$f":"'4'!AD37","v":0},{"$f":"'4'!AE37","v":0},{"$f":"'4'!AF37","v":0},{"$f":"'4'!AG37","v":0},{"$f":"'4'!AH37","v":0},{"$f":"'4'!AI37","v":0},{"$f":"'4'!AJ37","v":0},{"$f":"'4'!AK37","v":0},{"$f":"'4'!AL37","v":0},{"$f":"'4'!AM37","v":0},{"$f":"'4'!AN37","v":0},{"$f":"'4'!AO37","v":0},{"$f":"'4'!AP37","v":0},{"$f":"'4'!AQ37","v":0},{"$f":"'4'!AR37","v":0},{"$f":"'4'!AS37","v":0},{"$f":"'4'!AT37","v":0},{"$f":"'4'!AU37","v":0},{"$f":"'4'!AV37","v":0},{"$f":"'4'!AW37","v":0},{"$f":"'4'!AX37","v":0},{"$f":"'4'!AY37","v":0},{"$f":"'4'!AZ37","v":0},{"$f":"'4'!BA37","v":0},{"$f":"'4'!BB37","v":0},{"$f":"'4'!BC37","v":0},{"$f":"'4'!BD37","v":0},{"$f":"'4'!BE37","v":0},{"$f":"'4'!BF37","v":0},{"$f":"'4'!BG37","v":0},{"$f":"'4'!BH37","v":0},{"$f":"'4'!BI37","v":0},{"$f":"'4'!BJ37","v":0},{"$f":"'4'!BK37","v":0},{"$f":"'4'!BL37","v":0},{"$f":"'4'!BM37","v":0},{"$f":"'4'!BN37","v":0},{"$f":"'4'!BO37","v":0},{"$f":"'4'!BP37","v":0},{"$f":"'4'!BQ37","v":0},{"$f":"'4'!BR37","v":0},{"$f":"'4'!BS37","v":0},{"$f":"'4'!BT37","v":0},{"$f":"'4'!BU37","v":0},{"$f":"'4'!BV37","v":0},{"$f":"'4'!BW37","v":0},{"$f":"'4'!BX37","v":0},{"$f":"'4'!BY37","v":0},{"$f":"'4'!BZ37","v":0},{"$f":"'4'!CA37","v":0},{"$f":"'4'!CB37","v":0},{"$f":"'4'!CC37","v":0},{"$f":"'4'!CD37","v":0},{"$f":"'4'!CE37","v":0},{"$f":"'4'!CF37","v":0},{"$f":"'4'!CG37","v":0},{"$f":"'4'!CH37","v":0},{"$f":"'4'!CI37","v":0},{"$f":"'4'!CJ37","v":0},{"$f":"'4'!CK37","v":0},{"$f":"'4'!CL37","v":0},{"$f":"'4'!CM37","v":0},{"$f":"'4'!CN37","v":0},{"$f":"'4'!CO37","v":0},{"$f":"'4'!CP37","v":0},{"$f":"'4'!CQ37","v":0},{"$f":"'4'!CR37","v":0},{"$f":"'4'!CS37","v":0},{"$f":"'4'!CT37","v":0},{"$f":"'4'!CU37","v":0},{"$f":"'4'!CV37","v":0},{"$f":"'4'!CW37","v":0},{"$f":"'4'!CX37","v":0},{"$f":"'4'!CY37","v":0},{"$f":"'4'!CZ37","v":0},{"$f":"'4'!DA37","v":0},null,"J.",1,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},{"$f":"'4'!F38","v":0},{"$f":"'4'!G38","v":0},{"$f":"'4'!H38","v":0},{"$f":"'4'!I38","v":0},{"$f":"'4'!J38","v":0},{"$f":"'4'!K38","v":0},{"$f":"'4'!L38","v":0},{"$f":"'4'!M38","v":0},{"$f":"'4'!N38","v":0},{"$f":"'4'!O38","v":0},{"$f":"'4'!P38","v":0},{"$f":"'4'!Q38","v":0},{"$f":"'4'!R38","v":0},{"$f":"'4'!S38","v":0},{"$f":"'4'!T38","v":0},{"$f":"'4'!U38","v":0},{"$f":"'4'!V38","v":0},{"$f":"'4'!W38","v":0},{"$f":"'4'!X38","v":0},{"$f":"'4'!Y38","v":0},{"$f":"'4'!Z38","v":0},{"$f":"'4'!AA38","v":0},{"$f":"'4'!AB38","v":0},{"$f":"'4'!AC38","v":0},{"$f":"'4'!AD38","v":0},{"$f":"'4'!AE38","v":0},{"$f":"'4'!AF38","v":0},{"$f":"'4'!AG38","v":0},{"$f":"'4'!AH38","v":0},{"$f":"'4'!AI38","v":0},{"$f":"'4'!AJ38","v":0},{"$f":"'4'!AK38","v":0},{"$f":"'4'!AL38","v":0},{"$f":"'4'!AM38","v":0},{"$f":"'4'!AN38","v":0},{"$f":"'4'!AO38","v":0},{"$f":"'4'!AP38","v":0},{"$f":"'4'!AQ38","v":0},{"$f":"'4'!AR38","v":0},{"$f":"'4'!AS38","v":0},{"$f":"'4'!AT38","v":0},{"$f":"'4'!AU38","v":0},{"$f":"'4'!AV38","v":0},{"$f":"'4'!AW38","v":0},{"$f":"'4'!AX38","v":0},{"$f":"'4'!AY38","v":0},{"$f":"'4'!AZ38","v":0},{"$f":"'4'!BA38","v":0},{"$f":"'4'!BB38","v":0},{"$f":"'4'!BC38","v":0},{"$f":"'4'!BD38","v":0},{"$f":"'4'!BE38","v":0},{"$f":"'4'!BF38","v":0},{"$f":"'4'!BG38","v":0},{"$f":"'4'!BH38","v":0},{"$f":"'4'!BI38","v":0},{"$f":"'4'!BJ38","v":0},{"$f":"'4'!BK38","v":0},{"$f":"'4'!BL38","v":0},{"$f":"'4'!BM38","v":0},{"$f":"'4'!BN38","v":0},{"$f":"'4'!BO38","v":0},{"$f":"'4'!BP38","v":0},{"$f":"'4'!BQ38","v":0},{"$f":"'4'!BR38","v":0},{"$f":"'4'!BS38","v":0},{"$f":"'4'!BT38","v":0},{"$f":"'4'!BU38","v":0},{"$f":"'4'!BV38","v":0},{"$f":"'4'!BW38","v":0},{"$f":"'4'!BX38","v":0},{"$f":"'4'!BY38","v":0},{"$f":"'4'!BZ38","v":0},{"$f":"'4'!CA38","v":0},{"$f":"'4'!CB38","v":0},{"$f":"'4'!CC38","v":0},{"$f":"'4'!CD38","v":0},{"$f":"'4'!CE38","v":0},{"$f":"'4'!CF38","v":0},{"$f":"'4'!CG38","v":0},{"$f":"'4'!CH38","v":0},{"$f":"'4'!CI38","v":0},{"$f":"'4'!CJ38","v":0},{"$f":"'4'!CK38","v":0},{"$f":"'4'!CL38","v":0},{"$f":"'4'!CM38","v":0},{"$f":"'4'!CN38","v":0},{"$f":"'4'!CO38","v":0},{"$f":"'4'!CP38","v":0},{"$f":"'4'!CQ38","v":0},{"$f":"'4'!CR38","v":0},{"$f":"'4'!CS38","v":0},{"$f":"'4'!CT38","v":0},{"$f":"'4'!CU38","v":0},{"$f":"'4'!CV38","v":0},{"$f":"'4'!CW38","v":0},{"$f":"'4'!CX38","v":0},{"$f":"'4'!CY38","v":0},{"$f":"'4'!CZ38","v":0},{"$f":"'4'!DA38","v":0},null,null,"Nėra reikšmės",{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},{"$f":"'4'!F39","v":0},{"$f":"'4'!G39","v":0},{"$f":"'4'!H39","v":0},{"$f":"'4'!I39","v":0},{"$f":"'4'!J39","v":0},{"$f":"'4'!K39","v":0},{"$f":"'4'!L39","v":0},{"$f":"'4'!M39","v":0},{"$f":"'4'!N39","v":0},{"$f":"'4'!O39","v":0},{"$f":"'4'!P39","v":0},{"$f":"'4'!Q39","v":0},{"$f":"'4'!R39","v":0},{"$f":"'4'!S39","v":0},{"$f":"'4'!T39","v":0},{"$f":"'4'!U39","v":0},{"$f":"'4'!V39","v":0},{"$f":"'4'!W39","v":0},{"$f":"'4'!X39","v":0},{"$f":"'4'!Y39","v":0},{"$f":"'4'!Z39","v":0},{"$f":"'4'!AA39","v":0},{"$f":"'4'!AB39","v":0},{"$f":"'4'!AC39","v":0},{"$f":"'4'!AD39","v":0},{"$f":"'4'!AE39","v":0},{"$f":"'4'!AF39","v":0},{"$f":"'4'!AG39","v":0},{"$f":"'4'!AH39","v":0},{"$f":"'4'!AI39","v":0},{"$f":"'4'!AJ39","v":0},{"$f":"'4'!AK39","v":0},{"$f":"'4'!AL39","v":0},{"$f":"'4'!AM39","v":0},{"$f":"'4'!AN39","v":0},{"$f":"'4'!AO39","v":0},{"$f":"'4'!AP39","v":0},{"$f":"'4'!AQ39","v":0},{"$f":"'4'!AR39","v":0},{"$f":"'4'!AS39","v":0},{"$f":"'4'!AT39","v":0},{"$f":"'4'!AU39","v":0},{"$f":"'4'!AV39","v":0},{"$f":"'4'!AW39","v":0},{"$f":"'4'!AX39","v":0},{"$f":"'4'!AY39","v":0},{"$f":"'4'!AZ39","v":0},{"$f":"'4'!BA39","v":0},{"$f":"'4'!BB39","v":0},{"$f":"'4'!BC39","v":0},{"$f":"'4'!BD39","v":0},{"$f":"'4'!BE39","v":0},{"$f":"'4'!BF39","v":0},{"$f":"'4'!BG39","v":0},{"$f":"'4'!BH39","v":0},{"$f":"'4'!BI39","v":0},{"$f":"'4'!BJ39","v":0},{"$f":"'4'!BK39","v":0},{"$f":"'4'!BL39","v":0},{"$f":"'4'!BM39","v":0},{"$f":"'4'!BN39","v":0},{"$f":"'4'!BO39","v":0},{"$f":"'4'!BP39","v":0},{"$f":"'4'!BQ39","v":0},{"$f":"'4'!BR39","v":0},{"$f":"'4'!BS39","v":0},{"$f":"'4'!BT39","v":0},{"$f":"'4'!BU39","v":0},{"$f":"'4'!BV39","v":0},{"$f":"'4'!BW39","v":0},{"$f":"'4'!BX39","v":0},{"$f":"'4'!BY39","v":0},{"$f":"'4'!BZ39","v":0},{"$f":"'4'!CA39","v":0},{"$f":"'4'!CB39","v":0},{"$f":"'4'!CC39","v":0},{"$f":"'4'!CD39","v":0},{"$f":"'4'!CE39","v":0},{"$f":"'4'!CF39","v":0},{"$f":"'4'!CG39","v":0},{"$f":"'4'!CH39","v":0},{"$f":"'4'!CI39","v":0},{"$f":"'4'!CJ39","v":0},{"$f":"'4'!CK39","v":0},{"$f":"'4'!CL39","v":0},{"$f":"'4'!CM39","v":0},{"$f":"'4'!CN39","v":0},{"$f":"'4'!CO39","v":0},{"$f":"'4'!CP39","v":0},{"$f":"'4'!CQ39","v":0},{"$f":"'4'!CR39","v":0},{"$f":"'4'!CS39","v":0},{"$f":"'4'!CT39","v":0},{"$f":"'4'!CU39","v":0},{"$f":"'4'!CV39","v":0},{"$f":"'4'!CW39","v":0},{"$f":"'4'!CX39","v":0},{"$f":"'4'!CY39","v":0},{"$f":"'4'!CZ39","v":0},{"$f":"'4'!DA39","v":0},null,null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},{"$f":"'4'!F40","v":0},{"$f":"'4'!G40","v":0},{"$f":"'4'!H40","v":0},{"$f":"'4'!I40","v":0},{"$f":"'4'!J40","v":0},{"$f":"'4'!K40","v":0},{"$f":"'4'!L40","v":0},{"$f":"'4'!M40","v":0},{"$f":"'4'!N40","v":0},{"$f":"'4'!O40","v":0},{"$f":"'4'!P40","v":0},{"$f":"'4'!Q40","v":0},{"$f":"'4'!R40","v":0},{"$f":"'4'!S40","v":0},{"$f":"'4'!T40","v":0},{"$f":"'4'!U40","v":0},{"$f":"'4'!V40","v":0},{"$f":"'4'!W40","v":0},{"$f":"'4'!X40","v":0},{"$f":"'4'!Y40","v":0},{"$f":"'4'!Z40","v":0},{"$f":"'4'!AA40","v":0},{"$f":"'4'!AB40","v":0},{"$f":"'4'!AC40","v":0},{"$f":"'4'!AD40","v":0},{"$f":"'4'!AE40","v":0},{"$f":"'4'!AF40","v":0},{"$f":"'4'!AG40","v":0},{"$f":"'4'!AH40","v":0},{"$f":"'4'!AI40","v":0},{"$f":"'4'!AJ40","v":0},{"$f":"'4'!AK40","v":0},{"$f":"'4'!AL40","v":0},{"$f":"'4'!AM40","v":0},{"$f":"'4'!AN40","v":0},{"$f":"'4'!AO40","v":0},{"$f":"'4'!AP40","v":0},{"$f":"'4'!AQ40","v":0},{"$f":"'4'!AR40","v":0},{"$f":"'4'!AS40","v":0},{"$f":"'4'!AT40","v":0},{"$f":"'4'!AU40","v":0},{"$f":"'4'!AV40","v":0},{"$f":"'4'!AW40","v":0},{"$f":"'4'!AX40","v":0},{"$f":"'4'!AY40","v":0},{"$f":"'4'!AZ40","v":0},{"$f":"'4'!BA40","v":0},{"$f":"'4'!BB40","v":0},{"$f":"'4'!BC40","v":0},{"$f":"'4'!BD40","v":0},{"$f":"'4'!BE40","v":0},{"$f":"'4'!BF40","v":0},{"$f":"'4'!BG40","v":0},{"$f":"'4'!BH40","v":0},{"$f":"'4'!BI40","v":0},{"$f":"'4'!BJ40","v":0},{"$f":"'4'!BK40","v":0},{"$f":"'4'!BL40","v":0},{"$f":"'4'!BM40","v":0},{"$f":"'4'!BN40","v":0},{"$f":"'4'!BO40","v":0},{"$f":"'4'!BP40","v":0},{"$f":"'4'!BQ40","v":0},{"$f":"'4'!BR40","v":0},{"$f":"'4'!BS40","v":0},{"$f":"'4'!BT40","v":0},{"$f":"'4'!BU40","v":0},{"$f":"'4'!BV40","v":0},{"$f":"'4'!BW40","v":0},{"$f":"'4'!BX40","v":0},{"$f":"'4'!BY40","v":0},{"$f":"'4'!BZ40","v":0},{"$f":"'4'!CA40","v":0},{"$f":"'4'!CB40","v":0},{"$f":"'4'!CC40","v":0},{"$f":"'4'!CD40","v":0},{"$f":"'4'!CE40","v":0},{"$f":"'4'!CF40","v":0},{"$f":"'4'!CG40","v":0},{"$f":"'4'!CH40","v":0},{"$f":"'4'!CI40","v":0},{"$f":"'4'!CJ40","v":0},{"$f":"'4'!CK40","v":0},{"$f":"'4'!CL40","v":0},{"$f":"'4'!CM40","v":0},{"$f":"'4'!CN40","v":0},{"$f":"'4'!CO40","v":0},{"$f":"'4'!CP40","v":0},{"$f":"'4'!CQ40","v":0},{"$f":"'4'!CR40","v":0},{"$f":"'4'!CS40","v":0},{"$f":"'4'!CT40","v":0},{"$f":"'4'!CU40","v":0},{"$f":"'4'!CV40","v":0},{"$f":"'4'!CW40","v":0},{"$f":"'4'!CX40","v":0},{"$f":"'4'!CY40","v":0},{"$f":"'4'!CZ40","v":0},{"$f":"'4'!DA40","v":0},null,null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U42:U43),0)","v":0},{"$f":"ROUND(SUM(V42:V43),0)","v":0},{"$f":"ROUND(SUM(W42:W43),0)","v":0},{"$f":"ROUND(SUM(X42:X43),0)","v":0},{"$f":"ROUND(SUM(Y42:Y43),0)","v":0},{"$f":"ROUND(SUM(Z42:Z43),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK42:AK43),0)","v":0},0,{"$f":"ROUND(SUM(AM42:AM43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW42:CW43),0)","v":0},{"$f":"ROUND(SUM(CX42:CX43),0)","v":0},{"$f":"ROUND(SUM(CY42:CY43),0)","v":0},{"$f":"ROUND(SUM(CZ42:CZ43),0)","v":0},{"$f":"ROUND(SUM(DA42:DA43),0)","v":0},null,null,null,{"$f":"ROUND(SUM(DE42:DE43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},{"$f":"'4'!F42","v":0},{"$f":"'4'!G42","v":0},{"$f":"'4'!H42","v":0},{"$f":"'4'!I42","v":0},{"$f":"'4'!J42","v":0},{"$f":"'4'!K42","v":0},{"$f":"'4'!L42","v":0},{"$f":"'4'!M42","v":0},{"$f":"'4'!N42","v":0},{"$f":"'4'!O42","v":0},{"$f":"'4'!P42","v":0},{"$f":"'4'!Q42","v":0},{"$f":"'4'!R42","v":0},{"$f":"'4'!S42","v":0},{"$f":"'4'!T42","v":0},{"$f":"'4'!U42","v":0},{"$f":"'4'!V42","v":0},{"$f":"'4'!W42","v":0},{"$f":"'4'!X42","v":0},{"$f":"'4'!Y42","v":0},{"$f":"'4'!Z42","v":0},{"$f":"'4'!AA42","v":0},{"$f":"'4'!AB42","v":0},{"$f":"'4'!AC42","v":0},{"$f":"'4'!AD42","v":0},{"$f":"'4'!AE42","v":0},{"$f":"'4'!AF42","v":0},{"$f":"'4'!AG42","v":0},{"$f":"'4'!AH42","v":0},{"$f":"'4'!AI42","v":0},{"$f":"'4'!AJ42","v":0},{"$f":"'4'!AK42","v":0},{"$f":"'4'!AL42","v":0},{"$f":"'4'!AM42","v":0},{"$f":"'4'!AN42","v":0},{"$f":"'4'!AO42","v":0},{"$f":"'4'!AP42","v":0},{"$f":"'4'!AQ42","v":0},{"$f":"'4'!AR42","v":0},{"$f":"'4'!AS42","v":0},{"$f":"'4'!AT42","v":0},{"$f":"'4'!AU42","v":0},{"$f":"'4'!AV42","v":0},{"$f":"'4'!AW42","v":0},{"$f":"'4'!AX42","v":0},{"$f":"'4'!AY42","v":0},{"$f":"'4'!AZ42","v":0},{"$f":"'4'!BA42","v":0},{"$f":"'4'!BB42","v":0},{"$f":"'4'!BC42","v":0},{"$f":"'4'!BD42","v":0},{"$f":"'4'!BE42","v":0},{"$f":"'4'!BF42","v":0},{"$f":"'4'!BG42","v":0},{"$f":"'4'!BH42","v":0},{"$f":"'4'!BI42","v":0},{"$f":"'4'!BJ42","v":0},{"$f":"'4'!BK42","v":0},{"$f":"'4'!BL42","v":0},{"$f":"'4'!BM42","v":0},{"$f":"'4'!BN42","v":0},{"$f":"'4'!BO42","v":0},{"$f":"'4'!BP42","v":0},{"$f":"'4'!BQ42","v":0},{"$f":"'4'!BR42","v":0},{"$f":"'4'!BS42","v":0},{"$f":"'4'!BT42","v":0},{"$f":"'4'!BU42","v":0},{"$f":"'4'!BV42","v":0},{"$f":"'4'!BW42","v":0},{"$f":"'4'!BX42","v":0},{"$f":"'4'!BY42","v":0},{"$f":"'4'!BZ42","v":0},{"$f":"'4'!CA42","v":0},{"$f":"'4'!CB42","v":0},{"$f":"'4'!CC42","v":0},{"$f":"'4'!CD42","v":0},{"$f":"'4'!CE42","v":0},{"$f":"'4'!CF42","v":0},{"$f":"'4'!CG42","v":0},{"$f":"'4'!CH42","v":0},{"$f":"'4'!CI42","v":0},{"$f":"'4'!CJ42","v":0},{"$f":"'4'!CK42","v":0},{"$f":"'4'!CL42","v":0},{"$f":"'4'!CM42","v":0},{"$f":"'4'!CN42","v":0},{"$f":"'4'!CO42","v":0},{"$f":"'4'!CP42","v":0},{"$f":"'4'!CQ42","v":0},{"$f":"'4'!CR42","v":0},{"$f":"'4'!CS42","v":0},{"$f":"'4'!CT42","v":0},{"$f":"'4'!CU42","v":0},{"$f":"'4'!CV42","v":0},{"$f":"'4'!CW42","v":0},{"$f":"'4'!CX42","v":0},{"$f":"'4'!CY42","v":0},{"$f":"'4'!CZ42","v":0},{"$f":"'4'!DA42","v":0},null,null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},{"$f":"'4'!F43","v":0},{"$f":"'4'!G43","v":0},{"$f":"'4'!H43","v":0},{"$f":"'4'!I43","v":0},{"$f":"'4'!J43","v":0},{"$f":"'4'!K43","v":0},{"$f":"'4'!L43","v":0},{"$f":"'4'!M43","v":0},{"$f":"'4'!N43","v":0},{"$f":"'4'!O43","v":0},{"$f":"'4'!P43","v":0},{"$f":"'4'!Q43","v":0},{"$f":"'4'!R43","v":0},{"$f":"'4'!S43","v":0},{"$f":"'4'!T43","v":0},{"$f":"'4'!U43","v":0},{"$f":"'4'!V43","v":0},{"$f":"'4'!W43","v":0},{"$f":"'4'!X43","v":0},{"$f":"'4'!Y43","v":0},{"$f":"'4'!Z43","v":0},{"$f":"'4'!AA43","v":0},{"$f":"'4'!AB43","v":0},{"$f":"'4'!AC43","v":0},{"$f":"'4'!AD43","v":0},{"$f":"'4'!AE43","v":0},{"$f":"'4'!AF43","v":0},{"$f":"'4'!AG43","v":0},{"$f":"'4'!AH43","v":0},{"$f":"'4'!AI43","v":0},{"$f":"'4'!AJ43","v":0},{"$f":"'4'!AK43","v":0},{"$f":"'4'!AL43","v":0},{"$f":"'4'!AM43","v":0},{"$f":"'4'!AN43","v":0},{"$f":"'4'!AO43","v":0},{"$f":"'4'!AP43","v":0},{"$f":"'4'!AQ43","v":0},{"$f":"'4'!AR43","v":0},{"$f":"'4'!AS43","v":0},{"$f":"'4'!AT43","v":0},{"$f":"'4'!AU43","v":0},{"$f":"'4'!AV43","v":0},{"$f":"'4'!AW43","v":0},{"$f":"'4'!AX43","v":0},{"$f":"'4'!AY43","v":0},{"$f":"'4'!AZ43","v":0},{"$f":"'4'!BA43","v":0},{"$f":"'4'!BB43","v":0},{"$f":"'4'!BC43","v":0},{"$f":"'4'!BD43","v":0},{"$f":"'4'!BE43","v":0},{"$f":"'4'!BF43","v":0},{"$f":"'4'!BG43","v":0},{"$f":"'4'!BH43","v":0},{"$f":"'4'!BI43","v":0},{"$f":"'4'!BJ43","v":0},{"$f":"'4'!BK43","v":0},{"$f":"'4'!BL43","v":0},{"$f":"'4'!BM43","v":0},{"$f":"'4'!BN43","v":0},{"$f":"'4'!BO43","v":0},{"$f":"'4'!BP43","v":0},{"$f":"'4'!BQ43","v":0},{"$f":"'4'!BR43","v":0},{"$f":"'4'!BS43","v":0},{"$f":"'4'!BT43","v":0},{"$f":"'4'!BU43","v":0},{"$f":"'4'!BV43","v":0},{"$f":"'4'!BW43","v":0},{"$f":"'4'!BX43","v":0},{"$f":"'4'!BY43","v":0},{"$f":"'4'!BZ43","v":0},{"$f":"'4'!CA43","v":0},{"$f":"'4'!CB43","v":0},{"$f":"'4'!CC43","v":0},{"$f":"'4'!CD43","v":0},{"$f":"'4'!CE43","v":0},{"$f":"'4'!CF43","v":0},{"$f":"'4'!CG43","v":0},{"$f":"'4'!CH43","v":0},{"$f":"'4'!CI43","v":0},{"$f":"'4'!CJ43","v":0},{"$f":"'4'!CK43","v":0},{"$f":"'4'!CL43","v":0},{"$f":"'4'!CM43","v":0},{"$f":"'4'!CN43","v":0},{"$f":"'4'!CO43","v":0},{"$f":"'4'!CP43","v":0},{"$f":"'4'!CQ43","v":0},{"$f":"'4'!CR43","v":0},{"$f":"'4'!CS43","v":0},{"$f":"'4'!CT43","v":0},{"$f":"'4'!CU43","v":0},{"$f":"'4'!CV43","v":0},{"$f":"'4'!CW43","v":0},{"$f":"'4'!CX43","v":0},{"$f":"'4'!CY43","v":0},{"$f":"'4'!CZ43","v":0},{"$f":"'4'!DA43","v":0},null,null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U45)-SUM(U46),0)","v":0},{"$f":"ROUND(SUM(V45)-SUM(V46),0)","v":0},{"$f":"ROUND(SUM(W45)-SUM(W46),0)","v":0},{"$f":"ROUND(SUM(X45)-SUM(X46),0)","v":0},{"$f":"ROUND(SUM(Y45)-SUM(Y46),0)","v":0},{"$f":"ROUND(SUM(Z45)-SUM(Z46),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK45)-SUM(AK46),0)","v":0},0,{"$f":"ROUND(SUM(AM45)-SUM(AM46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW45)-SUM(CW46),0)","v":0},{"$f":"ROUND(SUM(CX45)-SUM(CX46),0)","v":0},{"$f":"ROUND(SUM(CY45)-SUM(CY46),0)","v":0},{"$f":"ROUND(SUM(CZ45)-SUM(CZ46),0)","v":0},{"$f":"ROUND(SUM(DA45)-SUM(DA46),0)","v":0},null,null,null,{"$f":"ROUND(SUM(DE45)-SUM(DE46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},{"$f":"'4'!F45","v":0},{"$f":"'4'!G45","v":0},{"$f":"'4'!H45","v":0},{"$f":"'4'!I45","v":0},{"$f":"'4'!J45","v":0},{"$f":"'4'!K45","v":0},{"$f":"'4'!L45","v":0},{"$f":"'4'!M45","v":0},{"$f":"'4'!N45","v":0},{"$f":"'4'!O45","v":0},{"$f":"'4'!P45","v":0},{"$f":"'4'!Q45","v":0},{"$f":"'4'!R45","v":0},{"$f":"'4'!S45","v":0},{"$f":"'4'!T45","v":0},{"$f":"'4'!U45","v":0},{"$f":"'4'!V45","v":0},{"$f":"'4'!W45","v":0},{"$f":"'4'!X45","v":0},{"$f":"'4'!Y45","v":0},{"$f":"'4'!Z45","v":0},{"$f":"'4'!AA45","v":0},{"$f":"'4'!AB45","v":0},{"$f":"'4'!AC45","v":0},{"$f":"'4'!AD45","v":0},{"$f":"'4'!AE45","v":0},{"$f":"'4'!AF45","v":0},{"$f":"'4'!AG45","v":0},{"$f":"'4'!AH45","v":0},{"$f":"'4'!AI45","v":0},{"$f":"'4'!AJ45","v":0},{"$f":"'4'!AK45","v":0},{"$f":"'4'!AL45","v":0},{"$f":"'4'!AM45","v":0},{"$f":"'4'!AN45","v":0},{"$f":"'4'!AO45","v":0},{"$f":"'4'!AP45","v":0},{"$f":"'4'!AQ45","v":0},{"$f":"'4'!AR45","v":0},{"$f":"'4'!AS45","v":0},{"$f":"'4'!AT45","v":0},{"$f":"'4'!AU45","v":0},{"$f":"'4'!AV45","v":0},{"$f":"'4'!AW45","v":0},{"$f":"'4'!AX45","v":0},{"$f":"'4'!AY45","v":0},{"$f":"'4'!AZ45","v":0},{"$f":"'4'!BA45","v":0},{"$f":"'4'!BB45","v":0},{"$f":"'4'!BC45","v":0},{"$f":"'4'!BD45","v":0},{"$f":"'4'!BE45","v":0},{"$f":"'4'!BF45","v":0},{"$f":"'4'!BG45","v":0},{"$f":"'4'!BH45","v":0},{"$f":"'4'!BI45","v":0},{"$f":"'4'!BJ45","v":0},{"$f":"'4'!BK45","v":0},{"$f":"'4'!BL45","v":0},{"$f":"'4'!BM45","v":0},{"$f":"'4'!BN45","v":0},{"$f":"'4'!BO45","v":0},{"$f":"'4'!BP45","v":0},{"$f":"'4'!BQ45","v":0},{"$f":"'4'!BR45","v":0},{"$f":"'4'!BS45","v":0},{"$f":"'4'!BT45","v":0},{"$f":"'4'!BU45","v":0},{"$f":"'4'!BV45","v":0},{"$f":"'4'!BW45","v":0},{"$f":"'4'!BX45","v":0},{"$f":"'4'!BY45","v":0},{"$f":"'4'!BZ45","v":0},{"$f":"'4'!CA45","v":0},{"$f":"'4'!CB45","v":0},{"$f":"'4'!CC45","v":0},{"$f":"'4'!CD45","v":0},{"$f":"'4'!CE45","v":0},{"$f":"'4'!CF45","v":0},{"$f":"'4'!CG45","v":0},{"$f":"'4'!CH45","v":0},{"$f":"'4'!CI45","v":0},{"$f":"'4'!CJ45","v":0},{"$f":"'4'!CK45","v":0},{"$f":"'4'!CL45","v":0},{"$f":"'4'!CM45","v":0},{"$f":"'4'!CN45","v":0},{"$f":"'4'!CO45","v":0},{"$f":"'4'!CP45","v":0},{"$f":"'4'!CQ45","v":0},{"$f":"'4'!CR45","v":0},{"$f":"'4'!CS45","v":0},{"$f":"'4'!CT45","v":0},{"$f":"'4'!CU45","v":0},{"$f":"'4'!CV45","v":0},{"$f":"'4'!CW45","v":0},{"$f":"'4'!CX45","v":0},{"$f":"'4'!CY45","v":0},{"$f":"'4'!CZ45","v":0},{"$f":"'4'!DA45","v":0},null,null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},{"$f":"'4'!F46","v":0},{"$f":"'4'!G46","v":0},{"$f":"'4'!H46","v":0},{"$f":"'4'!I46","v":0},{"$f":"'4'!J46","v":0},{"$f":"'4'!K46","v":0},{"$f":"'4'!L46","v":0},{"$f":"'4'!M46","v":0},{"$f":"'4'!N46","v":0},{"$f":"'4'!O46","v":0},{"$f":"'4'!P46","v":0},{"$f":"'4'!Q46","v":0},{"$f":"'4'!R46","v":0},{"$f":"'4'!S46","v":0},{"$f":"'4'!T46","v":0},{"$f":"'4'!U46","v":0},{"$f":"'4'!V46","v":0},{"$f":"'4'!W46","v":0},{"$f":"'4'!X46","v":0},{"$f":"'4'!Y46","v":0},{"$f":"'4'!Z46","v":0},{"$f":"'4'!AA46","v":0},{"$f":"'4'!AB46","v":0},{"$f":"'4'!AC46","v":0},{"$f":"'4'!AD46","v":0},{"$f":"'4'!AE46","v":0},{"$f":"'4'!AF46","v":0},{"$f":"'4'!AG46","v":0},{"$f":"'4'!AH46","v":0},{"$f":"'4'!AI46","v":0},{"$f":"'4'!AJ46","v":0},{"$f":"'4'!AK46","v":0},{"$f":"'4'!AL46","v":0},{"$f":"'4'!AM46","v":0},{"$f":"'4'!AN46","v":0},{"$f":"'4'!AO46","v":0},{"$f":"'4'!AP46","v":0},{"$f":"'4'!AQ46","v":0},{"$f":"'4'!AR46","v":0},{"$f":"'4'!AS46","v":0},{"$f":"'4'!AT46","v":0},{"$f":"'4'!AU46","v":0},{"$f":"'4'!AV46","v":0},{"$f":"'4'!AW46","v":0},{"$f":"'4'!AX46","v":0},{"$f":"'4'!AY46","v":0},{"$f":"'4'!AZ46","v":0},{"$f":"'4'!BA46","v":0},{"$f":"'4'!BB46","v":0},{"$f":"'4'!BC46","v":0},{"$f":"'4'!BD46","v":0},{"$f":"'4'!BE46","v":0},{"$f":"'4'!BF46","v":0},{"$f":"'4'!BG46","v":0},{"$f":"'4'!BH46","v":0},{"$f":"'4'!BI46","v":0},{"$f":"'4'!BJ46","v":0},{"$f":"'4'!BK46","v":0},{"$f":"'4'!BL46","v":0},{"$f":"'4'!BM46","v":0},{"$f":"'4'!BN46","v":0},{"$f":"'4'!BO46","v":0},{"$f":"'4'!BP46","v":0},{"$f":"'4'!BQ46","v":0},{"$f":"'4'!BR46","v":0},{"$f":"'4'!BS46","v":0},{"$f":"'4'!BT46","v":0},{"$f":"'4'!BU46","v":0},{"$f":"'4'!BV46","v":0},{"$f":"'4'!BW46","v":0},{"$f":"'4'!BX46","v":0},{"$f":"'4'!BY46","v":0},{"$f":"'4'!BZ46","v":0},{"$f":"'4'!CA46","v":0},{"$f":"'4'!CB46","v":0},{"$f":"'4'!CC46","v":0},{"$f":"'4'!CD46","v":0},{"$f":"'4'!CE46","v":0},{"$f":"'4'!CF46","v":0},{"$f":"'4'!CG46","v":0},{"$f":"'4'!CH46","v":0},{"$f":"'4'!CI46","v":0},{"$f":"'4'!CJ46","v":0},{"$f":"'4'!CK46","v":0},{"$f":"'4'!CL46","v":0},{"$f":"'4'!CM46","v":0},{"$f":"'4'!CN46","v":0},{"$f":"'4'!CO46","v":0},{"$f":"'4'!CP46","v":0},{"$f":"'4'!CQ46","v":0},{"$f":"'4'!CR46","v":0},{"$f":"'4'!CS46","v":0},{"$f":"'4'!CT46","v":0},{"$f":"'4'!CU46","v":0},{"$f":"'4'!CV46","v":0},{"$f":"'4'!CW46","v":0},{"$f":"'4'!CX46","v":0},{"$f":"'4'!CY46","v":0},{"$f":"'4'!CZ46","v":0},{"$f":"'4'!DA46","v":0},null,null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U48)-SUM(U56)","v":0},{"$f":"SUM(V48)-SUM(V56)","v":0},{"$f":"SUM(W48)-SUM(W56)","v":0},{"$f":"SUM(X48)-SUM(X56)","v":0},{"$f":"SUM(Y48)-SUM(Y56)","v":0},{"$f":"SUM(Z48)-SUM(Z56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK48)-SUM(AK56)","v":0},0,{"$f":"SUM(AM48)-SUM(AM56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW48)-SUM(CW56)","v":0},{"$f":"SUM(CX48)-SUM(CX56)","v":0},{"$f":"SUM(CY48)-SUM(CY56)","v":0},{"$f":"SUM(CZ48)-SUM(CZ56)","v":0},{"$f":"SUM(DA48)-SUM(DA56)","v":0},null,null,null,{"$f":"SUM(DE48)-SUM(DE56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U49:U55),0)","v":0},{"$f":"ROUND(SUM(V49:V55),0)","v":0},{"$f":"ROUND(SUM(W49:W55),0)","v":0},{"$f":"ROUND(SUM(X49:X55),0)","v":0},{"$f":"ROUND(SUM(Y49:Y55),0)","v":0},{"$f":"ROUND(SUM(Z49:Z55),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK49:AK55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW49:CW55),0)","v":0},{"$f":"ROUND(SUM(CX49:CX55),0)","v":0},{"$f":"ROUND(SUM(CY49:CY55),0)","v":0},{"$f":"ROUND(SUM(CZ49:CZ55),0)","v":0},{"$f":"ROUND(SUM(DA49:DA55),0)","v":0},null,null,null,{"$f":"ROUND(SUM(DE49:DE55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},{"$f":"'4'!F49 * $DD27","v":0},{"$f":"'4'!G49 * $DD27","v":0},{"$f":"'4'!H49 * $DD27","v":0},{"$f":"'4'!I49 * $DD27","v":0},{"$f":"'4'!J49 * $DD27","v":0},{"$f":"'4'!K49 * $DD27","v":0},{"$f":"'4'!L49 * $DD27","v":0},{"$f":"'4'!M49 * $DD27","v":0},{"$f":"'4'!N49 * $DD27","v":0},{"$f":"'4'!O49 * $DD27","v":0},{"$f":"'4'!P49 * $DD27","v":0},{"$f":"'4'!Q49 * $DD27","v":0},{"$f":"'4'!R49 * $DD27","v":0},{"$f":"'4'!S49 * $DD27","v":0},{"$f":"'4'!T49 * $DD27","v":0},{"$f":"'4'!U49 * $DD27","v":0},{"$f":"'4'!V49 * $DD27","v":0},{"$f":"'4'!W49 * $DD27","v":0},{"$f":"'4'!X49 * $DD27","v":0},{"$f":"'4'!Y49 * $DD27","v":0},{"$f":"'4'!Z49 * $DD27","v":0},{"$f":"'4'!AA49 * $DD27","v":0},{"$f":"'4'!AB49 * $DD27","v":0},{"$f":"'4'!AC49 * $DD27","v":0},{"$f":"'4'!AD49 * $DD27","v":0},{"$f":"'4'!AE49 * $DD27","v":0},{"$f":"'4'!AF49 * $DD27","v":0},{"$f":"'4'!AG49 * $DD27","v":0},{"$f":"'4'!AH49 * $DD27","v":0},{"$f":"'4'!AI49 * $DD27","v":0},{"$f":"'4'!AJ49 * $DD27","v":0},{"$f":"'4'!AK49 * $DD27","v":0},{"$f":"'4'!AL49 * $DD27","v":0},{"$f":"'4'!AM49 * $DD27","v":0},{"$f":"'4'!AN49 * $DD27","v":0},{"$f":"'4'!AO49 * $DD27","v":0},{"$f":"'4'!AP49 * $DD27","v":0},{"$f":"'4'!AQ49 * $DD27","v":0},{"$f":"'4'!AR49 * $DD27","v":0},{"$f":"'4'!AS49 * $DD27","v":0},{"$f":"'4'!AT49 * $DD27","v":0},{"$f":"'4'!AU49 * $DD27","v":0},{"$f":"'4'!AV49 * $DD27","v":0},{"$f":"'4'!AW49 * $DD27","v":0},{"$f":"'4'!AX49 * $DD27","v":0},{"$f":"'4'!AY49 * $DD27","v":0},{"$f":"'4'!AZ49 * $DD27","v":0},{"$f":"'4'!BA49 * $DD27","v":0},{"$f":"'4'!BB49 * $DD27","v":0},{"$f":"'4'!BC49 * $DD27","v":0},{"$f":"'4'!BD49 * $DD27","v":0},{"$f":"'4'!BE49 * $DD27","v":0},{"$f":"'4'!BF49 * $DD27","v":0},{"$f":"'4'!BG49 * $DD27","v":0},{"$f":"'4'!BH49 * $DD27","v":0},{"$f":"'4'!BI49 * $DD27","v":0},{"$f":"'4'!BJ49 * $DD27","v":0},{"$f":"'4'!BK49 * $DD27","v":0},{"$f":"'4'!BL49 * $DD27","v":0},{"$f":"'4'!BM49 * $DD27","v":0},{"$f":"'4'!BN49 * $DD27","v":0},{"$f":"'4'!BO49 * $DD27","v":0},{"$f":"'4'!BP49 * $DD27","v":0},{"$f":"'4'!BQ49 * $DD27","v":0},{"$f":"'4'!BR49 * $DD27","v":0},{"$f":"'4'!BS49 * $DD27","v":0},{"$f":"'4'!BT49 * $DD27","v":0},{"$f":"'4'!BU49 * $DD27","v":0},{"$f":"'4'!BV49 * $DD27","v":0},{"$f":"'4'!BW49 * $DD27","v":0},{"$f":"'4'!BX49 * $DD27","v":0},{"$f":"'4'!BY49 * $DD27","v":0},{"$f":"'4'!BZ49 * $DD27","v":0},{"$f":"'4'!CA49 * $DD27","v":0},{"$f":"'4'!CB49 * $DD27","v":0},{"$f":"'4'!CC49 * $DD27","v":0},{"$f":"'4'!CD49 * $DD27","v":0},{"$f":"'4'!CE49 * $DD27","v":0},{"$f":"'4'!CF49 * $DD27","v":0},{"$f":"'4'!CG49 * $DD27","v":0},{"$f":"'4'!CH49 * $DD27","v":0},{"$f":"'4'!CI49 * $DD27","v":0},{"$f":"'4'!CJ49 * $DD27","v":0},{"$f":"'4'!CK49 * $DD27","v":0},{"$f":"'4'!CL49 * $DD27","v":0},{"$f":"'4'!CM49 * $DD27","v":0},{"$f":"'4'!CN49 * $DD27","v":0},{"$f":"'4'!CO49 * $DD27","v":0},{"$f":"'4'!CP49 * $DD27","v":0},{"$f":"'4'!CQ49 * $DD27","v":0},{"$f":"'4'!CR49 * $DD27","v":0},{"$f":"'4'!CS49 * $DD27","v":0},{"$f":"'4'!CT49 * $DD27","v":0},{"$f":"'4'!CU49 * $DD27","v":0},{"$f":"'4'!CV49 * $DD27","v":0},{"$f":"'4'!CW49 * $DD27","v":0},{"$f":"'4'!CX49 * $DD27","v":0},{"$f":"'4'!CY49 * $DD27","v":0},{"$f":"'4'!CZ49 * $DD27","v":0},{"$f":"'4'!DA49 * $DD27","v":0},null,null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"'4'!F50 * $DD28","v":0},{"$f":"'4'!G50 * $DD28","v":0},{"$f":"'4'!H50 * $DD28","v":0},{"$f":"'4'!I50 * $DD28","v":0},{"$f":"'4'!J50 * $DD28","v":0},{"$f":"'4'!K50 * $DD28","v":0},{"$f":"'4'!L50 * $DD28","v":0},{"$f":"'4'!M50 * $DD28","v":0},{"$f":"'4'!N50 * $DD28","v":0},{"$f":"'4'!O50 * $DD28","v":0},{"$f":"'4'!P50 * $DD28","v":0},{"$f":"'4'!Q50 * $DD28","v":0},{"$f":"'4'!R50 * $DD28","v":0},{"$f":"'4'!S50 * $DD28","v":0},{"$f":"'4'!T50 * $DD28","v":0},{"$f":"'4'!U50 * $DD28","v":0},{"$f":"'4'!V50 * $DD28","v":0},{"$f":"'4'!W50 * $DD28","v":0},{"$f":"'4'!X50 * $DD28","v":0},{"$f":"'4'!Y50 * $DD28","v":0},{"$f":"'4'!Z50 * $DD28","v":0},{"$f":"'4'!AA50 * $DD28","v":0},{"$f":"'4'!AB50 * $DD28","v":0},{"$f":"'4'!AC50 * $DD28","v":0},{"$f":"'4'!AD50 * $DD28","v":0},{"$f":"'4'!AE50 * $DD28","v":0},{"$f":"'4'!AF50 * $DD28","v":0},{"$f":"'4'!AG50 * $DD28","v":0},{"$f":"'4'!AH50 * $DD28","v":0},{"$f":"'4'!AI50 * $DD28","v":0},{"$f":"'4'!AJ50 * $DD28","v":0},{"$f":"'4'!AK50 * $DD28","v":0},{"$f":"'4'!AL50 * $DD28","v":0},{"$f":"'4'!AM50 * $DD28","v":0},{"$f":"'4'!AN50 * $DD28","v":0},{"$f":"'4'!AO50 * $DD28","v":0},{"$f":"'4'!AP50 * $DD28","v":0},{"$f":"'4'!AQ50 * $DD28","v":0},{"$f":"'4'!AR50 * $DD28","v":0},{"$f":"'4'!AS50 * $DD28","v":0},{"$f":"'4'!AT50 * $DD28","v":0},{"$f":"'4'!AU50 * $DD28","v":0},{"$f":"'4'!AV50 * $DD28","v":0},{"$f":"'4'!AW50 * $DD28","v":0},{"$f":"'4'!AX50 * $DD28","v":0},{"$f":"'4'!AY50 * $DD28","v":0},{"$f":"'4'!AZ50 * $DD28","v":0},{"$f":"'4'!BA50 * $DD28","v":0},{"$f":"'4'!BB50 * $DD28","v":0},{"$f":"'4'!BC50 * $DD28","v":0},{"$f":"'4'!BD50 * $DD28","v":0},{"$f":"'4'!BE50 * $DD28","v":0},{"$f":"'4'!BF50 * $DD28","v":0},{"$f":"'4'!BG50 * $DD28","v":0},{"$f":"'4'!BH50 * $DD28","v":0},{"$f":"'4'!BI50 * $DD28","v":0},{"$f":"'4'!BJ50 * $DD28","v":0},{"$f":"'4'!BK50 * $DD28","v":0},{"$f":"'4'!BL50 * $DD28","v":0},{"$f":"'4'!BM50 * $DD28","v":0},{"$f":"'4'!BN50 * $DD28","v":0},{"$f":"'4'!BO50 * $DD28","v":0},{"$f":"'4'!BP50 * $DD28","v":0},{"$f":"'4'!BQ50 * $DD28","v":0},{"$f":"'4'!BR50 * $DD28","v":0},{"$f":"'4'!BS50 * $DD28","v":0},{"$f":"'4'!BT50 * $DD28","v":0},{"$f":"'4'!BU50 * $DD28","v":0},{"$f":"'4'!BV50 * $DD28","v":0},{"$f":"'4'!BW50 * $DD28","v":0},{"$f":"'4'!BX50 * $DD28","v":0},{"$f":"'4'!BY50 * $DD28","v":0},{"$f":"'4'!BZ50 * $DD28","v":0},{"$f":"'4'!CA50 * $DD28","v":0},{"$f":"'4'!CB50 * $DD28","v":0},{"$f":"'4'!CC50 * $DD28","v":0},{"$f":"'4'!CD50 * $DD28","v":0},{"$f":"'4'!CE50 * $DD28","v":0},{"$f":"'4'!CF50 * $DD28","v":0},{"$f":"'4'!CG50 * $DD28","v":0},{"$f":"'4'!CH50 * $DD28","v":0},{"$f":"'4'!CI50 * $DD28","v":0},{"$f":"'4'!CJ50 * $DD28","v":0},{"$f":"'4'!CK50 * $DD28","v":0},{"$f":"'4'!CL50 * $DD28","v":0},{"$f":"'4'!CM50 * $DD28","v":0},{"$f":"'4'!CN50 * $DD28","v":0},{"$f":"'4'!CO50 * $DD28","v":0},{"$f":"'4'!CP50 * $DD28","v":0},{"$f":"'4'!CQ50 * $DD28","v":0},{"$f":"'4'!CR50 * $DD28","v":0},{"$f":"'4'!CS50 * $DD28","v":0},{"$f":"'4'!CT50 * $DD28","v":0},{"$f":"'4'!CU50 * $DD28","v":0},{"$f":"'4'!CV50 * $DD28","v":0},{"$f":"'4'!CW50 * $DD28","v":0},{"$f":"'4'!CX50 * $DD28","v":0},{"$f":"'4'!CY50 * $DD28","v":0},{"$f":"'4'!CZ50 * $DD28","v":0},{"$f":"'4'!DA50 * $DD28","v":0},null,null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"'4'!F51 * $DD29","v":0},{"$f":"'4'!G51 * $DD29","v":0},{"$f":"'4'!H51 * $DD29","v":0},{"$f":"'4'!I51 * $DD29","v":0},{"$f":"'4'!J51 * $DD29","v":0},{"$f":"'4'!K51 * $DD29","v":0},{"$f":"'4'!L51 * $DD29","v":0},{"$f":"'4'!M51 * $DD29","v":0},{"$f":"'4'!N51 * $DD29","v":0},{"$f":"'4'!O51 * $DD29","v":0},{"$f":"'4'!P51 * $DD29","v":0},{"$f":"'4'!Q51 * $DD29","v":0},{"$f":"'4'!R51 * $DD29","v":0},{"$f":"'4'!S51 * $DD29","v":0},{"$f":"'4'!T51 * $DD29","v":0},{"$f":"'4'!U51 * $DD29","v":0},{"$f":"'4'!V51 * $DD29","v":0},{"$f":"'4'!W51 * $DD29","v":0},{"$f":"'4'!X51 * $DD29","v":0},{"$f":"'4'!Y51 * $DD29","v":0},{"$f":"'4'!Z51 * $DD29","v":0},{"$f":"'4'!AA51 * $DD29","v":0},{"$f":"'4'!AB51 * $DD29","v":0},{"$f":"'4'!AC51 * $DD29","v":0},{"$f":"'4'!AD51 * $DD29","v":0},{"$f":"'4'!AE51 * $DD29","v":0},{"$f":"'4'!AF51 * $DD29","v":0},{"$f":"'4'!AG51 * $DD29","v":0},{"$f":"'4'!AH51 * $DD29","v":0},{"$f":"'4'!AI51 * $DD29","v":0},{"$f":"'4'!AJ51 * $DD29","v":0},{"$f":"'4'!AK51 * $DD29","v":0},{"$f":"'4'!AL51 * $DD29","v":0},{"$f":"'4'!AM51 * $DD29","v":0},{"$f":"'4'!AN51 * $DD29","v":0},{"$f":"'4'!AO51 * $DD29","v":0},{"$f":"'4'!AP51 * $DD29","v":0},{"$f":"'4'!AQ51 * $DD29","v":0},{"$f":"'4'!AR51 * $DD29","v":0},{"$f":"'4'!AS51 * $DD29","v":0},{"$f":"'4'!AT51 * $DD29","v":0},{"$f":"'4'!AU51 * $DD29","v":0},{"$f":"'4'!AV51 * $DD29","v":0},{"$f":"'4'!AW51 * $DD29","v":0},{"$f":"'4'!AX51 * $DD29","v":0},{"$f":"'4'!AY51 * $DD29","v":0},{"$f":"'4'!AZ51 * $DD29","v":0},{"$f":"'4'!BA51 * $DD29","v":0},{"$f":"'4'!BB51 * $DD29","v":0},{"$f":"'4'!BC51 * $DD29","v":0},{"$f":"'4'!BD51 * $DD29","v":0},{"$f":"'4'!BE51 * $DD29","v":0},{"$f":"'4'!BF51 * $DD29","v":0},{"$f":"'4'!BG51 * $DD29","v":0},{"$f":"'4'!BH51 * $DD29","v":0},{"$f":"'4'!BI51 * $DD29","v":0},{"$f":"'4'!BJ51 * $DD29","v":0},{"$f":"'4'!BK51 * $DD29","v":0},{"$f":"'4'!BL51 * $DD29","v":0},{"$f":"'4'!BM51 * $DD29","v":0},{"$f":"'4'!BN51 * $DD29","v":0},{"$f":"'4'!BO51 * $DD29","v":0},{"$f":"'4'!BP51 * $DD29","v":0},{"$f":"'4'!BQ51 * $DD29","v":0},{"$f":"'4'!BR51 * $DD29","v":0},{"$f":"'4'!BS51 * $DD29","v":0},{"$f":"'4'!BT51 * $DD29","v":0},{"$f":"'4'!BU51 * $DD29","v":0},{"$f":"'4'!BV51 * $DD29","v":0},{"$f":"'4'!BW51 * $DD29","v":0},{"$f":"'4'!BX51 * $DD29","v":0},{"$f":"'4'!BY51 * $DD29","v":0},{"$f":"'4'!BZ51 * $DD29","v":0},{"$f":"'4'!CA51 * $DD29","v":0},{"$f":"'4'!CB51 * $DD29","v":0},{"$f":"'4'!CC51 * $DD29","v":0},{"$f":"'4'!CD51 * $DD29","v":0},{"$f":"'4'!CE51 * $DD29","v":0},{"$f":"'4'!CF51 * $DD29","v":0},{"$f":"'4'!CG51 * $DD29","v":0},{"$f":"'4'!CH51 * $DD29","v":0},{"$f":"'4'!CI51 * $DD29","v":0},{"$f":"'4'!CJ51 * $DD29","v":0},{"$f":"'4'!CK51 * $DD29","v":0},{"$f":"'4'!CL51 * $DD29","v":0},{"$f":"'4'!CM51 * $DD29","v":0},{"$f":"'4'!CN51 * $DD29","v":0},{"$f":"'4'!CO51 * $DD29","v":0},{"$f":"'4'!CP51 * $DD29","v":0},{"$f":"'4'!CQ51 * $DD29","v":0},{"$f":"'4'!CR51 * $DD29","v":0},{"$f":"'4'!CS51 * $DD29","v":0},{"$f":"'4'!CT51 * $DD29","v":0},{"$f":"'4'!CU51 * $DD29","v":0},{"$f":"'4'!CV51 * $DD29","v":0},{"$f":"'4'!CW51 * $DD29","v":0},{"$f":"'4'!CX51 * $DD29","v":0},{"$f":"'4'!CY51 * $DD29","v":0},{"$f":"'4'!CZ51 * $DD29","v":0},{"$f":"'4'!DA51 * $DD29","v":0},null,null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"'4'!F52 * $DD30","v":0},{"$f":"'4'!G52 * $DD30","v":0},{"$f":"'4'!H52 * $DD30","v":0},{"$f":"'4'!I52 * $DD30","v":0},{"$f":"'4'!J52 * $DD30","v":0},{"$f":"'4'!K52 * $DD30","v":0},{"$f":"'4'!L52 * $DD30","v":0},{"$f":"'4'!M52 * $DD30","v":0},{"$f":"'4'!N52 * $DD30","v":0},{"$f":"'4'!O52 * $DD30","v":0},{"$f":"'4'!P52 * $DD30","v":0},{"$f":"'4'!Q52 * $DD30","v":0},{"$f":"'4'!R52 * $DD30","v":0},{"$f":"'4'!S52 * $DD30","v":0},{"$f":"'4'!T52 * $DD30","v":0},{"$f":"'4'!U52 * $DD30","v":0},{"$f":"'4'!V52 * $DD30","v":0},{"$f":"'4'!W52 * $DD30","v":0},{"$f":"'4'!X52 * $DD30","v":0},{"$f":"'4'!Y52 * $DD30","v":0},{"$f":"'4'!Z52 * $DD30","v":0},{"$f":"'4'!AA52 * $DD30","v":0},{"$f":"'4'!AB52 * $DD30","v":0},{"$f":"'4'!AC52 * $DD30","v":0},{"$f":"'4'!AD52 * $DD30","v":0},{"$f":"'4'!AE52 * $DD30","v":0},{"$f":"'4'!AF52 * $DD30","v":0},{"$f":"'4'!AG52 * $DD30","v":0},{"$f":"'4'!AH52 * $DD30","v":0},{"$f":"'4'!AI52 * $DD30","v":0},{"$f":"'4'!AJ52 * $DD30","v":0},{"$f":"'4'!AK52 * $DD30","v":0},{"$f":"'4'!AL52 * $DD30","v":0},{"$f":"'4'!AM52 * $DD30","v":0},{"$f":"'4'!AN52 * $DD30","v":0},{"$f":"'4'!AO52 * $DD30","v":0},{"$f":"'4'!AP52 * $DD30","v":0},{"$f":"'4'!AQ52 * $DD30","v":0},{"$f":"'4'!AR52 * $DD30","v":0},{"$f":"'4'!AS52 * $DD30","v":0},{"$f":"'4'!AT52 * $DD30","v":0},{"$f":"'4'!AU52 * $DD30","v":0},{"$f":"'4'!AV52 * $DD30","v":0},{"$f":"'4'!AW52 * $DD30","v":0},{"$f":"'4'!AX52 * $DD30","v":0},{"$f":"'4'!AY52 * $DD30","v":0},{"$f":"'4'!AZ52 * $DD30","v":0},{"$f":"'4'!BA52 * $DD30","v":0},{"$f":"'4'!BB52 * $DD30","v":0},{"$f":"'4'!BC52 * $DD30","v":0},{"$f":"'4'!BD52 * $DD30","v":0},{"$f":"'4'!BE52 * $DD30","v":0},{"$f":"'4'!BF52 * $DD30","v":0},{"$f":"'4'!BG52 * $DD30","v":0},{"$f":"'4'!BH52 * $DD30","v":0},{"$f":"'4'!BI52 * $DD30","v":0},{"$f":"'4'!BJ52 * $DD30","v":0},{"$f":"'4'!BK52 * $DD30","v":0},{"$f":"'4'!BL52 * $DD30","v":0},{"$f":"'4'!BM52 * $DD30","v":0},{"$f":"'4'!BN52 * $DD30","v":0},{"$f":"'4'!BO52 * $DD30","v":0},{"$f":"'4'!BP52 * $DD30","v":0},{"$f":"'4'!BQ52 * $DD30","v":0},{"$f":"'4'!BR52 * $DD30","v":0},{"$f":"'4'!BS52 * $DD30","v":0},{"$f":"'4'!BT52 * $DD30","v":0},{"$f":"'4'!BU52 * $DD30","v":0},{"$f":"'4'!BV52 * $DD30","v":0},{"$f":"'4'!BW52 * $DD30","v":0},{"$f":"'4'!BX52 * $DD30","v":0},{"$f":"'4'!BY52 * $DD30","v":0},{"$f":"'4'!BZ52 * $DD30","v":0},{"$f":"'4'!CA52 * $DD30","v":0},{"$f":"'4'!CB52 * $DD30","v":0},{"$f":"'4'!CC52 * $DD30","v":0},{"$f":"'4'!CD52 * $DD30","v":0},{"$f":"'4'!CE52 * $DD30","v":0},{"$f":"'4'!CF52 * $DD30","v":0},{"$f":"'4'!CG52 * $DD30","v":0},{"$f":"'4'!CH52 * $DD30","v":0},{"$f":"'4'!CI52 * $DD30","v":0},{"$f":"'4'!CJ52 * $DD30","v":0},{"$f":"'4'!CK52 * $DD30","v":0},{"$f":"'4'!CL52 * $DD30","v":0},{"$f":"'4'!CM52 * $DD30","v":0},{"$f":"'4'!CN52 * $DD30","v":0},{"$f":"'4'!CO52 * $DD30","v":0},{"$f":"'4'!CP52 * $DD30","v":0},{"$f":"'4'!CQ52 * $DD30","v":0},{"$f":"'4'!CR52 * $DD30","v":0},{"$f":"'4'!CS52 * $DD30","v":0},{"$f":"'4'!CT52 * $DD30","v":0},{"$f":"'4'!CU52 * $DD30","v":0},{"$f":"'4'!CV52 * $DD30","v":0},{"$f":"'4'!CW52 * $DD30","v":0},{"$f":"'4'!CX52 * $DD30","v":0},{"$f":"'4'!CY52 * $DD30","v":0},{"$f":"'4'!CZ52 * $DD30","v":0},{"$f":"'4'!DA52 * $DD30","v":0},null,null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"'4'!F53 * $DD31","v":0},{"$f":"'4'!G53 * $DD31","v":0},{"$f":"'4'!H53 * $DD31","v":0},{"$f":"'4'!I53 * $DD31","v":0},{"$f":"'4'!J53 * $DD31","v":0},{"$f":"'4'!K53 * $DD31","v":0},{"$f":"'4'!L53 * $DD31","v":0},{"$f":"'4'!M53 * $DD31","v":0},{"$f":"'4'!N53 * $DD31","v":0},{"$f":"'4'!O53 * $DD31","v":0},{"$f":"'4'!P53 * $DD31","v":0},{"$f":"'4'!Q53 * $DD31","v":0},{"$f":"'4'!R53 * $DD31","v":0},{"$f":"'4'!S53 * $DD31","v":0},{"$f":"'4'!T53 * $DD31","v":0},{"$f":"'4'!U53 * $DD31","v":0},{"$f":"'4'!V53 * $DD31","v":0},{"$f":"'4'!W53 * $DD31","v":0},{"$f":"'4'!X53 * $DD31","v":0},{"$f":"'4'!Y53 * $DD31","v":0},{"$f":"'4'!Z53 * $DD31","v":0},{"$f":"'4'!AA53 * $DD31","v":0},{"$f":"'4'!AB53 * $DD31","v":0},{"$f":"'4'!AC53 * $DD31","v":0},{"$f":"'4'!AD53 * $DD31","v":0},{"$f":"'4'!AE53 * $DD31","v":0},{"$f":"'4'!AF53 * $DD31","v":0},{"$f":"'4'!AG53 * $DD31","v":0},{"$f":"'4'!AH53 * $DD31","v":0},{"$f":"'4'!AI53 * $DD31","v":0},{"$f":"'4'!AJ53 * $DD31","v":0},{"$f":"'4'!AK53 * $DD31","v":0},{"$f":"'4'!AL53 * $DD31","v":0},{"$f":"'4'!AM53 * $DD31","v":0},{"$f":"'4'!AN53 * $DD31","v":0},{"$f":"'4'!AO53 * $DD31","v":0},{"$f":"'4'!AP53 * $DD31","v":0},{"$f":"'4'!AQ53 * $DD31","v":0},{"$f":"'4'!AR53 * $DD31","v":0},{"$f":"'4'!AS53 * $DD31","v":0},{"$f":"'4'!AT53 * $DD31","v":0},{"$f":"'4'!AU53 * $DD31","v":0},{"$f":"'4'!AV53 * $DD31","v":0},{"$f":"'4'!AW53 * $DD31","v":0},{"$f":"'4'!AX53 * $DD31","v":0},{"$f":"'4'!AY53 * $DD31","v":0},{"$f":"'4'!AZ53 * $DD31","v":0},{"$f":"'4'!BA53 * $DD31","v":0},{"$f":"'4'!BB53 * $DD31","v":0},{"$f":"'4'!BC53 * $DD31","v":0},{"$f":"'4'!BD53 * $DD31","v":0},{"$f":"'4'!BE53 * $DD31","v":0},{"$f":"'4'!BF53 * $DD31","v":0},{"$f":"'4'!BG53 * $DD31","v":0},{"$f":"'4'!BH53 * $DD31","v":0},{"$f":"'4'!BI53 * $DD31","v":0},{"$f":"'4'!BJ53 * $DD31","v":0},{"$f":"'4'!BK53 * $DD31","v":0},{"$f":"'4'!BL53 * $DD31","v":0},{"$f":"'4'!BM53 * $DD31","v":0},{"$f":"'4'!BN53 * $DD31","v":0},{"$f":"'4'!BO53 * $DD31","v":0},{"$f":"'4'!BP53 * $DD31","v":0},{"$f":"'4'!BQ53 * $DD31","v":0},{"$f":"'4'!BR53 * $DD31","v":0},{"$f":"'4'!BS53 * $DD31","v":0},{"$f":"'4'!BT53 * $DD31","v":0},{"$f":"'4'!BU53 * $DD31","v":0},{"$f":"'4'!BV53 * $DD31","v":0},{"$f":"'4'!BW53 * $DD31","v":0},{"$f":"'4'!BX53 * $DD31","v":0},{"$f":"'4'!BY53 * $DD31","v":0},{"$f":"'4'!BZ53 * $DD31","v":0},{"$f":"'4'!CA53 * $DD31","v":0},{"$f":"'4'!CB53 * $DD31","v":0},{"$f":"'4'!CC53 * $DD31","v":0},{"$f":"'4'!CD53 * $DD31","v":0},{"$f":"'4'!CE53 * $DD31","v":0},{"$f":"'4'!CF53 * $DD31","v":0},{"$f":"'4'!CG53 * $DD31","v":0},{"$f":"'4'!CH53 * $DD31","v":0},{"$f":"'4'!CI53 * $DD31","v":0},{"$f":"'4'!CJ53 * $DD31","v":0},{"$f":"'4'!CK53 * $DD31","v":0},{"$f":"'4'!CL53 * $DD31","v":0},{"$f":"'4'!CM53 * $DD31","v":0},{"$f":"'4'!CN53 * $DD31","v":0},{"$f":"'4'!CO53 * $DD31","v":0},{"$f":"'4'!CP53 * $DD31","v":0},{"$f":"'4'!CQ53 * $DD31","v":0},{"$f":"'4'!CR53 * $DD31","v":0},{"$f":"'4'!CS53 * $DD31","v":0},{"$f":"'4'!CT53 * $DD31","v":0},{"$f":"'4'!CU53 * $DD31","v":0},{"$f":"'4'!CV53 * $DD31","v":0},{"$f":"'4'!CW53 * $DD31","v":0},{"$f":"'4'!CX53 * $DD31","v":0},{"$f":"'4'!CY53 * $DD31","v":0},{"$f":"'4'!CZ53 * $DD31","v":0},{"$f":"'4'!DA53 * $DD31","v":0},null,null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"'4'!F54 * $DD32","v":0},{"$f":"'4'!G54 * $DD32","v":0},{"$f":"'4'!H54 * $DD32","v":0},{"$f":"'4'!I54 * $DD32","v":0},{"$f":"'4'!J54 * $DD32","v":0},{"$f":"'4'!K54 * $DD32","v":0},{"$f":"'4'!L54 * $DD32","v":0},{"$f":"'4'!M54 * $DD32","v":0},{"$f":"'4'!N54 * $DD32","v":0},{"$f":"'4'!O54 * $DD32","v":0},{"$f":"'4'!P54 * $DD32","v":0},{"$f":"'4'!Q54 * $DD32","v":0},{"$f":"'4'!R54 * $DD32","v":0},{"$f":"'4'!S54 * $DD32","v":0},{"$f":"'4'!T54 * $DD32","v":0},{"$f":"'4'!U54 * $DD32","v":0},{"$f":"'4'!V54 * $DD32","v":0},{"$f":"'4'!W54 * $DD32","v":0},{"$f":"'4'!X54 * $DD32","v":0},{"$f":"'4'!Y54 * $DD32","v":0},{"$f":"'4'!Z54 * $DD32","v":0},{"$f":"'4'!AA54 * $DD32","v":0},{"$f":"'4'!AB54 * $DD32","v":0},{"$f":"'4'!AC54 * $DD32","v":0},{"$f":"'4'!AD54 * $DD32","v":0},{"$f":"'4'!AE54 * $DD32","v":0},{"$f":"'4'!AF54 * $DD32","v":0},{"$f":"'4'!AG54 * $DD32","v":0},{"$f":"'4'!AH54 * $DD32","v":0},{"$f":"'4'!AI54 * $DD32","v":0},{"$f":"'4'!AJ54 * $DD32","v":0},{"$f":"'4'!AK54 * $DD32","v":0},{"$f":"'4'!AL54 * $DD32","v":0},{"$f":"'4'!AM54 * $DD32","v":0},{"$f":"'4'!AN54 * $DD32","v":0},{"$f":"'4'!AO54 * $DD32","v":0},{"$f":"'4'!AP54 * $DD32","v":0},{"$f":"'4'!AQ54 * $DD32","v":0},{"$f":"'4'!AR54 * $DD32","v":0},{"$f":"'4'!AS54 * $DD32","v":0},{"$f":"'4'!AT54 * $DD32","v":0},{"$f":"'4'!AU54 * $DD32","v":0},{"$f":"'4'!AV54 * $DD32","v":0},{"$f":"'4'!AW54 * $DD32","v":0},{"$f":"'4'!AX54 * $DD32","v":0},{"$f":"'4'!AY54 * $DD32","v":0},{"$f":"'4'!AZ54 * $DD32","v":0},{"$f":"'4'!BA54 * $DD32","v":0},{"$f":"'4'!BB54 * $DD32","v":0},{"$f":"'4'!BC54 * $DD32","v":0},{"$f":"'4'!BD54 * $DD32","v":0},{"$f":"'4'!BE54 * $DD32","v":0},{"$f":"'4'!BF54 * $DD32","v":0},{"$f":"'4'!BG54 * $DD32","v":0},{"$f":"'4'!BH54 * $DD32","v":0},{"$f":"'4'!BI54 * $DD32","v":0},{"$f":"'4'!BJ54 * $DD32","v":0},{"$f":"'4'!BK54 * $DD32","v":0},{"$f":"'4'!BL54 * $DD32","v":0},{"$f":"'4'!BM54 * $DD32","v":0},{"$f":"'4'!BN54 * $DD32","v":0},{"$f":"'4'!BO54 * $DD32","v":0},{"$f":"'4'!BP54 * $DD32","v":0},{"$f":"'4'!BQ54 * $DD32","v":0},{"$f":"'4'!BR54 * $DD32","v":0},{"$f":"'4'!BS54 * $DD32","v":0},{"$f":"'4'!BT54 * $DD32","v":0},{"$f":"'4'!BU54 * $DD32","v":0},{"$f":"'4'!BV54 * $DD32","v":0},{"$f":"'4'!BW54 * $DD32","v":0},{"$f":"'4'!BX54 * $DD32","v":0},{"$f":"'4'!BY54 * $DD32","v":0},{"$f":"'4'!BZ54 * $DD32","v":0},{"$f":"'4'!CA54 * $DD32","v":0},{"$f":"'4'!CB54 * $DD32","v":0},{"$f":"'4'!CC54 * $DD32","v":0},{"$f":"'4'!CD54 * $DD32","v":0},{"$f":"'4'!CE54 * $DD32","v":0},{"$f":"'4'!CF54 * $DD32","v":0},{"$f":"'4'!CG54 * $DD32","v":0},{"$f":"'4'!CH54 * $DD32","v":0},{"$f":"'4'!CI54 * $DD32","v":0},{"$f":"'4'!CJ54 * $DD32","v":0},{"$f":"'4'!CK54 * $DD32","v":0},{"$f":"'4'!CL54 * $DD32","v":0},{"$f":"'4'!CM54 * $DD32","v":0},{"$f":"'4'!CN54 * $DD32","v":0},{"$f":"'4'!CO54 * $DD32","v":0},{"$f":"'4'!CP54 * $DD32","v":0},{"$f":"'4'!CQ54 * $DD32","v":0},{"$f":"'4'!CR54 * $DD32","v":0},{"$f":"'4'!CS54 * $DD32","v":0},{"$f":"'4'!CT54 * $DD32","v":0},{"$f":"'4'!CU54 * $DD32","v":0},{"$f":"'4'!CV54 * $DD32","v":0},{"$f":"'4'!CW54 * $DD32","v":0},{"$f":"'4'!CX54 * $DD32","v":0},{"$f":"'4'!CY54 * $DD32","v":0},{"$f":"'4'!CZ54 * $DD32","v":0},{"$f":"'4'!DA54 * $DD32","v":0},null,null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"'4'!F55 * $DD33","v":0},{"$f":"'4'!G55 * $DD33","v":0},{"$f":"'4'!H55 * $DD33","v":0},{"$f":"'4'!I55 * $DD33","v":0},{"$f":"'4'!J55 * $DD33","v":0},{"$f":"'4'!K55 * $DD33","v":0},{"$f":"'4'!L55 * $DD33","v":0},{"$f":"'4'!M55 * $DD33","v":0},{"$f":"'4'!N55 * $DD33","v":0},{"$f":"'4'!O55 * $DD33","v":0},{"$f":"'4'!P55 * $DD33","v":0},{"$f":"'4'!Q55 * $DD33","v":0},{"$f":"'4'!R55 * $DD33","v":0},{"$f":"'4'!S55 * $DD33","v":0},{"$f":"'4'!T55 * $DD33","v":0},{"$f":"'4'!U55 * $DD33","v":0},{"$f":"'4'!V55 * $DD33","v":0},{"$f":"'4'!W55 * $DD33","v":0},{"$f":"'4'!X55 * $DD33","v":0},{"$f":"'4'!Y55 * $DD33","v":0},{"$f":"'4'!Z55 * $DD33","v":0},{"$f":"'4'!AA55 * $DD33","v":0},{"$f":"'4'!AB55 * $DD33","v":0},{"$f":"'4'!AC55 * $DD33","v":0},{"$f":"'4'!AD55 * $DD33","v":0},{"$f":"'4'!AE55 * $DD33","v":0},{"$f":"'4'!AF55 * $DD33","v":0},{"$f":"'4'!AG55 * $DD33","v":0},{"$f":"'4'!AH55 * $DD33","v":0},{"$f":"'4'!AI55 * $DD33","v":0},{"$f":"'4'!AJ55 * $DD33","v":0},{"$f":"'4'!AK55 * $DD33","v":0},{"$f":"'4'!AL55 * $DD33","v":0},{"$f":"'4'!AM55 * $DD33","v":0},{"$f":"'4'!AN55 * $DD33","v":0},{"$f":"'4'!AO55 * $DD33","v":0},{"$f":"'4'!AP55 * $DD33","v":0},{"$f":"'4'!AQ55 * $DD33","v":0},{"$f":"'4'!AR55 * $DD33","v":0},{"$f":"'4'!AS55 * $DD33","v":0},{"$f":"'4'!AT55 * $DD33","v":0},{"$f":"'4'!AU55 * $DD33","v":0},{"$f":"'4'!AV55 * $DD33","v":0},{"$f":"'4'!AW55 * $DD33","v":0},{"$f":"'4'!AX55 * $DD33","v":0},{"$f":"'4'!AY55 * $DD33","v":0},{"$f":"'4'!AZ55 * $DD33","v":0},{"$f":"'4'!BA55 * $DD33","v":0},{"$f":"'4'!BB55 * $DD33","v":0},{"$f":"'4'!BC55 * $DD33","v":0},{"$f":"'4'!BD55 * $DD33","v":0},{"$f":"'4'!BE55 * $DD33","v":0},{"$f":"'4'!BF55 * $DD33","v":0},{"$f":"'4'!BG55 * $DD33","v":0},{"$f":"'4'!BH55 * $DD33","v":0},{"$f":"'4'!BI55 * $DD33","v":0},{"$f":"'4'!BJ55 * $DD33","v":0},{"$f":"'4'!BK55 * $DD33","v":0},{"$f":"'4'!BL55 * $DD33","v":0},{"$f":"'4'!BM55 * $DD33","v":0},{"$f":"'4'!BN55 * $DD33","v":0},{"$f":"'4'!BO55 * $DD33","v":0},{"$f":"'4'!BP55 * $DD33","v":0},{"$f":"'4'!BQ55 * $DD33","v":0},{"$f":"'4'!BR55 * $DD33","v":0},{"$f":"'4'!BS55 * $DD33","v":0},{"$f":"'4'!BT55 * $DD33","v":0},{"$f":"'4'!BU55 * $DD33","v":0},{"$f":"'4'!BV55 * $DD33","v":0},{"$f":"'4'!BW55 * $DD33","v":0},{"$f":"'4'!BX55 * $DD33","v":0},{"$f":"'4'!BY55 * $DD33","v":0},{"$f":"'4'!BZ55 * $DD33","v":0},{"$f":"'4'!CA55 * $DD33","v":0},{"$f":"'4'!CB55 * $DD33","v":0},{"$f":"'4'!CC55 * $DD33","v":0},{"$f":"'4'!CD55 * $DD33","v":0},{"$f":"'4'!CE55 * $DD33","v":0},{"$f":"'4'!CF55 * $DD33","v":0},{"$f":"'4'!CG55 * $DD33","v":0},{"$f":"'4'!CH55 * $DD33","v":0},{"$f":"'4'!CI55 * $DD33","v":0},{"$f":"'4'!CJ55 * $DD33","v":0},{"$f":"'4'!CK55 * $DD33","v":0},{"$f":"'4'!CL55 * $DD33","v":0},{"$f":"'4'!CM55 * $DD33","v":0},{"$f":"'4'!CN55 * $DD33","v":0},{"$f":"'4'!CO55 * $DD33","v":0},{"$f":"'4'!CP55 * $DD33","v":0},{"$f":"'4'!CQ55 * $DD33","v":0},{"$f":"'4'!CR55 * $DD33","v":0},{"$f":"'4'!CS55 * $DD33","v":0},{"$f":"'4'!CT55 * $DD33","v":0},{"$f":"'4'!CU55 * $DD33","v":0},{"$f":"'4'!CV55 * $DD33","v":0},{"$f":"'4'!CW55 * $DD33","v":0},{"$f":"'4'!CX55 * $DD33","v":0},{"$f":"'4'!CY55 * $DD33","v":0},{"$f":"'4'!CZ55 * $DD33","v":0},{"$f":"'4'!DA55 * $DD33","v":0},null,null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U57:U59),0)","v":0},{"$f":"ROUND(SUM(V57:V59),0)","v":0},{"$f":"ROUND(SUM(W57:W59),0)","v":0},{"$f":"ROUND(SUM(X57:X59),0)","v":0},{"$f":"ROUND(SUM(Y57:Y59),0)","v":0},{"$f":"ROUND(SUM(Z57:Z59),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK57:AK59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW57:CW59),0)","v":0},{"$f":"ROUND(SUM(CX57:CX59),0)","v":0},{"$f":"ROUND(SUM(CY57:CY59),0)","v":0},{"$f":"ROUND(SUM(CZ57:CZ59),0)","v":0},{"$f":"ROUND(SUM(DA57:DA59),0)","v":0},null,null,null,{"$f":"ROUND(SUM(DE57:DE59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},{"$f":"'4'!F57 * $DD34","v":0},{"$f":"'4'!G57 * $DD34","v":0},{"$f":"'4'!H57 * $DD34","v":0},{"$f":"'4'!I57 * $DD34","v":0},{"$f":"'4'!J57 * $DD34","v":0},{"$f":"'4'!K57 * $DD34","v":0},{"$f":"'4'!L57 * $DD34","v":0},{"$f":"'4'!M57 * $DD34","v":0},{"$f":"'4'!N57 * $DD34","v":0},{"$f":"'4'!O57 * $DD34","v":0},{"$f":"'4'!P57 * $DD34","v":0},{"$f":"'4'!Q57 * $DD34","v":0},{"$f":"'4'!R57 * $DD34","v":0},{"$f":"'4'!S57 * $DD34","v":0},{"$f":"'4'!T57 * $DD34","v":0},{"$f":"'4'!U57 * $DD34","v":0},{"$f":"'4'!V57 * $DD34","v":0},{"$f":"'4'!W57 * $DD34","v":0},{"$f":"'4'!X57 * $DD34","v":0},{"$f":"'4'!Y57 * $DD34","v":0},{"$f":"'4'!Z57 * $DD34","v":0},{"$f":"'4'!AA57 * $DD34","v":0},{"$f":"'4'!AB57 * $DD34","v":0},{"$f":"'4'!AC57 * $DD34","v":0},{"$f":"'4'!AD57 * $DD34","v":0},{"$f":"'4'!AE57 * $DD34","v":0},{"$f":"'4'!AF57 * $DD34","v":0},{"$f":"'4'!AG57 * $DD34","v":0},{"$f":"'4'!AH57 * $DD34","v":0},{"$f":"'4'!AI57 * $DD34","v":0},{"$f":"'4'!AJ57 * $DD34","v":0},{"$f":"'4'!AK57 * $DD34","v":0},{"$f":"'4'!AL57 * $DD34","v":0},{"$f":"'4'!AM57 * $DD34","v":0},{"$f":"'4'!AN57 * $DD34","v":0},{"$f":"'4'!AO57 * $DD34","v":0},{"$f":"'4'!AP57 * $DD34","v":0},{"$f":"'4'!AQ57 * $DD34","v":0},{"$f":"'4'!AR57 * $DD34","v":0},{"$f":"'4'!AS57 * $DD34","v":0},{"$f":"'4'!AT57 * $DD34","v":0},{"$f":"'4'!AU57 * $DD34","v":0},{"$f":"'4'!AV57 * $DD34","v":0},{"$f":"'4'!AW57 * $DD34","v":0},{"$f":"'4'!AX57 * $DD34","v":0},{"$f":"'4'!AY57 * $DD34","v":0},{"$f":"'4'!AZ57 * $DD34","v":0},{"$f":"'4'!BA57 * $DD34","v":0},{"$f":"'4'!BB57 * $DD34","v":0},{"$f":"'4'!BC57 * $DD34","v":0},{"$f":"'4'!BD57 * $DD34","v":0},{"$f":"'4'!BE57 * $DD34","v":0},{"$f":"'4'!BF57 * $DD34","v":0},{"$f":"'4'!BG57 * $DD34","v":0},{"$f":"'4'!BH57 * $DD34","v":0},{"$f":"'4'!BI57 * $DD34","v":0},{"$f":"'4'!BJ57 * $DD34","v":0},{"$f":"'4'!BK57 * $DD34","v":0},{"$f":"'4'!BL57 * $DD34","v":0},{"$f":"'4'!BM57 * $DD34","v":0},{"$f":"'4'!BN57 * $DD34","v":0},{"$f":"'4'!BO57 * $DD34","v":0},{"$f":"'4'!BP57 * $DD34","v":0},{"$f":"'4'!BQ57 * $DD34","v":0},{"$f":"'4'!BR57 * $DD34","v":0},{"$f":"'4'!BS57 * $DD34","v":0},{"$f":"'4'!BT57 * $DD34","v":0},{"$f":"'4'!BU57 * $DD34","v":0},{"$f":"'4'!BV57 * $DD34","v":0},{"$f":"'4'!BW57 * $DD34","v":0},{"$f":"'4'!BX57 * $DD34","v":0},{"$f":"'4'!BY57 * $DD34","v":0},{"$f":"'4'!BZ57 * $DD34","v":0},{"$f":"'4'!CA57 * $DD34","v":0},{"$f":"'4'!CB57 * $DD34","v":0},{"$f":"'4'!CC57 * $DD34","v":0},{"$f":"'4'!CD57 * $DD34","v":0},{"$f":"'4'!CE57 * $DD34","v":0},{"$f":"'4'!CF57 * $DD34","v":0},{"$f":"'4'!CG57 * $DD34","v":0},{"$f":"'4'!CH57 * $DD34","v":0},{"$f":"'4'!CI57 * $DD34","v":0},{"$f":"'4'!CJ57 * $DD34","v":0},{"$f":"'4'!CK57 * $DD34","v":0},{"$f":"'4'!CL57 * $DD34","v":0},{"$f":"'4'!CM57 * $DD34","v":0},{"$f":"'4'!CN57 * $DD34","v":0},{"$f":"'4'!CO57 * $DD34","v":0},{"$f":"'4'!CP57 * $DD34","v":0},{"$f":"'4'!CQ57 * $DD34","v":0},{"$f":"'4'!CR57 * $DD34","v":0},{"$f":"'4'!CS57 * $DD34","v":0},{"$f":"'4'!CT57 * $DD34","v":0},{"$f":"'4'!CU57 * $DD34","v":0},{"$f":"'4'!CV57 * $DD34","v":0},{"$f":"'4'!CW57 * $DD34","v":0},{"$f":"'4'!CX57 * $DD34","v":0},{"$f":"'4'!CY57 * $DD34","v":0},{"$f":"'4'!CZ57 * $DD34","v":0},{"$f":"'4'!DA57 * $DD34","v":0},null,null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},{"$f":"'4'!F58 * $DD35","v":0},{"$f":"'4'!G58 * $DD35","v":0},{"$f":"'4'!H58 * $DD35","v":0},{"$f":"'4'!I58 * $DD35","v":0},{"$f":"'4'!J58 * $DD35","v":0},{"$f":"'4'!K58 * $DD35","v":0},{"$f":"'4'!L58 * $DD35","v":0},{"$f":"'4'!M58 * $DD35","v":0},{"$f":"'4'!N58 * $DD35","v":0},{"$f":"'4'!O58 * $DD35","v":0},{"$f":"'4'!P58 * $DD35","v":0},{"$f":"'4'!Q58 * $DD35","v":0},{"$f":"'4'!R58 * $DD35","v":0},{"$f":"'4'!S58 * $DD35","v":0},{"$f":"'4'!T58 * $DD35","v":0},{"$f":"'4'!U58 * $DD35","v":0},{"$f":"'4'!V58 * $DD35","v":0},{"$f":"'4'!W58 * $DD35","v":0},{"$f":"'4'!X58 * $DD35","v":0},{"$f":"'4'!Y58 * $DD35","v":0},{"$f":"'4'!Z58 * $DD35","v":0},{"$f":"'4'!AA58 * $DD35","v":0},{"$f":"'4'!AB58 * $DD35","v":0},{"$f":"'4'!AC58 * $DD35","v":0},{"$f":"'4'!AD58 * $DD35","v":0},{"$f":"'4'!AE58 * $DD35","v":0},{"$f":"'4'!AF58 * $DD35","v":0},{"$f":"'4'!AG58 * $DD35","v":0},{"$f":"'4'!AH58 * $DD35","v":0},{"$f":"'4'!AI58 * $DD35","v":0},{"$f":"'4'!AJ58 * $DD35","v":0},{"$f":"'4'!AK58 * $DD35","v":0},{"$f":"'4'!AL58 * $DD35","v":0},{"$f":"'4'!AM58 * $DD35","v":0},{"$f":"'4'!AN58 * $DD35","v":0},{"$f":"'4'!AO58 * $DD35","v":0},{"$f":"'4'!AP58 * $DD35","v":0},{"$f":"'4'!AQ58 * $DD35","v":0},{"$f":"'4'!AR58 * $DD35","v":0},{"$f":"'4'!AS58 * $DD35","v":0},{"$f":"'4'!AT58 * $DD35","v":0},{"$f":"'4'!AU58 * $DD35","v":0},{"$f":"'4'!AV58 * $DD35","v":0},{"$f":"'4'!AW58 * $DD35","v":0},{"$f":"'4'!AX58 * $DD35","v":0},{"$f":"'4'!AY58 * $DD35","v":0},{"$f":"'4'!AZ58 * $DD35","v":0},{"$f":"'4'!BA58 * $DD35","v":0},{"$f":"'4'!BB58 * $DD35","v":0},{"$f":"'4'!BC58 * $DD35","v":0},{"$f":"'4'!BD58 * $DD35","v":0},{"$f":"'4'!BE58 * $DD35","v":0},{"$f":"'4'!BF58 * $DD35","v":0},{"$f":"'4'!BG58 * $DD35","v":0},{"$f":"'4'!BH58 * $DD35","v":0},{"$f":"'4'!BI58 * $DD35","v":0},{"$f":"'4'!BJ58 * $DD35","v":0},{"$f":"'4'!BK58 * $DD35","v":0},{"$f":"'4'!BL58 * $DD35","v":0},{"$f":"'4'!BM58 * $DD35","v":0},{"$f":"'4'!BN58 * $DD35","v":0},{"$f":"'4'!BO58 * $DD35","v":0},{"$f":"'4'!BP58 * $DD35","v":0},{"$f":"'4'!BQ58 * $DD35","v":0},{"$f":"'4'!BR58 * $DD35","v":0},{"$f":"'4'!BS58 * $DD35","v":0},{"$f":"'4'!BT58 * $DD35","v":0},{"$f":"'4'!BU58 * $DD35","v":0},{"$f":"'4'!BV58 * $DD35","v":0},{"$f":"'4'!BW58 * $DD35","v":0},{"$f":"'4'!BX58 * $DD35","v":0},{"$f":"'4'!BY58 * $DD35","v":0},{"$f":"'4'!BZ58 * $DD35","v":0},{"$f":"'4'!CA58 * $DD35","v":0},{"$f":"'4'!CB58 * $DD35","v":0},{"$f":"'4'!CC58 * $DD35","v":0},{"$f":"'4'!CD58 * $DD35","v":0},{"$f":"'4'!CE58 * $DD35","v":0},{"$f":"'4'!CF58 * $DD35","v":0},{"$f":"'4'!CG58 * $DD35","v":0},{"$f":"'4'!CH58 * $DD35","v":0},{"$f":"'4'!CI58 * $DD35","v":0},{"$f":"'4'!CJ58 * $DD35","v":0},{"$f":"'4'!CK58 * $DD35","v":0},{"$f":"'4'!CL58 * $DD35","v":0},{"$f":"'4'!CM58 * $DD35","v":0},{"$f":"'4'!CN58 * $DD35","v":0},{"$f":"'4'!CO58 * $DD35","v":0},{"$f":"'4'!CP58 * $DD35","v":0},{"$f":"'4'!CQ58 * $DD35","v":0},{"$f":"'4'!CR58 * $DD35","v":0},{"$f":"'4'!CS58 * $DD35","v":0},{"$f":"'4'!CT58 * $DD35","v":0},{"$f":"'4'!CU58 * $DD35","v":0},{"$f":"'4'!CV58 * $DD35","v":0},{"$f":"'4'!CW58 * $DD35","v":0},{"$f":"'4'!CX58 * $DD35","v":0},{"$f":"'4'!CY58 * $DD35","v":0},{"$f":"'4'!CZ58 * $DD35","v":0},{"$f":"'4'!DA58 * $DD35","v":0},null,null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(FDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},{"$f":"'4'!F59 * $DD36","v":0},{"$f":"'4'!G59 * $DD36","v":0},{"$f":"'4'!H59 * $DD36","v":0},{"$f":"'4'!I59 * $DD36","v":0},{"$f":"'4'!J59 * $DD36","v":0},{"$f":"'4'!K59 * $DD36","v":0},{"$f":"'4'!L59 * $DD36","v":0},{"$f":"'4'!M59 * $DD36","v":0},{"$f":"'4'!N59 * $DD36","v":0},{"$f":"'4'!O59 * $DD36","v":0},{"$f":"'4'!P59 * $DD36","v":0},{"$f":"'4'!Q59 * $DD36","v":0},{"$f":"'4'!R59 * $DD36","v":0},{"$f":"'4'!S59 * $DD36","v":0},{"$f":"'4'!T59 * $DD36","v":0},{"$f":"'4'!U59 * $DD36","v":0},{"$f":"'4'!V59 * $DD36","v":0},{"$f":"'4'!W59 * $DD36","v":0},{"$f":"'4'!X59 * $DD36","v":0},{"$f":"'4'!Y59 * $DD36","v":0},{"$f":"'4'!Z59 * $DD36","v":0},{"$f":"'4'!AA59 * $DD36","v":0},{"$f":"'4'!AB59 * $DD36","v":0},{"$f":"'4'!AC59 * $DD36","v":0},{"$f":"'4'!AD59 * $DD36","v":0},{"$f":"'4'!AE59 * $DD36","v":0},{"$f":"'4'!AF59 * $DD36","v":0},{"$f":"'4'!AG59 * $DD36","v":0},{"$f":"'4'!AH59 * $DD36","v":0},{"$f":"'4'!AI59 * $DD36","v":0},{"$f":"'4'!AJ59 * $DD36","v":0},{"$f":"'4'!AK59 * $DD36","v":0},{"$f":"'4'!AL59 * $DD36","v":0},{"$f":"'4'!AM59 * $DD36","v":0},{"$f":"'4'!AN59 * $DD36","v":0},{"$f":"'4'!AO59 * $DD36","v":0},{"$f":"'4'!AP59 * $DD36","v":0},{"$f":"'4'!AQ59 * $DD36","v":0},{"$f":"'4'!AR59 * $DD36","v":0},{"$f":"'4'!AS59 * $DD36","v":0},{"$f":"'4'!AT59 * $DD36","v":0},{"$f":"'4'!AU59 * $DD36","v":0},{"$f":"'4'!AV59 * $DD36","v":0},{"$f":"'4'!AW59 * $DD36","v":0},{"$f":"'4'!AX59 * $DD36","v":0},{"$f":"'4'!AY59 * $DD36","v":0},{"$f":"'4'!AZ59 * $DD36","v":0},{"$f":"'4'!BA59 * $DD36","v":0},{"$f":"'4'!BB59 * $DD36","v":0},{"$f":"'4'!BC59 * $DD36","v":0},{"$f":"'4'!BD59 * $DD36","v":0},{"$f":"'4'!BE59 * $DD36","v":0},{"$f":"'4'!BF59 * $DD36","v":0},{"$f":"'4'!BG59 * $DD36","v":0},{"$f":"'4'!BH59 * $DD36","v":0},{"$f":"'4'!BI59 * $DD36","v":0},{"$f":"'4'!BJ59 * $DD36","v":0},{"$f":"'4'!BK59 * $DD36","v":0},{"$f":"'4'!BL59 * $DD36","v":0},{"$f":"'4'!BM59 * $DD36","v":0},{"$f":"'4'!BN59 * $DD36","v":0},{"$f":"'4'!BO59 * $DD36","v":0},{"$f":"'4'!BP59 * $DD36","v":0},{"$f":"'4'!BQ59 * $DD36","v":0},{"$f":"'4'!BR59 * $DD36","v":0},{"$f":"'4'!BS59 * $DD36","v":0},{"$f":"'4'!BT59 * $DD36","v":0},{"$f":"'4'!BU59 * $DD36","v":0},{"$f":"'4'!BV59 * $DD36","v":0},{"$f":"'4'!BW59 * $DD36","v":0},{"$f":"'4'!BX59 * $DD36","v":0},{"$f":"'4'!BY59 * $DD36","v":0},{"$f":"'4'!BZ59 * $DD36","v":0},{"$f":"'4'!CA59 * $DD36","v":0},{"$f":"'4'!CB59 * $DD36","v":0},{"$f":"'4'!CC59 * $DD36","v":0},{"$f":"'4'!CD59 * $DD36","v":0},{"$f":"'4'!CE59 * $DD36","v":0},{"$f":"'4'!CF59 * $DD36","v":0},{"$f":"'4'!CG59 * $DD36","v":0},{"$f":"'4'!CH59 * $DD36","v":0},{"$f":"'4'!CI59 * $DD36","v":0},{"$f":"'4'!CJ59 * $DD36","v":0},{"$f":"'4'!CK59 * $DD36","v":0},{"$f":"'4'!CL59 * $DD36","v":0},{"$f":"'4'!CM59 * $DD36","v":0},{"$f":"'4'!CN59 * $DD36","v":0},{"$f":"'4'!CO59 * $DD36","v":0},{"$f":"'4'!CP59 * $DD36","v":0},{"$f":"'4'!CQ59 * $DD36","v":0},{"$f":"'4'!CR59 * $DD36","v":0},{"$f":"'4'!CS59 * $DD36","v":0},{"$f":"'4'!CT59 * $DD36","v":0},{"$f":"'4'!CU59 * $DD36","v":0},{"$f":"'4'!CV59 * $DD36","v":0},{"$f":"'4'!CW59 * $DD36","v":0},{"$f":"'4'!CX59 * $DD36","v":0},{"$f":"'4'!CY59 * $DD36","v":0},{"$f":"'4'!CZ59 * $DD36","v":0},{"$f":"'4'!DA59 * $DD36","v":0},null,null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0}]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},{"$f":"'4'!F145*$DD$37","v":0},{"$f":"'4'!G145*$DD$37","v":0},{"$f":"'4'!H145*$DD$37","v":0},{"$f":"'4'!I145*$DD$37","v":0},{"$f":"'4'!J145*$DD$37","v":0},{"$f":"'4'!K145*$DD$37","v":0},{"$f":"'4'!L145*$DD$37","v":0},{"$f":"'4'!M145*$DD$37","v":0},{"$f":"'4'!N145*$DD$37","v":0},{"$f":"'4'!O145*$DD$37","v":0},{"$f":"'4'!P145*$DD$37","v":0},{"$f":"'4'!Q145*$DD$37","v":0},{"$f":"'4'!R145*$DD$37","v":0},{"$f":"'4'!S145*$DD$37","v":0},{"$f":"'4'!T145*$DD$37","v":0},{"$f":"'4'!U145*$DD$37","v":0},{"$f":"'4'!V145*$DD$37","v":0},{"$f":"'4'!W145*$DD$37","v":0},{"$f":"'4'!X145*$DD$37","v":0},{"$f":"'4'!Y145*$DD$37","v":0},{"$f":"'4'!Z145*$DD$37","v":0},{"$f":"'4'!AA145*$DD$37","v":0},{"$f":"'4'!AB145*$DD$37","v":0},{"$f":"'4'!AC145*$DD$37","v":0},{"$f":"'4'!AD145*$DD$37","v":0},{"$f":"'4'!AE145*$DD$37","v":0},{"$f":"'4'!AF145*$DD$37","v":0},{"$f":"'4'!AG145*$DD$37","v":0},{"$f":"'4'!AH145*$DD$37","v":0},{"$f":"'4'!AI145*$DD$37","v":0},{"$f":"'4'!AJ145*$DD$37","v":0},{"$f":"'4'!AK145*$DD$37","v":0},{"$f":"'4'!AL145*$DD$37","v":0},{"$f":"'4'!AM145*$DD$37","v":0},{"$f":"'4'!AN145*$DD$37","v":0},{"$f":"'4'!AO145*$DD$37","v":0},{"$f":"'4'!AP145*$DD$37","v":0},{"$f":"'4'!AQ145*$DD$37","v":0},{"$f":"'4'!AR145*$DD$37","v":0},{"$f":"'4'!AS145*$DD$37","v":0},{"$f":"'4'!AT145*$DD$37","v":0},{"$f":"'4'!AU145*$DD$37","v":0},{"$f":"'4'!AV145*$DD$37","v":0},{"$f":"'4'!AW145*$DD$37","v":0},{"$f":"'4'!AX145*$DD$37","v":0},{"$f":"'4'!AY145*$DD$37","v":0},{"$f":"'4'!AZ145*$DD$37","v":0},{"$f":"'4'!BA145*$DD$37","v":0},{"$f":"'4'!BB145*$DD$37","v":0},{"$f":"'4'!BC145*$DD$37","v":0},{"$f":"'4'!BD145*$DD$37","v":0},{"$f":"'4'!BE145*$DD$37","v":0},{"$f":"'4'!BF145*$DD$37","v":0},{"$f":"'4'!BG145*$DD$37","v":0},{"$f":"'4'!BH145*$DD$37","v":0},{"$f":"'4'!BI145*$DD$37","v":0},{"$f":"'4'!BJ145*$DD$37","v":0},{"$f":"'4'!BK145*$DD$37","v":0},{"$f":"'4'!BL145*$DD$37","v":0},{"$f":"'4'!BM145*$DD$37","v":0},{"$f":"'4'!BN145*$DD$37","v":0},{"$f":"'4'!BO145*$DD$37","v":0},{"$f":"'4'!BP145*$DD$37","v":0},{"$f":"'4'!BQ145*$DD$37","v":0},{"$f":"'4'!BR145*$DD$37","v":0},{"$f":"'4'!BS145*$DD$37","v":0},{"$f":"'4'!BT145*$DD$37","v":0},{"$f":"'4'!BU145*$DD$37","v":0},{"$f":"'4'!BV145*$DD$37","v":0},{"$f":"'4'!BW145*$DD$37","v":0},{"$f":"'4'!BX145*$DD$37","v":0},{"$f":"'4'!BY145*$DD$37","v":0},{"$f":"'4'!BZ145*$DD$37","v":0},{"$f":"'4'!CA145*$DD$37","v":0},{"$f":"'4'!CB145*$DD$37","v":0},{"$f":"'4'!CC145*$DD$37","v":0},{"$f":"'4'!CD145*$DD$37","v":0},{"$f":"'4'!CE145*$DD$37","v":0},{"$f":"'4'!CF145*$DD$37","v":0},{"$f":"'4'!CG145*$DD$37","v":0},{"$f":"'4'!CH145*$DD$37","v":0},{"$f":"'4'!CI145*$DD$37","v":0},{"$f":"'4'!CJ145*$DD$37","v":0},{"$f":"'4'!CK145*$DD$37","v":0},{"$f":"'4'!CL145*$DD$37","v":0},{"$f":"'4'!CM145*$DD$37","v":0},{"$f":"'4'!CN145*$DD$37","v":0},{"$f":"'4'!CO145*$DD$37","v":0},{"$f":"'4'!CP145*$DD$37","v":0},{"$f":"'4'!CQ145*$DD$37","v":0},{"$f":"'4'!CR145*$DD$37","v":0},{"$f":"'4'!CS145*$DD$37","v":0},{"$f":"'4'!CT145*$DD$37","v":0},{"$f":"'4'!CU145*$DD$37","v":0},{"$f":"'4'!CV145*$DD$37","v":0},{"$f":"'4'!CW145*$DD$37","v":0},{"$f":"'4'!CX145*$DD$37","v":0},{"$f":"'4'!CY145*$DD$37","v":0},{"$f":"'4'!CZ145*$DD$37","v":0},{"$f":"'4'!DA145*$DD$37","v":0}]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(T16:T17)-SUM(T7,T22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK16:AK17)-SUM(AK7,AK22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW16:CW17)-SUM(CW7,CW22),0)","v":0},{"$f":"ROUND(SUM(CX16:CX17)-SUM(CX7,CX22),0)","v":0},{"$f":"ROUND(SUM(CY16:CY17)-SUM(CY7,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ16:CZ17)-SUM(CZ7,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA16:DA17)-SUM(DA7,DA22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AJ17,AJ35)-SUM(AJ7,AJ21,AJ30)+AI63,0)","v":0},{"$f":"ROUND(SUM(AK17,AK35)-SUM(AK7,AK21,AK30)+AJ63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW17,CW35)-SUM(CW7,CW21,CW30)+CV63,0)","v":0},{"$f":"ROUND(SUM(CX17,CX35)-SUM(CX7,CX21,CX30)+CW63,0)","v":0},{"$f":"ROUND(SUM(CY17,CY35)-SUM(CY7,CY21,CY30)+CX63,0)","v":0},{"$f":"ROUND(SUM(CZ17,CZ35)-SUM(CZ7,CZ21,CZ30)+CY63,0)","v":0},{"$f":"ROUND(SUM(DA17,DA35)-SUM(DA7,DA21,DA30)+CZ63,0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK16,AK17)-SUM(AK21,AK38,AK40,AK41,AK46)+IF(AND(AK5>Investiciju_metu_skaicius,AK22>0,SUM(AK38:AK40,AK41,AK44)>0),MIN(AK22,SUM(AK38:AK40,AK41,AK44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW16,CW17)-SUM(CW21,CW38,CW40,CW41,CW46)+IF(AND(CW5>Investiciju_metu_skaicius,CW22>0,SUM(CW38:CW40,CW41,CW44)>0),MIN(CW22,SUM(CW38:CW40,CW41,CW44)),0)","v":0},{"$f":"SUM(CX16,CX17)-SUM(CX21,CX38,CX40,CX41,CX46)+IF(AND(CX5>Investiciju_metu_skaicius,CX22>0,SUM(CX38:CX40,CX41,CX44)>0),MIN(CX22,SUM(CX38:CX40,CX41,CX44)),0)","v":0},{"$f":"SUM(CY16,CY17)-SUM(CY21,CY38,CY40,CY41,CY46)+IF(AND(CY5>Investiciju_metu_skaicius,CY22>0,SUM(CY38:CY40,CY41,CY44)>0),MIN(CY22,SUM(CY38:CY40,CY41,CY44)),0)","v":0},{"$f":"SUM(CZ16,CZ17)-SUM(CZ21,CZ38,CZ40,CZ41,CZ46)+IF(AND(CZ5>Investiciju_metu_skaicius,CZ22>0,SUM(CZ38:CZ40,CZ41,CZ44)>0),MIN(CZ22,SUM(CZ38:CZ40,CZ41,CZ44)),0)","v":0},{"$f":"SUM(DA16,DA17)-SUM(DA21,DA38,DA40,DA41,DA46)+IF(AND(DA5>Investiciju_metu_skaicius,DA22>0,SUM(DA38:DA40,DA41,DA44)>0),MIN(DA22,SUM(DA38:DA40,DA41,DA44)),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"ROUND(F62+NPV(FDN,G62:INDEX(G62:DA62,PAL)),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F62:INDEX(F62:DA62,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"ROUND(MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN),4)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F64:INDEX(F64:DA64,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"ROUND(MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN),4)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DE8:DE15,Data1!C55:C62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(DE16,Data1!C63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DE18:DE20,Data1!C65:C67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DE23:DE28,Data1!C70:C75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F75:INDEX(F75:AJ75,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F82+NPV(FDN,G82:INDEX(G82:DA82,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F82:$DA82)","v":0},{"$f":"F36+F41+F46","v":0},{"$f":"G36+G41+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36+BS41+BS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D65/D60,2),\"-\")","v":"-"}]
[null,null,null,null,null,"Įtaka pasirinktos alternatyvos FGDV(I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Įtaka pasirinktos alternatyvos FGDV (I) (FGDV(I) rodiklio reikšmė, pakeitus pasirinktą kintamąjį nurodytu dydžiu)"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,null,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25]
[null,"-","Projekto ataskaitinis laikotarpis",null,null,{"$f":"IFERROR(IF(AND($AB86>0,U86>0),U86/$AB86-1,(U86-($AB86))/ABS($AB86)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB86>0,V86>0),V86/$AB86-1,(V86-($AB86))/ABS($AB86)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Finansinė diskonto norma",null,null,{"$f":"IFERROR(IF(AND($AB87>0,U87>0),U87/$AB87-1,(U87-($AB87))/ABS($AB87)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Socialinė diskonto norma",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.1.","Žemė",null,null,{"$f":"IFERROR(IF(AND($AB89>0,U89>0),U89/$AB89-1,(U89-($AB89))/ABS($AB89)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Projekto administravimas ir vykdymas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0",{"$f":"IFERROR(IF(AND($AB95>0,AH95>0),AH95/$AB95-1,(AH95-($AB95))/ABS($AB95)),\"0\")","v":"0"},"0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,"0","0","0","0",{"$f":"IFERROR(IF(AND($AB104>0,Y104>0),Y104/$AB104-1,(Y104-($AB104))/ABS($AB104)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},null,null,{"$f":"IFERROR(IF(AND($AB118>0,U118>0),U118/$AB118-1,(U118-($AB118))/ABS($AB118)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Įtaka pasirinktos alternatyvos FVGN(I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Įtaka pasirinktos alternatyvos FVGN(I) (FVGN(I) rodiklio reikšmė, pakeitus pasirinktą kintamąjį nurodytu dydžiu)"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,null,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25]
[null,"-","Projekto ataskaitinis laikotarpis",null,null,{"$f":"IFERROR(IF(AND($AB121>0,U121>0),U121/$AB121-1,(U121-($AB121))/ABS($AB121)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB121>0,V121>0),V121/$AB121-1,(V121-($AB121))/ABS($AB121)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Finansinė diskonto norma",null,null,{"$f":"IFERROR(IF(AND($AB122>0,U122>0),U122/$AB122-1,(U122-($AB122))/ABS($AB122)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Socialinė diskonto norma",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.1.","Žemė",null,null,{"$f":"IFERROR(IF(AND($AB124>0,U124>0),U124/$AB124-1,(U124-($AB124))/ABS($AB124)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.2.","Nekilnojamasis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.6.","Projekto administravimas ir vykdymas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.7.","Kitos paslaugos ir išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.8.","Reinvesticijos ",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"B.","Investicijų likutinė vertė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.1.","Prekių pardavimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.2.","Paslaugų suteikimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.1.","Žaliavos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.3.","Elektros energijos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,"0","0","0","0",{"$f":"IFERROR(IF(AND($AB139>0,Y139>0),Y139/$AB139-1,(Y139-($AB139))/ABS($AB139)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.6.","Kitos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,"Įtaka pasirinktos alternatyvos EGDV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Įtaka pasirinktos alternatyvos EGDV (EGDV rodiklio reikšmė, pakeitus pasirinktą kintamąjį nurodytu dydžiu)"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,null,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25]
[null,"-","Projekto ataskaitinis laikotarpis",null,null,{"$f":"IFERROR(IF(AND($AB156>0,U156>0),U156/$AB156-1,(U156-($AB156))/ABS($AB156)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB156>0,V156>0),V156/$AB156-1,(V156-($AB156))/ABS($AB156)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-","Finansinė diskonto norma",null,null,{"$f":"IFERROR(IF(AND($AB157>0,U157>0),U157/$AB157-1,(U157-($AB157))/ABS($AB157)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Socialinė diskonto norma",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.1.","Žemė",null,null,{"$f":"IFERROR(IF(AND($AB159>0,U159>0),U159/$AB159-1,(U159-($AB159))/ABS($AB159)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Projekto administravimas ir vykdymas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,"0","0","0","0",{"$f":"IFERROR(IF(AND($AB174>0,Y174>0),Y174/$AB174-1,(Y174-($AB174))/ABS($AB174)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Įtaka pasirinktos alternatyvos EVGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Įtaka pasirinktos alternatyvos EVGN (EVGN rodiklio reikšmė, pakeitus pasirinktą kintamąjį nurodytu dydžiu"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,null,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25]
[null,"-","Projekto ataskaitinis laikotarpis",null,null,{"$f":"IFERROR(IF(AND($AB191>0,U191>0),U191/$AB191-1,(U191-($AB191))/ABS($AB191)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB191>0,V191>0),V191/$AB191-1,(V191-($AB191))/ABS($AB191)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Finansinė diskonto norma",null,null,{"$f":"IFERROR(IF(AND($AB192>0,U192>0),U192/$AB192-1,(U192-($AB192))/ABS($AB192)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Socialinė diskonto norma",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.1.","Žemė",null,null,{"$f":"IFERROR(IF(AND($AB194>0,U194>0),U194/$AB194-1,(U194-($AB194))/ABS($AB194)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.2.","Nekilnojamasis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.6.","Projekto administravimas ir vykdymas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.7.","Kitos paslaugos ir išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.8.","Reinvesticijos ",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"B.","Investicijų likutinė vertė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.1.","Prekių pardavimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.2.","Paslaugų suteikimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.1.","Žaliavos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.3.","Elektros energijos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,"0","0","0","0",{"$f":"IFERROR(IF(AND($AB209>0,Y209>0),Y209/$AB209-1,(Y209-($AB209))/ABS($AB209)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.6.","Kitos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,"Įtaka pasirinktos alternatyvos Sąnaudų efektyvumo/veiksmingumo rodikliui",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Įtaka pasirinktos alternatyvos Sąnaudų efektyvumo/veiksmingumo rodikliui (rodiklio reikšmė, pakeitus pasirinktą kintamąjį nurodytu dydžiu)"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,null,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25,-0.25,-0.2,-0.15,-0.1,-0.05,-0.03,-0.01,0,0.01,0.03,0.05,0.1,0.15,0.2,0.25]
[null,"-","Projekto ataskaitinis laikotarpis",null,null,{"$f":"IFERROR(IF(AND($AB226>0,U226>0),U226/$AB226-1,(U226-($AB226))/ABS($AB226)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB226>0,V226>0),V226/$AB226-1,(V226-($AB226))/ABS($AB226)),\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Finansinė diskonto norma",null,null,{"$f":"IFERROR(IF(AND($AB227>0,U227>0),U227/$AB227-1,(U227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,V227>0),V227/$AB227-1,(V227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,W227>0),W227/$AB227-1,(W227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,X227>0),X227/$AB227-1,(X227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,Y227>0),Y227/$AB227-1,(Y227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,Z227>0),Z227/$AB227-1,(Z227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AA227>0),AA227/$AB227-1,(AA227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AB227>0),AB227/$AB227-1,(AB227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AC227>0),AC227/$AB227-1,(AC227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AD227>0),AD227/$AB227-1,(AD227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AE227>0),AE227/$AB227-1,(AE227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AF227>0),AF227/$AB227-1,(AF227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AG227>0),AG227/$AB227-1,(AG227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AH227>0),AH227/$AB227-1,(AH227-($AB227))/ABS($AB227)),\"0\")","v":"0"},{"$f":"IFERROR(IF(AND($AB227>0,AI227>0),AI227/$AB227-1,(AI227-($AB227))/ABS($AB227)),\"0\")","v":"0"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","Socialinė diskonto norma",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.1.","Žemė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.2.","Nekilnojamasis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.6.","Projekto administravimas ir vykdymas",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.7.","Kitos paslaugos ir išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"A.8.","Reinvesticijos ",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"B.","Investicijų likutinė vertė",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.1.","Prekių pardavimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.2.","Paslaugų suteikimo pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.1.","Žaliavos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.2.","Darbo užmokesčio išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.3.","Elektros energijos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.6.","Kitos išlaidos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},null,null,"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,"Rodiklis kritinio kintamojo įvertinimui"]
[null,null,"Pasirinktas kintamasis bei pokytis","(GDV)","(realiai)","FGDV(I)","FVGN(I)","EGDV","EVGN","Sąnaudų efektyvumo/veiksmingumo rodiklis","Kritinis kintamasis","Lūžio taškai (GDV)","Lūžio taškai (% nuo plano)"]
[null,"-","Projekto ataskaitinis laikotarpis","-","-",{"$f":"IF(OR(ABS(L86/L$85)>1,ABS(N86/N$85)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L121/L$120)>1,ABS(N121/N$120)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L156/L$155)>1,ABS(N156/N$155)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L191/L$190)>1,ABS(N191/N$190)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L226/L$225)>1,ABS(N226/N$225)>1),\"+\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(F262,G262,H262,I262,J262))>0,\"Taip\",\"\")","v":""},"-","-"]
[null,"-","Finansinė diskonto norma","-","-",{"$f":"IF(OR(ABS(L87/L$85)>1,ABS(N87/N$85)>1),\"+\",\"\")","v":""},"","","",{"$f":"IF(OR(ABS(L227/L$225)>1,ABS(N227/N$225)>1),\"+\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(F263,G263,H263,I263,J263))>0,\"Taip\",\"\")","v":""},"-","-"]
[null,"-","Socialinė diskonto norma","-","-","","","","","","","-","-"]
[null,"A.1.","Žemė",{"$f":"D8","v":0},0,"","","","","","","-",{"$f":"IF(ISERROR((L265-D265)/D265),\"-\",(L265-D265)/D265)","v":"-"}]
[null,"A.2.","Nekilnojamasis turtas",0,0,"","","","","","","-","-"]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",0,0,"","","","","","","-","-"]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",0,0,"","","","","","","-","-"]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",0,0,"","","","","","","-","-"]
[null,"A.6.","Projekto administravimas ir vykdymas",0,0,"","","","","","","-","-"]
[null,"A.7.","Kitos paslaugos ir išlaidos",0,0,"","","","","","","-","-"]
[null,"A.8.","Reinvesticijos ",0,0,"","","","","","","-","-"]
[null,"B.","Investicijų likutinė vertė",0,0,"","","","","","","-","-"]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"D18","v":0},0,"","","","","","","-","-"]
[null,"C.2.","Paslaugų suteikimo pajamos",0,0,"","","","","","","-","-"]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",0,0,"","","","","","","-","-"]
[null,"D.1.1.","Žaliavos",{"$f":"D23","v":0},{"$f":"E23","v":0},"","","","","","","-","-"]
[null,"D.1.2.","Darbo užmokesčio išlaidos",0,0,"","","","","","","-","-"]
[null,"D.1.3.","Elektros energijos išlaidos",0,0,"","","","","","","-","-"]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0,0,"","","","","","","-","-"]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0,0,"","","","","","","-","-"]
[null,"D.1.6.","Kitos išlaidos",0,0,"","","","","","","-","-"]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",0,0,"","","","","","","-","-"]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"D49","v":0},{"$f":"E49","v":0},"","","","","","","-","-"]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"D57","v":0},0,"","","","","","","-","-"]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",0,0,"","","","","","","-","-"]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",0,0,{"$f":"IF(OR(ABS(L117/L$85)>1,ABS(N117/N$85)>1),\"+\",\"\")","v":""},"","","","","","-","-"]
[null,"J.",{"$f":"$C$60","v":"Paslaugos pokyčio rezultatas (ai)"},0,0,{"$f":"IF(OR(ABS(L118/L$85)>1,ABS(N118/N$85)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L153/L$120)>1,ABS(N153/N$120)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L188/L$155)>1,ABS(N188/N$155)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L223/L$190)>1,ABS(N223/N$190)>1),\"+\",\"\")","v":""},{"$f":"IF(OR(ABS(L258/L$225)>1,ABS(N258/N$225)>1),\"+\",\"\")","v":""},"","-","-"]

{"sheet":"5.3","index":64,"n_rows":115,"n_cols":110,"rows_kept":115,"cut":false,"hidden":false,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[60,1,60,2],[73,1,73,2]]}
[]
[null,null,"5.3. SCENARIJŲ ANALIZĖ"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ6+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP6+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)","Nr.","Taikoma scenarijų vertinimui"]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK8:AK15),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO8:AO15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG8:CG15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DE8,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F8:$DE8)","v":0},{"$f":"'4'!F8 * $DF8","v":0},{"$f":"'4'!G8 * $DF8","v":0},{"$f":"'4'!H8 * $DF8","v":0},{"$f":"'4'!I8 * $DF8","v":0},{"$f":"'4'!J8 * $DF8","v":0},{"$f":"'4'!K8 * $DF8","v":0},{"$f":"'4'!L8 * $DF8","v":0},{"$f":"'4'!M8 * $DF8","v":0},{"$f":"'4'!N8 * $DF8","v":0},{"$f":"'4'!O8 * $DF8","v":0},{"$f":"'4'!P8 * $DF8","v":0},{"$f":"'4'!Q8 * $DF8","v":0},{"$f":"'4'!R8 * $DF8","v":0},{"$f":"'4'!S8 * $DF8","v":0},{"$f":"'4'!T8 * $DF8","v":0},{"$f":"'4'!U8 * $DF8","v":0},{"$f":"'4'!V8 * $DF8","v":0},{"$f":"'4'!W8 * $DF8","v":0},{"$f":"'4'!X8 * $DF8","v":0},{"$f":"'4'!Y8 * $DF8","v":0},{"$f":"'4'!Z8 * $DF8","v":0},{"$f":"'4'!AA8 * $DF8","v":0},{"$f":"'4'!AB8 * $DF8","v":0},{"$f":"'4'!AC8 * $DF8","v":0},{"$f":"'4'!AD8 * $DF8","v":0},{"$f":"'4'!AE8 * $DF8","v":0},{"$f":"'4'!AF8 * $DF8","v":0},{"$f":"'4'!AG8 * $DF8","v":0},{"$f":"'4'!AH8 * $DF8","v":0},{"$f":"'4'!AI8 * $DF8","v":0},{"$f":"'4'!AJ8 * $DF8","v":0},{"$f":"'4'!AK8 * $DF8","v":0},{"$f":"'4'!AL8 * $DF8","v":0},{"$f":"'4'!AM8 * $DF8","v":0},{"$f":"'4'!AN8 * $DF8","v":0},{"$f":"'4'!AO8 * $DF8","v":0},{"$f":"'4'!AP8 * $DF8","v":0},{"$f":"'4'!AQ8 * $DF8","v":0},{"$f":"'4'!AR8 * $DF8","v":0},{"$f":"'4'!AS8 * $DF8","v":0},{"$f":"'4'!AT8 * $DF8","v":0},{"$f":"'4'!AU8 * $DF8","v":0},{"$f":"'4'!AV8 * $DF8","v":0},{"$f":"'4'!AW8 * $DF8","v":0},{"$f":"'4'!AX8 * $DF8","v":0},{"$f":"'4'!AY8 * $DF8","v":0},{"$f":"'4'!AZ8 * $DF8","v":0},{"$f":"'4'!BA8 * $DF8","v":0},{"$f":"'4'!BB8 * $DF8","v":0},{"$f":"'4'!BC8 * $DF8","v":0},{"$f":"'4'!BD8 * $DF8","v":0},{"$f":"'4'!BE8 * $DF8","v":0},{"$f":"'4'!BF8 * $DF8","v":0},{"$f":"'4'!BG8 * $DF8","v":0},{"$f":"'4'!BH8 * $DF8","v":0},{"$f":"'4'!BI8 * $DF8","v":0},{"$f":"'4'!BJ8 * $DF8","v":0},{"$f":"'4'!BK8 * $DF8","v":0},{"$f":"'4'!BL8 * $DF8","v":0},{"$f":"'4'!BM8 * $DF8","v":0},{"$f":"'4'!BN8 * $DF8","v":0},{"$f":"'4'!BO8 * $DF8","v":0},{"$f":"'4'!BP8 * $DF8","v":0},{"$f":"'4'!BQ8 * $DF8","v":0},{"$f":"'4'!BR8 * $DF8","v":0},{"$f":"'4'!BS8 * $DF8","v":0},{"$f":"'4'!BT8 * $DF8","v":0},{"$f":"'4'!BU8 * $DF8","v":0},{"$f":"'4'!BV8 * $DF8","v":0},{"$f":"'4'!BW8 * $DF8","v":0},{"$f":"'4'!BX8 * $DF8","v":0},{"$f":"'4'!BY8 * $DF8","v":0},{"$f":"'4'!BZ8 * $DF8","v":0},{"$f":"'4'!CA8 * $DF8","v":0},{"$f":"'4'!CB8 * $DF8","v":0},{"$f":"'4'!CC8 * $DF8","v":0},{"$f":"'4'!CD8 * $DF8","v":0},{"$f":"'4'!CE8 * $DF8","v":0},{"$f":"'4'!CF8 * $DF8","v":0},{"$f":"'4'!CG8 * $DF8","v":0},{"$f":"'4'!CH8 * $DF8","v":0},{"$f":"'4'!CI8 * $DF8","v":0},{"$f":"'4'!CJ8 * $DF8","v":0},{"$f":"'4'!CK8 * $DF8","v":0},{"$f":"'4'!CL8 * $DF8","v":0},{"$f":"'4'!CM8 * $DF8","v":0},{"$f":"'4'!CN8 * $DF8","v":0},{"$f":"'4'!CO8 * $DF8","v":0},{"$f":"'4'!CP8 * $DF8","v":0},{"$f":"'4'!CQ8 * $DF8","v":0},{"$f":"'4'!CR8 * $DF8","v":0},{"$f":"'4'!CS8 * $DF8","v":0},{"$f":"'4'!CT8 * $DF8","v":0},{"$f":"'4'!CU8 * $DF8","v":0},{"$f":"'4'!CV8 * $DF8","v":0},{"$f":"'4'!CW8 * $DF8","v":0},{"$f":"'4'!CX8 * $DF8","v":0},{"$f":"'4'!CY8 * $DF8","v":0},{"$f":"'4'!CZ8 * $DF8","v":0},{"$f":"'4'!DA8 * $DF8","v":0},null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DE8,PAL))","v":0},{"$f":"B8","v":"A.1."},1]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DE9,PAL))","v":0},0,{"$f":"'4'!F9 * $DF9","v":0},{"$f":"'4'!G9 * $DF9","v":0},{"$f":"'4'!H9 * $DF9","v":0},{"$f":"'4'!I9 * $DF9","v":0},{"$f":"'4'!J9 * $DF9","v":0},{"$f":"'4'!K9 * $DF9","v":0},{"$f":"'4'!L9 * $DF9","v":0},{"$f":"'4'!M9 * $DF9","v":0},{"$f":"'4'!N9 * $DF9","v":0},{"$f":"'4'!O9 * $DF9","v":0},{"$f":"'4'!P9 * $DF9","v":0},{"$f":"'4'!Q9 * $DF9","v":0},{"$f":"'4'!R9 * $DF9","v":0},{"$f":"'4'!S9 * $DF9","v":0},{"$f":"'4'!T9 * $DF9","v":0},{"$f":"'4'!U9 * $DF9","v":0},{"$f":"'4'!V9 * $DF9","v":0},{"$f":"'4'!W9 * $DF9","v":0},{"$f":"'4'!X9 * $DF9","v":0},{"$f":"'4'!Y9 * $DF9","v":0},{"$f":"'4'!Z9 * $DF9","v":0},{"$f":"'4'!AA9 * $DF9","v":0},{"$f":"'4'!AB9 * $DF9","v":0},{"$f":"'4'!AC9 * $DF9","v":0},{"$f":"'4'!AD9 * $DF9","v":0},{"$f":"'4'!AE9 * $DF9","v":0},{"$f":"'4'!AF9 * $DF9","v":0},{"$f":"'4'!AG9 * $DF9","v":0},{"$f":"'4'!AH9 * $DF9","v":0},{"$f":"'4'!AI9 * $DF9","v":0},{"$f":"'4'!AJ9 * $DF9","v":0},{"$f":"'4'!AK9 * $DF9","v":0},{"$f":"'4'!AL9 * $DF9","v":0},{"$f":"'4'!AM9 * $DF9","v":0},{"$f":"'4'!AN9 * $DF9","v":0},{"$f":"'4'!AO9 * $DF9","v":0},{"$f":"'4'!AP9 * $DF9","v":0},{"$f":"'4'!AQ9 * $DF9","v":0},{"$f":"'4'!AR9 * $DF9","v":0},{"$f":"'4'!AS9 * $DF9","v":0},{"$f":"'4'!AT9 * $DF9","v":0},{"$f":"'4'!AU9 * $DF9","v":0},{"$f":"'4'!AV9 * $DF9","v":0},{"$f":"'4'!AW9 * $DF9","v":0},{"$f":"'4'!AX9 * $DF9","v":0},{"$f":"'4'!AY9 * $DF9","v":0},{"$f":"'4'!AZ9 * $DF9","v":0},{"$f":"'4'!BA9 * $DF9","v":0},{"$f":"'4'!BB9 * $DF9","v":0},{"$f":"'4'!BC9 * $DF9","v":0},{"$f":"'4'!BD9 * $DF9","v":0},{"$f":"'4'!BE9 * $DF9","v":0},{"$f":"'4'!BF9 * $DF9","v":0},{"$f":"'4'!BG9 * $DF9","v":0},{"$f":"'4'!BH9 * $DF9","v":0},{"$f":"'4'!BI9 * $DF9","v":0},{"$f":"'4'!BJ9 * $DF9","v":0},{"$f":"'4'!BK9 * $DF9","v":0},{"$f":"'4'!BL9 * $DF9","v":0},{"$f":"'4'!BM9 * $DF9","v":0},{"$f":"'4'!BN9 * $DF9","v":0},{"$f":"'4'!BO9 * $DF9","v":0},{"$f":"'4'!BP9 * $DF9","v":0},{"$f":"'4'!BQ9 * $DF9","v":0},{"$f":"'4'!BR9 * $DF9","v":0},{"$f":"'4'!BS9 * $DF9","v":0},{"$f":"'4'!BT9 * $DF9","v":0},{"$f":"'4'!BU9 * $DF9","v":0},{"$f":"'4'!BV9 * $DF9","v":0},{"$f":"'4'!BW9 * $DF9","v":0},{"$f":"'4'!BX9 * $DF9","v":0},{"$f":"'4'!BY9 * $DF9","v":0},{"$f":"'4'!BZ9 * $DF9","v":0},{"$f":"'4'!CA9 * $DF9","v":0},{"$f":"'4'!CB9 * $DF9","v":0},{"$f":"'4'!CC9 * $DF9","v":0},{"$f":"'4'!CD9 * $DF9","v":0},{"$f":"'4'!CE9 * $DF9","v":0},{"$f":"'4'!CF9 * $DF9","v":0},{"$f":"'4'!CG9 * $DF9","v":0},{"$f":"'4'!CH9 * $DF9","v":0},{"$f":"'4'!CI9 * $DF9","v":0},{"$f":"'4'!CJ9 * $DF9","v":0},{"$f":"'4'!CK9 * $DF9","v":0},{"$f":"'4'!CL9 * $DF9","v":0},{"$f":"'4'!CM9 * $DF9","v":0},{"$f":"'4'!CN9 * $DF9","v":0},{"$f":"'4'!CO9 * $DF9","v":0},{"$f":"'4'!CP9 * $DF9","v":0},{"$f":"'4'!CQ9 * $DF9","v":0},{"$f":"'4'!CR9 * $DF9","v":0},{"$f":"'4'!CS9 * $DF9","v":0},{"$f":"'4'!CT9 * $DF9","v":0},{"$f":"'4'!CU9 * $DF9","v":0},{"$f":"'4'!CV9 * $DF9","v":0},{"$f":"'4'!CW9 * $DF9","v":0},{"$f":"'4'!CX9 * $DF9","v":0},{"$f":"'4'!CY9 * $DF9","v":0},{"$f":"'4'!CZ9 * $DF9","v":0},{"$f":"'4'!DA9 * $DF9","v":0},null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DE9,PAL))","v":0},"A.2.",1]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DE10,PAL))","v":0},0,{"$f":"'4'!F10 * $DF10","v":0},{"$f":"'4'!G10 * $DF10","v":0},{"$f":"'4'!H10 * $DF10","v":0},{"$f":"'4'!I10 * $DF10","v":0},{"$f":"'4'!J10 * $DF10","v":0},{"$f":"'4'!K10 * $DF10","v":0},{"$f":"'4'!L10 * $DF10","v":0},{"$f":"'4'!M10 * $DF10","v":0},{"$f":"'4'!N10 * $DF10","v":0},{"$f":"'4'!O10 * $DF10","v":0},{"$f":"'4'!P10 * $DF10","v":0},{"$f":"'4'!Q10 * $DF10","v":0},{"$f":"'4'!R10 * $DF10","v":0},{"$f":"'4'!S10 * $DF10","v":0},{"$f":"'4'!T10 * $DF10","v":0},{"$f":"'4'!U10 * $DF10","v":0},{"$f":"'4'!V10 * $DF10","v":0},{"$f":"'4'!W10 * $DF10","v":0},{"$f":"'4'!X10 * $DF10","v":0},{"$f":"'4'!Y10 * $DF10","v":0},{"$f":"'4'!Z10 * $DF10","v":0},{"$f":"'4'!AA10 * $DF10","v":0},{"$f":"'4'!AB10 * $DF10","v":0},{"$f":"'4'!AC10 * $DF10","v":0},{"$f":"'4'!AD10 * $DF10","v":0},{"$f":"'4'!AE10 * $DF10","v":0},{"$f":"'4'!AF10 * $DF10","v":0},{"$f":"'4'!AG10 * $DF10","v":0},{"$f":"'4'!AH10 * $DF10","v":0},{"$f":"'4'!AI10 * $DF10","v":0},{"$f":"'4'!AJ10 * $DF10","v":0},{"$f":"'4'!AK10 * $DF10","v":0},{"$f":"'4'!AL10 * $DF10","v":0},{"$f":"'4'!AM10 * $DF10","v":0},{"$f":"'4'!AN10 * $DF10","v":0},{"$f":"'4'!AO10 * $DF10","v":0},{"$f":"'4'!AP10 * $DF10","v":0},{"$f":"'4'!AQ10 * $DF10","v":0},{"$f":"'4'!AR10 * $DF10","v":0},{"$f":"'4'!AS10 * $DF10","v":0},{"$f":"'4'!AT10 * $DF10","v":0},{"$f":"'4'!AU10 * $DF10","v":0},{"$f":"'4'!AV10 * $DF10","v":0},{"$f":"'4'!AW10 * $DF10","v":0},{"$f":"'4'!AX10 * $DF10","v":0},{"$f":"'4'!AY10 * $DF10","v":0},{"$f":"'4'!AZ10 * $DF10","v":0},{"$f":"'4'!BA10 * $DF10","v":0},{"$f":"'4'!BB10 * $DF10","v":0},{"$f":"'4'!BC10 * $DF10","v":0},{"$f":"'4'!BD10 * $DF10","v":0},{"$f":"'4'!BE10 * $DF10","v":0},{"$f":"'4'!BF10 * $DF10","v":0},{"$f":"'4'!BG10 * $DF10","v":0},{"$f":"'4'!BH10 * $DF10","v":0},{"$f":"'4'!BI10 * $DF10","v":0},{"$f":"'4'!BJ10 * $DF10","v":0},{"$f":"'4'!BK10 * $DF10","v":0},{"$f":"'4'!BL10 * $DF10","v":0},{"$f":"'4'!BM10 * $DF10","v":0},{"$f":"'4'!BN10 * $DF10","v":0},{"$f":"'4'!BO10 * $DF10","v":0},{"$f":"'4'!BP10 * $DF10","v":0},{"$f":"'4'!BQ10 * $DF10","v":0},{"$f":"'4'!BR10 * $DF10","v":0},{"$f":"'4'!BS10 * $DF10","v":0},{"$f":"'4'!BT10 * $DF10","v":0},{"$f":"'4'!BU10 * $DF10","v":0},{"$f":"'4'!BV10 * $DF10","v":0},{"$f":"'4'!BW10 * $DF10","v":0},{"$f":"'4'!BX10 * $DF10","v":0},{"$f":"'4'!BY10 * $DF10","v":0},{"$f":"'4'!BZ10 * $DF10","v":0},{"$f":"'4'!CA10 * $DF10","v":0},{"$f":"'4'!CB10 * $DF10","v":0},{"$f":"'4'!CC10 * $DF10","v":0},{"$f":"'4'!CD10 * $DF10","v":0},{"$f":"'4'!CE10 * $DF10","v":0},{"$f":"'4'!CF10 * $DF10","v":0},{"$f":"'4'!CG10 * $DF10","v":0},{"$f":"'4'!CH10 * $DF10","v":0},{"$f":"'4'!CI10 * $DF10","v":0},{"$f":"'4'!CJ10 * $DF10","v":0},{"$f":"'4'!CK10 * $DF10","v":0},{"$f":"'4'!CL10 * $DF10","v":0},{"$f":"'4'!CM10 * $DF10","v":0},{"$f":"'4'!CN10 * $DF10","v":0},{"$f":"'4'!CO10 * $DF10","v":0},{"$f":"'4'!CP10 * $DF10","v":0},{"$f":"'4'!CQ10 * $DF10","v":0},{"$f":"'4'!CR10 * $DF10","v":0},{"$f":"'4'!CS10 * $DF10","v":0},{"$f":"'4'!CT10 * $DF10","v":0},{"$f":"'4'!CU10 * $DF10","v":0},{"$f":"'4'!CV10 * $DF10","v":0},{"$f":"'4'!CW10 * $DF10","v":0},{"$f":"'4'!CX10 * $DF10","v":0},{"$f":"'4'!CY10 * $DF10","v":0},{"$f":"'4'!CZ10 * $DF10","v":0},{"$f":"'4'!DA10 * $DF10","v":0},null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DE10,PAL))","v":0},"A.3.",1]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DE11,PAL))","v":0},0,{"$f":"'4'!F11 * $DF11","v":0},{"$f":"'4'!G11 * $DF11","v":0},{"$f":"'4'!H11 * $DF11","v":0},{"$f":"'4'!I11 * $DF11","v":0},{"$f":"'4'!J11 * $DF11","v":0},{"$f":"'4'!K11 * $DF11","v":0},{"$f":"'4'!L11 * $DF11","v":0},{"$f":"'4'!M11 * $DF11","v":0},{"$f":"'4'!N11 * $DF11","v":0},{"$f":"'4'!O11 * $DF11","v":0},{"$f":"'4'!P11 * $DF11","v":0},{"$f":"'4'!Q11 * $DF11","v":0},{"$f":"'4'!R11 * $DF11","v":0},{"$f":"'4'!S11 * $DF11","v":0},{"$f":"'4'!T11 * $DF11","v":0},{"$f":"'4'!U11 * $DF11","v":0},{"$f":"'4'!V11 * $DF11","v":0},{"$f":"'4'!W11 * $DF11","v":0},{"$f":"'4'!X11 * $DF11","v":0},{"$f":"'4'!Y11 * $DF11","v":0},{"$f":"'4'!Z11 * $DF11","v":0},{"$f":"'4'!AA11 * $DF11","v":0},{"$f":"'4'!AB11 * $DF11","v":0},{"$f":"'4'!AC11 * $DF11","v":0},{"$f":"'4'!AD11 * $DF11","v":0},{"$f":"'4'!AE11 * $DF11","v":0},{"$f":"'4'!AF11 * $DF11","v":0},{"$f":"'4'!AG11 * $DF11","v":0},{"$f":"'4'!AH11 * $DF11","v":0},{"$f":"'4'!AI11 * $DF11","v":0},{"$f":"'4'!AJ11 * $DF11","v":0},{"$f":"'4'!AK11 * $DF11","v":0},{"$f":"'4'!AL11 * $DF11","v":0},{"$f":"'4'!AM11 * $DF11","v":0},{"$f":"'4'!AN11 * $DF11","v":0},{"$f":"'4'!AO11 * $DF11","v":0},{"$f":"'4'!AP11 * $DF11","v":0},{"$f":"'4'!AQ11 * $DF11","v":0},{"$f":"'4'!AR11 * $DF11","v":0},{"$f":"'4'!AS11 * $DF11","v":0},{"$f":"'4'!AT11 * $DF11","v":0},{"$f":"'4'!AU11 * $DF11","v":0},{"$f":"'4'!AV11 * $DF11","v":0},{"$f":"'4'!AW11 * $DF11","v":0},{"$f":"'4'!AX11 * $DF11","v":0},{"$f":"'4'!AY11 * $DF11","v":0},{"$f":"'4'!AZ11 * $DF11","v":0},{"$f":"'4'!BA11 * $DF11","v":0},{"$f":"'4'!BB11 * $DF11","v":0},{"$f":"'4'!BC11 * $DF11","v":0},{"$f":"'4'!BD11 * $DF11","v":0},{"$f":"'4'!BE11 * $DF11","v":0},{"$f":"'4'!BF11 * $DF11","v":0},{"$f":"'4'!BG11 * $DF11","v":0},{"$f":"'4'!BH11 * $DF11","v":0},{"$f":"'4'!BI11 * $DF11","v":0},{"$f":"'4'!BJ11 * $DF11","v":0},{"$f":"'4'!BK11 * $DF11","v":0},{"$f":"'4'!BL11 * $DF11","v":0},{"$f":"'4'!BM11 * $DF11","v":0},{"$f":"'4'!BN11 * $DF11","v":0},{"$f":"'4'!BO11 * $DF11","v":0},{"$f":"'4'!BP11 * $DF11","v":0},{"$f":"'4'!BQ11 * $DF11","v":0},{"$f":"'4'!BR11 * $DF11","v":0},{"$f":"'4'!BS11 * $DF11","v":0},{"$f":"'4'!BT11 * $DF11","v":0},{"$f":"'4'!BU11 * $DF11","v":0},{"$f":"'4'!BV11 * $DF11","v":0},{"$f":"'4'!BW11 * $DF11","v":0},{"$f":"'4'!BX11 * $DF11","v":0},{"$f":"'4'!BY11 * $DF11","v":0},{"$f":"'4'!BZ11 * $DF11","v":0},{"$f":"'4'!CA11 * $DF11","v":0},{"$f":"'4'!CB11 * $DF11","v":0},{"$f":"'4'!CC11 * $DF11","v":0},{"$f":"'4'!CD11 * $DF11","v":0},{"$f":"'4'!CE11 * $DF11","v":0},{"$f":"'4'!CF11 * $DF11","v":0},{"$f":"'4'!CG11 * $DF11","v":0},{"$f":"'4'!CH11 * $DF11","v":0},{"$f":"'4'!CI11 * $DF11","v":0},{"$f":"'4'!CJ11 * $DF11","v":0},{"$f":"'4'!CK11 * $DF11","v":0},{"$f":"'4'!CL11 * $DF11","v":0},{"$f":"'4'!CM11 * $DF11","v":0},{"$f":"'4'!CN11 * $DF11","v":0},{"$f":"'4'!CO11 * $DF11","v":0},{"$f":"'4'!CP11 * $DF11","v":0},{"$f":"'4'!CQ11 * $DF11","v":0},{"$f":"'4'!CR11 * $DF11","v":0},{"$f":"'4'!CS11 * $DF11","v":0},{"$f":"'4'!CT11 * $DF11","v":0},{"$f":"'4'!CU11 * $DF11","v":0},{"$f":"'4'!CV11 * $DF11","v":0},{"$f":"'4'!CW11 * $DF11","v":0},{"$f":"'4'!CX11 * $DF11","v":0},{"$f":"'4'!CY11 * $DF11","v":0},{"$f":"'4'!CZ11 * $DF11","v":0},{"$f":"'4'!DA11 * $DF11","v":0},null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DE11,PAL))","v":0},"A.4.",1]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DE12,PAL))","v":0},0,{"$f":"'4'!F12 * $DF12","v":0},{"$f":"'4'!G12 * $DF12","v":0},{"$f":"'4'!H12 * $DF12","v":0},{"$f":"'4'!I12 * $DF12","v":0},{"$f":"'4'!J12 * $DF12","v":0},{"$f":"'4'!K12 * $DF12","v":0},{"$f":"'4'!L12 * $DF12","v":0},{"$f":"'4'!M12 * $DF12","v":0},{"$f":"'4'!N12 * $DF12","v":0},{"$f":"'4'!O12 * $DF12","v":0},{"$f":"'4'!P12 * $DF12","v":0},{"$f":"'4'!Q12 * $DF12","v":0},{"$f":"'4'!R12 * $DF12","v":0},{"$f":"'4'!S12 * $DF12","v":0},{"$f":"'4'!T12 * $DF12","v":0},{"$f":"'4'!U12 * $DF12","v":0},{"$f":"'4'!V12 * $DF12","v":0},{"$f":"'4'!W12 * $DF12","v":0},{"$f":"'4'!X12 * $DF12","v":0},{"$f":"'4'!Y12 * $DF12","v":0},{"$f":"'4'!Z12 * $DF12","v":0},{"$f":"'4'!AA12 * $DF12","v":0},{"$f":"'4'!AB12 * $DF12","v":0},{"$f":"'4'!AC12 * $DF12","v":0},{"$f":"'4'!AD12 * $DF12","v":0},{"$f":"'4'!AE12 * $DF12","v":0},{"$f":"'4'!AF12 * $DF12","v":0},{"$f":"'4'!AG12 * $DF12","v":0},{"$f":"'4'!AH12 * $DF12","v":0},{"$f":"'4'!AI12 * $DF12","v":0},{"$f":"'4'!AJ12 * $DF12","v":0},{"$f":"'4'!AK12 * $DF12","v":0},{"$f":"'4'!AL12 * $DF12","v":0},{"$f":"'4'!AM12 * $DF12","v":0},{"$f":"'4'!AN12 * $DF12","v":0},{"$f":"'4'!AO12 * $DF12","v":0},{"$f":"'4'!AP12 * $DF12","v":0},{"$f":"'4'!AQ12 * $DF12","v":0},{"$f":"'4'!AR12 * $DF12","v":0},{"$f":"'4'!AS12 * $DF12","v":0},{"$f":"'4'!AT12 * $DF12","v":0},{"$f":"'4'!AU12 * $DF12","v":0},{"$f":"'4'!AV12 * $DF12","v":0},{"$f":"'4'!AW12 * $DF12","v":0},{"$f":"'4'!AX12 * $DF12","v":0},{"$f":"'4'!AY12 * $DF12","v":0},{"$f":"'4'!AZ12 * $DF12","v":0},{"$f":"'4'!BA12 * $DF12","v":0},{"$f":"'4'!BB12 * $DF12","v":0},{"$f":"'4'!BC12 * $DF12","v":0},{"$f":"'4'!BD12 * $DF12","v":0},{"$f":"'4'!BE12 * $DF12","v":0},{"$f":"'4'!BF12 * $DF12","v":0},{"$f":"'4'!BG12 * $DF12","v":0},{"$f":"'4'!BH12 * $DF12","v":0},{"$f":"'4'!BI12 * $DF12","v":0},{"$f":"'4'!BJ12 * $DF12","v":0},{"$f":"'4'!BK12 * $DF12","v":0},{"$f":"'4'!BL12 * $DF12","v":0},{"$f":"'4'!BM12 * $DF12","v":0},{"$f":"'4'!BN12 * $DF12","v":0},{"$f":"'4'!BO12 * $DF12","v":0},{"$f":"'4'!BP12 * $DF12","v":0},{"$f":"'4'!BQ12 * $DF12","v":0},{"$f":"'4'!BR12 * $DF12","v":0},{"$f":"'4'!BS12 * $DF12","v":0},{"$f":"'4'!BT12 * $DF12","v":0},{"$f":"'4'!BU12 * $DF12","v":0},{"$f":"'4'!BV12 * $DF12","v":0},{"$f":"'4'!BW12 * $DF12","v":0},{"$f":"'4'!BX12 * $DF12","v":0},{"$f":"'4'!BY12 * $DF12","v":0},{"$f":"'4'!BZ12 * $DF12","v":0},{"$f":"'4'!CA12 * $DF12","v":0},{"$f":"'4'!CB12 * $DF12","v":0},{"$f":"'4'!CC12 * $DF12","v":0},{"$f":"'4'!CD12 * $DF12","v":0},{"$f":"'4'!CE12 * $DF12","v":0},{"$f":"'4'!CF12 * $DF12","v":0},{"$f":"'4'!CG12 * $DF12","v":0},{"$f":"'4'!CH12 * $DF12","v":0},{"$f":"'4'!CI12 * $DF12","v":0},{"$f":"'4'!CJ12 * $DF12","v":0},{"$f":"'4'!CK12 * $DF12","v":0},{"$f":"'4'!CL12 * $DF12","v":0},{"$f":"'4'!CM12 * $DF12","v":0},{"$f":"'4'!CN12 * $DF12","v":0},{"$f":"'4'!CO12 * $DF12","v":0},{"$f":"'4'!CP12 * $DF12","v":0},{"$f":"'4'!CQ12 * $DF12","v":0},{"$f":"'4'!CR12 * $DF12","v":0},{"$f":"'4'!CS12 * $DF12","v":0},{"$f":"'4'!CT12 * $DF12","v":0},{"$f":"'4'!CU12 * $DF12","v":0},{"$f":"'4'!CV12 * $DF12","v":0},{"$f":"'4'!CW12 * $DF12","v":0},{"$f":"'4'!CX12 * $DF12","v":0},{"$f":"'4'!CY12 * $DF12","v":0},{"$f":"'4'!CZ12 * $DF12","v":0},{"$f":"'4'!DA12 * $DF12","v":0},null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DE12,PAL))","v":0},"A.5.",1]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DE13,PAL))","v":0},0,{"$f":"'4'!F13 * $DF13","v":0},{"$f":"'4'!G13 * $DF13","v":0},{"$f":"'4'!H13 * $DF13","v":0},{"$f":"'4'!I13 * $DF13","v":0},{"$f":"'4'!J13 * $DF13","v":0},{"$f":"'4'!K13 * $DF13","v":0},{"$f":"'4'!L13 * $DF13","v":0},{"$f":"'4'!M13 * $DF13","v":0},{"$f":"'4'!N13 * $DF13","v":0},{"$f":"'4'!O13 * $DF13","v":0},{"$f":"'4'!P13 * $DF13","v":0},{"$f":"'4'!Q13 * $DF13","v":0},{"$f":"'4'!R13 * $DF13","v":0},{"$f":"'4'!S13 * $DF13","v":0},{"$f":"'4'!T13 * $DF13","v":0},{"$f":"'4'!U13 * $DF13","v":0},{"$f":"'4'!V13 * $DF13","v":0},{"$f":"'4'!W13 * $DF13","v":0},{"$f":"'4'!X13 * $DF13","v":0},{"$f":"'4'!Y13 * $DF13","v":0},{"$f":"'4'!Z13 * $DF13","v":0},{"$f":"'4'!AA13 * $DF13","v":0},{"$f":"'4'!AB13 * $DF13","v":0},{"$f":"'4'!AC13 * $DF13","v":0},{"$f":"'4'!AD13 * $DF13","v":0},{"$f":"'4'!AE13 * $DF13","v":0},{"$f":"'4'!AF13 * $DF13","v":0},{"$f":"'4'!AG13 * $DF13","v":0},{"$f":"'4'!AH13 * $DF13","v":0},{"$f":"'4'!AI13 * $DF13","v":0},{"$f":"'4'!AJ13 * $DF13","v":0},{"$f":"'4'!AK13 * $DF13","v":0},{"$f":"'4'!AL13 * $DF13","v":0},{"$f":"'4'!AM13 * $DF13","v":0},{"$f":"'4'!AN13 * $DF13","v":0},{"$f":"'4'!AO13 * $DF13","v":0},{"$f":"'4'!AP13 * $DF13","v":0},{"$f":"'4'!AQ13 * $DF13","v":0},{"$f":"'4'!AR13 * $DF13","v":0},{"$f":"'4'!AS13 * $DF13","v":0},{"$f":"'4'!AT13 * $DF13","v":0},{"$f":"'4'!AU13 * $DF13","v":0},{"$f":"'4'!AV13 * $DF13","v":0},{"$f":"'4'!AW13 * $DF13","v":0},{"$f":"'4'!AX13 * $DF13","v":0},{"$f":"'4'!AY13 * $DF13","v":0},{"$f":"'4'!AZ13 * $DF13","v":0},{"$f":"'4'!BA13 * $DF13","v":0},{"$f":"'4'!BB13 * $DF13","v":0},{"$f":"'4'!BC13 * $DF13","v":0},{"$f":"'4'!BD13 * $DF13","v":0},{"$f":"'4'!BE13 * $DF13","v":0},{"$f":"'4'!BF13 * $DF13","v":0},{"$f":"'4'!BG13 * $DF13","v":0},{"$f":"'4'!BH13 * $DF13","v":0},{"$f":"'4'!BI13 * $DF13","v":0},{"$f":"'4'!BJ13 * $DF13","v":0},{"$f":"'4'!BK13 * $DF13","v":0},{"$f":"'4'!BL13 * $DF13","v":0},{"$f":"'4'!BM13 * $DF13","v":0},{"$f":"'4'!BN13 * $DF13","v":0},{"$f":"'4'!BO13 * $DF13","v":0},{"$f":"'4'!BP13 * $DF13","v":0},{"$f":"'4'!BQ13 * $DF13","v":0},{"$f":"'4'!BR13 * $DF13","v":0},{"$f":"'4'!BS13 * $DF13","v":0},{"$f":"'4'!BT13 * $DF13","v":0},{"$f":"'4'!BU13 * $DF13","v":0},{"$f":"'4'!BV13 * $DF13","v":0},{"$f":"'4'!BW13 * $DF13","v":0},{"$f":"'4'!BX13 * $DF13","v":0},{"$f":"'4'!BY13 * $DF13","v":0},{"$f":"'4'!BZ13 * $DF13","v":0},{"$f":"'4'!CA13 * $DF13","v":0},{"$f":"'4'!CB13 * $DF13","v":0},{"$f":"'4'!CC13 * $DF13","v":0},{"$f":"'4'!CD13 * $DF13","v":0},{"$f":"'4'!CE13 * $DF13","v":0},{"$f":"'4'!CF13 * $DF13","v":0},{"$f":"'4'!CG13 * $DF13","v":0},{"$f":"'4'!CH13 * $DF13","v":0},{"$f":"'4'!CI13 * $DF13","v":0},{"$f":"'4'!CJ13 * $DF13","v":0},{"$f":"'4'!CK13 * $DF13","v":0},{"$f":"'4'!CL13 * $DF13","v":0},{"$f":"'4'!CM13 * $DF13","v":0},{"$f":"'4'!CN13 * $DF13","v":0},{"$f":"'4'!CO13 * $DF13","v":0},{"$f":"'4'!CP13 * $DF13","v":0},{"$f":"'4'!CQ13 * $DF13","v":0},{"$f":"'4'!CR13 * $DF13","v":0},{"$f":"'4'!CS13 * $DF13","v":0},{"$f":"'4'!CT13 * $DF13","v":0},{"$f":"'4'!CU13 * $DF13","v":0},{"$f":"'4'!CV13 * $DF13","v":0},{"$f":"'4'!CW13 * $DF13","v":0},{"$f":"'4'!CX13 * $DF13","v":0},{"$f":"'4'!CY13 * $DF13","v":0},{"$f":"'4'!CZ13 * $DF13","v":0},{"$f":"'4'!DA13 * $DF13","v":0},null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DE13,PAL))","v":0},"A.6.",1]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DE14,PAL))","v":0},0,{"$f":"'4'!F14 * $DF14","v":0},{"$f":"'4'!G14 * $DF14","v":0},{"$f":"'4'!H14 * $DF14","v":0},{"$f":"'4'!I14 * $DF14","v":0},{"$f":"'4'!J14 * $DF14","v":0},{"$f":"'4'!K14 * $DF14","v":0},{"$f":"'4'!L14 * $DF14","v":0},{"$f":"'4'!M14 * $DF14","v":0},{"$f":"'4'!N14 * $DF14","v":0},{"$f":"'4'!O14 * $DF14","v":0},{"$f":"'4'!P14 * $DF14","v":0},{"$f":"'4'!Q14 * $DF14","v":0},{"$f":"'4'!R14 * $DF14","v":0},{"$f":"'4'!S14 * $DF14","v":0},{"$f":"'4'!T14 * $DF14","v":0},{"$f":"'4'!U14 * $DF14","v":0},{"$f":"'4'!V14 * $DF14","v":0},{"$f":"'4'!W14 * $DF14","v":0},{"$f":"'4'!X14 * $DF14","v":0},{"$f":"'4'!Y14 * $DF14","v":0},{"$f":"'4'!Z14 * $DF14","v":0},{"$f":"'4'!AA14 * $DF14","v":0},{"$f":"'4'!AB14 * $DF14","v":0},{"$f":"'4'!AC14 * $DF14","v":0},{"$f":"'4'!AD14 * $DF14","v":0},{"$f":"'4'!AE14 * $DF14","v":0},{"$f":"'4'!AF14 * $DF14","v":0},{"$f":"'4'!AG14 * $DF14","v":0},{"$f":"'4'!AH14 * $DF14","v":0},{"$f":"'4'!AI14 * $DF14","v":0},{"$f":"'4'!AJ14 * $DF14","v":0},{"$f":"'4'!AK14 * $DF14","v":0},{"$f":"'4'!AL14 * $DF14","v":0},{"$f":"'4'!AM14 * $DF14","v":0},{"$f":"'4'!AN14 * $DF14","v":0},{"$f":"'4'!AO14 * $DF14","v":0},{"$f":"'4'!AP14 * $DF14","v":0},{"$f":"'4'!AQ14 * $DF14","v":0},{"$f":"'4'!AR14 * $DF14","v":0},{"$f":"'4'!AS14 * $DF14","v":0},{"$f":"'4'!AT14 * $DF14","v":0},{"$f":"'4'!AU14 * $DF14","v":0},{"$f":"'4'!AV14 * $DF14","v":0},{"$f":"'4'!AW14 * $DF14","v":0},{"$f":"'4'!AX14 * $DF14","v":0},{"$f":"'4'!AY14 * $DF14","v":0},{"$f":"'4'!AZ14 * $DF14","v":0},{"$f":"'4'!BA14 * $DF14","v":0},{"$f":"'4'!BB14 * $DF14","v":0},{"$f":"'4'!BC14 * $DF14","v":0},{"$f":"'4'!BD14 * $DF14","v":0},{"$f":"'4'!BE14 * $DF14","v":0},{"$f":"'4'!BF14 * $DF14","v":0},{"$f":"'4'!BG14 * $DF14","v":0},{"$f":"'4'!BH14 * $DF14","v":0},{"$f":"'4'!BI14 * $DF14","v":0},{"$f":"'4'!BJ14 * $DF14","v":0},{"$f":"'4'!BK14 * $DF14","v":0},{"$f":"'4'!BL14 * $DF14","v":0},{"$f":"'4'!BM14 * $DF14","v":0},{"$f":"'4'!BN14 * $DF14","v":0},{"$f":"'4'!BO14 * $DF14","v":0},{"$f":"'4'!BP14 * $DF14","v":0},{"$f":"'4'!BQ14 * $DF14","v":0},{"$f":"'4'!BR14 * $DF14","v":0},{"$f":"'4'!BS14 * $DF14","v":0},{"$f":"'4'!BT14 * $DF14","v":0},{"$f":"'4'!BU14 * $DF14","v":0},{"$f":"'4'!BV14 * $DF14","v":0},{"$f":"'4'!BW14 * $DF14","v":0},{"$f":"'4'!BX14 * $DF14","v":0},{"$f":"'4'!BY14 * $DF14","v":0},{"$f":"'4'!BZ14 * $DF14","v":0},{"$f":"'4'!CA14 * $DF14","v":0},{"$f":"'4'!CB14 * $DF14","v":0},{"$f":"'4'!CC14 * $DF14","v":0},{"$f":"'4'!CD14 * $DF14","v":0},{"$f":"'4'!CE14 * $DF14","v":0},{"$f":"'4'!CF14 * $DF14","v":0},{"$f":"'4'!CG14 * $DF14","v":0},{"$f":"'4'!CH14 * $DF14","v":0},{"$f":"'4'!CI14 * $DF14","v":0},{"$f":"'4'!CJ14 * $DF14","v":0},{"$f":"'4'!CK14 * $DF14","v":0},{"$f":"'4'!CL14 * $DF14","v":0},{"$f":"'4'!CM14 * $DF14","v":0},{"$f":"'4'!CN14 * $DF14","v":0},{"$f":"'4'!CO14 * $DF14","v":0},{"$f":"'4'!CP14 * $DF14","v":0},{"$f":"'4'!CQ14 * $DF14","v":0},{"$f":"'4'!CR14 * $DF14","v":0},{"$f":"'4'!CS14 * $DF14","v":0},{"$f":"'4'!CT14 * $DF14","v":0},{"$f":"'4'!CU14 * $DF14","v":0},{"$f":"'4'!CV14 * $DF14","v":0},{"$f":"'4'!CW14 * $DF14","v":0},{"$f":"'4'!CX14 * $DF14","v":0},{"$f":"'4'!CY14 * $DF14","v":0},{"$f":"'4'!CZ14 * $DF14","v":0},{"$f":"'4'!DA14 * $DF14","v":0},null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DE14,PAL))","v":0},"A.7.",1]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DE15,PAL))","v":0},0,{"$f":"'4'!F15 * $DF15","v":0},{"$f":"'4'!G15 * $DF15","v":0},{"$f":"'4'!H15 * $DF15","v":0},{"$f":"'4'!I15 * $DF15","v":0},{"$f":"'4'!J15 * $DF15","v":0},{"$f":"'4'!K15 * $DF15","v":0},{"$f":"'4'!L15 * $DF15","v":0},{"$f":"'4'!M15 * $DF15","v":0},{"$f":"'4'!N15 * $DF15","v":0},{"$f":"'4'!O15 * $DF15","v":0},{"$f":"'4'!P15 * $DF15","v":0},{"$f":"'4'!Q15 * $DF15","v":0},{"$f":"'4'!R15 * $DF15","v":0},{"$f":"'4'!S15 * $DF15","v":0},{"$f":"'4'!T15 * $DF15","v":0},{"$f":"'4'!U15 * $DF15","v":0},{"$f":"'4'!V15 * $DF15","v":0},{"$f":"'4'!W15 * $DF15","v":0},{"$f":"'4'!X15 * $DF15","v":0},{"$f":"'4'!Y15 * $DF15","v":0},{"$f":"'4'!Z15 * $DF15","v":0},{"$f":"'4'!AA15 * $DF15","v":0},{"$f":"'4'!AB15 * $DF15","v":0},{"$f":"'4'!AC15 * $DF15","v":0},{"$f":"'4'!AD15 * $DF15","v":0},{"$f":"'4'!AE15 * $DF15","v":0},{"$f":"'4'!AF15 * $DF15","v":0},{"$f":"'4'!AG15 * $DF15","v":0},{"$f":"'4'!AH15 * $DF15","v":0},{"$f":"'4'!AI15 * $DF15","v":0},{"$f":"'4'!AJ15 * $DF15","v":0},{"$f":"'4'!AK15 * $DF15","v":0},{"$f":"'4'!AL15 * $DF15","v":0},{"$f":"'4'!AM15 * $DF15","v":0},{"$f":"'4'!AN15 * $DF15","v":0},{"$f":"'4'!AO15 * $DF15","v":0},{"$f":"'4'!AP15 * $DF15","v":0},{"$f":"'4'!AQ15 * $DF15","v":0},{"$f":"'4'!AR15 * $DF15","v":0},{"$f":"'4'!AS15 * $DF15","v":0},{"$f":"'4'!AT15 * $DF15","v":0},{"$f":"'4'!AU15 * $DF15","v":0},{"$f":"'4'!AV15 * $DF15","v":0},{"$f":"'4'!AW15 * $DF15","v":0},{"$f":"'4'!AX15 * $DF15","v":0},{"$f":"'4'!AY15 * $DF15","v":0},{"$f":"'4'!AZ15 * $DF15","v":0},{"$f":"'4'!BA15 * $DF15","v":0},{"$f":"'4'!BB15 * $DF15","v":0},{"$f":"'4'!BC15 * $DF15","v":0},{"$f":"'4'!BD15 * $DF15","v":0},{"$f":"'4'!BE15 * $DF15","v":0},{"$f":"'4'!BF15 * $DF15","v":0},{"$f":"'4'!BG15 * $DF15","v":0},{"$f":"'4'!BH15 * $DF15","v":0},{"$f":"'4'!BI15 * $DF15","v":0},{"$f":"'4'!BJ15 * $DF15","v":0},{"$f":"'4'!BK15 * $DF15","v":0},{"$f":"'4'!BL15 * $DF15","v":0},{"$f":"'4'!BM15 * $DF15","v":0},{"$f":"'4'!BN15 * $DF15","v":0},{"$f":"'4'!BO15 * $DF15","v":0},{"$f":"'4'!BP15 * $DF15","v":0},{"$f":"'4'!BQ15 * $DF15","v":0},{"$f":"'4'!BR15 * $DF15","v":0},{"$f":"'4'!BS15 * $DF15","v":0},{"$f":"'4'!BT15 * $DF15","v":0},{"$f":"'4'!BU15 * $DF15","v":0},{"$f":"'4'!BV15 * $DF15","v":0},{"$f":"'4'!BW15 * $DF15","v":0},{"$f":"'4'!BX15 * $DF15","v":0},{"$f":"'4'!BY15 * $DF15","v":0},{"$f":"'4'!BZ15 * $DF15","v":0},{"$f":"'4'!CA15 * $DF15","v":0},{"$f":"'4'!CB15 * $DF15","v":0},{"$f":"'4'!CC15 * $DF15","v":0},{"$f":"'4'!CD15 * $DF15","v":0},{"$f":"'4'!CE15 * $DF15","v":0},{"$f":"'4'!CF15 * $DF15","v":0},{"$f":"'4'!CG15 * $DF15","v":0},{"$f":"'4'!CH15 * $DF15","v":0},{"$f":"'4'!CI15 * $DF15","v":0},{"$f":"'4'!CJ15 * $DF15","v":0},{"$f":"'4'!CK15 * $DF15","v":0},{"$f":"'4'!CL15 * $DF15","v":0},{"$f":"'4'!CM15 * $DF15","v":0},{"$f":"'4'!CN15 * $DF15","v":0},{"$f":"'4'!CO15 * $DF15","v":0},{"$f":"'4'!CP15 * $DF15","v":0},{"$f":"'4'!CQ15 * $DF15","v":0},{"$f":"'4'!CR15 * $DF15","v":0},{"$f":"'4'!CS15 * $DF15","v":0},{"$f":"'4'!CT15 * $DF15","v":0},{"$f":"'4'!CU15 * $DF15","v":0},{"$f":"'4'!CV15 * $DF15","v":0},{"$f":"'4'!CW15 * $DF15","v":0},{"$f":"'4'!CX15 * $DF15","v":0},{"$f":"'4'!CY15 * $DF15","v":0},{"$f":"'4'!CZ15 * $DF15","v":0},{"$f":"'4'!DA15 * $DF15","v":0},null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DE15,PAL))","v":0},"A.8.",1]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DE16,PAL))","v":0},0,{"$f":"'4'!F16 * $DF16","v":0},{"$f":"'4'!G16 * $DF16","v":0},{"$f":"'4'!H16 * $DF16","v":0},{"$f":"'4'!I16 * $DF16","v":0},{"$f":"'4'!J16 * $DF16","v":0},{"$f":"'4'!K16 * $DF16","v":0},{"$f":"'4'!L16 * $DF16","v":0},{"$f":"'4'!M16 * $DF16","v":0},{"$f":"'4'!N16 * $DF16","v":0},{"$f":"'4'!O16 * $DF16","v":0},{"$f":"'4'!P16 * $DF16","v":0},{"$f":"'4'!Q16 * $DF16","v":0},{"$f":"'4'!R16 * $DF16","v":0},{"$f":"'4'!S16 * $DF16","v":0},{"$f":"'4'!T16 * $DF16","v":0},{"$f":"'4'!U16 * $DF16","v":0},{"$f":"'4'!V16 * $DF16","v":0},{"$f":"'4'!W16 * $DF16","v":0},{"$f":"'4'!X16 * $DF16","v":0},{"$f":"'4'!Y16 * $DF16","v":0},{"$f":"'4'!Z16 * $DF16","v":0},{"$f":"'4'!AA16 * $DF16","v":0},{"$f":"'4'!AB16 * $DF16","v":0},{"$f":"'4'!AC16 * $DF16","v":0},{"$f":"'4'!AD16 * $DF16","v":0},{"$f":"'4'!AE16 * $DF16","v":0},{"$f":"'4'!AF16 * $DF16","v":0},{"$f":"'4'!AG16 * $DF16","v":0},{"$f":"'4'!AH16 * $DF16","v":0},{"$f":"'4'!AI16 * $DF16","v":0},{"$f":"'4'!AJ16 * $DF16","v":0},{"$f":"'4'!AK16 * $DF16","v":0},{"$f":"'4'!AL16 * $DF16","v":0},{"$f":"'4'!AM16 * $DF16","v":0},{"$f":"'4'!AN16 * $DF16","v":0},{"$f":"'4'!AO16 * $DF16","v":0},{"$f":"'4'!AP16 * $DF16","v":0},{"$f":"'4'!AQ16 * $DF16","v":0},{"$f":"'4'!AR16 * $DF16","v":0},{"$f":"'4'!AS16 * $DF16","v":0},{"$f":"'4'!AT16 * $DF16","v":0},{"$f":"'4'!AU16 * $DF16","v":0},{"$f":"'4'!AV16 * $DF16","v":0},{"$f":"'4'!AW16 * $DF16","v":0},{"$f":"'4'!AX16 * $DF16","v":0},{"$f":"'4'!AY16 * $DF16","v":0},{"$f":"'4'!AZ16 * $DF16","v":0},{"$f":"'4'!BA16 * $DF16","v":0},{"$f":"'4'!BB16 * $DF16","v":0},{"$f":"'4'!BC16 * $DF16","v":0},{"$f":"'4'!BD16 * $DF16","v":0},{"$f":"'4'!BE16 * $DF16","v":0},{"$f":"'4'!BF16 * $DF16","v":0},{"$f":"'4'!BG16 * $DF16","v":0},{"$f":"'4'!BH16 * $DF16","v":0},{"$f":"'4'!BI16 * $DF16","v":0},{"$f":"'4'!BJ16 * $DF16","v":0},{"$f":"'4'!BK16 * $DF16","v":0},{"$f":"'4'!BL16 * $DF16","v":0},{"$f":"'4'!BM16 * $DF16","v":0},{"$f":"'4'!BN16 * $DF16","v":0},{"$f":"'4'!BO16 * $DF16","v":0},{"$f":"'4'!BP16 * $DF16","v":0},{"$f":"'4'!BQ16 * $DF16","v":0},{"$f":"'4'!BR16 * $DF16","v":0},{"$f":"'4'!BS16 * $DF16","v":0},{"$f":"'4'!BT16 * $DF16","v":0},{"$f":"'4'!BU16 * $DF16","v":0},{"$f":"'4'!BV16 * $DF16","v":0},{"$f":"'4'!BW16 * $DF16","v":0},{"$f":"'4'!BX16 * $DF16","v":0},{"$f":"'4'!BY16 * $DF16","v":0},{"$f":"'4'!BZ16 * $DF16","v":0},{"$f":"'4'!CA16 * $DF16","v":0},{"$f":"'4'!CB16 * $DF16","v":0},{"$f":"'4'!CC16 * $DF16","v":0},{"$f":"'4'!CD16 * $DF16","v":0},{"$f":"'4'!CE16 * $DF16","v":0},{"$f":"'4'!CF16 * $DF16","v":0},{"$f":"'4'!CG16 * $DF16","v":0},{"$f":"'4'!CH16 * $DF16","v":0},{"$f":"'4'!CI16 * $DF16","v":0},{"$f":"'4'!CJ16 * $DF16","v":0},{"$f":"'4'!CK16 * $DF16","v":0},{"$f":"'4'!CL16 * $DF16","v":0},{"$f":"'4'!CM16 * $DF16","v":0},{"$f":"'4'!CN16 * $DF16","v":0},{"$f":"'4'!CO16 * $DF16","v":0},{"$f":"'4'!CP16 * $DF16","v":0},{"$f":"'4'!CQ16 * $DF16","v":0},{"$f":"'4'!CR16 * $DF16","v":0},{"$f":"'4'!CS16 * $DF16","v":0},{"$f":"'4'!CT16 * $DF16","v":0},{"$f":"'4'!CU16 * $DF16","v":0},{"$f":"'4'!CV16 * $DF16","v":0},{"$f":"'4'!CW16 * $DF16","v":0},{"$f":"'4'!CX16 * $DF16","v":0},{"$f":"'4'!CY16 * $DF16","v":0},{"$f":"'4'!CZ16 * $DF16","v":0},{"$f":"'4'!DA16 * $DF16","v":0},null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DE16,PAL))","v":0},"B.",1]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK18:AK20),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO18:AO20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG18:CG20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0},"C."]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DE18,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F18:$DE18)","v":0},{"$f":"'4'!F18 * $DF18","v":0},{"$f":"'4'!G18 * $DF18","v":0},{"$f":"'4'!H18 * $DF18","v":0},{"$f":"'4'!I18 * $DF18","v":0},{"$f":"'4'!J18 * $DF18","v":0},{"$f":"'4'!K18 * $DF18","v":0},{"$f":"'4'!L18 * $DF18","v":0},{"$f":"'4'!M18 * $DF18","v":0},{"$f":"'4'!N18 * $DF18","v":0},{"$f":"'4'!O18 * $DF18","v":0},{"$f":"'4'!P18 * $DF18","v":0},{"$f":"'4'!Q18 * $DF18","v":0},{"$f":"'4'!R18 * $DF18","v":0},{"$f":"'4'!S18 * $DF18","v":0},{"$f":"'4'!T18 * $DF18","v":0},{"$f":"'4'!U18 * $DF18","v":0},{"$f":"'4'!V18 * $DF18","v":0},{"$f":"'4'!W18 * $DF18","v":0},{"$f":"'4'!X18 * $DF18","v":0},{"$f":"'4'!Y18 * $DF18","v":0},{"$f":"'4'!Z18 * $DF18","v":0},{"$f":"'4'!AA18 * $DF18","v":0},{"$f":"'4'!AB18 * $DF18","v":0},{"$f":"'4'!AC18 * $DF18","v":0},{"$f":"'4'!AD18 * $DF18","v":0},{"$f":"'4'!AE18 * $DF18","v":0},{"$f":"'4'!AF18 * $DF18","v":0},{"$f":"'4'!AG18 * $DF18","v":0},{"$f":"'4'!AH18 * $DF18","v":0},{"$f":"'4'!AI18 * $DF18","v":0},{"$f":"'4'!AJ18 * $DF18","v":0},{"$f":"'4'!AK18 * $DF18","v":0},{"$f":"'4'!AL18 * $DF18","v":0},{"$f":"'4'!AM18 * $DF18","v":0},{"$f":"'4'!AN18 * $DF18","v":0},{"$f":"'4'!AO18 * $DF18","v":0},{"$f":"'4'!AP18 * $DF18","v":0},{"$f":"'4'!AQ18 * $DF18","v":0},{"$f":"'4'!AR18 * $DF18","v":0},{"$f":"'4'!AS18 * $DF18","v":0},{"$f":"'4'!AT18 * $DF18","v":0},{"$f":"'4'!AU18 * $DF18","v":0},{"$f":"'4'!AV18 * $DF18","v":0},{"$f":"'4'!AW18 * $DF18","v":0},{"$f":"'4'!AX18 * $DF18","v":0},{"$f":"'4'!AY18 * $DF18","v":0},{"$f":"'4'!AZ18 * $DF18","v":0},{"$f":"'4'!BA18 * $DF18","v":0},{"$f":"'4'!BB18 * $DF18","v":0},{"$f":"'4'!BC18 * $DF18","v":0},{"$f":"'4'!BD18 * $DF18","v":0},{"$f":"'4'!BE18 * $DF18","v":0},{"$f":"'4'!BF18 * $DF18","v":0},{"$f":"'4'!BG18 * $DF18","v":0},{"$f":"'4'!BH18 * $DF18","v":0},{"$f":"'4'!BI18 * $DF18","v":0},{"$f":"'4'!BJ18 * $DF18","v":0},{"$f":"'4'!BK18 * $DF18","v":0},{"$f":"'4'!BL18 * $DF18","v":0},{"$f":"'4'!BM18 * $DF18","v":0},{"$f":"'4'!BN18 * $DF18","v":0},{"$f":"'4'!BO18 * $DF18","v":0},{"$f":"'4'!BP18 * $DF18","v":0},{"$f":"'4'!BQ18 * $DF18","v":0},{"$f":"'4'!BR18 * $DF18","v":0},{"$f":"'4'!BS18 * $DF18","v":0},{"$f":"'4'!BT18 * $DF18","v":0},{"$f":"'4'!BU18 * $DF18","v":0},{"$f":"'4'!BV18 * $DF18","v":0},{"$f":"'4'!BW18 * $DF18","v":0},{"$f":"'4'!BX18 * $DF18","v":0},{"$f":"'4'!BY18 * $DF18","v":0},{"$f":"'4'!BZ18 * $DF18","v":0},{"$f":"'4'!CA18 * $DF18","v":0},{"$f":"'4'!CB18 * $DF18","v":0},{"$f":"'4'!CC18 * $DF18","v":0},{"$f":"'4'!CD18 * $DF18","v":0},{"$f":"'4'!CE18 * $DF18","v":0},{"$f":"'4'!CF18 * $DF18","v":0},{"$f":"'4'!CG18 * $DF18","v":0},{"$f":"'4'!CH18 * $DF18","v":0},{"$f":"'4'!CI18 * $DF18","v":0},{"$f":"'4'!CJ18 * $DF18","v":0},{"$f":"'4'!CK18 * $DF18","v":0},{"$f":"'4'!CL18 * $DF18","v":0},{"$f":"'4'!CM18 * $DF18","v":0},{"$f":"'4'!CN18 * $DF18","v":0},{"$f":"'4'!CO18 * $DF18","v":0},{"$f":"'4'!CP18 * $DF18","v":0},{"$f":"'4'!CQ18 * $DF18","v":0},{"$f":"'4'!CR18 * $DF18","v":0},{"$f":"'4'!CS18 * $DF18","v":0},{"$f":"'4'!CT18 * $DF18","v":0},{"$f":"'4'!CU18 * $DF18","v":0},{"$f":"'4'!CV18 * $DF18","v":0},{"$f":"'4'!CW18 * $DF18","v":0},{"$f":"'4'!CX18 * $DF18","v":0},{"$f":"'4'!CY18 * $DF18","v":0},{"$f":"'4'!CZ18 * $DF18","v":0},{"$f":"'4'!DA18 * $DF18","v":0},null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DE18,PAL))","v":0},"C.1.",1]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DE19,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F19:$DE19)","v":0},{"$f":"'4'!F19 * $DF19","v":0},{"$f":"'4'!G19 * $DF19","v":0},{"$f":"'4'!H19 * $DF19","v":0},{"$f":"'4'!I19 * $DF19","v":0},{"$f":"'4'!J19 * $DF19","v":0},{"$f":"'4'!K19 * $DF19","v":0},{"$f":"'4'!L19 * $DF19","v":0},{"$f":"'4'!M19 * $DF19","v":0},{"$f":"'4'!N19 * $DF19","v":0},{"$f":"'4'!O19 * $DF19","v":0},{"$f":"'4'!P19 * $DF19","v":0},{"$f":"'4'!Q19 * $DF19","v":0},{"$f":"'4'!R19 * $DF19","v":0},{"$f":"'4'!S19 * $DF19","v":0},{"$f":"'4'!T19 * $DF19","v":0},{"$f":"'4'!U19 * $DF19","v":0},{"$f":"'4'!V19 * $DF19","v":0},{"$f":"'4'!W19 * $DF19","v":0},{"$f":"'4'!X19 * $DF19","v":0},{"$f":"'4'!Y19 * $DF19","v":0},{"$f":"'4'!Z19 * $DF19","v":0},{"$f":"'4'!AA19 * $DF19","v":0},{"$f":"'4'!AB19 * $DF19","v":0},{"$f":"'4'!AC19 * $DF19","v":0},{"$f":"'4'!AD19 * $DF19","v":0},{"$f":"'4'!AE19 * $DF19","v":0},{"$f":"'4'!AF19 * $DF19","v":0},{"$f":"'4'!AG19 * $DF19","v":0},{"$f":"'4'!AH19 * $DF19","v":0},{"$f":"'4'!AI19 * $DF19","v":0},{"$f":"'4'!AJ19 * $DF19","v":0},{"$f":"'4'!AK19 * $DF19","v":0},{"$f":"'4'!AL19 * $DF19","v":0},{"$f":"'4'!AM19 * $DF19","v":0},{"$f":"'4'!AN19 * $DF19","v":0},{"$f":"'4'!AO19 * $DF19","v":0},{"$f":"'4'!AP19 * $DF19","v":0},{"$f":"'4'!AQ19 * $DF19","v":0},{"$f":"'4'!AR19 * $DF19","v":0},{"$f":"'4'!AS19 * $DF19","v":0},{"$f":"'4'!AT19 * $DF19","v":0},{"$f":"'4'!AU19 * $DF19","v":0},{"$f":"'4'!AV19 * $DF19","v":0},{"$f":"'4'!AW19 * $DF19","v":0},{"$f":"'4'!AX19 * $DF19","v":0},{"$f":"'4'!AY19 * $DF19","v":0},{"$f":"'4'!AZ19 * $DF19","v":0},{"$f":"'4'!BA19 * $DF19","v":0},{"$f":"'4'!BB19 * $DF19","v":0},{"$f":"'4'!BC19 * $DF19","v":0},{"$f":"'4'!BD19 * $DF19","v":0},{"$f":"'4'!BE19 * $DF19","v":0},{"$f":"'4'!BF19 * $DF19","v":0},{"$f":"'4'!BG19 * $DF19","v":0},{"$f":"'4'!BH19 * $DF19","v":0},{"$f":"'4'!BI19 * $DF19","v":0},{"$f":"'4'!BJ19 * $DF19","v":0},{"$f":"'4'!BK19 * $DF19","v":0},{"$f":"'4'!BL19 * $DF19","v":0},{"$f":"'4'!BM19 * $DF19","v":0},{"$f":"'4'!BN19 * $DF19","v":0},{"$f":"'4'!BO19 * $DF19","v":0},{"$f":"'4'!BP19 * $DF19","v":0},{"$f":"'4'!BQ19 * $DF19","v":0},{"$f":"'4'!BR19 * $DF19","v":0},{"$f":"'4'!BS19 * $DF19","v":0},{"$f":"'4'!BT19 * $DF19","v":0},{"$f":"'4'!BU19 * $DF19","v":0},{"$f":"'4'!BV19 * $DF19","v":0},{"$f":"'4'!BW19 * $DF19","v":0},{"$f":"'4'!BX19 * $DF19","v":0},{"$f":"'4'!BY19 * $DF19","v":0},{"$f":"'4'!BZ19 * $DF19","v":0},{"$f":"'4'!CA19 * $DF19","v":0},{"$f":"'4'!CB19 * $DF19","v":0},{"$f":"'4'!CC19 * $DF19","v":0},{"$f":"'4'!CD19 * $DF19","v":0},{"$f":"'4'!CE19 * $DF19","v":0},{"$f":"'4'!CF19 * $DF19","v":0},{"$f":"'4'!CG19 * $DF19","v":0},{"$f":"'4'!CH19 * $DF19","v":0},{"$f":"'4'!CI19 * $DF19","v":0},{"$f":"'4'!CJ19 * $DF19","v":0},{"$f":"'4'!CK19 * $DF19","v":0},{"$f":"'4'!CL19 * $DF19","v":0},{"$f":"'4'!CM19 * $DF19","v":0},{"$f":"'4'!CN19 * $DF19","v":0},{"$f":"'4'!CO19 * $DF19","v":0},{"$f":"'4'!CP19 * $DF19","v":0},{"$f":"'4'!CQ19 * $DF19","v":0},{"$f":"'4'!CR19 * $DF19","v":0},{"$f":"'4'!CS19 * $DF19","v":0},{"$f":"'4'!CT19 * $DF19","v":0},{"$f":"'4'!CU19 * $DF19","v":0},{"$f":"'4'!CV19 * $DF19","v":0},{"$f":"'4'!CW19 * $DF19","v":0},{"$f":"'4'!CX19 * $DF19","v":0},{"$f":"'4'!CY19 * $DF19","v":0},{"$f":"'4'!CZ19 * $DF19","v":0},{"$f":"'4'!DA19 * $DF19","v":0},null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DE19,PAL))","v":0},"C.2.",1]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DE20,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F20:$DE20)","v":0},{"$f":"'4'!F20 * $DF20","v":0},{"$f":"'4'!G20 * $DF20","v":0},{"$f":"'4'!H20 * $DF20","v":0},{"$f":"'4'!I20 * $DF20","v":0},{"$f":"'4'!J20 * $DF20","v":0},{"$f":"'4'!K20 * $DF20","v":0},{"$f":"'4'!L20 * $DF20","v":0},{"$f":"'4'!M20 * $DF20","v":0},{"$f":"'4'!N20 * $DF20","v":0},{"$f":"'4'!O20 * $DF20","v":0},{"$f":"'4'!P20 * $DF20","v":0},{"$f":"'4'!Q20 * $DF20","v":0},{"$f":"'4'!R20 * $DF20","v":0},{"$f":"'4'!S20 * $DF20","v":0},{"$f":"'4'!T20 * $DF20","v":0},{"$f":"'4'!U20 * $DF20","v":0},{"$f":"'4'!V20 * $DF20","v":0},{"$f":"'4'!W20 * $DF20","v":0},{"$f":"'4'!X20 * $DF20","v":0},{"$f":"'4'!Y20 * $DF20","v":0},{"$f":"'4'!Z20 * $DF20","v":0},{"$f":"'4'!AA20 * $DF20","v":0},{"$f":"'4'!AB20 * $DF20","v":0},{"$f":"'4'!AC20 * $DF20","v":0},{"$f":"'4'!AD20 * $DF20","v":0},{"$f":"'4'!AE20 * $DF20","v":0},{"$f":"'4'!AF20 * $DF20","v":0},{"$f":"'4'!AG20 * $DF20","v":0},{"$f":"'4'!AH20 * $DF20","v":0},{"$f":"'4'!AI20 * $DF20","v":0},{"$f":"'4'!AJ20 * $DF20","v":0},{"$f":"'4'!AK20 * $DF20","v":0},{"$f":"'4'!AL20 * $DF20","v":0},{"$f":"'4'!AM20 * $DF20","v":0},{"$f":"'4'!AN20 * $DF20","v":0},{"$f":"'4'!AO20 * $DF20","v":0},{"$f":"'4'!AP20 * $DF20","v":0},{"$f":"'4'!AQ20 * $DF20","v":0},{"$f":"'4'!AR20 * $DF20","v":0},{"$f":"'4'!AS20 * $DF20","v":0},{"$f":"'4'!AT20 * $DF20","v":0},{"$f":"'4'!AU20 * $DF20","v":0},{"$f":"'4'!AV20 * $DF20","v":0},{"$f":"'4'!AW20 * $DF20","v":0},{"$f":"'4'!AX20 * $DF20","v":0},{"$f":"'4'!AY20 * $DF20","v":0},{"$f":"'4'!AZ20 * $DF20","v":0},{"$f":"'4'!BA20 * $DF20","v":0},{"$f":"'4'!BB20 * $DF20","v":0},{"$f":"'4'!BC20 * $DF20","v":0},{"$f":"'4'!BD20 * $DF20","v":0},{"$f":"'4'!BE20 * $DF20","v":0},{"$f":"'4'!BF20 * $DF20","v":0},{"$f":"'4'!BG20 * $DF20","v":0},{"$f":"'4'!BH20 * $DF20","v":0},{"$f":"'4'!BI20 * $DF20","v":0},{"$f":"'4'!BJ20 * $DF20","v":0},{"$f":"'4'!BK20 * $DF20","v":0},{"$f":"'4'!BL20 * $DF20","v":0},{"$f":"'4'!BM20 * $DF20","v":0},{"$f":"'4'!BN20 * $DF20","v":0},{"$f":"'4'!BO20 * $DF20","v":0},{"$f":"'4'!BP20 * $DF20","v":0},{"$f":"'4'!BQ20 * $DF20","v":0},{"$f":"'4'!BR20 * $DF20","v":0},{"$f":"'4'!BS20 * $DF20","v":0},{"$f":"'4'!BT20 * $DF20","v":0},{"$f":"'4'!BU20 * $DF20","v":0},{"$f":"'4'!BV20 * $DF20","v":0},{"$f":"'4'!BW20 * $DF20","v":0},{"$f":"'4'!BX20 * $DF20","v":0},{"$f":"'4'!BY20 * $DF20","v":0},{"$f":"'4'!BZ20 * $DF20","v":0},{"$f":"'4'!CA20 * $DF20","v":0},{"$f":"'4'!CB20 * $DF20","v":0},{"$f":"'4'!CC20 * $DF20","v":0},{"$f":"'4'!CD20 * $DF20","v":0},{"$f":"'4'!CE20 * $DF20","v":0},{"$f":"'4'!CF20 * $DF20","v":0},{"$f":"'4'!CG20 * $DF20","v":0},{"$f":"'4'!CH20 * $DF20","v":0},{"$f":"'4'!CI20 * $DF20","v":0},{"$f":"'4'!CJ20 * $DF20","v":0},{"$f":"'4'!CK20 * $DF20","v":0},{"$f":"'4'!CL20 * $DF20","v":0},{"$f":"'4'!CM20 * $DF20","v":0},{"$f":"'4'!CN20 * $DF20","v":0},{"$f":"'4'!CO20 * $DF20","v":0},{"$f":"'4'!CP20 * $DF20","v":0},{"$f":"'4'!CQ20 * $DF20","v":0},{"$f":"'4'!CR20 * $DF20","v":0},{"$f":"'4'!CS20 * $DF20","v":0},{"$f":"'4'!CT20 * $DF20","v":0},{"$f":"'4'!CU20 * $DF20","v":0},{"$f":"'4'!CV20 * $DF20","v":0},{"$f":"'4'!CW20 * $DF20","v":0},{"$f":"'4'!CX20 * $DF20","v":0},{"$f":"'4'!CY20 * $DF20","v":0},{"$f":"'4'!CZ20 * $DF20","v":0},{"$f":"'4'!DA20 * $DF20","v":0},null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DE20,PAL))","v":0},"C.3.",1]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK22,AK29),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO22,AO29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG22,CG29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0},"D."]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK23:AK28),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO23:AO28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG23:CG28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0},"D.1."]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DE23,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F23:$DE23)","v":0},{"$f":"'4'!F23 * $DF23","v":0},{"$f":"'4'!G23 * $DF23","v":0},{"$f":"'4'!H23 * $DF23","v":0},{"$f":"'4'!I23 * $DF23","v":0},{"$f":"'4'!J23 * $DF23","v":0},{"$f":"'4'!K23 * $DF23","v":0},{"$f":"'4'!L23 * $DF23","v":0},{"$f":"'4'!M23 * $DF23","v":0},{"$f":"'4'!N23 * $DF23","v":0},{"$f":"'4'!O23 * $DF23","v":0},{"$f":"'4'!P23 * $DF23","v":0},{"$f":"'4'!Q23 * $DF23","v":0},{"$f":"'4'!R23 * $DF23","v":0},{"$f":"'4'!S23 * $DF23","v":0},{"$f":"'4'!T23 * $DF23","v":0},{"$f":"'4'!U23 * $DF23","v":0},{"$f":"'4'!V23 * $DF23","v":0},{"$f":"'4'!W23 * $DF23","v":0},{"$f":"'4'!X23 * $DF23","v":0},{"$f":"'4'!Y23 * $DF23","v":0},{"$f":"'4'!Z23 * $DF23","v":0},{"$f":"'4'!AA23 * $DF23","v":0},{"$f":"'4'!AB23 * $DF23","v":0},{"$f":"'4'!AC23 * $DF23","v":0},{"$f":"'4'!AD23 * $DF23","v":0},{"$f":"'4'!AE23 * $DF23","v":0},{"$f":"'4'!AF23 * $DF23","v":0},{"$f":"'4'!AG23 * $DF23","v":0},{"$f":"'4'!AH23 * $DF23","v":0},{"$f":"'4'!AI23 * $DF23","v":0},{"$f":"'4'!AJ23 * $DF23","v":0},{"$f":"'4'!AK23 * $DF23","v":0},{"$f":"'4'!AL23 * $DF23","v":0},{"$f":"'4'!AM23 * $DF23","v":0},{"$f":"'4'!AN23 * $DF23","v":0},{"$f":"'4'!AO23 * $DF23","v":0},{"$f":"'4'!AP23 * $DF23","v":0},{"$f":"'4'!AQ23 * $DF23","v":0},{"$f":"'4'!AR23 * $DF23","v":0},{"$f":"'4'!AS23 * $DF23","v":0},{"$f":"'4'!AT23 * $DF23","v":0},{"$f":"'4'!AU23 * $DF23","v":0},{"$f":"'4'!AV23 * $DF23","v":0},{"$f":"'4'!AW23 * $DF23","v":0},{"$f":"'4'!AX23 * $DF23","v":0},{"$f":"'4'!AY23 * $DF23","v":0},{"$f":"'4'!AZ23 * $DF23","v":0},{"$f":"'4'!BA23 * $DF23","v":0},{"$f":"'4'!BB23 * $DF23","v":0},{"$f":"'4'!BC23 * $DF23","v":0},{"$f":"'4'!BD23 * $DF23","v":0},{"$f":"'4'!BE23 * $DF23","v":0},{"$f":"'4'!BF23 * $DF23","v":0},{"$f":"'4'!BG23 * $DF23","v":0},{"$f":"'4'!BH23 * $DF23","v":0},{"$f":"'4'!BI23 * $DF23","v":0},{"$f":"'4'!BJ23 * $DF23","v":0},{"$f":"'4'!BK23 * $DF23","v":0},{"$f":"'4'!BL23 * $DF23","v":0},{"$f":"'4'!BM23 * $DF23","v":0},{"$f":"'4'!BN23 * $DF23","v":0},{"$f":"'4'!BO23 * $DF23","v":0},{"$f":"'4'!BP23 * $DF23","v":0},{"$f":"'4'!BQ23 * $DF23","v":0},{"$f":"'4'!BR23 * $DF23","v":0},{"$f":"'4'!BS23 * $DF23","v":0},{"$f":"'4'!BT23 * $DF23","v":0},{"$f":"'4'!BU23 * $DF23","v":0},{"$f":"'4'!BV23 * $DF23","v":0},{"$f":"'4'!BW23 * $DF23","v":0},{"$f":"'4'!BX23 * $DF23","v":0},{"$f":"'4'!BY23 * $DF23","v":0},{"$f":"'4'!BZ23 * $DF23","v":0},{"$f":"'4'!CA23 * $DF23","v":0},{"$f":"'4'!CB23 * $DF23","v":0},{"$f":"'4'!CC23 * $DF23","v":0},{"$f":"'4'!CD23 * $DF23","v":0},{"$f":"'4'!CE23 * $DF23","v":0},{"$f":"'4'!CF23 * $DF23","v":0},{"$f":"'4'!CG23 * $DF23","v":0},{"$f":"'4'!CH23 * $DF23","v":0},{"$f":"'4'!CI23 * $DF23","v":0},{"$f":"'4'!CJ23 * $DF23","v":0},{"$f":"'4'!CK23 * $DF23","v":0},{"$f":"'4'!CL23 * $DF23","v":0},{"$f":"'4'!CM23 * $DF23","v":0},{"$f":"'4'!CN23 * $DF23","v":0},{"$f":"'4'!CO23 * $DF23","v":0},{"$f":"'4'!CP23 * $DF23","v":0},{"$f":"'4'!CQ23 * $DF23","v":0},{"$f":"'4'!CR23 * $DF23","v":0},{"$f":"'4'!CS23 * $DF23","v":0},{"$f":"'4'!CT23 * $DF23","v":0},{"$f":"'4'!CU23 * $DF23","v":0},{"$f":"'4'!CV23 * $DF23","v":0},{"$f":"'4'!CW23 * $DF23","v":0},{"$f":"'4'!CX23 * $DF23","v":0},{"$f":"'4'!CY23 * $DF23","v":0},{"$f":"'4'!CZ23 * $DF23","v":0},{"$f":"'4'!DA23 * $DF23","v":0},null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DE23,PAL))","v":0},"D.1.1.",1]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DE24,PAL))","v":0},0,{"$f":"'4'!F24 * $DF24","v":0},{"$f":"'4'!G24 * $DF24","v":0},{"$f":"'4'!H24 * $DF24","v":0},{"$f":"'4'!I24 * $DF24","v":0},{"$f":"'4'!J24 * $DF24","v":0},{"$f":"'4'!K24 * $DF24","v":0},{"$f":"'4'!L24 * $DF24","v":0},{"$f":"'4'!M24 * $DF24","v":0},{"$f":"'4'!N24 * $DF24","v":0},{"$f":"'4'!O24 * $DF24","v":0},{"$f":"'4'!P24 * $DF24","v":0},{"$f":"'4'!Q24 * $DF24","v":0},{"$f":"'4'!R24 * $DF24","v":0},{"$f":"'4'!S24 * $DF24","v":0},{"$f":"'4'!T24 * $DF24","v":0},{"$f":"'4'!U24 * $DF24","v":0},{"$f":"'4'!V24 * $DF24","v":0},{"$f":"'4'!W24 * $DF24","v":0},{"$f":"'4'!X24 * $DF24","v":0},{"$f":"'4'!Y24 * $DF24","v":0},{"$f":"'4'!Z24 * $DF24","v":0},{"$f":"'4'!AA24 * $DF24","v":0},{"$f":"'4'!AB24 * $DF24","v":0},{"$f":"'4'!AC24 * $DF24","v":0},{"$f":"'4'!AD24 * $DF24","v":0},{"$f":"'4'!AE24 * $DF24","v":0},{"$f":"'4'!AF24 * $DF24","v":0},{"$f":"'4'!AG24 * $DF24","v":0},{"$f":"'4'!AH24 * $DF24","v":0},{"$f":"'4'!AI24 * $DF24","v":0},{"$f":"'4'!AJ24 * $DF24","v":0},{"$f":"'4'!AK24 * $DF24","v":0},{"$f":"'4'!AL24 * $DF24","v":0},{"$f":"'4'!AM24 * $DF24","v":0},{"$f":"'4'!AN24 * $DF24","v":0},{"$f":"'4'!AO24 * $DF24","v":0},{"$f":"'4'!AP24 * $DF24","v":0},{"$f":"'4'!AQ24 * $DF24","v":0},{"$f":"'4'!AR24 * $DF24","v":0},{"$f":"'4'!AS24 * $DF24","v":0},{"$f":"'4'!AT24 * $DF24","v":0},{"$f":"'4'!AU24 * $DF24","v":0},{"$f":"'4'!AV24 * $DF24","v":0},{"$f":"'4'!AW24 * $DF24","v":0},{"$f":"'4'!AX24 * $DF24","v":0},{"$f":"'4'!AY24 * $DF24","v":0},{"$f":"'4'!AZ24 * $DF24","v":0},{"$f":"'4'!BA24 * $DF24","v":0},{"$f":"'4'!BB24 * $DF24","v":0},{"$f":"'4'!BC24 * $DF24","v":0},{"$f":"'4'!BD24 * $DF24","v":0},{"$f":"'4'!BE24 * $DF24","v":0},{"$f":"'4'!BF24 * $DF24","v":0},{"$f":"'4'!BG24 * $DF24","v":0},{"$f":"'4'!BH24 * $DF24","v":0},{"$f":"'4'!BI24 * $DF24","v":0},{"$f":"'4'!BJ24 * $DF24","v":0},{"$f":"'4'!BK24 * $DF24","v":0},{"$f":"'4'!BL24 * $DF24","v":0},{"$f":"'4'!BM24 * $DF24","v":0},{"$f":"'4'!BN24 * $DF24","v":0},{"$f":"'4'!BO24 * $DF24","v":0},{"$f":"'4'!BP24 * $DF24","v":0},{"$f":"'4'!BQ24 * $DF24","v":0},{"$f":"'4'!BR24 * $DF24","v":0},{"$f":"'4'!BS24 * $DF24","v":0},{"$f":"'4'!BT24 * $DF24","v":0},{"$f":"'4'!BU24 * $DF24","v":0},{"$f":"'4'!BV24 * $DF24","v":0},{"$f":"'4'!BW24 * $DF24","v":0},{"$f":"'4'!BX24 * $DF24","v":0},{"$f":"'4'!BY24 * $DF24","v":0},{"$f":"'4'!BZ24 * $DF24","v":0},{"$f":"'4'!CA24 * $DF24","v":0},{"$f":"'4'!CB24 * $DF24","v":0},{"$f":"'4'!CC24 * $DF24","v":0},{"$f":"'4'!CD24 * $DF24","v":0},{"$f":"'4'!CE24 * $DF24","v":0},{"$f":"'4'!CF24 * $DF24","v":0},{"$f":"'4'!CG24 * $DF24","v":0},{"$f":"'4'!CH24 * $DF24","v":0},{"$f":"'4'!CI24 * $DF24","v":0},{"$f":"'4'!CJ24 * $DF24","v":0},{"$f":"'4'!CK24 * $DF24","v":0},{"$f":"'4'!CL24 * $DF24","v":0},{"$f":"'4'!CM24 * $DF24","v":0},{"$f":"'4'!CN24 * $DF24","v":0},{"$f":"'4'!CO24 * $DF24","v":0},{"$f":"'4'!CP24 * $DF24","v":0},{"$f":"'4'!CQ24 * $DF24","v":0},{"$f":"'4'!CR24 * $DF24","v":0},{"$f":"'4'!CS24 * $DF24","v":0},{"$f":"'4'!CT24 * $DF24","v":0},{"$f":"'4'!CU24 * $DF24","v":0},{"$f":"'4'!CV24 * $DF24","v":0},{"$f":"'4'!CW24 * $DF24","v":0},{"$f":"'4'!CX24 * $DF24","v":0},{"$f":"'4'!CY24 * $DF24","v":0},{"$f":"'4'!CZ24 * $DF24","v":0},{"$f":"'4'!DA24 * $DF24","v":0},null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DE24,PAL))","v":0},"D.1.2.",1]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DE25,PAL))","v":0},0,{"$f":"'4'!F25 * $DF25","v":0},{"$f":"'4'!G25 * $DF25","v":0},{"$f":"'4'!H25 * $DF25","v":0},{"$f":"'4'!I25 * $DF25","v":0},{"$f":"'4'!J25 * $DF25","v":0},{"$f":"'4'!K25 * $DF25","v":0},{"$f":"'4'!L25 * $DF25","v":0},{"$f":"'4'!M25 * $DF25","v":0},{"$f":"'4'!N25 * $DF25","v":0},{"$f":"'4'!O25 * $DF25","v":0},{"$f":"'4'!P25 * $DF25","v":0},{"$f":"'4'!Q25 * $DF25","v":0},{"$f":"'4'!R25 * $DF25","v":0},{"$f":"'4'!S25 * $DF25","v":0},{"$f":"'4'!T25 * $DF25","v":0},{"$f":"'4'!U25 * $DF25","v":0},{"$f":"'4'!V25 * $DF25","v":0},{"$f":"'4'!W25 * $DF25","v":0},{"$f":"'4'!X25 * $DF25","v":0},{"$f":"'4'!Y25 * $DF25","v":0},{"$f":"'4'!Z25 * $DF25","v":0},{"$f":"'4'!AA25 * $DF25","v":0},{"$f":"'4'!AB25 * $DF25","v":0},{"$f":"'4'!AC25 * $DF25","v":0},{"$f":"'4'!AD25 * $DF25","v":0},{"$f":"'4'!AE25 * $DF25","v":0},{"$f":"'4'!AF25 * $DF25","v":0},{"$f":"'4'!AG25 * $DF25","v":0},{"$f":"'4'!AH25 * $DF25","v":0},{"$f":"'4'!AI25 * $DF25","v":0},{"$f":"'4'!AJ25 * $DF25","v":0},{"$f":"'4'!AK25 * $DF25","v":0},{"$f":"'4'!AL25 * $DF25","v":0},{"$f":"'4'!AM25 * $DF25","v":0},{"$f":"'4'!AN25 * $DF25","v":0},{"$f":"'4'!AO25 * $DF25","v":0},{"$f":"'4'!AP25 * $DF25","v":0},{"$f":"'4'!AQ25 * $DF25","v":0},{"$f":"'4'!AR25 * $DF25","v":0},{"$f":"'4'!AS25 * $DF25","v":0},{"$f":"'4'!AT25 * $DF25","v":0},{"$f":"'4'!AU25 * $DF25","v":0},{"$f":"'4'!AV25 * $DF25","v":0},{"$f":"'4'!AW25 * $DF25","v":0},{"$f":"'4'!AX25 * $DF25","v":0},{"$f":"'4'!AY25 * $DF25","v":0},{"$f":"'4'!AZ25 * $DF25","v":0},{"$f":"'4'!BA25 * $DF25","v":0},{"$f":"'4'!BB25 * $DF25","v":0},{"$f":"'4'!BC25 * $DF25","v":0},{"$f":"'4'!BD25 * $DF25","v":0},{"$f":"'4'!BE25 * $DF25","v":0},{"$f":"'4'!BF25 * $DF25","v":0},{"$f":"'4'!BG25 * $DF25","v":0},{"$f":"'4'!BH25 * $DF25","v":0},{"$f":"'4'!BI25 * $DF25","v":0},{"$f":"'4'!BJ25 * $DF25","v":0},{"$f":"'4'!BK25 * $DF25","v":0},{"$f":"'4'!BL25 * $DF25","v":0},{"$f":"'4'!BM25 * $DF25","v":0},{"$f":"'4'!BN25 * $DF25","v":0},{"$f":"'4'!BO25 * $DF25","v":0},{"$f":"'4'!BP25 * $DF25","v":0},{"$f":"'4'!BQ25 * $DF25","v":0},{"$f":"'4'!BR25 * $DF25","v":0},{"$f":"'4'!BS25 * $DF25","v":0},{"$f":"'4'!BT25 * $DF25","v":0},{"$f":"'4'!BU25 * $DF25","v":0},{"$f":"'4'!BV25 * $DF25","v":0},{"$f":"'4'!BW25 * $DF25","v":0},{"$f":"'4'!BX25 * $DF25","v":0},{"$f":"'4'!BY25 * $DF25","v":0},{"$f":"'4'!BZ25 * $DF25","v":0},{"$f":"'4'!CA25 * $DF25","v":0},{"$f":"'4'!CB25 * $DF25","v":0},{"$f":"'4'!CC25 * $DF25","v":0},{"$f":"'4'!CD25 * $DF25","v":0},{"$f":"'4'!CE25 * $DF25","v":0},{"$f":"'4'!CF25 * $DF25","v":0},{"$f":"'4'!CG25 * $DF25","v":0},{"$f":"'4'!CH25 * $DF25","v":0},{"$f":"'4'!CI25 * $DF25","v":0},{"$f":"'4'!CJ25 * $DF25","v":0},{"$f":"'4'!CK25 * $DF25","v":0},{"$f":"'4'!CL25 * $DF25","v":0},{"$f":"'4'!CM25 * $DF25","v":0},{"$f":"'4'!CN25 * $DF25","v":0},{"$f":"'4'!CO25 * $DF25","v":0},{"$f":"'4'!CP25 * $DF25","v":0},{"$f":"'4'!CQ25 * $DF25","v":0},{"$f":"'4'!CR25 * $DF25","v":0},{"$f":"'4'!CS25 * $DF25","v":0},{"$f":"'4'!CT25 * $DF25","v":0},{"$f":"'4'!CU25 * $DF25","v":0},{"$f":"'4'!CV25 * $DF25","v":0},{"$f":"'4'!CW25 * $DF25","v":0},{"$f":"'4'!CX25 * $DF25","v":0},{"$f":"'4'!CY25 * $DF25","v":0},{"$f":"'4'!CZ25 * $DF25","v":0},{"$f":"'4'!DA25 * $DF25","v":0},null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DE25,PAL))","v":0},"D.1.3.",1]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DE26,PAL))","v":0},0,{"$f":"'4'!F26 * $DF26","v":0},{"$f":"'4'!G26 * $DF26","v":0},{"$f":"'4'!H26 * $DF26","v":0},{"$f":"'4'!I26 * $DF26","v":0},{"$f":"'4'!J26 * $DF26","v":0},{"$f":"'4'!K26 * $DF26","v":0},{"$f":"'4'!L26 * $DF26","v":0},{"$f":"'4'!M26 * $DF26","v":0},{"$f":"'4'!N26 * $DF26","v":0},{"$f":"'4'!O26 * $DF26","v":0},{"$f":"'4'!P26 * $DF26","v":0},{"$f":"'4'!Q26 * $DF26","v":0},{"$f":"'4'!R26 * $DF26","v":0},{"$f":"'4'!S26 * $DF26","v":0},{"$f":"'4'!T26 * $DF26","v":0},{"$f":"'4'!U26 * $DF26","v":0},{"$f":"'4'!V26 * $DF26","v":0},{"$f":"'4'!W26 * $DF26","v":0},{"$f":"'4'!X26 * $DF26","v":0},{"$f":"'4'!Y26 * $DF26","v":0},{"$f":"'4'!Z26 * $DF26","v":0},{"$f":"'4'!AA26 * $DF26","v":0},{"$f":"'4'!AB26 * $DF26","v":0},{"$f":"'4'!AC26 * $DF26","v":0},{"$f":"'4'!AD26 * $DF26","v":0},{"$f":"'4'!AE26 * $DF26","v":0},{"$f":"'4'!AF26 * $DF26","v":0},{"$f":"'4'!AG26 * $DF26","v":0},{"$f":"'4'!AH26 * $DF26","v":0},{"$f":"'4'!AI26 * $DF26","v":0},{"$f":"'4'!AJ26 * $DF26","v":0},{"$f":"'4'!AK26 * $DF26","v":0},{"$f":"'4'!AL26 * $DF26","v":0},{"$f":"'4'!AM26 * $DF26","v":0},{"$f":"'4'!AN26 * $DF26","v":0},{"$f":"'4'!AO26 * $DF26","v":0},{"$f":"'4'!AP26 * $DF26","v":0},{"$f":"'4'!AQ26 * $DF26","v":0},{"$f":"'4'!AR26 * $DF26","v":0},{"$f":"'4'!AS26 * $DF26","v":0},{"$f":"'4'!AT26 * $DF26","v":0},{"$f":"'4'!AU26 * $DF26","v":0},{"$f":"'4'!AV26 * $DF26","v":0},{"$f":"'4'!AW26 * $DF26","v":0},{"$f":"'4'!AX26 * $DF26","v":0},{"$f":"'4'!AY26 * $DF26","v":0},{"$f":"'4'!AZ26 * $DF26","v":0},{"$f":"'4'!BA26 * $DF26","v":0},{"$f":"'4'!BB26 * $DF26","v":0},{"$f":"'4'!BC26 * $DF26","v":0},{"$f":"'4'!BD26 * $DF26","v":0},{"$f":"'4'!BE26 * $DF26","v":0},{"$f":"'4'!BF26 * $DF26","v":0},{"$f":"'4'!BG26 * $DF26","v":0},{"$f":"'4'!BH26 * $DF26","v":0},{"$f":"'4'!BI26 * $DF26","v":0},{"$f":"'4'!BJ26 * $DF26","v":0},{"$f":"'4'!BK26 * $DF26","v":0},{"$f":"'4'!BL26 * $DF26","v":0},{"$f":"'4'!BM26 * $DF26","v":0},{"$f":"'4'!BN26 * $DF26","v":0},{"$f":"'4'!BO26 * $DF26","v":0},{"$f":"'4'!BP26 * $DF26","v":0},{"$f":"'4'!BQ26 * $DF26","v":0},{"$f":"'4'!BR26 * $DF26","v":0},{"$f":"'4'!BS26 * $DF26","v":0},{"$f":"'4'!BT26 * $DF26","v":0},{"$f":"'4'!BU26 * $DF26","v":0},{"$f":"'4'!BV26 * $DF26","v":0},{"$f":"'4'!BW26 * $DF26","v":0},{"$f":"'4'!BX26 * $DF26","v":0},{"$f":"'4'!BY26 * $DF26","v":0},{"$f":"'4'!BZ26 * $DF26","v":0},{"$f":"'4'!CA26 * $DF26","v":0},{"$f":"'4'!CB26 * $DF26","v":0},{"$f":"'4'!CC26 * $DF26","v":0},{"$f":"'4'!CD26 * $DF26","v":0},{"$f":"'4'!CE26 * $DF26","v":0},{"$f":"'4'!CF26 * $DF26","v":0},{"$f":"'4'!CG26 * $DF26","v":0},{"$f":"'4'!CH26 * $DF26","v":0},{"$f":"'4'!CI26 * $DF26","v":0},{"$f":"'4'!CJ26 * $DF26","v":0},{"$f":"'4'!CK26 * $DF26","v":0},{"$f":"'4'!CL26 * $DF26","v":0},{"$f":"'4'!CM26 * $DF26","v":0},{"$f":"'4'!CN26 * $DF26","v":0},{"$f":"'4'!CO26 * $DF26","v":0},{"$f":"'4'!CP26 * $DF26","v":0},{"$f":"'4'!CQ26 * $DF26","v":0},{"$f":"'4'!CR26 * $DF26","v":0},{"$f":"'4'!CS26 * $DF26","v":0},{"$f":"'4'!CT26 * $DF26","v":0},{"$f":"'4'!CU26 * $DF26","v":0},{"$f":"'4'!CV26 * $DF26","v":0},{"$f":"'4'!CW26 * $DF26","v":0},{"$f":"'4'!CX26 * $DF26","v":0},{"$f":"'4'!CY26 * $DF26","v":0},{"$f":"'4'!CZ26 * $DF26","v":0},{"$f":"'4'!DA26 * $DF26","v":0},null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DE26,PAL))","v":0},"D.1.4.",1]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DE27,PAL))","v":0},0,{"$f":"'4'!F27 * $DF27","v":0},{"$f":"'4'!G27 * $DF27","v":0},{"$f":"'4'!H27 * $DF27","v":0},{"$f":"'4'!I27 * $DF27","v":0},{"$f":"'4'!J27 * $DF27","v":0},{"$f":"'4'!K27 * $DF27","v":0},{"$f":"'4'!L27 * $DF27","v":0},{"$f":"'4'!M27 * $DF27","v":0},{"$f":"'4'!N27 * $DF27","v":0},{"$f":"'4'!O27 * $DF27","v":0},{"$f":"'4'!P27 * $DF27","v":0},{"$f":"'4'!Q27 * $DF27","v":0},{"$f":"'4'!R27 * $DF27","v":0},{"$f":"'4'!S27 * $DF27","v":0},{"$f":"'4'!T27 * $DF27","v":0},{"$f":"'4'!U27 * $DF27","v":0},{"$f":"'4'!V27 * $DF27","v":0},{"$f":"'4'!W27 * $DF27","v":0},{"$f":"'4'!X27 * $DF27","v":0},{"$f":"'4'!Y27 * $DF27","v":0},{"$f":"'4'!Z27 * $DF27","v":0},{"$f":"'4'!AA27 * $DF27","v":0},{"$f":"'4'!AB27 * $DF27","v":0},{"$f":"'4'!AC27 * $DF27","v":0},{"$f":"'4'!AD27 * $DF27","v":0},{"$f":"'4'!AE27 * $DF27","v":0},{"$f":"'4'!AF27 * $DF27","v":0},{"$f":"'4'!AG27 * $DF27","v":0},{"$f":"'4'!AH27 * $DF27","v":0},{"$f":"'4'!AI27 * $DF27","v":0},{"$f":"'4'!AJ27 * $DF27","v":0},{"$f":"'4'!AK27 * $DF27","v":0},{"$f":"'4'!AL27 * $DF27","v":0},{"$f":"'4'!AM27 * $DF27","v":0},{"$f":"'4'!AN27 * $DF27","v":0},{"$f":"'4'!AO27 * $DF27","v":0},{"$f":"'4'!AP27 * $DF27","v":0},{"$f":"'4'!AQ27 * $DF27","v":0},{"$f":"'4'!AR27 * $DF27","v":0},{"$f":"'4'!AS27 * $DF27","v":0},{"$f":"'4'!AT27 * $DF27","v":0},{"$f":"'4'!AU27 * $DF27","v":0},{"$f":"'4'!AV27 * $DF27","v":0},{"$f":"'4'!AW27 * $DF27","v":0},{"$f":"'4'!AX27 * $DF27","v":0},{"$f":"'4'!AY27 * $DF27","v":0},{"$f":"'4'!AZ27 * $DF27","v":0},{"$f":"'4'!BA27 * $DF27","v":0},{"$f":"'4'!BB27 * $DF27","v":0},{"$f":"'4'!BC27 * $DF27","v":0},{"$f":"'4'!BD27 * $DF27","v":0},{"$f":"'4'!BE27 * $DF27","v":0},{"$f":"'4'!BF27 * $DF27","v":0},{"$f":"'4'!BG27 * $DF27","v":0},{"$f":"'4'!BH27 * $DF27","v":0},{"$f":"'4'!BI27 * $DF27","v":0},{"$f":"'4'!BJ27 * $DF27","v":0},{"$f":"'4'!BK27 * $DF27","v":0},{"$f":"'4'!BL27 * $DF27","v":0},{"$f":"'4'!BM27 * $DF27","v":0},{"$f":"'4'!BN27 * $DF27","v":0},{"$f":"'4'!BO27 * $DF27","v":0},{"$f":"'4'!BP27 * $DF27","v":0},{"$f":"'4'!BQ27 * $DF27","v":0},{"$f":"'4'!BR27 * $DF27","v":0},{"$f":"'4'!BS27 * $DF27","v":0},{"$f":"'4'!BT27 * $DF27","v":0},{"$f":"'4'!BU27 * $DF27","v":0},{"$f":"'4'!BV27 * $DF27","v":0},{"$f":"'4'!BW27 * $DF27","v":0},{"$f":"'4'!BX27 * $DF27","v":0},{"$f":"'4'!BY27 * $DF27","v":0},{"$f":"'4'!BZ27 * $DF27","v":0},{"$f":"'4'!CA27 * $DF27","v":0},{"$f":"'4'!CB27 * $DF27","v":0},{"$f":"'4'!CC27 * $DF27","v":0},{"$f":"'4'!CD27 * $DF27","v":0},{"$f":"'4'!CE27 * $DF27","v":0},{"$f":"'4'!CF27 * $DF27","v":0},{"$f":"'4'!CG27 * $DF27","v":0},{"$f":"'4'!CH27 * $DF27","v":0},{"$f":"'4'!CI27 * $DF27","v":0},{"$f":"'4'!CJ27 * $DF27","v":0},{"$f":"'4'!CK27 * $DF27","v":0},{"$f":"'4'!CL27 * $DF27","v":0},{"$f":"'4'!CM27 * $DF27","v":0},{"$f":"'4'!CN27 * $DF27","v":0},{"$f":"'4'!CO27 * $DF27","v":0},{"$f":"'4'!CP27 * $DF27","v":0},{"$f":"'4'!CQ27 * $DF27","v":0},{"$f":"'4'!CR27 * $DF27","v":0},{"$f":"'4'!CS27 * $DF27","v":0},{"$f":"'4'!CT27 * $DF27","v":0},{"$f":"'4'!CU27 * $DF27","v":0},{"$f":"'4'!CV27 * $DF27","v":0},{"$f":"'4'!CW27 * $DF27","v":0},{"$f":"'4'!CX27 * $DF27","v":0},{"$f":"'4'!CY27 * $DF27","v":0},{"$f":"'4'!CZ27 * $DF27","v":0},{"$f":"'4'!DA27 * $DF27","v":0},null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DE27,PAL))","v":0},"D.1.5.",1]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DE28,PAL))","v":0},0,{"$f":"'4'!F28 * $DF28","v":0},{"$f":"'4'!G28 * $DF28","v":0},{"$f":"'4'!H28 * $DF28","v":0},{"$f":"'4'!I28 * $DF28","v":0},{"$f":"'4'!J28 * $DF28","v":0},{"$f":"'4'!K28 * $DF28","v":0},{"$f":"'4'!L28 * $DF28","v":0},{"$f":"'4'!M28 * $DF28","v":0},{"$f":"'4'!N28 * $DF28","v":0},{"$f":"'4'!O28 * $DF28","v":0},{"$f":"'4'!P28 * $DF28","v":0},{"$f":"'4'!Q28 * $DF28","v":0},{"$f":"'4'!R28 * $DF28","v":0},{"$f":"'4'!S28 * $DF28","v":0},{"$f":"'4'!T28 * $DF28","v":0},{"$f":"'4'!U28 * $DF28","v":0},{"$f":"'4'!V28 * $DF28","v":0},{"$f":"'4'!W28 * $DF28","v":0},{"$f":"'4'!X28 * $DF28","v":0},{"$f":"'4'!Y28 * $DF28","v":0},{"$f":"'4'!Z28 * $DF28","v":0},{"$f":"'4'!AA28 * $DF28","v":0},{"$f":"'4'!AB28 * $DF28","v":0},{"$f":"'4'!AC28 * $DF28","v":0},{"$f":"'4'!AD28 * $DF28","v":0},{"$f":"'4'!AE28 * $DF28","v":0},{"$f":"'4'!AF28 * $DF28","v":0},{"$f":"'4'!AG28 * $DF28","v":0},{"$f":"'4'!AH28 * $DF28","v":0},{"$f":"'4'!AI28 * $DF28","v":0},{"$f":"'4'!AJ28 * $DF28","v":0},{"$f":"'4'!AK28 * $DF28","v":0},{"$f":"'4'!AL28 * $DF28","v":0},{"$f":"'4'!AM28 * $DF28","v":0},{"$f":"'4'!AN28 * $DF28","v":0},{"$f":"'4'!AO28 * $DF28","v":0},{"$f":"'4'!AP28 * $DF28","v":0},{"$f":"'4'!AQ28 * $DF28","v":0},{"$f":"'4'!AR28 * $DF28","v":0},{"$f":"'4'!AS28 * $DF28","v":0},{"$f":"'4'!AT28 * $DF28","v":0},{"$f":"'4'!AU28 * $DF28","v":0},{"$f":"'4'!AV28 * $DF28","v":0},{"$f":"'4'!AW28 * $DF28","v":0},{"$f":"'4'!AX28 * $DF28","v":0},{"$f":"'4'!AY28 * $DF28","v":0},{"$f":"'4'!AZ28 * $DF28","v":0},{"$f":"'4'!BA28 * $DF28","v":0},{"$f":"'4'!BB28 * $DF28","v":0},{"$f":"'4'!BC28 * $DF28","v":0},{"$f":"'4'!BD28 * $DF28","v":0},{"$f":"'4'!BE28 * $DF28","v":0},{"$f":"'4'!BF28 * $DF28","v":0},{"$f":"'4'!BG28 * $DF28","v":0},{"$f":"'4'!BH28 * $DF28","v":0},{"$f":"'4'!BI28 * $DF28","v":0},{"$f":"'4'!BJ28 * $DF28","v":0},{"$f":"'4'!BK28 * $DF28","v":0},{"$f":"'4'!BL28 * $DF28","v":0},{"$f":"'4'!BM28 * $DF28","v":0},{"$f":"'4'!BN28 * $DF28","v":0},{"$f":"'4'!BO28 * $DF28","v":0},{"$f":"'4'!BP28 * $DF28","v":0},{"$f":"'4'!BQ28 * $DF28","v":0},{"$f":"'4'!BR28 * $DF28","v":0},{"$f":"'4'!BS28 * $DF28","v":0},{"$f":"'4'!BT28 * $DF28","v":0},{"$f":"'4'!BU28 * $DF28","v":0},{"$f":"'4'!BV28 * $DF28","v":0},{"$f":"'4'!BW28 * $DF28","v":0},{"$f":"'4'!BX28 * $DF28","v":0},{"$f":"'4'!BY28 * $DF28","v":0},{"$f":"'4'!BZ28 * $DF28","v":0},{"$f":"'4'!CA28 * $DF28","v":0},{"$f":"'4'!CB28 * $DF28","v":0},{"$f":"'4'!CC28 * $DF28","v":0},{"$f":"'4'!CD28 * $DF28","v":0},{"$f":"'4'!CE28 * $DF28","v":0},{"$f":"'4'!CF28 * $DF28","v":0},{"$f":"'4'!CG28 * $DF28","v":0},{"$f":"'4'!CH28 * $DF28","v":0},{"$f":"'4'!CI28 * $DF28","v":0},{"$f":"'4'!CJ28 * $DF28","v":0},{"$f":"'4'!CK28 * $DF28","v":0},{"$f":"'4'!CL28 * $DF28","v":0},{"$f":"'4'!CM28 * $DF28","v":0},{"$f":"'4'!CN28 * $DF28","v":0},{"$f":"'4'!CO28 * $DF28","v":0},{"$f":"'4'!CP28 * $DF28","v":0},{"$f":"'4'!CQ28 * $DF28","v":0},{"$f":"'4'!CR28 * $DF28","v":0},{"$f":"'4'!CS28 * $DF28","v":0},{"$f":"'4'!CT28 * $DF28","v":0},{"$f":"'4'!CU28 * $DF28","v":0},{"$f":"'4'!CV28 * $DF28","v":0},{"$f":"'4'!CW28 * $DF28","v":0},{"$f":"'4'!CX28 * $DF28","v":0},{"$f":"'4'!CY28 * $DF28","v":0},{"$f":"'4'!CZ28 * $DF28","v":0},{"$f":"'4'!DA28 * $DF28","v":0},null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DE28,PAL))","v":0},"D.1.6.",1]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DE29,PAL))","v":0},0,{"$f":"'4'!F29 * $DF29","v":0},{"$f":"'4'!G29 * $DF29","v":0},{"$f":"'4'!H29 * $DF29","v":0},{"$f":"'4'!I29 * $DF29","v":0},{"$f":"'4'!J29 * $DF29","v":0},{"$f":"'4'!K29 * $DF29","v":0},{"$f":"'4'!L29 * $DF29","v":0},{"$f":"'4'!M29 * $DF29","v":0},{"$f":"'4'!N29 * $DF29","v":0},{"$f":"'4'!O29 * $DF29","v":0},{"$f":"'4'!P29 * $DF29","v":0},{"$f":"'4'!Q29 * $DF29","v":0},{"$f":"'4'!R29 * $DF29","v":0},{"$f":"'4'!S29 * $DF29","v":0},{"$f":"'4'!T29 * $DF29","v":0},{"$f":"'4'!U29 * $DF29","v":0},{"$f":"'4'!V29 * $DF29","v":0},{"$f":"'4'!W29 * $DF29","v":0},{"$f":"'4'!X29 * $DF29","v":0},{"$f":"'4'!Y29 * $DF29","v":0},{"$f":"'4'!Z29 * $DF29","v":0},{"$f":"'4'!AA29 * $DF29","v":0},{"$f":"'4'!AB29 * $DF29","v":0},{"$f":"'4'!AC29 * $DF29","v":0},{"$f":"'4'!AD29 * $DF29","v":0},{"$f":"'4'!AE29 * $DF29","v":0},{"$f":"'4'!AF29 * $DF29","v":0},{"$f":"'4'!AG29 * $DF29","v":0},{"$f":"'4'!AH29 * $DF29","v":0},{"$f":"'4'!AI29 * $DF29","v":0},{"$f":"'4'!AJ29 * $DF29","v":0},{"$f":"'4'!AK29 * $DF29","v":0},{"$f":"'4'!AL29 * $DF29","v":0},{"$f":"'4'!AM29 * $DF29","v":0},{"$f":"'4'!AN29 * $DF29","v":0},{"$f":"'4'!AO29 * $DF29","v":0},{"$f":"'4'!AP29 * $DF29","v":0},{"$f":"'4'!AQ29 * $DF29","v":0},{"$f":"'4'!AR29 * $DF29","v":0},{"$f":"'4'!AS29 * $DF29","v":0},{"$f":"'4'!AT29 * $DF29","v":0},{"$f":"'4'!AU29 * $DF29","v":0},{"$f":"'4'!AV29 * $DF29","v":0},{"$f":"'4'!AW29 * $DF29","v":0},{"$f":"'4'!AX29 * $DF29","v":0},{"$f":"'4'!AY29 * $DF29","v":0},{"$f":"'4'!AZ29 * $DF29","v":0},{"$f":"'4'!BA29 * $DF29","v":0},{"$f":"'4'!BB29 * $DF29","v":0},{"$f":"'4'!BC29 * $DF29","v":0},{"$f":"'4'!BD29 * $DF29","v":0},{"$f":"'4'!BE29 * $DF29","v":0},{"$f":"'4'!BF29 * $DF29","v":0},{"$f":"'4'!BG29 * $DF29","v":0},{"$f":"'4'!BH29 * $DF29","v":0},{"$f":"'4'!BI29 * $DF29","v":0},{"$f":"'4'!BJ29 * $DF29","v":0},{"$f":"'4'!BK29 * $DF29","v":0},{"$f":"'4'!BL29 * $DF29","v":0},{"$f":"'4'!BM29 * $DF29","v":0},{"$f":"'4'!BN29 * $DF29","v":0},{"$f":"'4'!BO29 * $DF29","v":0},{"$f":"'4'!BP29 * $DF29","v":0},{"$f":"'4'!BQ29 * $DF29","v":0},{"$f":"'4'!BR29 * $DF29","v":0},{"$f":"'4'!BS29 * $DF29","v":0},{"$f":"'4'!BT29 * $DF29","v":0},{"$f":"'4'!BU29 * $DF29","v":0},{"$f":"'4'!BV29 * $DF29","v":0},{"$f":"'4'!BW29 * $DF29","v":0},{"$f":"'4'!BX29 * $DF29","v":0},{"$f":"'4'!BY29 * $DF29","v":0},{"$f":"'4'!BZ29 * $DF29","v":0},{"$f":"'4'!CA29 * $DF29","v":0},{"$f":"'4'!CB29 * $DF29","v":0},{"$f":"'4'!CC29 * $DF29","v":0},{"$f":"'4'!CD29 * $DF29","v":0},{"$f":"'4'!CE29 * $DF29","v":0},{"$f":"'4'!CF29 * $DF29","v":0},{"$f":"'4'!CG29 * $DF29","v":0},{"$f":"'4'!CH29 * $DF29","v":0},{"$f":"'4'!CI29 * $DF29","v":0},{"$f":"'4'!CJ29 * $DF29","v":0},{"$f":"'4'!CK29 * $DF29","v":0},{"$f":"'4'!CL29 * $DF29","v":0},{"$f":"'4'!CM29 * $DF29","v":0},{"$f":"'4'!CN29 * $DF29","v":0},{"$f":"'4'!CO29 * $DF29","v":0},{"$f":"'4'!CP29 * $DF29","v":0},{"$f":"'4'!CQ29 * $DF29","v":0},{"$f":"'4'!CR29 * $DF29","v":0},{"$f":"'4'!CS29 * $DF29","v":0},{"$f":"'4'!CT29 * $DF29","v":0},{"$f":"'4'!CU29 * $DF29","v":0},{"$f":"'4'!CV29 * $DF29","v":0},{"$f":"'4'!CW29 * $DF29","v":0},{"$f":"'4'!CX29 * $DF29","v":0},{"$f":"'4'!CY29 * $DF29","v":0},{"$f":"'4'!CZ29 * $DF29","v":0},{"$f":"'4'!DA29 * $DF29","v":0},null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DE29,PAL))","v":0},"D.2.",1]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK31,AK33)-AK32,0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO31,AO33)-AO32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG31,CG33)-CG32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD31,DD33)-DD32,0)","v":0},"E."]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DE31,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F31:$DE31)","v":0},{"$f":"SUMPRODUCT(F8:F15,Pirkimo_PVM)+SUMPRODUCT(F23:F28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AK8:AK15,Pirkimo_PVM)+SUMPRODUCT(AK23:AK28,Pirkimo_PVM_II)","v":0},0,0,0,{"$f":"SUMPRODUCT(AO8:AO15,Pirkimo_PVM)+SUMPRODUCT(AO23:AO28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CG8:CG15,Pirkimo_PVM)+SUMPRODUCT(CG23:CG28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DE31,PAL))","v":0},"E.1."]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DE32,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F32:$DE32)","v":0},{"$f":"SUMPRODUCT(F18:F19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AK18:AK19,Pardavimo_PVM)","v":0},0,0,0,{"$f":"SUMPRODUCT(AO18:AO19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CG18:CG19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DE32,PAL))","v":0},"E.2."]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DE33,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F33:$DE33)","v":0},{"$f":"'4'!F33","v":0},{"$f":"'4'!G33","v":0},{"$f":"'4'!H33","v":0},{"$f":"'4'!I33","v":0},{"$f":"'4'!J33","v":0},{"$f":"'4'!K33","v":0},{"$f":"'4'!L33","v":0},{"$f":"'4'!M33","v":0},{"$f":"'4'!N33","v":0},{"$f":"'4'!O33","v":0},{"$f":"'4'!P33","v":0},{"$f":"'4'!Q33","v":0},{"$f":"'4'!R33","v":0},{"$f":"'4'!S33","v":0},{"$f":"'4'!T33","v":0},{"$f":"'4'!U33","v":0},{"$f":"'4'!V33","v":0},{"$f":"'4'!W33","v":0},{"$f":"'4'!X33","v":0},{"$f":"'4'!Y33","v":0},{"$f":"'4'!Z33","v":0},{"$f":"'4'!AA33","v":0},{"$f":"'4'!AB33","v":0},{"$f":"'4'!AC33","v":0},{"$f":"'4'!AD33","v":0},{"$f":"'4'!AE33","v":0},{"$f":"'4'!AF33","v":0},{"$f":"'4'!AG33","v":0},{"$f":"'4'!AH33","v":0},{"$f":"'4'!AI33","v":0},{"$f":"'4'!AJ33","v":0},{"$f":"'4'!AK33","v":0},{"$f":"'4'!AL33","v":0},{"$f":"'4'!AM33","v":0},{"$f":"'4'!AN33","v":0},{"$f":"'4'!AO33","v":0},{"$f":"'4'!AP33","v":0},{"$f":"'4'!AQ33","v":0},{"$f":"'4'!AR33","v":0},{"$f":"'4'!AS33","v":0},{"$f":"'4'!AT33","v":0},{"$f":"'4'!AU33","v":0},{"$f":"'4'!AV33","v":0},{"$f":"'4'!AW33","v":0},{"$f":"'4'!AX33","v":0},{"$f":"'4'!AY33","v":0},{"$f":"'4'!AZ33","v":0},{"$f":"'4'!BA33","v":0},{"$f":"'4'!BB33","v":0},{"$f":"'4'!BC33","v":0},{"$f":"'4'!BD33","v":0},{"$f":"'4'!BE33","v":0},{"$f":"'4'!BF33","v":0},{"$f":"'4'!BG33","v":0},{"$f":"'4'!BH33","v":0},{"$f":"'4'!BI33","v":0},{"$f":"'4'!BJ33","v":0},{"$f":"'4'!BK33","v":0},{"$f":"'4'!BL33","v":0},{"$f":"'4'!BM33","v":0},{"$f":"'4'!BN33","v":0},{"$f":"'4'!BO33","v":0},{"$f":"'4'!BP33","v":0},{"$f":"'4'!BQ33","v":0},{"$f":"'4'!BR33","v":0},{"$f":"'4'!BS33","v":0},{"$f":"'4'!BT33","v":0},{"$f":"'4'!BU33","v":0},{"$f":"'4'!BV33","v":0},{"$f":"'4'!BW33","v":0},{"$f":"'4'!BX33","v":0},{"$f":"'4'!BY33","v":0},{"$f":"'4'!BZ33","v":0},{"$f":"'4'!CA33","v":0},{"$f":"'4'!CB33","v":0},{"$f":"'4'!CC33","v":0},{"$f":"'4'!CD33","v":0},{"$f":"'4'!CE33","v":0},{"$f":"'4'!CF33","v":0},{"$f":"'4'!CG33","v":0},{"$f":"'4'!CH33","v":0},{"$f":"'4'!CI33","v":0},{"$f":"'4'!CJ33","v":0},{"$f":"'4'!CK33","v":0},{"$f":"'4'!CL33","v":0},{"$f":"'4'!CM33","v":0},{"$f":"'4'!CN33","v":0},{"$f":"'4'!CO33","v":0},{"$f":"'4'!CP33","v":0},{"$f":"'4'!CQ33","v":0},{"$f":"'4'!CR33","v":0},{"$f":"'4'!CS33","v":0},{"$f":"'4'!CT33","v":0},{"$f":"'4'!CU33","v":0},{"$f":"'4'!CV33","v":0},{"$f":"'4'!CW33","v":0},{"$f":"'4'!CX33","v":0},{"$f":"'4'!CY33","v":0},{"$f":"'4'!CZ33","v":0},{"$f":"'4'!DA33","v":0},null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DE33,PAL))","v":0},"E.3."]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK17)-SUM(AK15,AK22),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO17)-SUM(AO15,AO22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG17)-SUM(CG15,CG22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DE17)-SUM(DE7,DE21),0)","v":0},"F."]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK36,AK41,AK44)","v":0},0,0,0,{"$f":"SUM(AO36,AO41,AO44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CG36,CG41,CG44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DE36,DE41,DE44)","v":0},"G. "]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK37:AK40),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO37:AO40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG37:CG40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0},"G.1."]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DE37,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F37:$DE37)","v":0},{"$f":"'4'!F37","v":0},{"$f":"'4'!G37","v":0},{"$f":"'4'!H37","v":0},{"$f":"'4'!I37","v":0},{"$f":"'4'!J37","v":0},{"$f":"'4'!K37","v":0},{"$f":"'4'!L37","v":0},{"$f":"'4'!M37","v":0},{"$f":"'4'!N37","v":0},{"$f":"'4'!O37","v":0},{"$f":"'4'!P37","v":0},{"$f":"'4'!Q37","v":0},{"$f":"'4'!R37","v":0},{"$f":"'4'!S37","v":0},{"$f":"'4'!T37","v":0},{"$f":"'4'!U37","v":0},{"$f":"'4'!V37","v":0},{"$f":"'4'!W37","v":0},{"$f":"'4'!X37","v":0},{"$f":"'4'!Y37","v":0},{"$f":"'4'!Z37","v":0},{"$f":"'4'!AA37","v":0},{"$f":"'4'!AB37","v":0},{"$f":"'4'!AC37","v":0},{"$f":"'4'!AD37","v":0},{"$f":"'4'!AE37","v":0},{"$f":"'4'!AF37","v":0},{"$f":"'4'!AG37","v":0},{"$f":"'4'!AH37","v":0},{"$f":"'4'!AI37","v":0},{"$f":"'4'!AJ37","v":0},{"$f":"'4'!AK37","v":0},{"$f":"'4'!AL37","v":0},{"$f":"'4'!AM37","v":0},{"$f":"'4'!AN37","v":0},{"$f":"'4'!AO37","v":0},{"$f":"'4'!AP37","v":0},{"$f":"'4'!AQ37","v":0},{"$f":"'4'!AR37","v":0},{"$f":"'4'!AS37","v":0},{"$f":"'4'!AT37","v":0},{"$f":"'4'!AU37","v":0},{"$f":"'4'!AV37","v":0},{"$f":"'4'!AW37","v":0},{"$f":"'4'!AX37","v":0},{"$f":"'4'!AY37","v":0},{"$f":"'4'!AZ37","v":0},{"$f":"'4'!BA37","v":0},{"$f":"'4'!BB37","v":0},{"$f":"'4'!BC37","v":0},{"$f":"'4'!BD37","v":0},{"$f":"'4'!BE37","v":0},{"$f":"'4'!BF37","v":0},{"$f":"'4'!BG37","v":0},{"$f":"'4'!BH37","v":0},{"$f":"'4'!BI37","v":0},{"$f":"'4'!BJ37","v":0},{"$f":"'4'!BK37","v":0},{"$f":"'4'!BL37","v":0},{"$f":"'4'!BM37","v":0},{"$f":"'4'!BN37","v":0},{"$f":"'4'!BO37","v":0},{"$f":"'4'!BP37","v":0},{"$f":"'4'!BQ37","v":0},{"$f":"'4'!BR37","v":0},{"$f":"'4'!BS37","v":0},{"$f":"'4'!BT37","v":0},{"$f":"'4'!BU37","v":0},{"$f":"'4'!BV37","v":0},{"$f":"'4'!BW37","v":0},{"$f":"'4'!BX37","v":0},{"$f":"'4'!BY37","v":0},{"$f":"'4'!BZ37","v":0},{"$f":"'4'!CA37","v":0},{"$f":"'4'!CB37","v":0},{"$f":"'4'!CC37","v":0},{"$f":"'4'!CD37","v":0},{"$f":"'4'!CE37","v":0},{"$f":"'4'!CF37","v":0},{"$f":"'4'!CG37","v":0},{"$f":"'4'!CH37","v":0},{"$f":"'4'!CI37","v":0},{"$f":"'4'!CJ37","v":0},{"$f":"'4'!CK37","v":0},{"$f":"'4'!CL37","v":0},{"$f":"'4'!CM37","v":0},{"$f":"'4'!CN37","v":0},{"$f":"'4'!CO37","v":0},{"$f":"'4'!CP37","v":0},{"$f":"'4'!CQ37","v":0},{"$f":"'4'!CR37","v":0},{"$f":"'4'!CS37","v":0},{"$f":"'4'!CT37","v":0},{"$f":"'4'!CU37","v":0},{"$f":"'4'!CV37","v":0},{"$f":"'4'!CW37","v":0},{"$f":"'4'!CX37","v":0},{"$f":"'4'!CY37","v":0},{"$f":"'4'!CZ37","v":0},{"$f":"'4'!DA37","v":0},null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DE37,PAL))","v":0},"G.1.1."]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DE38,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F38:$DE38)","v":0},{"$f":"'4'!F38","v":0},{"$f":"'4'!G38","v":0},{"$f":"'4'!H38","v":0},{"$f":"'4'!I38","v":0},{"$f":"'4'!J38","v":0},{"$f":"'4'!K38","v":0},{"$f":"'4'!L38","v":0},{"$f":"'4'!M38","v":0},{"$f":"'4'!N38","v":0},{"$f":"'4'!O38","v":0},{"$f":"'4'!P38","v":0},{"$f":"'4'!Q38","v":0},{"$f":"'4'!R38","v":0},{"$f":"'4'!S38","v":0},{"$f":"'4'!T38","v":0},{"$f":"'4'!U38","v":0},{"$f":"'4'!V38","v":0},{"$f":"'4'!W38","v":0},{"$f":"'4'!X38","v":0},{"$f":"'4'!Y38","v":0},{"$f":"'4'!Z38","v":0},{"$f":"'4'!AA38","v":0},{"$f":"'4'!AB38","v":0},{"$f":"'4'!AC38","v":0},{"$f":"'4'!AD38","v":0},{"$f":"'4'!AE38","v":0},{"$f":"'4'!AF38","v":0},{"$f":"'4'!AG38","v":0},{"$f":"'4'!AH38","v":0},{"$f":"'4'!AI38","v":0},{"$f":"'4'!AJ38","v":0},{"$f":"'4'!AK38","v":0},{"$f":"'4'!AL38","v":0},{"$f":"'4'!AM38","v":0},{"$f":"'4'!AN38","v":0},{"$f":"'4'!AO38","v":0},{"$f":"'4'!AP38","v":0},{"$f":"'4'!AQ38","v":0},{"$f":"'4'!AR38","v":0},{"$f":"'4'!AS38","v":0},{"$f":"'4'!AT38","v":0},{"$f":"'4'!AU38","v":0},{"$f":"'4'!AV38","v":0},{"$f":"'4'!AW38","v":0},{"$f":"'4'!AX38","v":0},{"$f":"'4'!AY38","v":0},{"$f":"'4'!AZ38","v":0},{"$f":"'4'!BA38","v":0},{"$f":"'4'!BB38","v":0},{"$f":"'4'!BC38","v":0},{"$f":"'4'!BD38","v":0},{"$f":"'4'!BE38","v":0},{"$f":"'4'!BF38","v":0},{"$f":"'4'!BG38","v":0},{"$f":"'4'!BH38","v":0},{"$f":"'4'!BI38","v":0},{"$f":"'4'!BJ38","v":0},{"$f":"'4'!BK38","v":0},{"$f":"'4'!BL38","v":0},{"$f":"'4'!BM38","v":0},{"$f":"'4'!BN38","v":0},{"$f":"'4'!BO38","v":0},{"$f":"'4'!BP38","v":0},{"$f":"'4'!BQ38","v":0},{"$f":"'4'!BR38","v":0},{"$f":"'4'!BS38","v":0},{"$f":"'4'!BT38","v":0},{"$f":"'4'!BU38","v":0},{"$f":"'4'!BV38","v":0},{"$f":"'4'!BW38","v":0},{"$f":"'4'!BX38","v":0},{"$f":"'4'!BY38","v":0},{"$f":"'4'!BZ38","v":0},{"$f":"'4'!CA38","v":0},{"$f":"'4'!CB38","v":0},{"$f":"'4'!CC38","v":0},{"$f":"'4'!CD38","v":0},{"$f":"'4'!CE38","v":0},{"$f":"'4'!CF38","v":0},{"$f":"'4'!CG38","v":0},{"$f":"'4'!CH38","v":0},{"$f":"'4'!CI38","v":0},{"$f":"'4'!CJ38","v":0},{"$f":"'4'!CK38","v":0},{"$f":"'4'!CL38","v":0},{"$f":"'4'!CM38","v":0},{"$f":"'4'!CN38","v":0},{"$f":"'4'!CO38","v":0},{"$f":"'4'!CP38","v":0},{"$f":"'4'!CQ38","v":0},{"$f":"'4'!CR38","v":0},{"$f":"'4'!CS38","v":0},{"$f":"'4'!CT38","v":0},{"$f":"'4'!CU38","v":0},{"$f":"'4'!CV38","v":0},{"$f":"'4'!CW38","v":0},{"$f":"'4'!CX38","v":0},{"$f":"'4'!CY38","v":0},{"$f":"'4'!CZ38","v":0},{"$f":"'4'!DA38","v":0},null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DE38,PAL))","v":0},"G.1.2."]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DE39,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F39:$DE39)","v":0},{"$f":"'4'!F39","v":0},{"$f":"'4'!G39","v":0},{"$f":"'4'!H39","v":0},{"$f":"'4'!I39","v":0},{"$f":"'4'!J39","v":0},{"$f":"'4'!K39","v":0},{"$f":"'4'!L39","v":0},{"$f":"'4'!M39","v":0},{"$f":"'4'!N39","v":0},{"$f":"'4'!O39","v":0},{"$f":"'4'!P39","v":0},{"$f":"'4'!Q39","v":0},{"$f":"'4'!R39","v":0},{"$f":"'4'!S39","v":0},{"$f":"'4'!T39","v":0},{"$f":"'4'!U39","v":0},{"$f":"'4'!V39","v":0},{"$f":"'4'!W39","v":0},{"$f":"'4'!X39","v":0},{"$f":"'4'!Y39","v":0},{"$f":"'4'!Z39","v":0},{"$f":"'4'!AA39","v":0},{"$f":"'4'!AB39","v":0},{"$f":"'4'!AC39","v":0},{"$f":"'4'!AD39","v":0},{"$f":"'4'!AE39","v":0},{"$f":"'4'!AF39","v":0},{"$f":"'4'!AG39","v":0},{"$f":"'4'!AH39","v":0},{"$f":"'4'!AI39","v":0},{"$f":"'4'!AJ39","v":0},{"$f":"'4'!AK39","v":0},{"$f":"'4'!AL39","v":0},{"$f":"'4'!AM39","v":0},{"$f":"'4'!AN39","v":0},{"$f":"'4'!AO39","v":0},{"$f":"'4'!AP39","v":0},{"$f":"'4'!AQ39","v":0},{"$f":"'4'!AR39","v":0},{"$f":"'4'!AS39","v":0},{"$f":"'4'!AT39","v":0},{"$f":"'4'!AU39","v":0},{"$f":"'4'!AV39","v":0},{"$f":"'4'!AW39","v":0},{"$f":"'4'!AX39","v":0},{"$f":"'4'!AY39","v":0},{"$f":"'4'!AZ39","v":0},{"$f":"'4'!BA39","v":0},{"$f":"'4'!BB39","v":0},{"$f":"'4'!BC39","v":0},{"$f":"'4'!BD39","v":0},{"$f":"'4'!BE39","v":0},{"$f":"'4'!BF39","v":0},{"$f":"'4'!BG39","v":0},{"$f":"'4'!BH39","v":0},{"$f":"'4'!BI39","v":0},{"$f":"'4'!BJ39","v":0},{"$f":"'4'!BK39","v":0},{"$f":"'4'!BL39","v":0},{"$f":"'4'!BM39","v":0},{"$f":"'4'!BN39","v":0},{"$f":"'4'!BO39","v":0},{"$f":"'4'!BP39","v":0},{"$f":"'4'!BQ39","v":0},{"$f":"'4'!BR39","v":0},{"$f":"'4'!BS39","v":0},{"$f":"'4'!BT39","v":0},{"$f":"'4'!BU39","v":0},{"$f":"'4'!BV39","v":0},{"$f":"'4'!BW39","v":0},{"$f":"'4'!BX39","v":0},{"$f":"'4'!BY39","v":0},{"$f":"'4'!BZ39","v":0},{"$f":"'4'!CA39","v":0},{"$f":"'4'!CB39","v":0},{"$f":"'4'!CC39","v":0},{"$f":"'4'!CD39","v":0},{"$f":"'4'!CE39","v":0},{"$f":"'4'!CF39","v":0},{"$f":"'4'!CG39","v":0},{"$f":"'4'!CH39","v":0},{"$f":"'4'!CI39","v":0},{"$f":"'4'!CJ39","v":0},{"$f":"'4'!CK39","v":0},{"$f":"'4'!CL39","v":0},{"$f":"'4'!CM39","v":0},{"$f":"'4'!CN39","v":0},{"$f":"'4'!CO39","v":0},{"$f":"'4'!CP39","v":0},{"$f":"'4'!CQ39","v":0},{"$f":"'4'!CR39","v":0},{"$f":"'4'!CS39","v":0},{"$f":"'4'!CT39","v":0},{"$f":"'4'!CU39","v":0},{"$f":"'4'!CV39","v":0},{"$f":"'4'!CW39","v":0},{"$f":"'4'!CX39","v":0},{"$f":"'4'!CY39","v":0},{"$f":"'4'!CZ39","v":0},{"$f":"'4'!DA39","v":0},null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DE39,PAL))","v":0},"G.1.3."]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DE40,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F40:$DE40)","v":0},{"$f":"'4'!F40","v":0},{"$f":"'4'!G40","v":0},{"$f":"'4'!H40","v":0},{"$f":"'4'!I40","v":0},{"$f":"'4'!J40","v":0},{"$f":"'4'!K40","v":0},{"$f":"'4'!L40","v":0},{"$f":"'4'!M40","v":0},{"$f":"'4'!N40","v":0},{"$f":"'4'!O40","v":0},{"$f":"'4'!P40","v":0},{"$f":"'4'!Q40","v":0},{"$f":"'4'!R40","v":0},{"$f":"'4'!S40","v":0},{"$f":"'4'!T40","v":0},{"$f":"'4'!U40","v":0},{"$f":"'4'!V40","v":0},{"$f":"'4'!W40","v":0},{"$f":"'4'!X40","v":0},{"$f":"'4'!Y40","v":0},{"$f":"'4'!Z40","v":0},{"$f":"'4'!AA40","v":0},{"$f":"'4'!AB40","v":0},{"$f":"'4'!AC40","v":0},{"$f":"'4'!AD40","v":0},{"$f":"'4'!AE40","v":0},{"$f":"'4'!AF40","v":0},{"$f":"'4'!AG40","v":0},{"$f":"'4'!AH40","v":0},{"$f":"'4'!AI40","v":0},{"$f":"'4'!AJ40","v":0},{"$f":"'4'!AK40","v":0},{"$f":"'4'!AL40","v":0},{"$f":"'4'!AM40","v":0},{"$f":"'4'!AN40","v":0},{"$f":"'4'!AO40","v":0},{"$f":"'4'!AP40","v":0},{"$f":"'4'!AQ40","v":0},{"$f":"'4'!AR40","v":0},{"$f":"'4'!AS40","v":0},{"$f":"'4'!AT40","v":0},{"$f":"'4'!AU40","v":0},{"$f":"'4'!AV40","v":0},{"$f":"'4'!AW40","v":0},{"$f":"'4'!AX40","v":0},{"$f":"'4'!AY40","v":0},{"$f":"'4'!AZ40","v":0},{"$f":"'4'!BA40","v":0},{"$f":"'4'!BB40","v":0},{"$f":"'4'!BC40","v":0},{"$f":"'4'!BD40","v":0},{"$f":"'4'!BE40","v":0},{"$f":"'4'!BF40","v":0},{"$f":"'4'!BG40","v":0},{"$f":"'4'!BH40","v":0},{"$f":"'4'!BI40","v":0},{"$f":"'4'!BJ40","v":0},{"$f":"'4'!BK40","v":0},{"$f":"'4'!BL40","v":0},{"$f":"'4'!BM40","v":0},{"$f":"'4'!BN40","v":0},{"$f":"'4'!BO40","v":0},{"$f":"'4'!BP40","v":0},{"$f":"'4'!BQ40","v":0},{"$f":"'4'!BR40","v":0},{"$f":"'4'!BS40","v":0},{"$f":"'4'!BT40","v":0},{"$f":"'4'!BU40","v":0},{"$f":"'4'!BV40","v":0},{"$f":"'4'!BW40","v":0},{"$f":"'4'!BX40","v":0},{"$f":"'4'!BY40","v":0},{"$f":"'4'!BZ40","v":0},{"$f":"'4'!CA40","v":0},{"$f":"'4'!CB40","v":0},{"$f":"'4'!CC40","v":0},{"$f":"'4'!CD40","v":0},{"$f":"'4'!CE40","v":0},{"$f":"'4'!CF40","v":0},{"$f":"'4'!CG40","v":0},{"$f":"'4'!CH40","v":0},{"$f":"'4'!CI40","v":0},{"$f":"'4'!CJ40","v":0},{"$f":"'4'!CK40","v":0},{"$f":"'4'!CL40","v":0},{"$f":"'4'!CM40","v":0},{"$f":"'4'!CN40","v":0},{"$f":"'4'!CO40","v":0},{"$f":"'4'!CP40","v":0},{"$f":"'4'!CQ40","v":0},{"$f":"'4'!CR40","v":0},{"$f":"'4'!CS40","v":0},{"$f":"'4'!CT40","v":0},{"$f":"'4'!CU40","v":0},{"$f":"'4'!CV40","v":0},{"$f":"'4'!CW40","v":0},{"$f":"'4'!CX40","v":0},{"$f":"'4'!CY40","v":0},{"$f":"'4'!CZ40","v":0},{"$f":"'4'!DA40","v":0},null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DE40,PAL))","v":0},{"$f":"B40","v":"G.1.4."}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK42:AK43),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO42:AO43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG42:CG43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0},"G.2."]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DE42,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F42:$DE42)","v":0},{"$f":"'4'!F42","v":0},{"$f":"'4'!G42","v":0},{"$f":"'4'!H42","v":0},{"$f":"'4'!I42","v":0},{"$f":"'4'!J42","v":0},{"$f":"'4'!K42","v":0},{"$f":"'4'!L42","v":0},{"$f":"'4'!M42","v":0},{"$f":"'4'!N42","v":0},{"$f":"'4'!O42","v":0},{"$f":"'4'!P42","v":0},{"$f":"'4'!Q42","v":0},{"$f":"'4'!R42","v":0},{"$f":"'4'!S42","v":0},{"$f":"'4'!T42","v":0},{"$f":"'4'!U42","v":0},{"$f":"'4'!V42","v":0},{"$f":"'4'!W42","v":0},{"$f":"'4'!X42","v":0},{"$f":"'4'!Y42","v":0},{"$f":"'4'!Z42","v":0},{"$f":"'4'!AA42","v":0},{"$f":"'4'!AB42","v":0},{"$f":"'4'!AC42","v":0},{"$f":"'4'!AD42","v":0},{"$f":"'4'!AE42","v":0},{"$f":"'4'!AF42","v":0},{"$f":"'4'!AG42","v":0},{"$f":"'4'!AH42","v":0},{"$f":"'4'!AI42","v":0},{"$f":"'4'!AJ42","v":0},{"$f":"'4'!AK42","v":0},{"$f":"'4'!AL42","v":0},{"$f":"'4'!AM42","v":0},{"$f":"'4'!AN42","v":0},{"$f":"'4'!AO42","v":0},{"$f":"'4'!AP42","v":0},{"$f":"'4'!AQ42","v":0},{"$f":"'4'!AR42","v":0},{"$f":"'4'!AS42","v":0},{"$f":"'4'!AT42","v":0},{"$f":"'4'!AU42","v":0},{"$f":"'4'!AV42","v":0},{"$f":"'4'!AW42","v":0},{"$f":"'4'!AX42","v":0},{"$f":"'4'!AY42","v":0},{"$f":"'4'!AZ42","v":0},{"$f":"'4'!BA42","v":0},{"$f":"'4'!BB42","v":0},{"$f":"'4'!BC42","v":0},{"$f":"'4'!BD42","v":0},{"$f":"'4'!BE42","v":0},{"$f":"'4'!BF42","v":0},{"$f":"'4'!BG42","v":0},{"$f":"'4'!BH42","v":0},{"$f":"'4'!BI42","v":0},{"$f":"'4'!BJ42","v":0},{"$f":"'4'!BK42","v":0},{"$f":"'4'!BL42","v":0},{"$f":"'4'!BM42","v":0},{"$f":"'4'!BN42","v":0},{"$f":"'4'!BO42","v":0},{"$f":"'4'!BP42","v":0},{"$f":"'4'!BQ42","v":0},{"$f":"'4'!BR42","v":0},{"$f":"'4'!BS42","v":0},{"$f":"'4'!BT42","v":0},{"$f":"'4'!BU42","v":0},{"$f":"'4'!BV42","v":0},{"$f":"'4'!BW42","v":0},{"$f":"'4'!BX42","v":0},{"$f":"'4'!BY42","v":0},{"$f":"'4'!BZ42","v":0},{"$f":"'4'!CA42","v":0},{"$f":"'4'!CB42","v":0},{"$f":"'4'!CC42","v":0},{"$f":"'4'!CD42","v":0},{"$f":"'4'!CE42","v":0},{"$f":"'4'!CF42","v":0},{"$f":"'4'!CG42","v":0},{"$f":"'4'!CH42","v":0},{"$f":"'4'!CI42","v":0},{"$f":"'4'!CJ42","v":0},{"$f":"'4'!CK42","v":0},{"$f":"'4'!CL42","v":0},{"$f":"'4'!CM42","v":0},{"$f":"'4'!CN42","v":0},{"$f":"'4'!CO42","v":0},{"$f":"'4'!CP42","v":0},{"$f":"'4'!CQ42","v":0},{"$f":"'4'!CR42","v":0},{"$f":"'4'!CS42","v":0},{"$f":"'4'!CT42","v":0},{"$f":"'4'!CU42","v":0},{"$f":"'4'!CV42","v":0},{"$f":"'4'!CW42","v":0},{"$f":"'4'!CX42","v":0},{"$f":"'4'!CY42","v":0},{"$f":"'4'!CZ42","v":0},{"$f":"'4'!DA42","v":0},null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DE42,PAL))","v":0},"G.2.1."]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DE43,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F43:$DE43)","v":0},{"$f":"'4'!F43","v":0},{"$f":"'4'!G43","v":0},{"$f":"'4'!H43","v":0},{"$f":"'4'!I43","v":0},{"$f":"'4'!J43","v":0},{"$f":"'4'!K43","v":0},{"$f":"'4'!L43","v":0},{"$f":"'4'!M43","v":0},{"$f":"'4'!N43","v":0},{"$f":"'4'!O43","v":0},{"$f":"'4'!P43","v":0},{"$f":"'4'!Q43","v":0},{"$f":"'4'!R43","v":0},{"$f":"'4'!S43","v":0},{"$f":"'4'!T43","v":0},{"$f":"'4'!U43","v":0},{"$f":"'4'!V43","v":0},{"$f":"'4'!W43","v":0},{"$f":"'4'!X43","v":0},{"$f":"'4'!Y43","v":0},{"$f":"'4'!Z43","v":0},{"$f":"'4'!AA43","v":0},{"$f":"'4'!AB43","v":0},{"$f":"'4'!AC43","v":0},{"$f":"'4'!AD43","v":0},{"$f":"'4'!AE43","v":0},{"$f":"'4'!AF43","v":0},{"$f":"'4'!AG43","v":0},{"$f":"'4'!AH43","v":0},{"$f":"'4'!AI43","v":0},{"$f":"'4'!AJ43","v":0},{"$f":"'4'!AK43","v":0},{"$f":"'4'!AL43","v":0},{"$f":"'4'!AM43","v":0},{"$f":"'4'!AN43","v":0},{"$f":"'4'!AO43","v":0},{"$f":"'4'!AP43","v":0},{"$f":"'4'!AQ43","v":0},{"$f":"'4'!AR43","v":0},{"$f":"'4'!AS43","v":0},{"$f":"'4'!AT43","v":0},{"$f":"'4'!AU43","v":0},{"$f":"'4'!AV43","v":0},{"$f":"'4'!AW43","v":0},{"$f":"'4'!AX43","v":0},{"$f":"'4'!AY43","v":0},{"$f":"'4'!AZ43","v":0},{"$f":"'4'!BA43","v":0},{"$f":"'4'!BB43","v":0},{"$f":"'4'!BC43","v":0},{"$f":"'4'!BD43","v":0},{"$f":"'4'!BE43","v":0},{"$f":"'4'!BF43","v":0},{"$f":"'4'!BG43","v":0},{"$f":"'4'!BH43","v":0},{"$f":"'4'!BI43","v":0},{"$f":"'4'!BJ43","v":0},{"$f":"'4'!BK43","v":0},{"$f":"'4'!BL43","v":0},{"$f":"'4'!BM43","v":0},{"$f":"'4'!BN43","v":0},{"$f":"'4'!BO43","v":0},{"$f":"'4'!BP43","v":0},{"$f":"'4'!BQ43","v":0},{"$f":"'4'!BR43","v":0},{"$f":"'4'!BS43","v":0},{"$f":"'4'!BT43","v":0},{"$f":"'4'!BU43","v":0},{"$f":"'4'!BV43","v":0},{"$f":"'4'!BW43","v":0},{"$f":"'4'!BX43","v":0},{"$f":"'4'!BY43","v":0},{"$f":"'4'!BZ43","v":0},{"$f":"'4'!CA43","v":0},{"$f":"'4'!CB43","v":0},{"$f":"'4'!CC43","v":0},{"$f":"'4'!CD43","v":0},{"$f":"'4'!CE43","v":0},{"$f":"'4'!CF43","v":0},{"$f":"'4'!CG43","v":0},{"$f":"'4'!CH43","v":0},{"$f":"'4'!CI43","v":0},{"$f":"'4'!CJ43","v":0},{"$f":"'4'!CK43","v":0},{"$f":"'4'!CL43","v":0},{"$f":"'4'!CM43","v":0},{"$f":"'4'!CN43","v":0},{"$f":"'4'!CO43","v":0},{"$f":"'4'!CP43","v":0},{"$f":"'4'!CQ43","v":0},{"$f":"'4'!CR43","v":0},{"$f":"'4'!CS43","v":0},{"$f":"'4'!CT43","v":0},{"$f":"'4'!CU43","v":0},{"$f":"'4'!CV43","v":0},{"$f":"'4'!CW43","v":0},{"$f":"'4'!CX43","v":0},{"$f":"'4'!CY43","v":0},{"$f":"'4'!CZ43","v":0},{"$f":"'4'!DA43","v":0},null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DE43,PAL))","v":0},"G.2.2."]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK45)-SUM(AK46),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AO45)-SUM(AO46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG45)-SUM(CG46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0},"G.3."]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DE45,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F45:$DE45)","v":0},{"$f":"'4'!F45","v":0},{"$f":"'4'!G45","v":0},{"$f":"'4'!H45","v":0},{"$f":"'4'!I45","v":0},{"$f":"'4'!J45","v":0},{"$f":"'4'!K45","v":0},{"$f":"'4'!L45","v":0},{"$f":"'4'!M45","v":0},{"$f":"'4'!N45","v":0},{"$f":"'4'!O45","v":0},{"$f":"'4'!P45","v":0},{"$f":"'4'!Q45","v":0},{"$f":"'4'!R45","v":0},{"$f":"'4'!S45","v":0},{"$f":"'4'!T45","v":0},{"$f":"'4'!U45","v":0},{"$f":"'4'!V45","v":0},{"$f":"'4'!W45","v":0},{"$f":"'4'!X45","v":0},{"$f":"'4'!Y45","v":0},{"$f":"'4'!Z45","v":0},{"$f":"'4'!AA45","v":0},{"$f":"'4'!AB45","v":0},{"$f":"'4'!AC45","v":0},{"$f":"'4'!AD45","v":0},{"$f":"'4'!AE45","v":0},{"$f":"'4'!AF45","v":0},{"$f":"'4'!AG45","v":0},{"$f":"'4'!AH45","v":0},{"$f":"'4'!AI45","v":0},{"$f":"'4'!AJ45","v":0},{"$f":"'4'!AK45","v":0},{"$f":"'4'!AL45","v":0},{"$f":"'4'!AM45","v":0},{"$f":"'4'!AN45","v":0},{"$f":"'4'!AO45","v":0},{"$f":"'4'!AP45","v":0},{"$f":"'4'!AQ45","v":0},{"$f":"'4'!AR45","v":0},{"$f":"'4'!AS45","v":0},{"$f":"'4'!AT45","v":0},{"$f":"'4'!AU45","v":0},{"$f":"'4'!AV45","v":0},{"$f":"'4'!AW45","v":0},{"$f":"'4'!AX45","v":0},{"$f":"'4'!AY45","v":0},{"$f":"'4'!AZ45","v":0},{"$f":"'4'!BA45","v":0},{"$f":"'4'!BB45","v":0},{"$f":"'4'!BC45","v":0},{"$f":"'4'!BD45","v":0},{"$f":"'4'!BE45","v":0},{"$f":"'4'!BF45","v":0},{"$f":"'4'!BG45","v":0},{"$f":"'4'!BH45","v":0},{"$f":"'4'!BI45","v":0},{"$f":"'4'!BJ45","v":0},{"$f":"'4'!BK45","v":0},{"$f":"'4'!BL45","v":0},{"$f":"'4'!BM45","v":0},{"$f":"'4'!BN45","v":0},{"$f":"'4'!BO45","v":0},{"$f":"'4'!BP45","v":0},{"$f":"'4'!BQ45","v":0},{"$f":"'4'!BR45","v":0},{"$f":"'4'!BS45","v":0},{"$f":"'4'!BT45","v":0},{"$f":"'4'!BU45","v":0},{"$f":"'4'!BV45","v":0},{"$f":"'4'!BW45","v":0},{"$f":"'4'!BX45","v":0},{"$f":"'4'!BY45","v":0},{"$f":"'4'!BZ45","v":0},{"$f":"'4'!CA45","v":0},{"$f":"'4'!CB45","v":0},{"$f":"'4'!CC45","v":0},{"$f":"'4'!CD45","v":0},{"$f":"'4'!CE45","v":0},{"$f":"'4'!CF45","v":0},{"$f":"'4'!CG45","v":0},{"$f":"'4'!CH45","v":0},{"$f":"'4'!CI45","v":0},{"$f":"'4'!CJ45","v":0},{"$f":"'4'!CK45","v":0},{"$f":"'4'!CL45","v":0},{"$f":"'4'!CM45","v":0},{"$f":"'4'!CN45","v":0},{"$f":"'4'!CO45","v":0},{"$f":"'4'!CP45","v":0},{"$f":"'4'!CQ45","v":0},{"$f":"'4'!CR45","v":0},{"$f":"'4'!CS45","v":0},{"$f":"'4'!CT45","v":0},{"$f":"'4'!CU45","v":0},{"$f":"'4'!CV45","v":0},{"$f":"'4'!CW45","v":0},{"$f":"'4'!CX45","v":0},{"$f":"'4'!CY45","v":0},{"$f":"'4'!CZ45","v":0},{"$f":"'4'!DA45","v":0},null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DE45,PAL))","v":0},"G.3.1."]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DE46,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F46:$DE46)","v":0},{"$f":"'4'!F46","v":0},{"$f":"'4'!G46","v":0},{"$f":"'4'!H46","v":0},{"$f":"'4'!I46","v":0},{"$f":"'4'!J46","v":0},{"$f":"'4'!K46","v":0},{"$f":"'4'!L46","v":0},{"$f":"'4'!M46","v":0},{"$f":"'4'!N46","v":0},{"$f":"'4'!O46","v":0},{"$f":"'4'!P46","v":0},{"$f":"'4'!Q46","v":0},{"$f":"'4'!R46","v":0},{"$f":"'4'!S46","v":0},{"$f":"'4'!T46","v":0},{"$f":"'4'!U46","v":0},{"$f":"'4'!V46","v":0},{"$f":"'4'!W46","v":0},{"$f":"'4'!X46","v":0},{"$f":"'4'!Y46","v":0},{"$f":"'4'!Z46","v":0},{"$f":"'4'!AA46","v":0},{"$f":"'4'!AB46","v":0},{"$f":"'4'!AC46","v":0},{"$f":"'4'!AD46","v":0},{"$f":"'4'!AE46","v":0},{"$f":"'4'!AF46","v":0},{"$f":"'4'!AG46","v":0},{"$f":"'4'!AH46","v":0},{"$f":"'4'!AI46","v":0},{"$f":"'4'!AJ46","v":0},{"$f":"'4'!AK46","v":0},{"$f":"'4'!AL46","v":0},{"$f":"'4'!AM46","v":0},{"$f":"'4'!AN46","v":0},{"$f":"'4'!AO46","v":0},{"$f":"'4'!AP46","v":0},{"$f":"'4'!AQ46","v":0},{"$f":"'4'!AR46","v":0},{"$f":"'4'!AS46","v":0},{"$f":"'4'!AT46","v":0},{"$f":"'4'!AU46","v":0},{"$f":"'4'!AV46","v":0},{"$f":"'4'!AW46","v":0},{"$f":"'4'!AX46","v":0},{"$f":"'4'!AY46","v":0},{"$f":"'4'!AZ46","v":0},{"$f":"'4'!BA46","v":0},{"$f":"'4'!BB46","v":0},{"$f":"'4'!BC46","v":0},{"$f":"'4'!BD46","v":0},{"$f":"'4'!BE46","v":0},{"$f":"'4'!BF46","v":0},{"$f":"'4'!BG46","v":0},{"$f":"'4'!BH46","v":0},{"$f":"'4'!BI46","v":0},{"$f":"'4'!BJ46","v":0},{"$f":"'4'!BK46","v":0},{"$f":"'4'!BL46","v":0},{"$f":"'4'!BM46","v":0},{"$f":"'4'!BN46","v":0},{"$f":"'4'!BO46","v":0},{"$f":"'4'!BP46","v":0},{"$f":"'4'!BQ46","v":0},{"$f":"'4'!BR46","v":0},{"$f":"'4'!BS46","v":0},{"$f":"'4'!BT46","v":0},{"$f":"'4'!BU46","v":0},{"$f":"'4'!BV46","v":0},{"$f":"'4'!BW46","v":0},{"$f":"'4'!BX46","v":0},{"$f":"'4'!BY46","v":0},{"$f":"'4'!BZ46","v":0},{"$f":"'4'!CA46","v":0},{"$f":"'4'!CB46","v":0},{"$f":"'4'!CC46","v":0},{"$f":"'4'!CD46","v":0},{"$f":"'4'!CE46","v":0},{"$f":"'4'!CF46","v":0},{"$f":"'4'!CG46","v":0},{"$f":"'4'!CH46","v":0},{"$f":"'4'!CI46","v":0},{"$f":"'4'!CJ46","v":0},{"$f":"'4'!CK46","v":0},{"$f":"'4'!CL46","v":0},{"$f":"'4'!CM46","v":0},{"$f":"'4'!CN46","v":0},{"$f":"'4'!CO46","v":0},{"$f":"'4'!CP46","v":0},{"$f":"'4'!CQ46","v":0},{"$f":"'4'!CR46","v":0},{"$f":"'4'!CS46","v":0},{"$f":"'4'!CT46","v":0},{"$f":"'4'!CU46","v":0},{"$f":"'4'!CV46","v":0},{"$f":"'4'!CW46","v":0},{"$f":"'4'!CX46","v":0},{"$f":"'4'!CY46","v":0},{"$f":"'4'!CZ46","v":0},{"$f":"'4'!DA46","v":0},null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DE46,PAL))","v":0},"G.3.2."]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK48)-SUM(AK56)","v":0},0,0,0,{"$f":"SUM(AO48)-SUM(AO56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CG48)-SUM(CG56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0},"H.",1]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK49:AK55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG49:CG55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0},"H.1."]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DE49,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F49:$DE49)","v":0},{"$f":"'4'!F49 * $DF49","v":0},{"$f":"'4'!G49 * $DF49","v":0},{"$f":"'4'!H49 * $DF49","v":0},{"$f":"'4'!I49 * $DF49","v":0},{"$f":"'4'!J49 * $DF49","v":0},{"$f":"'4'!K49 * $DF49","v":0},{"$f":"'4'!L49 * $DF49","v":0},{"$f":"'4'!M49 * $DF49","v":0},{"$f":"'4'!N49 * $DF49","v":0},{"$f":"'4'!O49 * $DF49","v":0},{"$f":"'4'!P49 * $DF49","v":0},{"$f":"'4'!Q49 * $DF49","v":0},{"$f":"'4'!R49 * $DF49","v":0},{"$f":"'4'!S49 * $DF49","v":0},{"$f":"'4'!T49 * $DF49","v":0},{"$f":"'4'!U49 * $DF49","v":0},{"$f":"'4'!V49 * $DF49","v":0},{"$f":"'4'!W49 * $DF49","v":0},{"$f":"'4'!X49 * $DF49","v":0},{"$f":"'4'!Y49 * $DF49","v":0},{"$f":"'4'!Z49 * $DF49","v":0},{"$f":"'4'!AA49 * $DF49","v":0},{"$f":"'4'!AB49 * $DF49","v":0},{"$f":"'4'!AC49 * $DF49","v":0},{"$f":"'4'!AD49 * $DF49","v":0},{"$f":"'4'!AE49 * $DF49","v":0},{"$f":"'4'!AF49 * $DF49","v":0},{"$f":"'4'!AG49 * $DF49","v":0},{"$f":"'4'!AH49 * $DF49","v":0},{"$f":"'4'!AI49 * $DF49","v":0},{"$f":"'4'!AJ49 * $DF49","v":0},{"$f":"'4'!AK49 * $DF49","v":0},{"$f":"'4'!AL49 * $DF49","v":0},{"$f":"'4'!AM49 * $DF49","v":0},{"$f":"'4'!AN49 * $DF49","v":0},{"$f":"'4'!AO49 * $DF49","v":0},{"$f":"'4'!AP49 * $DF49","v":0},{"$f":"'4'!AQ49 * $DF49","v":0},{"$f":"'4'!AR49 * $DF49","v":0},{"$f":"'4'!AS49 * $DF49","v":0},{"$f":"'4'!AT49 * $DF49","v":0},{"$f":"'4'!AU49 * $DF49","v":0},{"$f":"'4'!AV49 * $DF49","v":0},{"$f":"'4'!AW49 * $DF49","v":0},{"$f":"'4'!AX49 * $DF49","v":0},{"$f":"'4'!AY49 * $DF49","v":0},{"$f":"'4'!AZ49 * $DF49","v":0},{"$f":"'4'!BA49 * $DF49","v":0},{"$f":"'4'!BB49 * $DF49","v":0},{"$f":"'4'!BC49 * $DF49","v":0},{"$f":"'4'!BD49 * $DF49","v":0},{"$f":"'4'!BE49 * $DF49","v":0},{"$f":"'4'!BF49 * $DF49","v":0},{"$f":"'4'!BG49 * $DF49","v":0},{"$f":"'4'!BH49 * $DF49","v":0},{"$f":"'4'!BI49 * $DF49","v":0},{"$f":"'4'!BJ49 * $DF49","v":0},{"$f":"'4'!BK49 * $DF49","v":0},{"$f":"'4'!BL49 * $DF49","v":0},{"$f":"'4'!BM49 * $DF49","v":0},{"$f":"'4'!BN49 * $DF49","v":0},{"$f":"'4'!BO49 * $DF49","v":0},{"$f":"'4'!BP49 * $DF49","v":0},{"$f":"'4'!BQ49 * $DF49","v":0},{"$f":"'4'!BR49 * $DF49","v":0},{"$f":"'4'!BS49 * $DF49","v":0},{"$f":"'4'!BT49 * $DF49","v":0},{"$f":"'4'!BU49 * $DF49","v":0},{"$f":"'4'!BV49 * $DF49","v":0},{"$f":"'4'!BW49 * $DF49","v":0},{"$f":"'4'!BX49 * $DF49","v":0},{"$f":"'4'!BY49 * $DF49","v":0},{"$f":"'4'!BZ49 * $DF49","v":0},{"$f":"'4'!CA49 * $DF49","v":0},{"$f":"'4'!CB49 * $DF49","v":0},{"$f":"'4'!CC49 * $DF49","v":0},{"$f":"'4'!CD49 * $DF49","v":0},{"$f":"'4'!CE49 * $DF49","v":0},{"$f":"'4'!CF49 * $DF49","v":0},{"$f":"'4'!CG49 * $DF49","v":0},{"$f":"'4'!CH49 * $DF49","v":0},{"$f":"'4'!CI49 * $DF49","v":0},{"$f":"'4'!CJ49 * $DF49","v":0},{"$f":"'4'!CK49 * $DF49","v":0},{"$f":"'4'!CL49 * $DF49","v":0},{"$f":"'4'!CM49 * $DF49","v":0},{"$f":"'4'!CN49 * $DF49","v":0},{"$f":"'4'!CO49 * $DF49","v":0},{"$f":"'4'!CP49 * $DF49","v":0},{"$f":"'4'!CQ49 * $DF49","v":0},{"$f":"'4'!CR49 * $DF49","v":0},{"$f":"'4'!CS49 * $DF49","v":0},{"$f":"'4'!CT49 * $DF49","v":0},{"$f":"'4'!CU49 * $DF49","v":0},{"$f":"'4'!CV49 * $DF49","v":0},{"$f":"'4'!CW49 * $DF49","v":0},{"$f":"'4'!CX49 * $DF49","v":0},{"$f":"'4'!CY49 * $DF49","v":0},{"$f":"'4'!CZ49 * $DF49","v":0},{"$f":"'4'!DA49 * $DF49","v":0},null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DE49,PAL))","v":0},"H.1.1.",1]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DE50,PAL))","v":0},0,{"$f":"'4'!F50 * $DF50","v":0},{"$f":"'4'!G50 * $DF50","v":0},{"$f":"'4'!H50 * $DF50","v":0},{"$f":"'4'!I50 * $DF50","v":0},{"$f":"'4'!J50 * $DF50","v":0},{"$f":"'4'!K50 * $DF50","v":0},{"$f":"'4'!L50 * $DF50","v":0},{"$f":"'4'!M50 * $DF50","v":0},{"$f":"'4'!N50 * $DF50","v":0},{"$f":"'4'!O50 * $DF50","v":0},{"$f":"'4'!P50 * $DF50","v":0},{"$f":"'4'!Q50 * $DF50","v":0},{"$f":"'4'!R50 * $DF50","v":0},{"$f":"'4'!S50 * $DF50","v":0},{"$f":"'4'!T50 * $DF50","v":0},{"$f":"'4'!U50 * $DF50","v":0},{"$f":"'4'!V50 * $DF50","v":0},{"$f":"'4'!W50 * $DF50","v":0},{"$f":"'4'!X50 * $DF50","v":0},{"$f":"'4'!Y50 * $DF50","v":0},{"$f":"'4'!Z50 * $DF50","v":0},{"$f":"'4'!AA50 * $DF50","v":0},{"$f":"'4'!AB50 * $DF50","v":0},{"$f":"'4'!AC50 * $DF50","v":0},{"$f":"'4'!AD50 * $DF50","v":0},{"$f":"'4'!AE50 * $DF50","v":0},{"$f":"'4'!AF50 * $DF50","v":0},{"$f":"'4'!AG50 * $DF50","v":0},{"$f":"'4'!AH50 * $DF50","v":0},{"$f":"'4'!AI50 * $DF50","v":0},{"$f":"'4'!AJ50 * $DF50","v":0},{"$f":"'4'!AK50 * $DF50","v":0},{"$f":"'4'!AL50 * $DF50","v":0},{"$f":"'4'!AM50 * $DF50","v":0},{"$f":"'4'!AN50 * $DF50","v":0},{"$f":"'4'!AO50 * $DF50","v":0},{"$f":"'4'!AP50 * $DF50","v":0},{"$f":"'4'!AQ50 * $DF50","v":0},{"$f":"'4'!AR50 * $DF50","v":0},{"$f":"'4'!AS50 * $DF50","v":0},{"$f":"'4'!AT50 * $DF50","v":0},{"$f":"'4'!AU50 * $DF50","v":0},{"$f":"'4'!AV50 * $DF50","v":0},{"$f":"'4'!AW50 * $DF50","v":0},{"$f":"'4'!AX50 * $DF50","v":0},{"$f":"'4'!AY50 * $DF50","v":0},{"$f":"'4'!AZ50 * $DF50","v":0},{"$f":"'4'!BA50 * $DF50","v":0},{"$f":"'4'!BB50 * $DF50","v":0},{"$f":"'4'!BC50 * $DF50","v":0},{"$f":"'4'!BD50 * $DF50","v":0},{"$f":"'4'!BE50 * $DF50","v":0},{"$f":"'4'!BF50 * $DF50","v":0},{"$f":"'4'!BG50 * $DF50","v":0},{"$f":"'4'!BH50 * $DF50","v":0},{"$f":"'4'!BI50 * $DF50","v":0},{"$f":"'4'!BJ50 * $DF50","v":0},{"$f":"'4'!BK50 * $DF50","v":0},{"$f":"'4'!BL50 * $DF50","v":0},{"$f":"'4'!BM50 * $DF50","v":0},{"$f":"'4'!BN50 * $DF50","v":0},{"$f":"'4'!BO50 * $DF50","v":0},{"$f":"'4'!BP50 * $DF50","v":0},{"$f":"'4'!BQ50 * $DF50","v":0},{"$f":"'4'!BR50 * $DF50","v":0},{"$f":"'4'!BS50 * $DF50","v":0},{"$f":"'4'!BT50 * $DF50","v":0},{"$f":"'4'!BU50 * $DF50","v":0},{"$f":"'4'!BV50 * $DF50","v":0},{"$f":"'4'!BW50 * $DF50","v":0},{"$f":"'4'!BX50 * $DF50","v":0},{"$f":"'4'!BY50 * $DF50","v":0},{"$f":"'4'!BZ50 * $DF50","v":0},{"$f":"'4'!CA50 * $DF50","v":0},{"$f":"'4'!CB50 * $DF50","v":0},{"$f":"'4'!CC50 * $DF50","v":0},{"$f":"'4'!CD50 * $DF50","v":0},{"$f":"'4'!CE50 * $DF50","v":0},{"$f":"'4'!CF50 * $DF50","v":0},{"$f":"'4'!CG50 * $DF50","v":0},{"$f":"'4'!CH50 * $DF50","v":0},{"$f":"'4'!CI50 * $DF50","v":0},{"$f":"'4'!CJ50 * $DF50","v":0},{"$f":"'4'!CK50 * $DF50","v":0},{"$f":"'4'!CL50 * $DF50","v":0},{"$f":"'4'!CM50 * $DF50","v":0},{"$f":"'4'!CN50 * $DF50","v":0},{"$f":"'4'!CO50 * $DF50","v":0},{"$f":"'4'!CP50 * $DF50","v":0},{"$f":"'4'!CQ50 * $DF50","v":0},{"$f":"'4'!CR50 * $DF50","v":0},{"$f":"'4'!CS50 * $DF50","v":0},{"$f":"'4'!CT50 * $DF50","v":0},{"$f":"'4'!CU50 * $DF50","v":0},{"$f":"'4'!CV50 * $DF50","v":0},{"$f":"'4'!CW50 * $DF50","v":0},{"$f":"'4'!CX50 * $DF50","v":0},{"$f":"'4'!CY50 * $DF50","v":0},{"$f":"'4'!CZ50 * $DF50","v":0},{"$f":"'4'!DA50 * $DF50","v":0},null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DE50,PAL))","v":0},"H.1.2.",1]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DE51,PAL))","v":0},0,{"$f":"'4'!F51 * $DF51","v":0},{"$f":"'4'!G51 * $DF51","v":0},{"$f":"'4'!H51 * $DF51","v":0},{"$f":"'4'!I51 * $DF51","v":0},{"$f":"'4'!J51 * $DF51","v":0},{"$f":"'4'!K51 * $DF51","v":0},{"$f":"'4'!L51 * $DF51","v":0},{"$f":"'4'!M51 * $DF51","v":0},{"$f":"'4'!N51 * $DF51","v":0},{"$f":"'4'!O51 * $DF51","v":0},{"$f":"'4'!P51 * $DF51","v":0},{"$f":"'4'!Q51 * $DF51","v":0},{"$f":"'4'!R51 * $DF51","v":0},{"$f":"'4'!S51 * $DF51","v":0},{"$f":"'4'!T51 * $DF51","v":0},{"$f":"'4'!U51 * $DF51","v":0},{"$f":"'4'!V51 * $DF51","v":0},{"$f":"'4'!W51 * $DF51","v":0},{"$f":"'4'!X51 * $DF51","v":0},{"$f":"'4'!Y51 * $DF51","v":0},{"$f":"'4'!Z51 * $DF51","v":0},{"$f":"'4'!AA51 * $DF51","v":0},{"$f":"'4'!AB51 * $DF51","v":0},{"$f":"'4'!AC51 * $DF51","v":0},{"$f":"'4'!AD51 * $DF51","v":0},{"$f":"'4'!AE51 * $DF51","v":0},{"$f":"'4'!AF51 * $DF51","v":0},{"$f":"'4'!AG51 * $DF51","v":0},{"$f":"'4'!AH51 * $DF51","v":0},{"$f":"'4'!AI51 * $DF51","v":0},{"$f":"'4'!AJ51 * $DF51","v":0},{"$f":"'4'!AK51 * $DF51","v":0},{"$f":"'4'!AL51 * $DF51","v":0},{"$f":"'4'!AM51 * $DF51","v":0},{"$f":"'4'!AN51 * $DF51","v":0},{"$f":"'4'!AO51 * $DF51","v":0},{"$f":"'4'!AP51 * $DF51","v":0},{"$f":"'4'!AQ51 * $DF51","v":0},{"$f":"'4'!AR51 * $DF51","v":0},{"$f":"'4'!AS51 * $DF51","v":0},{"$f":"'4'!AT51 * $DF51","v":0},{"$f":"'4'!AU51 * $DF51","v":0},{"$f":"'4'!AV51 * $DF51","v":0},{"$f":"'4'!AW51 * $DF51","v":0},{"$f":"'4'!AX51 * $DF51","v":0},{"$f":"'4'!AY51 * $DF51","v":0},{"$f":"'4'!AZ51 * $DF51","v":0},{"$f":"'4'!BA51 * $DF51","v":0},{"$f":"'4'!BB51 * $DF51","v":0},{"$f":"'4'!BC51 * $DF51","v":0},{"$f":"'4'!BD51 * $DF51","v":0},{"$f":"'4'!BE51 * $DF51","v":0},{"$f":"'4'!BF51 * $DF51","v":0},{"$f":"'4'!BG51 * $DF51","v":0},{"$f":"'4'!BH51 * $DF51","v":0},{"$f":"'4'!BI51 * $DF51","v":0},{"$f":"'4'!BJ51 * $DF51","v":0},{"$f":"'4'!BK51 * $DF51","v":0},{"$f":"'4'!BL51 * $DF51","v":0},{"$f":"'4'!BM51 * $DF51","v":0},{"$f":"'4'!BN51 * $DF51","v":0},{"$f":"'4'!BO51 * $DF51","v":0},{"$f":"'4'!BP51 * $DF51","v":0},{"$f":"'4'!BQ51 * $DF51","v":0},{"$f":"'4'!BR51 * $DF51","v":0},{"$f":"'4'!BS51 * $DF51","v":0},{"$f":"'4'!BT51 * $DF51","v":0},{"$f":"'4'!BU51 * $DF51","v":0},{"$f":"'4'!BV51 * $DF51","v":0},{"$f":"'4'!BW51 * $DF51","v":0},{"$f":"'4'!BX51 * $DF51","v":0},{"$f":"'4'!BY51 * $DF51","v":0},{"$f":"'4'!BZ51 * $DF51","v":0},{"$f":"'4'!CA51 * $DF51","v":0},{"$f":"'4'!CB51 * $DF51","v":0},{"$f":"'4'!CC51 * $DF51","v":0},{"$f":"'4'!CD51 * $DF51","v":0},{"$f":"'4'!CE51 * $DF51","v":0},{"$f":"'4'!CF51 * $DF51","v":0},{"$f":"'4'!CG51 * $DF51","v":0},{"$f":"'4'!CH51 * $DF51","v":0},{"$f":"'4'!CI51 * $DF51","v":0},{"$f":"'4'!CJ51 * $DF51","v":0},{"$f":"'4'!CK51 * $DF51","v":0},{"$f":"'4'!CL51 * $DF51","v":0},{"$f":"'4'!CM51 * $DF51","v":0},{"$f":"'4'!CN51 * $DF51","v":0},{"$f":"'4'!CO51 * $DF51","v":0},{"$f":"'4'!CP51 * $DF51","v":0},{"$f":"'4'!CQ51 * $DF51","v":0},{"$f":"'4'!CR51 * $DF51","v":0},{"$f":"'4'!CS51 * $DF51","v":0},{"$f":"'4'!CT51 * $DF51","v":0},{"$f":"'4'!CU51 * $DF51","v":0},{"$f":"'4'!CV51 * $DF51","v":0},{"$f":"'4'!CW51 * $DF51","v":0},{"$f":"'4'!CX51 * $DF51","v":0},{"$f":"'4'!CY51 * $DF51","v":0},{"$f":"'4'!CZ51 * $DF51","v":0},{"$f":"'4'!DA51 * $DF51","v":0},null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DE51,PAL))","v":0},"H.1.3.",1]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DE52,PAL))","v":0},0,{"$f":"'4'!F52 * $DF52","v":0},{"$f":"'4'!G52 * $DF52","v":0},{"$f":"'4'!H52 * $DF52","v":0},{"$f":"'4'!I52 * $DF52","v":0},{"$f":"'4'!J52 * $DF52","v":0},{"$f":"'4'!K52 * $DF52","v":0},{"$f":"'4'!L52 * $DF52","v":0},{"$f":"'4'!M52 * $DF52","v":0},{"$f":"'4'!N52 * $DF52","v":0},{"$f":"'4'!O52 * $DF52","v":0},{"$f":"'4'!P52 * $DF52","v":0},{"$f":"'4'!Q52 * $DF52","v":0},{"$f":"'4'!R52 * $DF52","v":0},{"$f":"'4'!S52 * $DF52","v":0},{"$f":"'4'!T52 * $DF52","v":0},{"$f":"'4'!U52 * $DF52","v":0},{"$f":"'4'!V52 * $DF52","v":0},{"$f":"'4'!W52 * $DF52","v":0},{"$f":"'4'!X52 * $DF52","v":0},{"$f":"'4'!Y52 * $DF52","v":0},{"$f":"'4'!Z52 * $DF52","v":0},{"$f":"'4'!AA52 * $DF52","v":0},{"$f":"'4'!AB52 * $DF52","v":0},{"$f":"'4'!AC52 * $DF52","v":0},{"$f":"'4'!AD52 * $DF52","v":0},{"$f":"'4'!AE52 * $DF52","v":0},{"$f":"'4'!AF52 * $DF52","v":0},{"$f":"'4'!AG52 * $DF52","v":0},{"$f":"'4'!AH52 * $DF52","v":0},{"$f":"'4'!AI52 * $DF52","v":0},{"$f":"'4'!AJ52 * $DF52","v":0},{"$f":"'4'!AK52 * $DF52","v":0},{"$f":"'4'!AL52 * $DF52","v":0},{"$f":"'4'!AM52 * $DF52","v":0},{"$f":"'4'!AN52 * $DF52","v":0},{"$f":"'4'!AO52 * $DF52","v":0},{"$f":"'4'!AP52 * $DF52","v":0},{"$f":"'4'!AQ52 * $DF52","v":0},{"$f":"'4'!AR52 * $DF52","v":0},{"$f":"'4'!AS52 * $DF52","v":0},{"$f":"'4'!AT52 * $DF52","v":0},{"$f":"'4'!AU52 * $DF52","v":0},{"$f":"'4'!AV52 * $DF52","v":0},{"$f":"'4'!AW52 * $DF52","v":0},{"$f":"'4'!AX52 * $DF52","v":0},{"$f":"'4'!AY52 * $DF52","v":0},{"$f":"'4'!AZ52 * $DF52","v":0},{"$f":"'4'!BA52 * $DF52","v":0},{"$f":"'4'!BB52 * $DF52","v":0},{"$f":"'4'!BC52 * $DF52","v":0},{"$f":"'4'!BD52 * $DF52","v":0},{"$f":"'4'!BE52 * $DF52","v":0},{"$f":"'4'!BF52 * $DF52","v":0},{"$f":"'4'!BG52 * $DF52","v":0},{"$f":"'4'!BH52 * $DF52","v":0},{"$f":"'4'!BI52 * $DF52","v":0},{"$f":"'4'!BJ52 * $DF52","v":0},{"$f":"'4'!BK52 * $DF52","v":0},{"$f":"'4'!BL52 * $DF52","v":0},{"$f":"'4'!BM52 * $DF52","v":0},{"$f":"'4'!BN52 * $DF52","v":0},{"$f":"'4'!BO52 * $DF52","v":0},{"$f":"'4'!BP52 * $DF52","v":0},{"$f":"'4'!BQ52 * $DF52","v":0},{"$f":"'4'!BR52 * $DF52","v":0},{"$f":"'4'!BS52 * $DF52","v":0},{"$f":"'4'!BT52 * $DF52","v":0},{"$f":"'4'!BU52 * $DF52","v":0},{"$f":"'4'!BV52 * $DF52","v":0},{"$f":"'4'!BW52 * $DF52","v":0},{"$f":"'4'!BX52 * $DF52","v":0},{"$f":"'4'!BY52 * $DF52","v":0},{"$f":"'4'!BZ52 * $DF52","v":0},{"$f":"'4'!CA52 * $DF52","v":0},{"$f":"'4'!CB52 * $DF52","v":0},{"$f":"'4'!CC52 * $DF52","v":0},{"$f":"'4'!CD52 * $DF52","v":0},{"$f":"'4'!CE52 * $DF52","v":0},{"$f":"'4'!CF52 * $DF52","v":0},{"$f":"'4'!CG52 * $DF52","v":0},{"$f":"'4'!CH52 * $DF52","v":0},{"$f":"'4'!CI52 * $DF52","v":0},{"$f":"'4'!CJ52 * $DF52","v":0},{"$f":"'4'!CK52 * $DF52","v":0},{"$f":"'4'!CL52 * $DF52","v":0},{"$f":"'4'!CM52 * $DF52","v":0},{"$f":"'4'!CN52 * $DF52","v":0},{"$f":"'4'!CO52 * $DF52","v":0},{"$f":"'4'!CP52 * $DF52","v":0},{"$f":"'4'!CQ52 * $DF52","v":0},{"$f":"'4'!CR52 * $DF52","v":0},{"$f":"'4'!CS52 * $DF52","v":0},{"$f":"'4'!CT52 * $DF52","v":0},{"$f":"'4'!CU52 * $DF52","v":0},{"$f":"'4'!CV52 * $DF52","v":0},{"$f":"'4'!CW52 * $DF52","v":0},{"$f":"'4'!CX52 * $DF52","v":0},{"$f":"'4'!CY52 * $DF52","v":0},{"$f":"'4'!CZ52 * $DF52","v":0},{"$f":"'4'!DA52 * $DF52","v":0},null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DE52,PAL))","v":0},"H.1.4.",1]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DE53,PAL))","v":0},0,{"$f":"'4'!F53 * $DF53","v":0},{"$f":"'4'!G53 * $DF53","v":0},{"$f":"'4'!H53 * $DF53","v":0},{"$f":"'4'!I53 * $DF53","v":0},{"$f":"'4'!J53 * $DF53","v":0},{"$f":"'4'!K53 * $DF53","v":0},{"$f":"'4'!L53 * $DF53","v":0},{"$f":"'4'!M53 * $DF53","v":0},{"$f":"'4'!N53 * $DF53","v":0},{"$f":"'4'!O53 * $DF53","v":0},{"$f":"'4'!P53 * $DF53","v":0},{"$f":"'4'!Q53 * $DF53","v":0},{"$f":"'4'!R53 * $DF53","v":0},{"$f":"'4'!S53 * $DF53","v":0},{"$f":"'4'!T53 * $DF53","v":0},{"$f":"'4'!U53 * $DF53","v":0},{"$f":"'4'!V53 * $DF53","v":0},{"$f":"'4'!W53 * $DF53","v":0},{"$f":"'4'!X53 * $DF53","v":0},{"$f":"'4'!Y53 * $DF53","v":0},{"$f":"'4'!Z53 * $DF53","v":0},{"$f":"'4'!AA53 * $DF53","v":0},{"$f":"'4'!AB53 * $DF53","v":0},{"$f":"'4'!AC53 * $DF53","v":0},{"$f":"'4'!AD53 * $DF53","v":0},{"$f":"'4'!AE53 * $DF53","v":0},{"$f":"'4'!AF53 * $DF53","v":0},{"$f":"'4'!AG53 * $DF53","v":0},{"$f":"'4'!AH53 * $DF53","v":0},{"$f":"'4'!AI53 * $DF53","v":0},{"$f":"'4'!AJ53 * $DF53","v":0},{"$f":"'4'!AK53 * $DF53","v":0},{"$f":"'4'!AL53 * $DF53","v":0},{"$f":"'4'!AM53 * $DF53","v":0},{"$f":"'4'!AN53 * $DF53","v":0},{"$f":"'4'!AO53 * $DF53","v":0},{"$f":"'4'!AP53 * $DF53","v":0},{"$f":"'4'!AQ53 * $DF53","v":0},{"$f":"'4'!AR53 * $DF53","v":0},{"$f":"'4'!AS53 * $DF53","v":0},{"$f":"'4'!AT53 * $DF53","v":0},{"$f":"'4'!AU53 * $DF53","v":0},{"$f":"'4'!AV53 * $DF53","v":0},{"$f":"'4'!AW53 * $DF53","v":0},{"$f":"'4'!AX53 * $DF53","v":0},{"$f":"'4'!AY53 * $DF53","v":0},{"$f":"'4'!AZ53 * $DF53","v":0},{"$f":"'4'!BA53 * $DF53","v":0},{"$f":"'4'!BB53 * $DF53","v":0},{"$f":"'4'!BC53 * $DF53","v":0},{"$f":"'4'!BD53 * $DF53","v":0},{"$f":"'4'!BE53 * $DF53","v":0},{"$f":"'4'!BF53 * $DF53","v":0},{"$f":"'4'!BG53 * $DF53","v":0},{"$f":"'4'!BH53 * $DF53","v":0},{"$f":"'4'!BI53 * $DF53","v":0},{"$f":"'4'!BJ53 * $DF53","v":0},{"$f":"'4'!BK53 * $DF53","v":0},{"$f":"'4'!BL53 * $DF53","v":0},{"$f":"'4'!BM53 * $DF53","v":0},{"$f":"'4'!BN53 * $DF53","v":0},{"$f":"'4'!BO53 * $DF53","v":0},{"$f":"'4'!BP53 * $DF53","v":0},{"$f":"'4'!BQ53 * $DF53","v":0},{"$f":"'4'!BR53 * $DF53","v":0},{"$f":"'4'!BS53 * $DF53","v":0},{"$f":"'4'!BT53 * $DF53","v":0},{"$f":"'4'!BU53 * $DF53","v":0},{"$f":"'4'!BV53 * $DF53","v":0},{"$f":"'4'!BW53 * $DF53","v":0},{"$f":"'4'!BX53 * $DF53","v":0},{"$f":"'4'!BY53 * $DF53","v":0},{"$f":"'4'!BZ53 * $DF53","v":0},{"$f":"'4'!CA53 * $DF53","v":0},{"$f":"'4'!CB53 * $DF53","v":0},{"$f":"'4'!CC53 * $DF53","v":0},{"$f":"'4'!CD53 * $DF53","v":0},{"$f":"'4'!CE53 * $DF53","v":0},{"$f":"'4'!CF53 * $DF53","v":0},{"$f":"'4'!CG53 * $DF53","v":0},{"$f":"'4'!CH53 * $DF53","v":0},{"$f":"'4'!CI53 * $DF53","v":0},{"$f":"'4'!CJ53 * $DF53","v":0},{"$f":"'4'!CK53 * $DF53","v":0},{"$f":"'4'!CL53 * $DF53","v":0},{"$f":"'4'!CM53 * $DF53","v":0},{"$f":"'4'!CN53 * $DF53","v":0},{"$f":"'4'!CO53 * $DF53","v":0},{"$f":"'4'!CP53 * $DF53","v":0},{"$f":"'4'!CQ53 * $DF53","v":0},{"$f":"'4'!CR53 * $DF53","v":0},{"$f":"'4'!CS53 * $DF53","v":0},{"$f":"'4'!CT53 * $DF53","v":0},{"$f":"'4'!CU53 * $DF53","v":0},{"$f":"'4'!CV53 * $DF53","v":0},{"$f":"'4'!CW53 * $DF53","v":0},{"$f":"'4'!CX53 * $DF53","v":0},{"$f":"'4'!CY53 * $DF53","v":0},{"$f":"'4'!CZ53 * $DF53","v":0},{"$f":"'4'!DA53 * $DF53","v":0},null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DE53,PAL))","v":0},"H.1.5.",1]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DE54,PAL))","v":0},0,{"$f":"'4'!F54 * $DF54","v":0},{"$f":"'4'!G54 * $DF54","v":0},{"$f":"'4'!H54 * $DF54","v":0},{"$f":"'4'!I54 * $DF54","v":0},{"$f":"'4'!J54 * $DF54","v":0},{"$f":"'4'!K54 * $DF54","v":0},{"$f":"'4'!L54 * $DF54","v":0},{"$f":"'4'!M54 * $DF54","v":0},{"$f":"'4'!N54 * $DF54","v":0},{"$f":"'4'!O54 * $DF54","v":0},{"$f":"'4'!P54 * $DF54","v":0},{"$f":"'4'!Q54 * $DF54","v":0},{"$f":"'4'!R54 * $DF54","v":0},{"$f":"'4'!S54 * $DF54","v":0},{"$f":"'4'!T54 * $DF54","v":0},{"$f":"'4'!U54 * $DF54","v":0},{"$f":"'4'!V54 * $DF54","v":0},{"$f":"'4'!W54 * $DF54","v":0},{"$f":"'4'!X54 * $DF54","v":0},{"$f":"'4'!Y54 * $DF54","v":0},{"$f":"'4'!Z54 * $DF54","v":0},{"$f":"'4'!AA54 * $DF54","v":0},{"$f":"'4'!AB54 * $DF54","v":0},{"$f":"'4'!AC54 * $DF54","v":0},{"$f":"'4'!AD54 * $DF54","v":0},{"$f":"'4'!AE54 * $DF54","v":0},{"$f":"'4'!AF54 * $DF54","v":0},{"$f":"'4'!AG54 * $DF54","v":0},{"$f":"'4'!AH54 * $DF54","v":0},{"$f":"'4'!AI54 * $DF54","v":0},{"$f":"'4'!AJ54 * $DF54","v":0},{"$f":"'4'!AK54 * $DF54","v":0},{"$f":"'4'!AL54 * $DF54","v":0},{"$f":"'4'!AM54 * $DF54","v":0},{"$f":"'4'!AN54 * $DF54","v":0},{"$f":"'4'!AO54 * $DF54","v":0},{"$f":"'4'!AP54 * $DF54","v":0},{"$f":"'4'!AQ54 * $DF54","v":0},{"$f":"'4'!AR54 * $DF54","v":0},{"$f":"'4'!AS54 * $DF54","v":0},{"$f":"'4'!AT54 * $DF54","v":0},{"$f":"'4'!AU54 * $DF54","v":0},{"$f":"'4'!AV54 * $DF54","v":0},{"$f":"'4'!AW54 * $DF54","v":0},{"$f":"'4'!AX54 * $DF54","v":0},{"$f":"'4'!AY54 * $DF54","v":0},{"$f":"'4'!AZ54 * $DF54","v":0},{"$f":"'4'!BA54 * $DF54","v":0},{"$f":"'4'!BB54 * $DF54","v":0},{"$f":"'4'!BC54 * $DF54","v":0},{"$f":"'4'!BD54 * $DF54","v":0},{"$f":"'4'!BE54 * $DF54","v":0},{"$f":"'4'!BF54 * $DF54","v":0},{"$f":"'4'!BG54 * $DF54","v":0},{"$f":"'4'!BH54 * $DF54","v":0},{"$f":"'4'!BI54 * $DF54","v":0},{"$f":"'4'!BJ54 * $DF54","v":0},{"$f":"'4'!BK54 * $DF54","v":0},{"$f":"'4'!BL54 * $DF54","v":0},{"$f":"'4'!BM54 * $DF54","v":0},{"$f":"'4'!BN54 * $DF54","v":0},{"$f":"'4'!BO54 * $DF54","v":0},{"$f":"'4'!BP54 * $DF54","v":0},{"$f":"'4'!BQ54 * $DF54","v":0},{"$f":"'4'!BR54 * $DF54","v":0},{"$f":"'4'!BS54 * $DF54","v":0},{"$f":"'4'!BT54 * $DF54","v":0},{"$f":"'4'!BU54 * $DF54","v":0},{"$f":"'4'!BV54 * $DF54","v":0},{"$f":"'4'!BW54 * $DF54","v":0},{"$f":"'4'!BX54 * $DF54","v":0},{"$f":"'4'!BY54 * $DF54","v":0},{"$f":"'4'!BZ54 * $DF54","v":0},{"$f":"'4'!CA54 * $DF54","v":0},{"$f":"'4'!CB54 * $DF54","v":0},{"$f":"'4'!CC54 * $DF54","v":0},{"$f":"'4'!CD54 * $DF54","v":0},{"$f":"'4'!CE54 * $DF54","v":0},{"$f":"'4'!CF54 * $DF54","v":0},{"$f":"'4'!CG54 * $DF54","v":0},{"$f":"'4'!CH54 * $DF54","v":0},{"$f":"'4'!CI54 * $DF54","v":0},{"$f":"'4'!CJ54 * $DF54","v":0},{"$f":"'4'!CK54 * $DF54","v":0},{"$f":"'4'!CL54 * $DF54","v":0},{"$f":"'4'!CM54 * $DF54","v":0},{"$f":"'4'!CN54 * $DF54","v":0},{"$f":"'4'!CO54 * $DF54","v":0},{"$f":"'4'!CP54 * $DF54","v":0},{"$f":"'4'!CQ54 * $DF54","v":0},{"$f":"'4'!CR54 * $DF54","v":0},{"$f":"'4'!CS54 * $DF54","v":0},{"$f":"'4'!CT54 * $DF54","v":0},{"$f":"'4'!CU54 * $DF54","v":0},{"$f":"'4'!CV54 * $DF54","v":0},{"$f":"'4'!CW54 * $DF54","v":0},{"$f":"'4'!CX54 * $DF54","v":0},{"$f":"'4'!CY54 * $DF54","v":0},{"$f":"'4'!CZ54 * $DF54","v":0},{"$f":"'4'!DA54 * $DF54","v":0},null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DE54,PAL))","v":0},"H.1.6.",1]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DE55,PAL))","v":0},0,{"$f":"'4'!F55 * $DF55","v":0},{"$f":"'4'!G55 * $DF55","v":0},{"$f":"'4'!H55 * $DF55","v":0},{"$f":"'4'!I55 * $DF55","v":0},{"$f":"'4'!J55 * $DF55","v":0},{"$f":"'4'!K55 * $DF55","v":0},{"$f":"'4'!L55 * $DF55","v":0},{"$f":"'4'!M55 * $DF55","v":0},{"$f":"'4'!N55 * $DF55","v":0},{"$f":"'4'!O55 * $DF55","v":0},{"$f":"'4'!P55 * $DF55","v":0},{"$f":"'4'!Q55 * $DF55","v":0},{"$f":"'4'!R55 * $DF55","v":0},{"$f":"'4'!S55 * $DF55","v":0},{"$f":"'4'!T55 * $DF55","v":0},{"$f":"'4'!U55 * $DF55","v":0},{"$f":"'4'!V55 * $DF55","v":0},{"$f":"'4'!W55 * $DF55","v":0},{"$f":"'4'!X55 * $DF55","v":0},{"$f":"'4'!Y55 * $DF55","v":0},{"$f":"'4'!Z55 * $DF55","v":0},{"$f":"'4'!AA55 * $DF55","v":0},{"$f":"'4'!AB55 * $DF55","v":0},{"$f":"'4'!AC55 * $DF55","v":0},{"$f":"'4'!AD55 * $DF55","v":0},{"$f":"'4'!AE55 * $DF55","v":0},{"$f":"'4'!AF55 * $DF55","v":0},{"$f":"'4'!AG55 * $DF55","v":0},{"$f":"'4'!AH55 * $DF55","v":0},{"$f":"'4'!AI55 * $DF55","v":0},{"$f":"'4'!AJ55 * $DF55","v":0},{"$f":"'4'!AK55 * $DF55","v":0},{"$f":"'4'!AL55 * $DF55","v":0},{"$f":"'4'!AM55 * $DF55","v":0},{"$f":"'4'!AN55 * $DF55","v":0},{"$f":"'4'!AO55 * $DF55","v":0},{"$f":"'4'!AP55 * $DF55","v":0},{"$f":"'4'!AQ55 * $DF55","v":0},{"$f":"'4'!AR55 * $DF55","v":0},{"$f":"'4'!AS55 * $DF55","v":0},{"$f":"'4'!AT55 * $DF55","v":0},{"$f":"'4'!AU55 * $DF55","v":0},{"$f":"'4'!AV55 * $DF55","v":0},{"$f":"'4'!AW55 * $DF55","v":0},{"$f":"'4'!AX55 * $DF55","v":0},{"$f":"'4'!AY55 * $DF55","v":0},{"$f":"'4'!AZ55 * $DF55","v":0},{"$f":"'4'!BA55 * $DF55","v":0},{"$f":"'4'!BB55 * $DF55","v":0},{"$f":"'4'!BC55 * $DF55","v":0},{"$f":"'4'!BD55 * $DF55","v":0},{"$f":"'4'!BE55 * $DF55","v":0},{"$f":"'4'!BF55 * $DF55","v":0},{"$f":"'4'!BG55 * $DF55","v":0},{"$f":"'4'!BH55 * $DF55","v":0},{"$f":"'4'!BI55 * $DF55","v":0},{"$f":"'4'!BJ55 * $DF55","v":0},{"$f":"'4'!BK55 * $DF55","v":0},{"$f":"'4'!BL55 * $DF55","v":0},{"$f":"'4'!BM55 * $DF55","v":0},{"$f":"'4'!BN55 * $DF55","v":0},{"$f":"'4'!BO55 * $DF55","v":0},{"$f":"'4'!BP55 * $DF55","v":0},{"$f":"'4'!BQ55 * $DF55","v":0},{"$f":"'4'!BR55 * $DF55","v":0},{"$f":"'4'!BS55 * $DF55","v":0},{"$f":"'4'!BT55 * $DF55","v":0},{"$f":"'4'!BU55 * $DF55","v":0},{"$f":"'4'!BV55 * $DF55","v":0},{"$f":"'4'!BW55 * $DF55","v":0},{"$f":"'4'!BX55 * $DF55","v":0},{"$f":"'4'!BY55 * $DF55","v":0},{"$f":"'4'!BZ55 * $DF55","v":0},{"$f":"'4'!CA55 * $DF55","v":0},{"$f":"'4'!CB55 * $DF55","v":0},{"$f":"'4'!CC55 * $DF55","v":0},{"$f":"'4'!CD55 * $DF55","v":0},{"$f":"'4'!CE55 * $DF55","v":0},{"$f":"'4'!CF55 * $DF55","v":0},{"$f":"'4'!CG55 * $DF55","v":0},{"$f":"'4'!CH55 * $DF55","v":0},{"$f":"'4'!CI55 * $DF55","v":0},{"$f":"'4'!CJ55 * $DF55","v":0},{"$f":"'4'!CK55 * $DF55","v":0},{"$f":"'4'!CL55 * $DF55","v":0},{"$f":"'4'!CM55 * $DF55","v":0},{"$f":"'4'!CN55 * $DF55","v":0},{"$f":"'4'!CO55 * $DF55","v":0},{"$f":"'4'!CP55 * $DF55","v":0},{"$f":"'4'!CQ55 * $DF55","v":0},{"$f":"'4'!CR55 * $DF55","v":0},{"$f":"'4'!CS55 * $DF55","v":0},{"$f":"'4'!CT55 * $DF55","v":0},{"$f":"'4'!CU55 * $DF55","v":0},{"$f":"'4'!CV55 * $DF55","v":0},{"$f":"'4'!CW55 * $DF55","v":0},{"$f":"'4'!CX55 * $DF55","v":0},{"$f":"'4'!CY55 * $DF55","v":0},{"$f":"'4'!CZ55 * $DF55","v":0},{"$f":"'4'!DA55 * $DF55","v":0},null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DE55,PAL))","v":0},"H.1.7.",1]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK57:AK59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CG57:CG59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0},"H.2."]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DE57,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F57:$DE57)","v":0},{"$f":"'4'!F57 * $DF57","v":0},{"$f":"'4'!G57 * $DF57","v":0},{"$f":"'4'!H57 * $DF57","v":0},{"$f":"'4'!I57 * $DF57","v":0},{"$f":"'4'!J57 * $DF57","v":0},{"$f":"'4'!K57 * $DF57","v":0},{"$f":"'4'!L57 * $DF57","v":0},{"$f":"'4'!M57 * $DF57","v":0},{"$f":"'4'!N57 * $DF57","v":0},{"$f":"'4'!O57 * $DF57","v":0},{"$f":"'4'!P57 * $DF57","v":0},{"$f":"'4'!Q57 * $DF57","v":0},{"$f":"'4'!R57 * $DF57","v":0},{"$f":"'4'!S57 * $DF57","v":0},{"$f":"'4'!T57 * $DF57","v":0},{"$f":"'4'!U57 * $DF57","v":0},{"$f":"'4'!V57 * $DF57","v":0},{"$f":"'4'!W57 * $DF57","v":0},{"$f":"'4'!X57 * $DF57","v":0},{"$f":"'4'!Y57 * $DF57","v":0},{"$f":"'4'!Z57 * $DF57","v":0},{"$f":"'4'!AA57 * $DF57","v":0},{"$f":"'4'!AB57 * $DF57","v":0},{"$f":"'4'!AC57 * $DF57","v":0},{"$f":"'4'!AD57 * $DF57","v":0},{"$f":"'4'!AE57 * $DF57","v":0},{"$f":"'4'!AF57 * $DF57","v":0},{"$f":"'4'!AG57 * $DF57","v":0},{"$f":"'4'!AH57 * $DF57","v":0},{"$f":"'4'!AI57 * $DF57","v":0},{"$f":"'4'!AJ57 * $DF57","v":0},{"$f":"'4'!AK57 * $DF57","v":0},{"$f":"'4'!AL57 * $DF57","v":0},{"$f":"'4'!AM57 * $DF57","v":0},{"$f":"'4'!AN57 * $DF57","v":0},{"$f":"'4'!AO57 * $DF57","v":0},{"$f":"'4'!AP57 * $DF57","v":0},{"$f":"'4'!AQ57 * $DF57","v":0},{"$f":"'4'!AR57 * $DF57","v":0},{"$f":"'4'!AS57 * $DF57","v":0},{"$f":"'4'!AT57 * $DF57","v":0},{"$f":"'4'!AU57 * $DF57","v":0},{"$f":"'4'!AV57 * $DF57","v":0},{"$f":"'4'!AW57 * $DF57","v":0},{"$f":"'4'!AX57 * $DF57","v":0},{"$f":"'4'!AY57 * $DF57","v":0},{"$f":"'4'!AZ57 * $DF57","v":0},{"$f":"'4'!BA57 * $DF57","v":0},{"$f":"'4'!BB57 * $DF57","v":0},{"$f":"'4'!BC57 * $DF57","v":0},{"$f":"'4'!BD57 * $DF57","v":0},{"$f":"'4'!BE57 * $DF57","v":0},{"$f":"'4'!BF57 * $DF57","v":0},{"$f":"'4'!BG57 * $DF57","v":0},{"$f":"'4'!BH57 * $DF57","v":0},{"$f":"'4'!BI57 * $DF57","v":0},{"$f":"'4'!BJ57 * $DF57","v":0},{"$f":"'4'!BK57 * $DF57","v":0},{"$f":"'4'!BL57 * $DF57","v":0},{"$f":"'4'!BM57 * $DF57","v":0},{"$f":"'4'!BN57 * $DF57","v":0},{"$f":"'4'!BO57 * $DF57","v":0},{"$f":"'4'!BP57 * $DF57","v":0},{"$f":"'4'!BQ57 * $DF57","v":0},{"$f":"'4'!BR57 * $DF57","v":0},{"$f":"'4'!BS57 * $DF57","v":0},{"$f":"'4'!BT57 * $DF57","v":0},{"$f":"'4'!BU57 * $DF57","v":0},{"$f":"'4'!BV57 * $DF57","v":0},{"$f":"'4'!BW57 * $DF57","v":0},{"$f":"'4'!BX57 * $DF57","v":0},{"$f":"'4'!BY57 * $DF57","v":0},{"$f":"'4'!BZ57 * $DF57","v":0},{"$f":"'4'!CA57 * $DF57","v":0},{"$f":"'4'!CB57 * $DF57","v":0},{"$f":"'4'!CC57 * $DF57","v":0},{"$f":"'4'!CD57 * $DF57","v":0},{"$f":"'4'!CE57 * $DF57","v":0},{"$f":"'4'!CF57 * $DF57","v":0},{"$f":"'4'!CG57 * $DF57","v":0},{"$f":"'4'!CH57 * $DF57","v":0},{"$f":"'4'!CI57 * $DF57","v":0},{"$f":"'4'!CJ57 * $DF57","v":0},{"$f":"'4'!CK57 * $DF57","v":0},{"$f":"'4'!CL57 * $DF57","v":0},{"$f":"'4'!CM57 * $DF57","v":0},{"$f":"'4'!CN57 * $DF57","v":0},{"$f":"'4'!CO57 * $DF57","v":0},{"$f":"'4'!CP57 * $DF57","v":0},{"$f":"'4'!CQ57 * $DF57","v":0},{"$f":"'4'!CR57 * $DF57","v":0},{"$f":"'4'!CS57 * $DF57","v":0},{"$f":"'4'!CT57 * $DF57","v":0},{"$f":"'4'!CU57 * $DF57","v":0},{"$f":"'4'!CV57 * $DF57","v":0},{"$f":"'4'!CW57 * $DF57","v":0},{"$f":"'4'!CX57 * $DF57","v":0},{"$f":"'4'!CY57 * $DF57","v":0},{"$f":"'4'!CZ57 * $DF57","v":0},{"$f":"'4'!DA57 * $DF57","v":0},null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DE57,PAL))","v":0},"H.2.1.",1]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DE58,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F58:$DE58)","v":0},{"$f":"'4'!F58 * $DF58","v":0},{"$f":"'4'!G58 * $DF58","v":0},{"$f":"'4'!H58 * $DF58","v":0},{"$f":"'4'!I58 * $DF58","v":0},{"$f":"'4'!J58 * $DF58","v":0},{"$f":"'4'!K58 * $DF58","v":0},{"$f":"'4'!L58 * $DF58","v":0},{"$f":"'4'!M58 * $DF58","v":0},{"$f":"'4'!N58 * $DF58","v":0},{"$f":"'4'!O58 * $DF58","v":0},{"$f":"'4'!P58 * $DF58","v":0},{"$f":"'4'!Q58 * $DF58","v":0},{"$f":"'4'!R58 * $DF58","v":0},{"$f":"'4'!S58 * $DF58","v":0},{"$f":"'4'!T58 * $DF58","v":0},{"$f":"'4'!U58 * $DF58","v":0},{"$f":"'4'!V58 * $DF58","v":0},{"$f":"'4'!W58 * $DF58","v":0},{"$f":"'4'!X58 * $DF58","v":0},{"$f":"'4'!Y58 * $DF58","v":0},{"$f":"'4'!Z58 * $DF58","v":0},{"$f":"'4'!AA58 * $DF58","v":0},{"$f":"'4'!AB58 * $DF58","v":0},{"$f":"'4'!AC58 * $DF58","v":0},{"$f":"'4'!AD58 * $DF58","v":0},{"$f":"'4'!AE58 * $DF58","v":0},{"$f":"'4'!AF58 * $DF58","v":0},{"$f":"'4'!AG58 * $DF58","v":0},{"$f":"'4'!AH58 * $DF58","v":0},{"$f":"'4'!AI58 * $DF58","v":0},{"$f":"'4'!AJ58 * $DF58","v":0},{"$f":"'4'!AK58 * $DF58","v":0},{"$f":"'4'!AL58 * $DF58","v":0},{"$f":"'4'!AM58 * $DF58","v":0},{"$f":"'4'!AN58 * $DF58","v":0},{"$f":"'4'!AO58 * $DF58","v":0},{"$f":"'4'!AP58 * $DF58","v":0},{"$f":"'4'!AQ58 * $DF58","v":0},{"$f":"'4'!AR58 * $DF58","v":0},{"$f":"'4'!AS58 * $DF58","v":0},{"$f":"'4'!AT58 * $DF58","v":0},{"$f":"'4'!AU58 * $DF58","v":0},{"$f":"'4'!AV58 * $DF58","v":0},{"$f":"'4'!AW58 * $DF58","v":0},{"$f":"'4'!AX58 * $DF58","v":0},{"$f":"'4'!AY58 * $DF58","v":0},{"$f":"'4'!AZ58 * $DF58","v":0},{"$f":"'4'!BA58 * $DF58","v":0},{"$f":"'4'!BB58 * $DF58","v":0},{"$f":"'4'!BC58 * $DF58","v":0},{"$f":"'4'!BD58 * $DF58","v":0},{"$f":"'4'!BE58 * $DF58","v":0},{"$f":"'4'!BF58 * $DF58","v":0},{"$f":"'4'!BG58 * $DF58","v":0},{"$f":"'4'!BH58 * $DF58","v":0},{"$f":"'4'!BI58 * $DF58","v":0},{"$f":"'4'!BJ58 * $DF58","v":0},{"$f":"'4'!BK58 * $DF58","v":0},{"$f":"'4'!BL58 * $DF58","v":0},{"$f":"'4'!BM58 * $DF58","v":0},{"$f":"'4'!BN58 * $DF58","v":0},{"$f":"'4'!BO58 * $DF58","v":0},{"$f":"'4'!BP58 * $DF58","v":0},{"$f":"'4'!BQ58 * $DF58","v":0},{"$f":"'4'!BR58 * $DF58","v":0},{"$f":"'4'!BS58 * $DF58","v":0},{"$f":"'4'!BT58 * $DF58","v":0},{"$f":"'4'!BU58 * $DF58","v":0},{"$f":"'4'!BV58 * $DF58","v":0},{"$f":"'4'!BW58 * $DF58","v":0},{"$f":"'4'!BX58 * $DF58","v":0},{"$f":"'4'!BY58 * $DF58","v":0},{"$f":"'4'!BZ58 * $DF58","v":0},{"$f":"'4'!CA58 * $DF58","v":0},{"$f":"'4'!CB58 * $DF58","v":0},{"$f":"'4'!CC58 * $DF58","v":0},{"$f":"'4'!CD58 * $DF58","v":0},{"$f":"'4'!CE58 * $DF58","v":0},{"$f":"'4'!CF58 * $DF58","v":0},{"$f":"'4'!CG58 * $DF58","v":0},{"$f":"'4'!CH58 * $DF58","v":0},{"$f":"'4'!CI58 * $DF58","v":0},{"$f":"'4'!CJ58 * $DF58","v":0},{"$f":"'4'!CK58 * $DF58","v":0},{"$f":"'4'!CL58 * $DF58","v":0},{"$f":"'4'!CM58 * $DF58","v":0},{"$f":"'4'!CN58 * $DF58","v":0},{"$f":"'4'!CO58 * $DF58","v":0},{"$f":"'4'!CP58 * $DF58","v":0},{"$f":"'4'!CQ58 * $DF58","v":0},{"$f":"'4'!CR58 * $DF58","v":0},{"$f":"'4'!CS58 * $DF58","v":0},{"$f":"'4'!CT58 * $DF58","v":0},{"$f":"'4'!CU58 * $DF58","v":0},{"$f":"'4'!CV58 * $DF58","v":0},{"$f":"'4'!CW58 * $DF58","v":0},{"$f":"'4'!CX58 * $DF58","v":0},{"$f":"'4'!CY58 * $DF58","v":0},{"$f":"'4'!CZ58 * $DF58","v":0},{"$f":"'4'!DA58 * $DF58","v":0},null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DE58,PAL))","v":0},"H.2.2.",1]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DE59,PAL))","v":0},{"$f":"SUMIF($F$5:$DE$5,\"<=\"&PAL,$F59:$DE59)","v":0},{"$f":"'4'!F59 * $DF59","v":0},{"$f":"'4'!G59 * $DF59","v":0},{"$f":"'4'!H59 * $DF59","v":0},{"$f":"'4'!I59 * $DF59","v":0},{"$f":"'4'!J59 * $DF59","v":0},{"$f":"'4'!K59 * $DF59","v":0},{"$f":"'4'!L59 * $DF59","v":0},{"$f":"'4'!M59 * $DF59","v":0},{"$f":"'4'!N59 * $DF59","v":0},{"$f":"'4'!O59 * $DF59","v":0},{"$f":"'4'!P59 * $DF59","v":0},{"$f":"'4'!Q59 * $DF59","v":0},{"$f":"'4'!R59 * $DF59","v":0},{"$f":"'4'!S59 * $DF59","v":0},{"$f":"'4'!T59 * $DF59","v":0},{"$f":"'4'!U59 * $DF59","v":0},{"$f":"'4'!V59 * $DF59","v":0},{"$f":"'4'!W59 * $DF59","v":0},{"$f":"'4'!X59 * $DF59","v":0},{"$f":"'4'!Y59 * $DF59","v":0},{"$f":"'4'!Z59 * $DF59","v":0},{"$f":"'4'!AA59 * $DF59","v":0},{"$f":"'4'!AB59 * $DF59","v":0},{"$f":"'4'!AC59 * $DF59","v":0},{"$f":"'4'!AD59 * $DF59","v":0},{"$f":"'4'!AE59 * $DF59","v":0},{"$f":"'4'!AF59 * $DF59","v":0},{"$f":"'4'!AG59 * $DF59","v":0},{"$f":"'4'!AH59 * $DF59","v":0},{"$f":"'4'!AI59 * $DF59","v":0},{"$f":"'4'!AJ59 * $DF59","v":0},{"$f":"'4'!AK59 * $DF59","v":0},{"$f":"'4'!AL59 * $DF59","v":0},{"$f":"'4'!AM59 * $DF59","v":0},{"$f":"'4'!AN59 * $DF59","v":0},{"$f":"'4'!AO59 * $DF59","v":0},{"$f":"'4'!AP59 * $DF59","v":0},{"$f":"'4'!AQ59 * $DF59","v":0},{"$f":"'4'!AR59 * $DF59","v":0},{"$f":"'4'!AS59 * $DF59","v":0},{"$f":"'4'!AT59 * $DF59","v":0},{"$f":"'4'!AU59 * $DF59","v":0},{"$f":"'4'!AV59 * $DF59","v":0},{"$f":"'4'!AW59 * $DF59","v":0},{"$f":"'4'!AX59 * $DF59","v":0},{"$f":"'4'!AY59 * $DF59","v":0},{"$f":"'4'!AZ59 * $DF59","v":0},{"$f":"'4'!BA59 * $DF59","v":0},{"$f":"'4'!BB59 * $DF59","v":0},{"$f":"'4'!BC59 * $DF59","v":0},{"$f":"'4'!BD59 * $DF59","v":0},{"$f":"'4'!BE59 * $DF59","v":0},{"$f":"'4'!BF59 * $DF59","v":0},{"$f":"'4'!BG59 * $DF59","v":0},{"$f":"'4'!BH59 * $DF59","v":0},{"$f":"'4'!BI59 * $DF59","v":0},{"$f":"'4'!BJ59 * $DF59","v":0},{"$f":"'4'!BK59 * $DF59","v":0},{"$f":"'4'!BL59 * $DF59","v":0},{"$f":"'4'!BM59 * $DF59","v":0},{"$f":"'4'!BN59 * $DF59","v":0},{"$f":"'4'!BO59 * $DF59","v":0},{"$f":"'4'!BP59 * $DF59","v":0},{"$f":"'4'!BQ59 * $DF59","v":0},{"$f":"'4'!BR59 * $DF59","v":0},{"$f":"'4'!BS59 * $DF59","v":0},{"$f":"'4'!BT59 * $DF59","v":0},{"$f":"'4'!BU59 * $DF59","v":0},{"$f":"'4'!BV59 * $DF59","v":0},{"$f":"'4'!BW59 * $DF59","v":0},{"$f":"'4'!BX59 * $DF59","v":0},{"$f":"'4'!BY59 * $DF59","v":0},{"$f":"'4'!BZ59 * $DF59","v":0},{"$f":"'4'!CA59 * $DF59","v":0},{"$f":"'4'!CB59 * $DF59","v":0},{"$f":"'4'!CC59 * $DF59","v":0},{"$f":"'4'!CD59 * $DF59","v":0},{"$f":"'4'!CE59 * $DF59","v":0},{"$f":"'4'!CF59 * $DF59","v":0},{"$f":"'4'!CG59 * $DF59","v":0},{"$f":"'4'!CH59 * $DF59","v":0},{"$f":"'4'!CI59 * $DF59","v":0},{"$f":"'4'!CJ59 * $DF59","v":0},{"$f":"'4'!CK59 * $DF59","v":0},{"$f":"'4'!CL59 * $DF59","v":0},{"$f":"'4'!CM59 * $DF59","v":0},{"$f":"'4'!CN59 * $DF59","v":0},{"$f":"'4'!CO59 * $DF59","v":0},{"$f":"'4'!CP59 * $DF59","v":0},{"$f":"'4'!CQ59 * $DF59","v":0},{"$f":"'4'!CR59 * $DF59","v":0},{"$f":"'4'!CS59 * $DF59","v":0},{"$f":"'4'!CT59 * $DF59","v":0},{"$f":"'4'!CU59 * $DF59","v":0},{"$f":"'4'!CV59 * $DF59","v":0},{"$f":"'4'!CW59 * $DF59","v":0},{"$f":"'4'!CX59 * $DF59","v":0},{"$f":"'4'!CY59 * $DF59","v":0},{"$f":"'4'!CZ59 * $DF59","v":0},{"$f":"'4'!DA59 * $DF59","v":0},null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DE59,PAL))","v":0},"H.2.3.",1]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F60+NPV(FDN,G60:INDEX(G60:DA60,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F60:$DA60)","v":0},{"$f":"'4'!F145 * $DF60","v":0},{"$f":"'4'!G145 * $DF60","v":0},{"$f":"'4'!H145 * $DF60","v":0},{"$f":"'4'!I145 * $DF60","v":0},{"$f":"'4'!J145 * $DF60","v":0},{"$f":"'4'!K145 * $DF60","v":0},{"$f":"'4'!L145 * $DF60","v":0},{"$f":"'4'!M145 * $DF60","v":0},{"$f":"'4'!N145 * $DF60","v":0},{"$f":"'4'!O145 * $DF60","v":0},{"$f":"'4'!P145 * $DF60","v":0},{"$f":"'4'!Q145 * $DF60","v":0},{"$f":"'4'!R145 * $DF60","v":0},{"$f":"'4'!S145 * $DF60","v":0},{"$f":"'4'!T145 * $DF60","v":0},{"$f":"'4'!U145 * $DF60","v":0},{"$f":"'4'!V145 * $DF60","v":0},{"$f":"'4'!W145 * $DF60","v":0},{"$f":"'4'!X145 * $DF60","v":0},{"$f":"'4'!Y145 * $DF60","v":0},{"$f":"'4'!Z145 * $DF60","v":0},{"$f":"'4'!AA145 * $DF60","v":0},{"$f":"'4'!AB145 * $DF60","v":0},{"$f":"'4'!AC145 * $DF60","v":0},{"$f":"'4'!AD145 * $DF60","v":0},{"$f":"'4'!AE145 * $DF60","v":0},{"$f":"'4'!AF145 * $DF60","v":0},{"$f":"'4'!AG145 * $DF60","v":0},{"$f":"'4'!AH145 * $DF60","v":0},{"$f":"'4'!AI145 * $DF60","v":0},{"$f":"'4'!AJ145 * $DF60","v":0},{"$f":"'4'!AK145 * $DF60","v":0},{"$f":"'4'!AL145 * $DF60","v":0},{"$f":"'4'!AM145 * $DF60","v":0},{"$f":"'4'!AN145 * $DF60","v":0},{"$f":"'4'!AO145 * $DF60","v":0},{"$f":"'4'!AP145 * $DF60","v":0},{"$f":"'4'!AQ145 * $DF60","v":0},{"$f":"'4'!AR145 * $DF60","v":0},{"$f":"'4'!AS145 * $DF60","v":0},{"$f":"'4'!AT145 * $DF60","v":0},{"$f":"'4'!AU145 * $DF60","v":0},{"$f":"'4'!AV145 * $DF60","v":0},{"$f":"'4'!AW145 * $DF60","v":0},{"$f":"'4'!AX145 * $DF60","v":0},{"$f":"'4'!AY145 * $DF60","v":0},{"$f":"'4'!AZ145 * $DF60","v":0},{"$f":"'4'!BA145 * $DF60","v":0},{"$f":"'4'!BB145 * $DF60","v":0},{"$f":"'4'!BC145 * $DF60","v":0},{"$f":"'4'!BD145 * $DF60","v":0},{"$f":"'4'!BE145 * $DF60","v":0},{"$f":"'4'!BF145 * $DF60","v":0},{"$f":"'4'!BG145 * $DF60","v":0},{"$f":"'4'!BH145 * $DF60","v":0},{"$f":"'4'!BI145 * $DF60","v":0},{"$f":"'4'!BJ145 * $DF60","v":0},{"$f":"'4'!BK145 * $DF60","v":0},{"$f":"'4'!BL145 * $DF60","v":0},{"$f":"'4'!BM145 * $DF60","v":0},{"$f":"'4'!BN145 * $DF60","v":0},{"$f":"'4'!BO145 * $DF60","v":0},{"$f":"'4'!BP145 * $DF60","v":0},{"$f":"'4'!BQ145 * $DF60","v":0},{"$f":"'4'!BR145 * $DF60","v":0},{"$f":"'4'!BS145 * $DF60","v":0},{"$f":"'4'!BT145 * $DF60","v":0},{"$f":"'4'!BU145 * $DF60","v":0},{"$f":"'4'!BV145 * $DF60","v":0},{"$f":"'4'!BW145 * $DF60","v":0},{"$f":"'4'!BX145 * $DF60","v":0},{"$f":"'4'!BY145 * $DF60","v":0},{"$f":"'4'!BZ145 * $DF60","v":0},{"$f":"'4'!CA145 * $DF60","v":0},{"$f":"'4'!CB145 * $DF60","v":0},{"$f":"'4'!CC145 * $DF60","v":0},{"$f":"'4'!CD145 * $DF60","v":0},{"$f":"'4'!CE145 * $DF60","v":0},{"$f":"'4'!CF145 * $DF60","v":0},{"$f":"'4'!CG145 * $DF60","v":0},{"$f":"'4'!CH145 * $DF60","v":0},{"$f":"'4'!CI145 * $DF60","v":0},{"$f":"'4'!CJ145 * $DF60","v":0},{"$f":"'4'!CK145 * $DF60","v":0},{"$f":"'4'!CL145 * $DF60","v":0},{"$f":"'4'!CM145 * $DF60","v":0},{"$f":"'4'!CN145 * $DF60","v":0},{"$f":"'4'!CO145 * $DF60","v":0},{"$f":"'4'!CP145 * $DF60","v":0},{"$f":"'4'!CQ145 * $DF60","v":0},{"$f":"'4'!CR145 * $DF60","v":0},{"$f":"'4'!CS145 * $DF60","v":0},{"$f":"'4'!CT145 * $DF60","v":0},{"$f":"'4'!CU145 * $DF60","v":0},{"$f":"'4'!CV145 * $DF60","v":0},{"$f":"'4'!CW145 * $DF60","v":0},{"$f":"'4'!CX145 * $DF60","v":0},{"$f":"'4'!CY145 * $DF60","v":0},{"$f":"'4'!CZ145 * $DF60","v":0},{"$f":"'4'!DA145 * $DF60","v":0},null,null,null,{"$f":"B60","v":"J."},1]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK16:AK17)-SUM(AK7,AK22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW16:CW17)-SUM(CW7,CW22),0)","v":0},{"$f":"ROUND(SUM(CX16:CX17)-SUM(CX7,CX22),0)","v":0},{"$f":"ROUND(SUM(CY16:CY17)-SUM(CY7,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ16:CZ17)-SUM(CZ7,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA16:DA17)-SUM(DA7,DA22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK17,AK35)-SUM(AK7,AK21,AK30)+AJ63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BQ17,BQ35)-SUM(BQ7,BQ21,BQ30)+BP63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK16,AK17)-SUM(AK21,AK38,AK40,AK41,AK46)+IF(AND(AK5>Investiciju_metu_skaicius,AK22>0,SUM(AK38:AK40,AK41,AK44)>0),MIN(AK22,SUM(AK38:AK40,AK41,AK44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW16,CW17)-SUM(CW21,CW38,CW40,CW41,CW46)+IF(AND(CW5>Investiciju_metu_skaicius,CW22>0,SUM(CW38:CW40,CW41,CW44)>0),MIN(CW22,SUM(CW38:CW40,CW41,CW44)),0)","v":0},{"$f":"SUM(CX16,CX17)-SUM(CX21,CX38,CX40,CX41,CX46)+IF(AND(CX5>Investiciju_metu_skaicius,CX22>0,SUM(CX38:CX40,CX41,CX44)>0),MIN(CX22,SUM(CX38:CX40,CX41,CX44)),0)","v":0},{"$f":"SUM(CY16,CY17)-SUM(CY21,CY38,CY40,CY41,CY46)+IF(AND(CY5>Investiciju_metu_skaicius,CY22>0,SUM(CY38:CY40,CY41,CY44)>0),MIN(CY22,SUM(CY38:CY40,CY41,CY44)),0)","v":0},{"$f":"SUM(CZ16,CZ17)-SUM(CZ21,CZ38,CZ40,CZ41,CZ46)+IF(AND(CZ5>Investiciju_metu_skaicius,CZ22>0,SUM(CZ38:CZ40,CZ41,CZ44)>0),MIN(CZ22,SUM(CZ38:CZ40,CZ41,CZ44)),0)","v":0},{"$f":"SUM(DA16,DA17)-SUM(DA21,DA38,DA40,DA41,DA46)+IF(AND(DA5>Investiciju_metu_skaicius,DA22>0,SUM(DA38:DA40,DA41,DA44)>0),MIN(DA22,SUM(DA38:DA40,DA41,DA44)),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DE62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DE62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DE62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DE63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DE64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DE64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DE64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AF47,SUMPRODUCT(AF$16,Data1!$C$63)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AG47,SUMPRODUCT(AG$16,Data1!$C$63)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AH47,SUMPRODUCT(AH$16,Data1!$C$63)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AI47,SUMPRODUCT(AI$16,Data1!$C$63)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AJ47,SUMPRODUCT(AJ$16,Data1!$C$63)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AK47,SUMPRODUCT(AK$16,Data1!$C$63)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AL47,SUMPRODUCT(AL$16,Data1!$C$63)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AM47,SUMPRODUCT(AM$16,Data1!$C$63)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AN47,SUMPRODUCT(AN$16,Data1!$C$63)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AO47,SUMPRODUCT(AO$16,Data1!$C$63)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AP47,SUMPRODUCT(AP$16,Data1!$C$63)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AQ47,SUMPRODUCT(AQ$16,Data1!$C$63)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AR47,SUMPRODUCT(AR$16,Data1!$C$63)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AS47,SUMPRODUCT(AS$16,Data1!$C$63)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AT47,SUMPRODUCT(AT$16,Data1!$C$63)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AU47,SUMPRODUCT(AU$16,Data1!$C$63)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AV47,SUMPRODUCT(AV$16,Data1!$C$63)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AW47,SUMPRODUCT(AW$16,Data1!$C$63)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AX47,SUMPRODUCT(AX$16,Data1!$C$63)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AY47,SUMPRODUCT(AY$16,Data1!$C$63)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AZ47,SUMPRODUCT(AZ$16,Data1!$C$63)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BA47,SUMPRODUCT(BA$16,Data1!$C$63)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BB47,SUMPRODUCT(BB$16,Data1!$C$63)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BC47,SUMPRODUCT(BC$16,Data1!$C$63)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BD47,SUMPRODUCT(BD$16,Data1!$C$63)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BE47,SUMPRODUCT(BE$16,Data1!$C$63)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BF47,SUMPRODUCT(BF$16,Data1!$C$63)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BG47,SUMPRODUCT(BG$16,Data1!$C$63)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BH47,SUMPRODUCT(BH$16,Data1!$C$63)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BI47,SUMPRODUCT(BI$16,Data1!$C$63)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BJ47,SUMPRODUCT(BJ$16,Data1!$C$63)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BK47,SUMPRODUCT(BK$16,Data1!$C$63)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BL47,SUMPRODUCT(BL$16,Data1!$C$63)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BM47,SUMPRODUCT(BM$16,Data1!$C$63)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BN47,SUMPRODUCT(BN$16,Data1!$C$63)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BO47,SUMPRODUCT(BO$16,Data1!$C$63)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BP47,SUMPRODUCT(BP$16,Data1!$C$63)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BQ47,SUMPRODUCT(BQ$16,Data1!$C$63)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BR47,SUMPRODUCT(BR$16,Data1!$C$63)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BS47,SUMPRODUCT(BS$16,Data1!$C$63)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BT47,SUMPRODUCT(BT$16,Data1!$C$63)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BU47,SUMPRODUCT(BU$16,Data1!$C$63)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BV47,SUMPRODUCT(BV$16,Data1!$C$63)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BW47,SUMPRODUCT(BW$16,Data1!$C$63)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BX47,SUMPRODUCT(BX$16,Data1!$C$63)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BY47,SUMPRODUCT(BY$16,Data1!$C$63)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(BZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+BZ47,SUMPRODUCT(BZ$16,Data1!$C$63)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CA47,SUMPRODUCT(CA$16,Data1!$C$63)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CB47,SUMPRODUCT(CB$16,Data1!$C$63)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CC47,SUMPRODUCT(CC$16,Data1!$C$63)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CD47,SUMPRODUCT(CD$16,Data1!$C$63)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CE47,SUMPRODUCT(CE$16,Data1!$C$63)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CF$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CF47,SUMPRODUCT(CF$16,Data1!$C$63)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CG$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CG47,SUMPRODUCT(CG$16,Data1!$C$63)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CH$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CH47,SUMPRODUCT(CH$16,Data1!$C$63)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CI$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CI47,SUMPRODUCT(CI$16,Data1!$C$63)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CJ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CJ47,SUMPRODUCT(CJ$16,Data1!$C$63)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CK$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CK47,SUMPRODUCT(CK$16,Data1!$C$63)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CL$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CL47,SUMPRODUCT(CL$16,Data1!$C$63)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CM$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CM47,SUMPRODUCT(CM$16,Data1!$C$63)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CN$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CN47,SUMPRODUCT(CN$16,Data1!$C$63)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CO$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CO47,SUMPRODUCT(CO$16,Data1!$C$63)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CP$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CP47,SUMPRODUCT(CP$16,Data1!$C$63)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CQ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CQ47,SUMPRODUCT(CQ$16,Data1!$C$63)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CR$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CR47,SUMPRODUCT(CR$16,Data1!$C$63)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CS$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CS47,SUMPRODUCT(CS$16,Data1!$C$63)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CT$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CT47,SUMPRODUCT(CT$16,Data1!$C$63)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CU$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CU47,SUMPRODUCT(CU$16,Data1!$C$63)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CV$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CV47,SUMPRODUCT(CV$16,Data1!$C$63)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CW$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CW47,SUMPRODUCT(CW$16,Data1!$C$63)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CX$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CX47,SUMPRODUCT(CX$16,Data1!$C$63)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CY$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CY47,SUMPRODUCT(CY$16,Data1!$C$63)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(CZ$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+CZ47,SUMPRODUCT(CZ$16,Data1!$C$63)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(DA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+DA47,SUMPRODUCT(DA$16,Data1!$C$63)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!C55:C62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(DD16,Data1!C63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!C65:C67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!C70:C75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DE75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F75:INDEX(F75:DE75,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(D79<0,IF(ISERROR(SUM(D47,-D79) / SUM(D76,-D77)),\"-\",SUM(D47,-D79) / SUM(D76,-D77)),IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79)))","v":"-"}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F83+NPV(FDN,G83:INDEX(G83:DA83,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F83:$DA83)","v":0},{"$f":"F36+F41+F46","v":0},{"$f":"G36+G41+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36+BS41+BS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D65/D60,2),\"-\")","v":"-"}]
[]
[null,"Nr.","Scenarijaus pavadinimas /\nScenarijaus prielaidos (biudžeto eilutės procentinis pokytis)","Pesimistinis","Mažiau pesimistinis","Realus","Mažiau optimistinis","Optimistinis"]
[null,{"$f":"B8","v":"A.1."},"Žemė",1.25,1.1000000000000001,1,0.9,0.75,null,{"$f":"IF($D8<0,0.75,1.25)","v":1.25},{"$f":"IF($D8<0,0.9,1.1)","v":1.1000000000000001},1,{"$f":"IF($D8<0,1.1,0.9)","v":0.9},{"$f":"IF($D8<0,1.25,0.75)","v":0.75}]
[null,"A.2.","Nekilnojamasis turtas",1.25,1.1000000000000001,1,0.9,0.75,null,{"$f":"IF($D9<0,0.75,1.25)","v":1.25},{"$f":"IF($D9<0,0.9,1.1)","v":1.1000000000000001},1,{"$f":"IF($D9<0,1.1,0.9)","v":0.9},{"$f":"IF($D9<0,1.25,0.75)","v":0.75}]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"A.6.","Administravimas ir vykdymas",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"A.7.","Kitos paslaugos ir išlaidos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"A.8.","Reinvesticijos ",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"B.","Investicijų likutinė vertė",0.75,0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D16<0,1.25,0.75)","v":0.75},{"$f":"IF($D16<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D16<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D16<0,0.75,1.25)","v":1.25}]
[null,{"$f":"B18","v":"C.1."},"Prekių pardavimo pajamos",0.75,0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D18<0,1.25,0.75)","v":0.75},{"$f":"IF($D18<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D18<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D18<0,0.75,1.25)","v":1.25}]
[null,"C.2.","Paslaugų suteikimo pajamos",0.75,0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D19<0,1.25,0.75)","v":0.75},{"$f":"IF($D19<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D19<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D19<0,0.75,1.25)","v":1.25}]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",0.75,0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D20<0,1.25,0.75)","v":0.75},{"$f":"IF($D20<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D20<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D20<0,0.75,1.25)","v":1.25}]
[null,{"$f":"B23","v":"D.1.1."},"Žaliavos",1.25,1.1000000000000001,1,0.9,0.75,null,{"$f":"IF($D23<0,0.75,1.25)","v":1.25},{"$f":"IF($D23<0,0.9,1.1)","v":1.1000000000000001},1,{"$f":"IF($D23<0,1.1,0.9)","v":0.9},{"$f":"IF($D23<0,1.25,0.75)","v":0.75}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"J100","v":1.25},1.1000000000000001,1,0.9,0.75,null,{"$f":"IF($D24<0,0.75,1.25)","v":1.25},{"$f":"IF($D24<0,0.9,1.1)","v":1.1000000000000001},1,{"$f":"IF($D24<0,1.1,0.9)","v":0.9},{"$f":"IF($D24<0,1.25,0.75)","v":0.75}]
[null,"D.1.3.","Elektros energijos išlaidos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",1.25,1.1000000000000001,1,0.9,0.75,null,{"$f":"IF($D27<0,0.75,1.25)","v":1.25},1.1000000000000001,1,0.9,0.75]
[null,"D.1.6.","Kitos išlaidos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",1.25,1.1000000000000001,1,0.9,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,{"$f":"B47","v":"H."},{"$f":"C47","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},0.75,0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D47<0,1.25,0.75)","v":0.75},{"$f":"IF($D47<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D47<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D47<0,0.75,1.25)","v":1.25}]
[null,{"$f":"B60","v":"J."},{"$f":"C60","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"J107","v":0.75},0.9,1,1.1000000000000001,1.25,null,{"$f":"IF($D60<0,1.25,0.75)","v":0.75},{"$f":"IF($D60<0,1.1,0.9)","v":0.9},1,{"$f":"IF($D60<0,0.9,1.1)","v":1.1000000000000001},{"$f":"IF($D60<0,0.75,1.25)","v":1.25}]
[]
[null,null,"Scenarijaus pavadinimas /\nFinansinis (ekonominis) rodiklis ir jo reikšmė","Pesimistinis","Mažiau pesimistinis","Realus","Mažiau optimistinis","Optimistinis"]
[null,null,"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)","-","-","-","-","-"]
[null,null,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)","-","-","-","-","-"]
[null,null,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)","-","-","-","-","-"]
[null,null,"Ekonominė grynoji dabartinė vertė - EGDV","-","-","-","-","-"]
[null,null,"Ekonominė vidinė grąžos norma - EVGN","-","-","-","-","-"]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis","-","-","-","-","-"]

{"sheet":"5.4","index":65,"n_rows":92,"n_cols":110,"rows_kept":92,"cut":false,"hidden":false,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4]]}
[]
[null,null,"5.4. RIZIKOS PRIIMTINUMO ANALIZĖ"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(FGDV)","(realiai)",{"$f":"IF(Veiklu_pradzia=DATE(YEAR(Veiklu_pradzia)-1,12,31)+1,YEAR(Veiklu_pradzia)-1,YEAR(Veiklu_pradzia))","v":2025},{"$f":"F6+1","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ6+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP6+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,null,null,"(EGDV)","Monte Carlo procentinis įvertis","MC klaidų kontrolė"]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK8:AK15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW8:CW15),0)","v":0},{"$f":"ROUND(SUM(CX8:CX15),0)","v":0},{"$f":"ROUND(SUM(CY8:CY15),0)","v":0},{"$f":"ROUND(SUM(CZ8:CZ15),0)","v":0},{"$f":"ROUND(SUM(DA8:DA15),0)","v":0},null,null,{"$f":"ROUND(SUM(DD8:DD15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},{"$f":"'4'!F8 * $DE8","v":0},{"$f":"'4'!G8 * $DE8","v":0},{"$f":"'4'!H8 * $DE8","v":0},{"$f":"'4'!I8 * $DE8","v":0},{"$f":"'4'!J8 * $DE8","v":0},{"$f":"'4'!K8 * $DE8","v":0},{"$f":"'4'!L8 * $DE8","v":0},{"$f":"'4'!M8 * $DE8","v":0},{"$f":"'4'!N8 * $DE8","v":0},{"$f":"'4'!O8 * $DE8","v":0},{"$f":"'4'!P8 * $DE8","v":0},{"$f":"'4'!Q8 * $DE8","v":0},{"$f":"'4'!R8 * $DE8","v":0},{"$f":"'4'!S8 * $DE8","v":0},{"$f":"'4'!T8 * $DE8","v":0},{"$f":"'4'!U8 * $DE8","v":0},{"$f":"'4'!V8 * $DE8","v":0},{"$f":"'4'!W8 * $DE8","v":0},{"$f":"'4'!X8 * $DE8","v":0},{"$f":"'4'!Y8 * $DE8","v":0},{"$f":"'4'!Z8 * $DE8","v":0},{"$f":"'4'!AA8 * $DE8","v":0},{"$f":"'4'!AB8 * $DE8","v":0},{"$f":"'4'!AC8 * $DE8","v":0},{"$f":"'4'!AD8 * $DE8","v":0},{"$f":"'4'!AE8 * $DE8","v":0},{"$f":"'4'!AF8 * $DE8","v":0},{"$f":"'4'!AG8 * $DE8","v":0},{"$f":"'4'!AH8 * $DE8","v":0},{"$f":"'4'!AI8 * $DE8","v":0},{"$f":"'4'!AJ8 * $DE8","v":0},{"$f":"'4'!AK8 * $DE8","v":0},{"$f":"'4'!AL8 * $DE8","v":0},{"$f":"'4'!AM8 * $DE8","v":0},{"$f":"'4'!AN8 * $DE8","v":0},{"$f":"'4'!AO8 * $DE8","v":0},{"$f":"'4'!AP8 * $DE8","v":0},{"$f":"'4'!AQ8 * $DE8","v":0},{"$f":"'4'!AR8 * $DE8","v":0},{"$f":"'4'!AS8 * $DE8","v":0},{"$f":"'4'!AT8 * $DE8","v":0},{"$f":"'4'!AU8 * $DE8","v":0},{"$f":"'4'!AV8 * $DE8","v":0},{"$f":"'4'!AW8 * $DE8","v":0},{"$f":"'4'!AX8 * $DE8","v":0},{"$f":"'4'!AY8 * $DE8","v":0},{"$f":"'4'!AZ8 * $DE8","v":0},{"$f":"'4'!BA8 * $DE8","v":0},{"$f":"'4'!BB8 * $DE8","v":0},{"$f":"'4'!BC8 * $DE8","v":0},{"$f":"'4'!BD8 * $DE8","v":0},{"$f":"'4'!BE8 * $DE8","v":0},{"$f":"'4'!BF8 * $DE8","v":0},{"$f":"'4'!BG8 * $DE8","v":0},{"$f":"'4'!BH8 * $DE8","v":0},{"$f":"'4'!BI8 * $DE8","v":0},{"$f":"'4'!BJ8 * $DE8","v":0},{"$f":"'4'!BK8 * $DE8","v":0},{"$f":"'4'!BL8 * $DE8","v":0},{"$f":"'4'!BM8 * $DE8","v":0},{"$f":"'4'!BN8 * $DE8","v":0},{"$f":"'4'!BO8 * $DE8","v":0},{"$f":"'4'!BP8 * $DE8","v":0},{"$f":"'4'!BQ8 * $DE8","v":0},{"$f":"'4'!BR8 * $DE8","v":0},{"$f":"'4'!BS8 * $DE8","v":0},{"$f":"'4'!BT8 * $DE8","v":0},{"$f":"'4'!BU8 * $DE8","v":0},{"$f":"'4'!BV8 * $DE8","v":0},{"$f":"'4'!BW8 * $DE8","v":0},{"$f":"'4'!BX8 * $DE8","v":0},{"$f":"'4'!BY8 * $DE8","v":0},{"$f":"'4'!BZ8 * $DE8","v":0},{"$f":"'4'!CA8 * $DE8","v":0},{"$f":"'4'!CB8 * $DE8","v":0},{"$f":"'4'!CC8 * $DE8","v":0},{"$f":"'4'!CD8 * $DE8","v":0},{"$f":"'4'!CE8 * $DE8","v":0},{"$f":"'4'!CF8 * $DE8","v":0},{"$f":"'4'!CG8 * $DE8","v":0},{"$f":"'4'!CH8 * $DE8","v":0},{"$f":"'4'!CI8 * $DE8","v":0},{"$f":"'4'!CJ8 * $DE8","v":0},{"$f":"'4'!CK8 * $DE8","v":0},{"$f":"'4'!CL8 * $DE8","v":0},{"$f":"'4'!CM8 * $DE8","v":0},{"$f":"'4'!CN8 * $DE8","v":0},{"$f":"'4'!CO8 * $DE8","v":0},{"$f":"'4'!CP8 * $DE8","v":0},{"$f":"'4'!CQ8 * $DE8","v":0},{"$f":"'4'!CR8 * $DE8","v":0},{"$f":"'4'!CS8 * $DE8","v":0},{"$f":"'4'!CT8 * $DE8","v":0},{"$f":"'4'!CU8 * $DE8","v":0},{"$f":"'4'!CV8 * $DE8","v":0},{"$f":"'4'!CW8 * $DE8","v":0},{"$f":"'4'!CX8 * $DE8","v":0},{"$f":"'4'!CY8 * $DE8","v":0},{"$f":"'4'!CZ8 * $DE8","v":0},{"$f":"'4'!DA8 * $DE8","v":0},null,null,{"$f":"F8+NPV(SDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"IF(ISERROR(DF8),0,DF8)","v":0},{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E8),RAND(),2.1121,0.30732,0.74111,0.9299)/ABS('4'!E8)","v":{"$error":"#DIV/0!"}}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,{"$f":"'4'!F9 * $DE9","v":0},{"$f":"'4'!G9 * $DE9","v":0},{"$f":"'4'!H9 * $DE9","v":0},{"$f":"'4'!I9 * $DE9","v":0},{"$f":"'4'!J9 * $DE9","v":0},{"$f":"'4'!K9 * $DE9","v":0},{"$f":"'4'!L9 * $DE9","v":0},{"$f":"'4'!M9 * $DE9","v":0},{"$f":"'4'!N9 * $DE9","v":0},{"$f":"'4'!O9 * $DE9","v":0},{"$f":"'4'!P9 * $DE9","v":0},{"$f":"'4'!Q9 * $DE9","v":0},{"$f":"'4'!R9 * $DE9","v":0},{"$f":"'4'!S9 * $DE9","v":0},{"$f":"'4'!T9 * $DE9","v":0},{"$f":"'4'!U9 * $DE9","v":0},{"$f":"'4'!V9 * $DE9","v":0},{"$f":"'4'!W9 * $DE9","v":0},{"$f":"'4'!X9 * $DE9","v":0},{"$f":"'4'!Y9 * $DE9","v":0},{"$f":"'4'!Z9 * $DE9","v":0},{"$f":"'4'!AA9 * $DE9","v":0},{"$f":"'4'!AB9 * $DE9","v":0},{"$f":"'4'!AC9 * $DE9","v":0},{"$f":"'4'!AD9 * $DE9","v":0},{"$f":"'4'!AE9 * $DE9","v":0},{"$f":"'4'!AF9 * $DE9","v":0},{"$f":"'4'!AG9 * $DE9","v":0},{"$f":"'4'!AH9 * $DE9","v":0},{"$f":"'4'!AI9 * $DE9","v":0},{"$f":"'4'!AJ9 * $DE9","v":0},{"$f":"'4'!AK9 * $DE9","v":0},{"$f":"'4'!AL9 * $DE9","v":0},{"$f":"'4'!AM9 * $DE9","v":0},{"$f":"'4'!AN9 * $DE9","v":0},{"$f":"'4'!AO9 * $DE9","v":0},{"$f":"'4'!AP9 * $DE9","v":0},{"$f":"'4'!AQ9 * $DE9","v":0},{"$f":"'4'!AR9 * $DE9","v":0},{"$f":"'4'!AS9 * $DE9","v":0},{"$f":"'4'!AT9 * $DE9","v":0},{"$f":"'4'!AU9 * $DE9","v":0},{"$f":"'4'!AV9 * $DE9","v":0},{"$f":"'4'!AW9 * $DE9","v":0},{"$f":"'4'!AX9 * $DE9","v":0},{"$f":"'4'!AY9 * $DE9","v":0},{"$f":"'4'!AZ9 * $DE9","v":0},{"$f":"'4'!BA9 * $DE9","v":0},{"$f":"'4'!BB9 * $DE9","v":0},{"$f":"'4'!BC9 * $DE9","v":0},{"$f":"'4'!BD9 * $DE9","v":0},{"$f":"'4'!BE9 * $DE9","v":0},{"$f":"'4'!BF9 * $DE9","v":0},{"$f":"'4'!BG9 * $DE9","v":0},{"$f":"'4'!BH9 * $DE9","v":0},{"$f":"'4'!BI9 * $DE9","v":0},{"$f":"'4'!BJ9 * $DE9","v":0},{"$f":"'4'!BK9 * $DE9","v":0},{"$f":"'4'!BL9 * $DE9","v":0},{"$f":"'4'!BM9 * $DE9","v":0},{"$f":"'4'!BN9 * $DE9","v":0},{"$f":"'4'!BO9 * $DE9","v":0},{"$f":"'4'!BP9 * $DE9","v":0},{"$f":"'4'!BQ9 * $DE9","v":0},{"$f":"'4'!BR9 * $DE9","v":0},{"$f":"'4'!BS9 * $DE9","v":0},{"$f":"'4'!BT9 * $DE9","v":0},{"$f":"'4'!BU9 * $DE9","v":0},{"$f":"'4'!BV9 * $DE9","v":0},{"$f":"'4'!BW9 * $DE9","v":0},{"$f":"'4'!BX9 * $DE9","v":0},{"$f":"'4'!BY9 * $DE9","v":0},{"$f":"'4'!BZ9 * $DE9","v":0},{"$f":"'4'!CA9 * $DE9","v":0},{"$f":"'4'!CB9 * $DE9","v":0},{"$f":"'4'!CC9 * $DE9","v":0},{"$f":"'4'!CD9 * $DE9","v":0},{"$f":"'4'!CE9 * $DE9","v":0},{"$f":"'4'!CF9 * $DE9","v":0},{"$f":"'4'!CG9 * $DE9","v":0},{"$f":"'4'!CH9 * $DE9","v":0},{"$f":"'4'!CI9 * $DE9","v":0},{"$f":"'4'!CJ9 * $DE9","v":0},{"$f":"'4'!CK9 * $DE9","v":0},{"$f":"'4'!CL9 * $DE9","v":0},{"$f":"'4'!CM9 * $DE9","v":0},{"$f":"'4'!CN9 * $DE9","v":0},{"$f":"'4'!CO9 * $DE9","v":0},{"$f":"'4'!CP9 * $DE9","v":0},{"$f":"'4'!CQ9 * $DE9","v":0},{"$f":"'4'!CR9 * $DE9","v":0},{"$f":"'4'!CS9 * $DE9","v":0},{"$f":"'4'!CT9 * $DE9","v":0},{"$f":"'4'!CU9 * $DE9","v":0},{"$f":"'4'!CV9 * $DE9","v":0},{"$f":"'4'!CW9 * $DE9","v":0},{"$f":"'4'!CX9 * $DE9","v":0},{"$f":"'4'!CY9 * $DE9","v":0},{"$f":"'4'!CZ9 * $DE9","v":0},{"$f":"'4'!DA9 * $DE9","v":0},null,null,{"$f":"F9+NPV(SDN,G9:INDEX(G9:DA9,PAL))","v":0},{"$f":"IF(ISERROR(DF9),0,DF9)","v":0},{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E9),RAND(),2.1121,0.30732,0.74111,0.9299)/ABS('4'!E9)","v":{"$error":"#DIV/0!"}}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,{"$f":"'4'!F10 * $DE10","v":0},{"$f":"'4'!G10 * $DE10","v":0},{"$f":"'4'!H10 * $DE10","v":0},{"$f":"'4'!I10 * $DE10","v":0},{"$f":"'4'!J10 * $DE10","v":0},{"$f":"'4'!K10 * $DE10","v":0},{"$f":"'4'!L10 * $DE10","v":0},{"$f":"'4'!M10 * $DE10","v":0},{"$f":"'4'!N10 * $DE10","v":0},{"$f":"'4'!O10 * $DE10","v":0},{"$f":"'4'!P10 * $DE10","v":0},{"$f":"'4'!Q10 * $DE10","v":0},{"$f":"'4'!R10 * $DE10","v":0},{"$f":"'4'!S10 * $DE10","v":0},{"$f":"'4'!T10 * $DE10","v":0},{"$f":"'4'!U10 * $DE10","v":0},{"$f":"'4'!V10 * $DE10","v":0},{"$f":"'4'!W10 * $DE10","v":0},{"$f":"'4'!X10 * $DE10","v":0},{"$f":"'4'!Y10 * $DE10","v":0},{"$f":"'4'!Z10 * $DE10","v":0},{"$f":"'4'!AA10 * $DE10","v":0},{"$f":"'4'!AB10 * $DE10","v":0},{"$f":"'4'!AC10 * $DE10","v":0},{"$f":"'4'!AD10 * $DE10","v":0},{"$f":"'4'!AE10 * $DE10","v":0},{"$f":"'4'!AF10 * $DE10","v":0},{"$f":"'4'!AG10 * $DE10","v":0},{"$f":"'4'!AH10 * $DE10","v":0},{"$f":"'4'!AI10 * $DE10","v":0},{"$f":"'4'!AJ10 * $DE10","v":0},{"$f":"'4'!AK10 * $DE10","v":0},{"$f":"'4'!AL10 * $DE10","v":0},{"$f":"'4'!AM10 * $DE10","v":0},{"$f":"'4'!AN10 * $DE10","v":0},{"$f":"'4'!AO10 * $DE10","v":0},{"$f":"'4'!AP10 * $DE10","v":0},{"$f":"'4'!AQ10 * $DE10","v":0},{"$f":"'4'!AR10 * $DE10","v":0},{"$f":"'4'!AS10 * $DE10","v":0},{"$f":"'4'!AT10 * $DE10","v":0},{"$f":"'4'!AU10 * $DE10","v":0},{"$f":"'4'!AV10 * $DE10","v":0},{"$f":"'4'!AW10 * $DE10","v":0},{"$f":"'4'!AX10 * $DE10","v":0},{"$f":"'4'!AY10 * $DE10","v":0},{"$f":"'4'!AZ10 * $DE10","v":0},{"$f":"'4'!BA10 * $DE10","v":0},{"$f":"'4'!BB10 * $DE10","v":0},{"$f":"'4'!BC10 * $DE10","v":0},{"$f":"'4'!BD10 * $DE10","v":0},{"$f":"'4'!BE10 * $DE10","v":0},{"$f":"'4'!BF10 * $DE10","v":0},{"$f":"'4'!BG10 * $DE10","v":0},{"$f":"'4'!BH10 * $DE10","v":0},{"$f":"'4'!BI10 * $DE10","v":0},{"$f":"'4'!BJ10 * $DE10","v":0},{"$f":"'4'!BK10 * $DE10","v":0},{"$f":"'4'!BL10 * $DE10","v":0},{"$f":"'4'!BM10 * $DE10","v":0},{"$f":"'4'!BN10 * $DE10","v":0},{"$f":"'4'!BO10 * $DE10","v":0},{"$f":"'4'!BP10 * $DE10","v":0},{"$f":"'4'!BQ10 * $DE10","v":0},{"$f":"'4'!BR10 * $DE10","v":0},{"$f":"'4'!BS10 * $DE10","v":0},{"$f":"'4'!BT10 * $DE10","v":0},{"$f":"'4'!BU10 * $DE10","v":0},{"$f":"'4'!BV10 * $DE10","v":0},{"$f":"'4'!BW10 * $DE10","v":0},{"$f":"'4'!BX10 * $DE10","v":0},{"$f":"'4'!BY10 * $DE10","v":0},{"$f":"'4'!BZ10 * $DE10","v":0},{"$f":"'4'!CA10 * $DE10","v":0},{"$f":"'4'!CB10 * $DE10","v":0},{"$f":"'4'!CC10 * $DE10","v":0},{"$f":"'4'!CD10 * $DE10","v":0},{"$f":"'4'!CE10 * $DE10","v":0},{"$f":"'4'!CF10 * $DE10","v":0},{"$f":"'4'!CG10 * $DE10","v":0},{"$f":"'4'!CH10 * $DE10","v":0},{"$f":"'4'!CI10 * $DE10","v":0},{"$f":"'4'!CJ10 * $DE10","v":0},{"$f":"'4'!CK10 * $DE10","v":0},{"$f":"'4'!CL10 * $DE10","v":0},{"$f":"'4'!CM10 * $DE10","v":0},{"$f":"'4'!CN10 * $DE10","v":0},{"$f":"'4'!CO10 * $DE10","v":0},{"$f":"'4'!CP10 * $DE10","v":0},{"$f":"'4'!CQ10 * $DE10","v":0},{"$f":"'4'!CR10 * $DE10","v":0},{"$f":"'4'!CS10 * $DE10","v":0},{"$f":"'4'!CT10 * $DE10","v":0},{"$f":"'4'!CU10 * $DE10","v":0},{"$f":"'4'!CV10 * $DE10","v":0},{"$f":"'4'!CW10 * $DE10","v":0},{"$f":"'4'!CX10 * $DE10","v":0},{"$f":"'4'!CY10 * $DE10","v":0},{"$f":"'4'!CZ10 * $DE10","v":0},{"$f":"'4'!DA10 * $DE10","v":0},null,null,{"$f":"F10+NPV(SDN,G10:INDEX(G10:DA10,PAL))","v":0},0,{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E10),RAND(),1.9673,0.32927,0.74202,0.92827)/ABS('4'!E10)","v":{"$error":"#DIV/0!"}}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,{"$f":"'4'!F11 * $DE11","v":0},{"$f":"'4'!G11 * $DE11","v":0},{"$f":"'4'!H11 * $DE11","v":0},{"$f":"'4'!I11 * $DE11","v":0},{"$f":"'4'!J11 * $DE11","v":0},{"$f":"'4'!K11 * $DE11","v":0},{"$f":"'4'!L11 * $DE11","v":0},{"$f":"'4'!M11 * $DE11","v":0},{"$f":"'4'!N11 * $DE11","v":0},{"$f":"'4'!O11 * $DE11","v":0},{"$f":"'4'!P11 * $DE11","v":0},{"$f":"'4'!Q11 * $DE11","v":0},{"$f":"'4'!R11 * $DE11","v":0},{"$f":"'4'!S11 * $DE11","v":0},{"$f":"'4'!T11 * $DE11","v":0},{"$f":"'4'!U11 * $DE11","v":0},{"$f":"'4'!V11 * $DE11","v":0},{"$f":"'4'!W11 * $DE11","v":0},{"$f":"'4'!X11 * $DE11","v":0},{"$f":"'4'!Y11 * $DE11","v":0},{"$f":"'4'!Z11 * $DE11","v":0},{"$f":"'4'!AA11 * $DE11","v":0},{"$f":"'4'!AB11 * $DE11","v":0},{"$f":"'4'!AC11 * $DE11","v":0},{"$f":"'4'!AD11 * $DE11","v":0},{"$f":"'4'!AE11 * $DE11","v":0},{"$f":"'4'!AF11 * $DE11","v":0},{"$f":"'4'!AG11 * $DE11","v":0},{"$f":"'4'!AH11 * $DE11","v":0},{"$f":"'4'!AI11 * $DE11","v":0},{"$f":"'4'!AJ11 * $DE11","v":0},{"$f":"'4'!AK11 * $DE11","v":0},{"$f":"'4'!AL11 * $DE11","v":0},{"$f":"'4'!AM11 * $DE11","v":0},{"$f":"'4'!AN11 * $DE11","v":0},{"$f":"'4'!AO11 * $DE11","v":0},{"$f":"'4'!AP11 * $DE11","v":0},{"$f":"'4'!AQ11 * $DE11","v":0},{"$f":"'4'!AR11 * $DE11","v":0},{"$f":"'4'!AS11 * $DE11","v":0},{"$f":"'4'!AT11 * $DE11","v":0},{"$f":"'4'!AU11 * $DE11","v":0},{"$f":"'4'!AV11 * $DE11","v":0},{"$f":"'4'!AW11 * $DE11","v":0},{"$f":"'4'!AX11 * $DE11","v":0},{"$f":"'4'!AY11 * $DE11","v":0},{"$f":"'4'!AZ11 * $DE11","v":0},{"$f":"'4'!BA11 * $DE11","v":0},{"$f":"'4'!BB11 * $DE11","v":0},{"$f":"'4'!BC11 * $DE11","v":0},{"$f":"'4'!BD11 * $DE11","v":0},{"$f":"'4'!BE11 * $DE11","v":0},{"$f":"'4'!BF11 * $DE11","v":0},{"$f":"'4'!BG11 * $DE11","v":0},{"$f":"'4'!BH11 * $DE11","v":0},{"$f":"'4'!BI11 * $DE11","v":0},{"$f":"'4'!BJ11 * $DE11","v":0},{"$f":"'4'!BK11 * $DE11","v":0},{"$f":"'4'!BL11 * $DE11","v":0},{"$f":"'4'!BM11 * $DE11","v":0},{"$f":"'4'!BN11 * $DE11","v":0},{"$f":"'4'!BO11 * $DE11","v":0},{"$f":"'4'!BP11 * $DE11","v":0},{"$f":"'4'!BQ11 * $DE11","v":0},{"$f":"'4'!BR11 * $DE11","v":0},{"$f":"'4'!BS11 * $DE11","v":0},{"$f":"'4'!BT11 * $DE11","v":0},{"$f":"'4'!BU11 * $DE11","v":0},{"$f":"'4'!BV11 * $DE11","v":0},{"$f":"'4'!BW11 * $DE11","v":0},{"$f":"'4'!BX11 * $DE11","v":0},{"$f":"'4'!BY11 * $DE11","v":0},{"$f":"'4'!BZ11 * $DE11","v":0},{"$f":"'4'!CA11 * $DE11","v":0},{"$f":"'4'!CB11 * $DE11","v":0},{"$f":"'4'!CC11 * $DE11","v":0},{"$f":"'4'!CD11 * $DE11","v":0},{"$f":"'4'!CE11 * $DE11","v":0},{"$f":"'4'!CF11 * $DE11","v":0},{"$f":"'4'!CG11 * $DE11","v":0},{"$f":"'4'!CH11 * $DE11","v":0},{"$f":"'4'!CI11 * $DE11","v":0},{"$f":"'4'!CJ11 * $DE11","v":0},{"$f":"'4'!CK11 * $DE11","v":0},{"$f":"'4'!CL11 * $DE11","v":0},{"$f":"'4'!CM11 * $DE11","v":0},{"$f":"'4'!CN11 * $DE11","v":0},{"$f":"'4'!CO11 * $DE11","v":0},{"$f":"'4'!CP11 * $DE11","v":0},{"$f":"'4'!CQ11 * $DE11","v":0},{"$f":"'4'!CR11 * $DE11","v":0},{"$f":"'4'!CS11 * $DE11","v":0},{"$f":"'4'!CT11 * $DE11","v":0},{"$f":"'4'!CU11 * $DE11","v":0},{"$f":"'4'!CV11 * $DE11","v":0},{"$f":"'4'!CW11 * $DE11","v":0},{"$f":"'4'!CX11 * $DE11","v":0},{"$f":"'4'!CY11 * $DE11","v":0},{"$f":"'4'!CZ11 * $DE11","v":0},{"$f":"'4'!DA11 * $DE11","v":0},null,null,{"$f":"F11+NPV(SDN,G11:INDEX(G11:DA11,PAL))","v":0},0,{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E11),RAND(),2.7906,0.28554,0.72694,0.945188)/ABS('4'!E11)","v":{"$error":"#DIV/0!"}}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,{"$f":"'4'!F12 * $DE12","v":0},{"$f":"'4'!G12 * $DE12","v":0},{"$f":"'4'!H12 * $DE12","v":0},{"$f":"'4'!I12 * $DE12","v":0},{"$f":"'4'!J12 * $DE12","v":0},{"$f":"'4'!K12 * $DE12","v":0},{"$f":"'4'!L12 * $DE12","v":0},{"$f":"'4'!M12 * $DE12","v":0},{"$f":"'4'!N12 * $DE12","v":0},{"$f":"'4'!O12 * $DE12","v":0},{"$f":"'4'!P12 * $DE12","v":0},{"$f":"'4'!Q12 * $DE12","v":0},{"$f":"'4'!R12 * $DE12","v":0},{"$f":"'4'!S12 * $DE12","v":0},{"$f":"'4'!T12 * $DE12","v":0},{"$f":"'4'!U12 * $DE12","v":0},{"$f":"'4'!V12 * $DE12","v":0},{"$f":"'4'!W12 * $DE12","v":0},{"$f":"'4'!X12 * $DE12","v":0},{"$f":"'4'!Y12 * $DE12","v":0},{"$f":"'4'!Z12 * $DE12","v":0},{"$f":"'4'!AA12 * $DE12","v":0},{"$f":"'4'!AB12 * $DE12","v":0},{"$f":"'4'!AC12 * $DE12","v":0},{"$f":"'4'!AD12 * $DE12","v":0},{"$f":"'4'!AE12 * $DE12","v":0},{"$f":"'4'!AF12 * $DE12","v":0},{"$f":"'4'!AG12 * $DE12","v":0},{"$f":"'4'!AH12 * $DE12","v":0},{"$f":"'4'!AI12 * $DE12","v":0},{"$f":"'4'!AJ12 * $DE12","v":0},{"$f":"'4'!AK12 * $DE12","v":0},{"$f":"'4'!AL12 * $DE12","v":0},{"$f":"'4'!AM12 * $DE12","v":0},{"$f":"'4'!AN12 * $DE12","v":0},{"$f":"'4'!AO12 * $DE12","v":0},{"$f":"'4'!AP12 * $DE12","v":0},{"$f":"'4'!AQ12 * $DE12","v":0},{"$f":"'4'!AR12 * $DE12","v":0},{"$f":"'4'!AS12 * $DE12","v":0},{"$f":"'4'!AT12 * $DE12","v":0},{"$f":"'4'!AU12 * $DE12","v":0},{"$f":"'4'!AV12 * $DE12","v":0},{"$f":"'4'!AW12 * $DE12","v":0},{"$f":"'4'!AX12 * $DE12","v":0},{"$f":"'4'!AY12 * $DE12","v":0},{"$f":"'4'!AZ12 * $DE12","v":0},{"$f":"'4'!BA12 * $DE12","v":0},{"$f":"'4'!BB12 * $DE12","v":0},{"$f":"'4'!BC12 * $DE12","v":0},{"$f":"'4'!BD12 * $DE12","v":0},{"$f":"'4'!BE12 * $DE12","v":0},{"$f":"'4'!BF12 * $DE12","v":0},{"$f":"'4'!BG12 * $DE12","v":0},{"$f":"'4'!BH12 * $DE12","v":0},{"$f":"'4'!BI12 * $DE12","v":0},{"$f":"'4'!BJ12 * $DE12","v":0},{"$f":"'4'!BK12 * $DE12","v":0},{"$f":"'4'!BL12 * $DE12","v":0},{"$f":"'4'!BM12 * $DE12","v":0},{"$f":"'4'!BN12 * $DE12","v":0},{"$f":"'4'!BO12 * $DE12","v":0},{"$f":"'4'!BP12 * $DE12","v":0},{"$f":"'4'!BQ12 * $DE12","v":0},{"$f":"'4'!BR12 * $DE12","v":0},{"$f":"'4'!BS12 * $DE12","v":0},{"$f":"'4'!BT12 * $DE12","v":0},{"$f":"'4'!BU12 * $DE12","v":0},{"$f":"'4'!BV12 * $DE12","v":0},{"$f":"'4'!BW12 * $DE12","v":0},{"$f":"'4'!BX12 * $DE12","v":0},{"$f":"'4'!BY12 * $DE12","v":0},{"$f":"'4'!BZ12 * $DE12","v":0},{"$f":"'4'!CA12 * $DE12","v":0},{"$f":"'4'!CB12 * $DE12","v":0},{"$f":"'4'!CC12 * $DE12","v":0},{"$f":"'4'!CD12 * $DE12","v":0},{"$f":"'4'!CE12 * $DE12","v":0},{"$f":"'4'!CF12 * $DE12","v":0},{"$f":"'4'!CG12 * $DE12","v":0},{"$f":"'4'!CH12 * $DE12","v":0},{"$f":"'4'!CI12 * $DE12","v":0},{"$f":"'4'!CJ12 * $DE12","v":0},{"$f":"'4'!CK12 * $DE12","v":0},{"$f":"'4'!CL12 * $DE12","v":0},{"$f":"'4'!CM12 * $DE12","v":0},{"$f":"'4'!CN12 * $DE12","v":0},{"$f":"'4'!CO12 * $DE12","v":0},{"$f":"'4'!CP12 * $DE12","v":0},{"$f":"'4'!CQ12 * $DE12","v":0},{"$f":"'4'!CR12 * $DE12","v":0},{"$f":"'4'!CS12 * $DE12","v":0},{"$f":"'4'!CT12 * $DE12","v":0},{"$f":"'4'!CU12 * $DE12","v":0},{"$f":"'4'!CV12 * $DE12","v":0},{"$f":"'4'!CW12 * $DE12","v":0},{"$f":"'4'!CX12 * $DE12","v":0},{"$f":"'4'!CY12 * $DE12","v":0},{"$f":"'4'!CZ12 * $DE12","v":0},{"$f":"'4'!DA12 * $DE12","v":0},null,null,{"$f":"F12+NPV(SDN,G12:INDEX(G12:DA12,PAL))","v":0},0,{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E12),RAND(),1.8405,0.25464,0.75111,0.88251)/ABS('4'!E12)","v":{"$error":"#DIV/0!"}}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,{"$f":"'4'!F13 * $DE13","v":0},{"$f":"'4'!G13 * $DE13","v":0},{"$f":"'4'!H13 * $DE13","v":0},{"$f":"'4'!I13 * $DE13","v":0},{"$f":"'4'!J13 * $DE13","v":0},{"$f":"'4'!K13 * $DE13","v":0},{"$f":"'4'!L13 * $DE13","v":0},{"$f":"'4'!M13 * $DE13","v":0},{"$f":"'4'!N13 * $DE13","v":0},{"$f":"'4'!O13 * $DE13","v":0},{"$f":"'4'!P13 * $DE13","v":0},{"$f":"'4'!Q13 * $DE13","v":0},{"$f":"'4'!R13 * $DE13","v":0},{"$f":"'4'!S13 * $DE13","v":0},{"$f":"'4'!T13 * $DE13","v":0},{"$f":"'4'!U13 * $DE13","v":0},{"$f":"'4'!V13 * $DE13","v":0},{"$f":"'4'!W13 * $DE13","v":0},{"$f":"'4'!X13 * $DE13","v":0},{"$f":"'4'!Y13 * $DE13","v":0},{"$f":"'4'!Z13 * $DE13","v":0},{"$f":"'4'!AA13 * $DE13","v":0},{"$f":"'4'!AB13 * $DE13","v":0},{"$f":"'4'!AC13 * $DE13","v":0},{"$f":"'4'!AD13 * $DE13","v":0},{"$f":"'4'!AE13 * $DE13","v":0},{"$f":"'4'!AF13 * $DE13","v":0},{"$f":"'4'!AG13 * $DE13","v":0},{"$f":"'4'!AH13 * $DE13","v":0},{"$f":"'4'!AI13 * $DE13","v":0},{"$f":"'4'!AJ13 * $DE13","v":0},{"$f":"'4'!AK13 * $DE13","v":0},{"$f":"'4'!AL13 * $DE13","v":0},{"$f":"'4'!AM13 * $DE13","v":0},{"$f":"'4'!AN13 * $DE13","v":0},{"$f":"'4'!AO13 * $DE13","v":0},{"$f":"'4'!AP13 * $DE13","v":0},{"$f":"'4'!AQ13 * $DE13","v":0},{"$f":"'4'!AR13 * $DE13","v":0},{"$f":"'4'!AS13 * $DE13","v":0},{"$f":"'4'!AT13 * $DE13","v":0},{"$f":"'4'!AU13 * $DE13","v":0},{"$f":"'4'!AV13 * $DE13","v":0},{"$f":"'4'!AW13 * $DE13","v":0},{"$f":"'4'!AX13 * $DE13","v":0},{"$f":"'4'!AY13 * $DE13","v":0},{"$f":"'4'!AZ13 * $DE13","v":0},{"$f":"'4'!BA13 * $DE13","v":0},{"$f":"'4'!BB13 * $DE13","v":0},{"$f":"'4'!BC13 * $DE13","v":0},{"$f":"'4'!BD13 * $DE13","v":0},{"$f":"'4'!BE13 * $DE13","v":0},{"$f":"'4'!BF13 * $DE13","v":0},{"$f":"'4'!BG13 * $DE13","v":0},{"$f":"'4'!BH13 * $DE13","v":0},{"$f":"'4'!BI13 * $DE13","v":0},{"$f":"'4'!BJ13 * $DE13","v":0},{"$f":"'4'!BK13 * $DE13","v":0},{"$f":"'4'!BL13 * $DE13","v":0},{"$f":"'4'!BM13 * $DE13","v":0},{"$f":"'4'!BN13 * $DE13","v":0},{"$f":"'4'!BO13 * $DE13","v":0},{"$f":"'4'!BP13 * $DE13","v":0},{"$f":"'4'!BQ13 * $DE13","v":0},{"$f":"'4'!BR13 * $DE13","v":0},{"$f":"'4'!BS13 * $DE13","v":0},{"$f":"'4'!BT13 * $DE13","v":0},{"$f":"'4'!BU13 * $DE13","v":0},{"$f":"'4'!BV13 * $DE13","v":0},{"$f":"'4'!BW13 * $DE13","v":0},{"$f":"'4'!BX13 * $DE13","v":0},{"$f":"'4'!BY13 * $DE13","v":0},{"$f":"'4'!BZ13 * $DE13","v":0},{"$f":"'4'!CA13 * $DE13","v":0},{"$f":"'4'!CB13 * $DE13","v":0},{"$f":"'4'!CC13 * $DE13","v":0},{"$f":"'4'!CD13 * $DE13","v":0},{"$f":"'4'!CE13 * $DE13","v":0},{"$f":"'4'!CF13 * $DE13","v":0},{"$f":"'4'!CG13 * $DE13","v":0},{"$f":"'4'!CH13 * $DE13","v":0},{"$f":"'4'!CI13 * $DE13","v":0},{"$f":"'4'!CJ13 * $DE13","v":0},{"$f":"'4'!CK13 * $DE13","v":0},{"$f":"'4'!CL13 * $DE13","v":0},{"$f":"'4'!CM13 * $DE13","v":0},{"$f":"'4'!CN13 * $DE13","v":0},{"$f":"'4'!CO13 * $DE13","v":0},{"$f":"'4'!CP13 * $DE13","v":0},{"$f":"'4'!CQ13 * $DE13","v":0},{"$f":"'4'!CR13 * $DE13","v":0},{"$f":"'4'!CS13 * $DE13","v":0},{"$f":"'4'!CT13 * $DE13","v":0},{"$f":"'4'!CU13 * $DE13","v":0},{"$f":"'4'!CV13 * $DE13","v":0},{"$f":"'4'!CW13 * $DE13","v":0},{"$f":"'4'!CX13 * $DE13","v":0},{"$f":"'4'!CY13 * $DE13","v":0},{"$f":"'4'!CZ13 * $DE13","v":0},{"$f":"'4'!DA13 * $DE13","v":0},null,null,{"$f":"F13+NPV(SDN,G13:INDEX(G13:DA13,PAL))","v":0},0,{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E13),RAND(),1.9247,0.23155,0.7493,0.876598)/ABS('4'!E13)","v":{"$error":"#DIV/0!"}}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,{"$f":"'4'!F14 * $DE14","v":0},{"$f":"'4'!G14 * $DE14","v":0},{"$f":"'4'!H14 * $DE14","v":0},{"$f":"'4'!I14 * $DE14","v":0},{"$f":"'4'!J14 * $DE14","v":0},{"$f":"'4'!K14 * $DE14","v":0},{"$f":"'4'!L14 * $DE14","v":0},{"$f":"'4'!M14 * $DE14","v":0},{"$f":"'4'!N14 * $DE14","v":0},{"$f":"'4'!O14 * $DE14","v":0},{"$f":"'4'!P14 * $DE14","v":0},{"$f":"'4'!Q14 * $DE14","v":0},{"$f":"'4'!R14 * $DE14","v":0},{"$f":"'4'!S14 * $DE14","v":0},{"$f":"'4'!T14 * $DE14","v":0},{"$f":"'4'!U14 * $DE14","v":0},{"$f":"'4'!V14 * $DE14","v":0},{"$f":"'4'!W14 * $DE14","v":0},{"$f":"'4'!X14 * $DE14","v":0},{"$f":"'4'!Y14 * $DE14","v":0},{"$f":"'4'!Z14 * $DE14","v":0},{"$f":"'4'!AA14 * $DE14","v":0},{"$f":"'4'!AB14 * $DE14","v":0},{"$f":"'4'!AC14 * $DE14","v":0},{"$f":"'4'!AD14 * $DE14","v":0},{"$f":"'4'!AE14 * $DE14","v":0},{"$f":"'4'!AF14 * $DE14","v":0},{"$f":"'4'!AG14 * $DE14","v":0},{"$f":"'4'!AH14 * $DE14","v":0},{"$f":"'4'!AI14 * $DE14","v":0},{"$f":"'4'!AJ14 * $DE14","v":0},{"$f":"'4'!AK14 * $DE14","v":0},{"$f":"'4'!AL14 * $DE14","v":0},{"$f":"'4'!AM14 * $DE14","v":0},{"$f":"'4'!AN14 * $DE14","v":0},{"$f":"'4'!AO14 * $DE14","v":0},{"$f":"'4'!AP14 * $DE14","v":0},{"$f":"'4'!AQ14 * $DE14","v":0},{"$f":"'4'!AR14 * $DE14","v":0},{"$f":"'4'!AS14 * $DE14","v":0},{"$f":"'4'!AT14 * $DE14","v":0},{"$f":"'4'!AU14 * $DE14","v":0},{"$f":"'4'!AV14 * $DE14","v":0},{"$f":"'4'!AW14 * $DE14","v":0},{"$f":"'4'!AX14 * $DE14","v":0},{"$f":"'4'!AY14 * $DE14","v":0},{"$f":"'4'!AZ14 * $DE14","v":0},{"$f":"'4'!BA14 * $DE14","v":0},{"$f":"'4'!BB14 * $DE14","v":0},{"$f":"'4'!BC14 * $DE14","v":0},{"$f":"'4'!BD14 * $DE14","v":0},{"$f":"'4'!BE14 * $DE14","v":0},{"$f":"'4'!BF14 * $DE14","v":0},{"$f":"'4'!BG14 * $DE14","v":0},{"$f":"'4'!BH14 * $DE14","v":0},{"$f":"'4'!BI14 * $DE14","v":0},{"$f":"'4'!BJ14 * $DE14","v":0},{"$f":"'4'!BK14 * $DE14","v":0},{"$f":"'4'!BL14 * $DE14","v":0},{"$f":"'4'!BM14 * $DE14","v":0},{"$f":"'4'!BN14 * $DE14","v":0},{"$f":"'4'!BO14 * $DE14","v":0},{"$f":"'4'!BP14 * $DE14","v":0},{"$f":"'4'!BQ14 * $DE14","v":0},{"$f":"'4'!BR14 * $DE14","v":0},{"$f":"'4'!BS14 * $DE14","v":0},{"$f":"'4'!BT14 * $DE14","v":0},{"$f":"'4'!BU14 * $DE14","v":0},{"$f":"'4'!BV14 * $DE14","v":0},{"$f":"'4'!BW14 * $DE14","v":0},{"$f":"'4'!BX14 * $DE14","v":0},{"$f":"'4'!BY14 * $DE14","v":0},{"$f":"'4'!BZ14 * $DE14","v":0},{"$f":"'4'!CA14 * $DE14","v":0},{"$f":"'4'!CB14 * $DE14","v":0},{"$f":"'4'!CC14 * $DE14","v":0},{"$f":"'4'!CD14 * $DE14","v":0},{"$f":"'4'!CE14 * $DE14","v":0},{"$f":"'4'!CF14 * $DE14","v":0},{"$f":"'4'!CG14 * $DE14","v":0},{"$f":"'4'!CH14 * $DE14","v":0},{"$f":"'4'!CI14 * $DE14","v":0},{"$f":"'4'!CJ14 * $DE14","v":0},{"$f":"'4'!CK14 * $DE14","v":0},{"$f":"'4'!CL14 * $DE14","v":0},{"$f":"'4'!CM14 * $DE14","v":0},{"$f":"'4'!CN14 * $DE14","v":0},{"$f":"'4'!CO14 * $DE14","v":0},{"$f":"'4'!CP14 * $DE14","v":0},{"$f":"'4'!CQ14 * $DE14","v":0},{"$f":"'4'!CR14 * $DE14","v":0},{"$f":"'4'!CS14 * $DE14","v":0},{"$f":"'4'!CT14 * $DE14","v":0},{"$f":"'4'!CU14 * $DE14","v":0},{"$f":"'4'!CV14 * $DE14","v":0},{"$f":"'4'!CW14 * $DE14","v":0},{"$f":"'4'!CX14 * $DE14","v":0},{"$f":"'4'!CY14 * $DE14","v":0},{"$f":"'4'!CZ14 * $DE14","v":0},{"$f":"'4'!DA14 * $DE14","v":0},null,null,{"$f":"F14+NPV(SDN,G14:INDEX(G14:DA14,PAL))","v":0},0,{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E14),RAND(),1.9247,0.23155,0.7493,0.876598)/ABS('4'!E14)","v":{"$error":"#DIV/0!"}}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,{"$f":"'4'!F15 * $DE15","v":0},{"$f":"'4'!G15 * $DE15","v":0},{"$f":"'4'!H15 * $DE15","v":0},{"$f":"'4'!I15 * $DE15","v":0},{"$f":"'4'!J15 * $DE15","v":0},{"$f":"'4'!K15 * $DE15","v":0},{"$f":"'4'!L15 * $DE15","v":0},{"$f":"'4'!M15 * $DE15","v":0},{"$f":"'4'!N15 * $DE15","v":0},{"$f":"'4'!O15 * $DE15","v":0},{"$f":"'4'!P15 * $DE15","v":0},{"$f":"'4'!Q15 * $DE15","v":0},{"$f":"'4'!R15 * $DE15","v":0},{"$f":"'4'!S15 * $DE15","v":0},{"$f":"'4'!T15 * $DE15","v":0},{"$f":"'4'!U15 * $DE15","v":0},{"$f":"'4'!V15 * $DE15","v":0},{"$f":"'4'!W15 * $DE15","v":0},{"$f":"'4'!X15 * $DE15","v":0},{"$f":"'4'!Y15 * $DE15","v":0},{"$f":"'4'!Z15 * $DE15","v":0},{"$f":"'4'!AA15 * $DE15","v":0},{"$f":"'4'!AB15 * $DE15","v":0},{"$f":"'4'!AC15 * $DE15","v":0},{"$f":"'4'!AD15 * $DE15","v":0},{"$f":"'4'!AE15 * $DE15","v":0},{"$f":"'4'!AF15 * $DE15","v":0},{"$f":"'4'!AG15 * $DE15","v":0},{"$f":"'4'!AH15 * $DE15","v":0},{"$f":"'4'!AI15 * $DE15","v":0},{"$f":"'4'!AJ15 * $DE15","v":0},{"$f":"'4'!AK15 * $DE15","v":0},{"$f":"'4'!AL15 * $DE15","v":0},{"$f":"'4'!AM15 * $DE15","v":0},{"$f":"'4'!AN15 * $DE15","v":0},{"$f":"'4'!AO15 * $DE15","v":0},{"$f":"'4'!AP15 * $DE15","v":0},{"$f":"'4'!AQ15 * $DE15","v":0},{"$f":"'4'!AR15 * $DE15","v":0},{"$f":"'4'!AS15 * $DE15","v":0},{"$f":"'4'!AT15 * $DE15","v":0},{"$f":"'4'!AU15 * $DE15","v":0},{"$f":"'4'!AV15 * $DE15","v":0},{"$f":"'4'!AW15 * $DE15","v":0},{"$f":"'4'!AX15 * $DE15","v":0},{"$f":"'4'!AY15 * $DE15","v":0},{"$f":"'4'!AZ15 * $DE15","v":0},{"$f":"'4'!BA15 * $DE15","v":0},{"$f":"'4'!BB15 * $DE15","v":0},{"$f":"'4'!BC15 * $DE15","v":0},{"$f":"'4'!BD15 * $DE15","v":0},{"$f":"'4'!BE15 * $DE15","v":0},{"$f":"'4'!BF15 * $DE15","v":0},{"$f":"'4'!BG15 * $DE15","v":0},{"$f":"'4'!BH15 * $DE15","v":0},{"$f":"'4'!BI15 * $DE15","v":0},{"$f":"'4'!BJ15 * $DE15","v":0},{"$f":"'4'!BK15 * $DE15","v":0},{"$f":"'4'!BL15 * $DE15","v":0},{"$f":"'4'!BM15 * $DE15","v":0},{"$f":"'4'!BN15 * $DE15","v":0},{"$f":"'4'!BO15 * $DE15","v":0},{"$f":"'4'!BP15 * $DE15","v":0},{"$f":"'4'!BQ15 * $DE15","v":0},{"$f":"'4'!BR15 * $DE15","v":0},{"$f":"'4'!BS15 * $DE15","v":0},{"$f":"'4'!BT15 * $DE15","v":0},{"$f":"'4'!BU15 * $DE15","v":0},{"$f":"'4'!BV15 * $DE15","v":0},{"$f":"'4'!BW15 * $DE15","v":0},{"$f":"'4'!BX15 * $DE15","v":0},{"$f":"'4'!BY15 * $DE15","v":0},{"$f":"'4'!BZ15 * $DE15","v":0},{"$f":"'4'!CA15 * $DE15","v":0},{"$f":"'4'!CB15 * $DE15","v":0},{"$f":"'4'!CC15 * $DE15","v":0},{"$f":"'4'!CD15 * $DE15","v":0},{"$f":"'4'!CE15 * $DE15","v":0},{"$f":"'4'!CF15 * $DE15","v":0},{"$f":"'4'!CG15 * $DE15","v":0},{"$f":"'4'!CH15 * $DE15","v":0},{"$f":"'4'!CI15 * $DE15","v":0},{"$f":"'4'!CJ15 * $DE15","v":0},{"$f":"'4'!CK15 * $DE15","v":0},{"$f":"'4'!CL15 * $DE15","v":0},{"$f":"'4'!CM15 * $DE15","v":0},{"$f":"'4'!CN15 * $DE15","v":0},{"$f":"'4'!CO15 * $DE15","v":0},{"$f":"'4'!CP15 * $DE15","v":0},{"$f":"'4'!CQ15 * $DE15","v":0},{"$f":"'4'!CR15 * $DE15","v":0},{"$f":"'4'!CS15 * $DE15","v":0},{"$f":"'4'!CT15 * $DE15","v":0},{"$f":"'4'!CU15 * $DE15","v":0},{"$f":"'4'!CV15 * $DE15","v":0},{"$f":"'4'!CW15 * $DE15","v":0},{"$f":"'4'!CX15 * $DE15","v":0},{"$f":"'4'!CY15 * $DE15","v":0},{"$f":"'4'!CZ15 * $DE15","v":0},{"$f":"'4'!DA15 * $DE15","v":0},null,null,{"$f":"F15+NPV(SDN,G15:INDEX(G15:DA15,PAL))","v":0},{"$f":"IF(ISERROR(DF15),0,DF15)","v":0},{"$f":"LogLogistinis3PSkirstinys(ABS('4'!E15),RAND(),2.1274,0.30981,0.73931,0.931093)/ABS('4'!E15)","v":{"$error":"#DIV/0!"}}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,{"$f":"'4'!F16 * $DE16","v":0},{"$f":"'4'!G16 * $DE16","v":0},{"$f":"'4'!H16 * $DE16","v":0},{"$f":"'4'!I16 * $DE16","v":0},{"$f":"'4'!J16 * $DE16","v":0},{"$f":"'4'!K16 * $DE16","v":0},{"$f":"'4'!L16 * $DE16","v":0},{"$f":"'4'!M16 * $DE16","v":0},{"$f":"'4'!N16 * $DE16","v":0},{"$f":"'4'!O16 * $DE16","v":0},{"$f":"'4'!P16 * $DE16","v":0},{"$f":"'4'!Q16 * $DE16","v":0},{"$f":"'4'!R16 * $DE16","v":0},{"$f":"'4'!S16 * $DE16","v":0},{"$f":"'4'!T16 * $DE16","v":0},{"$f":"'4'!U16 * $DE16","v":0},{"$f":"'4'!V16 * $DE16","v":0},{"$f":"'4'!W16 * $DE16","v":0},{"$f":"'4'!X16 * $DE16","v":0},{"$f":"'4'!Y16 * $DE16","v":0},{"$f":"'4'!Z16 * $DE16","v":0},{"$f":"'4'!AA16 * $DE16","v":0},{"$f":"'4'!AB16 * $DE16","v":0},{"$f":"'4'!AC16 * $DE16","v":0},{"$f":"'4'!AD16 * $DE16","v":0},{"$f":"'4'!AE16 * $DE16","v":0},{"$f":"'4'!AF16 * $DE16","v":0},{"$f":"'4'!AG16 * $DE16","v":0},{"$f":"'4'!AH16 * $DE16","v":0},{"$f":"'4'!AI16 * $DE16","v":0},{"$f":"'4'!AJ16 * $DE16","v":0},{"$f":"'4'!AK16 * $DE16","v":0},{"$f":"'4'!AL16 * $DE16","v":0},{"$f":"'4'!AM16 * $DE16","v":0},{"$f":"'4'!AN16 * $DE16","v":0},{"$f":"'4'!AO16 * $DE16","v":0},{"$f":"'4'!AP16 * $DE16","v":0},{"$f":"'4'!AQ16 * $DE16","v":0},{"$f":"'4'!AR16 * $DE16","v":0},{"$f":"'4'!AS16 * $DE16","v":0},{"$f":"'4'!AT16 * $DE16","v":0},{"$f":"'4'!AU16 * $DE16","v":0},{"$f":"'4'!AV16 * $DE16","v":0},{"$f":"'4'!AW16 * $DE16","v":0},{"$f":"'4'!AX16 * $DE16","v":0},{"$f":"'4'!AY16 * $DE16","v":0},{"$f":"'4'!AZ16 * $DE16","v":0},{"$f":"'4'!BA16 * $DE16","v":0},{"$f":"'4'!BB16 * $DE16","v":0},{"$f":"'4'!BC16 * $DE16","v":0},{"$f":"'4'!BD16 * $DE16","v":0},{"$f":"'4'!BE16 * $DE16","v":0},{"$f":"'4'!BF16 * $DE16","v":0},{"$f":"'4'!BG16 * $DE16","v":0},{"$f":"'4'!BH16 * $DE16","v":0},{"$f":"'4'!BI16 * $DE16","v":0},{"$f":"'4'!BJ16 * $DE16","v":0},{"$f":"'4'!BK16 * $DE16","v":0},{"$f":"'4'!BL16 * $DE16","v":0},{"$f":"'4'!BM16 * $DE16","v":0},{"$f":"'4'!BN16 * $DE16","v":0},{"$f":"'4'!BO16 * $DE16","v":0},{"$f":"'4'!BP16 * $DE16","v":0},{"$f":"'4'!BQ16 * $DE16","v":0},{"$f":"'4'!BR16 * $DE16","v":0},{"$f":"'4'!BS16 * $DE16","v":0},{"$f":"'4'!BT16 * $DE16","v":0},{"$f":"'4'!BU16 * $DE16","v":0},{"$f":"'4'!BV16 * $DE16","v":0},{"$f":"'4'!BW16 * $DE16","v":0},{"$f":"'4'!BX16 * $DE16","v":0},{"$f":"'4'!BY16 * $DE16","v":0},{"$f":"'4'!BZ16 * $DE16","v":0},{"$f":"'4'!CA16 * $DE16","v":0},{"$f":"'4'!CB16 * $DE16","v":0},{"$f":"'4'!CC16 * $DE16","v":0},{"$f":"'4'!CD16 * $DE16","v":0},{"$f":"'4'!CE16 * $DE16","v":0},{"$f":"'4'!CF16 * $DE16","v":0},{"$f":"'4'!CG16 * $DE16","v":0},{"$f":"'4'!CH16 * $DE16","v":0},{"$f":"'4'!CI16 * $DE16","v":0},{"$f":"'4'!CJ16 * $DE16","v":0},{"$f":"'4'!CK16 * $DE16","v":0},{"$f":"'4'!CL16 * $DE16","v":0},{"$f":"'4'!CM16 * $DE16","v":0},{"$f":"'4'!CN16 * $DE16","v":0},{"$f":"'4'!CO16 * $DE16","v":0},{"$f":"'4'!CP16 * $DE16","v":0},{"$f":"'4'!CQ16 * $DE16","v":0},{"$f":"'4'!CR16 * $DE16","v":0},{"$f":"'4'!CS16 * $DE16","v":0},{"$f":"'4'!CT16 * $DE16","v":0},{"$f":"'4'!CU16 * $DE16","v":0},{"$f":"'4'!CV16 * $DE16","v":0},{"$f":"'4'!CW16 * $DE16","v":0},{"$f":"'4'!CX16 * $DE16","v":0},{"$f":"'4'!CY16 * $DE16","v":0},{"$f":"'4'!CZ16 * $DE16","v":0},{"$f":"'4'!DA16 * $DE16","v":0},null,null,{"$f":"F16+NPV(SDN,G16:INDEX(G16:DA16,PAL))","v":0},{"$f":"IF(ISERROR(DF16),0,DF16)","v":0},{"$f":"TrikampioSkirstinys(ABS('4'!E16 )* 90%,ABS('4'!E16) * 200%,ABS('4'!E16))/ABS('4'!E16)","v":{"$error":"#VALUE!"}}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK18:AK20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW18:CW20),0)","v":0},{"$f":"ROUND(SUM(CX18:CX20),0)","v":0},{"$f":"ROUND(SUM(CY18:CY20),0)","v":0},{"$f":"ROUND(SUM(CZ18:CZ20),0)","v":0},{"$f":"ROUND(SUM(DA18:DA20),0)","v":0},null,null,{"$f":"ROUND(SUM(DD18:DD20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},{"$f":"'4'!F18 * $DE18","v":0},{"$f":"'4'!G18 * $DE18","v":0},{"$f":"'4'!H18 * $DE18","v":0},{"$f":"'4'!I18 * $DE18","v":0},{"$f":"'4'!J18 * $DE18","v":0},{"$f":"'4'!K18 * $DE18","v":0},{"$f":"'4'!L18 * $DE18","v":0},{"$f":"'4'!M18 * $DE18","v":0},{"$f":"'4'!N18 * $DE18","v":0},{"$f":"'4'!O18 * $DE18","v":0},{"$f":"'4'!P18 * $DE18","v":0},{"$f":"'4'!Q18 * $DE18","v":0},{"$f":"'4'!R18 * $DE18","v":0},{"$f":"'4'!S18 * $DE18","v":0},{"$f":"'4'!T18 * $DE18","v":0},{"$f":"'4'!U18 * $DE18","v":0},{"$f":"'4'!V18 * $DE18","v":0},{"$f":"'4'!W18 * $DE18","v":0},{"$f":"'4'!X18 * $DE18","v":0},{"$f":"'4'!Y18 * $DE18","v":0},{"$f":"'4'!Z18 * $DE18","v":0},{"$f":"'4'!AA18 * $DE18","v":0},{"$f":"'4'!AB18 * $DE18","v":0},{"$f":"'4'!AC18 * $DE18","v":0},{"$f":"'4'!AD18 * $DE18","v":0},{"$f":"'4'!AE18 * $DE18","v":0},{"$f":"'4'!AF18 * $DE18","v":0},{"$f":"'4'!AG18 * $DE18","v":0},{"$f":"'4'!AH18 * $DE18","v":0},{"$f":"'4'!AI18 * $DE18","v":0},{"$f":"'4'!AJ18 * $DE18","v":0},{"$f":"'4'!AK18 * $DE18","v":0},{"$f":"'4'!AL18 * $DE18","v":0},{"$f":"'4'!AM18 * $DE18","v":0},{"$f":"'4'!AN18 * $DE18","v":0},{"$f":"'4'!AO18 * $DE18","v":0},{"$f":"'4'!AP18 * $DE18","v":0},{"$f":"'4'!AQ18 * $DE18","v":0},{"$f":"'4'!AR18 * $DE18","v":0},{"$f":"'4'!AS18 * $DE18","v":0},{"$f":"'4'!AT18 * $DE18","v":0},{"$f":"'4'!AU18 * $DE18","v":0},{"$f":"'4'!AV18 * $DE18","v":0},{"$f":"'4'!AW18 * $DE18","v":0},{"$f":"'4'!AX18 * $DE18","v":0},{"$f":"'4'!AY18 * $DE18","v":0},{"$f":"'4'!AZ18 * $DE18","v":0},{"$f":"'4'!BA18 * $DE18","v":0},{"$f":"'4'!BB18 * $DE18","v":0},{"$f":"'4'!BC18 * $DE18","v":0},{"$f":"'4'!BD18 * $DE18","v":0},{"$f":"'4'!BE18 * $DE18","v":0},{"$f":"'4'!BF18 * $DE18","v":0},{"$f":"'4'!BG18 * $DE18","v":0},{"$f":"'4'!BH18 * $DE18","v":0},{"$f":"'4'!BI18 * $DE18","v":0},{"$f":"'4'!BJ18 * $DE18","v":0},{"$f":"'4'!BK18 * $DE18","v":0},{"$f":"'4'!BL18 * $DE18","v":0},{"$f":"'4'!BM18 * $DE18","v":0},{"$f":"'4'!BN18 * $DE18","v":0},{"$f":"'4'!BO18 * $DE18","v":0},{"$f":"'4'!BP18 * $DE18","v":0},{"$f":"'4'!BQ18 * $DE18","v":0},{"$f":"'4'!BR18 * $DE18","v":0},{"$f":"'4'!BS18 * $DE18","v":0},{"$f":"'4'!BT18 * $DE18","v":0},{"$f":"'4'!BU18 * $DE18","v":0},{"$f":"'4'!BV18 * $DE18","v":0},{"$f":"'4'!BW18 * $DE18","v":0},{"$f":"'4'!BX18 * $DE18","v":0},{"$f":"'4'!BY18 * $DE18","v":0},{"$f":"'4'!BZ18 * $DE18","v":0},{"$f":"'4'!CA18 * $DE18","v":0},{"$f":"'4'!CB18 * $DE18","v":0},{"$f":"'4'!CC18 * $DE18","v":0},{"$f":"'4'!CD18 * $DE18","v":0},{"$f":"'4'!CE18 * $DE18","v":0},{"$f":"'4'!CF18 * $DE18","v":0},{"$f":"'4'!CG18 * $DE18","v":0},{"$f":"'4'!CH18 * $DE18","v":0},{"$f":"'4'!CI18 * $DE18","v":0},{"$f":"'4'!CJ18 * $DE18","v":0},{"$f":"'4'!CK18 * $DE18","v":0},{"$f":"'4'!CL18 * $DE18","v":0},{"$f":"'4'!CM18 * $DE18","v":0},{"$f":"'4'!CN18 * $DE18","v":0},{"$f":"'4'!CO18 * $DE18","v":0},{"$f":"'4'!CP18 * $DE18","v":0},{"$f":"'4'!CQ18 * $DE18","v":0},{"$f":"'4'!CR18 * $DE18","v":0},{"$f":"'4'!CS18 * $DE18","v":0},{"$f":"'4'!CT18 * $DE18","v":0},{"$f":"'4'!CU18 * $DE18","v":0},{"$f":"'4'!CV18 * $DE18","v":0},{"$f":"'4'!CW18 * $DE18","v":0},{"$f":"'4'!CX18 * $DE18","v":0},{"$f":"'4'!CY18 * $DE18","v":0},{"$f":"'4'!CZ18 * $DE18","v":0},{"$f":"'4'!DA18 * $DE18","v":0},null,null,{"$f":"F18+NPV(SDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"IF(ISERROR(DF18),0,DF18)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E18),ABS('4'!E18)*50%)/ABS('4'!E18)","v":{"$error":"#DIV/0!"}}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},{"$f":"'4'!F19 * $DE19","v":0},{"$f":"'4'!G19 * $DE19","v":0},{"$f":"'4'!H19 * $DE19","v":0},{"$f":"'4'!I19 * $DE19","v":0},{"$f":"'4'!J19 * $DE19","v":0},{"$f":"'4'!K19 * $DE19","v":0},{"$f":"'4'!L19 * $DE19","v":0},{"$f":"'4'!M19 * $DE19","v":0},{"$f":"'4'!N19 * $DE19","v":0},{"$f":"'4'!O19 * $DE19","v":0},{"$f":"'4'!P19 * $DE19","v":0},{"$f":"'4'!Q19 * $DE19","v":0},{"$f":"'4'!R19 * $DE19","v":0},{"$f":"'4'!S19 * $DE19","v":0},{"$f":"'4'!T19 * $DE19","v":0},{"$f":"'4'!U19 * $DE19","v":0},{"$f":"'4'!V19 * $DE19","v":0},{"$f":"'4'!W19 * $DE19","v":0},{"$f":"'4'!X19 * $DE19","v":0},{"$f":"'4'!Y19 * $DE19","v":0},{"$f":"'4'!Z19 * $DE19","v":0},{"$f":"'4'!AA19 * $DE19","v":0},{"$f":"'4'!AB19 * $DE19","v":0},{"$f":"'4'!AC19 * $DE19","v":0},{"$f":"'4'!AD19 * $DE19","v":0},{"$f":"'4'!AE19 * $DE19","v":0},{"$f":"'4'!AF19 * $DE19","v":0},{"$f":"'4'!AG19 * $DE19","v":0},{"$f":"'4'!AH19 * $DE19","v":0},{"$f":"'4'!AI19 * $DE19","v":0},{"$f":"'4'!AJ19 * $DE19","v":0},{"$f":"'4'!AK19 * $DE19","v":0},{"$f":"'4'!AL19 * $DE19","v":0},{"$f":"'4'!AM19 * $DE19","v":0},{"$f":"'4'!AN19 * $DE19","v":0},{"$f":"'4'!AO19 * $DE19","v":0},{"$f":"'4'!AP19 * $DE19","v":0},{"$f":"'4'!AQ19 * $DE19","v":0},{"$f":"'4'!AR19 * $DE19","v":0},{"$f":"'4'!AS19 * $DE19","v":0},{"$f":"'4'!AT19 * $DE19","v":0},{"$f":"'4'!AU19 * $DE19","v":0},{"$f":"'4'!AV19 * $DE19","v":0},{"$f":"'4'!AW19 * $DE19","v":0},{"$f":"'4'!AX19 * $DE19","v":0},{"$f":"'4'!AY19 * $DE19","v":0},{"$f":"'4'!AZ19 * $DE19","v":0},{"$f":"'4'!BA19 * $DE19","v":0},{"$f":"'4'!BB19 * $DE19","v":0},{"$f":"'4'!BC19 * $DE19","v":0},{"$f":"'4'!BD19 * $DE19","v":0},{"$f":"'4'!BE19 * $DE19","v":0},{"$f":"'4'!BF19 * $DE19","v":0},{"$f":"'4'!BG19 * $DE19","v":0},{"$f":"'4'!BH19 * $DE19","v":0},{"$f":"'4'!BI19 * $DE19","v":0},{"$f":"'4'!BJ19 * $DE19","v":0},{"$f":"'4'!BK19 * $DE19","v":0},{"$f":"'4'!BL19 * $DE19","v":0},{"$f":"'4'!BM19 * $DE19","v":0},{"$f":"'4'!BN19 * $DE19","v":0},{"$f":"'4'!BO19 * $DE19","v":0},{"$f":"'4'!BP19 * $DE19","v":0},{"$f":"'4'!BQ19 * $DE19","v":0},{"$f":"'4'!BR19 * $DE19","v":0},{"$f":"'4'!BS19 * $DE19","v":0},{"$f":"'4'!BT19 * $DE19","v":0},{"$f":"'4'!BU19 * $DE19","v":0},{"$f":"'4'!BV19 * $DE19","v":0},{"$f":"'4'!BW19 * $DE19","v":0},{"$f":"'4'!BX19 * $DE19","v":0},{"$f":"'4'!BY19 * $DE19","v":0},{"$f":"'4'!BZ19 * $DE19","v":0},{"$f":"'4'!CA19 * $DE19","v":0},{"$f":"'4'!CB19 * $DE19","v":0},{"$f":"'4'!CC19 * $DE19","v":0},{"$f":"'4'!CD19 * $DE19","v":0},{"$f":"'4'!CE19 * $DE19","v":0},{"$f":"'4'!CF19 * $DE19","v":0},{"$f":"'4'!CG19 * $DE19","v":0},{"$f":"'4'!CH19 * $DE19","v":0},{"$f":"'4'!CI19 * $DE19","v":0},{"$f":"'4'!CJ19 * $DE19","v":0},{"$f":"'4'!CK19 * $DE19","v":0},{"$f":"'4'!CL19 * $DE19","v":0},{"$f":"'4'!CM19 * $DE19","v":0},{"$f":"'4'!CN19 * $DE19","v":0},{"$f":"'4'!CO19 * $DE19","v":0},{"$f":"'4'!CP19 * $DE19","v":0},{"$f":"'4'!CQ19 * $DE19","v":0},{"$f":"'4'!CR19 * $DE19","v":0},{"$f":"'4'!CS19 * $DE19","v":0},{"$f":"'4'!CT19 * $DE19","v":0},{"$f":"'4'!CU19 * $DE19","v":0},{"$f":"'4'!CV19 * $DE19","v":0},{"$f":"'4'!CW19 * $DE19","v":0},{"$f":"'4'!CX19 * $DE19","v":0},{"$f":"'4'!CY19 * $DE19","v":0},{"$f":"'4'!CZ19 * $DE19","v":0},{"$f":"'4'!DA19 * $DE19","v":0},null,null,{"$f":"F19+NPV(SDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"IF(ISERROR(DF19),0,DF19)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E19),ABS('4'!E19)*50%)/ABS('4'!E19)","v":{"$error":"#DIV/0!"}}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},{"$f":"'4'!F20 * $DE20","v":0},{"$f":"'4'!G20 * $DE20","v":0},{"$f":"'4'!H20 * $DE20","v":0},{"$f":"'4'!I20 * $DE20","v":0},{"$f":"'4'!J20 * $DE20","v":0},{"$f":"'4'!K20 * $DE20","v":0},{"$f":"'4'!L20 * $DE20","v":0},{"$f":"'4'!M20 * $DE20","v":0},{"$f":"'4'!N20 * $DE20","v":0},{"$f":"'4'!O20 * $DE20","v":0},{"$f":"'4'!P20 * $DE20","v":0},{"$f":"'4'!Q20 * $DE20","v":0},{"$f":"'4'!R20 * $DE20","v":0},{"$f":"'4'!S20 * $DE20","v":0},{"$f":"'4'!T20 * $DE20","v":0},{"$f":"'4'!U20 * $DE20","v":0},{"$f":"'4'!V20 * $DE20","v":0},{"$f":"'4'!W20 * $DE20","v":0},{"$f":"'4'!X20 * $DE20","v":0},{"$f":"'4'!Y20 * $DE20","v":0},{"$f":"'4'!Z20 * $DE20","v":0},{"$f":"'4'!AA20 * $DE20","v":0},{"$f":"'4'!AB20 * $DE20","v":0},{"$f":"'4'!AC20 * $DE20","v":0},{"$f":"'4'!AD20 * $DE20","v":0},{"$f":"'4'!AE20 * $DE20","v":0},{"$f":"'4'!AF20 * $DE20","v":0},{"$f":"'4'!AG20 * $DE20","v":0},{"$f":"'4'!AH20 * $DE20","v":0},{"$f":"'4'!AI20 * $DE20","v":0},{"$f":"'4'!AJ20 * $DE20","v":0},{"$f":"'4'!AK20 * $DE20","v":0},{"$f":"'4'!AL20 * $DE20","v":0},{"$f":"'4'!AM20 * $DE20","v":0},{"$f":"'4'!AN20 * $DE20","v":0},{"$f":"'4'!AO20 * $DE20","v":0},{"$f":"'4'!AP20 * $DE20","v":0},{"$f":"'4'!AQ20 * $DE20","v":0},{"$f":"'4'!AR20 * $DE20","v":0},{"$f":"'4'!AS20 * $DE20","v":0},{"$f":"'4'!AT20 * $DE20","v":0},{"$f":"'4'!AU20 * $DE20","v":0},{"$f":"'4'!AV20 * $DE20","v":0},{"$f":"'4'!AW20 * $DE20","v":0},{"$f":"'4'!AX20 * $DE20","v":0},{"$f":"'4'!AY20 * $DE20","v":0},{"$f":"'4'!AZ20 * $DE20","v":0},{"$f":"'4'!BA20 * $DE20","v":0},{"$f":"'4'!BB20 * $DE20","v":0},{"$f":"'4'!BC20 * $DE20","v":0},{"$f":"'4'!BD20 * $DE20","v":0},{"$f":"'4'!BE20 * $DE20","v":0},{"$f":"'4'!BF20 * $DE20","v":0},{"$f":"'4'!BG20 * $DE20","v":0},{"$f":"'4'!BH20 * $DE20","v":0},{"$f":"'4'!BI20 * $DE20","v":0},{"$f":"'4'!BJ20 * $DE20","v":0},{"$f":"'4'!BK20 * $DE20","v":0},{"$f":"'4'!BL20 * $DE20","v":0},{"$f":"'4'!BM20 * $DE20","v":0},{"$f":"'4'!BN20 * $DE20","v":0},{"$f":"'4'!BO20 * $DE20","v":0},{"$f":"'4'!BP20 * $DE20","v":0},{"$f":"'4'!BQ20 * $DE20","v":0},{"$f":"'4'!BR20 * $DE20","v":0},{"$f":"'4'!BS20 * $DE20","v":0},{"$f":"'4'!BT20 * $DE20","v":0},{"$f":"'4'!BU20 * $DE20","v":0},{"$f":"'4'!BV20 * $DE20","v":0},{"$f":"'4'!BW20 * $DE20","v":0},{"$f":"'4'!BX20 * $DE20","v":0},{"$f":"'4'!BY20 * $DE20","v":0},{"$f":"'4'!BZ20 * $DE20","v":0},{"$f":"'4'!CA20 * $DE20","v":0},{"$f":"'4'!CB20 * $DE20","v":0},{"$f":"'4'!CC20 * $DE20","v":0},{"$f":"'4'!CD20 * $DE20","v":0},{"$f":"'4'!CE20 * $DE20","v":0},{"$f":"'4'!CF20 * $DE20","v":0},{"$f":"'4'!CG20 * $DE20","v":0},{"$f":"'4'!CH20 * $DE20","v":0},{"$f":"'4'!CI20 * $DE20","v":0},{"$f":"'4'!CJ20 * $DE20","v":0},{"$f":"'4'!CK20 * $DE20","v":0},{"$f":"'4'!CL20 * $DE20","v":0},{"$f":"'4'!CM20 * $DE20","v":0},{"$f":"'4'!CN20 * $DE20","v":0},{"$f":"'4'!CO20 * $DE20","v":0},{"$f":"'4'!CP20 * $DE20","v":0},{"$f":"'4'!CQ20 * $DE20","v":0},{"$f":"'4'!CR20 * $DE20","v":0},{"$f":"'4'!CS20 * $DE20","v":0},{"$f":"'4'!CT20 * $DE20","v":0},{"$f":"'4'!CU20 * $DE20","v":0},{"$f":"'4'!CV20 * $DE20","v":0},{"$f":"'4'!CW20 * $DE20","v":0},{"$f":"'4'!CX20 * $DE20","v":0},{"$f":"'4'!CY20 * $DE20","v":0},{"$f":"'4'!CZ20 * $DE20","v":0},{"$f":"'4'!DA20 * $DE20","v":0},null,null,{"$f":"F20+NPV(SDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"IF(ISERROR(DF20),0,DF20)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E20),ABS('4'!E20)*50%)/ABS('4'!E20)","v":{"$error":"#DIV/0!"}}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK22,AK29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW22,CW29),0)","v":0},{"$f":"ROUND(SUM(CX22,CX29),0)","v":0},{"$f":"ROUND(SUM(CY22,CY29),0)","v":0},{"$f":"ROUND(SUM(CZ22,CZ29),0)","v":0},{"$f":"ROUND(SUM(DA22,DA29),0)","v":0},null,null,{"$f":"ROUND(SUM(DD22,DD29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK23:AK28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW23:CW28),0)","v":0},{"$f":"ROUND(SUM(CX23:CX28),0)","v":0},{"$f":"ROUND(SUM(CY23:CY28),0)","v":0},{"$f":"ROUND(SUM(CZ23:CZ28),0)","v":0},{"$f":"ROUND(SUM(DA23:DA28),0)","v":0},null,null,{"$f":"ROUND(SUM(DD23:DD28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},{"$f":"'4'!F23 * $DE23","v":0},{"$f":"'4'!G23 * $DE23","v":0},{"$f":"'4'!H23 * $DE23","v":0},{"$f":"'4'!I23 * $DE23","v":0},{"$f":"'4'!J23 * $DE23","v":0},{"$f":"'4'!K23 * $DE23","v":0},{"$f":"'4'!L23 * $DE23","v":0},{"$f":"'4'!M23 * $DE23","v":0},{"$f":"'4'!N23 * $DE23","v":0},{"$f":"'4'!O23 * $DE23","v":0},{"$f":"'4'!P23 * $DE23","v":0},{"$f":"'4'!Q23 * $DE23","v":0},{"$f":"'4'!R23 * $DE23","v":0},{"$f":"'4'!S23 * $DE23","v":0},{"$f":"'4'!T23 * $DE23","v":0},{"$f":"'4'!U23 * $DE23","v":0},{"$f":"'4'!V23 * $DE23","v":0},{"$f":"'4'!W23 * $DE23","v":0},{"$f":"'4'!X23 * $DE23","v":0},{"$f":"'4'!Y23 * $DE23","v":0},{"$f":"'4'!Z23 * $DE23","v":0},{"$f":"'4'!AA23 * $DE23","v":0},{"$f":"'4'!AB23 * $DE23","v":0},{"$f":"'4'!AC23 * $DE23","v":0},{"$f":"'4'!AD23 * $DE23","v":0},{"$f":"'4'!AE23 * $DE23","v":0},{"$f":"'4'!AF23 * $DE23","v":0},{"$f":"'4'!AG23 * $DE23","v":0},{"$f":"'4'!AH23 * $DE23","v":0},{"$f":"'4'!AI23 * $DE23","v":0},{"$f":"'4'!AJ23 * $DE23","v":0},{"$f":"'4'!AK23 * $DE23","v":0},{"$f":"'4'!AL23 * $DE23","v":0},{"$f":"'4'!AM23 * $DE23","v":0},{"$f":"'4'!AN23 * $DE23","v":0},{"$f":"'4'!AO23 * $DE23","v":0},{"$f":"'4'!AP23 * $DE23","v":0},{"$f":"'4'!AQ23 * $DE23","v":0},{"$f":"'4'!AR23 * $DE23","v":0},{"$f":"'4'!AS23 * $DE23","v":0},{"$f":"'4'!AT23 * $DE23","v":0},{"$f":"'4'!AU23 * $DE23","v":0},{"$f":"'4'!AV23 * $DE23","v":0},{"$f":"'4'!AW23 * $DE23","v":0},{"$f":"'4'!AX23 * $DE23","v":0},{"$f":"'4'!AY23 * $DE23","v":0},{"$f":"'4'!AZ23 * $DE23","v":0},{"$f":"'4'!BA23 * $DE23","v":0},{"$f":"'4'!BB23 * $DE23","v":0},{"$f":"'4'!BC23 * $DE23","v":0},{"$f":"'4'!BD23 * $DE23","v":0},{"$f":"'4'!BE23 * $DE23","v":0},{"$f":"'4'!BF23 * $DE23","v":0},{"$f":"'4'!BG23 * $DE23","v":0},{"$f":"'4'!BH23 * $DE23","v":0},{"$f":"'4'!BI23 * $DE23","v":0},{"$f":"'4'!BJ23 * $DE23","v":0},{"$f":"'4'!BK23 * $DE23","v":0},{"$f":"'4'!BL23 * $DE23","v":0},{"$f":"'4'!BM23 * $DE23","v":0},{"$f":"'4'!BN23 * $DE23","v":0},{"$f":"'4'!BO23 * $DE23","v":0},{"$f":"'4'!BP23 * $DE23","v":0},{"$f":"'4'!BQ23 * $DE23","v":0},{"$f":"'4'!BR23 * $DE23","v":0},{"$f":"'4'!BS23 * $DE23","v":0},{"$f":"'4'!BT23 * $DE23","v":0},{"$f":"'4'!BU23 * $DE23","v":0},{"$f":"'4'!BV23 * $DE23","v":0},{"$f":"'4'!BW23 * $DE23","v":0},{"$f":"'4'!BX23 * $DE23","v":0},{"$f":"'4'!BY23 * $DE23","v":0},{"$f":"'4'!BZ23 * $DE23","v":0},{"$f":"'4'!CA23 * $DE23","v":0},{"$f":"'4'!CB23 * $DE23","v":0},{"$f":"'4'!CC23 * $DE23","v":0},{"$f":"'4'!CD23 * $DE23","v":0},{"$f":"'4'!CE23 * $DE23","v":0},{"$f":"'4'!CF23 * $DE23","v":0},{"$f":"'4'!CG23 * $DE23","v":0},{"$f":"'4'!CH23 * $DE23","v":0},{"$f":"'4'!CI23 * $DE23","v":0},{"$f":"'4'!CJ23 * $DE23","v":0},{"$f":"'4'!CK23 * $DE23","v":0},{"$f":"'4'!CL23 * $DE23","v":0},{"$f":"'4'!CM23 * $DE23","v":0},{"$f":"'4'!CN23 * $DE23","v":0},{"$f":"'4'!CO23 * $DE23","v":0},{"$f":"'4'!CP23 * $DE23","v":0},{"$f":"'4'!CQ23 * $DE23","v":0},{"$f":"'4'!CR23 * $DE23","v":0},{"$f":"'4'!CS23 * $DE23","v":0},{"$f":"'4'!CT23 * $DE23","v":0},{"$f":"'4'!CU23 * $DE23","v":0},{"$f":"'4'!CV23 * $DE23","v":0},{"$f":"'4'!CW23 * $DE23","v":0},{"$f":"'4'!CX23 * $DE23","v":0},{"$f":"'4'!CY23 * $DE23","v":0},{"$f":"'4'!CZ23 * $DE23","v":0},{"$f":"'4'!DA23 * $DE23","v":0},null,null,{"$f":"F23+NPV(SDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"IF(ISERROR(DF23),0,DF23)","v":0},{"$f":"TrikampioSkirstinys(ABS('4'!E23) * 50%,ABS('4'!E23) * 200%,ABS('4'!E23))/ABS('4'!E23)","v":{"$error":"#VALUE!"}}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,{"$f":"'4'!F24 * $DE24","v":0},{"$f":"'4'!G24 * $DE24","v":0},{"$f":"'4'!H24 * $DE24","v":0},{"$f":"'4'!I24 * $DE24","v":0},{"$f":"'4'!J24 * $DE24","v":0},{"$f":"'4'!K24 * $DE24","v":0},{"$f":"'4'!L24 * $DE24","v":0},{"$f":"'4'!M24 * $DE24","v":0},{"$f":"'4'!N24 * $DE24","v":0},{"$f":"'4'!O24 * $DE24","v":0},{"$f":"'4'!P24 * $DE24","v":0},{"$f":"'4'!Q24 * $DE24","v":0},{"$f":"'4'!R24 * $DE24","v":0},{"$f":"'4'!S24 * $DE24","v":0},{"$f":"'4'!T24 * $DE24","v":0},{"$f":"'4'!U24 * $DE24","v":0},{"$f":"'4'!V24 * $DE24","v":0},{"$f":"'4'!W24 * $DE24","v":0},{"$f":"'4'!X24 * $DE24","v":0},{"$f":"'4'!Y24 * $DE24","v":0},{"$f":"'4'!Z24 * $DE24","v":0},{"$f":"'4'!AA24 * $DE24","v":0},{"$f":"'4'!AB24 * $DE24","v":0},{"$f":"'4'!AC24 * $DE24","v":0},{"$f":"'4'!AD24 * $DE24","v":0},{"$f":"'4'!AE24 * $DE24","v":0},{"$f":"'4'!AF24 * $DE24","v":0},{"$f":"'4'!AG24 * $DE24","v":0},{"$f":"'4'!AH24 * $DE24","v":0},{"$f":"'4'!AI24 * $DE24","v":0},{"$f":"'4'!AJ24 * $DE24","v":0},{"$f":"'4'!AK24 * $DE24","v":0},{"$f":"'4'!AL24 * $DE24","v":0},{"$f":"'4'!AM24 * $DE24","v":0},{"$f":"'4'!AN24 * $DE24","v":0},{"$f":"'4'!AO24 * $DE24","v":0},{"$f":"'4'!AP24 * $DE24","v":0},{"$f":"'4'!AQ24 * $DE24","v":0},{"$f":"'4'!AR24 * $DE24","v":0},{"$f":"'4'!AS24 * $DE24","v":0},{"$f":"'4'!AT24 * $DE24","v":0},{"$f":"'4'!AU24 * $DE24","v":0},{"$f":"'4'!AV24 * $DE24","v":0},{"$f":"'4'!AW24 * $DE24","v":0},{"$f":"'4'!AX24 * $DE24","v":0},{"$f":"'4'!AY24 * $DE24","v":0},{"$f":"'4'!AZ24 * $DE24","v":0},{"$f":"'4'!BA24 * $DE24","v":0},{"$f":"'4'!BB24 * $DE24","v":0},{"$f":"'4'!BC24 * $DE24","v":0},{"$f":"'4'!BD24 * $DE24","v":0},{"$f":"'4'!BE24 * $DE24","v":0},{"$f":"'4'!BF24 * $DE24","v":0},{"$f":"'4'!BG24 * $DE24","v":0},{"$f":"'4'!BH24 * $DE24","v":0},{"$f":"'4'!BI24 * $DE24","v":0},{"$f":"'4'!BJ24 * $DE24","v":0},{"$f":"'4'!BK24 * $DE24","v":0},{"$f":"'4'!BL24 * $DE24","v":0},{"$f":"'4'!BM24 * $DE24","v":0},{"$f":"'4'!BN24 * $DE24","v":0},{"$f":"'4'!BO24 * $DE24","v":0},{"$f":"'4'!BP24 * $DE24","v":0},{"$f":"'4'!BQ24 * $DE24","v":0},{"$f":"'4'!BR24 * $DE24","v":0},{"$f":"'4'!BS24 * $DE24","v":0},{"$f":"'4'!BT24 * $DE24","v":0},{"$f":"'4'!BU24 * $DE24","v":0},{"$f":"'4'!BV24 * $DE24","v":0},{"$f":"'4'!BW24 * $DE24","v":0},{"$f":"'4'!BX24 * $DE24","v":0},{"$f":"'4'!BY24 * $DE24","v":0},{"$f":"'4'!BZ24 * $DE24","v":0},{"$f":"'4'!CA24 * $DE24","v":0},{"$f":"'4'!CB24 * $DE24","v":0},{"$f":"'4'!CC24 * $DE24","v":0},{"$f":"'4'!CD24 * $DE24","v":0},{"$f":"'4'!CE24 * $DE24","v":0},{"$f":"'4'!CF24 * $DE24","v":0},{"$f":"'4'!CG24 * $DE24","v":0},{"$f":"'4'!CH24 * $DE24","v":0},{"$f":"'4'!CI24 * $DE24","v":0},{"$f":"'4'!CJ24 * $DE24","v":0},{"$f":"'4'!CK24 * $DE24","v":0},{"$f":"'4'!CL24 * $DE24","v":0},{"$f":"'4'!CM24 * $DE24","v":0},{"$f":"'4'!CN24 * $DE24","v":0},{"$f":"'4'!CO24 * $DE24","v":0},{"$f":"'4'!CP24 * $DE24","v":0},{"$f":"'4'!CQ24 * $DE24","v":0},{"$f":"'4'!CR24 * $DE24","v":0},{"$f":"'4'!CS24 * $DE24","v":0},{"$f":"'4'!CT24 * $DE24","v":0},{"$f":"'4'!CU24 * $DE24","v":0},{"$f":"'4'!CV24 * $DE24","v":0},{"$f":"'4'!CW24 * $DE24","v":0},{"$f":"'4'!CX24 * $DE24","v":0},{"$f":"'4'!CY24 * $DE24","v":0},{"$f":"'4'!CZ24 * $DE24","v":0},{"$f":"'4'!DA24 * $DE24","v":0},null,null,{"$f":"F24+NPV(SDN,G24:INDEX(G24:DA24,PAL))","v":0},{"$f":"IF(ISERROR(DF24),0,DF24)","v":0},{"$f":"TrikampioSkirstinys(ABS('4'!E24) * 50%,ABS('4'!E24) * 200%,ABS('4'!E24))/ABS('4'!E24)","v":{"$error":"#VALUE!"}}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"'4'!F25 * $DE25","v":0},{"$f":"'4'!G25 * $DE25","v":0},{"$f":"'4'!H25 * $DE25","v":0},{"$f":"'4'!I25 * $DE25","v":0},{"$f":"'4'!J25 * $DE25","v":0},{"$f":"'4'!K25 * $DE25","v":0},{"$f":"'4'!L25 * $DE25","v":0},{"$f":"'4'!M25 * $DE25","v":0},{"$f":"'4'!N25 * $DE25","v":0},{"$f":"'4'!O25 * $DE25","v":0},{"$f":"'4'!P25 * $DE25","v":0},{"$f":"'4'!Q25 * $DE25","v":0},{"$f":"'4'!R25 * $DE25","v":0},{"$f":"'4'!S25 * $DE25","v":0},{"$f":"'4'!T25 * $DE25","v":0},{"$f":"'4'!U25 * $DE25","v":0},{"$f":"'4'!V25 * $DE25","v":0},{"$f":"'4'!W25 * $DE25","v":0},{"$f":"'4'!X25 * $DE25","v":0},{"$f":"'4'!Y25 * $DE25","v":0},{"$f":"'4'!Z25 * $DE25","v":0},{"$f":"'4'!AA25 * $DE25","v":0},{"$f":"'4'!AB25 * $DE25","v":0},{"$f":"'4'!AC25 * $DE25","v":0},{"$f":"'4'!AD25 * $DE25","v":0},{"$f":"'4'!AE25 * $DE25","v":0},{"$f":"'4'!AF25 * $DE25","v":0},{"$f":"'4'!AG25 * $DE25","v":0},{"$f":"'4'!AH25 * $DE25","v":0},{"$f":"'4'!AI25 * $DE25","v":0},{"$f":"'4'!AJ25 * $DE25","v":0},{"$f":"'4'!AK25 * $DE25","v":0},{"$f":"'4'!AL25 * $DE25","v":0},{"$f":"'4'!AM25 * $DE25","v":0},{"$f":"'4'!AN25 * $DE25","v":0},{"$f":"'4'!AO25 * $DE25","v":0},{"$f":"'4'!AP25 * $DE25","v":0},{"$f":"'4'!AQ25 * $DE25","v":0},{"$f":"'4'!AR25 * $DE25","v":0},{"$f":"'4'!AS25 * $DE25","v":0},{"$f":"'4'!AT25 * $DE25","v":0},{"$f":"'4'!AU25 * $DE25","v":0},{"$f":"'4'!AV25 * $DE25","v":0},{"$f":"'4'!AW25 * $DE25","v":0},{"$f":"'4'!AX25 * $DE25","v":0},{"$f":"'4'!AY25 * $DE25","v":0},{"$f":"'4'!AZ25 * $DE25","v":0},{"$f":"'4'!BA25 * $DE25","v":0},{"$f":"'4'!BB25 * $DE25","v":0},{"$f":"'4'!BC25 * $DE25","v":0},{"$f":"'4'!BD25 * $DE25","v":0},{"$f":"'4'!BE25 * $DE25","v":0},{"$f":"'4'!BF25 * $DE25","v":0},{"$f":"'4'!BG25 * $DE25","v":0},{"$f":"'4'!BH25 * $DE25","v":0},{"$f":"'4'!BI25 * $DE25","v":0},{"$f":"'4'!BJ25 * $DE25","v":0},{"$f":"'4'!BK25 * $DE25","v":0},{"$f":"'4'!BL25 * $DE25","v":0},{"$f":"'4'!BM25 * $DE25","v":0},{"$f":"'4'!BN25 * $DE25","v":0},{"$f":"'4'!BO25 * $DE25","v":0},{"$f":"'4'!BP25 * $DE25","v":0},{"$f":"'4'!BQ25 * $DE25","v":0},{"$f":"'4'!BR25 * $DE25","v":0},{"$f":"'4'!BS25 * $DE25","v":0},{"$f":"'4'!BT25 * $DE25","v":0},{"$f":"'4'!BU25 * $DE25","v":0},{"$f":"'4'!BV25 * $DE25","v":0},{"$f":"'4'!BW25 * $DE25","v":0},{"$f":"'4'!BX25 * $DE25","v":0},{"$f":"'4'!BY25 * $DE25","v":0},{"$f":"'4'!BZ25 * $DE25","v":0},{"$f":"'4'!CA25 * $DE25","v":0},{"$f":"'4'!CB25 * $DE25","v":0},{"$f":"'4'!CC25 * $DE25","v":0},{"$f":"'4'!CD25 * $DE25","v":0},{"$f":"'4'!CE25 * $DE25","v":0},{"$f":"'4'!CF25 * $DE25","v":0},{"$f":"'4'!CG25 * $DE25","v":0},{"$f":"'4'!CH25 * $DE25","v":0},{"$f":"'4'!CI25 * $DE25","v":0},{"$f":"'4'!CJ25 * $DE25","v":0},{"$f":"'4'!CK25 * $DE25","v":0},{"$f":"'4'!CL25 * $DE25","v":0},{"$f":"'4'!CM25 * $DE25","v":0},{"$f":"'4'!CN25 * $DE25","v":0},{"$f":"'4'!CO25 * $DE25","v":0},{"$f":"'4'!CP25 * $DE25","v":0},{"$f":"'4'!CQ25 * $DE25","v":0},{"$f":"'4'!CR25 * $DE25","v":0},{"$f":"'4'!CS25 * $DE25","v":0},{"$f":"'4'!CT25 * $DE25","v":0},{"$f":"'4'!CU25 * $DE25","v":0},{"$f":"'4'!CV25 * $DE25","v":0},{"$f":"'4'!CW25 * $DE25","v":0},{"$f":"'4'!CX25 * $DE25","v":0},{"$f":"'4'!CY25 * $DE25","v":0},{"$f":"'4'!CZ25 * $DE25","v":0},{"$f":"'4'!DA25 * $DE25","v":0},null,null,{"$f":"F25+NPV(SDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"TrikampioSkirstinys(ABS('4'!E25) * 50%,ABS('4'!E25) * 200%,ABS('4'!E25))/ABS('4'!E25)","v":{"$error":"#VALUE!"}}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"'4'!F26 * $DE26","v":0},{"$f":"'4'!G26 * $DE26","v":0},{"$f":"'4'!H26 * $DE26","v":0},{"$f":"'4'!I26 * $DE26","v":0},{"$f":"'4'!J26 * $DE26","v":0},{"$f":"'4'!K26 * $DE26","v":0},{"$f":"'4'!L26 * $DE26","v":0},{"$f":"'4'!M26 * $DE26","v":0},{"$f":"'4'!N26 * $DE26","v":0},{"$f":"'4'!O26 * $DE26","v":0},{"$f":"'4'!P26 * $DE26","v":0},{"$f":"'4'!Q26 * $DE26","v":0},{"$f":"'4'!R26 * $DE26","v":0},{"$f":"'4'!S26 * $DE26","v":0},{"$f":"'4'!T26 * $DE26","v":0},{"$f":"'4'!U26 * $DE26","v":0},{"$f":"'4'!V26 * $DE26","v":0},{"$f":"'4'!W26 * $DE26","v":0},{"$f":"'4'!X26 * $DE26","v":0},{"$f":"'4'!Y26 * $DE26","v":0},{"$f":"'4'!Z26 * $DE26","v":0},{"$f":"'4'!AA26 * $DE26","v":0},{"$f":"'4'!AB26 * $DE26","v":0},{"$f":"'4'!AC26 * $DE26","v":0},{"$f":"'4'!AD26 * $DE26","v":0},{"$f":"'4'!AE26 * $DE26","v":0},{"$f":"'4'!AF26 * $DE26","v":0},{"$f":"'4'!AG26 * $DE26","v":0},{"$f":"'4'!AH26 * $DE26","v":0},{"$f":"'4'!AI26 * $DE26","v":0},{"$f":"'4'!AJ26 * $DE26","v":0},{"$f":"'4'!AK26 * $DE26","v":0},{"$f":"'4'!AL26 * $DE26","v":0},{"$f":"'4'!AM26 * $DE26","v":0},{"$f":"'4'!AN26 * $DE26","v":0},{"$f":"'4'!AO26 * $DE26","v":0},{"$f":"'4'!AP26 * $DE26","v":0},{"$f":"'4'!AQ26 * $DE26","v":0},{"$f":"'4'!AR26 * $DE26","v":0},{"$f":"'4'!AS26 * $DE26","v":0},{"$f":"'4'!AT26 * $DE26","v":0},{"$f":"'4'!AU26 * $DE26","v":0},{"$f":"'4'!AV26 * $DE26","v":0},{"$f":"'4'!AW26 * $DE26","v":0},{"$f":"'4'!AX26 * $DE26","v":0},{"$f":"'4'!AY26 * $DE26","v":0},{"$f":"'4'!AZ26 * $DE26","v":0},{"$f":"'4'!BA26 * $DE26","v":0},{"$f":"'4'!BB26 * $DE26","v":0},{"$f":"'4'!BC26 * $DE26","v":0},{"$f":"'4'!BD26 * $DE26","v":0},{"$f":"'4'!BE26 * $DE26","v":0},{"$f":"'4'!BF26 * $DE26","v":0},{"$f":"'4'!BG26 * $DE26","v":0},{"$f":"'4'!BH26 * $DE26","v":0},{"$f":"'4'!BI26 * $DE26","v":0},{"$f":"'4'!BJ26 * $DE26","v":0},{"$f":"'4'!BK26 * $DE26","v":0},{"$f":"'4'!BL26 * $DE26","v":0},{"$f":"'4'!BM26 * $DE26","v":0},{"$f":"'4'!BN26 * $DE26","v":0},{"$f":"'4'!BO26 * $DE26","v":0},{"$f":"'4'!BP26 * $DE26","v":0},{"$f":"'4'!BQ26 * $DE26","v":0},{"$f":"'4'!BR26 * $DE26","v":0},{"$f":"'4'!BS26 * $DE26","v":0},{"$f":"'4'!BT26 * $DE26","v":0},{"$f":"'4'!BU26 * $DE26","v":0},{"$f":"'4'!BV26 * $DE26","v":0},{"$f":"'4'!BW26 * $DE26","v":0},{"$f":"'4'!BX26 * $DE26","v":0},{"$f":"'4'!BY26 * $DE26","v":0},{"$f":"'4'!BZ26 * $DE26","v":0},{"$f":"'4'!CA26 * $DE26","v":0},{"$f":"'4'!CB26 * $DE26","v":0},{"$f":"'4'!CC26 * $DE26","v":0},{"$f":"'4'!CD26 * $DE26","v":0},{"$f":"'4'!CE26 * $DE26","v":0},{"$f":"'4'!CF26 * $DE26","v":0},{"$f":"'4'!CG26 * $DE26","v":0},{"$f":"'4'!CH26 * $DE26","v":0},{"$f":"'4'!CI26 * $DE26","v":0},{"$f":"'4'!CJ26 * $DE26","v":0},{"$f":"'4'!CK26 * $DE26","v":0},{"$f":"'4'!CL26 * $DE26","v":0},{"$f":"'4'!CM26 * $DE26","v":0},{"$f":"'4'!CN26 * $DE26","v":0},{"$f":"'4'!CO26 * $DE26","v":0},{"$f":"'4'!CP26 * $DE26","v":0},{"$f":"'4'!CQ26 * $DE26","v":0},{"$f":"'4'!CR26 * $DE26","v":0},{"$f":"'4'!CS26 * $DE26","v":0},{"$f":"'4'!CT26 * $DE26","v":0},{"$f":"'4'!CU26 * $DE26","v":0},{"$f":"'4'!CV26 * $DE26","v":0},{"$f":"'4'!CW26 * $DE26","v":0},{"$f":"'4'!CX26 * $DE26","v":0},{"$f":"'4'!CY26 * $DE26","v":0},{"$f":"'4'!CZ26 * $DE26","v":0},{"$f":"'4'!DA26 * $DE26","v":0},null,null,{"$f":"F26+NPV(SDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"TrikampioSkirstinys(ABS('4'!E26) * 50%,ABS('4'!E26) * 200%,ABS('4'!E26))/ABS('4'!E26)","v":{"$error":"#VALUE!"}}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"'4'!F27 * $DE27","v":0},{"$f":"'4'!G27 * $DE27","v":0},{"$f":"'4'!H27 * $DE27","v":0},{"$f":"'4'!I27 * $DE27","v":0},{"$f":"'4'!J27 * $DE27","v":0},{"$f":"'4'!K27 * $DE27","v":0},{"$f":"'4'!L27 * $DE27","v":0},{"$f":"'4'!M27 * $DE27","v":0},{"$f":"'4'!N27 * $DE27","v":0},{"$f":"'4'!O27 * $DE27","v":0},{"$f":"'4'!P27 * $DE27","v":0},{"$f":"'4'!Q27 * $DE27","v":0},{"$f":"'4'!R27 * $DE27","v":0},{"$f":"'4'!S27 * $DE27","v":0},{"$f":"'4'!T27 * $DE27","v":0},{"$f":"'4'!U27 * $DE27","v":0},{"$f":"'4'!V27 * $DE27","v":0},{"$f":"'4'!W27 * $DE27","v":0},{"$f":"'4'!X27 * $DE27","v":0},{"$f":"'4'!Y27 * $DE27","v":0},{"$f":"'4'!Z27 * $DE27","v":0},{"$f":"'4'!AA27 * $DE27","v":0},{"$f":"'4'!AB27 * $DE27","v":0},{"$f":"'4'!AC27 * $DE27","v":0},{"$f":"'4'!AD27 * $DE27","v":0},{"$f":"'4'!AE27 * $DE27","v":0},{"$f":"'4'!AF27 * $DE27","v":0},{"$f":"'4'!AG27 * $DE27","v":0},{"$f":"'4'!AH27 * $DE27","v":0},{"$f":"'4'!AI27 * $DE27","v":0},{"$f":"'4'!AJ27 * $DE27","v":0},{"$f":"'4'!AK27 * $DE27","v":0},{"$f":"'4'!AL27 * $DE27","v":0},{"$f":"'4'!AM27 * $DE27","v":0},{"$f":"'4'!AN27 * $DE27","v":0},{"$f":"'4'!AO27 * $DE27","v":0},{"$f":"'4'!AP27 * $DE27","v":0},{"$f":"'4'!AQ27 * $DE27","v":0},{"$f":"'4'!AR27 * $DE27","v":0},{"$f":"'4'!AS27 * $DE27","v":0},{"$f":"'4'!AT27 * $DE27","v":0},{"$f":"'4'!AU27 * $DE27","v":0},{"$f":"'4'!AV27 * $DE27","v":0},{"$f":"'4'!AW27 * $DE27","v":0},{"$f":"'4'!AX27 * $DE27","v":0},{"$f":"'4'!AY27 * $DE27","v":0},{"$f":"'4'!AZ27 * $DE27","v":0},{"$f":"'4'!BA27 * $DE27","v":0},{"$f":"'4'!BB27 * $DE27","v":0},{"$f":"'4'!BC27 * $DE27","v":0},{"$f":"'4'!BD27 * $DE27","v":0},{"$f":"'4'!BE27 * $DE27","v":0},{"$f":"'4'!BF27 * $DE27","v":0},{"$f":"'4'!BG27 * $DE27","v":0},{"$f":"'4'!BH27 * $DE27","v":0},{"$f":"'4'!BI27 * $DE27","v":0},{"$f":"'4'!BJ27 * $DE27","v":0},{"$f":"'4'!BK27 * $DE27","v":0},{"$f":"'4'!BL27 * $DE27","v":0},{"$f":"'4'!BM27 * $DE27","v":0},{"$f":"'4'!BN27 * $DE27","v":0},{"$f":"'4'!BO27 * $DE27","v":0},{"$f":"'4'!BP27 * $DE27","v":0},{"$f":"'4'!BQ27 * $DE27","v":0},{"$f":"'4'!BR27 * $DE27","v":0},{"$f":"'4'!BS27 * $DE27","v":0},{"$f":"'4'!BT27 * $DE27","v":0},{"$f":"'4'!BU27 * $DE27","v":0},{"$f":"'4'!BV27 * $DE27","v":0},{"$f":"'4'!BW27 * $DE27","v":0},{"$f":"'4'!BX27 * $DE27","v":0},{"$f":"'4'!BY27 * $DE27","v":0},{"$f":"'4'!BZ27 * $DE27","v":0},{"$f":"'4'!CA27 * $DE27","v":0},{"$f":"'4'!CB27 * $DE27","v":0},{"$f":"'4'!CC27 * $DE27","v":0},{"$f":"'4'!CD27 * $DE27","v":0},{"$f":"'4'!CE27 * $DE27","v":0},{"$f":"'4'!CF27 * $DE27","v":0},{"$f":"'4'!CG27 * $DE27","v":0},{"$f":"'4'!CH27 * $DE27","v":0},{"$f":"'4'!CI27 * $DE27","v":0},{"$f":"'4'!CJ27 * $DE27","v":0},{"$f":"'4'!CK27 * $DE27","v":0},{"$f":"'4'!CL27 * $DE27","v":0},{"$f":"'4'!CM27 * $DE27","v":0},{"$f":"'4'!CN27 * $DE27","v":0},{"$f":"'4'!CO27 * $DE27","v":0},{"$f":"'4'!CP27 * $DE27","v":0},{"$f":"'4'!CQ27 * $DE27","v":0},{"$f":"'4'!CR27 * $DE27","v":0},{"$f":"'4'!CS27 * $DE27","v":0},{"$f":"'4'!CT27 * $DE27","v":0},{"$f":"'4'!CU27 * $DE27","v":0},{"$f":"'4'!CV27 * $DE27","v":0},{"$f":"'4'!CW27 * $DE27","v":0},{"$f":"'4'!CX27 * $DE27","v":0},{"$f":"'4'!CY27 * $DE27","v":0},{"$f":"'4'!CZ27 * $DE27","v":0},{"$f":"'4'!DA27 * $DE27","v":0},null,null,{"$f":"F27+NPV(SDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"TrikampioSkirstinys(ABS('4'!E27) * 50%,ABS('4'!E27) * 200%,ABS('4'!E27))/ABS('4'!E27)","v":{"$error":"#VALUE!"}}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"'4'!F28 * $DE28","v":0},{"$f":"'4'!G28 * $DE28","v":0},{"$f":"'4'!H28 * $DE28","v":0},{"$f":"'4'!I28 * $DE28","v":0},{"$f":"'4'!J28 * $DE28","v":0},{"$f":"'4'!K28 * $DE28","v":0},{"$f":"'4'!L28 * $DE28","v":0},{"$f":"'4'!M28 * $DE28","v":0},{"$f":"'4'!N28 * $DE28","v":0},{"$f":"'4'!O28 * $DE28","v":0},{"$f":"'4'!P28 * $DE28","v":0},{"$f":"'4'!Q28 * $DE28","v":0},{"$f":"'4'!R28 * $DE28","v":0},{"$f":"'4'!S28 * $DE28","v":0},{"$f":"'4'!T28 * $DE28","v":0},{"$f":"'4'!U28 * $DE28","v":0},{"$f":"'4'!V28 * $DE28","v":0},{"$f":"'4'!W28 * $DE28","v":0},{"$f":"'4'!X28 * $DE28","v":0},{"$f":"'4'!Y28 * $DE28","v":0},{"$f":"'4'!Z28 * $DE28","v":0},{"$f":"'4'!AA28 * $DE28","v":0},{"$f":"'4'!AB28 * $DE28","v":0},{"$f":"'4'!AC28 * $DE28","v":0},{"$f":"'4'!AD28 * $DE28","v":0},{"$f":"'4'!AE28 * $DE28","v":0},{"$f":"'4'!AF28 * $DE28","v":0},{"$f":"'4'!AG28 * $DE28","v":0},{"$f":"'4'!AH28 * $DE28","v":0},{"$f":"'4'!AI28 * $DE28","v":0},{"$f":"'4'!AJ28 * $DE28","v":0},{"$f":"'4'!AK28 * $DE28","v":0},{"$f":"'4'!AL28 * $DE28","v":0},{"$f":"'4'!AM28 * $DE28","v":0},{"$f":"'4'!AN28 * $DE28","v":0},{"$f":"'4'!AO28 * $DE28","v":0},{"$f":"'4'!AP28 * $DE28","v":0},{"$f":"'4'!AQ28 * $DE28","v":0},{"$f":"'4'!AR28 * $DE28","v":0},{"$f":"'4'!AS28 * $DE28","v":0},{"$f":"'4'!AT28 * $DE28","v":0},{"$f":"'4'!AU28 * $DE28","v":0},{"$f":"'4'!AV28 * $DE28","v":0},{"$f":"'4'!AW28 * $DE28","v":0},{"$f":"'4'!AX28 * $DE28","v":0},{"$f":"'4'!AY28 * $DE28","v":0},{"$f":"'4'!AZ28 * $DE28","v":0},{"$f":"'4'!BA28 * $DE28","v":0},{"$f":"'4'!BB28 * $DE28","v":0},{"$f":"'4'!BC28 * $DE28","v":0},{"$f":"'4'!BD28 * $DE28","v":0},{"$f":"'4'!BE28 * $DE28","v":0},{"$f":"'4'!BF28 * $DE28","v":0},{"$f":"'4'!BG28 * $DE28","v":0},{"$f":"'4'!BH28 * $DE28","v":0},{"$f":"'4'!BI28 * $DE28","v":0},{"$f":"'4'!BJ28 * $DE28","v":0},{"$f":"'4'!BK28 * $DE28","v":0},{"$f":"'4'!BL28 * $DE28","v":0},{"$f":"'4'!BM28 * $DE28","v":0},{"$f":"'4'!BN28 * $DE28","v":0},{"$f":"'4'!BO28 * $DE28","v":0},{"$f":"'4'!BP28 * $DE28","v":0},{"$f":"'4'!BQ28 * $DE28","v":0},{"$f":"'4'!BR28 * $DE28","v":0},{"$f":"'4'!BS28 * $DE28","v":0},{"$f":"'4'!BT28 * $DE28","v":0},{"$f":"'4'!BU28 * $DE28","v":0},{"$f":"'4'!BV28 * $DE28","v":0},{"$f":"'4'!BW28 * $DE28","v":0},{"$f":"'4'!BX28 * $DE28","v":0},{"$f":"'4'!BY28 * $DE28","v":0},{"$f":"'4'!BZ28 * $DE28","v":0},{"$f":"'4'!CA28 * $DE28","v":0},{"$f":"'4'!CB28 * $DE28","v":0},{"$f":"'4'!CC28 * $DE28","v":0},{"$f":"'4'!CD28 * $DE28","v":0},{"$f":"'4'!CE28 * $DE28","v":0},{"$f":"'4'!CF28 * $DE28","v":0},{"$f":"'4'!CG28 * $DE28","v":0},{"$f":"'4'!CH28 * $DE28","v":0},{"$f":"'4'!CI28 * $DE28","v":0},{"$f":"'4'!CJ28 * $DE28","v":0},{"$f":"'4'!CK28 * $DE28","v":0},{"$f":"'4'!CL28 * $DE28","v":0},{"$f":"'4'!CM28 * $DE28","v":0},{"$f":"'4'!CN28 * $DE28","v":0},{"$f":"'4'!CO28 * $DE28","v":0},{"$f":"'4'!CP28 * $DE28","v":0},{"$f":"'4'!CQ28 * $DE28","v":0},{"$f":"'4'!CR28 * $DE28","v":0},{"$f":"'4'!CS28 * $DE28","v":0},{"$f":"'4'!CT28 * $DE28","v":0},{"$f":"'4'!CU28 * $DE28","v":0},{"$f":"'4'!CV28 * $DE28","v":0},{"$f":"'4'!CW28 * $DE28","v":0},{"$f":"'4'!CX28 * $DE28","v":0},{"$f":"'4'!CY28 * $DE28","v":0},{"$f":"'4'!CZ28 * $DE28","v":0},{"$f":"'4'!DA28 * $DE28","v":0},null,null,{"$f":"F28+NPV(SDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"TrikampioSkirstinys(ABS('4'!E28) * 50%,ABS('4'!E28) * 200%,ABS('4'!E28))/ABS('4'!E28)","v":{"$error":"#VALUE!"}}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"'4'!F29 * $DE29","v":0},{"$f":"'4'!G29 * $DE29","v":0},{"$f":"'4'!H29 * $DE29","v":0},{"$f":"'4'!I29 * $DE29","v":0},{"$f":"'4'!J29 * $DE29","v":0},{"$f":"'4'!K29 * $DE29","v":0},{"$f":"'4'!L29 * $DE29","v":0},{"$f":"'4'!M29 * $DE29","v":0},{"$f":"'4'!N29 * $DE29","v":0},{"$f":"'4'!O29 * $DE29","v":0},{"$f":"'4'!P29 * $DE29","v":0},{"$f":"'4'!Q29 * $DE29","v":0},{"$f":"'4'!R29 * $DE29","v":0},{"$f":"'4'!S29 * $DE29","v":0},{"$f":"'4'!T29 * $DE29","v":0},{"$f":"'4'!U29 * $DE29","v":0},{"$f":"'4'!V29 * $DE29","v":0},{"$f":"'4'!W29 * $DE29","v":0},{"$f":"'4'!X29 * $DE29","v":0},{"$f":"'4'!Y29 * $DE29","v":0},{"$f":"'4'!Z29 * $DE29","v":0},{"$f":"'4'!AA29 * $DE29","v":0},{"$f":"'4'!AB29 * $DE29","v":0},{"$f":"'4'!AC29 * $DE29","v":0},{"$f":"'4'!AD29 * $DE29","v":0},{"$f":"'4'!AE29 * $DE29","v":0},{"$f":"'4'!AF29 * $DE29","v":0},{"$f":"'4'!AG29 * $DE29","v":0},{"$f":"'4'!AH29 * $DE29","v":0},{"$f":"'4'!AI29 * $DE29","v":0},{"$f":"'4'!AJ29 * $DE29","v":0},{"$f":"'4'!AK29 * $DE29","v":0},{"$f":"'4'!AL29 * $DE29","v":0},{"$f":"'4'!AM29 * $DE29","v":0},{"$f":"'4'!AN29 * $DE29","v":0},{"$f":"'4'!AO29 * $DE29","v":0},{"$f":"'4'!AP29 * $DE29","v":0},{"$f":"'4'!AQ29 * $DE29","v":0},{"$f":"'4'!AR29 * $DE29","v":0},{"$f":"'4'!AS29 * $DE29","v":0},{"$f":"'4'!AT29 * $DE29","v":0},{"$f":"'4'!AU29 * $DE29","v":0},{"$f":"'4'!AV29 * $DE29","v":0},{"$f":"'4'!AW29 * $DE29","v":0},{"$f":"'4'!AX29 * $DE29","v":0},{"$f":"'4'!AY29 * $DE29","v":0},{"$f":"'4'!AZ29 * $DE29","v":0},{"$f":"'4'!BA29 * $DE29","v":0},{"$f":"'4'!BB29 * $DE29","v":0},{"$f":"'4'!BC29 * $DE29","v":0},{"$f":"'4'!BD29 * $DE29","v":0},{"$f":"'4'!BE29 * $DE29","v":0},{"$f":"'4'!BF29 * $DE29","v":0},{"$f":"'4'!BG29 * $DE29","v":0},{"$f":"'4'!BH29 * $DE29","v":0},{"$f":"'4'!BI29 * $DE29","v":0},{"$f":"'4'!BJ29 * $DE29","v":0},{"$f":"'4'!BK29 * $DE29","v":0},{"$f":"'4'!BL29 * $DE29","v":0},{"$f":"'4'!BM29 * $DE29","v":0},{"$f":"'4'!BN29 * $DE29","v":0},{"$f":"'4'!BO29 * $DE29","v":0},{"$f":"'4'!BP29 * $DE29","v":0},{"$f":"'4'!BQ29 * $DE29","v":0},{"$f":"'4'!BR29 * $DE29","v":0},{"$f":"'4'!BS29 * $DE29","v":0},{"$f":"'4'!BT29 * $DE29","v":0},{"$f":"'4'!BU29 * $DE29","v":0},{"$f":"'4'!BV29 * $DE29","v":0},{"$f":"'4'!BW29 * $DE29","v":0},{"$f":"'4'!BX29 * $DE29","v":0},{"$f":"'4'!BY29 * $DE29","v":0},{"$f":"'4'!BZ29 * $DE29","v":0},{"$f":"'4'!CA29 * $DE29","v":0},{"$f":"'4'!CB29 * $DE29","v":0},{"$f":"'4'!CC29 * $DE29","v":0},{"$f":"'4'!CD29 * $DE29","v":0},{"$f":"'4'!CE29 * $DE29","v":0},{"$f":"'4'!CF29 * $DE29","v":0},{"$f":"'4'!CG29 * $DE29","v":0},{"$f":"'4'!CH29 * $DE29","v":0},{"$f":"'4'!CI29 * $DE29","v":0},{"$f":"'4'!CJ29 * $DE29","v":0},{"$f":"'4'!CK29 * $DE29","v":0},{"$f":"'4'!CL29 * $DE29","v":0},{"$f":"'4'!CM29 * $DE29","v":0},{"$f":"'4'!CN29 * $DE29","v":0},{"$f":"'4'!CO29 * $DE29","v":0},{"$f":"'4'!CP29 * $DE29","v":0},{"$f":"'4'!CQ29 * $DE29","v":0},{"$f":"'4'!CR29 * $DE29","v":0},{"$f":"'4'!CS29 * $DE29","v":0},{"$f":"'4'!CT29 * $DE29","v":0},{"$f":"'4'!CU29 * $DE29","v":0},{"$f":"'4'!CV29 * $DE29","v":0},{"$f":"'4'!CW29 * $DE29","v":0},{"$f":"'4'!CX29 * $DE29","v":0},{"$f":"'4'!CY29 * $DE29","v":0},{"$f":"'4'!CZ29 * $DE29","v":0},{"$f":"'4'!DA29 * $DE29","v":0},null,null,{"$f":"F29+NPV(SDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"TrikampioSkirstinys(ABS('4'!E29) * 50%,ABS('4'!E29) * 200%,ABS('4'!E29))/ABS('4'!E29)","v":{"$error":"#VALUE!"}}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(D31-SUM(D32:D33),0)","v":0},{"$f":"ROUND(E31-SUM(E32:E33),0)","v":0},{"$f":"ROUND(F31-SUM(F32:F33),0)","v":0},{"$f":"ROUND(G31-SUM(G32:G33),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AK31-SUM(AK32:AK33),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CW31-SUM(CW32:CW33),0)","v":0},{"$f":"ROUND(CX31-SUM(CX32:CX33),0)","v":0},{"$f":"ROUND(CY31-SUM(CY32:CY33),0)","v":0},{"$f":"ROUND(CZ31-SUM(CZ32:CZ33),0)","v":0},{"$f":"ROUND(DA31-SUM(DA32:DA33),0)","v":0},null,null,{"$f":"ROUND(DD31-SUM(DD32:DD33),0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"'4'!F31","v":0},{"$f":"'4'!G31","v":0},{"$f":"'4'!H31","v":0},{"$f":"'4'!I31","v":0},{"$f":"'4'!J31","v":0},{"$f":"'4'!K31","v":0},{"$f":"'4'!L31","v":0},{"$f":"'4'!M31","v":0},{"$f":"'4'!N31","v":0},{"$f":"'4'!O31","v":0},{"$f":"'4'!P31","v":0},{"$f":"'4'!Q31","v":0},{"$f":"'4'!R31","v":0},{"$f":"'4'!S31","v":0},{"$f":"'4'!T31","v":0},{"$f":"'4'!U31","v":0},{"$f":"'4'!V31","v":0},{"$f":"'4'!W31","v":0},{"$f":"'4'!X31","v":0},{"$f":"'4'!Y31","v":0},{"$f":"'4'!Z31","v":0},{"$f":"'4'!AA31","v":0},{"$f":"'4'!AB31","v":0},{"$f":"'4'!AC31","v":0},{"$f":"'4'!AD31","v":0},{"$f":"'4'!AE31","v":0},{"$f":"'4'!AF31","v":0},{"$f":"'4'!AG31","v":0},{"$f":"'4'!AH31","v":0},{"$f":"'4'!AI31","v":0},{"$f":"'4'!AJ31","v":0},{"$f":"'4'!AK31","v":0},{"$f":"'4'!AL31","v":0},{"$f":"'4'!AM31","v":0},{"$f":"'4'!AN31","v":0},{"$f":"'4'!AO31","v":0},{"$f":"'4'!AP31","v":0},{"$f":"'4'!AQ31","v":0},{"$f":"'4'!AR31","v":0},{"$f":"'4'!AS31","v":0},{"$f":"'4'!AT31","v":0},{"$f":"'4'!AU31","v":0},{"$f":"'4'!AV31","v":0},{"$f":"'4'!AW31","v":0},{"$f":"'4'!AX31","v":0},{"$f":"'4'!AY31","v":0},{"$f":"'4'!AZ31","v":0},{"$f":"'4'!BA31","v":0},{"$f":"'4'!BB31","v":0},{"$f":"'4'!BC31","v":0},{"$f":"'4'!BD31","v":0},{"$f":"'4'!BE31","v":0},{"$f":"'4'!BF31","v":0},{"$f":"'4'!BG31","v":0},{"$f":"'4'!BH31","v":0},{"$f":"'4'!BI31","v":0},{"$f":"'4'!BJ31","v":0},{"$f":"'4'!BK31","v":0},{"$f":"'4'!BL31","v":0},{"$f":"'4'!BM31","v":0},{"$f":"'4'!BN31","v":0},{"$f":"'4'!BO31","v":0},{"$f":"'4'!BP31","v":0},{"$f":"'4'!BQ31","v":0},{"$f":"'4'!BR31","v":0},{"$f":"'4'!BS31","v":0},{"$f":"'4'!BT31","v":0},{"$f":"'4'!BU31","v":0},{"$f":"'4'!BV31","v":0},{"$f":"'4'!BW31","v":0},{"$f":"'4'!BX31","v":0},{"$f":"'4'!BY31","v":0},{"$f":"'4'!BZ31","v":0},{"$f":"'4'!CA31","v":0},{"$f":"'4'!CB31","v":0},{"$f":"'4'!CC31","v":0},{"$f":"'4'!CD31","v":0},{"$f":"'4'!CE31","v":0},{"$f":"'4'!CF31","v":0},{"$f":"'4'!CG31","v":0},{"$f":"'4'!CH31","v":0},{"$f":"'4'!CI31","v":0},{"$f":"'4'!CJ31","v":0},{"$f":"'4'!CK31","v":0},{"$f":"'4'!CL31","v":0},{"$f":"'4'!CM31","v":0},{"$f":"'4'!CN31","v":0},{"$f":"'4'!CO31","v":0},{"$f":"'4'!CP31","v":0},{"$f":"'4'!CQ31","v":0},{"$f":"'4'!CR31","v":0},{"$f":"'4'!CS31","v":0},{"$f":"'4'!CT31","v":0},{"$f":"'4'!CU31","v":0},{"$f":"'4'!CV31","v":0},{"$f":"'4'!CW31","v":0},{"$f":"'4'!CX31","v":0},{"$f":"'4'!CY31","v":0},{"$f":"'4'!CZ31","v":0},{"$f":"'4'!DA31","v":0},null,null,{"$f":"F31+NPV(SDN,G31:INDEX(G31:DA31,PAL))","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"'4'!F32","v":0},{"$f":"'4'!G32","v":0},{"$f":"'4'!H32","v":0},{"$f":"'4'!I32","v":0},{"$f":"'4'!J32","v":0},{"$f":"'4'!K32","v":0},{"$f":"'4'!L32","v":0},{"$f":"'4'!M32","v":0},{"$f":"'4'!N32","v":0},{"$f":"'4'!O32","v":0},{"$f":"'4'!P32","v":0},{"$f":"'4'!Q32","v":0},{"$f":"'4'!R32","v":0},{"$f":"'4'!S32","v":0},{"$f":"'4'!T32","v":0},{"$f":"'4'!U32","v":0},{"$f":"'4'!V32","v":0},{"$f":"'4'!W32","v":0},{"$f":"'4'!X32","v":0},{"$f":"'4'!Y32","v":0},{"$f":"'4'!Z32","v":0},{"$f":"'4'!AA32","v":0},{"$f":"'4'!AB32","v":0},{"$f":"'4'!AC32","v":0},{"$f":"'4'!AD32","v":0},{"$f":"'4'!AE32","v":0},{"$f":"'4'!AF32","v":0},{"$f":"'4'!AG32","v":0},{"$f":"'4'!AH32","v":0},{"$f":"'4'!AI32","v":0},{"$f":"'4'!AJ32","v":0},{"$f":"'4'!AK32","v":0},{"$f":"'4'!AL32","v":0},{"$f":"'4'!AM32","v":0},{"$f":"'4'!AN32","v":0},{"$f":"'4'!AO32","v":0},{"$f":"'4'!AP32","v":0},{"$f":"'4'!AQ32","v":0},{"$f":"'4'!AR32","v":0},{"$f":"'4'!AS32","v":0},{"$f":"'4'!AT32","v":0},{"$f":"'4'!AU32","v":0},{"$f":"'4'!AV32","v":0},{"$f":"'4'!AW32","v":0},{"$f":"'4'!AX32","v":0},{"$f":"'4'!AY32","v":0},{"$f":"'4'!AZ32","v":0},{"$f":"'4'!BA32","v":0},{"$f":"'4'!BB32","v":0},{"$f":"'4'!BC32","v":0},{"$f":"'4'!BD32","v":0},{"$f":"'4'!BE32","v":0},{"$f":"'4'!BF32","v":0},{"$f":"'4'!BG32","v":0},{"$f":"'4'!BH32","v":0},{"$f":"'4'!BI32","v":0},{"$f":"'4'!BJ32","v":0},{"$f":"'4'!BK32","v":0},{"$f":"'4'!BL32","v":0},{"$f":"'4'!BM32","v":0},{"$f":"'4'!BN32","v":0},{"$f":"'4'!BO32","v":0},{"$f":"'4'!BP32","v":0},{"$f":"'4'!BQ32","v":0},{"$f":"'4'!BR32","v":0},{"$f":"'4'!BS32","v":0},{"$f":"'4'!BT32","v":0},{"$f":"'4'!BU32","v":0},{"$f":"'4'!BV32","v":0},{"$f":"'4'!BW32","v":0},{"$f":"'4'!BX32","v":0},{"$f":"'4'!BY32","v":0},{"$f":"'4'!BZ32","v":0},{"$f":"'4'!CA32","v":0},{"$f":"'4'!CB32","v":0},{"$f":"'4'!CC32","v":0},{"$f":"'4'!CD32","v":0},{"$f":"'4'!CE32","v":0},{"$f":"'4'!CF32","v":0},{"$f":"'4'!CG32","v":0},{"$f":"'4'!CH32","v":0},{"$f":"'4'!CI32","v":0},{"$f":"'4'!CJ32","v":0},{"$f":"'4'!CK32","v":0},{"$f":"'4'!CL32","v":0},{"$f":"'4'!CM32","v":0},{"$f":"'4'!CN32","v":0},{"$f":"'4'!CO32","v":0},{"$f":"'4'!CP32","v":0},{"$f":"'4'!CQ32","v":0},{"$f":"'4'!CR32","v":0},{"$f":"'4'!CS32","v":0},{"$f":"'4'!CT32","v":0},{"$f":"'4'!CU32","v":0},{"$f":"'4'!CV32","v":0},{"$f":"'4'!CW32","v":0},{"$f":"'4'!CX32","v":0},{"$f":"'4'!CY32","v":0},{"$f":"'4'!CZ32","v":0},{"$f":"'4'!DA32","v":0},null,null,{"$f":"F32+NPV(SDN,G32:INDEX(G32:DA32,PAL))","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},{"$f":"'4'!F33","v":0},{"$f":"'4'!G33","v":0},{"$f":"'4'!H33","v":0},{"$f":"'4'!I33","v":0},{"$f":"'4'!J33","v":0},{"$f":"'4'!K33","v":0},{"$f":"'4'!L33","v":0},{"$f":"'4'!M33","v":0},{"$f":"'4'!N33","v":0},{"$f":"'4'!O33","v":0},{"$f":"'4'!P33","v":0},{"$f":"'4'!Q33","v":0},{"$f":"'4'!R33","v":0},{"$f":"'4'!S33","v":0},{"$f":"'4'!T33","v":0},{"$f":"'4'!U33","v":0},{"$f":"'4'!V33","v":0},{"$f":"'4'!W33","v":0},{"$f":"'4'!X33","v":0},{"$f":"'4'!Y33","v":0},{"$f":"'4'!Z33","v":0},{"$f":"'4'!AA33","v":0},{"$f":"'4'!AB33","v":0},{"$f":"'4'!AC33","v":0},{"$f":"'4'!AD33","v":0},{"$f":"'4'!AE33","v":0},{"$f":"'4'!AF33","v":0},{"$f":"'4'!AG33","v":0},{"$f":"'4'!AH33","v":0},{"$f":"'4'!AI33","v":0},{"$f":"'4'!AJ33","v":0},{"$f":"'4'!AK33","v":0},{"$f":"'4'!AL33","v":0},{"$f":"'4'!AM33","v":0},{"$f":"'4'!AN33","v":0},{"$f":"'4'!AO33","v":0},{"$f":"'4'!AP33","v":0},{"$f":"'4'!AQ33","v":0},{"$f":"'4'!AR33","v":0},{"$f":"'4'!AS33","v":0},{"$f":"'4'!AT33","v":0},{"$f":"'4'!AU33","v":0},{"$f":"'4'!AV33","v":0},{"$f":"'4'!AW33","v":0},{"$f":"'4'!AX33","v":0},{"$f":"'4'!AY33","v":0},{"$f":"'4'!AZ33","v":0},{"$f":"'4'!BA33","v":0},{"$f":"'4'!BB33","v":0},{"$f":"'4'!BC33","v":0},{"$f":"'4'!BD33","v":0},{"$f":"'4'!BE33","v":0},{"$f":"'4'!BF33","v":0},{"$f":"'4'!BG33","v":0},{"$f":"'4'!BH33","v":0},{"$f":"'4'!BI33","v":0},{"$f":"'4'!BJ33","v":0},{"$f":"'4'!BK33","v":0},{"$f":"'4'!BL33","v":0},{"$f":"'4'!BM33","v":0},{"$f":"'4'!BN33","v":0},{"$f":"'4'!BO33","v":0},{"$f":"'4'!BP33","v":0},{"$f":"'4'!BQ33","v":0},{"$f":"'4'!BR33","v":0},{"$f":"'4'!BS33","v":0},{"$f":"'4'!BT33","v":0},{"$f":"'4'!BU33","v":0},{"$f":"'4'!BV33","v":0},{"$f":"'4'!BW33","v":0},{"$f":"'4'!BX33","v":0},{"$f":"'4'!BY33","v":0},{"$f":"'4'!BZ33","v":0},{"$f":"'4'!CA33","v":0},{"$f":"'4'!CB33","v":0},{"$f":"'4'!CC33","v":0},{"$f":"'4'!CD33","v":0},{"$f":"'4'!CE33","v":0},{"$f":"'4'!CF33","v":0},{"$f":"'4'!CG33","v":0},{"$f":"'4'!CH33","v":0},{"$f":"'4'!CI33","v":0},{"$f":"'4'!CJ33","v":0},{"$f":"'4'!CK33","v":0},{"$f":"'4'!CL33","v":0},{"$f":"'4'!CM33","v":0},{"$f":"'4'!CN33","v":0},{"$f":"'4'!CO33","v":0},{"$f":"'4'!CP33","v":0},{"$f":"'4'!CQ33","v":0},{"$f":"'4'!CR33","v":0},{"$f":"'4'!CS33","v":0},{"$f":"'4'!CT33","v":0},{"$f":"'4'!CU33","v":0},{"$f":"'4'!CV33","v":0},{"$f":"'4'!CW33","v":0},{"$f":"'4'!CX33","v":0},{"$f":"'4'!CY33","v":0},{"$f":"'4'!CZ33","v":0},{"$f":"'4'!DA33","v":0},null,null,{"$f":"F33+NPV(SDN,G33:INDEX(G33:DA33,PAL))","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK17)-SUM(AK15,AK22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW17)-SUM(CW15,CW22),0)","v":0},{"$f":"ROUND(SUM(CX17)-SUM(CX15,CX22),0)","v":0},{"$f":"ROUND(SUM(CY17)-SUM(CY15,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ17)-SUM(CZ15,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA17)-SUM(DA15,DA22),0)","v":0},null,null,{"$f":"ROUND(SUM(DE17)-SUM(DE7,DE21),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK36,AK41,AK44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW36,CW41,CW44)","v":0},{"$f":"SUM(CX36,CX41,CX44)","v":0},{"$f":"SUM(CY36,CY41,CY44)","v":0},{"$f":"SUM(CZ36,CZ41,CZ44)","v":0},{"$f":"SUM(DA36,DA41,DA44)","v":0},null,null,{"$f":"SUM(DE36,DE41,DE44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK37:AK40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW37:CW40),0)","v":0},{"$f":"ROUND(SUM(CX37:CX40),0)","v":0},{"$f":"ROUND(SUM(CY37:CY40),0)","v":0},{"$f":"ROUND(SUM(CZ37:CZ40),0)","v":0},{"$f":"ROUND(SUM(DA37:DA40),0)","v":0},null,null,{"$f":"ROUND(SUM(DD37:DD40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},{"$f":"'4'!F37","v":0},{"$f":"'4'!G37","v":0},{"$f":"'4'!H37","v":0},{"$f":"'4'!I37","v":0},{"$f":"'4'!J37","v":0},{"$f":"'4'!K37","v":0},{"$f":"'4'!L37","v":0},{"$f":"'4'!M37","v":0},{"$f":"'4'!N37","v":0},{"$f":"'4'!O37","v":0},{"$f":"'4'!P37","v":0},{"$f":"'4'!Q37","v":0},{"$f":"'4'!R37","v":0},{"$f":"'4'!S37","v":0},{"$f":"'4'!T37","v":0},{"$f":"'4'!U37","v":0},{"$f":"'4'!V37","v":0},{"$f":"'4'!W37","v":0},{"$f":"'4'!X37","v":0},{"$f":"'4'!Y37","v":0},{"$f":"'4'!Z37","v":0},{"$f":"'4'!AA37","v":0},{"$f":"'4'!AB37","v":0},{"$f":"'4'!AC37","v":0},{"$f":"'4'!AD37","v":0},{"$f":"'4'!AE37","v":0},{"$f":"'4'!AF37","v":0},{"$f":"'4'!AG37","v":0},{"$f":"'4'!AH37","v":0},{"$f":"'4'!AI37","v":0},{"$f":"'4'!AJ37","v":0},{"$f":"'4'!AK37","v":0},{"$f":"'4'!AL37","v":0},{"$f":"'4'!AM37","v":0},{"$f":"'4'!AN37","v":0},{"$f":"'4'!AO37","v":0},{"$f":"'4'!AP37","v":0},{"$f":"'4'!AQ37","v":0},{"$f":"'4'!AR37","v":0},{"$f":"'4'!AS37","v":0},{"$f":"'4'!AT37","v":0},{"$f":"'4'!AU37","v":0},{"$f":"'4'!AV37","v":0},{"$f":"'4'!AW37","v":0},{"$f":"'4'!AX37","v":0},{"$f":"'4'!AY37","v":0},{"$f":"'4'!AZ37","v":0},{"$f":"'4'!BA37","v":0},{"$f":"'4'!BB37","v":0},{"$f":"'4'!BC37","v":0},{"$f":"'4'!BD37","v":0},{"$f":"'4'!BE37","v":0},{"$f":"'4'!BF37","v":0},{"$f":"'4'!BG37","v":0},{"$f":"'4'!BH37","v":0},{"$f":"'4'!BI37","v":0},{"$f":"'4'!BJ37","v":0},{"$f":"'4'!BK37","v":0},{"$f":"'4'!BL37","v":0},{"$f":"'4'!BM37","v":0},{"$f":"'4'!BN37","v":0},{"$f":"'4'!BO37","v":0},{"$f":"'4'!BP37","v":0},{"$f":"'4'!BQ37","v":0},{"$f":"'4'!BR37","v":0},{"$f":"'4'!BS37","v":0},{"$f":"'4'!BT37","v":0},{"$f":"'4'!BU37","v":0},{"$f":"'4'!BV37","v":0},{"$f":"'4'!BW37","v":0},{"$f":"'4'!BX37","v":0},{"$f":"'4'!BY37","v":0},{"$f":"'4'!BZ37","v":0},{"$f":"'4'!CA37","v":0},{"$f":"'4'!CB37","v":0},{"$f":"'4'!CC37","v":0},{"$f":"'4'!CD37","v":0},{"$f":"'4'!CE37","v":0},{"$f":"'4'!CF37","v":0},{"$f":"'4'!CG37","v":0},{"$f":"'4'!CH37","v":0},{"$f":"'4'!CI37","v":0},{"$f":"'4'!CJ37","v":0},{"$f":"'4'!CK37","v":0},{"$f":"'4'!CL37","v":0},{"$f":"'4'!CM37","v":0},{"$f":"'4'!CN37","v":0},{"$f":"'4'!CO37","v":0},{"$f":"'4'!CP37","v":0},{"$f":"'4'!CQ37","v":0},{"$f":"'4'!CR37","v":0},{"$f":"'4'!CS37","v":0},{"$f":"'4'!CT37","v":0},{"$f":"'4'!CU37","v":0},{"$f":"'4'!CV37","v":0},{"$f":"'4'!CW37","v":0},{"$f":"'4'!CX37","v":0},{"$f":"'4'!CY37","v":0},{"$f":"'4'!CZ37","v":0},{"$f":"'4'!DA37","v":0},null,null,{"$f":"F37+NPV(SDN,G37:INDEX(G37:DA37,PAL))","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},{"$f":"'4'!F38","v":0},{"$f":"'4'!G38","v":0},{"$f":"'4'!H38","v":0},{"$f":"'4'!I38","v":0},{"$f":"'4'!J38","v":0},{"$f":"'4'!K38","v":0},{"$f":"'4'!L38","v":0},{"$f":"'4'!M38","v":0},{"$f":"'4'!N38","v":0},{"$f":"'4'!O38","v":0},{"$f":"'4'!P38","v":0},{"$f":"'4'!Q38","v":0},{"$f":"'4'!R38","v":0},{"$f":"'4'!S38","v":0},{"$f":"'4'!T38","v":0},{"$f":"'4'!U38","v":0},{"$f":"'4'!V38","v":0},{"$f":"'4'!W38","v":0},{"$f":"'4'!X38","v":0},{"$f":"'4'!Y38","v":0},{"$f":"'4'!Z38","v":0},{"$f":"'4'!AA38","v":0},{"$f":"'4'!AB38","v":0},{"$f":"'4'!AC38","v":0},{"$f":"'4'!AD38","v":0},{"$f":"'4'!AE38","v":0},{"$f":"'4'!AF38","v":0},{"$f":"'4'!AG38","v":0},{"$f":"'4'!AH38","v":0},{"$f":"'4'!AI38","v":0},{"$f":"'4'!AJ38","v":0},{"$f":"'4'!AK38","v":0},{"$f":"'4'!AL38","v":0},{"$f":"'4'!AM38","v":0},{"$f":"'4'!AN38","v":0},{"$f":"'4'!AO38","v":0},{"$f":"'4'!AP38","v":0},{"$f":"'4'!AQ38","v":0},{"$f":"'4'!AR38","v":0},{"$f":"'4'!AS38","v":0},{"$f":"'4'!AT38","v":0},{"$f":"'4'!AU38","v":0},{"$f":"'4'!AV38","v":0},{"$f":"'4'!AW38","v":0},{"$f":"'4'!AX38","v":0},{"$f":"'4'!AY38","v":0},{"$f":"'4'!AZ38","v":0},{"$f":"'4'!BA38","v":0},{"$f":"'4'!BB38","v":0},{"$f":"'4'!BC38","v":0},{"$f":"'4'!BD38","v":0},{"$f":"'4'!BE38","v":0},{"$f":"'4'!BF38","v":0},{"$f":"'4'!BG38","v":0},{"$f":"'4'!BH38","v":0},{"$f":"'4'!BI38","v":0},{"$f":"'4'!BJ38","v":0},{"$f":"'4'!BK38","v":0},{"$f":"'4'!BL38","v":0},{"$f":"'4'!BM38","v":0},{"$f":"'4'!BN38","v":0},{"$f":"'4'!BO38","v":0},{"$f":"'4'!BP38","v":0},{"$f":"'4'!BQ38","v":0},{"$f":"'4'!BR38","v":0},{"$f":"'4'!BS38","v":0},{"$f":"'4'!BT38","v":0},{"$f":"'4'!BU38","v":0},{"$f":"'4'!BV38","v":0},{"$f":"'4'!BW38","v":0},{"$f":"'4'!BX38","v":0},{"$f":"'4'!BY38","v":0},{"$f":"'4'!BZ38","v":0},{"$f":"'4'!CA38","v":0},{"$f":"'4'!CB38","v":0},{"$f":"'4'!CC38","v":0},{"$f":"'4'!CD38","v":0},{"$f":"'4'!CE38","v":0},{"$f":"'4'!CF38","v":0},{"$f":"'4'!CG38","v":0},{"$f":"'4'!CH38","v":0},{"$f":"'4'!CI38","v":0},{"$f":"'4'!CJ38","v":0},{"$f":"'4'!CK38","v":0},{"$f":"'4'!CL38","v":0},{"$f":"'4'!CM38","v":0},{"$f":"'4'!CN38","v":0},{"$f":"'4'!CO38","v":0},{"$f":"'4'!CP38","v":0},{"$f":"'4'!CQ38","v":0},{"$f":"'4'!CR38","v":0},{"$f":"'4'!CS38","v":0},{"$f":"'4'!CT38","v":0},{"$f":"'4'!CU38","v":0},{"$f":"'4'!CV38","v":0},{"$f":"'4'!CW38","v":0},{"$f":"'4'!CX38","v":0},{"$f":"'4'!CY38","v":0},{"$f":"'4'!CZ38","v":0},{"$f":"'4'!DA38","v":0},null,null,{"$f":"F38+NPV(SDN,G38:INDEX(G38:DA38,PAL))","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},{"$f":"'4'!F39","v":0},{"$f":"'4'!G39","v":0},{"$f":"'4'!H39","v":0},{"$f":"'4'!I39","v":0},{"$f":"'4'!J39","v":0},{"$f":"'4'!K39","v":0},{"$f":"'4'!L39","v":0},{"$f":"'4'!M39","v":0},{"$f":"'4'!N39","v":0},{"$f":"'4'!O39","v":0},{"$f":"'4'!P39","v":0},{"$f":"'4'!Q39","v":0},{"$f":"'4'!R39","v":0},{"$f":"'4'!S39","v":0},{"$f":"'4'!T39","v":0},{"$f":"'4'!U39","v":0},{"$f":"'4'!V39","v":0},{"$f":"'4'!W39","v":0},{"$f":"'4'!X39","v":0},{"$f":"'4'!Y39","v":0},{"$f":"'4'!Z39","v":0},{"$f":"'4'!AA39","v":0},{"$f":"'4'!AB39","v":0},{"$f":"'4'!AC39","v":0},{"$f":"'4'!AD39","v":0},{"$f":"'4'!AE39","v":0},{"$f":"'4'!AF39","v":0},{"$f":"'4'!AG39","v":0},{"$f":"'4'!AH39","v":0},{"$f":"'4'!AI39","v":0},{"$f":"'4'!AJ39","v":0},{"$f":"'4'!AK39","v":0},{"$f":"'4'!AL39","v":0},{"$f":"'4'!AM39","v":0},{"$f":"'4'!AN39","v":0},{"$f":"'4'!AO39","v":0},{"$f":"'4'!AP39","v":0},{"$f":"'4'!AQ39","v":0},{"$f":"'4'!AR39","v":0},{"$f":"'4'!AS39","v":0},{"$f":"'4'!AT39","v":0},{"$f":"'4'!AU39","v":0},{"$f":"'4'!AV39","v":0},{"$f":"'4'!AW39","v":0},{"$f":"'4'!AX39","v":0},{"$f":"'4'!AY39","v":0},{"$f":"'4'!AZ39","v":0},{"$f":"'4'!BA39","v":0},{"$f":"'4'!BB39","v":0},{"$f":"'4'!BC39","v":0},{"$f":"'4'!BD39","v":0},{"$f":"'4'!BE39","v":0},{"$f":"'4'!BF39","v":0},{"$f":"'4'!BG39","v":0},{"$f":"'4'!BH39","v":0},{"$f":"'4'!BI39","v":0},{"$f":"'4'!BJ39","v":0},{"$f":"'4'!BK39","v":0},{"$f":"'4'!BL39","v":0},{"$f":"'4'!BM39","v":0},{"$f":"'4'!BN39","v":0},{"$f":"'4'!BO39","v":0},{"$f":"'4'!BP39","v":0},{"$f":"'4'!BQ39","v":0},{"$f":"'4'!BR39","v":0},{"$f":"'4'!BS39","v":0},{"$f":"'4'!BT39","v":0},{"$f":"'4'!BU39","v":0},{"$f":"'4'!BV39","v":0},{"$f":"'4'!BW39","v":0},{"$f":"'4'!BX39","v":0},{"$f":"'4'!BY39","v":0},{"$f":"'4'!BZ39","v":0},{"$f":"'4'!CA39","v":0},{"$f":"'4'!CB39","v":0},{"$f":"'4'!CC39","v":0},{"$f":"'4'!CD39","v":0},{"$f":"'4'!CE39","v":0},{"$f":"'4'!CF39","v":0},{"$f":"'4'!CG39","v":0},{"$f":"'4'!CH39","v":0},{"$f":"'4'!CI39","v":0},{"$f":"'4'!CJ39","v":0},{"$f":"'4'!CK39","v":0},{"$f":"'4'!CL39","v":0},{"$f":"'4'!CM39","v":0},{"$f":"'4'!CN39","v":0},{"$f":"'4'!CO39","v":0},{"$f":"'4'!CP39","v":0},{"$f":"'4'!CQ39","v":0},{"$f":"'4'!CR39","v":0},{"$f":"'4'!CS39","v":0},{"$f":"'4'!CT39","v":0},{"$f":"'4'!CU39","v":0},{"$f":"'4'!CV39","v":0},{"$f":"'4'!CW39","v":0},{"$f":"'4'!CX39","v":0},{"$f":"'4'!CY39","v":0},{"$f":"'4'!CZ39","v":0},{"$f":"'4'!DA39","v":0},null,null,{"$f":"F39+NPV(SDN,G39:INDEX(G39:DA39,PAL))","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},{"$f":"'4'!F40","v":0},{"$f":"'4'!G40","v":0},{"$f":"'4'!H40","v":0},{"$f":"'4'!I40","v":0},{"$f":"'4'!J40","v":0},{"$f":"'4'!K40","v":0},{"$f":"'4'!L40","v":0},{"$f":"'4'!M40","v":0},{"$f":"'4'!N40","v":0},{"$f":"'4'!O40","v":0},{"$f":"'4'!P40","v":0},{"$f":"'4'!Q40","v":0},{"$f":"'4'!R40","v":0},{"$f":"'4'!S40","v":0},{"$f":"'4'!T40","v":0},{"$f":"'4'!U40","v":0},{"$f":"'4'!V40","v":0},{"$f":"'4'!W40","v":0},{"$f":"'4'!X40","v":0},{"$f":"'4'!Y40","v":0},{"$f":"'4'!Z40","v":0},{"$f":"'4'!AA40","v":0},{"$f":"'4'!AB40","v":0},{"$f":"'4'!AC40","v":0},{"$f":"'4'!AD40","v":0},{"$f":"'4'!AE40","v":0},{"$f":"'4'!AF40","v":0},{"$f":"'4'!AG40","v":0},{"$f":"'4'!AH40","v":0},{"$f":"'4'!AI40","v":0},{"$f":"'4'!AJ40","v":0},{"$f":"'4'!AK40","v":0},{"$f":"'4'!AL40","v":0},{"$f":"'4'!AM40","v":0},{"$f":"'4'!AN40","v":0},{"$f":"'4'!AO40","v":0},{"$f":"'4'!AP40","v":0},{"$f":"'4'!AQ40","v":0},{"$f":"'4'!AR40","v":0},{"$f":"'4'!AS40","v":0},{"$f":"'4'!AT40","v":0},{"$f":"'4'!AU40","v":0},{"$f":"'4'!AV40","v":0},{"$f":"'4'!AW40","v":0},{"$f":"'4'!AX40","v":0},{"$f":"'4'!AY40","v":0},{"$f":"'4'!AZ40","v":0},{"$f":"'4'!BA40","v":0},{"$f":"'4'!BB40","v":0},{"$f":"'4'!BC40","v":0},{"$f":"'4'!BD40","v":0},{"$f":"'4'!BE40","v":0},{"$f":"'4'!BF40","v":0},{"$f":"'4'!BG40","v":0},{"$f":"'4'!BH40","v":0},{"$f":"'4'!BI40","v":0},{"$f":"'4'!BJ40","v":0},{"$f":"'4'!BK40","v":0},{"$f":"'4'!BL40","v":0},{"$f":"'4'!BM40","v":0},{"$f":"'4'!BN40","v":0},{"$f":"'4'!BO40","v":0},{"$f":"'4'!BP40","v":0},{"$f":"'4'!BQ40","v":0},{"$f":"'4'!BR40","v":0},{"$f":"'4'!BS40","v":0},{"$f":"'4'!BT40","v":0},{"$f":"'4'!BU40","v":0},{"$f":"'4'!BV40","v":0},{"$f":"'4'!BW40","v":0},{"$f":"'4'!BX40","v":0},{"$f":"'4'!BY40","v":0},{"$f":"'4'!BZ40","v":0},{"$f":"'4'!CA40","v":0},{"$f":"'4'!CB40","v":0},{"$f":"'4'!CC40","v":0},{"$f":"'4'!CD40","v":0},{"$f":"'4'!CE40","v":0},{"$f":"'4'!CF40","v":0},{"$f":"'4'!CG40","v":0},{"$f":"'4'!CH40","v":0},{"$f":"'4'!CI40","v":0},{"$f":"'4'!CJ40","v":0},{"$f":"'4'!CK40","v":0},{"$f":"'4'!CL40","v":0},{"$f":"'4'!CM40","v":0},{"$f":"'4'!CN40","v":0},{"$f":"'4'!CO40","v":0},{"$f":"'4'!CP40","v":0},{"$f":"'4'!CQ40","v":0},{"$f":"'4'!CR40","v":0},{"$f":"'4'!CS40","v":0},{"$f":"'4'!CT40","v":0},{"$f":"'4'!CU40","v":0},{"$f":"'4'!CV40","v":0},{"$f":"'4'!CW40","v":0},{"$f":"'4'!CX40","v":0},{"$f":"'4'!CY40","v":0},{"$f":"'4'!CZ40","v":0},{"$f":"'4'!DA40","v":0},null,null,{"$f":"F40+NPV(SDN,G40:INDEX(G40:DA40,PAL))","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK42:AK43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW42:CW43),0)","v":0},{"$f":"ROUND(SUM(CX42:CX43),0)","v":0},{"$f":"ROUND(SUM(CY42:CY43),0)","v":0},{"$f":"ROUND(SUM(CZ42:CZ43),0)","v":0},{"$f":"ROUND(SUM(DA42:DA43),0)","v":0},null,null,{"$f":"ROUND(SUM(DD42:DD43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},{"$f":"'4'!F42","v":0},{"$f":"'4'!G42","v":0},{"$f":"'4'!H42","v":0},{"$f":"'4'!I42","v":0},{"$f":"'4'!J42","v":0},{"$f":"'4'!K42","v":0},{"$f":"'4'!L42","v":0},{"$f":"'4'!M42","v":0},{"$f":"'4'!N42","v":0},{"$f":"'4'!O42","v":0},{"$f":"'4'!P42","v":0},{"$f":"'4'!Q42","v":0},{"$f":"'4'!R42","v":0},{"$f":"'4'!S42","v":0},{"$f":"'4'!T42","v":0},{"$f":"'4'!U42","v":0},{"$f":"'4'!V42","v":0},{"$f":"'4'!W42","v":0},{"$f":"'4'!X42","v":0},{"$f":"'4'!Y42","v":0},{"$f":"'4'!Z42","v":0},{"$f":"'4'!AA42","v":0},{"$f":"'4'!AB42","v":0},{"$f":"'4'!AC42","v":0},{"$f":"'4'!AD42","v":0},{"$f":"'4'!AE42","v":0},{"$f":"'4'!AF42","v":0},{"$f":"'4'!AG42","v":0},{"$f":"'4'!AH42","v":0},{"$f":"'4'!AI42","v":0},{"$f":"'4'!AJ42","v":0},{"$f":"'4'!AK42","v":0},{"$f":"'4'!AL42","v":0},{"$f":"'4'!AM42","v":0},{"$f":"'4'!AN42","v":0},{"$f":"'4'!AO42","v":0},{"$f":"'4'!AP42","v":0},{"$f":"'4'!AQ42","v":0},{"$f":"'4'!AR42","v":0},{"$f":"'4'!AS42","v":0},{"$f":"'4'!AT42","v":0},{"$f":"'4'!AU42","v":0},{"$f":"'4'!AV42","v":0},{"$f":"'4'!AW42","v":0},{"$f":"'4'!AX42","v":0},{"$f":"'4'!AY42","v":0},{"$f":"'4'!AZ42","v":0},{"$f":"'4'!BA42","v":0},{"$f":"'4'!BB42","v":0},{"$f":"'4'!BC42","v":0},{"$f":"'4'!BD42","v":0},{"$f":"'4'!BE42","v":0},{"$f":"'4'!BF42","v":0},{"$f":"'4'!BG42","v":0},{"$f":"'4'!BH42","v":0},{"$f":"'4'!BI42","v":0},{"$f":"'4'!BJ42","v":0},{"$f":"'4'!BK42","v":0},{"$f":"'4'!BL42","v":0},{"$f":"'4'!BM42","v":0},{"$f":"'4'!BN42","v":0},{"$f":"'4'!BO42","v":0},{"$f":"'4'!BP42","v":0},{"$f":"'4'!BQ42","v":0},{"$f":"'4'!BR42","v":0},{"$f":"'4'!BS42","v":0},{"$f":"'4'!BT42","v":0},{"$f":"'4'!BU42","v":0},{"$f":"'4'!BV42","v":0},{"$f":"'4'!BW42","v":0},{"$f":"'4'!BX42","v":0},{"$f":"'4'!BY42","v":0},{"$f":"'4'!BZ42","v":0},{"$f":"'4'!CA42","v":0},{"$f":"'4'!CB42","v":0},{"$f":"'4'!CC42","v":0},{"$f":"'4'!CD42","v":0},{"$f":"'4'!CE42","v":0},{"$f":"'4'!CF42","v":0},{"$f":"'4'!CG42","v":0},{"$f":"'4'!CH42","v":0},{"$f":"'4'!CI42","v":0},{"$f":"'4'!CJ42","v":0},{"$f":"'4'!CK42","v":0},{"$f":"'4'!CL42","v":0},{"$f":"'4'!CM42","v":0},{"$f":"'4'!CN42","v":0},{"$f":"'4'!CO42","v":0},{"$f":"'4'!CP42","v":0},{"$f":"'4'!CQ42","v":0},{"$f":"'4'!CR42","v":0},{"$f":"'4'!CS42","v":0},{"$f":"'4'!CT42","v":0},{"$f":"'4'!CU42","v":0},{"$f":"'4'!CV42","v":0},{"$f":"'4'!CW42","v":0},{"$f":"'4'!CX42","v":0},{"$f":"'4'!CY42","v":0},{"$f":"'4'!CZ42","v":0},{"$f":"'4'!DA42","v":0},null,null,{"$f":"F42+NPV(SDN,G42:INDEX(G42:DA42,PAL))","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},{"$f":"'4'!F43","v":0},{"$f":"'4'!G43","v":0},{"$f":"'4'!H43","v":0},{"$f":"'4'!I43","v":0},{"$f":"'4'!J43","v":0},{"$f":"'4'!K43","v":0},{"$f":"'4'!L43","v":0},{"$f":"'4'!M43","v":0},{"$f":"'4'!N43","v":0},{"$f":"'4'!O43","v":0},{"$f":"'4'!P43","v":0},{"$f":"'4'!Q43","v":0},{"$f":"'4'!R43","v":0},{"$f":"'4'!S43","v":0},{"$f":"'4'!T43","v":0},{"$f":"'4'!U43","v":0},{"$f":"'4'!V43","v":0},{"$f":"'4'!W43","v":0},{"$f":"'4'!X43","v":0},{"$f":"'4'!Y43","v":0},{"$f":"'4'!Z43","v":0},{"$f":"'4'!AA43","v":0},{"$f":"'4'!AB43","v":0},{"$f":"'4'!AC43","v":0},{"$f":"'4'!AD43","v":0},{"$f":"'4'!AE43","v":0},{"$f":"'4'!AF43","v":0},{"$f":"'4'!AG43","v":0},{"$f":"'4'!AH43","v":0},{"$f":"'4'!AI43","v":0},{"$f":"'4'!AJ43","v":0},{"$f":"'4'!AK43","v":0},{"$f":"'4'!AL43","v":0},{"$f":"'4'!AM43","v":0},{"$f":"'4'!AN43","v":0},{"$f":"'4'!AO43","v":0},{"$f":"'4'!AP43","v":0},{"$f":"'4'!AQ43","v":0},{"$f":"'4'!AR43","v":0},{"$f":"'4'!AS43","v":0},{"$f":"'4'!AT43","v":0},{"$f":"'4'!AU43","v":0},{"$f":"'4'!AV43","v":0},{"$f":"'4'!AW43","v":0},{"$f":"'4'!AX43","v":0},{"$f":"'4'!AY43","v":0},{"$f":"'4'!AZ43","v":0},{"$f":"'4'!BA43","v":0},{"$f":"'4'!BB43","v":0},{"$f":"'4'!BC43","v":0},{"$f":"'4'!BD43","v":0},{"$f":"'4'!BE43","v":0},{"$f":"'4'!BF43","v":0},{"$f":"'4'!BG43","v":0},{"$f":"'4'!BH43","v":0},{"$f":"'4'!BI43","v":0},{"$f":"'4'!BJ43","v":0},{"$f":"'4'!BK43","v":0},{"$f":"'4'!BL43","v":0},{"$f":"'4'!BM43","v":0},{"$f":"'4'!BN43","v":0},{"$f":"'4'!BO43","v":0},{"$f":"'4'!BP43","v":0},{"$f":"'4'!BQ43","v":0},{"$f":"'4'!BR43","v":0},{"$f":"'4'!BS43","v":0},{"$f":"'4'!BT43","v":0},{"$f":"'4'!BU43","v":0},{"$f":"'4'!BV43","v":0},{"$f":"'4'!BW43","v":0},{"$f":"'4'!BX43","v":0},{"$f":"'4'!BY43","v":0},{"$f":"'4'!BZ43","v":0},{"$f":"'4'!CA43","v":0},{"$f":"'4'!CB43","v":0},{"$f":"'4'!CC43","v":0},{"$f":"'4'!CD43","v":0},{"$f":"'4'!CE43","v":0},{"$f":"'4'!CF43","v":0},{"$f":"'4'!CG43","v":0},{"$f":"'4'!CH43","v":0},{"$f":"'4'!CI43","v":0},{"$f":"'4'!CJ43","v":0},{"$f":"'4'!CK43","v":0},{"$f":"'4'!CL43","v":0},{"$f":"'4'!CM43","v":0},{"$f":"'4'!CN43","v":0},{"$f":"'4'!CO43","v":0},{"$f":"'4'!CP43","v":0},{"$f":"'4'!CQ43","v":0},{"$f":"'4'!CR43","v":0},{"$f":"'4'!CS43","v":0},{"$f":"'4'!CT43","v":0},{"$f":"'4'!CU43","v":0},{"$f":"'4'!CV43","v":0},{"$f":"'4'!CW43","v":0},{"$f":"'4'!CX43","v":0},{"$f":"'4'!CY43","v":0},{"$f":"'4'!CZ43","v":0},{"$f":"'4'!DA43","v":0},null,null,{"$f":"F43+NPV(SDN,G43:INDEX(G43:DA43,PAL))","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK45)-SUM(AK46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW45)-SUM(CW46),0)","v":0},{"$f":"ROUND(SUM(CX45)-SUM(CX46),0)","v":0},{"$f":"ROUND(SUM(CY45)-SUM(CY46),0)","v":0},{"$f":"ROUND(SUM(CZ45)-SUM(CZ46),0)","v":0},{"$f":"ROUND(SUM(DA45)-SUM(DA46),0)","v":0},null,null,{"$f":"ROUND(SUM(DD45)-SUM(DD46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},{"$f":"'4'!F45","v":0},{"$f":"'4'!G45","v":0},{"$f":"'4'!H45","v":0},{"$f":"'4'!I45","v":0},{"$f":"'4'!J45","v":0},{"$f":"'4'!K45","v":0},{"$f":"'4'!L45","v":0},{"$f":"'4'!M45","v":0},{"$f":"'4'!N45","v":0},{"$f":"'4'!O45","v":0},{"$f":"'4'!P45","v":0},{"$f":"'4'!Q45","v":0},{"$f":"'4'!R45","v":0},{"$f":"'4'!S45","v":0},{"$f":"'4'!T45","v":0},{"$f":"'4'!U45","v":0},{"$f":"'4'!V45","v":0},{"$f":"'4'!W45","v":0},{"$f":"'4'!X45","v":0},{"$f":"'4'!Y45","v":0},{"$f":"'4'!Z45","v":0},{"$f":"'4'!AA45","v":0},{"$f":"'4'!AB45","v":0},{"$f":"'4'!AC45","v":0},{"$f":"'4'!AD45","v":0},{"$f":"'4'!AE45","v":0},{"$f":"'4'!AF45","v":0},{"$f":"'4'!AG45","v":0},{"$f":"'4'!AH45","v":0},{"$f":"'4'!AI45","v":0},{"$f":"'4'!AJ45","v":0},{"$f":"'4'!AK45","v":0},{"$f":"'4'!AL45","v":0},{"$f":"'4'!AM45","v":0},{"$f":"'4'!AN45","v":0},{"$f":"'4'!AO45","v":0},{"$f":"'4'!AP45","v":0},{"$f":"'4'!AQ45","v":0},{"$f":"'4'!AR45","v":0},{"$f":"'4'!AS45","v":0},{"$f":"'4'!AT45","v":0},{"$f":"'4'!AU45","v":0},{"$f":"'4'!AV45","v":0},{"$f":"'4'!AW45","v":0},{"$f":"'4'!AX45","v":0},{"$f":"'4'!AY45","v":0},{"$f":"'4'!AZ45","v":0},{"$f":"'4'!BA45","v":0},{"$f":"'4'!BB45","v":0},{"$f":"'4'!BC45","v":0},{"$f":"'4'!BD45","v":0},{"$f":"'4'!BE45","v":0},{"$f":"'4'!BF45","v":0},{"$f":"'4'!BG45","v":0},{"$f":"'4'!BH45","v":0},{"$f":"'4'!BI45","v":0},{"$f":"'4'!BJ45","v":0},{"$f":"'4'!BK45","v":0},{"$f":"'4'!BL45","v":0},{"$f":"'4'!BM45","v":0},{"$f":"'4'!BN45","v":0},{"$f":"'4'!BO45","v":0},{"$f":"'4'!BP45","v":0},{"$f":"'4'!BQ45","v":0},{"$f":"'4'!BR45","v":0},{"$f":"'4'!BS45","v":0},{"$f":"'4'!BT45","v":0},{"$f":"'4'!BU45","v":0},{"$f":"'4'!BV45","v":0},{"$f":"'4'!BW45","v":0},{"$f":"'4'!BX45","v":0},{"$f":"'4'!BY45","v":0},{"$f":"'4'!BZ45","v":0},{"$f":"'4'!CA45","v":0},{"$f":"'4'!CB45","v":0},{"$f":"'4'!CC45","v":0},{"$f":"'4'!CD45","v":0},{"$f":"'4'!CE45","v":0},{"$f":"'4'!CF45","v":0},{"$f":"'4'!CG45","v":0},{"$f":"'4'!CH45","v":0},{"$f":"'4'!CI45","v":0},{"$f":"'4'!CJ45","v":0},{"$f":"'4'!CK45","v":0},{"$f":"'4'!CL45","v":0},{"$f":"'4'!CM45","v":0},{"$f":"'4'!CN45","v":0},{"$f":"'4'!CO45","v":0},{"$f":"'4'!CP45","v":0},{"$f":"'4'!CQ45","v":0},{"$f":"'4'!CR45","v":0},{"$f":"'4'!CS45","v":0},{"$f":"'4'!CT45","v":0},{"$f":"'4'!CU45","v":0},{"$f":"'4'!CV45","v":0},{"$f":"'4'!CW45","v":0},{"$f":"'4'!CX45","v":0},{"$f":"'4'!CY45","v":0},{"$f":"'4'!CZ45","v":0},{"$f":"'4'!DA45","v":0},null,null,{"$f":"F45+NPV(SDN,G45:INDEX(G45:DA45,PAL))","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},{"$f":"'4'!F46","v":0},{"$f":"'4'!G46","v":0},{"$f":"'4'!H46","v":0},{"$f":"'4'!I46","v":0},{"$f":"'4'!J46","v":0},{"$f":"'4'!K46","v":0},{"$f":"'4'!L46","v":0},{"$f":"'4'!M46","v":0},{"$f":"'4'!N46","v":0},{"$f":"'4'!O46","v":0},{"$f":"'4'!P46","v":0},{"$f":"'4'!Q46","v":0},{"$f":"'4'!R46","v":0},{"$f":"'4'!S46","v":0},{"$f":"'4'!T46","v":0},{"$f":"'4'!U46","v":0},{"$f":"'4'!V46","v":0},{"$f":"'4'!W46","v":0},{"$f":"'4'!X46","v":0},{"$f":"'4'!Y46","v":0},{"$f":"'4'!Z46","v":0},{"$f":"'4'!AA46","v":0},{"$f":"'4'!AB46","v":0},{"$f":"'4'!AC46","v":0},{"$f":"'4'!AD46","v":0},{"$f":"'4'!AE46","v":0},{"$f":"'4'!AF46","v":0},{"$f":"'4'!AG46","v":0},{"$f":"'4'!AH46","v":0},{"$f":"'4'!AI46","v":0},{"$f":"'4'!AJ46","v":0},{"$f":"'4'!AK46","v":0},{"$f":"'4'!AL46","v":0},{"$f":"'4'!AM46","v":0},{"$f":"'4'!AN46","v":0},{"$f":"'4'!AO46","v":0},{"$f":"'4'!AP46","v":0},{"$f":"'4'!AQ46","v":0},{"$f":"'4'!AR46","v":0},{"$f":"'4'!AS46","v":0},{"$f":"'4'!AT46","v":0},{"$f":"'4'!AU46","v":0},{"$f":"'4'!AV46","v":0},{"$f":"'4'!AW46","v":0},{"$f":"'4'!AX46","v":0},{"$f":"'4'!AY46","v":0},{"$f":"'4'!AZ46","v":0},{"$f":"'4'!BA46","v":0},{"$f":"'4'!BB46","v":0},{"$f":"'4'!BC46","v":0},{"$f":"'4'!BD46","v":0},{"$f":"'4'!BE46","v":0},{"$f":"'4'!BF46","v":0},{"$f":"'4'!BG46","v":0},{"$f":"'4'!BH46","v":0},{"$f":"'4'!BI46","v":0},{"$f":"'4'!BJ46","v":0},{"$f":"'4'!BK46","v":0},{"$f":"'4'!BL46","v":0},{"$f":"'4'!BM46","v":0},{"$f":"'4'!BN46","v":0},{"$f":"'4'!BO46","v":0},{"$f":"'4'!BP46","v":0},{"$f":"'4'!BQ46","v":0},{"$f":"'4'!BR46","v":0},{"$f":"'4'!BS46","v":0},{"$f":"'4'!BT46","v":0},{"$f":"'4'!BU46","v":0},{"$f":"'4'!BV46","v":0},{"$f":"'4'!BW46","v":0},{"$f":"'4'!BX46","v":0},{"$f":"'4'!BY46","v":0},{"$f":"'4'!BZ46","v":0},{"$f":"'4'!CA46","v":0},{"$f":"'4'!CB46","v":0},{"$f":"'4'!CC46","v":0},{"$f":"'4'!CD46","v":0},{"$f":"'4'!CE46","v":0},{"$f":"'4'!CF46","v":0},{"$f":"'4'!CG46","v":0},{"$f":"'4'!CH46","v":0},{"$f":"'4'!CI46","v":0},{"$f":"'4'!CJ46","v":0},{"$f":"'4'!CK46","v":0},{"$f":"'4'!CL46","v":0},{"$f":"'4'!CM46","v":0},{"$f":"'4'!CN46","v":0},{"$f":"'4'!CO46","v":0},{"$f":"'4'!CP46","v":0},{"$f":"'4'!CQ46","v":0},{"$f":"'4'!CR46","v":0},{"$f":"'4'!CS46","v":0},{"$f":"'4'!CT46","v":0},{"$f":"'4'!CU46","v":0},{"$f":"'4'!CV46","v":0},{"$f":"'4'!CW46","v":0},{"$f":"'4'!CX46","v":0},{"$f":"'4'!CY46","v":0},{"$f":"'4'!CZ46","v":0},{"$f":"'4'!DA46","v":0},null,null,{"$f":"F46+NPV(SDN,G46:INDEX(G46:DA46,PAL))","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK48)-SUM(AK56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW48)-SUM(CW56)","v":0},{"$f":"SUM(CX48)-SUM(CX56)","v":0},{"$f":"SUM(CY48)-SUM(CY56)","v":0},{"$f":"SUM(CZ48)-SUM(CZ56)","v":0},{"$f":"SUM(DA48)-SUM(DA56)","v":0},null,null,{"$f":"SUM(DD48)-SUM(DD56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK49:AK55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW49:CW55),0)","v":0},{"$f":"ROUND(SUM(CX49:CX55),0)","v":0},{"$f":"ROUND(SUM(CY49:CY55),0)","v":0},{"$f":"ROUND(SUM(CZ49:CZ55),0)","v":0},{"$f":"ROUND(SUM(DA49:DA55),0)","v":0},null,null,{"$f":"ROUND(SUM(DD49:DD55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(FDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},{"$f":"'4'!F49 * $DE49","v":0},{"$f":"'4'!G49 * $DE49","v":0},{"$f":"'4'!H49 * $DE49","v":0},{"$f":"'4'!I49 * $DE49","v":0},{"$f":"'4'!J49 * $DE49","v":0},{"$f":"'4'!K49 * $DE49","v":0},{"$f":"'4'!L49 * $DE49","v":0},{"$f":"'4'!M49 * $DE49","v":0},{"$f":"'4'!N49 * $DE49","v":0},{"$f":"'4'!O49 * $DE49","v":0},{"$f":"'4'!P49 * $DE49","v":0},{"$f":"'4'!Q49 * $DE49","v":0},{"$f":"'4'!R49 * $DE49","v":0},{"$f":"'4'!S49 * $DE49","v":0},{"$f":"'4'!T49 * $DE49","v":0},{"$f":"'4'!U49 * $DE49","v":0},{"$f":"'4'!V49 * $DE49","v":0},{"$f":"'4'!W49 * $DE49","v":0},{"$f":"'4'!X49 * $DE49","v":0},{"$f":"'4'!Y49 * $DE49","v":0},{"$f":"'4'!Z49 * $DE49","v":0},{"$f":"'4'!AA49 * $DE49","v":0},{"$f":"'4'!AB49 * $DE49","v":0},{"$f":"'4'!AC49 * $DE49","v":0},{"$f":"'4'!AD49 * $DE49","v":0},{"$f":"'4'!AE49 * $DE49","v":0},{"$f":"'4'!AF49 * $DE49","v":0},{"$f":"'4'!AG49 * $DE49","v":0},{"$f":"'4'!AH49 * $DE49","v":0},{"$f":"'4'!AI49 * $DE49","v":0},{"$f":"'4'!AJ49 * $DE49","v":0},{"$f":"'4'!AK49 * $DE49","v":0},{"$f":"'4'!AL49 * $DE49","v":0},{"$f":"'4'!AM49 * $DE49","v":0},{"$f":"'4'!AN49 * $DE49","v":0},{"$f":"'4'!AO49 * $DE49","v":0},{"$f":"'4'!AP49 * $DE49","v":0},{"$f":"'4'!AQ49 * $DE49","v":0},{"$f":"'4'!AR49 * $DE49","v":0},{"$f":"'4'!AS49 * $DE49","v":0},{"$f":"'4'!AT49 * $DE49","v":0},{"$f":"'4'!AU49 * $DE49","v":0},{"$f":"'4'!AV49 * $DE49","v":0},{"$f":"'4'!AW49 * $DE49","v":0},{"$f":"'4'!AX49 * $DE49","v":0},{"$f":"'4'!AY49 * $DE49","v":0},{"$f":"'4'!AZ49 * $DE49","v":0},{"$f":"'4'!BA49 * $DE49","v":0},{"$f":"'4'!BB49 * $DE49","v":0},{"$f":"'4'!BC49 * $DE49","v":0},{"$f":"'4'!BD49 * $DE49","v":0},{"$f":"'4'!BE49 * $DE49","v":0},{"$f":"'4'!BF49 * $DE49","v":0},{"$f":"'4'!BG49 * $DE49","v":0},{"$f":"'4'!BH49 * $DE49","v":0},{"$f":"'4'!BI49 * $DE49","v":0},{"$f":"'4'!BJ49 * $DE49","v":0},{"$f":"'4'!BK49 * $DE49","v":0},{"$f":"'4'!BL49 * $DE49","v":0},{"$f":"'4'!BM49 * $DE49","v":0},{"$f":"'4'!BN49 * $DE49","v":0},{"$f":"'4'!BO49 * $DE49","v":0},{"$f":"'4'!BP49 * $DE49","v":0},{"$f":"'4'!BQ49 * $DE49","v":0},{"$f":"'4'!BR49 * $DE49","v":0},{"$f":"'4'!BS49 * $DE49","v":0},{"$f":"'4'!BT49 * $DE49","v":0},{"$f":"'4'!BU49 * $DE49","v":0},{"$f":"'4'!BV49 * $DE49","v":0},{"$f":"'4'!BW49 * $DE49","v":0},{"$f":"'4'!BX49 * $DE49","v":0},{"$f":"'4'!BY49 * $DE49","v":0},{"$f":"'4'!BZ49 * $DE49","v":0},{"$f":"'4'!CA49 * $DE49","v":0},{"$f":"'4'!CB49 * $DE49","v":0},{"$f":"'4'!CC49 * $DE49","v":0},{"$f":"'4'!CD49 * $DE49","v":0},{"$f":"'4'!CE49 * $DE49","v":0},{"$f":"'4'!CF49 * $DE49","v":0},{"$f":"'4'!CG49 * $DE49","v":0},{"$f":"'4'!CH49 * $DE49","v":0},{"$f":"'4'!CI49 * $DE49","v":0},{"$f":"'4'!CJ49 * $DE49","v":0},{"$f":"'4'!CK49 * $DE49","v":0},{"$f":"'4'!CL49 * $DE49","v":0},{"$f":"'4'!CM49 * $DE49","v":0},{"$f":"'4'!CN49 * $DE49","v":0},{"$f":"'4'!CO49 * $DE49","v":0},{"$f":"'4'!CP49 * $DE49","v":0},{"$f":"'4'!CQ49 * $DE49","v":0},{"$f":"'4'!CR49 * $DE49","v":0},{"$f":"'4'!CS49 * $DE49","v":0},{"$f":"'4'!CT49 * $DE49","v":0},{"$f":"'4'!CU49 * $DE49","v":0},{"$f":"'4'!CV49 * $DE49","v":0},{"$f":"'4'!CW49 * $DE49","v":0},{"$f":"'4'!CX49 * $DE49","v":0},{"$f":"'4'!CY49 * $DE49","v":0},{"$f":"'4'!CZ49 * $DE49","v":0},{"$f":"'4'!DA49 * $DE49","v":0},null,null,{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"IF(ISERROR(DF49),0,DF49)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E49),ABS('4'!E49)*50%)/ABS('4'!E49)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(FDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"'4'!F50 * $DE50","v":0},{"$f":"'4'!G50 * $DE50","v":0},{"$f":"'4'!H50 * $DE50","v":0},{"$f":"'4'!I50 * $DE50","v":0},{"$f":"'4'!J50 * $DE50","v":0},{"$f":"'4'!K50 * $DE50","v":0},{"$f":"'4'!L50 * $DE50","v":0},{"$f":"'4'!M50 * $DE50","v":0},{"$f":"'4'!N50 * $DE50","v":0},{"$f":"'4'!O50 * $DE50","v":0},{"$f":"'4'!P50 * $DE50","v":0},{"$f":"'4'!Q50 * $DE50","v":0},{"$f":"'4'!R50 * $DE50","v":0},{"$f":"'4'!S50 * $DE50","v":0},{"$f":"'4'!T50 * $DE50","v":0},{"$f":"'4'!U50 * $DE50","v":0},{"$f":"'4'!V50 * $DE50","v":0},{"$f":"'4'!W50 * $DE50","v":0},{"$f":"'4'!X50 * $DE50","v":0},{"$f":"'4'!Y50 * $DE50","v":0},{"$f":"'4'!Z50 * $DE50","v":0},{"$f":"'4'!AA50 * $DE50","v":0},{"$f":"'4'!AB50 * $DE50","v":0},{"$f":"'4'!AC50 * $DE50","v":0},{"$f":"'4'!AD50 * $DE50","v":0},{"$f":"'4'!AE50 * $DE50","v":0},{"$f":"'4'!AF50 * $DE50","v":0},{"$f":"'4'!AG50 * $DE50","v":0},{"$f":"'4'!AH50 * $DE50","v":0},{"$f":"'4'!AI50 * $DE50","v":0},{"$f":"'4'!AJ50 * $DE50","v":0},{"$f":"'4'!AK50 * $DE50","v":0},{"$f":"'4'!AL50 * $DE50","v":0},{"$f":"'4'!AM50 * $DE50","v":0},{"$f":"'4'!AN50 * $DE50","v":0},{"$f":"'4'!AO50 * $DE50","v":0},{"$f":"'4'!AP50 * $DE50","v":0},{"$f":"'4'!AQ50 * $DE50","v":0},{"$f":"'4'!AR50 * $DE50","v":0},{"$f":"'4'!AS50 * $DE50","v":0},{"$f":"'4'!AT50 * $DE50","v":0},{"$f":"'4'!AU50 * $DE50","v":0},{"$f":"'4'!AV50 * $DE50","v":0},{"$f":"'4'!AW50 * $DE50","v":0},{"$f":"'4'!AX50 * $DE50","v":0},{"$f":"'4'!AY50 * $DE50","v":0},{"$f":"'4'!AZ50 * $DE50","v":0},{"$f":"'4'!BA50 * $DE50","v":0},{"$f":"'4'!BB50 * $DE50","v":0},{"$f":"'4'!BC50 * $DE50","v":0},{"$f":"'4'!BD50 * $DE50","v":0},{"$f":"'4'!BE50 * $DE50","v":0},{"$f":"'4'!BF50 * $DE50","v":0},{"$f":"'4'!BG50 * $DE50","v":0},{"$f":"'4'!BH50 * $DE50","v":0},{"$f":"'4'!BI50 * $DE50","v":0},{"$f":"'4'!BJ50 * $DE50","v":0},{"$f":"'4'!BK50 * $DE50","v":0},{"$f":"'4'!BL50 * $DE50","v":0},{"$f":"'4'!BM50 * $DE50","v":0},{"$f":"'4'!BN50 * $DE50","v":0},{"$f":"'4'!BO50 * $DE50","v":0},{"$f":"'4'!BP50 * $DE50","v":0},{"$f":"'4'!BQ50 * $DE50","v":0},{"$f":"'4'!BR50 * $DE50","v":0},{"$f":"'4'!BS50 * $DE50","v":0},{"$f":"'4'!BT50 * $DE50","v":0},{"$f":"'4'!BU50 * $DE50","v":0},{"$f":"'4'!BV50 * $DE50","v":0},{"$f":"'4'!BW50 * $DE50","v":0},{"$f":"'4'!BX50 * $DE50","v":0},{"$f":"'4'!BY50 * $DE50","v":0},{"$f":"'4'!BZ50 * $DE50","v":0},{"$f":"'4'!CA50 * $DE50","v":0},{"$f":"'4'!CB50 * $DE50","v":0},{"$f":"'4'!CC50 * $DE50","v":0},{"$f":"'4'!CD50 * $DE50","v":0},{"$f":"'4'!CE50 * $DE50","v":0},{"$f":"'4'!CF50 * $DE50","v":0},{"$f":"'4'!CG50 * $DE50","v":0},{"$f":"'4'!CH50 * $DE50","v":0},{"$f":"'4'!CI50 * $DE50","v":0},{"$f":"'4'!CJ50 * $DE50","v":0},{"$f":"'4'!CK50 * $DE50","v":0},{"$f":"'4'!CL50 * $DE50","v":0},{"$f":"'4'!CM50 * $DE50","v":0},{"$f":"'4'!CN50 * $DE50","v":0},{"$f":"'4'!CO50 * $DE50","v":0},{"$f":"'4'!CP50 * $DE50","v":0},{"$f":"'4'!CQ50 * $DE50","v":0},{"$f":"'4'!CR50 * $DE50","v":0},{"$f":"'4'!CS50 * $DE50","v":0},{"$f":"'4'!CT50 * $DE50","v":0},{"$f":"'4'!CU50 * $DE50","v":0},{"$f":"'4'!CV50 * $DE50","v":0},{"$f":"'4'!CW50 * $DE50","v":0},{"$f":"'4'!CX50 * $DE50","v":0},{"$f":"'4'!CY50 * $DE50","v":0},{"$f":"'4'!CZ50 * $DE50","v":0},{"$f":"'4'!DA50 * $DE50","v":0},null,null,{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"IF(ISERROR(DF50),0,DF50)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E50),ABS('4'!E50)*50%)/ABS('4'!E50)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(FDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"'4'!F51 * $DE51","v":0},{"$f":"'4'!G51 * $DE51","v":0},{"$f":"'4'!H51 * $DE51","v":0},{"$f":"'4'!I51 * $DE51","v":0},{"$f":"'4'!J51 * $DE51","v":0},{"$f":"'4'!K51 * $DE51","v":0},{"$f":"'4'!L51 * $DE51","v":0},{"$f":"'4'!M51 * $DE51","v":0},{"$f":"'4'!N51 * $DE51","v":0},{"$f":"'4'!O51 * $DE51","v":0},{"$f":"'4'!P51 * $DE51","v":0},{"$f":"'4'!Q51 * $DE51","v":0},{"$f":"'4'!R51 * $DE51","v":0},{"$f":"'4'!S51 * $DE51","v":0},{"$f":"'4'!T51 * $DE51","v":0},{"$f":"'4'!U51 * $DE51","v":0},{"$f":"'4'!V51 * $DE51","v":0},{"$f":"'4'!W51 * $DE51","v":0},{"$f":"'4'!X51 * $DE51","v":0},{"$f":"'4'!Y51 * $DE51","v":0},{"$f":"'4'!Z51 * $DE51","v":0},{"$f":"'4'!AA51 * $DE51","v":0},{"$f":"'4'!AB51 * $DE51","v":0},{"$f":"'4'!AC51 * $DE51","v":0},{"$f":"'4'!AD51 * $DE51","v":0},{"$f":"'4'!AE51 * $DE51","v":0},{"$f":"'4'!AF51 * $DE51","v":0},{"$f":"'4'!AG51 * $DE51","v":0},{"$f":"'4'!AH51 * $DE51","v":0},{"$f":"'4'!AI51 * $DE51","v":0},{"$f":"'4'!AJ51 * $DE51","v":0},{"$f":"'4'!AK51 * $DE51","v":0},{"$f":"'4'!AL51 * $DE51","v":0},{"$f":"'4'!AM51 * $DE51","v":0},{"$f":"'4'!AN51 * $DE51","v":0},{"$f":"'4'!AO51 * $DE51","v":0},{"$f":"'4'!AP51 * $DE51","v":0},{"$f":"'4'!AQ51 * $DE51","v":0},{"$f":"'4'!AR51 * $DE51","v":0},{"$f":"'4'!AS51 * $DE51","v":0},{"$f":"'4'!AT51 * $DE51","v":0},{"$f":"'4'!AU51 * $DE51","v":0},{"$f":"'4'!AV51 * $DE51","v":0},{"$f":"'4'!AW51 * $DE51","v":0},{"$f":"'4'!AX51 * $DE51","v":0},{"$f":"'4'!AY51 * $DE51","v":0},{"$f":"'4'!AZ51 * $DE51","v":0},{"$f":"'4'!BA51 * $DE51","v":0},{"$f":"'4'!BB51 * $DE51","v":0},{"$f":"'4'!BC51 * $DE51","v":0},{"$f":"'4'!BD51 * $DE51","v":0},{"$f":"'4'!BE51 * $DE51","v":0},{"$f":"'4'!BF51 * $DE51","v":0},{"$f":"'4'!BG51 * $DE51","v":0},{"$f":"'4'!BH51 * $DE51","v":0},{"$f":"'4'!BI51 * $DE51","v":0},{"$f":"'4'!BJ51 * $DE51","v":0},{"$f":"'4'!BK51 * $DE51","v":0},{"$f":"'4'!BL51 * $DE51","v":0},{"$f":"'4'!BM51 * $DE51","v":0},{"$f":"'4'!BN51 * $DE51","v":0},{"$f":"'4'!BO51 * $DE51","v":0},{"$f":"'4'!BP51 * $DE51","v":0},{"$f":"'4'!BQ51 * $DE51","v":0},{"$f":"'4'!BR51 * $DE51","v":0},{"$f":"'4'!BS51 * $DE51","v":0},{"$f":"'4'!BT51 * $DE51","v":0},{"$f":"'4'!BU51 * $DE51","v":0},{"$f":"'4'!BV51 * $DE51","v":0},{"$f":"'4'!BW51 * $DE51","v":0},{"$f":"'4'!BX51 * $DE51","v":0},{"$f":"'4'!BY51 * $DE51","v":0},{"$f":"'4'!BZ51 * $DE51","v":0},{"$f":"'4'!CA51 * $DE51","v":0},{"$f":"'4'!CB51 * $DE51","v":0},{"$f":"'4'!CC51 * $DE51","v":0},{"$f":"'4'!CD51 * $DE51","v":0},{"$f":"'4'!CE51 * $DE51","v":0},{"$f":"'4'!CF51 * $DE51","v":0},{"$f":"'4'!CG51 * $DE51","v":0},{"$f":"'4'!CH51 * $DE51","v":0},{"$f":"'4'!CI51 * $DE51","v":0},{"$f":"'4'!CJ51 * $DE51","v":0},{"$f":"'4'!CK51 * $DE51","v":0},{"$f":"'4'!CL51 * $DE51","v":0},{"$f":"'4'!CM51 * $DE51","v":0},{"$f":"'4'!CN51 * $DE51","v":0},{"$f":"'4'!CO51 * $DE51","v":0},{"$f":"'4'!CP51 * $DE51","v":0},{"$f":"'4'!CQ51 * $DE51","v":0},{"$f":"'4'!CR51 * $DE51","v":0},{"$f":"'4'!CS51 * $DE51","v":0},{"$f":"'4'!CT51 * $DE51","v":0},{"$f":"'4'!CU51 * $DE51","v":0},{"$f":"'4'!CV51 * $DE51","v":0},{"$f":"'4'!CW51 * $DE51","v":0},{"$f":"'4'!CX51 * $DE51","v":0},{"$f":"'4'!CY51 * $DE51","v":0},{"$f":"'4'!CZ51 * $DE51","v":0},{"$f":"'4'!DA51 * $DE51","v":0},null,null,{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"NormalusSkirstinys(ABS('4'!E51),ABS('4'!E51)*50%)/ABS('4'!E51)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(FDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"'4'!F52 * $DE52","v":0},{"$f":"'4'!G52 * $DE52","v":0},{"$f":"'4'!H52 * $DE52","v":0},{"$f":"'4'!I52 * $DE52","v":0},{"$f":"'4'!J52 * $DE52","v":0},{"$f":"'4'!K52 * $DE52","v":0},{"$f":"'4'!L52 * $DE52","v":0},{"$f":"'4'!M52 * $DE52","v":0},{"$f":"'4'!N52 * $DE52","v":0},{"$f":"'4'!O52 * $DE52","v":0},{"$f":"'4'!P52 * $DE52","v":0},{"$f":"'4'!Q52 * $DE52","v":0},{"$f":"'4'!R52 * $DE52","v":0},{"$f":"'4'!S52 * $DE52","v":0},{"$f":"'4'!T52 * $DE52","v":0},{"$f":"'4'!U52 * $DE52","v":0},{"$f":"'4'!V52 * $DE52","v":0},{"$f":"'4'!W52 * $DE52","v":0},{"$f":"'4'!X52 * $DE52","v":0},{"$f":"'4'!Y52 * $DE52","v":0},{"$f":"'4'!Z52 * $DE52","v":0},{"$f":"'4'!AA52 * $DE52","v":0},{"$f":"'4'!AB52 * $DE52","v":0},{"$f":"'4'!AC52 * $DE52","v":0},{"$f":"'4'!AD52 * $DE52","v":0},{"$f":"'4'!AE52 * $DE52","v":0},{"$f":"'4'!AF52 * $DE52","v":0},{"$f":"'4'!AG52 * $DE52","v":0},{"$f":"'4'!AH52 * $DE52","v":0},{"$f":"'4'!AI52 * $DE52","v":0},{"$f":"'4'!AJ52 * $DE52","v":0},{"$f":"'4'!AK52 * $DE52","v":0},{"$f":"'4'!AL52 * $DE52","v":0},{"$f":"'4'!AM52 * $DE52","v":0},{"$f":"'4'!AN52 * $DE52","v":0},{"$f":"'4'!AO52 * $DE52","v":0},{"$f":"'4'!AP52 * $DE52","v":0},{"$f":"'4'!AQ52 * $DE52","v":0},{"$f":"'4'!AR52 * $DE52","v":0},{"$f":"'4'!AS52 * $DE52","v":0},{"$f":"'4'!AT52 * $DE52","v":0},{"$f":"'4'!AU52 * $DE52","v":0},{"$f":"'4'!AV52 * $DE52","v":0},{"$f":"'4'!AW52 * $DE52","v":0},{"$f":"'4'!AX52 * $DE52","v":0},{"$f":"'4'!AY52 * $DE52","v":0},{"$f":"'4'!AZ52 * $DE52","v":0},{"$f":"'4'!BA52 * $DE52","v":0},{"$f":"'4'!BB52 * $DE52","v":0},{"$f":"'4'!BC52 * $DE52","v":0},{"$f":"'4'!BD52 * $DE52","v":0},{"$f":"'4'!BE52 * $DE52","v":0},{"$f":"'4'!BF52 * $DE52","v":0},{"$f":"'4'!BG52 * $DE52","v":0},{"$f":"'4'!BH52 * $DE52","v":0},{"$f":"'4'!BI52 * $DE52","v":0},{"$f":"'4'!BJ52 * $DE52","v":0},{"$f":"'4'!BK52 * $DE52","v":0},{"$f":"'4'!BL52 * $DE52","v":0},{"$f":"'4'!BM52 * $DE52","v":0},{"$f":"'4'!BN52 * $DE52","v":0},{"$f":"'4'!BO52 * $DE52","v":0},{"$f":"'4'!BP52 * $DE52","v":0},{"$f":"'4'!BQ52 * $DE52","v":0},{"$f":"'4'!BR52 * $DE52","v":0},{"$f":"'4'!BS52 * $DE52","v":0},{"$f":"'4'!BT52 * $DE52","v":0},{"$f":"'4'!BU52 * $DE52","v":0},{"$f":"'4'!BV52 * $DE52","v":0},{"$f":"'4'!BW52 * $DE52","v":0},{"$f":"'4'!BX52 * $DE52","v":0},{"$f":"'4'!BY52 * $DE52","v":0},{"$f":"'4'!BZ52 * $DE52","v":0},{"$f":"'4'!CA52 * $DE52","v":0},{"$f":"'4'!CB52 * $DE52","v":0},{"$f":"'4'!CC52 * $DE52","v":0},{"$f":"'4'!CD52 * $DE52","v":0},{"$f":"'4'!CE52 * $DE52","v":0},{"$f":"'4'!CF52 * $DE52","v":0},{"$f":"'4'!CG52 * $DE52","v":0},{"$f":"'4'!CH52 * $DE52","v":0},{"$f":"'4'!CI52 * $DE52","v":0},{"$f":"'4'!CJ52 * $DE52","v":0},{"$f":"'4'!CK52 * $DE52","v":0},{"$f":"'4'!CL52 * $DE52","v":0},{"$f":"'4'!CM52 * $DE52","v":0},{"$f":"'4'!CN52 * $DE52","v":0},{"$f":"'4'!CO52 * $DE52","v":0},{"$f":"'4'!CP52 * $DE52","v":0},{"$f":"'4'!CQ52 * $DE52","v":0},{"$f":"'4'!CR52 * $DE52","v":0},{"$f":"'4'!CS52 * $DE52","v":0},{"$f":"'4'!CT52 * $DE52","v":0},{"$f":"'4'!CU52 * $DE52","v":0},{"$f":"'4'!CV52 * $DE52","v":0},{"$f":"'4'!CW52 * $DE52","v":0},{"$f":"'4'!CX52 * $DE52","v":0},{"$f":"'4'!CY52 * $DE52","v":0},{"$f":"'4'!CZ52 * $DE52","v":0},{"$f":"'4'!DA52 * $DE52","v":0},null,null,{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"NormalusSkirstinys(ABS('4'!E52),ABS('4'!E52)*50%)/ABS('4'!E52)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(FDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"'4'!F53 * $DE53","v":0},{"$f":"'4'!G53 * $DE53","v":0},{"$f":"'4'!H53 * $DE53","v":0},{"$f":"'4'!I53 * $DE53","v":0},{"$f":"'4'!J53 * $DE53","v":0},{"$f":"'4'!K53 * $DE53","v":0},{"$f":"'4'!L53 * $DE53","v":0},{"$f":"'4'!M53 * $DE53","v":0},{"$f":"'4'!N53 * $DE53","v":0},{"$f":"'4'!O53 * $DE53","v":0},{"$f":"'4'!P53 * $DE53","v":0},{"$f":"'4'!Q53 * $DE53","v":0},{"$f":"'4'!R53 * $DE53","v":0},{"$f":"'4'!S53 * $DE53","v":0},{"$f":"'4'!T53 * $DE53","v":0},{"$f":"'4'!U53 * $DE53","v":0},{"$f":"'4'!V53 * $DE53","v":0},{"$f":"'4'!W53 * $DE53","v":0},{"$f":"'4'!X53 * $DE53","v":0},{"$f":"'4'!Y53 * $DE53","v":0},{"$f":"'4'!Z53 * $DE53","v":0},{"$f":"'4'!AA53 * $DE53","v":0},{"$f":"'4'!AB53 * $DE53","v":0},{"$f":"'4'!AC53 * $DE53","v":0},{"$f":"'4'!AD53 * $DE53","v":0},{"$f":"'4'!AE53 * $DE53","v":0},{"$f":"'4'!AF53 * $DE53","v":0},{"$f":"'4'!AG53 * $DE53","v":0},{"$f":"'4'!AH53 * $DE53","v":0},{"$f":"'4'!AI53 * $DE53","v":0},{"$f":"'4'!AJ53 * $DE53","v":0},{"$f":"'4'!AK53 * $DE53","v":0},{"$f":"'4'!AL53 * $DE53","v":0},{"$f":"'4'!AM53 * $DE53","v":0},{"$f":"'4'!AN53 * $DE53","v":0},{"$f":"'4'!AO53 * $DE53","v":0},{"$f":"'4'!AP53 * $DE53","v":0},{"$f":"'4'!AQ53 * $DE53","v":0},{"$f":"'4'!AR53 * $DE53","v":0},{"$f":"'4'!AS53 * $DE53","v":0},{"$f":"'4'!AT53 * $DE53","v":0},{"$f":"'4'!AU53 * $DE53","v":0},{"$f":"'4'!AV53 * $DE53","v":0},{"$f":"'4'!AW53 * $DE53","v":0},{"$f":"'4'!AX53 * $DE53","v":0},{"$f":"'4'!AY53 * $DE53","v":0},{"$f":"'4'!AZ53 * $DE53","v":0},{"$f":"'4'!BA53 * $DE53","v":0},{"$f":"'4'!BB53 * $DE53","v":0},{"$f":"'4'!BC53 * $DE53","v":0},{"$f":"'4'!BD53 * $DE53","v":0},{"$f":"'4'!BE53 * $DE53","v":0},{"$f":"'4'!BF53 * $DE53","v":0},{"$f":"'4'!BG53 * $DE53","v":0},{"$f":"'4'!BH53 * $DE53","v":0},{"$f":"'4'!BI53 * $DE53","v":0},{"$f":"'4'!BJ53 * $DE53","v":0},{"$f":"'4'!BK53 * $DE53","v":0},{"$f":"'4'!BL53 * $DE53","v":0},{"$f":"'4'!BM53 * $DE53","v":0},{"$f":"'4'!BN53 * $DE53","v":0},{"$f":"'4'!BO53 * $DE53","v":0},{"$f":"'4'!BP53 * $DE53","v":0},{"$f":"'4'!BQ53 * $DE53","v":0},{"$f":"'4'!BR53 * $DE53","v":0},{"$f":"'4'!BS53 * $DE53","v":0},{"$f":"'4'!BT53 * $DE53","v":0},{"$f":"'4'!BU53 * $DE53","v":0},{"$f":"'4'!BV53 * $DE53","v":0},{"$f":"'4'!BW53 * $DE53","v":0},{"$f":"'4'!BX53 * $DE53","v":0},{"$f":"'4'!BY53 * $DE53","v":0},{"$f":"'4'!BZ53 * $DE53","v":0},{"$f":"'4'!CA53 * $DE53","v":0},{"$f":"'4'!CB53 * $DE53","v":0},{"$f":"'4'!CC53 * $DE53","v":0},{"$f":"'4'!CD53 * $DE53","v":0},{"$f":"'4'!CE53 * $DE53","v":0},{"$f":"'4'!CF53 * $DE53","v":0},{"$f":"'4'!CG53 * $DE53","v":0},{"$f":"'4'!CH53 * $DE53","v":0},{"$f":"'4'!CI53 * $DE53","v":0},{"$f":"'4'!CJ53 * $DE53","v":0},{"$f":"'4'!CK53 * $DE53","v":0},{"$f":"'4'!CL53 * $DE53","v":0},{"$f":"'4'!CM53 * $DE53","v":0},{"$f":"'4'!CN53 * $DE53","v":0},{"$f":"'4'!CO53 * $DE53","v":0},{"$f":"'4'!CP53 * $DE53","v":0},{"$f":"'4'!CQ53 * $DE53","v":0},{"$f":"'4'!CR53 * $DE53","v":0},{"$f":"'4'!CS53 * $DE53","v":0},{"$f":"'4'!CT53 * $DE53","v":0},{"$f":"'4'!CU53 * $DE53","v":0},{"$f":"'4'!CV53 * $DE53","v":0},{"$f":"'4'!CW53 * $DE53","v":0},{"$f":"'4'!CX53 * $DE53","v":0},{"$f":"'4'!CY53 * $DE53","v":0},{"$f":"'4'!CZ53 * $DE53","v":0},{"$f":"'4'!DA53 * $DE53","v":0},null,null,{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"NormalusSkirstinys(ABS('4'!E53),ABS('4'!E53)*50%)/ABS('4'!E53)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(FDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"'4'!F54 * $DE54","v":0},{"$f":"'4'!G54 * $DE54","v":0},{"$f":"'4'!H54 * $DE54","v":0},{"$f":"'4'!I54 * $DE54","v":0},{"$f":"'4'!J54 * $DE54","v":0},{"$f":"'4'!K54 * $DE54","v":0},{"$f":"'4'!L54 * $DE54","v":0},{"$f":"'4'!M54 * $DE54","v":0},{"$f":"'4'!N54 * $DE54","v":0},{"$f":"'4'!O54 * $DE54","v":0},{"$f":"'4'!P54 * $DE54","v":0},{"$f":"'4'!Q54 * $DE54","v":0},{"$f":"'4'!R54 * $DE54","v":0},{"$f":"'4'!S54 * $DE54","v":0},{"$f":"'4'!T54 * $DE54","v":0},{"$f":"'4'!U54 * $DE54","v":0},{"$f":"'4'!V54 * $DE54","v":0},{"$f":"'4'!W54 * $DE54","v":0},{"$f":"'4'!X54 * $DE54","v":0},{"$f":"'4'!Y54 * $DE54","v":0},{"$f":"'4'!Z54 * $DE54","v":0},{"$f":"'4'!AA54 * $DE54","v":0},{"$f":"'4'!AB54 * $DE54","v":0},{"$f":"'4'!AC54 * $DE54","v":0},{"$f":"'4'!AD54 * $DE54","v":0},{"$f":"'4'!AE54 * $DE54","v":0},{"$f":"'4'!AF54 * $DE54","v":0},{"$f":"'4'!AG54 * $DE54","v":0},{"$f":"'4'!AH54 * $DE54","v":0},{"$f":"'4'!AI54 * $DE54","v":0},{"$f":"'4'!AJ54 * $DE54","v":0},{"$f":"'4'!AK54 * $DE54","v":0},{"$f":"'4'!AL54 * $DE54","v":0},{"$f":"'4'!AM54 * $DE54","v":0},{"$f":"'4'!AN54 * $DE54","v":0},{"$f":"'4'!AO54 * $DE54","v":0},{"$f":"'4'!AP54 * $DE54","v":0},{"$f":"'4'!AQ54 * $DE54","v":0},{"$f":"'4'!AR54 * $DE54","v":0},{"$f":"'4'!AS54 * $DE54","v":0},{"$f":"'4'!AT54 * $DE54","v":0},{"$f":"'4'!AU54 * $DE54","v":0},{"$f":"'4'!AV54 * $DE54","v":0},{"$f":"'4'!AW54 * $DE54","v":0},{"$f":"'4'!AX54 * $DE54","v":0},{"$f":"'4'!AY54 * $DE54","v":0},{"$f":"'4'!AZ54 * $DE54","v":0},{"$f":"'4'!BA54 * $DE54","v":0},{"$f":"'4'!BB54 * $DE54","v":0},{"$f":"'4'!BC54 * $DE54","v":0},{"$f":"'4'!BD54 * $DE54","v":0},{"$f":"'4'!BE54 * $DE54","v":0},{"$f":"'4'!BF54 * $DE54","v":0},{"$f":"'4'!BG54 * $DE54","v":0},{"$f":"'4'!BH54 * $DE54","v":0},{"$f":"'4'!BI54 * $DE54","v":0},{"$f":"'4'!BJ54 * $DE54","v":0},{"$f":"'4'!BK54 * $DE54","v":0},{"$f":"'4'!BL54 * $DE54","v":0},{"$f":"'4'!BM54 * $DE54","v":0},{"$f":"'4'!BN54 * $DE54","v":0},{"$f":"'4'!BO54 * $DE54","v":0},{"$f":"'4'!BP54 * $DE54","v":0},{"$f":"'4'!BQ54 * $DE54","v":0},{"$f":"'4'!BR54 * $DE54","v":0},{"$f":"'4'!BS54 * $DE54","v":0},{"$f":"'4'!BT54 * $DE54","v":0},{"$f":"'4'!BU54 * $DE54","v":0},{"$f":"'4'!BV54 * $DE54","v":0},{"$f":"'4'!BW54 * $DE54","v":0},{"$f":"'4'!BX54 * $DE54","v":0},{"$f":"'4'!BY54 * $DE54","v":0},{"$f":"'4'!BZ54 * $DE54","v":0},{"$f":"'4'!CA54 * $DE54","v":0},{"$f":"'4'!CB54 * $DE54","v":0},{"$f":"'4'!CC54 * $DE54","v":0},{"$f":"'4'!CD54 * $DE54","v":0},{"$f":"'4'!CE54 * $DE54","v":0},{"$f":"'4'!CF54 * $DE54","v":0},{"$f":"'4'!CG54 * $DE54","v":0},{"$f":"'4'!CH54 * $DE54","v":0},{"$f":"'4'!CI54 * $DE54","v":0},{"$f":"'4'!CJ54 * $DE54","v":0},{"$f":"'4'!CK54 * $DE54","v":0},{"$f":"'4'!CL54 * $DE54","v":0},{"$f":"'4'!CM54 * $DE54","v":0},{"$f":"'4'!CN54 * $DE54","v":0},{"$f":"'4'!CO54 * $DE54","v":0},{"$f":"'4'!CP54 * $DE54","v":0},{"$f":"'4'!CQ54 * $DE54","v":0},{"$f":"'4'!CR54 * $DE54","v":0},{"$f":"'4'!CS54 * $DE54","v":0},{"$f":"'4'!CT54 * $DE54","v":0},{"$f":"'4'!CU54 * $DE54","v":0},{"$f":"'4'!CV54 * $DE54","v":0},{"$f":"'4'!CW54 * $DE54","v":0},{"$f":"'4'!CX54 * $DE54","v":0},{"$f":"'4'!CY54 * $DE54","v":0},{"$f":"'4'!CZ54 * $DE54","v":0},{"$f":"'4'!DA54 * $DE54","v":0},null,null,{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"NormalusSkirstinys(ABS('4'!E54),ABS('4'!E54)*50%)/ABS('4'!E54)","v":{"$error":"#DIV/0!"}}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(FDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"'4'!F55 * $DE55","v":0},{"$f":"'4'!G55 * $DE55","v":0},{"$f":"'4'!H55 * $DE55","v":0},{"$f":"'4'!I55 * $DE55","v":0},{"$f":"'4'!J55 * $DE55","v":0},{"$f":"'4'!K55 * $DE55","v":0},{"$f":"'4'!L55 * $DE55","v":0},{"$f":"'4'!M55 * $DE55","v":0},{"$f":"'4'!N55 * $DE55","v":0},{"$f":"'4'!O55 * $DE55","v":0},{"$f":"'4'!P55 * $DE55","v":0},{"$f":"'4'!Q55 * $DE55","v":0},{"$f":"'4'!R55 * $DE55","v":0},{"$f":"'4'!S55 * $DE55","v":0},{"$f":"'4'!T55 * $DE55","v":0},{"$f":"'4'!U55 * $DE55","v":0},{"$f":"'4'!V55 * $DE55","v":0},{"$f":"'4'!W55 * $DE55","v":0},{"$f":"'4'!X55 * $DE55","v":0},{"$f":"'4'!Y55 * $DE55","v":0},{"$f":"'4'!Z55 * $DE55","v":0},{"$f":"'4'!AA55 * $DE55","v":0},{"$f":"'4'!AB55 * $DE55","v":0},{"$f":"'4'!AC55 * $DE55","v":0},{"$f":"'4'!AD55 * $DE55","v":0},{"$f":"'4'!AE55 * $DE55","v":0},{"$f":"'4'!AF55 * $DE55","v":0},{"$f":"'4'!AG55 * $DE55","v":0},{"$f":"'4'!AH55 * $DE55","v":0},{"$f":"'4'!AI55 * $DE55","v":0},{"$f":"'4'!AJ55 * $DE55","v":0},{"$f":"'4'!AK55 * $DE55","v":0},{"$f":"'4'!AL55 * $DE55","v":0},{"$f":"'4'!AM55 * $DE55","v":0},{"$f":"'4'!AN55 * $DE55","v":0},{"$f":"'4'!AO55 * $DE55","v":0},{"$f":"'4'!AP55 * $DE55","v":0},{"$f":"'4'!AQ55 * $DE55","v":0},{"$f":"'4'!AR55 * $DE55","v":0},{"$f":"'4'!AS55 * $DE55","v":0},{"$f":"'4'!AT55 * $DE55","v":0},{"$f":"'4'!AU55 * $DE55","v":0},{"$f":"'4'!AV55 * $DE55","v":0},{"$f":"'4'!AW55 * $DE55","v":0},{"$f":"'4'!AX55 * $DE55","v":0},{"$f":"'4'!AY55 * $DE55","v":0},{"$f":"'4'!AZ55 * $DE55","v":0},{"$f":"'4'!BA55 * $DE55","v":0},{"$f":"'4'!BB55 * $DE55","v":0},{"$f":"'4'!BC55 * $DE55","v":0},{"$f":"'4'!BD55 * $DE55","v":0},{"$f":"'4'!BE55 * $DE55","v":0},{"$f":"'4'!BF55 * $DE55","v":0},{"$f":"'4'!BG55 * $DE55","v":0},{"$f":"'4'!BH55 * $DE55","v":0},{"$f":"'4'!BI55 * $DE55","v":0},{"$f":"'4'!BJ55 * $DE55","v":0},{"$f":"'4'!BK55 * $DE55","v":0},{"$f":"'4'!BL55 * $DE55","v":0},{"$f":"'4'!BM55 * $DE55","v":0},{"$f":"'4'!BN55 * $DE55","v":0},{"$f":"'4'!BO55 * $DE55","v":0},{"$f":"'4'!BP55 * $DE55","v":0},{"$f":"'4'!BQ55 * $DE55","v":0},{"$f":"'4'!BR55 * $DE55","v":0},{"$f":"'4'!BS55 * $DE55","v":0},{"$f":"'4'!BT55 * $DE55","v":0},{"$f":"'4'!BU55 * $DE55","v":0},{"$f":"'4'!BV55 * $DE55","v":0},{"$f":"'4'!BW55 * $DE55","v":0},{"$f":"'4'!BX55 * $DE55","v":0},{"$f":"'4'!BY55 * $DE55","v":0},{"$f":"'4'!BZ55 * $DE55","v":0},{"$f":"'4'!CA55 * $DE55","v":0},{"$f":"'4'!CB55 * $DE55","v":0},{"$f":"'4'!CC55 * $DE55","v":0},{"$f":"'4'!CD55 * $DE55","v":0},{"$f":"'4'!CE55 * $DE55","v":0},{"$f":"'4'!CF55 * $DE55","v":0},{"$f":"'4'!CG55 * $DE55","v":0},{"$f":"'4'!CH55 * $DE55","v":0},{"$f":"'4'!CI55 * $DE55","v":0},{"$f":"'4'!CJ55 * $DE55","v":0},{"$f":"'4'!CK55 * $DE55","v":0},{"$f":"'4'!CL55 * $DE55","v":0},{"$f":"'4'!CM55 * $DE55","v":0},{"$f":"'4'!CN55 * $DE55","v":0},{"$f":"'4'!CO55 * $DE55","v":0},{"$f":"'4'!CP55 * $DE55","v":0},{"$f":"'4'!CQ55 * $DE55","v":0},{"$f":"'4'!CR55 * $DE55","v":0},{"$f":"'4'!CS55 * $DE55","v":0},{"$f":"'4'!CT55 * $DE55","v":0},{"$f":"'4'!CU55 * $DE55","v":0},{"$f":"'4'!CV55 * $DE55","v":0},{"$f":"'4'!CW55 * $DE55","v":0},{"$f":"'4'!CX55 * $DE55","v":0},{"$f":"'4'!CY55 * $DE55","v":0},{"$f":"'4'!CZ55 * $DE55","v":0},{"$f":"'4'!DA55 * $DE55","v":0},null,null,{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"NormalusSkirstinys(ABS('4'!E55),ABS('4'!E55)*50%)/ABS('4'!E55)","v":{"$error":"#DIV/0!"}}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK57:AK59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW57:CW59),0)","v":0},{"$f":"ROUND(SUM(CX57:CX59),0)","v":0},{"$f":"ROUND(SUM(CY57:CY59),0)","v":0},{"$f":"ROUND(SUM(CZ57:CZ59),0)","v":0},{"$f":"ROUND(SUM(DA57:DA59),0)","v":0},null,null,{"$f":"ROUND(SUM(DD57:DD59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(FDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},{"$f":"'4'!F57 * $DE57","v":0},{"$f":"'4'!G57 * $DE57","v":0},{"$f":"'4'!H57 * $DE57","v":0},{"$f":"'4'!I57 * $DE57","v":0},{"$f":"'4'!J57 * $DE57","v":0},{"$f":"'4'!K57 * $DE57","v":0},{"$f":"'4'!L57 * $DE57","v":0},{"$f":"'4'!M57 * $DE57","v":0},{"$f":"'4'!N57 * $DE57","v":0},{"$f":"'4'!O57 * $DE57","v":0},{"$f":"'4'!P57 * $DE57","v":0},{"$f":"'4'!Q57 * $DE57","v":0},{"$f":"'4'!R57 * $DE57","v":0},{"$f":"'4'!S57 * $DE57","v":0},{"$f":"'4'!T57 * $DE57","v":0},{"$f":"'4'!U57 * $DE57","v":0},{"$f":"'4'!V57 * $DE57","v":0},{"$f":"'4'!W57 * $DE57","v":0},{"$f":"'4'!X57 * $DE57","v":0},{"$f":"'4'!Y57 * $DE57","v":0},{"$f":"'4'!Z57 * $DE57","v":0},{"$f":"'4'!AA57 * $DE57","v":0},{"$f":"'4'!AB57 * $DE57","v":0},{"$f":"'4'!AC57 * $DE57","v":0},{"$f":"'4'!AD57 * $DE57","v":0},{"$f":"'4'!AE57 * $DE57","v":0},{"$f":"'4'!AF57 * $DE57","v":0},{"$f":"'4'!AG57 * $DE57","v":0},{"$f":"'4'!AH57 * $DE57","v":0},{"$f":"'4'!AI57 * $DE57","v":0},{"$f":"'4'!AJ57 * $DE57","v":0},{"$f":"'4'!AK57 * $DE57","v":0},{"$f":"'4'!AL57 * $DE57","v":0},{"$f":"'4'!AM57 * $DE57","v":0},{"$f":"'4'!AN57 * $DE57","v":0},{"$f":"'4'!AO57 * $DE57","v":0},{"$f":"'4'!AP57 * $DE57","v":0},{"$f":"'4'!AQ57 * $DE57","v":0},{"$f":"'4'!AR57 * $DE57","v":0},{"$f":"'4'!AS57 * $DE57","v":0},{"$f":"'4'!AT57 * $DE57","v":0},{"$f":"'4'!AU57 * $DE57","v":0},{"$f":"'4'!AV57 * $DE57","v":0},{"$f":"'4'!AW57 * $DE57","v":0},{"$f":"'4'!AX57 * $DE57","v":0},{"$f":"'4'!AY57 * $DE57","v":0},{"$f":"'4'!AZ57 * $DE57","v":0},{"$f":"'4'!BA57 * $DE57","v":0},{"$f":"'4'!BB57 * $DE57","v":0},{"$f":"'4'!BC57 * $DE57","v":0},{"$f":"'4'!BD57 * $DE57","v":0},{"$f":"'4'!BE57 * $DE57","v":0},{"$f":"'4'!BF57 * $DE57","v":0},{"$f":"'4'!BG57 * $DE57","v":0},{"$f":"'4'!BH57 * $DE57","v":0},{"$f":"'4'!BI57 * $DE57","v":0},{"$f":"'4'!BJ57 * $DE57","v":0},{"$f":"'4'!BK57 * $DE57","v":0},{"$f":"'4'!BL57 * $DE57","v":0},{"$f":"'4'!BM57 * $DE57","v":0},{"$f":"'4'!BN57 * $DE57","v":0},{"$f":"'4'!BO57 * $DE57","v":0},{"$f":"'4'!BP57 * $DE57","v":0},{"$f":"'4'!BQ57 * $DE57","v":0},{"$f":"'4'!BR57 * $DE57","v":0},{"$f":"'4'!BS57 * $DE57","v":0},{"$f":"'4'!BT57 * $DE57","v":0},{"$f":"'4'!BU57 * $DE57","v":0},{"$f":"'4'!BV57 * $DE57","v":0},{"$f":"'4'!BW57 * $DE57","v":0},{"$f":"'4'!BX57 * $DE57","v":0},{"$f":"'4'!BY57 * $DE57","v":0},{"$f":"'4'!BZ57 * $DE57","v":0},{"$f":"'4'!CA57 * $DE57","v":0},{"$f":"'4'!CB57 * $DE57","v":0},{"$f":"'4'!CC57 * $DE57","v":0},{"$f":"'4'!CD57 * $DE57","v":0},{"$f":"'4'!CE57 * $DE57","v":0},{"$f":"'4'!CF57 * $DE57","v":0},{"$f":"'4'!CG57 * $DE57","v":0},{"$f":"'4'!CH57 * $DE57","v":0},{"$f":"'4'!CI57 * $DE57","v":0},{"$f":"'4'!CJ57 * $DE57","v":0},{"$f":"'4'!CK57 * $DE57","v":0},{"$f":"'4'!CL57 * $DE57","v":0},{"$f":"'4'!CM57 * $DE57","v":0},{"$f":"'4'!CN57 * $DE57","v":0},{"$f":"'4'!CO57 * $DE57","v":0},{"$f":"'4'!CP57 * $DE57","v":0},{"$f":"'4'!CQ57 * $DE57","v":0},{"$f":"'4'!CR57 * $DE57","v":0},{"$f":"'4'!CS57 * $DE57","v":0},{"$f":"'4'!CT57 * $DE57","v":0},{"$f":"'4'!CU57 * $DE57","v":0},{"$f":"'4'!CV57 * $DE57","v":0},{"$f":"'4'!CW57 * $DE57","v":0},{"$f":"'4'!CX57 * $DE57","v":0},{"$f":"'4'!CY57 * $DE57","v":0},{"$f":"'4'!CZ57 * $DE57","v":0},{"$f":"'4'!DA57 * $DE57","v":0},null,null,{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"IF(ISERROR(DF57),0,DF57)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E57),ABS('4'!E57)*50%)/ABS('4'!E57)","v":{"$error":"#DIV/0!"}}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(FDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},{"$f":"'4'!F58 * $DE58","v":0},{"$f":"'4'!G58 * $DE58","v":0},{"$f":"'4'!H58 * $DE58","v":0},{"$f":"'4'!I58 * $DE58","v":0},{"$f":"'4'!J58 * $DE58","v":0},{"$f":"'4'!K58 * $DE58","v":0},{"$f":"'4'!L58 * $DE58","v":0},{"$f":"'4'!M58 * $DE58","v":0},{"$f":"'4'!N58 * $DE58","v":0},{"$f":"'4'!O58 * $DE58","v":0},{"$f":"'4'!P58 * $DE58","v":0},{"$f":"'4'!Q58 * $DE58","v":0},{"$f":"'4'!R58 * $DE58","v":0},{"$f":"'4'!S58 * $DE58","v":0},{"$f":"'4'!T58 * $DE58","v":0},{"$f":"'4'!U58 * $DE58","v":0},{"$f":"'4'!V58 * $DE58","v":0},{"$f":"'4'!W58 * $DE58","v":0},{"$f":"'4'!X58 * $DE58","v":0},{"$f":"'4'!Y58 * $DE58","v":0},{"$f":"'4'!Z58 * $DE58","v":0},{"$f":"'4'!AA58 * $DE58","v":0},{"$f":"'4'!AB58 * $DE58","v":0},{"$f":"'4'!AC58 * $DE58","v":0},{"$f":"'4'!AD58 * $DE58","v":0},{"$f":"'4'!AE58 * $DE58","v":0},{"$f":"'4'!AF58 * $DE58","v":0},{"$f":"'4'!AG58 * $DE58","v":0},{"$f":"'4'!AH58 * $DE58","v":0},{"$f":"'4'!AI58 * $DE58","v":0},{"$f":"'4'!AJ58 * $DE58","v":0},{"$f":"'4'!AK58 * $DE58","v":0},{"$f":"'4'!AL58 * $DE58","v":0},{"$f":"'4'!AM58 * $DE58","v":0},{"$f":"'4'!AN58 * $DE58","v":0},{"$f":"'4'!AO58 * $DE58","v":0},{"$f":"'4'!AP58 * $DE58","v":0},{"$f":"'4'!AQ58 * $DE58","v":0},{"$f":"'4'!AR58 * $DE58","v":0},{"$f":"'4'!AS58 * $DE58","v":0},{"$f":"'4'!AT58 * $DE58","v":0},{"$f":"'4'!AU58 * $DE58","v":0},{"$f":"'4'!AV58 * $DE58","v":0},{"$f":"'4'!AW58 * $DE58","v":0},{"$f":"'4'!AX58 * $DE58","v":0},{"$f":"'4'!AY58 * $DE58","v":0},{"$f":"'4'!AZ58 * $DE58","v":0},{"$f":"'4'!BA58 * $DE58","v":0},{"$f":"'4'!BB58 * $DE58","v":0},{"$f":"'4'!BC58 * $DE58","v":0},{"$f":"'4'!BD58 * $DE58","v":0},{"$f":"'4'!BE58 * $DE58","v":0},{"$f":"'4'!BF58 * $DE58","v":0},{"$f":"'4'!BG58 * $DE58","v":0},{"$f":"'4'!BH58 * $DE58","v":0},{"$f":"'4'!BI58 * $DE58","v":0},{"$f":"'4'!BJ58 * $DE58","v":0},{"$f":"'4'!BK58 * $DE58","v":0},{"$f":"'4'!BL58 * $DE58","v":0},{"$f":"'4'!BM58 * $DE58","v":0},{"$f":"'4'!BN58 * $DE58","v":0},{"$f":"'4'!BO58 * $DE58","v":0},{"$f":"'4'!BP58 * $DE58","v":0},{"$f":"'4'!BQ58 * $DE58","v":0},{"$f":"'4'!BR58 * $DE58","v":0},{"$f":"'4'!BS58 * $DE58","v":0},{"$f":"'4'!BT58 * $DE58","v":0},{"$f":"'4'!BU58 * $DE58","v":0},{"$f":"'4'!BV58 * $DE58","v":0},{"$f":"'4'!BW58 * $DE58","v":0},{"$f":"'4'!BX58 * $DE58","v":0},{"$f":"'4'!BY58 * $DE58","v":0},{"$f":"'4'!BZ58 * $DE58","v":0},{"$f":"'4'!CA58 * $DE58","v":0},{"$f":"'4'!CB58 * $DE58","v":0},{"$f":"'4'!CC58 * $DE58","v":0},{"$f":"'4'!CD58 * $DE58","v":0},{"$f":"'4'!CE58 * $DE58","v":0},{"$f":"'4'!CF58 * $DE58","v":0},{"$f":"'4'!CG58 * $DE58","v":0},{"$f":"'4'!CH58 * $DE58","v":0},{"$f":"'4'!CI58 * $DE58","v":0},{"$f":"'4'!CJ58 * $DE58","v":0},{"$f":"'4'!CK58 * $DE58","v":0},{"$f":"'4'!CL58 * $DE58","v":0},{"$f":"'4'!CM58 * $DE58","v":0},{"$f":"'4'!CN58 * $DE58","v":0},{"$f":"'4'!CO58 * $DE58","v":0},{"$f":"'4'!CP58 * $DE58","v":0},{"$f":"'4'!CQ58 * $DE58","v":0},{"$f":"'4'!CR58 * $DE58","v":0},{"$f":"'4'!CS58 * $DE58","v":0},{"$f":"'4'!CT58 * $DE58","v":0},{"$f":"'4'!CU58 * $DE58","v":0},{"$f":"'4'!CV58 * $DE58","v":0},{"$f":"'4'!CW58 * $DE58","v":0},{"$f":"'4'!CX58 * $DE58","v":0},{"$f":"'4'!CY58 * $DE58","v":0},{"$f":"'4'!CZ58 * $DE58","v":0},{"$f":"'4'!DA58 * $DE58","v":0},null,null,{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"IF(ISERROR(DF58),0,DF58)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E58),ABS('4'!E58)*50%)/ABS('4'!E58)","v":{"$error":"#DIV/0!"}}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(FDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},{"$f":"'4'!F59 * $DE59","v":0},{"$f":"'4'!G59 * $DE59","v":0},{"$f":"'4'!H59 * $DE59","v":0},{"$f":"'4'!I59 * $DE59","v":0},{"$f":"'4'!J59 * $DE59","v":0},{"$f":"'4'!K59 * $DE59","v":0},{"$f":"'4'!L59 * $DE59","v":0},{"$f":"'4'!M59 * $DE59","v":0},{"$f":"'4'!N59 * $DE59","v":0},{"$f":"'4'!O59 * $DE59","v":0},{"$f":"'4'!P59 * $DE59","v":0},{"$f":"'4'!Q59 * $DE59","v":0},{"$f":"'4'!R59 * $DE59","v":0},{"$f":"'4'!S59 * $DE59","v":0},{"$f":"'4'!T59 * $DE59","v":0},{"$f":"'4'!U59 * $DE59","v":0},{"$f":"'4'!V59 * $DE59","v":0},{"$f":"'4'!W59 * $DE59","v":0},{"$f":"'4'!X59 * $DE59","v":0},{"$f":"'4'!Y59 * $DE59","v":0},{"$f":"'4'!Z59 * $DE59","v":0},{"$f":"'4'!AA59 * $DE59","v":0},{"$f":"'4'!AB59 * $DE59","v":0},{"$f":"'4'!AC59 * $DE59","v":0},{"$f":"'4'!AD59 * $DE59","v":0},{"$f":"'4'!AE59 * $DE59","v":0},{"$f":"'4'!AF59 * $DE59","v":0},{"$f":"'4'!AG59 * $DE59","v":0},{"$f":"'4'!AH59 * $DE59","v":0},{"$f":"'4'!AI59 * $DE59","v":0},{"$f":"'4'!AJ59 * $DE59","v":0},{"$f":"'4'!AK59 * $DE59","v":0},{"$f":"'4'!AL59 * $DE59","v":0},{"$f":"'4'!AM59 * $DE59","v":0},{"$f":"'4'!AN59 * $DE59","v":0},{"$f":"'4'!AO59 * $DE59","v":0},{"$f":"'4'!AP59 * $DE59","v":0},{"$f":"'4'!AQ59 * $DE59","v":0},{"$f":"'4'!AR59 * $DE59","v":0},{"$f":"'4'!AS59 * $DE59","v":0},{"$f":"'4'!AT59 * $DE59","v":0},{"$f":"'4'!AU59 * $DE59","v":0},{"$f":"'4'!AV59 * $DE59","v":0},{"$f":"'4'!AW59 * $DE59","v":0},{"$f":"'4'!AX59 * $DE59","v":0},{"$f":"'4'!AY59 * $DE59","v":0},{"$f":"'4'!AZ59 * $DE59","v":0},{"$f":"'4'!BA59 * $DE59","v":0},{"$f":"'4'!BB59 * $DE59","v":0},{"$f":"'4'!BC59 * $DE59","v":0},{"$f":"'4'!BD59 * $DE59","v":0},{"$f":"'4'!BE59 * $DE59","v":0},{"$f":"'4'!BF59 * $DE59","v":0},{"$f":"'4'!BG59 * $DE59","v":0},{"$f":"'4'!BH59 * $DE59","v":0},{"$f":"'4'!BI59 * $DE59","v":0},{"$f":"'4'!BJ59 * $DE59","v":0},{"$f":"'4'!BK59 * $DE59","v":0},{"$f":"'4'!BL59 * $DE59","v":0},{"$f":"'4'!BM59 * $DE59","v":0},{"$f":"'4'!BN59 * $DE59","v":0},{"$f":"'4'!BO59 * $DE59","v":0},{"$f":"'4'!BP59 * $DE59","v":0},{"$f":"'4'!BQ59 * $DE59","v":0},{"$f":"'4'!BR59 * $DE59","v":0},{"$f":"'4'!BS59 * $DE59","v":0},{"$f":"'4'!BT59 * $DE59","v":0},{"$f":"'4'!BU59 * $DE59","v":0},{"$f":"'4'!BV59 * $DE59","v":0},{"$f":"'4'!BW59 * $DE59","v":0},{"$f":"'4'!BX59 * $DE59","v":0},{"$f":"'4'!BY59 * $DE59","v":0},{"$f":"'4'!BZ59 * $DE59","v":0},{"$f":"'4'!CA59 * $DE59","v":0},{"$f":"'4'!CB59 * $DE59","v":0},{"$f":"'4'!CC59 * $DE59","v":0},{"$f":"'4'!CD59 * $DE59","v":0},{"$f":"'4'!CE59 * $DE59","v":0},{"$f":"'4'!CF59 * $DE59","v":0},{"$f":"'4'!CG59 * $DE59","v":0},{"$f":"'4'!CH59 * $DE59","v":0},{"$f":"'4'!CI59 * $DE59","v":0},{"$f":"'4'!CJ59 * $DE59","v":0},{"$f":"'4'!CK59 * $DE59","v":0},{"$f":"'4'!CL59 * $DE59","v":0},{"$f":"'4'!CM59 * $DE59","v":0},{"$f":"'4'!CN59 * $DE59","v":0},{"$f":"'4'!CO59 * $DE59","v":0},{"$f":"'4'!CP59 * $DE59","v":0},{"$f":"'4'!CQ59 * $DE59","v":0},{"$f":"'4'!CR59 * $DE59","v":0},{"$f":"'4'!CS59 * $DE59","v":0},{"$f":"'4'!CT59 * $DE59","v":0},{"$f":"'4'!CU59 * $DE59","v":0},{"$f":"'4'!CV59 * $DE59","v":0},{"$f":"'4'!CW59 * $DE59","v":0},{"$f":"'4'!CX59 * $DE59","v":0},{"$f":"'4'!CY59 * $DE59","v":0},{"$f":"'4'!CZ59 * $DE59","v":0},{"$f":"'4'!DA59 * $DE59","v":0},null,null,{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"IF(ISERROR(DF59),0,DF59)","v":0},{"$f":"NormalusSkirstinys(ABS('4'!E59),ABS('4'!E59)*50%)/ABS('4'!E59)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},{"$f":"ROUND(SUM(G16:G17)-SUM(G7,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AF16:AF17)-SUM(AF7,AF22),0)","v":0},{"$f":"ROUND(SUM(AG16:AG17)-SUM(AG7,AG22),0)","v":0},{"$f":"ROUND(SUM(AH16:AH17)-SUM(AH7,AH22),0)","v":0},{"$f":"ROUND(SUM(AI16:AI17)-SUM(AI7,AI22),0)","v":0},{"$f":"ROUND(SUM(AJ16:AJ17)-SUM(AJ7,AJ22),0)","v":0},{"$f":"ROUND(SUM(AK16:AK17)-SUM(AK7,AK22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW16:CW17)-SUM(CW7,CW22),0)","v":0},{"$f":"ROUND(SUM(CX16:CX17)-SUM(CX7,CX22),0)","v":0},{"$f":"ROUND(SUM(CY16:CY17)-SUM(CY7,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ16:CZ17)-SUM(CZ7,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA16:DA17)-SUM(DA7,DA22),0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AF17,AF35)-SUM(AF7,AF21,AF30)+AE63,0)","v":0},{"$f":"ROUND(SUM(AG17,AG35)-SUM(AG7,AG21,AG30)+AF63,0)","v":0},{"$f":"ROUND(SUM(AH17,AH35)-SUM(AH7,AH21,AH30)+AG63,0)","v":0},{"$f":"ROUND(SUM(AI17,AI35)-SUM(AI7,AI21,AI30)+AH63,0)","v":0},{"$f":"ROUND(SUM(AJ17,AJ35)-SUM(AJ7,AJ21,AJ30)+AI63,0)","v":0},{"$f":"ROUND(SUM(AK17,AK35)-SUM(AK7,AK21,AK30)+AJ63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW17,CW35)-SUM(CW7,CW21,CW30)+CV63,0)","v":0},{"$f":"ROUND(SUM(CX17,CX35)-SUM(CX7,CX21,CX30)+CW63,0)","v":0},{"$f":"ROUND(SUM(CY17,CY35)-SUM(CY7,CY21,CY30)+CX63,0)","v":0},{"$f":"ROUND(SUM(CZ17,CZ35)-SUM(CZ7,CZ21,CZ30)+CY63,0)","v":0},{"$f":"ROUND(SUM(DA17,DA35)-SUM(DA7,DA21,DA30)+CZ63,0)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},{"$f":"SUM(G16,G17)-SUM(G21,G38,G40,G41,G46)+IF(AND(G5>Investiciju_metu_skaicius,G22>0,SUM(G38:G40,G41,G44)>0),MIN(G22,SUM(G38:G40,G41,G44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF16,AF17)-SUM(AF21,AF38,AF40,AF41,AF46)+IF(AND(AF5>Investiciju_metu_skaicius,AF22>0,SUM(AF38:AF40,AF41,AF44)>0),MIN(AF22,SUM(AF38:AF40,AF41,AF44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL16,BL17)-SUM(BL21,BL38,BL40,BL41,BL46)+IF(AND(BL5>Investiciju_metu_skaicius,BL22>0,SUM(BL38:BL40,BL41,BL44)>0),MIN(BL22,SUM(BL38:BL40,BL41,BL44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CR16,CR17)-SUM(CR21,CR38,CR40,CR41,CR46)+IF(AND(CR5>Investiciju_metu_skaicius,CR22>0,SUM(CR38:CR40,CR41,CR44)>0),MIN(CR22,SUM(CR38:CR40,CR41,CR44)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(F$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+F47,SUMPRODUCT(F$16,Data1!$C$63)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(G$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+G47,SUMPRODUCT(G$16,Data1!$C$63)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(H$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+H47,SUMPRODUCT(H$16,Data1!$C$63)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(I$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+I47,SUMPRODUCT(I$16,Data1!$C$63)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(J$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+J47,SUMPRODUCT(J$16,Data1!$C$63)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(K$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+K47,SUMPRODUCT(K$16,Data1!$C$63)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(L$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+L47,SUMPRODUCT(L$16,Data1!$C$63)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(M$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+M47,SUMPRODUCT(M$16,Data1!$C$63)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(N$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+N47,SUMPRODUCT(N$16,Data1!$C$63)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(O$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+O47,SUMPRODUCT(O$16,Data1!$C$63)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(P$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+P47,SUMPRODUCT(P$16,Data1!$C$63)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Q$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Q47,SUMPRODUCT(Q$16,Data1!$C$63)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(R$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+R47,SUMPRODUCT(R$16,Data1!$C$63)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(S$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+S47,SUMPRODUCT(S$16,Data1!$C$63)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(T$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+T47,SUMPRODUCT(T$16,Data1!$C$63)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(U$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+U47,SUMPRODUCT(U$16,Data1!$C$63)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(V$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+V47,SUMPRODUCT(V$16,Data1!$C$63)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(W$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+W47,SUMPRODUCT(W$16,Data1!$C$63)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(X$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+X47,SUMPRODUCT(X$16,Data1!$C$63)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Y$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Y47,SUMPRODUCT(Y$16,Data1!$C$63)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(Z$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+Z47,SUMPRODUCT(Z$16,Data1!$C$63)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AA$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AA47,SUMPRODUCT(AA$16,Data1!$C$63)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AB$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AB47,SUMPRODUCT(AB$16,Data1!$C$63)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AC$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AC47,SUMPRODUCT(AC$16,Data1!$C$63)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AD$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AD47,SUMPRODUCT(AD$16,Data1!$C$63)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Taip\",SUMPRODUCT(AE$16,Data1!$C$63,Data1!$D$11)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62,Data1!$D$3:$D$10)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75,Data1!$D$18:$D$23)+AE47,SUMPRODUCT(AE$16,Data1!$C$63)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47)","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$C$63:$C$67)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$C$63:$C$67)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$C$63:$C$67)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$C$63:$C$67)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$C$63:$C$67)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$C$63:$C$67)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$C$63:$C$67)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$C$63:$C$67)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$C$63:$C$67)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$C$63:$C$67)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$C$63:$C$67)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$C$63:$C$67)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$C$63:$C$67)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$C$63:$C$67)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$C$63:$C$67)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$C$63:$C$67)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$C$63:$C$67)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$C$63:$C$67)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$C$63:$C$67)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$C$63:$C$67)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$C$63:$C$67)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$C$63:$C$67)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$C$63:$C$67)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$C$63:$C$67)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$C$63:$C$67)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$C$63:$C$67)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$C$63:$C$67)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$C$63:$C$67)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$C$63:$C$67)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$C$63:$C$67)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$C$63:$C$67)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$C$63:$C$67)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$C$63:$C$67)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$C$63:$C$67)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$C$63:$C$67)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$C$63:$C$67)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$C$63:$C$67)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$C$63:$C$67)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$C$63:$C$67)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$C$63:$C$67)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$C$63:$C$67)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$C$63:$C$67)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$C$63:$C$67)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$C$63:$C$67)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$C$63:$C$67)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$C$63:$C$67)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$C$63:$C$67)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$C$63:$C$67)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$C$63:$C$67)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$C$63:$C$67)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$C$63:$C$67)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$C$63:$C$67)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$C$63:$C$67)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$C$63:$C$67)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$C$63:$C$67)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$C$63:$C$67)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$C$63:$C$67)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$C$63:$C$67)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$C$63:$C$67)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$C$63:$C$67)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$C$63:$C$67)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$C$63:$C$67)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$C$63:$C$67)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$C$63:$C$67)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$C$63:$C$67)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(DD8:DD15,Data1!C55:C62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(DD16,Data1!C63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(DD18:DD20,Data1!C65:C67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(DD23:DD28,Data1!C70:C75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F75:INDEX(F75:DA75,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(ISERROR(SUM(D47) / SUM(D76,-D77,D79)),\"-\",SUM(D47) / SUM(D76,-D77,D79))","v":"-"}]
[]
[null,"Rodiklis","Nurodykite pageidaujamą (minimaliai priimtiną) rodiklio reikšmę","Tikimybė, kad Jūsų nurodyta reikšmė bus pasiekta","Labiausiai tikėtina rodiklio reikšmė"]
[null,"FGDV(I)",0,{"$f":"Data5!J3","v":{"$error":"#DIV/0!"}},{"$f":"Data5!K3","v":0}]
[null,"FVGN(I)",0,{"$f":"Data5!J4","v":{"$error":"#DIV/0!"}},{"$f":"Data5!K4","v":0}]
[null,"EGDV",1,{"$f":"Data5!J5","v":{"$error":"#DIV/0!"}},{"$f":"Data5!K5","v":0}]
[null,"EVGN",5.0999999999999997E-2,{"$f":"Data5!J6","v":{"$error":"#DIV/0!"}},{"$f":"Data5!K6","v":0}]
[null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",0,{"$f":"Data5!J9","v":0},{"$f":"Data5!K9","v":-1.1734693877550995E-2}]
[]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F91+NPV(FDN,G91:INDEX(G91:DA91,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F91:$DA91)","v":0},{"$f":"F41+F36+F46","v":0},{"$f":"G41+G36+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS41+BS36+BS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D65/'4'!$D$145,2),\"-\")","v":"-"}]

{"sheet":"5.5","index":66,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4]]}
[]
[null,null,"5.5. RIZIKOS ANALIZĖS REZULTATŲ GRAFINĖ IŠRAIŠKA"]

{"sheet":"6.1","index":67,"n_rows":201,"n_cols":105,"rows_kept":201,"cut":false,"hidden":true,"merged":[[1,2,1,4],[2,2,2,4],[3,2,3,4],[86,3,86,9],[157,3,157,9]]}
[]
[null,null,"6.1. VPSP ANALIZĖS OBJEKTŲ APIBENDRINTI DUOMENYS"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"Iš viso:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"G6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ6+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BP6+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"ROUND(SUM(D8:D15),0)","v":0},{"$f":"ROUND(SUM(E8:E15),0)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK8:AK15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX8:BX15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"F8+NPV(FDN,G8:INDEX(G8:DA8,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F8:$DA8)","v":0},{"$f":"'4'!F8+A.0!F8+B.0!F8+'C.0'!F8+D.0!F8","v":0},{"$f":"'4'!G8+A.0!G8+B.0!G8+'C.0'!G8+D.0!G8","v":0},{"$f":"'4'!H8+A.0!H8+B.0!H8+'C.0'!H8+D.0!H8","v":0},{"$f":"'4'!I8+A.0!I8+B.0!I8+'C.0'!I8+D.0!I8","v":0},{"$f":"'4'!J8+A.0!J8+B.0!J8+'C.0'!J8+D.0!J8","v":0},{"$f":"'4'!K8+A.0!K8+B.0!K8+'C.0'!K8+D.0!K8","v":0},{"$f":"'4'!L8+A.0!L8+B.0!L8+'C.0'!L8+D.0!L8","v":0},{"$f":"'4'!M8+A.0!M8+B.0!M8+'C.0'!M8+D.0!M8","v":0},{"$f":"'4'!N8+A.0!N8+B.0!N8+'C.0'!N8+D.0!N8","v":0},{"$f":"'4'!O8+A.0!O8+B.0!O8+'C.0'!O8+D.0!O8","v":0},{"$f":"'4'!P8+A.0!P8+B.0!P8+'C.0'!P8+D.0!P8","v":0},{"$f":"'4'!Q8+A.0!Q8+B.0!Q8+'C.0'!Q8+D.0!Q8","v":0},{"$f":"'4'!R8+A.0!R8+B.0!R8+'C.0'!R8+D.0!R8","v":0},{"$f":"'4'!S8+A.0!S8+B.0!S8+'C.0'!S8+D.0!S8","v":0},{"$f":"'4'!T8+A.0!T8+B.0!T8+'C.0'!T8+D.0!T8","v":0},{"$f":"'4'!U8+A.0!U8+B.0!U8+'C.0'!U8+D.0!U8","v":0},{"$f":"'4'!V8+A.0!V8+B.0!V8+'C.0'!V8+D.0!V8","v":0},{"$f":"'4'!W8+A.0!W8+B.0!W8+'C.0'!W8+D.0!W8","v":0},{"$f":"'4'!X8+A.0!X8+B.0!X8+'C.0'!X8+D.0!X8","v":0},{"$f":"'4'!Y8+A.0!Y8+B.0!Y8+'C.0'!Y8+D.0!Y8","v":0},{"$f":"'4'!Z8+A.0!Z8+B.0!Z8+'C.0'!Z8+D.0!Z8","v":0},{"$f":"'4'!AA8+A.0!AA8+B.0!AA8+'C.0'!AA8+D.0!AA8","v":0},{"$f":"'4'!AB8+A.0!AB8+B.0!AB8+'C.0'!AB8+D.0!AB8","v":0},{"$f":"'4'!AC8+A.0!AC8+B.0!AC8+'C.0'!AC8+D.0!AC8","v":0},{"$f":"'4'!AD8+A.0!AD8+B.0!AD8+'C.0'!AD8+D.0!AD8","v":0},{"$f":"'4'!AE8+A.0!AE8+B.0!AE8+'C.0'!AE8+D.0!AE8","v":0},{"$f":"'4'!AF8+A.0!AF8+B.0!AF8+'C.0'!AF8+D.0!AF8","v":0},{"$f":"'4'!AG8+A.0!AG8+B.0!AG8+'C.0'!AG8+D.0!AG8","v":0},{"$f":"'4'!AH8+A.0!AH8+B.0!AH8+'C.0'!AH8+D.0!AH8","v":0},{"$f":"'4'!AI8+A.0!AI8+B.0!AI8+'C.0'!AI8+D.0!AI8","v":0},{"$f":"'4'!AJ8+A.0!AJ8+B.0!AJ8+'C.0'!AJ8+D.0!AJ8","v":0},{"$f":"'4'!AK8+A.0!AK8+B.0!AK8+'C.0'!AK8+D.0!AK8","v":0},{"$f":"'4'!AL8+A.0!AL8+B.0!AL8+'C.0'!AL8+D.0!AL8","v":0},{"$f":"'4'!AM8+A.0!AM8+B.0!AM8+'C.0'!AM8+D.0!AM8","v":0},{"$f":"'4'!AN8+A.0!AN8+B.0!AN8+'C.0'!AN8+D.0!AN8","v":0},{"$f":"'4'!AO8+A.0!AO8+B.0!AO8+'C.0'!AO8+D.0!AO8","v":0},{"$f":"'4'!AP8+A.0!AP8+B.0!AP8+'C.0'!AP8+D.0!AP8","v":0},{"$f":"'4'!AQ8+A.0!AQ8+B.0!AQ8+'C.0'!AQ8+D.0!AQ8","v":0},{"$f":"'4'!AR8+A.0!AR8+B.0!AR8+'C.0'!AR8+D.0!AR8","v":0},{"$f":"'4'!AS8+A.0!AS8+B.0!AS8+'C.0'!AS8+D.0!AS8","v":0},{"$f":"'4'!AT8+A.0!AT8+B.0!AT8+'C.0'!AT8+D.0!AT8","v":0},{"$f":"'4'!AU8+A.0!AU8+B.0!AU8+'C.0'!AU8+D.0!AU8","v":0},{"$f":"'4'!AV8+A.0!AV8+B.0!AV8+'C.0'!AV8+D.0!AV8","v":0},{"$f":"'4'!AW8+A.0!AW8+B.0!AW8+'C.0'!AW8+D.0!AW8","v":0},{"$f":"'4'!AX8+A.0!AX8+B.0!AX8+'C.0'!AX8+D.0!AX8","v":0},{"$f":"'4'!AY8+A.0!AY8+B.0!AY8+'C.0'!AY8+D.0!AY8","v":0},{"$f":"'4'!AZ8+A.0!AZ8+B.0!AZ8+'C.0'!AZ8+D.0!AZ8","v":0},{"$f":"'4'!BA8+A.0!BA8+B.0!BA8+'C.0'!BA8+D.0!BA8","v":0},{"$f":"'4'!BB8+A.0!BB8+B.0!BB8+'C.0'!BB8+D.0!BB8","v":0},{"$f":"'4'!BC8+A.0!BC8+B.0!BC8+'C.0'!BC8+D.0!BC8","v":0},{"$f":"'4'!BD8+A.0!BD8+B.0!BD8+'C.0'!BD8+D.0!BD8","v":0},{"$f":"'4'!BE8+A.0!BE8+B.0!BE8+'C.0'!BE8+D.0!BE8","v":0},{"$f":"'4'!BF8+A.0!BF8+B.0!BF8+'C.0'!BF8+D.0!BF8","v":0},{"$f":"'4'!BG8+A.0!BG8+B.0!BG8+'C.0'!BG8+D.0!BG8","v":0},{"$f":"'4'!BH8+A.0!BH8+B.0!BH8+'C.0'!BH8+D.0!BH8","v":0},{"$f":"'4'!BI8+A.0!BI8+B.0!BI8+'C.0'!BI8+D.0!BI8","v":0},{"$f":"'4'!BJ8+A.0!BJ8+B.0!BJ8+'C.0'!BJ8+D.0!BJ8","v":0},{"$f":"'4'!BK8+A.0!BK8+B.0!BK8+'C.0'!BK8+D.0!BK8","v":0},{"$f":"'4'!BL8+A.0!BL8+B.0!BL8+'C.0'!BL8+D.0!BL8","v":0},{"$f":"'4'!BM8+A.0!BM8+B.0!BM8+'C.0'!BM8+D.0!BM8","v":0},{"$f":"'4'!BN8+A.0!BN8+B.0!BN8+'C.0'!BN8+D.0!BN8","v":0},{"$f":"'4'!BO8+A.0!BO8+B.0!BO8+'C.0'!BO8+D.0!BO8","v":0},{"$f":"'4'!BP8+A.0!BP8+B.0!BP8+'C.0'!BP8+D.0!BP8","v":0},{"$f":"'4'!BQ8+A.0!BQ8+B.0!BQ8+'C.0'!BQ8+D.0!BQ8","v":0},{"$f":"'4'!BR8+A.0!BR8+B.0!BR8+'C.0'!BR8+D.0!BR8","v":0},{"$f":"'4'!BS8+A.0!BS8+B.0!BS8+'C.0'!BS8+D.0!BS8","v":0},{"$f":"'4'!BT8+A.0!BT8+B.0!BT8+'C.0'!BT8+D.0!BT8","v":0},{"$f":"'4'!BU8+A.0!BU8+B.0!BU8+'C.0'!BU8+D.0!BU8","v":0},{"$f":"'4'!BV8+A.0!BV8+B.0!BV8+'C.0'!BV8+D.0!BV8","v":0},{"$f":"'4'!BW8+A.0!BW8+B.0!BW8+'C.0'!BW8+D.0!BW8","v":0},{"$f":"'4'!BX8+A.0!BX8+B.0!BX8+'C.0'!BX8+D.0!BX8","v":0},{"$f":"'4'!BY8+A.0!BY8+B.0!BY8+'C.0'!BY8+D.0!BY8","v":0},{"$f":"'4'!BZ8+A.0!BZ8+B.0!BZ8+'C.0'!BZ8+D.0!BZ8","v":0},{"$f":"'4'!CA8+A.0!CA8+B.0!CA8+'C.0'!CA8+D.0!CA8","v":0},{"$f":"'4'!CB8+A.0!CB8+B.0!CB8+'C.0'!CB8+D.0!CB8","v":0},{"$f":"'4'!CC8+A.0!CC8+B.0!CC8+'C.0'!CC8+D.0!CC8","v":0},{"$f":"'4'!CD8+A.0!CD8+B.0!CD8+'C.0'!CD8+D.0!CD8","v":0},{"$f":"'4'!CE8+A.0!CE8+B.0!CE8+'C.0'!CE8+D.0!CE8","v":0},{"$f":"'4'!CF8+A.0!CF8+B.0!CF8+'C.0'!CF8+D.0!CF8","v":0},{"$f":"'4'!CG8+A.0!CG8+B.0!CG8+'C.0'!CG8+D.0!CG8","v":0},{"$f":"'4'!CH8+A.0!CH8+B.0!CH8+'C.0'!CH8+D.0!CH8","v":0},{"$f":"'4'!CI8+A.0!CI8+B.0!CI8+'C.0'!CI8+D.0!CI8","v":0},{"$f":"'4'!CJ8+A.0!CJ8+B.0!CJ8+'C.0'!CJ8+D.0!CJ8","v":0},{"$f":"'4'!CK8+A.0!CK8+B.0!CK8+'C.0'!CK8+D.0!CK8","v":0},{"$f":"'4'!CL8+A.0!CL8+B.0!CL8+'C.0'!CL8+D.0!CL8","v":0},{"$f":"'4'!CM8+A.0!CM8+B.0!CM8+'C.0'!CM8+D.0!CM8","v":0},{"$f":"'4'!CN8+A.0!CN8+B.0!CN8+'C.0'!CN8+D.0!CN8","v":0},{"$f":"'4'!CO8+A.0!CO8+B.0!CO8+'C.0'!CO8+D.0!CO8","v":0},{"$f":"'4'!CP8+A.0!CP8+B.0!CP8+'C.0'!CP8+D.0!CP8","v":0},{"$f":"'4'!CQ8+A.0!CQ8+B.0!CQ8+'C.0'!CQ8+D.0!CQ8","v":0},{"$f":"'4'!CR8+A.0!CR8+B.0!CR8+'C.0'!CR8+D.0!CR8","v":0},{"$f":"'4'!CS8+A.0!CS8+B.0!CS8+'C.0'!CS8+D.0!CS8","v":0},{"$f":"'4'!CT8+A.0!CT8+B.0!CT8+'C.0'!CT8+D.0!CT8","v":0},{"$f":"'4'!CU8+A.0!CU8+B.0!CU8+'C.0'!CU8+D.0!CU8","v":0},{"$f":"'4'!CV8+A.0!CV8+B.0!CV8+'C.0'!CV8+D.0!CV8","v":0},{"$f":"'4'!CW8+A.0!CW8+B.0!CW8+'C.0'!CW8+D.0!CW8","v":0},{"$f":"'4'!CX8+A.0!CX8+B.0!CX8+'C.0'!CX8+D.0!CX8","v":0},{"$f":"'4'!CY8+A.0!CY8+B.0!CY8+'C.0'!CY8+D.0!CY8","v":0},{"$f":"'4'!CZ8+A.0!CZ8+B.0!CZ8+'C.0'!CZ8+D.0!CZ8","v":0},{"$f":"'4'!DA8+A.0!DA8+B.0!DA8+'C.0'!DA8+D.0!DA8","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"F9+NPV(FDN,G9:INDEX(G9:DA9,PAL))","v":0},0,{"$f":"'4'!F9+A.0!F9+B.0!F9+'C.0'!F9+D.0!F9","v":0},{"$f":"'4'!G9+A.0!G9+B.0!G9+'C.0'!G9+D.0!G9","v":0},{"$f":"'4'!H9+A.0!H9+B.0!H9+'C.0'!H9+D.0!H9","v":0},{"$f":"'4'!I9+A.0!I9+B.0!I9+'C.0'!I9+D.0!I9","v":0},{"$f":"'4'!J9+A.0!J9+B.0!J9+'C.0'!J9+D.0!J9","v":0},{"$f":"'4'!K9+A.0!K9+B.0!K9+'C.0'!K9+D.0!K9","v":0},{"$f":"'4'!L9+A.0!L9+B.0!L9+'C.0'!L9+D.0!L9","v":0},{"$f":"'4'!M9+A.0!M9+B.0!M9+'C.0'!M9+D.0!M9","v":0},{"$f":"'4'!N9+A.0!N9+B.0!N9+'C.0'!N9+D.0!N9","v":0},{"$f":"'4'!O9+A.0!O9+B.0!O9+'C.0'!O9+D.0!O9","v":0},{"$f":"'4'!P9+A.0!P9+B.0!P9+'C.0'!P9+D.0!P9","v":0},{"$f":"'4'!Q9+A.0!Q9+B.0!Q9+'C.0'!Q9+D.0!Q9","v":0},{"$f":"'4'!R9+A.0!R9+B.0!R9+'C.0'!R9+D.0!R9","v":0},{"$f":"'4'!S9+A.0!S9+B.0!S9+'C.0'!S9+D.0!S9","v":0},{"$f":"'4'!T9+A.0!T9+B.0!T9+'C.0'!T9+D.0!T9","v":0},{"$f":"'4'!U9+A.0!U9+B.0!U9+'C.0'!U9+D.0!U9","v":0},{"$f":"'4'!V9+A.0!V9+B.0!V9+'C.0'!V9+D.0!V9","v":0},{"$f":"'4'!W9+A.0!W9+B.0!W9+'C.0'!W9+D.0!W9","v":0},{"$f":"'4'!X9+A.0!X9+B.0!X9+'C.0'!X9+D.0!X9","v":0},{"$f":"'4'!Y9+A.0!Y9+B.0!Y9+'C.0'!Y9+D.0!Y9","v":0},{"$f":"'4'!Z9+A.0!Z9+B.0!Z9+'C.0'!Z9+D.0!Z9","v":0},{"$f":"'4'!AA9+A.0!AA9+B.0!AA9+'C.0'!AA9+D.0!AA9","v":0},{"$f":"'4'!AB9+A.0!AB9+B.0!AB9+'C.0'!AB9+D.0!AB9","v":0},{"$f":"'4'!AC9+A.0!AC9+B.0!AC9+'C.0'!AC9+D.0!AC9","v":0},{"$f":"'4'!AD9+A.0!AD9+B.0!AD9+'C.0'!AD9+D.0!AD9","v":0},{"$f":"'4'!AE9+A.0!AE9+B.0!AE9+'C.0'!AE9+D.0!AE9","v":0},{"$f":"'4'!AF9+A.0!AF9+B.0!AF9+'C.0'!AF9+D.0!AF9","v":0},{"$f":"'4'!AG9+A.0!AG9+B.0!AG9+'C.0'!AG9+D.0!AG9","v":0},{"$f":"'4'!AH9+A.0!AH9+B.0!AH9+'C.0'!AH9+D.0!AH9","v":0},{"$f":"'4'!AI9+A.0!AI9+B.0!AI9+'C.0'!AI9+D.0!AI9","v":0},{"$f":"'4'!AJ9+A.0!AJ9+B.0!AJ9+'C.0'!AJ9+D.0!AJ9","v":0},{"$f":"'4'!AK9+A.0!AK9+B.0!AK9+'C.0'!AK9+D.0!AK9","v":0},{"$f":"'4'!AL9+A.0!AL9+B.0!AL9+'C.0'!AL9+D.0!AL9","v":0},{"$f":"'4'!AM9+A.0!AM9+B.0!AM9+'C.0'!AM9+D.0!AM9","v":0},{"$f":"'4'!AN9+A.0!AN9+B.0!AN9+'C.0'!AN9+D.0!AN9","v":0},{"$f":"'4'!AO9+A.0!AO9+B.0!AO9+'C.0'!AO9+D.0!AO9","v":0},{"$f":"'4'!AP9+A.0!AP9+B.0!AP9+'C.0'!AP9+D.0!AP9","v":0},{"$f":"'4'!AQ9+A.0!AQ9+B.0!AQ9+'C.0'!AQ9+D.0!AQ9","v":0},{"$f":"'4'!AR9+A.0!AR9+B.0!AR9+'C.0'!AR9+D.0!AR9","v":0},{"$f":"'4'!AS9+A.0!AS9+B.0!AS9+'C.0'!AS9+D.0!AS9","v":0},{"$f":"'4'!AT9+A.0!AT9+B.0!AT9+'C.0'!AT9+D.0!AT9","v":0},{"$f":"'4'!AU9+A.0!AU9+B.0!AU9+'C.0'!AU9+D.0!AU9","v":0},{"$f":"'4'!AV9+A.0!AV9+B.0!AV9+'C.0'!AV9+D.0!AV9","v":0},{"$f":"'4'!AW9+A.0!AW9+B.0!AW9+'C.0'!AW9+D.0!AW9","v":0},{"$f":"'4'!AX9+A.0!AX9+B.0!AX9+'C.0'!AX9+D.0!AX9","v":0},{"$f":"'4'!AY9+A.0!AY9+B.0!AY9+'C.0'!AY9+D.0!AY9","v":0},{"$f":"'4'!AZ9+A.0!AZ9+B.0!AZ9+'C.0'!AZ9+D.0!AZ9","v":0},{"$f":"'4'!BA9+A.0!BA9+B.0!BA9+'C.0'!BA9+D.0!BA9","v":0},{"$f":"'4'!BB9+A.0!BB9+B.0!BB9+'C.0'!BB9+D.0!BB9","v":0},{"$f":"'4'!BC9+A.0!BC9+B.0!BC9+'C.0'!BC9+D.0!BC9","v":0},{"$f":"'4'!BD9+A.0!BD9+B.0!BD9+'C.0'!BD9+D.0!BD9","v":0},{"$f":"'4'!BE9+A.0!BE9+B.0!BE9+'C.0'!BE9+D.0!BE9","v":0},{"$f":"'4'!BF9+A.0!BF9+B.0!BF9+'C.0'!BF9+D.0!BF9","v":0},{"$f":"'4'!BG9+A.0!BG9+B.0!BG9+'C.0'!BG9+D.0!BG9","v":0},{"$f":"'4'!BH9+A.0!BH9+B.0!BH9+'C.0'!BH9+D.0!BH9","v":0},{"$f":"'4'!BI9+A.0!BI9+B.0!BI9+'C.0'!BI9+D.0!BI9","v":0},{"$f":"'4'!BJ9+A.0!BJ9+B.0!BJ9+'C.0'!BJ9+D.0!BJ9","v":0},{"$f":"'4'!BK9+A.0!BK9+B.0!BK9+'C.0'!BK9+D.0!BK9","v":0},{"$f":"'4'!BL9+A.0!BL9+B.0!BL9+'C.0'!BL9+D.0!BL9","v":0},{"$f":"'4'!BM9+A.0!BM9+B.0!BM9+'C.0'!BM9+D.0!BM9","v":0},{"$f":"'4'!BN9+A.0!BN9+B.0!BN9+'C.0'!BN9+D.0!BN9","v":0},{"$f":"'4'!BO9+A.0!BO9+B.0!BO9+'C.0'!BO9+D.0!BO9","v":0},{"$f":"'4'!BP9+A.0!BP9+B.0!BP9+'C.0'!BP9+D.0!BP9","v":0},{"$f":"'4'!BQ9+A.0!BQ9+B.0!BQ9+'C.0'!BQ9+D.0!BQ9","v":0},{"$f":"'4'!BR9+A.0!BR9+B.0!BR9+'C.0'!BR9+D.0!BR9","v":0},{"$f":"'4'!BS9+A.0!BS9+B.0!BS9+'C.0'!BS9+D.0!BS9","v":0},{"$f":"'4'!BT9+A.0!BT9+B.0!BT9+'C.0'!BT9+D.0!BT9","v":0},{"$f":"'4'!BU9+A.0!BU9+B.0!BU9+'C.0'!BU9+D.0!BU9","v":0},{"$f":"'4'!BV9+A.0!BV9+B.0!BV9+'C.0'!BV9+D.0!BV9","v":0},{"$f":"'4'!BW9+A.0!BW9+B.0!BW9+'C.0'!BW9+D.0!BW9","v":0},{"$f":"'4'!BX9+A.0!BX9+B.0!BX9+'C.0'!BX9+D.0!BX9","v":0},{"$f":"'4'!BY9+A.0!BY9+B.0!BY9+'C.0'!BY9+D.0!BY9","v":0},{"$f":"'4'!BZ9+A.0!BZ9+B.0!BZ9+'C.0'!BZ9+D.0!BZ9","v":0},{"$f":"'4'!CA9+A.0!CA9+B.0!CA9+'C.0'!CA9+D.0!CA9","v":0},{"$f":"'4'!CB9+A.0!CB9+B.0!CB9+'C.0'!CB9+D.0!CB9","v":0},{"$f":"'4'!CC9+A.0!CC9+B.0!CC9+'C.0'!CC9+D.0!CC9","v":0},{"$f":"'4'!CD9+A.0!CD9+B.0!CD9+'C.0'!CD9+D.0!CD9","v":0},{"$f":"'4'!CE9+A.0!CE9+B.0!CE9+'C.0'!CE9+D.0!CE9","v":0},{"$f":"'4'!CF9+A.0!CF9+B.0!CF9+'C.0'!CF9+D.0!CF9","v":0},{"$f":"'4'!CG9+A.0!CG9+B.0!CG9+'C.0'!CG9+D.0!CG9","v":0},{"$f":"'4'!CH9+A.0!CH9+B.0!CH9+'C.0'!CH9+D.0!CH9","v":0},{"$f":"'4'!CI9+A.0!CI9+B.0!CI9+'C.0'!CI9+D.0!CI9","v":0},{"$f":"'4'!CJ9+A.0!CJ9+B.0!CJ9+'C.0'!CJ9+D.0!CJ9","v":0},{"$f":"'4'!CK9+A.0!CK9+B.0!CK9+'C.0'!CK9+D.0!CK9","v":0},{"$f":"'4'!CL9+A.0!CL9+B.0!CL9+'C.0'!CL9+D.0!CL9","v":0},{"$f":"'4'!CM9+A.0!CM9+B.0!CM9+'C.0'!CM9+D.0!CM9","v":0},{"$f":"'4'!CN9+A.0!CN9+B.0!CN9+'C.0'!CN9+D.0!CN9","v":0},{"$f":"'4'!CO9+A.0!CO9+B.0!CO9+'C.0'!CO9+D.0!CO9","v":0},{"$f":"'4'!CP9+A.0!CP9+B.0!CP9+'C.0'!CP9+D.0!CP9","v":0},{"$f":"'4'!CQ9+A.0!CQ9+B.0!CQ9+'C.0'!CQ9+D.0!CQ9","v":0},{"$f":"'4'!CR9+A.0!CR9+B.0!CR9+'C.0'!CR9+D.0!CR9","v":0},{"$f":"'4'!CS9+A.0!CS9+B.0!CS9+'C.0'!CS9+D.0!CS9","v":0},{"$f":"'4'!CT9+A.0!CT9+B.0!CT9+'C.0'!CT9+D.0!CT9","v":0},{"$f":"'4'!CU9+A.0!CU9+B.0!CU9+'C.0'!CU9+D.0!CU9","v":0},{"$f":"'4'!CV9+A.0!CV9+B.0!CV9+'C.0'!CV9+D.0!CV9","v":0},{"$f":"'4'!CW9+A.0!CW9+B.0!CW9+'C.0'!CW9+D.0!CW9","v":0},{"$f":"'4'!CX9+A.0!CX9+B.0!CX9+'C.0'!CX9+D.0!CX9","v":0},{"$f":"'4'!CY9+A.0!CY9+B.0!CY9+'C.0'!CY9+D.0!CY9","v":0},{"$f":"'4'!CZ9+A.0!CZ9+B.0!CZ9+'C.0'!CZ9+D.0!CZ9","v":0},{"$f":"'4'!DA9+A.0!DA9+B.0!DA9+'C.0'!DA9+D.0!DA9","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"F10+NPV(FDN,G10:INDEX(G10:DA10,PAL))","v":0},0,{"$f":"'4'!F10+A.0!F10+B.0!F10+'C.0'!F10+D.0!F10","v":0},{"$f":"'4'!G10+A.0!G10+B.0!G10+'C.0'!G10+D.0!G10","v":0},{"$f":"'4'!H10+A.0!H10+B.0!H10+'C.0'!H10+D.0!H10","v":0},{"$f":"'4'!I10+A.0!I10+B.0!I10+'C.0'!I10+D.0!I10","v":0},{"$f":"'4'!J10+A.0!J10+B.0!J10+'C.0'!J10+D.0!J10","v":0},{"$f":"'4'!K10+A.0!K10+B.0!K10+'C.0'!K10+D.0!K10","v":0},{"$f":"'4'!L10+A.0!L10+B.0!L10+'C.0'!L10+D.0!L10","v":0},{"$f":"'4'!M10+A.0!M10+B.0!M10+'C.0'!M10+D.0!M10","v":0},{"$f":"'4'!N10+A.0!N10+B.0!N10+'C.0'!N10+D.0!N10","v":0},{"$f":"'4'!O10+A.0!O10+B.0!O10+'C.0'!O10+D.0!O10","v":0},{"$f":"'4'!P10+A.0!P10+B.0!P10+'C.0'!P10+D.0!P10","v":0},{"$f":"'4'!Q10+A.0!Q10+B.0!Q10+'C.0'!Q10+D.0!Q10","v":0},{"$f":"'4'!R10+A.0!R10+B.0!R10+'C.0'!R10+D.0!R10","v":0},{"$f":"'4'!S10+A.0!S10+B.0!S10+'C.0'!S10+D.0!S10","v":0},{"$f":"'4'!T10+A.0!T10+B.0!T10+'C.0'!T10+D.0!T10","v":0},{"$f":"'4'!U10+A.0!U10+B.0!U10+'C.0'!U10+D.0!U10","v":0},{"$f":"'4'!V10+A.0!V10+B.0!V10+'C.0'!V10+D.0!V10","v":0},{"$f":"'4'!W10+A.0!W10+B.0!W10+'C.0'!W10+D.0!W10","v":0},{"$f":"'4'!X10+A.0!X10+B.0!X10+'C.0'!X10+D.0!X10","v":0},{"$f":"'4'!Y10+A.0!Y10+B.0!Y10+'C.0'!Y10+D.0!Y10","v":0},{"$f":"'4'!Z10+A.0!Z10+B.0!Z10+'C.0'!Z10+D.0!Z10","v":0},{"$f":"'4'!AA10+A.0!AA10+B.0!AA10+'C.0'!AA10+D.0!AA10","v":0},{"$f":"'4'!AB10+A.0!AB10+B.0!AB10+'C.0'!AB10+D.0!AB10","v":0},{"$f":"'4'!AC10+A.0!AC10+B.0!AC10+'C.0'!AC10+D.0!AC10","v":0},{"$f":"'4'!AD10+A.0!AD10+B.0!AD10+'C.0'!AD10+D.0!AD10","v":0},{"$f":"'4'!AE10+A.0!AE10+B.0!AE10+'C.0'!AE10+D.0!AE10","v":0},{"$f":"'4'!AF10+A.0!AF10+B.0!AF10+'C.0'!AF10+D.0!AF10","v":0},{"$f":"'4'!AG10+A.0!AG10+B.0!AG10+'C.0'!AG10+D.0!AG10","v":0},{"$f":"'4'!AH10+A.0!AH10+B.0!AH10+'C.0'!AH10+D.0!AH10","v":0},{"$f":"'4'!AI10+A.0!AI10+B.0!AI10+'C.0'!AI10+D.0!AI10","v":0},{"$f":"'4'!AJ10+A.0!AJ10+B.0!AJ10+'C.0'!AJ10+D.0!AJ10","v":0},{"$f":"'4'!AK10+A.0!AK10+B.0!AK10+'C.0'!AK10+D.0!AK10","v":0},{"$f":"'4'!AL10+A.0!AL10+B.0!AL10+'C.0'!AL10+D.0!AL10","v":0},{"$f":"'4'!AM10+A.0!AM10+B.0!AM10+'C.0'!AM10+D.0!AM10","v":0},{"$f":"'4'!AN10+A.0!AN10+B.0!AN10+'C.0'!AN10+D.0!AN10","v":0},{"$f":"'4'!AO10+A.0!AO10+B.0!AO10+'C.0'!AO10+D.0!AO10","v":0},{"$f":"'4'!AP10+A.0!AP10+B.0!AP10+'C.0'!AP10+D.0!AP10","v":0},{"$f":"'4'!AQ10+A.0!AQ10+B.0!AQ10+'C.0'!AQ10+D.0!AQ10","v":0},{"$f":"'4'!AR10+A.0!AR10+B.0!AR10+'C.0'!AR10+D.0!AR10","v":0},{"$f":"'4'!AS10+A.0!AS10+B.0!AS10+'C.0'!AS10+D.0!AS10","v":0},{"$f":"'4'!AT10+A.0!AT10+B.0!AT10+'C.0'!AT10+D.0!AT10","v":0},{"$f":"'4'!AU10+A.0!AU10+B.0!AU10+'C.0'!AU10+D.0!AU10","v":0},{"$f":"'4'!AV10+A.0!AV10+B.0!AV10+'C.0'!AV10+D.0!AV10","v":0},{"$f":"'4'!AW10+A.0!AW10+B.0!AW10+'C.0'!AW10+D.0!AW10","v":0},{"$f":"'4'!AX10+A.0!AX10+B.0!AX10+'C.0'!AX10+D.0!AX10","v":0},{"$f":"'4'!AY10+A.0!AY10+B.0!AY10+'C.0'!AY10+D.0!AY10","v":0},{"$f":"'4'!AZ10+A.0!AZ10+B.0!AZ10+'C.0'!AZ10+D.0!AZ10","v":0},{"$f":"'4'!BA10+A.0!BA10+B.0!BA10+'C.0'!BA10+D.0!BA10","v":0},{"$f":"'4'!BB10+A.0!BB10+B.0!BB10+'C.0'!BB10+D.0!BB10","v":0},{"$f":"'4'!BC10+A.0!BC10+B.0!BC10+'C.0'!BC10+D.0!BC10","v":0},{"$f":"'4'!BD10+A.0!BD10+B.0!BD10+'C.0'!BD10+D.0!BD10","v":0},{"$f":"'4'!BE10+A.0!BE10+B.0!BE10+'C.0'!BE10+D.0!BE10","v":0},{"$f":"'4'!BF10+A.0!BF10+B.0!BF10+'C.0'!BF10+D.0!BF10","v":0},{"$f":"'4'!BG10+A.0!BG10+B.0!BG10+'C.0'!BG10+D.0!BG10","v":0},{"$f":"'4'!BH10+A.0!BH10+B.0!BH10+'C.0'!BH10+D.0!BH10","v":0},{"$f":"'4'!BI10+A.0!BI10+B.0!BI10+'C.0'!BI10+D.0!BI10","v":0},{"$f":"'4'!BJ10+A.0!BJ10+B.0!BJ10+'C.0'!BJ10+D.0!BJ10","v":0},{"$f":"'4'!BK10+A.0!BK10+B.0!BK10+'C.0'!BK10+D.0!BK10","v":0},{"$f":"'4'!BL10+A.0!BL10+B.0!BL10+'C.0'!BL10+D.0!BL10","v":0},{"$f":"'4'!BM10+A.0!BM10+B.0!BM10+'C.0'!BM10+D.0!BM10","v":0},{"$f":"'4'!BN10+A.0!BN10+B.0!BN10+'C.0'!BN10+D.0!BN10","v":0},{"$f":"'4'!BO10+A.0!BO10+B.0!BO10+'C.0'!BO10+D.0!BO10","v":0},{"$f":"'4'!BP10+A.0!BP10+B.0!BP10+'C.0'!BP10+D.0!BP10","v":0},{"$f":"'4'!BQ10+A.0!BQ10+B.0!BQ10+'C.0'!BQ10+D.0!BQ10","v":0},{"$f":"'4'!BR10+A.0!BR10+B.0!BR10+'C.0'!BR10+D.0!BR10","v":0},{"$f":"'4'!BS10+A.0!BS10+B.0!BS10+'C.0'!BS10+D.0!BS10","v":0},{"$f":"'4'!BT10+A.0!BT10+B.0!BT10+'C.0'!BT10+D.0!BT10","v":0},{"$f":"'4'!BU10+A.0!BU10+B.0!BU10+'C.0'!BU10+D.0!BU10","v":0},{"$f":"'4'!BV10+A.0!BV10+B.0!BV10+'C.0'!BV10+D.0!BV10","v":0},{"$f":"'4'!BW10+A.0!BW10+B.0!BW10+'C.0'!BW10+D.0!BW10","v":0},{"$f":"'4'!BX10+A.0!BX10+B.0!BX10+'C.0'!BX10+D.0!BX10","v":0},{"$f":"'4'!BY10+A.0!BY10+B.0!BY10+'C.0'!BY10+D.0!BY10","v":0},{"$f":"'4'!BZ10+A.0!BZ10+B.0!BZ10+'C.0'!BZ10+D.0!BZ10","v":0},{"$f":"'4'!CA10+A.0!CA10+B.0!CA10+'C.0'!CA10+D.0!CA10","v":0},{"$f":"'4'!CB10+A.0!CB10+B.0!CB10+'C.0'!CB10+D.0!CB10","v":0},{"$f":"'4'!CC10+A.0!CC10+B.0!CC10+'C.0'!CC10+D.0!CC10","v":0},{"$f":"'4'!CD10+A.0!CD10+B.0!CD10+'C.0'!CD10+D.0!CD10","v":0},{"$f":"'4'!CE10+A.0!CE10+B.0!CE10+'C.0'!CE10+D.0!CE10","v":0},{"$f":"'4'!CF10+A.0!CF10+B.0!CF10+'C.0'!CF10+D.0!CF10","v":0},{"$f":"'4'!CG10+A.0!CG10+B.0!CG10+'C.0'!CG10+D.0!CG10","v":0},{"$f":"'4'!CH10+A.0!CH10+B.0!CH10+'C.0'!CH10+D.0!CH10","v":0},{"$f":"'4'!CI10+A.0!CI10+B.0!CI10+'C.0'!CI10+D.0!CI10","v":0},{"$f":"'4'!CJ10+A.0!CJ10+B.0!CJ10+'C.0'!CJ10+D.0!CJ10","v":0},{"$f":"'4'!CK10+A.0!CK10+B.0!CK10+'C.0'!CK10+D.0!CK10","v":0},{"$f":"'4'!CL10+A.0!CL10+B.0!CL10+'C.0'!CL10+D.0!CL10","v":0},{"$f":"'4'!CM10+A.0!CM10+B.0!CM10+'C.0'!CM10+D.0!CM10","v":0},{"$f":"'4'!CN10+A.0!CN10+B.0!CN10+'C.0'!CN10+D.0!CN10","v":0},{"$f":"'4'!CO10+A.0!CO10+B.0!CO10+'C.0'!CO10+D.0!CO10","v":0},{"$f":"'4'!CP10+A.0!CP10+B.0!CP10+'C.0'!CP10+D.0!CP10","v":0},{"$f":"'4'!CQ10+A.0!CQ10+B.0!CQ10+'C.0'!CQ10+D.0!CQ10","v":0},{"$f":"'4'!CR10+A.0!CR10+B.0!CR10+'C.0'!CR10+D.0!CR10","v":0},{"$f":"'4'!CS10+A.0!CS10+B.0!CS10+'C.0'!CS10+D.0!CS10","v":0},{"$f":"'4'!CT10+A.0!CT10+B.0!CT10+'C.0'!CT10+D.0!CT10","v":0},{"$f":"'4'!CU10+A.0!CU10+B.0!CU10+'C.0'!CU10+D.0!CU10","v":0},{"$f":"'4'!CV10+A.0!CV10+B.0!CV10+'C.0'!CV10+D.0!CV10","v":0},{"$f":"'4'!CW10+A.0!CW10+B.0!CW10+'C.0'!CW10+D.0!CW10","v":0},{"$f":"'4'!CX10+A.0!CX10+B.0!CX10+'C.0'!CX10+D.0!CX10","v":0},{"$f":"'4'!CY10+A.0!CY10+B.0!CY10+'C.0'!CY10+D.0!CY10","v":0},{"$f":"'4'!CZ10+A.0!CZ10+B.0!CZ10+'C.0'!CZ10+D.0!CZ10","v":0},{"$f":"'4'!DA10+A.0!DA10+B.0!DA10+'C.0'!DA10+D.0!DA10","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"F11+NPV(FDN,G11:INDEX(G11:DA11,PAL))","v":0},0,{"$f":"'4'!F11+A.0!F11+B.0!F11+'C.0'!F11+D.0!F11","v":0},{"$f":"'4'!G11+A.0!G11+B.0!G11+'C.0'!G11+D.0!G11","v":0},{"$f":"'4'!H11+A.0!H11+B.0!H11+'C.0'!H11+D.0!H11","v":0},{"$f":"'4'!I11+A.0!I11+B.0!I11+'C.0'!I11+D.0!I11","v":0},{"$f":"'4'!J11+A.0!J11+B.0!J11+'C.0'!J11+D.0!J11","v":0},{"$f":"'4'!K11+A.0!K11+B.0!K11+'C.0'!K11+D.0!K11","v":0},{"$f":"'4'!L11+A.0!L11+B.0!L11+'C.0'!L11+D.0!L11","v":0},{"$f":"'4'!M11+A.0!M11+B.0!M11+'C.0'!M11+D.0!M11","v":0},{"$f":"'4'!N11+A.0!N11+B.0!N11+'C.0'!N11+D.0!N11","v":0},{"$f":"'4'!O11+A.0!O11+B.0!O11+'C.0'!O11+D.0!O11","v":0},{"$f":"'4'!P11+A.0!P11+B.0!P11+'C.0'!P11+D.0!P11","v":0},{"$f":"'4'!Q11+A.0!Q11+B.0!Q11+'C.0'!Q11+D.0!Q11","v":0},{"$f":"'4'!R11+A.0!R11+B.0!R11+'C.0'!R11+D.0!R11","v":0},{"$f":"'4'!S11+A.0!S11+B.0!S11+'C.0'!S11+D.0!S11","v":0},{"$f":"'4'!T11+A.0!T11+B.0!T11+'C.0'!T11+D.0!T11","v":0},{"$f":"'4'!U11+A.0!U11+B.0!U11+'C.0'!U11+D.0!U11","v":0},{"$f":"'4'!V11+A.0!V11+B.0!V11+'C.0'!V11+D.0!V11","v":0},{"$f":"'4'!W11+A.0!W11+B.0!W11+'C.0'!W11+D.0!W11","v":0},{"$f":"'4'!X11+A.0!X11+B.0!X11+'C.0'!X11+D.0!X11","v":0},{"$f":"'4'!Y11+A.0!Y11+B.0!Y11+'C.0'!Y11+D.0!Y11","v":0},{"$f":"'4'!Z11+A.0!Z11+B.0!Z11+'C.0'!Z11+D.0!Z11","v":0},{"$f":"'4'!AA11+A.0!AA11+B.0!AA11+'C.0'!AA11+D.0!AA11","v":0},{"$f":"'4'!AB11+A.0!AB11+B.0!AB11+'C.0'!AB11+D.0!AB11","v":0},{"$f":"'4'!AC11+A.0!AC11+B.0!AC11+'C.0'!AC11+D.0!AC11","v":0},{"$f":"'4'!AD11+A.0!AD11+B.0!AD11+'C.0'!AD11+D.0!AD11","v":0},{"$f":"'4'!AE11+A.0!AE11+B.0!AE11+'C.0'!AE11+D.0!AE11","v":0},{"$f":"'4'!AF11+A.0!AF11+B.0!AF11+'C.0'!AF11+D.0!AF11","v":0},{"$f":"'4'!AG11+A.0!AG11+B.0!AG11+'C.0'!AG11+D.0!AG11","v":0},{"$f":"'4'!AH11+A.0!AH11+B.0!AH11+'C.0'!AH11+D.0!AH11","v":0},{"$f":"'4'!AI11+A.0!AI11+B.0!AI11+'C.0'!AI11+D.0!AI11","v":0},{"$f":"'4'!AJ11+A.0!AJ11+B.0!AJ11+'C.0'!AJ11+D.0!AJ11","v":0},{"$f":"'4'!AK11+A.0!AK11+B.0!AK11+'C.0'!AK11+D.0!AK11","v":0},{"$f":"'4'!AL11+A.0!AL11+B.0!AL11+'C.0'!AL11+D.0!AL11","v":0},{"$f":"'4'!AM11+A.0!AM11+B.0!AM11+'C.0'!AM11+D.0!AM11","v":0},{"$f":"'4'!AN11+A.0!AN11+B.0!AN11+'C.0'!AN11+D.0!AN11","v":0},{"$f":"'4'!AO11+A.0!AO11+B.0!AO11+'C.0'!AO11+D.0!AO11","v":0},{"$f":"'4'!AP11+A.0!AP11+B.0!AP11+'C.0'!AP11+D.0!AP11","v":0},{"$f":"'4'!AQ11+A.0!AQ11+B.0!AQ11+'C.0'!AQ11+D.0!AQ11","v":0},{"$f":"'4'!AR11+A.0!AR11+B.0!AR11+'C.0'!AR11+D.0!AR11","v":0},{"$f":"'4'!AS11+A.0!AS11+B.0!AS11+'C.0'!AS11+D.0!AS11","v":0},{"$f":"'4'!AT11+A.0!AT11+B.0!AT11+'C.0'!AT11+D.0!AT11","v":0},{"$f":"'4'!AU11+A.0!AU11+B.0!AU11+'C.0'!AU11+D.0!AU11","v":0},{"$f":"'4'!AV11+A.0!AV11+B.0!AV11+'C.0'!AV11+D.0!AV11","v":0},{"$f":"'4'!AW11+A.0!AW11+B.0!AW11+'C.0'!AW11+D.0!AW11","v":0},{"$f":"'4'!AX11+A.0!AX11+B.0!AX11+'C.0'!AX11+D.0!AX11","v":0},{"$f":"'4'!AY11+A.0!AY11+B.0!AY11+'C.0'!AY11+D.0!AY11","v":0},{"$f":"'4'!AZ11+A.0!AZ11+B.0!AZ11+'C.0'!AZ11+D.0!AZ11","v":0},{"$f":"'4'!BA11+A.0!BA11+B.0!BA11+'C.0'!BA11+D.0!BA11","v":0},{"$f":"'4'!BB11+A.0!BB11+B.0!BB11+'C.0'!BB11+D.0!BB11","v":0},{"$f":"'4'!BC11+A.0!BC11+B.0!BC11+'C.0'!BC11+D.0!BC11","v":0},{"$f":"'4'!BD11+A.0!BD11+B.0!BD11+'C.0'!BD11+D.0!BD11","v":0},{"$f":"'4'!BE11+A.0!BE11+B.0!BE11+'C.0'!BE11+D.0!BE11","v":0},{"$f":"'4'!BF11+A.0!BF11+B.0!BF11+'C.0'!BF11+D.0!BF11","v":0},{"$f":"'4'!BG11+A.0!BG11+B.0!BG11+'C.0'!BG11+D.0!BG11","v":0},{"$f":"'4'!BH11+A.0!BH11+B.0!BH11+'C.0'!BH11+D.0!BH11","v":0},{"$f":"'4'!BI11+A.0!BI11+B.0!BI11+'C.0'!BI11+D.0!BI11","v":0},{"$f":"'4'!BJ11+A.0!BJ11+B.0!BJ11+'C.0'!BJ11+D.0!BJ11","v":0},{"$f":"'4'!BK11+A.0!BK11+B.0!BK11+'C.0'!BK11+D.0!BK11","v":0},{"$f":"'4'!BL11+A.0!BL11+B.0!BL11+'C.0'!BL11+D.0!BL11","v":0},{"$f":"'4'!BM11+A.0!BM11+B.0!BM11+'C.0'!BM11+D.0!BM11","v":0},{"$f":"'4'!BN11+A.0!BN11+B.0!BN11+'C.0'!BN11+D.0!BN11","v":0},{"$f":"'4'!BO11+A.0!BO11+B.0!BO11+'C.0'!BO11+D.0!BO11","v":0},{"$f":"'4'!BP11+A.0!BP11+B.0!BP11+'C.0'!BP11+D.0!BP11","v":0},{"$f":"'4'!BQ11+A.0!BQ11+B.0!BQ11+'C.0'!BQ11+D.0!BQ11","v":0},{"$f":"'4'!BR11+A.0!BR11+B.0!BR11+'C.0'!BR11+D.0!BR11","v":0},{"$f":"'4'!BS11+A.0!BS11+B.0!BS11+'C.0'!BS11+D.0!BS11","v":0},{"$f":"'4'!BT11+A.0!BT11+B.0!BT11+'C.0'!BT11+D.0!BT11","v":0},{"$f":"'4'!BU11+A.0!BU11+B.0!BU11+'C.0'!BU11+D.0!BU11","v":0},{"$f":"'4'!BV11+A.0!BV11+B.0!BV11+'C.0'!BV11+D.0!BV11","v":0},{"$f":"'4'!BW11+A.0!BW11+B.0!BW11+'C.0'!BW11+D.0!BW11","v":0},{"$f":"'4'!BX11+A.0!BX11+B.0!BX11+'C.0'!BX11+D.0!BX11","v":0},{"$f":"'4'!BY11+A.0!BY11+B.0!BY11+'C.0'!BY11+D.0!BY11","v":0},{"$f":"'4'!BZ11+A.0!BZ11+B.0!BZ11+'C.0'!BZ11+D.0!BZ11","v":0},{"$f":"'4'!CA11+A.0!CA11+B.0!CA11+'C.0'!CA11+D.0!CA11","v":0},{"$f":"'4'!CB11+A.0!CB11+B.0!CB11+'C.0'!CB11+D.0!CB11","v":0},{"$f":"'4'!CC11+A.0!CC11+B.0!CC11+'C.0'!CC11+D.0!CC11","v":0},{"$f":"'4'!CD11+A.0!CD11+B.0!CD11+'C.0'!CD11+D.0!CD11","v":0},{"$f":"'4'!CE11+A.0!CE11+B.0!CE11+'C.0'!CE11+D.0!CE11","v":0},{"$f":"'4'!CF11+A.0!CF11+B.0!CF11+'C.0'!CF11+D.0!CF11","v":0},{"$f":"'4'!CG11+A.0!CG11+B.0!CG11+'C.0'!CG11+D.0!CG11","v":0},{"$f":"'4'!CH11+A.0!CH11+B.0!CH11+'C.0'!CH11+D.0!CH11","v":0},{"$f":"'4'!CI11+A.0!CI11+B.0!CI11+'C.0'!CI11+D.0!CI11","v":0},{"$f":"'4'!CJ11+A.0!CJ11+B.0!CJ11+'C.0'!CJ11+D.0!CJ11","v":0},{"$f":"'4'!CK11+A.0!CK11+B.0!CK11+'C.0'!CK11+D.0!CK11","v":0},{"$f":"'4'!CL11+A.0!CL11+B.0!CL11+'C.0'!CL11+D.0!CL11","v":0},{"$f":"'4'!CM11+A.0!CM11+B.0!CM11+'C.0'!CM11+D.0!CM11","v":0},{"$f":"'4'!CN11+A.0!CN11+B.0!CN11+'C.0'!CN11+D.0!CN11","v":0},{"$f":"'4'!CO11+A.0!CO11+B.0!CO11+'C.0'!CO11+D.0!CO11","v":0},{"$f":"'4'!CP11+A.0!CP11+B.0!CP11+'C.0'!CP11+D.0!CP11","v":0},{"$f":"'4'!CQ11+A.0!CQ11+B.0!CQ11+'C.0'!CQ11+D.0!CQ11","v":0},{"$f":"'4'!CR11+A.0!CR11+B.0!CR11+'C.0'!CR11+D.0!CR11","v":0},{"$f":"'4'!CS11+A.0!CS11+B.0!CS11+'C.0'!CS11+D.0!CS11","v":0},{"$f":"'4'!CT11+A.0!CT11+B.0!CT11+'C.0'!CT11+D.0!CT11","v":0},{"$f":"'4'!CU11+A.0!CU11+B.0!CU11+'C.0'!CU11+D.0!CU11","v":0},{"$f":"'4'!CV11+A.0!CV11+B.0!CV11+'C.0'!CV11+D.0!CV11","v":0},{"$f":"'4'!CW11+A.0!CW11+B.0!CW11+'C.0'!CW11+D.0!CW11","v":0},{"$f":"'4'!CX11+A.0!CX11+B.0!CX11+'C.0'!CX11+D.0!CX11","v":0},{"$f":"'4'!CY11+A.0!CY11+B.0!CY11+'C.0'!CY11+D.0!CY11","v":0},{"$f":"'4'!CZ11+A.0!CZ11+B.0!CZ11+'C.0'!CZ11+D.0!CZ11","v":0},{"$f":"'4'!DA11+A.0!DA11+B.0!DA11+'C.0'!DA11+D.0!DA11","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"F12+NPV(FDN,G12:INDEX(G12:DA12,PAL))","v":0},0,{"$f":"'4'!F12+A.0!F12+B.0!F12+'C.0'!F12+D.0!F12","v":0},{"$f":"'4'!G12+A.0!G12+B.0!G12+'C.0'!G12+D.0!G12","v":0},{"$f":"'4'!H12+A.0!H12+B.0!H12+'C.0'!H12+D.0!H12","v":0},{"$f":"'4'!I12+A.0!I12+B.0!I12+'C.0'!I12+D.0!I12","v":0},{"$f":"'4'!J12+A.0!J12+B.0!J12+'C.0'!J12+D.0!J12","v":0},{"$f":"'4'!K12+A.0!K12+B.0!K12+'C.0'!K12+D.0!K12","v":0},{"$f":"'4'!L12+A.0!L12+B.0!L12+'C.0'!L12+D.0!L12","v":0},{"$f":"'4'!M12+A.0!M12+B.0!M12+'C.0'!M12+D.0!M12","v":0},{"$f":"'4'!N12+A.0!N12+B.0!N12+'C.0'!N12+D.0!N12","v":0},{"$f":"'4'!O12+A.0!O12+B.0!O12+'C.0'!O12+D.0!O12","v":0},{"$f":"'4'!P12+A.0!P12+B.0!P12+'C.0'!P12+D.0!P12","v":0},{"$f":"'4'!Q12+A.0!Q12+B.0!Q12+'C.0'!Q12+D.0!Q12","v":0},{"$f":"'4'!R12+A.0!R12+B.0!R12+'C.0'!R12+D.0!R12","v":0},{"$f":"'4'!S12+A.0!S12+B.0!S12+'C.0'!S12+D.0!S12","v":0},{"$f":"'4'!T12+A.0!T12+B.0!T12+'C.0'!T12+D.0!T12","v":0},{"$f":"'4'!U12+A.0!U12+B.0!U12+'C.0'!U12+D.0!U12","v":0},{"$f":"'4'!V12+A.0!V12+B.0!V12+'C.0'!V12+D.0!V12","v":0},{"$f":"'4'!W12+A.0!W12+B.0!W12+'C.0'!W12+D.0!W12","v":0},{"$f":"'4'!X12+A.0!X12+B.0!X12+'C.0'!X12+D.0!X12","v":0},{"$f":"'4'!Y12+A.0!Y12+B.0!Y12+'C.0'!Y12+D.0!Y12","v":0},{"$f":"'4'!Z12+A.0!Z12+B.0!Z12+'C.0'!Z12+D.0!Z12","v":0},{"$f":"'4'!AA12+A.0!AA12+B.0!AA12+'C.0'!AA12+D.0!AA12","v":0},{"$f":"'4'!AB12+A.0!AB12+B.0!AB12+'C.0'!AB12+D.0!AB12","v":0},{"$f":"'4'!AC12+A.0!AC12+B.0!AC12+'C.0'!AC12+D.0!AC12","v":0},{"$f":"'4'!AD12+A.0!AD12+B.0!AD12+'C.0'!AD12+D.0!AD12","v":0},{"$f":"'4'!AE12+A.0!AE12+B.0!AE12+'C.0'!AE12+D.0!AE12","v":0},{"$f":"'4'!AF12+A.0!AF12+B.0!AF12+'C.0'!AF12+D.0!AF12","v":0},{"$f":"'4'!AG12+A.0!AG12+B.0!AG12+'C.0'!AG12+D.0!AG12","v":0},{"$f":"'4'!AH12+A.0!AH12+B.0!AH12+'C.0'!AH12+D.0!AH12","v":0},{"$f":"'4'!AI12+A.0!AI12+B.0!AI12+'C.0'!AI12+D.0!AI12","v":0},{"$f":"'4'!AJ12+A.0!AJ12+B.0!AJ12+'C.0'!AJ12+D.0!AJ12","v":0},{"$f":"'4'!AK12+A.0!AK12+B.0!AK12+'C.0'!AK12+D.0!AK12","v":0},{"$f":"'4'!AL12+A.0!AL12+B.0!AL12+'C.0'!AL12+D.0!AL12","v":0},{"$f":"'4'!AM12+A.0!AM12+B.0!AM12+'C.0'!AM12+D.0!AM12","v":0},{"$f":"'4'!AN12+A.0!AN12+B.0!AN12+'C.0'!AN12+D.0!AN12","v":0},{"$f":"'4'!AO12+A.0!AO12+B.0!AO12+'C.0'!AO12+D.0!AO12","v":0},{"$f":"'4'!AP12+A.0!AP12+B.0!AP12+'C.0'!AP12+D.0!AP12","v":0},{"$f":"'4'!AQ12+A.0!AQ12+B.0!AQ12+'C.0'!AQ12+D.0!AQ12","v":0},{"$f":"'4'!AR12+A.0!AR12+B.0!AR12+'C.0'!AR12+D.0!AR12","v":0},{"$f":"'4'!AS12+A.0!AS12+B.0!AS12+'C.0'!AS12+D.0!AS12","v":0},{"$f":"'4'!AT12+A.0!AT12+B.0!AT12+'C.0'!AT12+D.0!AT12","v":0},{"$f":"'4'!AU12+A.0!AU12+B.0!AU12+'C.0'!AU12+D.0!AU12","v":0},{"$f":"'4'!AV12+A.0!AV12+B.0!AV12+'C.0'!AV12+D.0!AV12","v":0},{"$f":"'4'!AW12+A.0!AW12+B.0!AW12+'C.0'!AW12+D.0!AW12","v":0},{"$f":"'4'!AX12+A.0!AX12+B.0!AX12+'C.0'!AX12+D.0!AX12","v":0},{"$f":"'4'!AY12+A.0!AY12+B.0!AY12+'C.0'!AY12+D.0!AY12","v":0},{"$f":"'4'!AZ12+A.0!AZ12+B.0!AZ12+'C.0'!AZ12+D.0!AZ12","v":0},{"$f":"'4'!BA12+A.0!BA12+B.0!BA12+'C.0'!BA12+D.0!BA12","v":0},{"$f":"'4'!BB12+A.0!BB12+B.0!BB12+'C.0'!BB12+D.0!BB12","v":0},{"$f":"'4'!BC12+A.0!BC12+B.0!BC12+'C.0'!BC12+D.0!BC12","v":0},{"$f":"'4'!BD12+A.0!BD12+B.0!BD12+'C.0'!BD12+D.0!BD12","v":0},{"$f":"'4'!BE12+A.0!BE12+B.0!BE12+'C.0'!BE12+D.0!BE12","v":0},{"$f":"'4'!BF12+A.0!BF12+B.0!BF12+'C.0'!BF12+D.0!BF12","v":0},{"$f":"'4'!BG12+A.0!BG12+B.0!BG12+'C.0'!BG12+D.0!BG12","v":0},{"$f":"'4'!BH12+A.0!BH12+B.0!BH12+'C.0'!BH12+D.0!BH12","v":0},{"$f":"'4'!BI12+A.0!BI12+B.0!BI12+'C.0'!BI12+D.0!BI12","v":0},{"$f":"'4'!BJ12+A.0!BJ12+B.0!BJ12+'C.0'!BJ12+D.0!BJ12","v":0},{"$f":"'4'!BK12+A.0!BK12+B.0!BK12+'C.0'!BK12+D.0!BK12","v":0},{"$f":"'4'!BL12+A.0!BL12+B.0!BL12+'C.0'!BL12+D.0!BL12","v":0},{"$f":"'4'!BM12+A.0!BM12+B.0!BM12+'C.0'!BM12+D.0!BM12","v":0},{"$f":"'4'!BN12+A.0!BN12+B.0!BN12+'C.0'!BN12+D.0!BN12","v":0},{"$f":"'4'!BO12+A.0!BO12+B.0!BO12+'C.0'!BO12+D.0!BO12","v":0},{"$f":"'4'!BP12+A.0!BP12+B.0!BP12+'C.0'!BP12+D.0!BP12","v":0},{"$f":"'4'!BQ12+A.0!BQ12+B.0!BQ12+'C.0'!BQ12+D.0!BQ12","v":0},{"$f":"'4'!BR12+A.0!BR12+B.0!BR12+'C.0'!BR12+D.0!BR12","v":0},{"$f":"'4'!BS12+A.0!BS12+B.0!BS12+'C.0'!BS12+D.0!BS12","v":0},{"$f":"'4'!BT12+A.0!BT12+B.0!BT12+'C.0'!BT12+D.0!BT12","v":0},{"$f":"'4'!BU12+A.0!BU12+B.0!BU12+'C.0'!BU12+D.0!BU12","v":0},{"$f":"'4'!BV12+A.0!BV12+B.0!BV12+'C.0'!BV12+D.0!BV12","v":0},{"$f":"'4'!BW12+A.0!BW12+B.0!BW12+'C.0'!BW12+D.0!BW12","v":0},{"$f":"'4'!BX12+A.0!BX12+B.0!BX12+'C.0'!BX12+D.0!BX12","v":0},{"$f":"'4'!BY12+A.0!BY12+B.0!BY12+'C.0'!BY12+D.0!BY12","v":0},{"$f":"'4'!BZ12+A.0!BZ12+B.0!BZ12+'C.0'!BZ12+D.0!BZ12","v":0},{"$f":"'4'!CA12+A.0!CA12+B.0!CA12+'C.0'!CA12+D.0!CA12","v":0},{"$f":"'4'!CB12+A.0!CB12+B.0!CB12+'C.0'!CB12+D.0!CB12","v":0},{"$f":"'4'!CC12+A.0!CC12+B.0!CC12+'C.0'!CC12+D.0!CC12","v":0},{"$f":"'4'!CD12+A.0!CD12+B.0!CD12+'C.0'!CD12+D.0!CD12","v":0},{"$f":"'4'!CE12+A.0!CE12+B.0!CE12+'C.0'!CE12+D.0!CE12","v":0},{"$f":"'4'!CF12+A.0!CF12+B.0!CF12+'C.0'!CF12+D.0!CF12","v":0},{"$f":"'4'!CG12+A.0!CG12+B.0!CG12+'C.0'!CG12+D.0!CG12","v":0},{"$f":"'4'!CH12+A.0!CH12+B.0!CH12+'C.0'!CH12+D.0!CH12","v":0},{"$f":"'4'!CI12+A.0!CI12+B.0!CI12+'C.0'!CI12+D.0!CI12","v":0},{"$f":"'4'!CJ12+A.0!CJ12+B.0!CJ12+'C.0'!CJ12+D.0!CJ12","v":0},{"$f":"'4'!CK12+A.0!CK12+B.0!CK12+'C.0'!CK12+D.0!CK12","v":0},{"$f":"'4'!CL12+A.0!CL12+B.0!CL12+'C.0'!CL12+D.0!CL12","v":0},{"$f":"'4'!CM12+A.0!CM12+B.0!CM12+'C.0'!CM12+D.0!CM12","v":0},{"$f":"'4'!CN12+A.0!CN12+B.0!CN12+'C.0'!CN12+D.0!CN12","v":0},{"$f":"'4'!CO12+A.0!CO12+B.0!CO12+'C.0'!CO12+D.0!CO12","v":0},{"$f":"'4'!CP12+A.0!CP12+B.0!CP12+'C.0'!CP12+D.0!CP12","v":0},{"$f":"'4'!CQ12+A.0!CQ12+B.0!CQ12+'C.0'!CQ12+D.0!CQ12","v":0},{"$f":"'4'!CR12+A.0!CR12+B.0!CR12+'C.0'!CR12+D.0!CR12","v":0},{"$f":"'4'!CS12+A.0!CS12+B.0!CS12+'C.0'!CS12+D.0!CS12","v":0},{"$f":"'4'!CT12+A.0!CT12+B.0!CT12+'C.0'!CT12+D.0!CT12","v":0},{"$f":"'4'!CU12+A.0!CU12+B.0!CU12+'C.0'!CU12+D.0!CU12","v":0},{"$f":"'4'!CV12+A.0!CV12+B.0!CV12+'C.0'!CV12+D.0!CV12","v":0},{"$f":"'4'!CW12+A.0!CW12+B.0!CW12+'C.0'!CW12+D.0!CW12","v":0},{"$f":"'4'!CX12+A.0!CX12+B.0!CX12+'C.0'!CX12+D.0!CX12","v":0},{"$f":"'4'!CY12+A.0!CY12+B.0!CY12+'C.0'!CY12+D.0!CY12","v":0},{"$f":"'4'!CZ12+A.0!CZ12+B.0!CZ12+'C.0'!CZ12+D.0!CZ12","v":0},{"$f":"'4'!DA12+A.0!DA12+B.0!DA12+'C.0'!DA12+D.0!DA12","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"F13+NPV(FDN,G13:INDEX(G13:DA13,PAL))","v":0},0,{"$f":"'4'!F13+A.0!F13+B.0!F13+'C.0'!F13+D.0!F13","v":0},{"$f":"'4'!G13+A.0!G13+B.0!G13+'C.0'!G13+D.0!G13","v":0},{"$f":"'4'!H13+A.0!H13+B.0!H13+'C.0'!H13+D.0!H13","v":0},{"$f":"'4'!I13+A.0!I13+B.0!I13+'C.0'!I13+D.0!I13","v":0},{"$f":"'4'!J13+A.0!J13+B.0!J13+'C.0'!J13+D.0!J13","v":0},{"$f":"'4'!K13+A.0!K13+B.0!K13+'C.0'!K13+D.0!K13","v":0},{"$f":"'4'!L13+A.0!L13+B.0!L13+'C.0'!L13+D.0!L13","v":0},{"$f":"'4'!M13+A.0!M13+B.0!M13+'C.0'!M13+D.0!M13","v":0},{"$f":"'4'!N13+A.0!N13+B.0!N13+'C.0'!N13+D.0!N13","v":0},{"$f":"'4'!O13+A.0!O13+B.0!O13+'C.0'!O13+D.0!O13","v":0},{"$f":"'4'!P13+A.0!P13+B.0!P13+'C.0'!P13+D.0!P13","v":0},{"$f":"'4'!Q13+A.0!Q13+B.0!Q13+'C.0'!Q13+D.0!Q13","v":0},{"$f":"'4'!R13+A.0!R13+B.0!R13+'C.0'!R13+D.0!R13","v":0},{"$f":"'4'!S13+A.0!S13+B.0!S13+'C.0'!S13+D.0!S13","v":0},{"$f":"'4'!T13+A.0!T13+B.0!T13+'C.0'!T13+D.0!T13","v":0},{"$f":"'4'!U13+A.0!U13+B.0!U13+'C.0'!U13+D.0!U13","v":0},{"$f":"'4'!V13+A.0!V13+B.0!V13+'C.0'!V13+D.0!V13","v":0},{"$f":"'4'!W13+A.0!W13+B.0!W13+'C.0'!W13+D.0!W13","v":0},{"$f":"'4'!X13+A.0!X13+B.0!X13+'C.0'!X13+D.0!X13","v":0},{"$f":"'4'!Y13+A.0!Y13+B.0!Y13+'C.0'!Y13+D.0!Y13","v":0},{"$f":"'4'!Z13+A.0!Z13+B.0!Z13+'C.0'!Z13+D.0!Z13","v":0},{"$f":"'4'!AA13+A.0!AA13+B.0!AA13+'C.0'!AA13+D.0!AA13","v":0},{"$f":"'4'!AB13+A.0!AB13+B.0!AB13+'C.0'!AB13+D.0!AB13","v":0},{"$f":"'4'!AC13+A.0!AC13+B.0!AC13+'C.0'!AC13+D.0!AC13","v":0},{"$f":"'4'!AD13+A.0!AD13+B.0!AD13+'C.0'!AD13+D.0!AD13","v":0},{"$f":"'4'!AE13+A.0!AE13+B.0!AE13+'C.0'!AE13+D.0!AE13","v":0},{"$f":"'4'!AF13+A.0!AF13+B.0!AF13+'C.0'!AF13+D.0!AF13","v":0},{"$f":"'4'!AG13+A.0!AG13+B.0!AG13+'C.0'!AG13+D.0!AG13","v":0},{"$f":"'4'!AH13+A.0!AH13+B.0!AH13+'C.0'!AH13+D.0!AH13","v":0},{"$f":"'4'!AI13+A.0!AI13+B.0!AI13+'C.0'!AI13+D.0!AI13","v":0},{"$f":"'4'!AJ13+A.0!AJ13+B.0!AJ13+'C.0'!AJ13+D.0!AJ13","v":0},{"$f":"'4'!AK13+A.0!AK13+B.0!AK13+'C.0'!AK13+D.0!AK13","v":0},{"$f":"'4'!AL13+A.0!AL13+B.0!AL13+'C.0'!AL13+D.0!AL13","v":0},{"$f":"'4'!AM13+A.0!AM13+B.0!AM13+'C.0'!AM13+D.0!AM13","v":0},{"$f":"'4'!AN13+A.0!AN13+B.0!AN13+'C.0'!AN13+D.0!AN13","v":0},{"$f":"'4'!AO13+A.0!AO13+B.0!AO13+'C.0'!AO13+D.0!AO13","v":0},{"$f":"'4'!AP13+A.0!AP13+B.0!AP13+'C.0'!AP13+D.0!AP13","v":0},{"$f":"'4'!AQ13+A.0!AQ13+B.0!AQ13+'C.0'!AQ13+D.0!AQ13","v":0},{"$f":"'4'!AR13+A.0!AR13+B.0!AR13+'C.0'!AR13+D.0!AR13","v":0},{"$f":"'4'!AS13+A.0!AS13+B.0!AS13+'C.0'!AS13+D.0!AS13","v":0},{"$f":"'4'!AT13+A.0!AT13+B.0!AT13+'C.0'!AT13+D.0!AT13","v":0},{"$f":"'4'!AU13+A.0!AU13+B.0!AU13+'C.0'!AU13+D.0!AU13","v":0},{"$f":"'4'!AV13+A.0!AV13+B.0!AV13+'C.0'!AV13+D.0!AV13","v":0},{"$f":"'4'!AW13+A.0!AW13+B.0!AW13+'C.0'!AW13+D.0!AW13","v":0},{"$f":"'4'!AX13+A.0!AX13+B.0!AX13+'C.0'!AX13+D.0!AX13","v":0},{"$f":"'4'!AY13+A.0!AY13+B.0!AY13+'C.0'!AY13+D.0!AY13","v":0},{"$f":"'4'!AZ13+A.0!AZ13+B.0!AZ13+'C.0'!AZ13+D.0!AZ13","v":0},{"$f":"'4'!BA13+A.0!BA13+B.0!BA13+'C.0'!BA13+D.0!BA13","v":0},{"$f":"'4'!BB13+A.0!BB13+B.0!BB13+'C.0'!BB13+D.0!BB13","v":0},{"$f":"'4'!BC13+A.0!BC13+B.0!BC13+'C.0'!BC13+D.0!BC13","v":0},{"$f":"'4'!BD13+A.0!BD13+B.0!BD13+'C.0'!BD13+D.0!BD13","v":0},{"$f":"'4'!BE13+A.0!BE13+B.0!BE13+'C.0'!BE13+D.0!BE13","v":0},{"$f":"'4'!BF13+A.0!BF13+B.0!BF13+'C.0'!BF13+D.0!BF13","v":0},{"$f":"'4'!BG13+A.0!BG13+B.0!BG13+'C.0'!BG13+D.0!BG13","v":0},{"$f":"'4'!BH13+A.0!BH13+B.0!BH13+'C.0'!BH13+D.0!BH13","v":0},{"$f":"'4'!BI13+A.0!BI13+B.0!BI13+'C.0'!BI13+D.0!BI13","v":0},{"$f":"'4'!BJ13+A.0!BJ13+B.0!BJ13+'C.0'!BJ13+D.0!BJ13","v":0},{"$f":"'4'!BK13+A.0!BK13+B.0!BK13+'C.0'!BK13+D.0!BK13","v":0},{"$f":"'4'!BL13+A.0!BL13+B.0!BL13+'C.0'!BL13+D.0!BL13","v":0},{"$f":"'4'!BM13+A.0!BM13+B.0!BM13+'C.0'!BM13+D.0!BM13","v":0},{"$f":"'4'!BN13+A.0!BN13+B.0!BN13+'C.0'!BN13+D.0!BN13","v":0},{"$f":"'4'!BO13+A.0!BO13+B.0!BO13+'C.0'!BO13+D.0!BO13","v":0},{"$f":"'4'!BP13+A.0!BP13+B.0!BP13+'C.0'!BP13+D.0!BP13","v":0},{"$f":"'4'!BQ13+A.0!BQ13+B.0!BQ13+'C.0'!BQ13+D.0!BQ13","v":0},{"$f":"'4'!BR13+A.0!BR13+B.0!BR13+'C.0'!BR13+D.0!BR13","v":0},{"$f":"'4'!BS13+A.0!BS13+B.0!BS13+'C.0'!BS13+D.0!BS13","v":0},{"$f":"'4'!BT13+A.0!BT13+B.0!BT13+'C.0'!BT13+D.0!BT13","v":0},{"$f":"'4'!BU13+A.0!BU13+B.0!BU13+'C.0'!BU13+D.0!BU13","v":0},{"$f":"'4'!BV13+A.0!BV13+B.0!BV13+'C.0'!BV13+D.0!BV13","v":0},{"$f":"'4'!BW13+A.0!BW13+B.0!BW13+'C.0'!BW13+D.0!BW13","v":0},{"$f":"'4'!BX13+A.0!BX13+B.0!BX13+'C.0'!BX13+D.0!BX13","v":0},{"$f":"'4'!BY13+A.0!BY13+B.0!BY13+'C.0'!BY13+D.0!BY13","v":0},{"$f":"'4'!BZ13+A.0!BZ13+B.0!BZ13+'C.0'!BZ13+D.0!BZ13","v":0},{"$f":"'4'!CA13+A.0!CA13+B.0!CA13+'C.0'!CA13+D.0!CA13","v":0},{"$f":"'4'!CB13+A.0!CB13+B.0!CB13+'C.0'!CB13+D.0!CB13","v":0},{"$f":"'4'!CC13+A.0!CC13+B.0!CC13+'C.0'!CC13+D.0!CC13","v":0},{"$f":"'4'!CD13+A.0!CD13+B.0!CD13+'C.0'!CD13+D.0!CD13","v":0},{"$f":"'4'!CE13+A.0!CE13+B.0!CE13+'C.0'!CE13+D.0!CE13","v":0},{"$f":"'4'!CF13+A.0!CF13+B.0!CF13+'C.0'!CF13+D.0!CF13","v":0},{"$f":"'4'!CG13+A.0!CG13+B.0!CG13+'C.0'!CG13+D.0!CG13","v":0},{"$f":"'4'!CH13+A.0!CH13+B.0!CH13+'C.0'!CH13+D.0!CH13","v":0},{"$f":"'4'!CI13+A.0!CI13+B.0!CI13+'C.0'!CI13+D.0!CI13","v":0},{"$f":"'4'!CJ13+A.0!CJ13+B.0!CJ13+'C.0'!CJ13+D.0!CJ13","v":0},{"$f":"'4'!CK13+A.0!CK13+B.0!CK13+'C.0'!CK13+D.0!CK13","v":0},{"$f":"'4'!CL13+A.0!CL13+B.0!CL13+'C.0'!CL13+D.0!CL13","v":0},{"$f":"'4'!CM13+A.0!CM13+B.0!CM13+'C.0'!CM13+D.0!CM13","v":0},{"$f":"'4'!CN13+A.0!CN13+B.0!CN13+'C.0'!CN13+D.0!CN13","v":0},{"$f":"'4'!CO13+A.0!CO13+B.0!CO13+'C.0'!CO13+D.0!CO13","v":0},{"$f":"'4'!CP13+A.0!CP13+B.0!CP13+'C.0'!CP13+D.0!CP13","v":0},{"$f":"'4'!CQ13+A.0!CQ13+B.0!CQ13+'C.0'!CQ13+D.0!CQ13","v":0},{"$f":"'4'!CR13+A.0!CR13+B.0!CR13+'C.0'!CR13+D.0!CR13","v":0},{"$f":"'4'!CS13+A.0!CS13+B.0!CS13+'C.0'!CS13+D.0!CS13","v":0},{"$f":"'4'!CT13+A.0!CT13+B.0!CT13+'C.0'!CT13+D.0!CT13","v":0},{"$f":"'4'!CU13+A.0!CU13+B.0!CU13+'C.0'!CU13+D.0!CU13","v":0},{"$f":"'4'!CV13+A.0!CV13+B.0!CV13+'C.0'!CV13+D.0!CV13","v":0},{"$f":"'4'!CW13+A.0!CW13+B.0!CW13+'C.0'!CW13+D.0!CW13","v":0},{"$f":"'4'!CX13+A.0!CX13+B.0!CX13+'C.0'!CX13+D.0!CX13","v":0},{"$f":"'4'!CY13+A.0!CY13+B.0!CY13+'C.0'!CY13+D.0!CY13","v":0},{"$f":"'4'!CZ13+A.0!CZ13+B.0!CZ13+'C.0'!CZ13+D.0!CZ13","v":0},{"$f":"'4'!DA13+A.0!DA13+B.0!DA13+'C.0'!DA13+D.0!DA13","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"F14+NPV(FDN,G14:INDEX(G14:DA14,PAL))","v":0},0,{"$f":"'4'!F14+A.0!F14+B.0!F14+'C.0'!F14+D.0!F14","v":0},{"$f":"'4'!G14+A.0!G14+B.0!G14+'C.0'!G14+D.0!G14","v":0},{"$f":"'4'!H14+A.0!H14+B.0!H14+'C.0'!H14+D.0!H14","v":0},{"$f":"'4'!I14+A.0!I14+B.0!I14+'C.0'!I14+D.0!I14","v":0},{"$f":"'4'!J14+A.0!J14+B.0!J14+'C.0'!J14+D.0!J14","v":0},{"$f":"'4'!K14+A.0!K14+B.0!K14+'C.0'!K14+D.0!K14","v":0},{"$f":"'4'!L14+A.0!L14+B.0!L14+'C.0'!L14+D.0!L14","v":0},{"$f":"'4'!M14+A.0!M14+B.0!M14+'C.0'!M14+D.0!M14","v":0},{"$f":"'4'!N14+A.0!N14+B.0!N14+'C.0'!N14+D.0!N14","v":0},{"$f":"'4'!O14+A.0!O14+B.0!O14+'C.0'!O14+D.0!O14","v":0},{"$f":"'4'!P14+A.0!P14+B.0!P14+'C.0'!P14+D.0!P14","v":0},{"$f":"'4'!Q14+A.0!Q14+B.0!Q14+'C.0'!Q14+D.0!Q14","v":0},{"$f":"'4'!R14+A.0!R14+B.0!R14+'C.0'!R14+D.0!R14","v":0},{"$f":"'4'!S14+A.0!S14+B.0!S14+'C.0'!S14+D.0!S14","v":0},{"$f":"'4'!T14+A.0!T14+B.0!T14+'C.0'!T14+D.0!T14","v":0},{"$f":"'4'!U14+A.0!U14+B.0!U14+'C.0'!U14+D.0!U14","v":0},{"$f":"'4'!V14+A.0!V14+B.0!V14+'C.0'!V14+D.0!V14","v":0},{"$f":"'4'!W14+A.0!W14+B.0!W14+'C.0'!W14+D.0!W14","v":0},{"$f":"'4'!X14+A.0!X14+B.0!X14+'C.0'!X14+D.0!X14","v":0},{"$f":"'4'!Y14+A.0!Y14+B.0!Y14+'C.0'!Y14+D.0!Y14","v":0},{"$f":"'4'!Z14+A.0!Z14+B.0!Z14+'C.0'!Z14+D.0!Z14","v":0},{"$f":"'4'!AA14+A.0!AA14+B.0!AA14+'C.0'!AA14+D.0!AA14","v":0},{"$f":"'4'!AB14+A.0!AB14+B.0!AB14+'C.0'!AB14+D.0!AB14","v":0},{"$f":"'4'!AC14+A.0!AC14+B.0!AC14+'C.0'!AC14+D.0!AC14","v":0},{"$f":"'4'!AD14+A.0!AD14+B.0!AD14+'C.0'!AD14+D.0!AD14","v":0},{"$f":"'4'!AE14+A.0!AE14+B.0!AE14+'C.0'!AE14+D.0!AE14","v":0},{"$f":"'4'!AF14+A.0!AF14+B.0!AF14+'C.0'!AF14+D.0!AF14","v":0},{"$f":"'4'!AG14+A.0!AG14+B.0!AG14+'C.0'!AG14+D.0!AG14","v":0},{"$f":"'4'!AH14+A.0!AH14+B.0!AH14+'C.0'!AH14+D.0!AH14","v":0},{"$f":"'4'!AI14+A.0!AI14+B.0!AI14+'C.0'!AI14+D.0!AI14","v":0},{"$f":"'4'!AJ14+A.0!AJ14+B.0!AJ14+'C.0'!AJ14+D.0!AJ14","v":0},{"$f":"'4'!AK14+A.0!AK14+B.0!AK14+'C.0'!AK14+D.0!AK14","v":0},{"$f":"'4'!AL14+A.0!AL14+B.0!AL14+'C.0'!AL14+D.0!AL14","v":0},{"$f":"'4'!AM14+A.0!AM14+B.0!AM14+'C.0'!AM14+D.0!AM14","v":0},{"$f":"'4'!AN14+A.0!AN14+B.0!AN14+'C.0'!AN14+D.0!AN14","v":0},{"$f":"'4'!AO14+A.0!AO14+B.0!AO14+'C.0'!AO14+D.0!AO14","v":0},{"$f":"'4'!AP14+A.0!AP14+B.0!AP14+'C.0'!AP14+D.0!AP14","v":0},{"$f":"'4'!AQ14+A.0!AQ14+B.0!AQ14+'C.0'!AQ14+D.0!AQ14","v":0},{"$f":"'4'!AR14+A.0!AR14+B.0!AR14+'C.0'!AR14+D.0!AR14","v":0},{"$f":"'4'!AS14+A.0!AS14+B.0!AS14+'C.0'!AS14+D.0!AS14","v":0},{"$f":"'4'!AT14+A.0!AT14+B.0!AT14+'C.0'!AT14+D.0!AT14","v":0},{"$f":"'4'!AU14+A.0!AU14+B.0!AU14+'C.0'!AU14+D.0!AU14","v":0},{"$f":"'4'!AV14+A.0!AV14+B.0!AV14+'C.0'!AV14+D.0!AV14","v":0},{"$f":"'4'!AW14+A.0!AW14+B.0!AW14+'C.0'!AW14+D.0!AW14","v":0},{"$f":"'4'!AX14+A.0!AX14+B.0!AX14+'C.0'!AX14+D.0!AX14","v":0},{"$f":"'4'!AY14+A.0!AY14+B.0!AY14+'C.0'!AY14+D.0!AY14","v":0},{"$f":"'4'!AZ14+A.0!AZ14+B.0!AZ14+'C.0'!AZ14+D.0!AZ14","v":0},{"$f":"'4'!BA14+A.0!BA14+B.0!BA14+'C.0'!BA14+D.0!BA14","v":0},{"$f":"'4'!BB14+A.0!BB14+B.0!BB14+'C.0'!BB14+D.0!BB14","v":0},{"$f":"'4'!BC14+A.0!BC14+B.0!BC14+'C.0'!BC14+D.0!BC14","v":0},{"$f":"'4'!BD14+A.0!BD14+B.0!BD14+'C.0'!BD14+D.0!BD14","v":0},{"$f":"'4'!BE14+A.0!BE14+B.0!BE14+'C.0'!BE14+D.0!BE14","v":0},{"$f":"'4'!BF14+A.0!BF14+B.0!BF14+'C.0'!BF14+D.0!BF14","v":0},{"$f":"'4'!BG14+A.0!BG14+B.0!BG14+'C.0'!BG14+D.0!BG14","v":0},{"$f":"'4'!BH14+A.0!BH14+B.0!BH14+'C.0'!BH14+D.0!BH14","v":0},{"$f":"'4'!BI14+A.0!BI14+B.0!BI14+'C.0'!BI14+D.0!BI14","v":0},{"$f":"'4'!BJ14+A.0!BJ14+B.0!BJ14+'C.0'!BJ14+D.0!BJ14","v":0},{"$f":"'4'!BK14+A.0!BK14+B.0!BK14+'C.0'!BK14+D.0!BK14","v":0},{"$f":"'4'!BL14+A.0!BL14+B.0!BL14+'C.0'!BL14+D.0!BL14","v":0},{"$f":"'4'!BM14+A.0!BM14+B.0!BM14+'C.0'!BM14+D.0!BM14","v":0},{"$f":"'4'!BN14+A.0!BN14+B.0!BN14+'C.0'!BN14+D.0!BN14","v":0},{"$f":"'4'!BO14+A.0!BO14+B.0!BO14+'C.0'!BO14+D.0!BO14","v":0},{"$f":"'4'!BP14+A.0!BP14+B.0!BP14+'C.0'!BP14+D.0!BP14","v":0},{"$f":"'4'!BQ14+A.0!BQ14+B.0!BQ14+'C.0'!BQ14+D.0!BQ14","v":0},{"$f":"'4'!BR14+A.0!BR14+B.0!BR14+'C.0'!BR14+D.0!BR14","v":0},{"$f":"'4'!BS14+A.0!BS14+B.0!BS14+'C.0'!BS14+D.0!BS14","v":0},{"$f":"'4'!BT14+A.0!BT14+B.0!BT14+'C.0'!BT14+D.0!BT14","v":0},{"$f":"'4'!BU14+A.0!BU14+B.0!BU14+'C.0'!BU14+D.0!BU14","v":0},{"$f":"'4'!BV14+A.0!BV14+B.0!BV14+'C.0'!BV14+D.0!BV14","v":0},{"$f":"'4'!BW14+A.0!BW14+B.0!BW14+'C.0'!BW14+D.0!BW14","v":0},{"$f":"'4'!BX14+A.0!BX14+B.0!BX14+'C.0'!BX14+D.0!BX14","v":0},{"$f":"'4'!BY14+A.0!BY14+B.0!BY14+'C.0'!BY14+D.0!BY14","v":0},{"$f":"'4'!BZ14+A.0!BZ14+B.0!BZ14+'C.0'!BZ14+D.0!BZ14","v":0},{"$f":"'4'!CA14+A.0!CA14+B.0!CA14+'C.0'!CA14+D.0!CA14","v":0},{"$f":"'4'!CB14+A.0!CB14+B.0!CB14+'C.0'!CB14+D.0!CB14","v":0},{"$f":"'4'!CC14+A.0!CC14+B.0!CC14+'C.0'!CC14+D.0!CC14","v":0},{"$f":"'4'!CD14+A.0!CD14+B.0!CD14+'C.0'!CD14+D.0!CD14","v":0},{"$f":"'4'!CE14+A.0!CE14+B.0!CE14+'C.0'!CE14+D.0!CE14","v":0},{"$f":"'4'!CF14+A.0!CF14+B.0!CF14+'C.0'!CF14+D.0!CF14","v":0},{"$f":"'4'!CG14+A.0!CG14+B.0!CG14+'C.0'!CG14+D.0!CG14","v":0},{"$f":"'4'!CH14+A.0!CH14+B.0!CH14+'C.0'!CH14+D.0!CH14","v":0},{"$f":"'4'!CI14+A.0!CI14+B.0!CI14+'C.0'!CI14+D.0!CI14","v":0},{"$f":"'4'!CJ14+A.0!CJ14+B.0!CJ14+'C.0'!CJ14+D.0!CJ14","v":0},{"$f":"'4'!CK14+A.0!CK14+B.0!CK14+'C.0'!CK14+D.0!CK14","v":0},{"$f":"'4'!CL14+A.0!CL14+B.0!CL14+'C.0'!CL14+D.0!CL14","v":0},{"$f":"'4'!CM14+A.0!CM14+B.0!CM14+'C.0'!CM14+D.0!CM14","v":0},{"$f":"'4'!CN14+A.0!CN14+B.0!CN14+'C.0'!CN14+D.0!CN14","v":0},{"$f":"'4'!CO14+A.0!CO14+B.0!CO14+'C.0'!CO14+D.0!CO14","v":0},{"$f":"'4'!CP14+A.0!CP14+B.0!CP14+'C.0'!CP14+D.0!CP14","v":0},{"$f":"'4'!CQ14+A.0!CQ14+B.0!CQ14+'C.0'!CQ14+D.0!CQ14","v":0},{"$f":"'4'!CR14+A.0!CR14+B.0!CR14+'C.0'!CR14+D.0!CR14","v":0},{"$f":"'4'!CS14+A.0!CS14+B.0!CS14+'C.0'!CS14+D.0!CS14","v":0},{"$f":"'4'!CT14+A.0!CT14+B.0!CT14+'C.0'!CT14+D.0!CT14","v":0},{"$f":"'4'!CU14+A.0!CU14+B.0!CU14+'C.0'!CU14+D.0!CU14","v":0},{"$f":"'4'!CV14+A.0!CV14+B.0!CV14+'C.0'!CV14+D.0!CV14","v":0},{"$f":"'4'!CW14+A.0!CW14+B.0!CW14+'C.0'!CW14+D.0!CW14","v":0},{"$f":"'4'!CX14+A.0!CX14+B.0!CX14+'C.0'!CX14+D.0!CX14","v":0},{"$f":"'4'!CY14+A.0!CY14+B.0!CY14+'C.0'!CY14+D.0!CY14","v":0},{"$f":"'4'!CZ14+A.0!CZ14+B.0!CZ14+'C.0'!CZ14+D.0!CZ14","v":0},{"$f":"'4'!DA14+A.0!DA14+B.0!DA14+'C.0'!DA14+D.0!DA14","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"F15+NPV(FDN,G15:INDEX(G15:DA15,PAL))","v":0},0,{"$f":"'4'!F15+A.0!F15+B.0!F15+'C.0'!F15+D.0!F15","v":0},{"$f":"'4'!G15+A.0!G15+B.0!G15+'C.0'!G15+D.0!G15","v":0},{"$f":"'4'!H15+A.0!H15+B.0!H15+'C.0'!H15+D.0!H15","v":0},{"$f":"'4'!I15+A.0!I15+B.0!I15+'C.0'!I15+D.0!I15","v":0},{"$f":"'4'!J15+A.0!J15+B.0!J15+'C.0'!J15+D.0!J15","v":0},{"$f":"'4'!K15+A.0!K15+B.0!K15+'C.0'!K15+D.0!K15","v":0},{"$f":"'4'!L15+A.0!L15+B.0!L15+'C.0'!L15+D.0!L15","v":0},{"$f":"'4'!M15+A.0!M15+B.0!M15+'C.0'!M15+D.0!M15","v":0},{"$f":"'4'!N15+A.0!N15+B.0!N15+'C.0'!N15+D.0!N15","v":0},{"$f":"'4'!O15+A.0!O15+B.0!O15+'C.0'!O15+D.0!O15","v":0},{"$f":"'4'!P15+A.0!P15+B.0!P15+'C.0'!P15+D.0!P15","v":0},{"$f":"'4'!Q15+A.0!Q15+B.0!Q15+'C.0'!Q15+D.0!Q15","v":0},{"$f":"'4'!R15+A.0!R15+B.0!R15+'C.0'!R15+D.0!R15","v":0},{"$f":"'4'!S15+A.0!S15+B.0!S15+'C.0'!S15+D.0!S15","v":0},{"$f":"'4'!T15+A.0!T15+B.0!T15+'C.0'!T15+D.0!T15","v":0},{"$f":"'4'!U15+A.0!U15+B.0!U15+'C.0'!U15+D.0!U15","v":0},{"$f":"'4'!V15+A.0!V15+B.0!V15+'C.0'!V15+D.0!V15","v":0},{"$f":"'4'!W15+A.0!W15+B.0!W15+'C.0'!W15+D.0!W15","v":0},{"$f":"'4'!X15+A.0!X15+B.0!X15+'C.0'!X15+D.0!X15","v":0},{"$f":"'4'!Y15+A.0!Y15+B.0!Y15+'C.0'!Y15+D.0!Y15","v":0},{"$f":"'4'!Z15+A.0!Z15+B.0!Z15+'C.0'!Z15+D.0!Z15","v":0},{"$f":"'4'!AA15+A.0!AA15+B.0!AA15+'C.0'!AA15+D.0!AA15","v":0},{"$f":"'4'!AB15+A.0!AB15+B.0!AB15+'C.0'!AB15+D.0!AB15","v":0},{"$f":"'4'!AC15+A.0!AC15+B.0!AC15+'C.0'!AC15+D.0!AC15","v":0},{"$f":"'4'!AD15+A.0!AD15+B.0!AD15+'C.0'!AD15+D.0!AD15","v":0},{"$f":"'4'!AE15+A.0!AE15+B.0!AE15+'C.0'!AE15+D.0!AE15","v":0},{"$f":"'4'!AF15+A.0!AF15+B.0!AF15+'C.0'!AF15+D.0!AF15","v":0},{"$f":"'4'!AG15+A.0!AG15+B.0!AG15+'C.0'!AG15+D.0!AG15","v":0},{"$f":"'4'!AH15+A.0!AH15+B.0!AH15+'C.0'!AH15+D.0!AH15","v":0},{"$f":"'4'!AI15+A.0!AI15+B.0!AI15+'C.0'!AI15+D.0!AI15","v":0},{"$f":"'4'!AJ15+A.0!AJ15+B.0!AJ15+'C.0'!AJ15+D.0!AJ15","v":0},{"$f":"'4'!AK15+A.0!AK15+B.0!AK15+'C.0'!AK15+D.0!AK15","v":0},{"$f":"'4'!AL15+A.0!AL15+B.0!AL15+'C.0'!AL15+D.0!AL15","v":0},{"$f":"'4'!AM15+A.0!AM15+B.0!AM15+'C.0'!AM15+D.0!AM15","v":0},{"$f":"'4'!AN15+A.0!AN15+B.0!AN15+'C.0'!AN15+D.0!AN15","v":0},{"$f":"'4'!AO15+A.0!AO15+B.0!AO15+'C.0'!AO15+D.0!AO15","v":0},{"$f":"'4'!AP15+A.0!AP15+B.0!AP15+'C.0'!AP15+D.0!AP15","v":0},{"$f":"'4'!AQ15+A.0!AQ15+B.0!AQ15+'C.0'!AQ15+D.0!AQ15","v":0},{"$f":"'4'!AR15+A.0!AR15+B.0!AR15+'C.0'!AR15+D.0!AR15","v":0},{"$f":"'4'!AS15+A.0!AS15+B.0!AS15+'C.0'!AS15+D.0!AS15","v":0},{"$f":"'4'!AT15+A.0!AT15+B.0!AT15+'C.0'!AT15+D.0!AT15","v":0},{"$f":"'4'!AU15+A.0!AU15+B.0!AU15+'C.0'!AU15+D.0!AU15","v":0},{"$f":"'4'!AV15+A.0!AV15+B.0!AV15+'C.0'!AV15+D.0!AV15","v":0},{"$f":"'4'!AW15+A.0!AW15+B.0!AW15+'C.0'!AW15+D.0!AW15","v":0},{"$f":"'4'!AX15+A.0!AX15+B.0!AX15+'C.0'!AX15+D.0!AX15","v":0},{"$f":"'4'!AY15+A.0!AY15+B.0!AY15+'C.0'!AY15+D.0!AY15","v":0},{"$f":"'4'!AZ15+A.0!AZ15+B.0!AZ15+'C.0'!AZ15+D.0!AZ15","v":0},{"$f":"'4'!BA15+A.0!BA15+B.0!BA15+'C.0'!BA15+D.0!BA15","v":0},{"$f":"'4'!BB15+A.0!BB15+B.0!BB15+'C.0'!BB15+D.0!BB15","v":0},{"$f":"'4'!BC15+A.0!BC15+B.0!BC15+'C.0'!BC15+D.0!BC15","v":0},{"$f":"'4'!BD15+A.0!BD15+B.0!BD15+'C.0'!BD15+D.0!BD15","v":0},{"$f":"'4'!BE15+A.0!BE15+B.0!BE15+'C.0'!BE15+D.0!BE15","v":0},{"$f":"'4'!BF15+A.0!BF15+B.0!BF15+'C.0'!BF15+D.0!BF15","v":0},{"$f":"'4'!BG15+A.0!BG15+B.0!BG15+'C.0'!BG15+D.0!BG15","v":0},{"$f":"'4'!BH15+A.0!BH15+B.0!BH15+'C.0'!BH15+D.0!BH15","v":0},{"$f":"'4'!BI15+A.0!BI15+B.0!BI15+'C.0'!BI15+D.0!BI15","v":0},{"$f":"'4'!BJ15+A.0!BJ15+B.0!BJ15+'C.0'!BJ15+D.0!BJ15","v":0},{"$f":"'4'!BK15+A.0!BK15+B.0!BK15+'C.0'!BK15+D.0!BK15","v":0},{"$f":"'4'!BL15+A.0!BL15+B.0!BL15+'C.0'!BL15+D.0!BL15","v":0},{"$f":"'4'!BM15+A.0!BM15+B.0!BM15+'C.0'!BM15+D.0!BM15","v":0},{"$f":"'4'!BN15+A.0!BN15+B.0!BN15+'C.0'!BN15+D.0!BN15","v":0},{"$f":"'4'!BO15+A.0!BO15+B.0!BO15+'C.0'!BO15+D.0!BO15","v":0},{"$f":"'4'!BP15+A.0!BP15+B.0!BP15+'C.0'!BP15+D.0!BP15","v":0},{"$f":"'4'!BQ15+A.0!BQ15+B.0!BQ15+'C.0'!BQ15+D.0!BQ15","v":0},{"$f":"'4'!BR15+A.0!BR15+B.0!BR15+'C.0'!BR15+D.0!BR15","v":0},{"$f":"'4'!BS15+A.0!BS15+B.0!BS15+'C.0'!BS15+D.0!BS15","v":0},{"$f":"'4'!BT15+A.0!BT15+B.0!BT15+'C.0'!BT15+D.0!BT15","v":0},{"$f":"'4'!BU15+A.0!BU15+B.0!BU15+'C.0'!BU15+D.0!BU15","v":0},{"$f":"'4'!BV15+A.0!BV15+B.0!BV15+'C.0'!BV15+D.0!BV15","v":0},{"$f":"'4'!BW15+A.0!BW15+B.0!BW15+'C.0'!BW15+D.0!BW15","v":0},{"$f":"'4'!BX15+A.0!BX15+B.0!BX15+'C.0'!BX15+D.0!BX15","v":0},{"$f":"'4'!BY15+A.0!BY15+B.0!BY15+'C.0'!BY15+D.0!BY15","v":0},{"$f":"'4'!BZ15+A.0!BZ15+B.0!BZ15+'C.0'!BZ15+D.0!BZ15","v":0},{"$f":"'4'!CA15+A.0!CA15+B.0!CA15+'C.0'!CA15+D.0!CA15","v":0},{"$f":"'4'!CB15+A.0!CB15+B.0!CB15+'C.0'!CB15+D.0!CB15","v":0},{"$f":"'4'!CC15+A.0!CC15+B.0!CC15+'C.0'!CC15+D.0!CC15","v":0},{"$f":"'4'!CD15+A.0!CD15+B.0!CD15+'C.0'!CD15+D.0!CD15","v":0},{"$f":"'4'!CE15+A.0!CE15+B.0!CE15+'C.0'!CE15+D.0!CE15","v":0},{"$f":"'4'!CF15+A.0!CF15+B.0!CF15+'C.0'!CF15+D.0!CF15","v":0},{"$f":"'4'!CG15+A.0!CG15+B.0!CG15+'C.0'!CG15+D.0!CG15","v":0},{"$f":"'4'!CH15+A.0!CH15+B.0!CH15+'C.0'!CH15+D.0!CH15","v":0},{"$f":"'4'!CI15+A.0!CI15+B.0!CI15+'C.0'!CI15+D.0!CI15","v":0},{"$f":"'4'!CJ15+A.0!CJ15+B.0!CJ15+'C.0'!CJ15+D.0!CJ15","v":0},{"$f":"'4'!CK15+A.0!CK15+B.0!CK15+'C.0'!CK15+D.0!CK15","v":0},{"$f":"'4'!CL15+A.0!CL15+B.0!CL15+'C.0'!CL15+D.0!CL15","v":0},{"$f":"'4'!CM15+A.0!CM15+B.0!CM15+'C.0'!CM15+D.0!CM15","v":0},{"$f":"'4'!CN15+A.0!CN15+B.0!CN15+'C.0'!CN15+D.0!CN15","v":0},{"$f":"'4'!CO15+A.0!CO15+B.0!CO15+'C.0'!CO15+D.0!CO15","v":0},{"$f":"'4'!CP15+A.0!CP15+B.0!CP15+'C.0'!CP15+D.0!CP15","v":0},{"$f":"'4'!CQ15+A.0!CQ15+B.0!CQ15+'C.0'!CQ15+D.0!CQ15","v":0},{"$f":"'4'!CR15+A.0!CR15+B.0!CR15+'C.0'!CR15+D.0!CR15","v":0},{"$f":"'4'!CS15+A.0!CS15+B.0!CS15+'C.0'!CS15+D.0!CS15","v":0},{"$f":"'4'!CT15+A.0!CT15+B.0!CT15+'C.0'!CT15+D.0!CT15","v":0},{"$f":"'4'!CU15+A.0!CU15+B.0!CU15+'C.0'!CU15+D.0!CU15","v":0},{"$f":"'4'!CV15+A.0!CV15+B.0!CV15+'C.0'!CV15+D.0!CV15","v":0},{"$f":"'4'!CW15+A.0!CW15+B.0!CW15+'C.0'!CW15+D.0!CW15","v":0},{"$f":"'4'!CX15+A.0!CX15+B.0!CX15+'C.0'!CX15+D.0!CX15","v":0},{"$f":"'4'!CY15+A.0!CY15+B.0!CY15+'C.0'!CY15+D.0!CY15","v":0},{"$f":"'4'!CZ15+A.0!CZ15+B.0!CZ15+'C.0'!CZ15+D.0!CZ15","v":0},{"$f":"'4'!DA15+A.0!DA15+B.0!DA15+'C.0'!DA15+D.0!DA15","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"F16+NPV(FDN,G16:INDEX(G16:DA16,PAL))","v":0},0,{"$f":"'4'!F16+A.0!F16+B.0!F16+'C.0'!F16+D.0!F16","v":0},{"$f":"'4'!G16+A.0!G16+B.0!G16+'C.0'!G16+D.0!G16","v":0},{"$f":"'4'!H16+A.0!H16+B.0!H16+'C.0'!H16+D.0!H16","v":0},{"$f":"'4'!I16+A.0!I16+B.0!I16+'C.0'!I16+D.0!I16","v":0},{"$f":"'4'!J16+A.0!J16+B.0!J16+'C.0'!J16+D.0!J16","v":0},{"$f":"'4'!K16+A.0!K16+B.0!K16+'C.0'!K16+D.0!K16","v":0},{"$f":"'4'!L16+A.0!L16+B.0!L16+'C.0'!L16+D.0!L16","v":0},{"$f":"'4'!M16+A.0!M16+B.0!M16+'C.0'!M16+D.0!M16","v":0},{"$f":"'4'!N16+A.0!N16+B.0!N16+'C.0'!N16+D.0!N16","v":0},{"$f":"'4'!O16+A.0!O16+B.0!O16+'C.0'!O16+D.0!O16","v":0},{"$f":"'4'!P16+A.0!P16+B.0!P16+'C.0'!P16+D.0!P16","v":0},{"$f":"'4'!Q16+A.0!Q16+B.0!Q16+'C.0'!Q16+D.0!Q16","v":0},{"$f":"'4'!R16+A.0!R16+B.0!R16+'C.0'!R16+D.0!R16","v":0},{"$f":"'4'!S16+A.0!S16+B.0!S16+'C.0'!S16+D.0!S16","v":0},{"$f":"'4'!T16+A.0!T16+B.0!T16+'C.0'!T16+D.0!T16","v":0},{"$f":"'4'!U16+A.0!U16+B.0!U16+'C.0'!U16+D.0!U16","v":0},{"$f":"'4'!V16+A.0!V16+B.0!V16+'C.0'!V16+D.0!V16","v":0},{"$f":"'4'!W16+A.0!W16+B.0!W16+'C.0'!W16+D.0!W16","v":0},{"$f":"'4'!X16+A.0!X16+B.0!X16+'C.0'!X16+D.0!X16","v":0},{"$f":"'4'!Y16+A.0!Y16+B.0!Y16+'C.0'!Y16+D.0!Y16","v":0},{"$f":"'4'!Z16+A.0!Z16+B.0!Z16+'C.0'!Z16+D.0!Z16","v":0},{"$f":"'4'!AA16+A.0!AA16+B.0!AA16+'C.0'!AA16+D.0!AA16","v":0},{"$f":"'4'!AB16+A.0!AB16+B.0!AB16+'C.0'!AB16+D.0!AB16","v":0},{"$f":"'4'!AC16+A.0!AC16+B.0!AC16+'C.0'!AC16+D.0!AC16","v":0},{"$f":"'4'!AD16+A.0!AD16+B.0!AD16+'C.0'!AD16+D.0!AD16","v":0},{"$f":"'4'!AE16+A.0!AE16+B.0!AE16+'C.0'!AE16+D.0!AE16","v":0},{"$f":"'4'!AF16+A.0!AF16+B.0!AF16+'C.0'!AF16+D.0!AF16","v":0},{"$f":"'4'!AG16+A.0!AG16+B.0!AG16+'C.0'!AG16+D.0!AG16","v":0},{"$f":"'4'!AH16+A.0!AH16+B.0!AH16+'C.0'!AH16+D.0!AH16","v":0},{"$f":"'4'!AI16+A.0!AI16+B.0!AI16+'C.0'!AI16+D.0!AI16","v":0},{"$f":"'4'!AJ16+A.0!AJ16+B.0!AJ16+'C.0'!AJ16+D.0!AJ16","v":0},{"$f":"'4'!AK16+A.0!AK16+B.0!AK16+'C.0'!AK16+D.0!AK16","v":0},{"$f":"'4'!AL16+A.0!AL16+B.0!AL16+'C.0'!AL16+D.0!AL16","v":0},{"$f":"'4'!AM16+A.0!AM16+B.0!AM16+'C.0'!AM16+D.0!AM16","v":0},{"$f":"'4'!AN16+A.0!AN16+B.0!AN16+'C.0'!AN16+D.0!AN16","v":0},{"$f":"'4'!AO16+A.0!AO16+B.0!AO16+'C.0'!AO16+D.0!AO16","v":0},{"$f":"'4'!AP16+A.0!AP16+B.0!AP16+'C.0'!AP16+D.0!AP16","v":0},{"$f":"'4'!AQ16+A.0!AQ16+B.0!AQ16+'C.0'!AQ16+D.0!AQ16","v":0},{"$f":"'4'!AR16+A.0!AR16+B.0!AR16+'C.0'!AR16+D.0!AR16","v":0},{"$f":"'4'!AS16+A.0!AS16+B.0!AS16+'C.0'!AS16+D.0!AS16","v":0},{"$f":"'4'!AT16+A.0!AT16+B.0!AT16+'C.0'!AT16+D.0!AT16","v":0},{"$f":"'4'!AU16+A.0!AU16+B.0!AU16+'C.0'!AU16+D.0!AU16","v":0},{"$f":"'4'!AV16+A.0!AV16+B.0!AV16+'C.0'!AV16+D.0!AV16","v":0},{"$f":"'4'!AW16+A.0!AW16+B.0!AW16+'C.0'!AW16+D.0!AW16","v":0},{"$f":"'4'!AX16+A.0!AX16+B.0!AX16+'C.0'!AX16+D.0!AX16","v":0},{"$f":"'4'!AY16+A.0!AY16+B.0!AY16+'C.0'!AY16+D.0!AY16","v":0},{"$f":"'4'!AZ16+A.0!AZ16+B.0!AZ16+'C.0'!AZ16+D.0!AZ16","v":0},{"$f":"'4'!BA16+A.0!BA16+B.0!BA16+'C.0'!BA16+D.0!BA16","v":0},{"$f":"'4'!BB16+A.0!BB16+B.0!BB16+'C.0'!BB16+D.0!BB16","v":0},{"$f":"'4'!BC16+A.0!BC16+B.0!BC16+'C.0'!BC16+D.0!BC16","v":0},{"$f":"'4'!BD16+A.0!BD16+B.0!BD16+'C.0'!BD16+D.0!BD16","v":0},{"$f":"'4'!BE16+A.0!BE16+B.0!BE16+'C.0'!BE16+D.0!BE16","v":0},{"$f":"'4'!BF16+A.0!BF16+B.0!BF16+'C.0'!BF16+D.0!BF16","v":0},{"$f":"'4'!BG16+A.0!BG16+B.0!BG16+'C.0'!BG16+D.0!BG16","v":0},{"$f":"'4'!BH16+A.0!BH16+B.0!BH16+'C.0'!BH16+D.0!BH16","v":0},{"$f":"'4'!BI16+A.0!BI16+B.0!BI16+'C.0'!BI16+D.0!BI16","v":0},{"$f":"'4'!BJ16+A.0!BJ16+B.0!BJ16+'C.0'!BJ16+D.0!BJ16","v":0},{"$f":"'4'!BK16+A.0!BK16+B.0!BK16+'C.0'!BK16+D.0!BK16","v":0},{"$f":"'4'!BL16+A.0!BL16+B.0!BL16+'C.0'!BL16+D.0!BL16","v":0},{"$f":"'4'!BM16+A.0!BM16+B.0!BM16+'C.0'!BM16+D.0!BM16","v":0},{"$f":"'4'!BN16+A.0!BN16+B.0!BN16+'C.0'!BN16+D.0!BN16","v":0},{"$f":"'4'!BO16+A.0!BO16+B.0!BO16+'C.0'!BO16+D.0!BO16","v":0},{"$f":"'4'!BP16+A.0!BP16+B.0!BP16+'C.0'!BP16+D.0!BP16","v":0},{"$f":"'4'!BQ16+A.0!BQ16+B.0!BQ16+'C.0'!BQ16+D.0!BQ16","v":0},{"$f":"'4'!BR16+A.0!BR16+B.0!BR16+'C.0'!BR16+D.0!BR16","v":0},{"$f":"'4'!BS16+A.0!BS16+B.0!BS16+'C.0'!BS16+D.0!BS16","v":0},{"$f":"'4'!BT16+A.0!BT16+B.0!BT16+'C.0'!BT16+D.0!BT16","v":0},{"$f":"'4'!BU16+A.0!BU16+B.0!BU16+'C.0'!BU16+D.0!BU16","v":0},{"$f":"'4'!BV16+A.0!BV16+B.0!BV16+'C.0'!BV16+D.0!BV16","v":0},{"$f":"'4'!BW16+A.0!BW16+B.0!BW16+'C.0'!BW16+D.0!BW16","v":0},{"$f":"'4'!BX16+A.0!BX16+B.0!BX16+'C.0'!BX16+D.0!BX16","v":0},{"$f":"'4'!BY16+A.0!BY16+B.0!BY16+'C.0'!BY16+D.0!BY16","v":0},{"$f":"'4'!BZ16+A.0!BZ16+B.0!BZ16+'C.0'!BZ16+D.0!BZ16","v":0},{"$f":"'4'!CA16+A.0!CA16+B.0!CA16+'C.0'!CA16+D.0!CA16","v":0},{"$f":"'4'!CB16+A.0!CB16+B.0!CB16+'C.0'!CB16+D.0!CB16","v":0},{"$f":"'4'!CC16+A.0!CC16+B.0!CC16+'C.0'!CC16+D.0!CC16","v":0},{"$f":"'4'!CD16+A.0!CD16+B.0!CD16+'C.0'!CD16+D.0!CD16","v":0},{"$f":"'4'!CE16+A.0!CE16+B.0!CE16+'C.0'!CE16+D.0!CE16","v":0},{"$f":"'4'!CF16+A.0!CF16+B.0!CF16+'C.0'!CF16+D.0!CF16","v":0},{"$f":"'4'!CG16+A.0!CG16+B.0!CG16+'C.0'!CG16+D.0!CG16","v":0},{"$f":"'4'!CH16+A.0!CH16+B.0!CH16+'C.0'!CH16+D.0!CH16","v":0},{"$f":"'4'!CI16+A.0!CI16+B.0!CI16+'C.0'!CI16+D.0!CI16","v":0},{"$f":"'4'!CJ16+A.0!CJ16+B.0!CJ16+'C.0'!CJ16+D.0!CJ16","v":0},{"$f":"'4'!CK16+A.0!CK16+B.0!CK16+'C.0'!CK16+D.0!CK16","v":0},{"$f":"'4'!CL16+A.0!CL16+B.0!CL16+'C.0'!CL16+D.0!CL16","v":0},{"$f":"'4'!CM16+A.0!CM16+B.0!CM16+'C.0'!CM16+D.0!CM16","v":0},{"$f":"'4'!CN16+A.0!CN16+B.0!CN16+'C.0'!CN16+D.0!CN16","v":0},{"$f":"'4'!CO16+A.0!CO16+B.0!CO16+'C.0'!CO16+D.0!CO16","v":0},{"$f":"'4'!CP16+A.0!CP16+B.0!CP16+'C.0'!CP16+D.0!CP16","v":0},{"$f":"'4'!CQ16+A.0!CQ16+B.0!CQ16+'C.0'!CQ16+D.0!CQ16","v":0},{"$f":"'4'!CR16+A.0!CR16+B.0!CR16+'C.0'!CR16+D.0!CR16","v":0},{"$f":"'4'!CS16+A.0!CS16+B.0!CS16+'C.0'!CS16+D.0!CS16","v":0},{"$f":"'4'!CT16+A.0!CT16+B.0!CT16+'C.0'!CT16+D.0!CT16","v":0},{"$f":"'4'!CU16+A.0!CU16+B.0!CU16+'C.0'!CU16+D.0!CU16","v":0},{"$f":"'4'!CV16+A.0!CV16+B.0!CV16+'C.0'!CV16+D.0!CV16","v":0},{"$f":"'4'!CW16+A.0!CW16+B.0!CW16+'C.0'!CW16+D.0!CW16","v":0},{"$f":"'4'!CX16+A.0!CX16+B.0!CX16+'C.0'!CX16+D.0!CX16","v":0},{"$f":"'4'!CY16+A.0!CY16+B.0!CY16+'C.0'!CY16+D.0!CY16","v":0},{"$f":"'4'!CZ16+A.0!CZ16+B.0!CZ16+'C.0'!CZ16+D.0!CZ16","v":0},{"$f":"'4'!DA16+A.0!DA16+B.0!DA16+'C.0'!DA16+D.0!DA16","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"ROUND(SUM(D18:D20),0)","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK18:AK20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX18:BX20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"F18+NPV(FDN,G18:INDEX(G18:DA18,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F18:$DA18)","v":0},{"$f":"'4'!F18+A.0!F18+B.0!F18+'C.0'!F18+D.0!F18","v":0},{"$f":"'4'!G18+A.0!G18+B.0!G18+'C.0'!G18+D.0!G18","v":0},{"$f":"'4'!H18+A.0!H18+B.0!H18+'C.0'!H18+D.0!H18","v":0},{"$f":"'4'!I18+A.0!I18+B.0!I18+'C.0'!I18+D.0!I18","v":0},{"$f":"'4'!J18+A.0!J18+B.0!J18+'C.0'!J18+D.0!J18","v":0},{"$f":"'4'!K18+A.0!K18+B.0!K18+'C.0'!K18+D.0!K18","v":0},{"$f":"'4'!L18+A.0!L18+B.0!L18+'C.0'!L18+D.0!L18","v":0},{"$f":"'4'!M18+A.0!M18+B.0!M18+'C.0'!M18+D.0!M18","v":0},{"$f":"'4'!N18+A.0!N18+B.0!N18+'C.0'!N18+D.0!N18","v":0},{"$f":"'4'!O18+A.0!O18+B.0!O18+'C.0'!O18+D.0!O18","v":0},{"$f":"'4'!P18+A.0!P18+B.0!P18+'C.0'!P18+D.0!P18","v":0},{"$f":"'4'!Q18+A.0!Q18+B.0!Q18+'C.0'!Q18+D.0!Q18","v":0},{"$f":"'4'!R18+A.0!R18+B.0!R18+'C.0'!R18+D.0!R18","v":0},{"$f":"'4'!S18+A.0!S18+B.0!S18+'C.0'!S18+D.0!S18","v":0},{"$f":"'4'!T18+A.0!T18+B.0!T18+'C.0'!T18+D.0!T18","v":0},{"$f":"'4'!U18+A.0!U18+B.0!U18+'C.0'!U18+D.0!U18","v":0},{"$f":"'4'!V18+A.0!V18+B.0!V18+'C.0'!V18+D.0!V18","v":0},{"$f":"'4'!W18+A.0!W18+B.0!W18+'C.0'!W18+D.0!W18","v":0},{"$f":"'4'!X18+A.0!X18+B.0!X18+'C.0'!X18+D.0!X18","v":0},{"$f":"'4'!Y18+A.0!Y18+B.0!Y18+'C.0'!Y18+D.0!Y18","v":0},{"$f":"'4'!Z18+A.0!Z18+B.0!Z18+'C.0'!Z18+D.0!Z18","v":0},{"$f":"'4'!AA18+A.0!AA18+B.0!AA18+'C.0'!AA18+D.0!AA18","v":0},{"$f":"'4'!AB18+A.0!AB18+B.0!AB18+'C.0'!AB18+D.0!AB18","v":0},{"$f":"'4'!AC18+A.0!AC18+B.0!AC18+'C.0'!AC18+D.0!AC18","v":0},{"$f":"'4'!AD18+A.0!AD18+B.0!AD18+'C.0'!AD18+D.0!AD18","v":0},{"$f":"'4'!AE18+A.0!AE18+B.0!AE18+'C.0'!AE18+D.0!AE18","v":0},{"$f":"'4'!AF18+A.0!AF18+B.0!AF18+'C.0'!AF18+D.0!AF18","v":0},{"$f":"'4'!AG18+A.0!AG18+B.0!AG18+'C.0'!AG18+D.0!AG18","v":0},{"$f":"'4'!AH18+A.0!AH18+B.0!AH18+'C.0'!AH18+D.0!AH18","v":0},{"$f":"'4'!AI18+A.0!AI18+B.0!AI18+'C.0'!AI18+D.0!AI18","v":0},{"$f":"'4'!AJ18+A.0!AJ18+B.0!AJ18+'C.0'!AJ18+D.0!AJ18","v":0},{"$f":"'4'!AK18+A.0!AK18+B.0!AK18+'C.0'!AK18+D.0!AK18","v":0},{"$f":"'4'!AL18+A.0!AL18+B.0!AL18+'C.0'!AL18+D.0!AL18","v":0},{"$f":"'4'!AM18+A.0!AM18+B.0!AM18+'C.0'!AM18+D.0!AM18","v":0},{"$f":"'4'!AN18+A.0!AN18+B.0!AN18+'C.0'!AN18+D.0!AN18","v":0},{"$f":"'4'!AO18+A.0!AO18+B.0!AO18+'C.0'!AO18+D.0!AO18","v":0},{"$f":"'4'!AP18+A.0!AP18+B.0!AP18+'C.0'!AP18+D.0!AP18","v":0},{"$f":"'4'!AQ18+A.0!AQ18+B.0!AQ18+'C.0'!AQ18+D.0!AQ18","v":0},{"$f":"'4'!AR18+A.0!AR18+B.0!AR18+'C.0'!AR18+D.0!AR18","v":0},{"$f":"'4'!AS18+A.0!AS18+B.0!AS18+'C.0'!AS18+D.0!AS18","v":0},{"$f":"'4'!AT18+A.0!AT18+B.0!AT18+'C.0'!AT18+D.0!AT18","v":0},{"$f":"'4'!AU18+A.0!AU18+B.0!AU18+'C.0'!AU18+D.0!AU18","v":0},{"$f":"'4'!AV18+A.0!AV18+B.0!AV18+'C.0'!AV18+D.0!AV18","v":0},{"$f":"'4'!AW18+A.0!AW18+B.0!AW18+'C.0'!AW18+D.0!AW18","v":0},{"$f":"'4'!AX18+A.0!AX18+B.0!AX18+'C.0'!AX18+D.0!AX18","v":0},{"$f":"'4'!AY18+A.0!AY18+B.0!AY18+'C.0'!AY18+D.0!AY18","v":0},{"$f":"'4'!AZ18+A.0!AZ18+B.0!AZ18+'C.0'!AZ18+D.0!AZ18","v":0},{"$f":"'4'!BA18+A.0!BA18+B.0!BA18+'C.0'!BA18+D.0!BA18","v":0},{"$f":"'4'!BB18+A.0!BB18+B.0!BB18+'C.0'!BB18+D.0!BB18","v":0},{"$f":"'4'!BC18+A.0!BC18+B.0!BC18+'C.0'!BC18+D.0!BC18","v":0},{"$f":"'4'!BD18+A.0!BD18+B.0!BD18+'C.0'!BD18+D.0!BD18","v":0},{"$f":"'4'!BE18+A.0!BE18+B.0!BE18+'C.0'!BE18+D.0!BE18","v":0},{"$f":"'4'!BF18+A.0!BF18+B.0!BF18+'C.0'!BF18+D.0!BF18","v":0},{"$f":"'4'!BG18+A.0!BG18+B.0!BG18+'C.0'!BG18+D.0!BG18","v":0},{"$f":"'4'!BH18+A.0!BH18+B.0!BH18+'C.0'!BH18+D.0!BH18","v":0},{"$f":"'4'!BI18+A.0!BI18+B.0!BI18+'C.0'!BI18+D.0!BI18","v":0},{"$f":"'4'!BJ18+A.0!BJ18+B.0!BJ18+'C.0'!BJ18+D.0!BJ18","v":0},{"$f":"'4'!BK18+A.0!BK18+B.0!BK18+'C.0'!BK18+D.0!BK18","v":0},{"$f":"'4'!BL18+A.0!BL18+B.0!BL18+'C.0'!BL18+D.0!BL18","v":0},{"$f":"'4'!BM18+A.0!BM18+B.0!BM18+'C.0'!BM18+D.0!BM18","v":0},{"$f":"'4'!BN18+A.0!BN18+B.0!BN18+'C.0'!BN18+D.0!BN18","v":0},{"$f":"'4'!BO18+A.0!BO18+B.0!BO18+'C.0'!BO18+D.0!BO18","v":0},{"$f":"'4'!BP18+A.0!BP18+B.0!BP18+'C.0'!BP18+D.0!BP18","v":0},{"$f":"'4'!BQ18+A.0!BQ18+B.0!BQ18+'C.0'!BQ18+D.0!BQ18","v":0},{"$f":"'4'!BR18+A.0!BR18+B.0!BR18+'C.0'!BR18+D.0!BR18","v":0},{"$f":"'4'!BS18+A.0!BS18+B.0!BS18+'C.0'!BS18+D.0!BS18","v":0},{"$f":"'4'!BT18+A.0!BT18+B.0!BT18+'C.0'!BT18+D.0!BT18","v":0},{"$f":"'4'!BU18+A.0!BU18+B.0!BU18+'C.0'!BU18+D.0!BU18","v":0},{"$f":"'4'!BV18+A.0!BV18+B.0!BV18+'C.0'!BV18+D.0!BV18","v":0},{"$f":"'4'!BW18+A.0!BW18+B.0!BW18+'C.0'!BW18+D.0!BW18","v":0},{"$f":"'4'!BX18+A.0!BX18+B.0!BX18+'C.0'!BX18+D.0!BX18","v":0},{"$f":"'4'!BY18+A.0!BY18+B.0!BY18+'C.0'!BY18+D.0!BY18","v":0},{"$f":"'4'!BZ18+A.0!BZ18+B.0!BZ18+'C.0'!BZ18+D.0!BZ18","v":0},{"$f":"'4'!CA18+A.0!CA18+B.0!CA18+'C.0'!CA18+D.0!CA18","v":0},{"$f":"'4'!CB18+A.0!CB18+B.0!CB18+'C.0'!CB18+D.0!CB18","v":0},{"$f":"'4'!CC18+A.0!CC18+B.0!CC18+'C.0'!CC18+D.0!CC18","v":0},{"$f":"'4'!CD18+A.0!CD18+B.0!CD18+'C.0'!CD18+D.0!CD18","v":0},{"$f":"'4'!CE18+A.0!CE18+B.0!CE18+'C.0'!CE18+D.0!CE18","v":0},{"$f":"'4'!CF18+A.0!CF18+B.0!CF18+'C.0'!CF18+D.0!CF18","v":0},{"$f":"'4'!CG18+A.0!CG18+B.0!CG18+'C.0'!CG18+D.0!CG18","v":0},{"$f":"'4'!CH18+A.0!CH18+B.0!CH18+'C.0'!CH18+D.0!CH18","v":0},{"$f":"'4'!CI18+A.0!CI18+B.0!CI18+'C.0'!CI18+D.0!CI18","v":0},{"$f":"'4'!CJ18+A.0!CJ18+B.0!CJ18+'C.0'!CJ18+D.0!CJ18","v":0},{"$f":"'4'!CK18+A.0!CK18+B.0!CK18+'C.0'!CK18+D.0!CK18","v":0},{"$f":"'4'!CL18+A.0!CL18+B.0!CL18+'C.0'!CL18+D.0!CL18","v":0},{"$f":"'4'!CM18+A.0!CM18+B.0!CM18+'C.0'!CM18+D.0!CM18","v":0},{"$f":"'4'!CN18+A.0!CN18+B.0!CN18+'C.0'!CN18+D.0!CN18","v":0},{"$f":"'4'!CO18+A.0!CO18+B.0!CO18+'C.0'!CO18+D.0!CO18","v":0},{"$f":"'4'!CP18+A.0!CP18+B.0!CP18+'C.0'!CP18+D.0!CP18","v":0},{"$f":"'4'!CQ18+A.0!CQ18+B.0!CQ18+'C.0'!CQ18+D.0!CQ18","v":0},{"$f":"'4'!CR18+A.0!CR18+B.0!CR18+'C.0'!CR18+D.0!CR18","v":0},{"$f":"'4'!CS18+A.0!CS18+B.0!CS18+'C.0'!CS18+D.0!CS18","v":0},{"$f":"'4'!CT18+A.0!CT18+B.0!CT18+'C.0'!CT18+D.0!CT18","v":0},{"$f":"'4'!CU18+A.0!CU18+B.0!CU18+'C.0'!CU18+D.0!CU18","v":0},{"$f":"'4'!CV18+A.0!CV18+B.0!CV18+'C.0'!CV18+D.0!CV18","v":0},{"$f":"'4'!CW18+A.0!CW18+B.0!CW18+'C.0'!CW18+D.0!CW18","v":0},{"$f":"'4'!CX18+A.0!CX18+B.0!CX18+'C.0'!CX18+D.0!CX18","v":0},{"$f":"'4'!CY18+A.0!CY18+B.0!CY18+'C.0'!CY18+D.0!CY18","v":0},{"$f":"'4'!CZ18+A.0!CZ18+B.0!CZ18+'C.0'!CZ18+D.0!CZ18","v":0},{"$f":"'4'!DA18+A.0!DA18+B.0!DA18+'C.0'!DA18+D.0!DA18","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"F19+NPV(FDN,G19:INDEX(G19:DA19,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F19:$DA19)","v":0},{"$f":"'4'!F19+A.0!F19+B.0!F19+'C.0'!F19+D.0!F19","v":0},{"$f":"'4'!G19+A.0!G19+B.0!G19+'C.0'!G19+D.0!G19","v":0},{"$f":"'4'!H19+A.0!H19+B.0!H19+'C.0'!H19+D.0!H19","v":0},{"$f":"'4'!I19+A.0!I19+B.0!I19+'C.0'!I19+D.0!I19","v":0},{"$f":"'4'!J19+A.0!J19+B.0!J19+'C.0'!J19+D.0!J19","v":0},{"$f":"'4'!K19+A.0!K19+B.0!K19+'C.0'!K19+D.0!K19","v":0},{"$f":"'4'!L19+A.0!L19+B.0!L19+'C.0'!L19+D.0!L19","v":0},{"$f":"'4'!M19+A.0!M19+B.0!M19+'C.0'!M19+D.0!M19","v":0},{"$f":"'4'!N19+A.0!N19+B.0!N19+'C.0'!N19+D.0!N19","v":0},{"$f":"'4'!O19+A.0!O19+B.0!O19+'C.0'!O19+D.0!O19","v":0},{"$f":"'4'!P19+A.0!P19+B.0!P19+'C.0'!P19+D.0!P19","v":0},{"$f":"'4'!Q19+A.0!Q19+B.0!Q19+'C.0'!Q19+D.0!Q19","v":0},{"$f":"'4'!R19+A.0!R19+B.0!R19+'C.0'!R19+D.0!R19","v":0},{"$f":"'4'!S19+A.0!S19+B.0!S19+'C.0'!S19+D.0!S19","v":0},{"$f":"'4'!T19+A.0!T19+B.0!T19+'C.0'!T19+D.0!T19","v":0},{"$f":"'4'!U19+A.0!U19+B.0!U19+'C.0'!U19+D.0!U19","v":0},{"$f":"'4'!V19+A.0!V19+B.0!V19+'C.0'!V19+D.0!V19","v":0},{"$f":"'4'!W19+A.0!W19+B.0!W19+'C.0'!W19+D.0!W19","v":0},{"$f":"'4'!X19+A.0!X19+B.0!X19+'C.0'!X19+D.0!X19","v":0},{"$f":"'4'!Y19+A.0!Y19+B.0!Y19+'C.0'!Y19+D.0!Y19","v":0},{"$f":"'4'!Z19+A.0!Z19+B.0!Z19+'C.0'!Z19+D.0!Z19","v":0},{"$f":"'4'!AA19+A.0!AA19+B.0!AA19+'C.0'!AA19+D.0!AA19","v":0},{"$f":"'4'!AB19+A.0!AB19+B.0!AB19+'C.0'!AB19+D.0!AB19","v":0},{"$f":"'4'!AC19+A.0!AC19+B.0!AC19+'C.0'!AC19+D.0!AC19","v":0},{"$f":"'4'!AD19+A.0!AD19+B.0!AD19+'C.0'!AD19+D.0!AD19","v":0},{"$f":"'4'!AE19+A.0!AE19+B.0!AE19+'C.0'!AE19+D.0!AE19","v":0},{"$f":"'4'!AF19+A.0!AF19+B.0!AF19+'C.0'!AF19+D.0!AF19","v":0},{"$f":"'4'!AG19+A.0!AG19+B.0!AG19+'C.0'!AG19+D.0!AG19","v":0},{"$f":"'4'!AH19+A.0!AH19+B.0!AH19+'C.0'!AH19+D.0!AH19","v":0},{"$f":"'4'!AI19+A.0!AI19+B.0!AI19+'C.0'!AI19+D.0!AI19","v":0},{"$f":"'4'!AJ19+A.0!AJ19+B.0!AJ19+'C.0'!AJ19+D.0!AJ19","v":0},{"$f":"'4'!AK19+A.0!AK19+B.0!AK19+'C.0'!AK19+D.0!AK19","v":0},{"$f":"'4'!AL19+A.0!AL19+B.0!AL19+'C.0'!AL19+D.0!AL19","v":0},{"$f":"'4'!AM19+A.0!AM19+B.0!AM19+'C.0'!AM19+D.0!AM19","v":0},{"$f":"'4'!AN19+A.0!AN19+B.0!AN19+'C.0'!AN19+D.0!AN19","v":0},{"$f":"'4'!AO19+A.0!AO19+B.0!AO19+'C.0'!AO19+D.0!AO19","v":0},{"$f":"'4'!AP19+A.0!AP19+B.0!AP19+'C.0'!AP19+D.0!AP19","v":0},{"$f":"'4'!AQ19+A.0!AQ19+B.0!AQ19+'C.0'!AQ19+D.0!AQ19","v":0},{"$f":"'4'!AR19+A.0!AR19+B.0!AR19+'C.0'!AR19+D.0!AR19","v":0},{"$f":"'4'!AS19+A.0!AS19+B.0!AS19+'C.0'!AS19+D.0!AS19","v":0},{"$f":"'4'!AT19+A.0!AT19+B.0!AT19+'C.0'!AT19+D.0!AT19","v":0},{"$f":"'4'!AU19+A.0!AU19+B.0!AU19+'C.0'!AU19+D.0!AU19","v":0},{"$f":"'4'!AV19+A.0!AV19+B.0!AV19+'C.0'!AV19+D.0!AV19","v":0},{"$f":"'4'!AW19+A.0!AW19+B.0!AW19+'C.0'!AW19+D.0!AW19","v":0},{"$f":"'4'!AX19+A.0!AX19+B.0!AX19+'C.0'!AX19+D.0!AX19","v":0},{"$f":"'4'!AY19+A.0!AY19+B.0!AY19+'C.0'!AY19+D.0!AY19","v":0},{"$f":"'4'!AZ19+A.0!AZ19+B.0!AZ19+'C.0'!AZ19+D.0!AZ19","v":0},{"$f":"'4'!BA19+A.0!BA19+B.0!BA19+'C.0'!BA19+D.0!BA19","v":0},{"$f":"'4'!BB19+A.0!BB19+B.0!BB19+'C.0'!BB19+D.0!BB19","v":0},{"$f":"'4'!BC19+A.0!BC19+B.0!BC19+'C.0'!BC19+D.0!BC19","v":0},{"$f":"'4'!BD19+A.0!BD19+B.0!BD19+'C.0'!BD19+D.0!BD19","v":0},{"$f":"'4'!BE19+A.0!BE19+B.0!BE19+'C.0'!BE19+D.0!BE19","v":0},{"$f":"'4'!BF19+A.0!BF19+B.0!BF19+'C.0'!BF19+D.0!BF19","v":0},{"$f":"'4'!BG19+A.0!BG19+B.0!BG19+'C.0'!BG19+D.0!BG19","v":0},{"$f":"'4'!BH19+A.0!BH19+B.0!BH19+'C.0'!BH19+D.0!BH19","v":0},{"$f":"'4'!BI19+A.0!BI19+B.0!BI19+'C.0'!BI19+D.0!BI19","v":0},{"$f":"'4'!BJ19+A.0!BJ19+B.0!BJ19+'C.0'!BJ19+D.0!BJ19","v":0},{"$f":"'4'!BK19+A.0!BK19+B.0!BK19+'C.0'!BK19+D.0!BK19","v":0},{"$f":"'4'!BL19+A.0!BL19+B.0!BL19+'C.0'!BL19+D.0!BL19","v":0},{"$f":"'4'!BM19+A.0!BM19+B.0!BM19+'C.0'!BM19+D.0!BM19","v":0},{"$f":"'4'!BN19+A.0!BN19+B.0!BN19+'C.0'!BN19+D.0!BN19","v":0},{"$f":"'4'!BO19+A.0!BO19+B.0!BO19+'C.0'!BO19+D.0!BO19","v":0},{"$f":"'4'!BP19+A.0!BP19+B.0!BP19+'C.0'!BP19+D.0!BP19","v":0},{"$f":"'4'!BQ19+A.0!BQ19+B.0!BQ19+'C.0'!BQ19+D.0!BQ19","v":0},{"$f":"'4'!BR19+A.0!BR19+B.0!BR19+'C.0'!BR19+D.0!BR19","v":0},{"$f":"'4'!BS19+A.0!BS19+B.0!BS19+'C.0'!BS19+D.0!BS19","v":0},{"$f":"'4'!BT19+A.0!BT19+B.0!BT19+'C.0'!BT19+D.0!BT19","v":0},{"$f":"'4'!BU19+A.0!BU19+B.0!BU19+'C.0'!BU19+D.0!BU19","v":0},{"$f":"'4'!BV19+A.0!BV19+B.0!BV19+'C.0'!BV19+D.0!BV19","v":0},{"$f":"'4'!BW19+A.0!BW19+B.0!BW19+'C.0'!BW19+D.0!BW19","v":0},{"$f":"'4'!BX19+A.0!BX19+B.0!BX19+'C.0'!BX19+D.0!BX19","v":0},{"$f":"'4'!BY19+A.0!BY19+B.0!BY19+'C.0'!BY19+D.0!BY19","v":0},{"$f":"'4'!BZ19+A.0!BZ19+B.0!BZ19+'C.0'!BZ19+D.0!BZ19","v":0},{"$f":"'4'!CA19+A.0!CA19+B.0!CA19+'C.0'!CA19+D.0!CA19","v":0},{"$f":"'4'!CB19+A.0!CB19+B.0!CB19+'C.0'!CB19+D.0!CB19","v":0},{"$f":"'4'!CC19+A.0!CC19+B.0!CC19+'C.0'!CC19+D.0!CC19","v":0},{"$f":"'4'!CD19+A.0!CD19+B.0!CD19+'C.0'!CD19+D.0!CD19","v":0},{"$f":"'4'!CE19+A.0!CE19+B.0!CE19+'C.0'!CE19+D.0!CE19","v":0},{"$f":"'4'!CF19+A.0!CF19+B.0!CF19+'C.0'!CF19+D.0!CF19","v":0},{"$f":"'4'!CG19+A.0!CG19+B.0!CG19+'C.0'!CG19+D.0!CG19","v":0},{"$f":"'4'!CH19+A.0!CH19+B.0!CH19+'C.0'!CH19+D.0!CH19","v":0},{"$f":"'4'!CI19+A.0!CI19+B.0!CI19+'C.0'!CI19+D.0!CI19","v":0},{"$f":"'4'!CJ19+A.0!CJ19+B.0!CJ19+'C.0'!CJ19+D.0!CJ19","v":0},{"$f":"'4'!CK19+A.0!CK19+B.0!CK19+'C.0'!CK19+D.0!CK19","v":0},{"$f":"'4'!CL19+A.0!CL19+B.0!CL19+'C.0'!CL19+D.0!CL19","v":0},{"$f":"'4'!CM19+A.0!CM19+B.0!CM19+'C.0'!CM19+D.0!CM19","v":0},{"$f":"'4'!CN19+A.0!CN19+B.0!CN19+'C.0'!CN19+D.0!CN19","v":0},{"$f":"'4'!CO19+A.0!CO19+B.0!CO19+'C.0'!CO19+D.0!CO19","v":0},{"$f":"'4'!CP19+A.0!CP19+B.0!CP19+'C.0'!CP19+D.0!CP19","v":0},{"$f":"'4'!CQ19+A.0!CQ19+B.0!CQ19+'C.0'!CQ19+D.0!CQ19","v":0},{"$f":"'4'!CR19+A.0!CR19+B.0!CR19+'C.0'!CR19+D.0!CR19","v":0},{"$f":"'4'!CS19+A.0!CS19+B.0!CS19+'C.0'!CS19+D.0!CS19","v":0},{"$f":"'4'!CT19+A.0!CT19+B.0!CT19+'C.0'!CT19+D.0!CT19","v":0},{"$f":"'4'!CU19+A.0!CU19+B.0!CU19+'C.0'!CU19+D.0!CU19","v":0},{"$f":"'4'!CV19+A.0!CV19+B.0!CV19+'C.0'!CV19+D.0!CV19","v":0},{"$f":"'4'!CW19+A.0!CW19+B.0!CW19+'C.0'!CW19+D.0!CW19","v":0},{"$f":"'4'!CX19+A.0!CX19+B.0!CX19+'C.0'!CX19+D.0!CX19","v":0},{"$f":"'4'!CY19+A.0!CY19+B.0!CY19+'C.0'!CY19+D.0!CY19","v":0},{"$f":"'4'!CZ19+A.0!CZ19+B.0!CZ19+'C.0'!CZ19+D.0!CZ19","v":0},{"$f":"'4'!DA19+A.0!DA19+B.0!DA19+'C.0'!DA19+D.0!DA19","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"F20+NPV(FDN,G20:INDEX(G20:DA20,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F20:$DA20)","v":0},{"$f":"'4'!F20+A.0!F20+B.0!F20+'C.0'!F20+D.0!F20","v":0},{"$f":"'4'!G20+A.0!G20+B.0!G20+'C.0'!G20+D.0!G20","v":0},{"$f":"'4'!H20+A.0!H20+B.0!H20+'C.0'!H20+D.0!H20","v":0},{"$f":"'4'!I20+A.0!I20+B.0!I20+'C.0'!I20+D.0!I20","v":0},{"$f":"'4'!J20+A.0!J20+B.0!J20+'C.0'!J20+D.0!J20","v":0},{"$f":"'4'!K20+A.0!K20+B.0!K20+'C.0'!K20+D.0!K20","v":0},{"$f":"'4'!L20+A.0!L20+B.0!L20+'C.0'!L20+D.0!L20","v":0},{"$f":"'4'!M20+A.0!M20+B.0!M20+'C.0'!M20+D.0!M20","v":0},{"$f":"'4'!N20+A.0!N20+B.0!N20+'C.0'!N20+D.0!N20","v":0},{"$f":"'4'!O20+A.0!O20+B.0!O20+'C.0'!O20+D.0!O20","v":0},{"$f":"'4'!P20+A.0!P20+B.0!P20+'C.0'!P20+D.0!P20","v":0},{"$f":"'4'!Q20+A.0!Q20+B.0!Q20+'C.0'!Q20+D.0!Q20","v":0},{"$f":"'4'!R20+A.0!R20+B.0!R20+'C.0'!R20+D.0!R20","v":0},{"$f":"'4'!S20+A.0!S20+B.0!S20+'C.0'!S20+D.0!S20","v":0},{"$f":"'4'!T20+A.0!T20+B.0!T20+'C.0'!T20+D.0!T20","v":0},{"$f":"'4'!U20+A.0!U20+B.0!U20+'C.0'!U20+D.0!U20","v":0},{"$f":"'4'!V20+A.0!V20+B.0!V20+'C.0'!V20+D.0!V20","v":0},{"$f":"'4'!W20+A.0!W20+B.0!W20+'C.0'!W20+D.0!W20","v":0},{"$f":"'4'!X20+A.0!X20+B.0!X20+'C.0'!X20+D.0!X20","v":0},{"$f":"'4'!Y20+A.0!Y20+B.0!Y20+'C.0'!Y20+D.0!Y20","v":0},{"$f":"'4'!Z20+A.0!Z20+B.0!Z20+'C.0'!Z20+D.0!Z20","v":0},{"$f":"'4'!AA20+A.0!AA20+B.0!AA20+'C.0'!AA20+D.0!AA20","v":0},{"$f":"'4'!AB20+A.0!AB20+B.0!AB20+'C.0'!AB20+D.0!AB20","v":0},{"$f":"'4'!AC20+A.0!AC20+B.0!AC20+'C.0'!AC20+D.0!AC20","v":0},{"$f":"'4'!AD20+A.0!AD20+B.0!AD20+'C.0'!AD20+D.0!AD20","v":0},{"$f":"'4'!AE20+A.0!AE20+B.0!AE20+'C.0'!AE20+D.0!AE20","v":0},{"$f":"'4'!AF20+A.0!AF20+B.0!AF20+'C.0'!AF20+D.0!AF20","v":0},{"$f":"'4'!AG20+A.0!AG20+B.0!AG20+'C.0'!AG20+D.0!AG20","v":0},{"$f":"'4'!AH20+A.0!AH20+B.0!AH20+'C.0'!AH20+D.0!AH20","v":0},{"$f":"'4'!AI20+A.0!AI20+B.0!AI20+'C.0'!AI20+D.0!AI20","v":0},{"$f":"'4'!AJ20+A.0!AJ20+B.0!AJ20+'C.0'!AJ20+D.0!AJ20","v":0},{"$f":"'4'!AK20+A.0!AK20+B.0!AK20+'C.0'!AK20+D.0!AK20","v":0},{"$f":"'4'!AL20+A.0!AL20+B.0!AL20+'C.0'!AL20+D.0!AL20","v":0},{"$f":"'4'!AM20+A.0!AM20+B.0!AM20+'C.0'!AM20+D.0!AM20","v":0},{"$f":"'4'!AN20+A.0!AN20+B.0!AN20+'C.0'!AN20+D.0!AN20","v":0},{"$f":"'4'!AO20+A.0!AO20+B.0!AO20+'C.0'!AO20+D.0!AO20","v":0},{"$f":"'4'!AP20+A.0!AP20+B.0!AP20+'C.0'!AP20+D.0!AP20","v":0},{"$f":"'4'!AQ20+A.0!AQ20+B.0!AQ20+'C.0'!AQ20+D.0!AQ20","v":0},{"$f":"'4'!AR20+A.0!AR20+B.0!AR20+'C.0'!AR20+D.0!AR20","v":0},{"$f":"'4'!AS20+A.0!AS20+B.0!AS20+'C.0'!AS20+D.0!AS20","v":0},{"$f":"'4'!AT20+A.0!AT20+B.0!AT20+'C.0'!AT20+D.0!AT20","v":0},{"$f":"'4'!AU20+A.0!AU20+B.0!AU20+'C.0'!AU20+D.0!AU20","v":0},{"$f":"'4'!AV20+A.0!AV20+B.0!AV20+'C.0'!AV20+D.0!AV20","v":0},{"$f":"'4'!AW20+A.0!AW20+B.0!AW20+'C.0'!AW20+D.0!AW20","v":0},{"$f":"'4'!AX20+A.0!AX20+B.0!AX20+'C.0'!AX20+D.0!AX20","v":0},{"$f":"'4'!AY20+A.0!AY20+B.0!AY20+'C.0'!AY20+D.0!AY20","v":0},{"$f":"'4'!AZ20+A.0!AZ20+B.0!AZ20+'C.0'!AZ20+D.0!AZ20","v":0},{"$f":"'4'!BA20+A.0!BA20+B.0!BA20+'C.0'!BA20+D.0!BA20","v":0},{"$f":"'4'!BB20+A.0!BB20+B.0!BB20+'C.0'!BB20+D.0!BB20","v":0},{"$f":"'4'!BC20+A.0!BC20+B.0!BC20+'C.0'!BC20+D.0!BC20","v":0},{"$f":"'4'!BD20+A.0!BD20+B.0!BD20+'C.0'!BD20+D.0!BD20","v":0},{"$f":"'4'!BE20+A.0!BE20+B.0!BE20+'C.0'!BE20+D.0!BE20","v":0},{"$f":"'4'!BF20+A.0!BF20+B.0!BF20+'C.0'!BF20+D.0!BF20","v":0},{"$f":"'4'!BG20+A.0!BG20+B.0!BG20+'C.0'!BG20+D.0!BG20","v":0},{"$f":"'4'!BH20+A.0!BH20+B.0!BH20+'C.0'!BH20+D.0!BH20","v":0},{"$f":"'4'!BI20+A.0!BI20+B.0!BI20+'C.0'!BI20+D.0!BI20","v":0},{"$f":"'4'!BJ20+A.0!BJ20+B.0!BJ20+'C.0'!BJ20+D.0!BJ20","v":0},{"$f":"'4'!BK20+A.0!BK20+B.0!BK20+'C.0'!BK20+D.0!BK20","v":0},{"$f":"'4'!BL20+A.0!BL20+B.0!BL20+'C.0'!BL20+D.0!BL20","v":0},{"$f":"'4'!BM20+A.0!BM20+B.0!BM20+'C.0'!BM20+D.0!BM20","v":0},{"$f":"'4'!BN20+A.0!BN20+B.0!BN20+'C.0'!BN20+D.0!BN20","v":0},{"$f":"'4'!BO20+A.0!BO20+B.0!BO20+'C.0'!BO20+D.0!BO20","v":0},{"$f":"'4'!BP20+A.0!BP20+B.0!BP20+'C.0'!BP20+D.0!BP20","v":0},{"$f":"'4'!BQ20+A.0!BQ20+B.0!BQ20+'C.0'!BQ20+D.0!BQ20","v":0},{"$f":"'4'!BR20+A.0!BR20+B.0!BR20+'C.0'!BR20+D.0!BR20","v":0},{"$f":"'4'!BS20+A.0!BS20+B.0!BS20+'C.0'!BS20+D.0!BS20","v":0},{"$f":"'4'!BT20+A.0!BT20+B.0!BT20+'C.0'!BT20+D.0!BT20","v":0},{"$f":"'4'!BU20+A.0!BU20+B.0!BU20+'C.0'!BU20+D.0!BU20","v":0},{"$f":"'4'!BV20+A.0!BV20+B.0!BV20+'C.0'!BV20+D.0!BV20","v":0},{"$f":"'4'!BW20+A.0!BW20+B.0!BW20+'C.0'!BW20+D.0!BW20","v":0},{"$f":"'4'!BX20+A.0!BX20+B.0!BX20+'C.0'!BX20+D.0!BX20","v":0},{"$f":"'4'!BY20+A.0!BY20+B.0!BY20+'C.0'!BY20+D.0!BY20","v":0},{"$f":"'4'!BZ20+A.0!BZ20+B.0!BZ20+'C.0'!BZ20+D.0!BZ20","v":0},{"$f":"'4'!CA20+A.0!CA20+B.0!CA20+'C.0'!CA20+D.0!CA20","v":0},{"$f":"'4'!CB20+A.0!CB20+B.0!CB20+'C.0'!CB20+D.0!CB20","v":0},{"$f":"'4'!CC20+A.0!CC20+B.0!CC20+'C.0'!CC20+D.0!CC20","v":0},{"$f":"'4'!CD20+A.0!CD20+B.0!CD20+'C.0'!CD20+D.0!CD20","v":0},{"$f":"'4'!CE20+A.0!CE20+B.0!CE20+'C.0'!CE20+D.0!CE20","v":0},{"$f":"'4'!CF20+A.0!CF20+B.0!CF20+'C.0'!CF20+D.0!CF20","v":0},{"$f":"'4'!CG20+A.0!CG20+B.0!CG20+'C.0'!CG20+D.0!CG20","v":0},{"$f":"'4'!CH20+A.0!CH20+B.0!CH20+'C.0'!CH20+D.0!CH20","v":0},{"$f":"'4'!CI20+A.0!CI20+B.0!CI20+'C.0'!CI20+D.0!CI20","v":0},{"$f":"'4'!CJ20+A.0!CJ20+B.0!CJ20+'C.0'!CJ20+D.0!CJ20","v":0},{"$f":"'4'!CK20+A.0!CK20+B.0!CK20+'C.0'!CK20+D.0!CK20","v":0},{"$f":"'4'!CL20+A.0!CL20+B.0!CL20+'C.0'!CL20+D.0!CL20","v":0},{"$f":"'4'!CM20+A.0!CM20+B.0!CM20+'C.0'!CM20+D.0!CM20","v":0},{"$f":"'4'!CN20+A.0!CN20+B.0!CN20+'C.0'!CN20+D.0!CN20","v":0},{"$f":"'4'!CO20+A.0!CO20+B.0!CO20+'C.0'!CO20+D.0!CO20","v":0},{"$f":"'4'!CP20+A.0!CP20+B.0!CP20+'C.0'!CP20+D.0!CP20","v":0},{"$f":"'4'!CQ20+A.0!CQ20+B.0!CQ20+'C.0'!CQ20+D.0!CQ20","v":0},{"$f":"'4'!CR20+A.0!CR20+B.0!CR20+'C.0'!CR20+D.0!CR20","v":0},{"$f":"'4'!CS20+A.0!CS20+B.0!CS20+'C.0'!CS20+D.0!CS20","v":0},{"$f":"'4'!CT20+A.0!CT20+B.0!CT20+'C.0'!CT20+D.0!CT20","v":0},{"$f":"'4'!CU20+A.0!CU20+B.0!CU20+'C.0'!CU20+D.0!CU20","v":0},{"$f":"'4'!CV20+A.0!CV20+B.0!CV20+'C.0'!CV20+D.0!CV20","v":0},{"$f":"'4'!CW20+A.0!CW20+B.0!CW20+'C.0'!CW20+D.0!CW20","v":0},{"$f":"'4'!CX20+A.0!CX20+B.0!CX20+'C.0'!CX20+D.0!CX20","v":0},{"$f":"'4'!CY20+A.0!CY20+B.0!CY20+'C.0'!CY20+D.0!CY20","v":0},{"$f":"'4'!CZ20+A.0!CZ20+B.0!CZ20+'C.0'!CZ20+D.0!CZ20","v":0},{"$f":"'4'!DA20+A.0!DA20+B.0!DA20+'C.0'!DA20+D.0!DA20","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"ROUND(SUM(D22,D29),0)","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK22,AK29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX22,BX29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"ROUND(SUM(D23:D28),0)","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK23:AK28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX23:BX28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"F23+NPV(FDN,G23:INDEX(G23:DA23,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F23:$DA23)","v":0},{"$f":"'4'!F23+A.0!F23+B.0!F23+'C.0'!F23+D.0!F23","v":0},{"$f":"'4'!G23+A.0!G23+B.0!G23+'C.0'!G23+D.0!G23","v":0},{"$f":"'4'!H23+A.0!H23+B.0!H23+'C.0'!H23+D.0!H23","v":0},{"$f":"'4'!I23+A.0!I23+B.0!I23+'C.0'!I23+D.0!I23","v":0},{"$f":"'4'!J23+A.0!J23+B.0!J23+'C.0'!J23+D.0!J23","v":0},{"$f":"'4'!K23+A.0!K23+B.0!K23+'C.0'!K23+D.0!K23","v":0},{"$f":"'4'!L23+A.0!L23+B.0!L23+'C.0'!L23+D.0!L23","v":0},{"$f":"'4'!M23+A.0!M23+B.0!M23+'C.0'!M23+D.0!M23","v":0},{"$f":"'4'!N23+A.0!N23+B.0!N23+'C.0'!N23+D.0!N23","v":0},{"$f":"'4'!O23+A.0!O23+B.0!O23+'C.0'!O23+D.0!O23","v":0},{"$f":"'4'!P23+A.0!P23+B.0!P23+'C.0'!P23+D.0!P23","v":0},{"$f":"'4'!Q23+A.0!Q23+B.0!Q23+'C.0'!Q23+D.0!Q23","v":0},{"$f":"'4'!R23+A.0!R23+B.0!R23+'C.0'!R23+D.0!R23","v":0},{"$f":"'4'!S23+A.0!S23+B.0!S23+'C.0'!S23+D.0!S23","v":0},{"$f":"'4'!T23+A.0!T23+B.0!T23+'C.0'!T23+D.0!T23","v":0},{"$f":"'4'!U23+A.0!U23+B.0!U23+'C.0'!U23+D.0!U23","v":0},{"$f":"'4'!V23+A.0!V23+B.0!V23+'C.0'!V23+D.0!V23","v":0},{"$f":"'4'!W23+A.0!W23+B.0!W23+'C.0'!W23+D.0!W23","v":0},{"$f":"'4'!X23+A.0!X23+B.0!X23+'C.0'!X23+D.0!X23","v":0},{"$f":"'4'!Y23+A.0!Y23+B.0!Y23+'C.0'!Y23+D.0!Y23","v":0},{"$f":"'4'!Z23+A.0!Z23+B.0!Z23+'C.0'!Z23+D.0!Z23","v":0},{"$f":"'4'!AA23+A.0!AA23+B.0!AA23+'C.0'!AA23+D.0!AA23","v":0},{"$f":"'4'!AB23+A.0!AB23+B.0!AB23+'C.0'!AB23+D.0!AB23","v":0},{"$f":"'4'!AC23+A.0!AC23+B.0!AC23+'C.0'!AC23+D.0!AC23","v":0},{"$f":"'4'!AD23+A.0!AD23+B.0!AD23+'C.0'!AD23+D.0!AD23","v":0},{"$f":"'4'!AE23+A.0!AE23+B.0!AE23+'C.0'!AE23+D.0!AE23","v":0},{"$f":"'4'!AF23+A.0!AF23+B.0!AF23+'C.0'!AF23+D.0!AF23","v":0},{"$f":"'4'!AG23+A.0!AG23+B.0!AG23+'C.0'!AG23+D.0!AG23","v":0},{"$f":"'4'!AH23+A.0!AH23+B.0!AH23+'C.0'!AH23+D.0!AH23","v":0},{"$f":"'4'!AI23+A.0!AI23+B.0!AI23+'C.0'!AI23+D.0!AI23","v":0},{"$f":"'4'!AJ23+A.0!AJ23+B.0!AJ23+'C.0'!AJ23+D.0!AJ23","v":0},{"$f":"'4'!AK23+A.0!AK23+B.0!AK23+'C.0'!AK23+D.0!AK23","v":0},{"$f":"'4'!AL23+A.0!AL23+B.0!AL23+'C.0'!AL23+D.0!AL23","v":0},{"$f":"'4'!AM23+A.0!AM23+B.0!AM23+'C.0'!AM23+D.0!AM23","v":0},{"$f":"'4'!AN23+A.0!AN23+B.0!AN23+'C.0'!AN23+D.0!AN23","v":0},{"$f":"'4'!AO23+A.0!AO23+B.0!AO23+'C.0'!AO23+D.0!AO23","v":0},{"$f":"'4'!AP23+A.0!AP23+B.0!AP23+'C.0'!AP23+D.0!AP23","v":0},{"$f":"'4'!AQ23+A.0!AQ23+B.0!AQ23+'C.0'!AQ23+D.0!AQ23","v":0},{"$f":"'4'!AR23+A.0!AR23+B.0!AR23+'C.0'!AR23+D.0!AR23","v":0},{"$f":"'4'!AS23+A.0!AS23+B.0!AS23+'C.0'!AS23+D.0!AS23","v":0},{"$f":"'4'!AT23+A.0!AT23+B.0!AT23+'C.0'!AT23+D.0!AT23","v":0},{"$f":"'4'!AU23+A.0!AU23+B.0!AU23+'C.0'!AU23+D.0!AU23","v":0},{"$f":"'4'!AV23+A.0!AV23+B.0!AV23+'C.0'!AV23+D.0!AV23","v":0},{"$f":"'4'!AW23+A.0!AW23+B.0!AW23+'C.0'!AW23+D.0!AW23","v":0},{"$f":"'4'!AX23+A.0!AX23+B.0!AX23+'C.0'!AX23+D.0!AX23","v":0},{"$f":"'4'!AY23+A.0!AY23+B.0!AY23+'C.0'!AY23+D.0!AY23","v":0},{"$f":"'4'!AZ23+A.0!AZ23+B.0!AZ23+'C.0'!AZ23+D.0!AZ23","v":0},{"$f":"'4'!BA23+A.0!BA23+B.0!BA23+'C.0'!BA23+D.0!BA23","v":0},{"$f":"'4'!BB23+A.0!BB23+B.0!BB23+'C.0'!BB23+D.0!BB23","v":0},{"$f":"'4'!BC23+A.0!BC23+B.0!BC23+'C.0'!BC23+D.0!BC23","v":0},{"$f":"'4'!BD23+A.0!BD23+B.0!BD23+'C.0'!BD23+D.0!BD23","v":0},{"$f":"'4'!BE23+A.0!BE23+B.0!BE23+'C.0'!BE23+D.0!BE23","v":0},{"$f":"'4'!BF23+A.0!BF23+B.0!BF23+'C.0'!BF23+D.0!BF23","v":0},{"$f":"'4'!BG23+A.0!BG23+B.0!BG23+'C.0'!BG23+D.0!BG23","v":0},{"$f":"'4'!BH23+A.0!BH23+B.0!BH23+'C.0'!BH23+D.0!BH23","v":0},{"$f":"'4'!BI23+A.0!BI23+B.0!BI23+'C.0'!BI23+D.0!BI23","v":0},{"$f":"'4'!BJ23+A.0!BJ23+B.0!BJ23+'C.0'!BJ23+D.0!BJ23","v":0},{"$f":"'4'!BK23+A.0!BK23+B.0!BK23+'C.0'!BK23+D.0!BK23","v":0},{"$f":"'4'!BL23+A.0!BL23+B.0!BL23+'C.0'!BL23+D.0!BL23","v":0},{"$f":"'4'!BM23+A.0!BM23+B.0!BM23+'C.0'!BM23+D.0!BM23","v":0},{"$f":"'4'!BN23+A.0!BN23+B.0!BN23+'C.0'!BN23+D.0!BN23","v":0},{"$f":"'4'!BO23+A.0!BO23+B.0!BO23+'C.0'!BO23+D.0!BO23","v":0},{"$f":"'4'!BP23+A.0!BP23+B.0!BP23+'C.0'!BP23+D.0!BP23","v":0},{"$f":"'4'!BQ23+A.0!BQ23+B.0!BQ23+'C.0'!BQ23+D.0!BQ23","v":0},{"$f":"'4'!BR23+A.0!BR23+B.0!BR23+'C.0'!BR23+D.0!BR23","v":0},{"$f":"'4'!BS23+A.0!BS23+B.0!BS23+'C.0'!BS23+D.0!BS23","v":0},{"$f":"'4'!BT23+A.0!BT23+B.0!BT23+'C.0'!BT23+D.0!BT23","v":0},{"$f":"'4'!BU23+A.0!BU23+B.0!BU23+'C.0'!BU23+D.0!BU23","v":0},{"$f":"'4'!BV23+A.0!BV23+B.0!BV23+'C.0'!BV23+D.0!BV23","v":0},{"$f":"'4'!BW23+A.0!BW23+B.0!BW23+'C.0'!BW23+D.0!BW23","v":0},{"$f":"'4'!BX23+A.0!BX23+B.0!BX23+'C.0'!BX23+D.0!BX23","v":0},{"$f":"'4'!BY23+A.0!BY23+B.0!BY23+'C.0'!BY23+D.0!BY23","v":0},{"$f":"'4'!BZ23+A.0!BZ23+B.0!BZ23+'C.0'!BZ23+D.0!BZ23","v":0},{"$f":"'4'!CA23+A.0!CA23+B.0!CA23+'C.0'!CA23+D.0!CA23","v":0},{"$f":"'4'!CB23+A.0!CB23+B.0!CB23+'C.0'!CB23+D.0!CB23","v":0},{"$f":"'4'!CC23+A.0!CC23+B.0!CC23+'C.0'!CC23+D.0!CC23","v":0},{"$f":"'4'!CD23+A.0!CD23+B.0!CD23+'C.0'!CD23+D.0!CD23","v":0},{"$f":"'4'!CE23+A.0!CE23+B.0!CE23+'C.0'!CE23+D.0!CE23","v":0},{"$f":"'4'!CF23+A.0!CF23+B.0!CF23+'C.0'!CF23+D.0!CF23","v":0},{"$f":"'4'!CG23+A.0!CG23+B.0!CG23+'C.0'!CG23+D.0!CG23","v":0},{"$f":"'4'!CH23+A.0!CH23+B.0!CH23+'C.0'!CH23+D.0!CH23","v":0},{"$f":"'4'!CI23+A.0!CI23+B.0!CI23+'C.0'!CI23+D.0!CI23","v":0},{"$f":"'4'!CJ23+A.0!CJ23+B.0!CJ23+'C.0'!CJ23+D.0!CJ23","v":0},{"$f":"'4'!CK23+A.0!CK23+B.0!CK23+'C.0'!CK23+D.0!CK23","v":0},{"$f":"'4'!CL23+A.0!CL23+B.0!CL23+'C.0'!CL23+D.0!CL23","v":0},{"$f":"'4'!CM23+A.0!CM23+B.0!CM23+'C.0'!CM23+D.0!CM23","v":0},{"$f":"'4'!CN23+A.0!CN23+B.0!CN23+'C.0'!CN23+D.0!CN23","v":0},{"$f":"'4'!CO23+A.0!CO23+B.0!CO23+'C.0'!CO23+D.0!CO23","v":0},{"$f":"'4'!CP23+A.0!CP23+B.0!CP23+'C.0'!CP23+D.0!CP23","v":0},{"$f":"'4'!CQ23+A.0!CQ23+B.0!CQ23+'C.0'!CQ23+D.0!CQ23","v":0},{"$f":"'4'!CR23+A.0!CR23+B.0!CR23+'C.0'!CR23+D.0!CR23","v":0},{"$f":"'4'!CS23+A.0!CS23+B.0!CS23+'C.0'!CS23+D.0!CS23","v":0},{"$f":"'4'!CT23+A.0!CT23+B.0!CT23+'C.0'!CT23+D.0!CT23","v":0},{"$f":"'4'!CU23+A.0!CU23+B.0!CU23+'C.0'!CU23+D.0!CU23","v":0},{"$f":"'4'!CV23+A.0!CV23+B.0!CV23+'C.0'!CV23+D.0!CV23","v":0},{"$f":"'4'!CW23+A.0!CW23+B.0!CW23+'C.0'!CW23+D.0!CW23","v":0},{"$f":"'4'!CX23+A.0!CX23+B.0!CX23+'C.0'!CX23+D.0!CX23","v":0},{"$f":"'4'!CY23+A.0!CY23+B.0!CY23+'C.0'!CY23+D.0!CY23","v":0},{"$f":"'4'!CZ23+A.0!CZ23+B.0!CZ23+'C.0'!CZ23+D.0!CZ23","v":0},{"$f":"'4'!DA23+A.0!DA23+B.0!DA23+'C.0'!DA23+D.0!DA23","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"F24+NPV(FDN,G24:INDEX(G24:DA24,PAL))","v":0},0,{"$f":"'4'!F24+A.0!F24+B.0!F24+'C.0'!F24+D.0!F24","v":0},{"$f":"'4'!G24+A.0!G24+B.0!G24+'C.0'!G24+D.0!G24","v":0},{"$f":"'4'!H24+A.0!H24+B.0!H24+'C.0'!H24+D.0!H24","v":0},{"$f":"'4'!I24+A.0!I24+B.0!I24+'C.0'!I24+D.0!I24","v":0},{"$f":"'4'!J24+A.0!J24+B.0!J24+'C.0'!J24+D.0!J24","v":0},{"$f":"'4'!K24+A.0!K24+B.0!K24+'C.0'!K24+D.0!K24","v":0},{"$f":"'4'!L24+A.0!L24+B.0!L24+'C.0'!L24+D.0!L24","v":0},{"$f":"'4'!M24+A.0!M24+B.0!M24+'C.0'!M24+D.0!M24","v":0},{"$f":"'4'!N24+A.0!N24+B.0!N24+'C.0'!N24+D.0!N24","v":0},{"$f":"'4'!O24+A.0!O24+B.0!O24+'C.0'!O24+D.0!O24","v":0},{"$f":"'4'!P24+A.0!P24+B.0!P24+'C.0'!P24+D.0!P24","v":0},{"$f":"'4'!Q24+A.0!Q24+B.0!Q24+'C.0'!Q24+D.0!Q24","v":0},{"$f":"'4'!R24+A.0!R24+B.0!R24+'C.0'!R24+D.0!R24","v":0},{"$f":"'4'!S24+A.0!S24+B.0!S24+'C.0'!S24+D.0!S24","v":0},{"$f":"'4'!T24+A.0!T24+B.0!T24+'C.0'!T24+D.0!T24","v":0},{"$f":"'4'!U24+A.0!U24+B.0!U24+'C.0'!U24+D.0!U24","v":0},{"$f":"'4'!V24+A.0!V24+B.0!V24+'C.0'!V24+D.0!V24","v":0},{"$f":"'4'!W24+A.0!W24+B.0!W24+'C.0'!W24+D.0!W24","v":0},{"$f":"'4'!X24+A.0!X24+B.0!X24+'C.0'!X24+D.0!X24","v":0},{"$f":"'4'!Y24+A.0!Y24+B.0!Y24+'C.0'!Y24+D.0!Y24","v":0},{"$f":"'4'!Z24+A.0!Z24+B.0!Z24+'C.0'!Z24+D.0!Z24","v":0},{"$f":"'4'!AA24+A.0!AA24+B.0!AA24+'C.0'!AA24+D.0!AA24","v":0},{"$f":"'4'!AB24+A.0!AB24+B.0!AB24+'C.0'!AB24+D.0!AB24","v":0},{"$f":"'4'!AC24+A.0!AC24+B.0!AC24+'C.0'!AC24+D.0!AC24","v":0},{"$f":"'4'!AD24+A.0!AD24+B.0!AD24+'C.0'!AD24+D.0!AD24","v":0},{"$f":"'4'!AE24+A.0!AE24+B.0!AE24+'C.0'!AE24+D.0!AE24","v":0},{"$f":"'4'!AF24+A.0!AF24+B.0!AF24+'C.0'!AF24+D.0!AF24","v":0},{"$f":"'4'!AG24+A.0!AG24+B.0!AG24+'C.0'!AG24+D.0!AG24","v":0},{"$f":"'4'!AH24+A.0!AH24+B.0!AH24+'C.0'!AH24+D.0!AH24","v":0},{"$f":"'4'!AI24+A.0!AI24+B.0!AI24+'C.0'!AI24+D.0!AI24","v":0},{"$f":"'4'!AJ24+A.0!AJ24+B.0!AJ24+'C.0'!AJ24+D.0!AJ24","v":0},{"$f":"'4'!AK24+A.0!AK24+B.0!AK24+'C.0'!AK24+D.0!AK24","v":0},{"$f":"'4'!AL24+A.0!AL24+B.0!AL24+'C.0'!AL24+D.0!AL24","v":0},{"$f":"'4'!AM24+A.0!AM24+B.0!AM24+'C.0'!AM24+D.0!AM24","v":0},{"$f":"'4'!AN24+A.0!AN24+B.0!AN24+'C.0'!AN24+D.0!AN24","v":0},{"$f":"'4'!AO24+A.0!AO24+B.0!AO24+'C.0'!AO24+D.0!AO24","v":0},{"$f":"'4'!AP24+A.0!AP24+B.0!AP24+'C.0'!AP24+D.0!AP24","v":0},{"$f":"'4'!AQ24+A.0!AQ24+B.0!AQ24+'C.0'!AQ24+D.0!AQ24","v":0},{"$f":"'4'!AR24+A.0!AR24+B.0!AR24+'C.0'!AR24+D.0!AR24","v":0},{"$f":"'4'!AS24+A.0!AS24+B.0!AS24+'C.0'!AS24+D.0!AS24","v":0},{"$f":"'4'!AT24+A.0!AT24+B.0!AT24+'C.0'!AT24+D.0!AT24","v":0},{"$f":"'4'!AU24+A.0!AU24+B.0!AU24+'C.0'!AU24+D.0!AU24","v":0},{"$f":"'4'!AV24+A.0!AV24+B.0!AV24+'C.0'!AV24+D.0!AV24","v":0},{"$f":"'4'!AW24+A.0!AW24+B.0!AW24+'C.0'!AW24+D.0!AW24","v":0},{"$f":"'4'!AX24+A.0!AX24+B.0!AX24+'C.0'!AX24+D.0!AX24","v":0},{"$f":"'4'!AY24+A.0!AY24+B.0!AY24+'C.0'!AY24+D.0!AY24","v":0},{"$f":"'4'!AZ24+A.0!AZ24+B.0!AZ24+'C.0'!AZ24+D.0!AZ24","v":0},{"$f":"'4'!BA24+A.0!BA24+B.0!BA24+'C.0'!BA24+D.0!BA24","v":0},{"$f":"'4'!BB24+A.0!BB24+B.0!BB24+'C.0'!BB24+D.0!BB24","v":0},{"$f":"'4'!BC24+A.0!BC24+B.0!BC24+'C.0'!BC24+D.0!BC24","v":0},{"$f":"'4'!BD24+A.0!BD24+B.0!BD24+'C.0'!BD24+D.0!BD24","v":0},{"$f":"'4'!BE24+A.0!BE24+B.0!BE24+'C.0'!BE24+D.0!BE24","v":0},{"$f":"'4'!BF24+A.0!BF24+B.0!BF24+'C.0'!BF24+D.0!BF24","v":0},{"$f":"'4'!BG24+A.0!BG24+B.0!BG24+'C.0'!BG24+D.0!BG24","v":0},{"$f":"'4'!BH24+A.0!BH24+B.0!BH24+'C.0'!BH24+D.0!BH24","v":0},{"$f":"'4'!BI24+A.0!BI24+B.0!BI24+'C.0'!BI24+D.0!BI24","v":0},{"$f":"'4'!BJ24+A.0!BJ24+B.0!BJ24+'C.0'!BJ24+D.0!BJ24","v":0},{"$f":"'4'!BK24+A.0!BK24+B.0!BK24+'C.0'!BK24+D.0!BK24","v":0},{"$f":"'4'!BL24+A.0!BL24+B.0!BL24+'C.0'!BL24+D.0!BL24","v":0},{"$f":"'4'!BM24+A.0!BM24+B.0!BM24+'C.0'!BM24+D.0!BM24","v":0},{"$f":"'4'!BN24+A.0!BN24+B.0!BN24+'C.0'!BN24+D.0!BN24","v":0},{"$f":"'4'!BO24+A.0!BO24+B.0!BO24+'C.0'!BO24+D.0!BO24","v":0},{"$f":"'4'!BP24+A.0!BP24+B.0!BP24+'C.0'!BP24+D.0!BP24","v":0},{"$f":"'4'!BQ24+A.0!BQ24+B.0!BQ24+'C.0'!BQ24+D.0!BQ24","v":0},{"$f":"'4'!BR24+A.0!BR24+B.0!BR24+'C.0'!BR24+D.0!BR24","v":0},{"$f":"'4'!BS24+A.0!BS24+B.0!BS24+'C.0'!BS24+D.0!BS24","v":0},{"$f":"'4'!BT24+A.0!BT24+B.0!BT24+'C.0'!BT24+D.0!BT24","v":0},{"$f":"'4'!BU24+A.0!BU24+B.0!BU24+'C.0'!BU24+D.0!BU24","v":0},{"$f":"'4'!BV24+A.0!BV24+B.0!BV24+'C.0'!BV24+D.0!BV24","v":0},{"$f":"'4'!BW24+A.0!BW24+B.0!BW24+'C.0'!BW24+D.0!BW24","v":0},{"$f":"'4'!BX24+A.0!BX24+B.0!BX24+'C.0'!BX24+D.0!BX24","v":0},{"$f":"'4'!BY24+A.0!BY24+B.0!BY24+'C.0'!BY24+D.0!BY24","v":0},{"$f":"'4'!BZ24+A.0!BZ24+B.0!BZ24+'C.0'!BZ24+D.0!BZ24","v":0},{"$f":"'4'!CA24+A.0!CA24+B.0!CA24+'C.0'!CA24+D.0!CA24","v":0},{"$f":"'4'!CB24+A.0!CB24+B.0!CB24+'C.0'!CB24+D.0!CB24","v":0},{"$f":"'4'!CC24+A.0!CC24+B.0!CC24+'C.0'!CC24+D.0!CC24","v":0},{"$f":"'4'!CD24+A.0!CD24+B.0!CD24+'C.0'!CD24+D.0!CD24","v":0},{"$f":"'4'!CE24+A.0!CE24+B.0!CE24+'C.0'!CE24+D.0!CE24","v":0},{"$f":"'4'!CF24+A.0!CF24+B.0!CF24+'C.0'!CF24+D.0!CF24","v":0},{"$f":"'4'!CG24+A.0!CG24+B.0!CG24+'C.0'!CG24+D.0!CG24","v":0},{"$f":"'4'!CH24+A.0!CH24+B.0!CH24+'C.0'!CH24+D.0!CH24","v":0},{"$f":"'4'!CI24+A.0!CI24+B.0!CI24+'C.0'!CI24+D.0!CI24","v":0},{"$f":"'4'!CJ24+A.0!CJ24+B.0!CJ24+'C.0'!CJ24+D.0!CJ24","v":0},{"$f":"'4'!CK24+A.0!CK24+B.0!CK24+'C.0'!CK24+D.0!CK24","v":0},{"$f":"'4'!CL24+A.0!CL24+B.0!CL24+'C.0'!CL24+D.0!CL24","v":0},{"$f":"'4'!CM24+A.0!CM24+B.0!CM24+'C.0'!CM24+D.0!CM24","v":0},{"$f":"'4'!CN24+A.0!CN24+B.0!CN24+'C.0'!CN24+D.0!CN24","v":0},{"$f":"'4'!CO24+A.0!CO24+B.0!CO24+'C.0'!CO24+D.0!CO24","v":0},{"$f":"'4'!CP24+A.0!CP24+B.0!CP24+'C.0'!CP24+D.0!CP24","v":0},{"$f":"'4'!CQ24+A.0!CQ24+B.0!CQ24+'C.0'!CQ24+D.0!CQ24","v":0},{"$f":"'4'!CR24+A.0!CR24+B.0!CR24+'C.0'!CR24+D.0!CR24","v":0},{"$f":"'4'!CS24+A.0!CS24+B.0!CS24+'C.0'!CS24+D.0!CS24","v":0},{"$f":"'4'!CT24+A.0!CT24+B.0!CT24+'C.0'!CT24+D.0!CT24","v":0},{"$f":"'4'!CU24+A.0!CU24+B.0!CU24+'C.0'!CU24+D.0!CU24","v":0},{"$f":"'4'!CV24+A.0!CV24+B.0!CV24+'C.0'!CV24+D.0!CV24","v":0},{"$f":"'4'!CW24+A.0!CW24+B.0!CW24+'C.0'!CW24+D.0!CW24","v":0},{"$f":"'4'!CX24+A.0!CX24+B.0!CX24+'C.0'!CX24+D.0!CX24","v":0},{"$f":"'4'!CY24+A.0!CY24+B.0!CY24+'C.0'!CY24+D.0!CY24","v":0},{"$f":"'4'!CZ24+A.0!CZ24+B.0!CZ24+'C.0'!CZ24+D.0!CZ24","v":0},{"$f":"'4'!DA24+A.0!DA24+B.0!DA24+'C.0'!DA24+D.0!DA24","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"F25+NPV(FDN,G25:INDEX(G25:DA25,PAL))","v":0},0,{"$f":"'4'!F25+A.0!F25+B.0!F25+'C.0'!F25+D.0!F25","v":0},{"$f":"'4'!G25+A.0!G25+B.0!G25+'C.0'!G25+D.0!G25","v":0},{"$f":"'4'!H25+A.0!H25+B.0!H25+'C.0'!H25+D.0!H25","v":0},{"$f":"'4'!I25+A.0!I25+B.0!I25+'C.0'!I25+D.0!I25","v":0},{"$f":"'4'!J25+A.0!J25+B.0!J25+'C.0'!J25+D.0!J25","v":0},{"$f":"'4'!K25+A.0!K25+B.0!K25+'C.0'!K25+D.0!K25","v":0},{"$f":"'4'!L25+A.0!L25+B.0!L25+'C.0'!L25+D.0!L25","v":0},{"$f":"'4'!M25+A.0!M25+B.0!M25+'C.0'!M25+D.0!M25","v":0},{"$f":"'4'!N25+A.0!N25+B.0!N25+'C.0'!N25+D.0!N25","v":0},{"$f":"'4'!O25+A.0!O25+B.0!O25+'C.0'!O25+D.0!O25","v":0},{"$f":"'4'!P25+A.0!P25+B.0!P25+'C.0'!P25+D.0!P25","v":0},{"$f":"'4'!Q25+A.0!Q25+B.0!Q25+'C.0'!Q25+D.0!Q25","v":0},{"$f":"'4'!R25+A.0!R25+B.0!R25+'C.0'!R25+D.0!R25","v":0},{"$f":"'4'!S25+A.0!S25+B.0!S25+'C.0'!S25+D.0!S25","v":0},{"$f":"'4'!T25+A.0!T25+B.0!T25+'C.0'!T25+D.0!T25","v":0},{"$f":"'4'!U25+A.0!U25+B.0!U25+'C.0'!U25+D.0!U25","v":0},{"$f":"'4'!V25+A.0!V25+B.0!V25+'C.0'!V25+D.0!V25","v":0},{"$f":"'4'!W25+A.0!W25+B.0!W25+'C.0'!W25+D.0!W25","v":0},{"$f":"'4'!X25+A.0!X25+B.0!X25+'C.0'!X25+D.0!X25","v":0},{"$f":"'4'!Y25+A.0!Y25+B.0!Y25+'C.0'!Y25+D.0!Y25","v":0},{"$f":"'4'!Z25+A.0!Z25+B.0!Z25+'C.0'!Z25+D.0!Z25","v":0},{"$f":"'4'!AA25+A.0!AA25+B.0!AA25+'C.0'!AA25+D.0!AA25","v":0},{"$f":"'4'!AB25+A.0!AB25+B.0!AB25+'C.0'!AB25+D.0!AB25","v":0},{"$f":"'4'!AC25+A.0!AC25+B.0!AC25+'C.0'!AC25+D.0!AC25","v":0},{"$f":"'4'!AD25+A.0!AD25+B.0!AD25+'C.0'!AD25+D.0!AD25","v":0},{"$f":"'4'!AE25+A.0!AE25+B.0!AE25+'C.0'!AE25+D.0!AE25","v":0},{"$f":"'4'!AF25+A.0!AF25+B.0!AF25+'C.0'!AF25+D.0!AF25","v":0},{"$f":"'4'!AG25+A.0!AG25+B.0!AG25+'C.0'!AG25+D.0!AG25","v":0},{"$f":"'4'!AH25+A.0!AH25+B.0!AH25+'C.0'!AH25+D.0!AH25","v":0},{"$f":"'4'!AI25+A.0!AI25+B.0!AI25+'C.0'!AI25+D.0!AI25","v":0},{"$f":"'4'!AJ25+A.0!AJ25+B.0!AJ25+'C.0'!AJ25+D.0!AJ25","v":0},{"$f":"'4'!AK25+A.0!AK25+B.0!AK25+'C.0'!AK25+D.0!AK25","v":0},{"$f":"'4'!AL25+A.0!AL25+B.0!AL25+'C.0'!AL25+D.0!AL25","v":0},{"$f":"'4'!AM25+A.0!AM25+B.0!AM25+'C.0'!AM25+D.0!AM25","v":0},{"$f":"'4'!AN25+A.0!AN25+B.0!AN25+'C.0'!AN25+D.0!AN25","v":0},{"$f":"'4'!AO25+A.0!AO25+B.0!AO25+'C.0'!AO25+D.0!AO25","v":0},{"$f":"'4'!AP25+A.0!AP25+B.0!AP25+'C.0'!AP25+D.0!AP25","v":0},{"$f":"'4'!AQ25+A.0!AQ25+B.0!AQ25+'C.0'!AQ25+D.0!AQ25","v":0},{"$f":"'4'!AR25+A.0!AR25+B.0!AR25+'C.0'!AR25+D.0!AR25","v":0},{"$f":"'4'!AS25+A.0!AS25+B.0!AS25+'C.0'!AS25+D.0!AS25","v":0},{"$f":"'4'!AT25+A.0!AT25+B.0!AT25+'C.0'!AT25+D.0!AT25","v":0},{"$f":"'4'!AU25+A.0!AU25+B.0!AU25+'C.0'!AU25+D.0!AU25","v":0},{"$f":"'4'!AV25+A.0!AV25+B.0!AV25+'C.0'!AV25+D.0!AV25","v":0},{"$f":"'4'!AW25+A.0!AW25+B.0!AW25+'C.0'!AW25+D.0!AW25","v":0},{"$f":"'4'!AX25+A.0!AX25+B.0!AX25+'C.0'!AX25+D.0!AX25","v":0},{"$f":"'4'!AY25+A.0!AY25+B.0!AY25+'C.0'!AY25+D.0!AY25","v":0},{"$f":"'4'!AZ25+A.0!AZ25+B.0!AZ25+'C.0'!AZ25+D.0!AZ25","v":0},{"$f":"'4'!BA25+A.0!BA25+B.0!BA25+'C.0'!BA25+D.0!BA25","v":0},{"$f":"'4'!BB25+A.0!BB25+B.0!BB25+'C.0'!BB25+D.0!BB25","v":0},{"$f":"'4'!BC25+A.0!BC25+B.0!BC25+'C.0'!BC25+D.0!BC25","v":0},{"$f":"'4'!BD25+A.0!BD25+B.0!BD25+'C.0'!BD25+D.0!BD25","v":0},{"$f":"'4'!BE25+A.0!BE25+B.0!BE25+'C.0'!BE25+D.0!BE25","v":0},{"$f":"'4'!BF25+A.0!BF25+B.0!BF25+'C.0'!BF25+D.0!BF25","v":0},{"$f":"'4'!BG25+A.0!BG25+B.0!BG25+'C.0'!BG25+D.0!BG25","v":0},{"$f":"'4'!BH25+A.0!BH25+B.0!BH25+'C.0'!BH25+D.0!BH25","v":0},{"$f":"'4'!BI25+A.0!BI25+B.0!BI25+'C.0'!BI25+D.0!BI25","v":0},{"$f":"'4'!BJ25+A.0!BJ25+B.0!BJ25+'C.0'!BJ25+D.0!BJ25","v":0},{"$f":"'4'!BK25+A.0!BK25+B.0!BK25+'C.0'!BK25+D.0!BK25","v":0},{"$f":"'4'!BL25+A.0!BL25+B.0!BL25+'C.0'!BL25+D.0!BL25","v":0},{"$f":"'4'!BM25+A.0!BM25+B.0!BM25+'C.0'!BM25+D.0!BM25","v":0},{"$f":"'4'!BN25+A.0!BN25+B.0!BN25+'C.0'!BN25+D.0!BN25","v":0},{"$f":"'4'!BO25+A.0!BO25+B.0!BO25+'C.0'!BO25+D.0!BO25","v":0},{"$f":"'4'!BP25+A.0!BP25+B.0!BP25+'C.0'!BP25+D.0!BP25","v":0},{"$f":"'4'!BQ25+A.0!BQ25+B.0!BQ25+'C.0'!BQ25+D.0!BQ25","v":0},{"$f":"'4'!BR25+A.0!BR25+B.0!BR25+'C.0'!BR25+D.0!BR25","v":0},{"$f":"'4'!BS25+A.0!BS25+B.0!BS25+'C.0'!BS25+D.0!BS25","v":0},{"$f":"'4'!BT25+A.0!BT25+B.0!BT25+'C.0'!BT25+D.0!BT25","v":0},{"$f":"'4'!BU25+A.0!BU25+B.0!BU25+'C.0'!BU25+D.0!BU25","v":0},{"$f":"'4'!BV25+A.0!BV25+B.0!BV25+'C.0'!BV25+D.0!BV25","v":0},{"$f":"'4'!BW25+A.0!BW25+B.0!BW25+'C.0'!BW25+D.0!BW25","v":0},{"$f":"'4'!BX25+A.0!BX25+B.0!BX25+'C.0'!BX25+D.0!BX25","v":0},{"$f":"'4'!BY25+A.0!BY25+B.0!BY25+'C.0'!BY25+D.0!BY25","v":0},{"$f":"'4'!BZ25+A.0!BZ25+B.0!BZ25+'C.0'!BZ25+D.0!BZ25","v":0},{"$f":"'4'!CA25+A.0!CA25+B.0!CA25+'C.0'!CA25+D.0!CA25","v":0},{"$f":"'4'!CB25+A.0!CB25+B.0!CB25+'C.0'!CB25+D.0!CB25","v":0},{"$f":"'4'!CC25+A.0!CC25+B.0!CC25+'C.0'!CC25+D.0!CC25","v":0},{"$f":"'4'!CD25+A.0!CD25+B.0!CD25+'C.0'!CD25+D.0!CD25","v":0},{"$f":"'4'!CE25+A.0!CE25+B.0!CE25+'C.0'!CE25+D.0!CE25","v":0},{"$f":"'4'!CF25+A.0!CF25+B.0!CF25+'C.0'!CF25+D.0!CF25","v":0},{"$f":"'4'!CG25+A.0!CG25+B.0!CG25+'C.0'!CG25+D.0!CG25","v":0},{"$f":"'4'!CH25+A.0!CH25+B.0!CH25+'C.0'!CH25+D.0!CH25","v":0},{"$f":"'4'!CI25+A.0!CI25+B.0!CI25+'C.0'!CI25+D.0!CI25","v":0},{"$f":"'4'!CJ25+A.0!CJ25+B.0!CJ25+'C.0'!CJ25+D.0!CJ25","v":0},{"$f":"'4'!CK25+A.0!CK25+B.0!CK25+'C.0'!CK25+D.0!CK25","v":0},{"$f":"'4'!CL25+A.0!CL25+B.0!CL25+'C.0'!CL25+D.0!CL25","v":0},{"$f":"'4'!CM25+A.0!CM25+B.0!CM25+'C.0'!CM25+D.0!CM25","v":0},{"$f":"'4'!CN25+A.0!CN25+B.0!CN25+'C.0'!CN25+D.0!CN25","v":0},{"$f":"'4'!CO25+A.0!CO25+B.0!CO25+'C.0'!CO25+D.0!CO25","v":0},{"$f":"'4'!CP25+A.0!CP25+B.0!CP25+'C.0'!CP25+D.0!CP25","v":0},{"$f":"'4'!CQ25+A.0!CQ25+B.0!CQ25+'C.0'!CQ25+D.0!CQ25","v":0},{"$f":"'4'!CR25+A.0!CR25+B.0!CR25+'C.0'!CR25+D.0!CR25","v":0},{"$f":"'4'!CS25+A.0!CS25+B.0!CS25+'C.0'!CS25+D.0!CS25","v":0},{"$f":"'4'!CT25+A.0!CT25+B.0!CT25+'C.0'!CT25+D.0!CT25","v":0},{"$f":"'4'!CU25+A.0!CU25+B.0!CU25+'C.0'!CU25+D.0!CU25","v":0},{"$f":"'4'!CV25+A.0!CV25+B.0!CV25+'C.0'!CV25+D.0!CV25","v":0},{"$f":"'4'!CW25+A.0!CW25+B.0!CW25+'C.0'!CW25+D.0!CW25","v":0},{"$f":"'4'!CX25+A.0!CX25+B.0!CX25+'C.0'!CX25+D.0!CX25","v":0},{"$f":"'4'!CY25+A.0!CY25+B.0!CY25+'C.0'!CY25+D.0!CY25","v":0},{"$f":"'4'!CZ25+A.0!CZ25+B.0!CZ25+'C.0'!CZ25+D.0!CZ25","v":0},{"$f":"'4'!DA25+A.0!DA25+B.0!DA25+'C.0'!DA25+D.0!DA25","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"F26+NPV(FDN,G26:INDEX(G26:DA26,PAL))","v":0},0,{"$f":"'4'!F26+A.0!F26+B.0!F26+'C.0'!F26+D.0!F26","v":0},{"$f":"'4'!G26+A.0!G26+B.0!G26+'C.0'!G26+D.0!G26","v":0},{"$f":"'4'!H26+A.0!H26+B.0!H26+'C.0'!H26+D.0!H26","v":0},{"$f":"'4'!I26+A.0!I26+B.0!I26+'C.0'!I26+D.0!I26","v":0},{"$f":"'4'!J26+A.0!J26+B.0!J26+'C.0'!J26+D.0!J26","v":0},{"$f":"'4'!K26+A.0!K26+B.0!K26+'C.0'!K26+D.0!K26","v":0},{"$f":"'4'!L26+A.0!L26+B.0!L26+'C.0'!L26+D.0!L26","v":0},{"$f":"'4'!M26+A.0!M26+B.0!M26+'C.0'!M26+D.0!M26","v":0},{"$f":"'4'!N26+A.0!N26+B.0!N26+'C.0'!N26+D.0!N26","v":0},{"$f":"'4'!O26+A.0!O26+B.0!O26+'C.0'!O26+D.0!O26","v":0},{"$f":"'4'!P26+A.0!P26+B.0!P26+'C.0'!P26+D.0!P26","v":0},{"$f":"'4'!Q26+A.0!Q26+B.0!Q26+'C.0'!Q26+D.0!Q26","v":0},{"$f":"'4'!R26+A.0!R26+B.0!R26+'C.0'!R26+D.0!R26","v":0},{"$f":"'4'!S26+A.0!S26+B.0!S26+'C.0'!S26+D.0!S26","v":0},{"$f":"'4'!T26+A.0!T26+B.0!T26+'C.0'!T26+D.0!T26","v":0},{"$f":"'4'!U26+A.0!U26+B.0!U26+'C.0'!U26+D.0!U26","v":0},{"$f":"'4'!V26+A.0!V26+B.0!V26+'C.0'!V26+D.0!V26","v":0},{"$f":"'4'!W26+A.0!W26+B.0!W26+'C.0'!W26+D.0!W26","v":0},{"$f":"'4'!X26+A.0!X26+B.0!X26+'C.0'!X26+D.0!X26","v":0},{"$f":"'4'!Y26+A.0!Y26+B.0!Y26+'C.0'!Y26+D.0!Y26","v":0},{"$f":"'4'!Z26+A.0!Z26+B.0!Z26+'C.0'!Z26+D.0!Z26","v":0},{"$f":"'4'!AA26+A.0!AA26+B.0!AA26+'C.0'!AA26+D.0!AA26","v":0},{"$f":"'4'!AB26+A.0!AB26+B.0!AB26+'C.0'!AB26+D.0!AB26","v":0},{"$f":"'4'!AC26+A.0!AC26+B.0!AC26+'C.0'!AC26+D.0!AC26","v":0},{"$f":"'4'!AD26+A.0!AD26+B.0!AD26+'C.0'!AD26+D.0!AD26","v":0},{"$f":"'4'!AE26+A.0!AE26+B.0!AE26+'C.0'!AE26+D.0!AE26","v":0},{"$f":"'4'!AF26+A.0!AF26+B.0!AF26+'C.0'!AF26+D.0!AF26","v":0},{"$f":"'4'!AG26+A.0!AG26+B.0!AG26+'C.0'!AG26+D.0!AG26","v":0},{"$f":"'4'!AH26+A.0!AH26+B.0!AH26+'C.0'!AH26+D.0!AH26","v":0},{"$f":"'4'!AI26+A.0!AI26+B.0!AI26+'C.0'!AI26+D.0!AI26","v":0},{"$f":"'4'!AJ26+A.0!AJ26+B.0!AJ26+'C.0'!AJ26+D.0!AJ26","v":0},{"$f":"'4'!AK26+A.0!AK26+B.0!AK26+'C.0'!AK26+D.0!AK26","v":0},{"$f":"'4'!AL26+A.0!AL26+B.0!AL26+'C.0'!AL26+D.0!AL26","v":0},{"$f":"'4'!AM26+A.0!AM26+B.0!AM26+'C.0'!AM26+D.0!AM26","v":0},{"$f":"'4'!AN26+A.0!AN26+B.0!AN26+'C.0'!AN26+D.0!AN26","v":0},{"$f":"'4'!AO26+A.0!AO26+B.0!AO26+'C.0'!AO26+D.0!AO26","v":0},{"$f":"'4'!AP26+A.0!AP26+B.0!AP26+'C.0'!AP26+D.0!AP26","v":0},{"$f":"'4'!AQ26+A.0!AQ26+B.0!AQ26+'C.0'!AQ26+D.0!AQ26","v":0},{"$f":"'4'!AR26+A.0!AR26+B.0!AR26+'C.0'!AR26+D.0!AR26","v":0},{"$f":"'4'!AS26+A.0!AS26+B.0!AS26+'C.0'!AS26+D.0!AS26","v":0},{"$f":"'4'!AT26+A.0!AT26+B.0!AT26+'C.0'!AT26+D.0!AT26","v":0},{"$f":"'4'!AU26+A.0!AU26+B.0!AU26+'C.0'!AU26+D.0!AU26","v":0},{"$f":"'4'!AV26+A.0!AV26+B.0!AV26+'C.0'!AV26+D.0!AV26","v":0},{"$f":"'4'!AW26+A.0!AW26+B.0!AW26+'C.0'!AW26+D.0!AW26","v":0},{"$f":"'4'!AX26+A.0!AX26+B.0!AX26+'C.0'!AX26+D.0!AX26","v":0},{"$f":"'4'!AY26+A.0!AY26+B.0!AY26+'C.0'!AY26+D.0!AY26","v":0},{"$f":"'4'!AZ26+A.0!AZ26+B.0!AZ26+'C.0'!AZ26+D.0!AZ26","v":0},{"$f":"'4'!BA26+A.0!BA26+B.0!BA26+'C.0'!BA26+D.0!BA26","v":0},{"$f":"'4'!BB26+A.0!BB26+B.0!BB26+'C.0'!BB26+D.0!BB26","v":0},{"$f":"'4'!BC26+A.0!BC26+B.0!BC26+'C.0'!BC26+D.0!BC26","v":0},{"$f":"'4'!BD26+A.0!BD26+B.0!BD26+'C.0'!BD26+D.0!BD26","v":0},{"$f":"'4'!BE26+A.0!BE26+B.0!BE26+'C.0'!BE26+D.0!BE26","v":0},{"$f":"'4'!BF26+A.0!BF26+B.0!BF26+'C.0'!BF26+D.0!BF26","v":0},{"$f":"'4'!BG26+A.0!BG26+B.0!BG26+'C.0'!BG26+D.0!BG26","v":0},{"$f":"'4'!BH26+A.0!BH26+B.0!BH26+'C.0'!BH26+D.0!BH26","v":0},{"$f":"'4'!BI26+A.0!BI26+B.0!BI26+'C.0'!BI26+D.0!BI26","v":0},{"$f":"'4'!BJ26+A.0!BJ26+B.0!BJ26+'C.0'!BJ26+D.0!BJ26","v":0},{"$f":"'4'!BK26+A.0!BK26+B.0!BK26+'C.0'!BK26+D.0!BK26","v":0},{"$f":"'4'!BL26+A.0!BL26+B.0!BL26+'C.0'!BL26+D.0!BL26","v":0},{"$f":"'4'!BM26+A.0!BM26+B.0!BM26+'C.0'!BM26+D.0!BM26","v":0},{"$f":"'4'!BN26+A.0!BN26+B.0!BN26+'C.0'!BN26+D.0!BN26","v":0},{"$f":"'4'!BO26+A.0!BO26+B.0!BO26+'C.0'!BO26+D.0!BO26","v":0},{"$f":"'4'!BP26+A.0!BP26+B.0!BP26+'C.0'!BP26+D.0!BP26","v":0},{"$f":"'4'!BQ26+A.0!BQ26+B.0!BQ26+'C.0'!BQ26+D.0!BQ26","v":0},{"$f":"'4'!BR26+A.0!BR26+B.0!BR26+'C.0'!BR26+D.0!BR26","v":0},{"$f":"'4'!BS26+A.0!BS26+B.0!BS26+'C.0'!BS26+D.0!BS26","v":0},{"$f":"'4'!BT26+A.0!BT26+B.0!BT26+'C.0'!BT26+D.0!BT26","v":0},{"$f":"'4'!BU26+A.0!BU26+B.0!BU26+'C.0'!BU26+D.0!BU26","v":0},{"$f":"'4'!BV26+A.0!BV26+B.0!BV26+'C.0'!BV26+D.0!BV26","v":0},{"$f":"'4'!BW26+A.0!BW26+B.0!BW26+'C.0'!BW26+D.0!BW26","v":0},{"$f":"'4'!BX26+A.0!BX26+B.0!BX26+'C.0'!BX26+D.0!BX26","v":0},{"$f":"'4'!BY26+A.0!BY26+B.0!BY26+'C.0'!BY26+D.0!BY26","v":0},{"$f":"'4'!BZ26+A.0!BZ26+B.0!BZ26+'C.0'!BZ26+D.0!BZ26","v":0},{"$f":"'4'!CA26+A.0!CA26+B.0!CA26+'C.0'!CA26+D.0!CA26","v":0},{"$f":"'4'!CB26+A.0!CB26+B.0!CB26+'C.0'!CB26+D.0!CB26","v":0},{"$f":"'4'!CC26+A.0!CC26+B.0!CC26+'C.0'!CC26+D.0!CC26","v":0},{"$f":"'4'!CD26+A.0!CD26+B.0!CD26+'C.0'!CD26+D.0!CD26","v":0},{"$f":"'4'!CE26+A.0!CE26+B.0!CE26+'C.0'!CE26+D.0!CE26","v":0},{"$f":"'4'!CF26+A.0!CF26+B.0!CF26+'C.0'!CF26+D.0!CF26","v":0},{"$f":"'4'!CG26+A.0!CG26+B.0!CG26+'C.0'!CG26+D.0!CG26","v":0},{"$f":"'4'!CH26+A.0!CH26+B.0!CH26+'C.0'!CH26+D.0!CH26","v":0},{"$f":"'4'!CI26+A.0!CI26+B.0!CI26+'C.0'!CI26+D.0!CI26","v":0},{"$f":"'4'!CJ26+A.0!CJ26+B.0!CJ26+'C.0'!CJ26+D.0!CJ26","v":0},{"$f":"'4'!CK26+A.0!CK26+B.0!CK26+'C.0'!CK26+D.0!CK26","v":0},{"$f":"'4'!CL26+A.0!CL26+B.0!CL26+'C.0'!CL26+D.0!CL26","v":0},{"$f":"'4'!CM26+A.0!CM26+B.0!CM26+'C.0'!CM26+D.0!CM26","v":0},{"$f":"'4'!CN26+A.0!CN26+B.0!CN26+'C.0'!CN26+D.0!CN26","v":0},{"$f":"'4'!CO26+A.0!CO26+B.0!CO26+'C.0'!CO26+D.0!CO26","v":0},{"$f":"'4'!CP26+A.0!CP26+B.0!CP26+'C.0'!CP26+D.0!CP26","v":0},{"$f":"'4'!CQ26+A.0!CQ26+B.0!CQ26+'C.0'!CQ26+D.0!CQ26","v":0},{"$f":"'4'!CR26+A.0!CR26+B.0!CR26+'C.0'!CR26+D.0!CR26","v":0},{"$f":"'4'!CS26+A.0!CS26+B.0!CS26+'C.0'!CS26+D.0!CS26","v":0},{"$f":"'4'!CT26+A.0!CT26+B.0!CT26+'C.0'!CT26+D.0!CT26","v":0},{"$f":"'4'!CU26+A.0!CU26+B.0!CU26+'C.0'!CU26+D.0!CU26","v":0},{"$f":"'4'!CV26+A.0!CV26+B.0!CV26+'C.0'!CV26+D.0!CV26","v":0},{"$f":"'4'!CW26+A.0!CW26+B.0!CW26+'C.0'!CW26+D.0!CW26","v":0},{"$f":"'4'!CX26+A.0!CX26+B.0!CX26+'C.0'!CX26+D.0!CX26","v":0},{"$f":"'4'!CY26+A.0!CY26+B.0!CY26+'C.0'!CY26+D.0!CY26","v":0},{"$f":"'4'!CZ26+A.0!CZ26+B.0!CZ26+'C.0'!CZ26+D.0!CZ26","v":0},{"$f":"'4'!DA26+A.0!DA26+B.0!DA26+'C.0'!DA26+D.0!DA26","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"F27+NPV(FDN,G27:INDEX(G27:DA27,PAL))","v":0},0,{"$f":"'4'!F27+A.0!F27+B.0!F27+'C.0'!F27+D.0!F27","v":0},{"$f":"'4'!G27+A.0!G27+B.0!G27+'C.0'!G27+D.0!G27","v":0},{"$f":"'4'!H27+A.0!H27+B.0!H27+'C.0'!H27+D.0!H27","v":0},{"$f":"'4'!I27+A.0!I27+B.0!I27+'C.0'!I27+D.0!I27","v":0},{"$f":"'4'!J27+A.0!J27+B.0!J27+'C.0'!J27+D.0!J27","v":0},{"$f":"'4'!K27+A.0!K27+B.0!K27+'C.0'!K27+D.0!K27","v":0},{"$f":"'4'!L27+A.0!L27+B.0!L27+'C.0'!L27+D.0!L27","v":0},{"$f":"'4'!M27+A.0!M27+B.0!M27+'C.0'!M27+D.0!M27","v":0},{"$f":"'4'!N27+A.0!N27+B.0!N27+'C.0'!N27+D.0!N27","v":0},{"$f":"'4'!O27+A.0!O27+B.0!O27+'C.0'!O27+D.0!O27","v":0},{"$f":"'4'!P27+A.0!P27+B.0!P27+'C.0'!P27+D.0!P27","v":0},{"$f":"'4'!Q27+A.0!Q27+B.0!Q27+'C.0'!Q27+D.0!Q27","v":0},{"$f":"'4'!R27+A.0!R27+B.0!R27+'C.0'!R27+D.0!R27","v":0},{"$f":"'4'!S27+A.0!S27+B.0!S27+'C.0'!S27+D.0!S27","v":0},{"$f":"'4'!T27+A.0!T27+B.0!T27+'C.0'!T27+D.0!T27","v":0},{"$f":"'4'!U27+A.0!U27+B.0!U27+'C.0'!U27+D.0!U27","v":0},{"$f":"'4'!V27+A.0!V27+B.0!V27+'C.0'!V27+D.0!V27","v":0},{"$f":"'4'!W27+A.0!W27+B.0!W27+'C.0'!W27+D.0!W27","v":0},{"$f":"'4'!X27+A.0!X27+B.0!X27+'C.0'!X27+D.0!X27","v":0},{"$f":"'4'!Y27+A.0!Y27+B.0!Y27+'C.0'!Y27+D.0!Y27","v":0},{"$f":"'4'!Z27+A.0!Z27+B.0!Z27+'C.0'!Z27+D.0!Z27","v":0},{"$f":"'4'!AA27+A.0!AA27+B.0!AA27+'C.0'!AA27+D.0!AA27","v":0},{"$f":"'4'!AB27+A.0!AB27+B.0!AB27+'C.0'!AB27+D.0!AB27","v":0},{"$f":"'4'!AC27+A.0!AC27+B.0!AC27+'C.0'!AC27+D.0!AC27","v":0},{"$f":"'4'!AD27+A.0!AD27+B.0!AD27+'C.0'!AD27+D.0!AD27","v":0},{"$f":"'4'!AE27+A.0!AE27+B.0!AE27+'C.0'!AE27+D.0!AE27","v":0},{"$f":"'4'!AF27+A.0!AF27+B.0!AF27+'C.0'!AF27+D.0!AF27","v":0},{"$f":"'4'!AG27+A.0!AG27+B.0!AG27+'C.0'!AG27+D.0!AG27","v":0},{"$f":"'4'!AH27+A.0!AH27+B.0!AH27+'C.0'!AH27+D.0!AH27","v":0},{"$f":"'4'!AI27+A.0!AI27+B.0!AI27+'C.0'!AI27+D.0!AI27","v":0},{"$f":"'4'!AJ27+A.0!AJ27+B.0!AJ27+'C.0'!AJ27+D.0!AJ27","v":0},{"$f":"'4'!AK27+A.0!AK27+B.0!AK27+'C.0'!AK27+D.0!AK27","v":0},{"$f":"'4'!AL27+A.0!AL27+B.0!AL27+'C.0'!AL27+D.0!AL27","v":0},{"$f":"'4'!AM27+A.0!AM27+B.0!AM27+'C.0'!AM27+D.0!AM27","v":0},{"$f":"'4'!AN27+A.0!AN27+B.0!AN27+'C.0'!AN27+D.0!AN27","v":0},{"$f":"'4'!AO27+A.0!AO27+B.0!AO27+'C.0'!AO27+D.0!AO27","v":0},{"$f":"'4'!AP27+A.0!AP27+B.0!AP27+'C.0'!AP27+D.0!AP27","v":0},{"$f":"'4'!AQ27+A.0!AQ27+B.0!AQ27+'C.0'!AQ27+D.0!AQ27","v":0},{"$f":"'4'!AR27+A.0!AR27+B.0!AR27+'C.0'!AR27+D.0!AR27","v":0},{"$f":"'4'!AS27+A.0!AS27+B.0!AS27+'C.0'!AS27+D.0!AS27","v":0},{"$f":"'4'!AT27+A.0!AT27+B.0!AT27+'C.0'!AT27+D.0!AT27","v":0},{"$f":"'4'!AU27+A.0!AU27+B.0!AU27+'C.0'!AU27+D.0!AU27","v":0},{"$f":"'4'!AV27+A.0!AV27+B.0!AV27+'C.0'!AV27+D.0!AV27","v":0},{"$f":"'4'!AW27+A.0!AW27+B.0!AW27+'C.0'!AW27+D.0!AW27","v":0},{"$f":"'4'!AX27+A.0!AX27+B.0!AX27+'C.0'!AX27+D.0!AX27","v":0},{"$f":"'4'!AY27+A.0!AY27+B.0!AY27+'C.0'!AY27+D.0!AY27","v":0},{"$f":"'4'!AZ27+A.0!AZ27+B.0!AZ27+'C.0'!AZ27+D.0!AZ27","v":0},{"$f":"'4'!BA27+A.0!BA27+B.0!BA27+'C.0'!BA27+D.0!BA27","v":0},{"$f":"'4'!BB27+A.0!BB27+B.0!BB27+'C.0'!BB27+D.0!BB27","v":0},{"$f":"'4'!BC27+A.0!BC27+B.0!BC27+'C.0'!BC27+D.0!BC27","v":0},{"$f":"'4'!BD27+A.0!BD27+B.0!BD27+'C.0'!BD27+D.0!BD27","v":0},{"$f":"'4'!BE27+A.0!BE27+B.0!BE27+'C.0'!BE27+D.0!BE27","v":0},{"$f":"'4'!BF27+A.0!BF27+B.0!BF27+'C.0'!BF27+D.0!BF27","v":0},{"$f":"'4'!BG27+A.0!BG27+B.0!BG27+'C.0'!BG27+D.0!BG27","v":0},{"$f":"'4'!BH27+A.0!BH27+B.0!BH27+'C.0'!BH27+D.0!BH27","v":0},{"$f":"'4'!BI27+A.0!BI27+B.0!BI27+'C.0'!BI27+D.0!BI27","v":0},{"$f":"'4'!BJ27+A.0!BJ27+B.0!BJ27+'C.0'!BJ27+D.0!BJ27","v":0},{"$f":"'4'!BK27+A.0!BK27+B.0!BK27+'C.0'!BK27+D.0!BK27","v":0},{"$f":"'4'!BL27+A.0!BL27+B.0!BL27+'C.0'!BL27+D.0!BL27","v":0},{"$f":"'4'!BM27+A.0!BM27+B.0!BM27+'C.0'!BM27+D.0!BM27","v":0},{"$f":"'4'!BN27+A.0!BN27+B.0!BN27+'C.0'!BN27+D.0!BN27","v":0},{"$f":"'4'!BO27+A.0!BO27+B.0!BO27+'C.0'!BO27+D.0!BO27","v":0},{"$f":"'4'!BP27+A.0!BP27+B.0!BP27+'C.0'!BP27+D.0!BP27","v":0},{"$f":"'4'!BQ27+A.0!BQ27+B.0!BQ27+'C.0'!BQ27+D.0!BQ27","v":0},{"$f":"'4'!BR27+A.0!BR27+B.0!BR27+'C.0'!BR27+D.0!BR27","v":0},{"$f":"'4'!BS27+A.0!BS27+B.0!BS27+'C.0'!BS27+D.0!BS27","v":0},{"$f":"'4'!BT27+A.0!BT27+B.0!BT27+'C.0'!BT27+D.0!BT27","v":0},{"$f":"'4'!BU27+A.0!BU27+B.0!BU27+'C.0'!BU27+D.0!BU27","v":0},{"$f":"'4'!BV27+A.0!BV27+B.0!BV27+'C.0'!BV27+D.0!BV27","v":0},{"$f":"'4'!BW27+A.0!BW27+B.0!BW27+'C.0'!BW27+D.0!BW27","v":0},{"$f":"'4'!BX27+A.0!BX27+B.0!BX27+'C.0'!BX27+D.0!BX27","v":0},{"$f":"'4'!BY27+A.0!BY27+B.0!BY27+'C.0'!BY27+D.0!BY27","v":0},{"$f":"'4'!BZ27+A.0!BZ27+B.0!BZ27+'C.0'!BZ27+D.0!BZ27","v":0},{"$f":"'4'!CA27+A.0!CA27+B.0!CA27+'C.0'!CA27+D.0!CA27","v":0},{"$f":"'4'!CB27+A.0!CB27+B.0!CB27+'C.0'!CB27+D.0!CB27","v":0},{"$f":"'4'!CC27+A.0!CC27+B.0!CC27+'C.0'!CC27+D.0!CC27","v":0},{"$f":"'4'!CD27+A.0!CD27+B.0!CD27+'C.0'!CD27+D.0!CD27","v":0},{"$f":"'4'!CE27+A.0!CE27+B.0!CE27+'C.0'!CE27+D.0!CE27","v":0},{"$f":"'4'!CF27+A.0!CF27+B.0!CF27+'C.0'!CF27+D.0!CF27","v":0},{"$f":"'4'!CG27+A.0!CG27+B.0!CG27+'C.0'!CG27+D.0!CG27","v":0},{"$f":"'4'!CH27+A.0!CH27+B.0!CH27+'C.0'!CH27+D.0!CH27","v":0},{"$f":"'4'!CI27+A.0!CI27+B.0!CI27+'C.0'!CI27+D.0!CI27","v":0},{"$f":"'4'!CJ27+A.0!CJ27+B.0!CJ27+'C.0'!CJ27+D.0!CJ27","v":0},{"$f":"'4'!CK27+A.0!CK27+B.0!CK27+'C.0'!CK27+D.0!CK27","v":0},{"$f":"'4'!CL27+A.0!CL27+B.0!CL27+'C.0'!CL27+D.0!CL27","v":0},{"$f":"'4'!CM27+A.0!CM27+B.0!CM27+'C.0'!CM27+D.0!CM27","v":0},{"$f":"'4'!CN27+A.0!CN27+B.0!CN27+'C.0'!CN27+D.0!CN27","v":0},{"$f":"'4'!CO27+A.0!CO27+B.0!CO27+'C.0'!CO27+D.0!CO27","v":0},{"$f":"'4'!CP27+A.0!CP27+B.0!CP27+'C.0'!CP27+D.0!CP27","v":0},{"$f":"'4'!CQ27+A.0!CQ27+B.0!CQ27+'C.0'!CQ27+D.0!CQ27","v":0},{"$f":"'4'!CR27+A.0!CR27+B.0!CR27+'C.0'!CR27+D.0!CR27","v":0},{"$f":"'4'!CS27+A.0!CS27+B.0!CS27+'C.0'!CS27+D.0!CS27","v":0},{"$f":"'4'!CT27+A.0!CT27+B.0!CT27+'C.0'!CT27+D.0!CT27","v":0},{"$f":"'4'!CU27+A.0!CU27+B.0!CU27+'C.0'!CU27+D.0!CU27","v":0},{"$f":"'4'!CV27+A.0!CV27+B.0!CV27+'C.0'!CV27+D.0!CV27","v":0},{"$f":"'4'!CW27+A.0!CW27+B.0!CW27+'C.0'!CW27+D.0!CW27","v":0},{"$f":"'4'!CX27+A.0!CX27+B.0!CX27+'C.0'!CX27+D.0!CX27","v":0},{"$f":"'4'!CY27+A.0!CY27+B.0!CY27+'C.0'!CY27+D.0!CY27","v":0},{"$f":"'4'!CZ27+A.0!CZ27+B.0!CZ27+'C.0'!CZ27+D.0!CZ27","v":0},{"$f":"'4'!DA27+A.0!DA27+B.0!DA27+'C.0'!DA27+D.0!DA27","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"F28+NPV(FDN,G28:INDEX(G28:DA28,PAL))","v":0},0,{"$f":"'4'!F28+A.0!F28+B.0!F28+'C.0'!F28+D.0!F28","v":0},{"$f":"'4'!G28+A.0!G28+B.0!G28+'C.0'!G28+D.0!G28","v":0},{"$f":"'4'!H28+A.0!H28+B.0!H28+'C.0'!H28+D.0!H28","v":0},{"$f":"'4'!I28+A.0!I28+B.0!I28+'C.0'!I28+D.0!I28","v":0},{"$f":"'4'!J28+A.0!J28+B.0!J28+'C.0'!J28+D.0!J28","v":0},{"$f":"'4'!K28+A.0!K28+B.0!K28+'C.0'!K28+D.0!K28","v":0},{"$f":"'4'!L28+A.0!L28+B.0!L28+'C.0'!L28+D.0!L28","v":0},{"$f":"'4'!M28+A.0!M28+B.0!M28+'C.0'!M28+D.0!M28","v":0},{"$f":"'4'!N28+A.0!N28+B.0!N28+'C.0'!N28+D.0!N28","v":0},{"$f":"'4'!O28+A.0!O28+B.0!O28+'C.0'!O28+D.0!O28","v":0},{"$f":"'4'!P28+A.0!P28+B.0!P28+'C.0'!P28+D.0!P28","v":0},{"$f":"'4'!Q28+A.0!Q28+B.0!Q28+'C.0'!Q28+D.0!Q28","v":0},{"$f":"'4'!R28+A.0!R28+B.0!R28+'C.0'!R28+D.0!R28","v":0},{"$f":"'4'!S28+A.0!S28+B.0!S28+'C.0'!S28+D.0!S28","v":0},{"$f":"'4'!T28+A.0!T28+B.0!T28+'C.0'!T28+D.0!T28","v":0},{"$f":"'4'!U28+A.0!U28+B.0!U28+'C.0'!U28+D.0!U28","v":0},{"$f":"'4'!V28+A.0!V28+B.0!V28+'C.0'!V28+D.0!V28","v":0},{"$f":"'4'!W28+A.0!W28+B.0!W28+'C.0'!W28+D.0!W28","v":0},{"$f":"'4'!X28+A.0!X28+B.0!X28+'C.0'!X28+D.0!X28","v":0},{"$f":"'4'!Y28+A.0!Y28+B.0!Y28+'C.0'!Y28+D.0!Y28","v":0},{"$f":"'4'!Z28+A.0!Z28+B.0!Z28+'C.0'!Z28+D.0!Z28","v":0},{"$f":"'4'!AA28+A.0!AA28+B.0!AA28+'C.0'!AA28+D.0!AA28","v":0},{"$f":"'4'!AB28+A.0!AB28+B.0!AB28+'C.0'!AB28+D.0!AB28","v":0},{"$f":"'4'!AC28+A.0!AC28+B.0!AC28+'C.0'!AC28+D.0!AC28","v":0},{"$f":"'4'!AD28+A.0!AD28+B.0!AD28+'C.0'!AD28+D.0!AD28","v":0},{"$f":"'4'!AE28+A.0!AE28+B.0!AE28+'C.0'!AE28+D.0!AE28","v":0},{"$f":"'4'!AF28+A.0!AF28+B.0!AF28+'C.0'!AF28+D.0!AF28","v":0},{"$f":"'4'!AG28+A.0!AG28+B.0!AG28+'C.0'!AG28+D.0!AG28","v":0},{"$f":"'4'!AH28+A.0!AH28+B.0!AH28+'C.0'!AH28+D.0!AH28","v":0},{"$f":"'4'!AI28+A.0!AI28+B.0!AI28+'C.0'!AI28+D.0!AI28","v":0},{"$f":"'4'!AJ28+A.0!AJ28+B.0!AJ28+'C.0'!AJ28+D.0!AJ28","v":0},{"$f":"'4'!AK28+A.0!AK28+B.0!AK28+'C.0'!AK28+D.0!AK28","v":0},{"$f":"'4'!AL28+A.0!AL28+B.0!AL28+'C.0'!AL28+D.0!AL28","v":0},{"$f":"'4'!AM28+A.0!AM28+B.0!AM28+'C.0'!AM28+D.0!AM28","v":0},{"$f":"'4'!AN28+A.0!AN28+B.0!AN28+'C.0'!AN28+D.0!AN28","v":0},{"$f":"'4'!AO28+A.0!AO28+B.0!AO28+'C.0'!AO28+D.0!AO28","v":0},{"$f":"'4'!AP28+A.0!AP28+B.0!AP28+'C.0'!AP28+D.0!AP28","v":0},{"$f":"'4'!AQ28+A.0!AQ28+B.0!AQ28+'C.0'!AQ28+D.0!AQ28","v":0},{"$f":"'4'!AR28+A.0!AR28+B.0!AR28+'C.0'!AR28+D.0!AR28","v":0},{"$f":"'4'!AS28+A.0!AS28+B.0!AS28+'C.0'!AS28+D.0!AS28","v":0},{"$f":"'4'!AT28+A.0!AT28+B.0!AT28+'C.0'!AT28+D.0!AT28","v":0},{"$f":"'4'!AU28+A.0!AU28+B.0!AU28+'C.0'!AU28+D.0!AU28","v":0},{"$f":"'4'!AV28+A.0!AV28+B.0!AV28+'C.0'!AV28+D.0!AV28","v":0},{"$f":"'4'!AW28+A.0!AW28+B.0!AW28+'C.0'!AW28+D.0!AW28","v":0},{"$f":"'4'!AX28+A.0!AX28+B.0!AX28+'C.0'!AX28+D.0!AX28","v":0},{"$f":"'4'!AY28+A.0!AY28+B.0!AY28+'C.0'!AY28+D.0!AY28","v":0},{"$f":"'4'!AZ28+A.0!AZ28+B.0!AZ28+'C.0'!AZ28+D.0!AZ28","v":0},{"$f":"'4'!BA28+A.0!BA28+B.0!BA28+'C.0'!BA28+D.0!BA28","v":0},{"$f":"'4'!BB28+A.0!BB28+B.0!BB28+'C.0'!BB28+D.0!BB28","v":0},{"$f":"'4'!BC28+A.0!BC28+B.0!BC28+'C.0'!BC28+D.0!BC28","v":0},{"$f":"'4'!BD28+A.0!BD28+B.0!BD28+'C.0'!BD28+D.0!BD28","v":0},{"$f":"'4'!BE28+A.0!BE28+B.0!BE28+'C.0'!BE28+D.0!BE28","v":0},{"$f":"'4'!BF28+A.0!BF28+B.0!BF28+'C.0'!BF28+D.0!BF28","v":0},{"$f":"'4'!BG28+A.0!BG28+B.0!BG28+'C.0'!BG28+D.0!BG28","v":0},{"$f":"'4'!BH28+A.0!BH28+B.0!BH28+'C.0'!BH28+D.0!BH28","v":0},{"$f":"'4'!BI28+A.0!BI28+B.0!BI28+'C.0'!BI28+D.0!BI28","v":0},{"$f":"'4'!BJ28+A.0!BJ28+B.0!BJ28+'C.0'!BJ28+D.0!BJ28","v":0},{"$f":"'4'!BK28+A.0!BK28+B.0!BK28+'C.0'!BK28+D.0!BK28","v":0},{"$f":"'4'!BL28+A.0!BL28+B.0!BL28+'C.0'!BL28+D.0!BL28","v":0},{"$f":"'4'!BM28+A.0!BM28+B.0!BM28+'C.0'!BM28+D.0!BM28","v":0},{"$f":"'4'!BN28+A.0!BN28+B.0!BN28+'C.0'!BN28+D.0!BN28","v":0},{"$f":"'4'!BO28+A.0!BO28+B.0!BO28+'C.0'!BO28+D.0!BO28","v":0},{"$f":"'4'!BP28+A.0!BP28+B.0!BP28+'C.0'!BP28+D.0!BP28","v":0},{"$f":"'4'!BQ28+A.0!BQ28+B.0!BQ28+'C.0'!BQ28+D.0!BQ28","v":0},{"$f":"'4'!BR28+A.0!BR28+B.0!BR28+'C.0'!BR28+D.0!BR28","v":0},{"$f":"'4'!BS28+A.0!BS28+B.0!BS28+'C.0'!BS28+D.0!BS28","v":0},{"$f":"'4'!BT28+A.0!BT28+B.0!BT28+'C.0'!BT28+D.0!BT28","v":0},{"$f":"'4'!BU28+A.0!BU28+B.0!BU28+'C.0'!BU28+D.0!BU28","v":0},{"$f":"'4'!BV28+A.0!BV28+B.0!BV28+'C.0'!BV28+D.0!BV28","v":0},{"$f":"'4'!BW28+A.0!BW28+B.0!BW28+'C.0'!BW28+D.0!BW28","v":0},{"$f":"'4'!BX28+A.0!BX28+B.0!BX28+'C.0'!BX28+D.0!BX28","v":0},{"$f":"'4'!BY28+A.0!BY28+B.0!BY28+'C.0'!BY28+D.0!BY28","v":0},{"$f":"'4'!BZ28+A.0!BZ28+B.0!BZ28+'C.0'!BZ28+D.0!BZ28","v":0},{"$f":"'4'!CA28+A.0!CA28+B.0!CA28+'C.0'!CA28+D.0!CA28","v":0},{"$f":"'4'!CB28+A.0!CB28+B.0!CB28+'C.0'!CB28+D.0!CB28","v":0},{"$f":"'4'!CC28+A.0!CC28+B.0!CC28+'C.0'!CC28+D.0!CC28","v":0},{"$f":"'4'!CD28+A.0!CD28+B.0!CD28+'C.0'!CD28+D.0!CD28","v":0},{"$f":"'4'!CE28+A.0!CE28+B.0!CE28+'C.0'!CE28+D.0!CE28","v":0},{"$f":"'4'!CF28+A.0!CF28+B.0!CF28+'C.0'!CF28+D.0!CF28","v":0},{"$f":"'4'!CG28+A.0!CG28+B.0!CG28+'C.0'!CG28+D.0!CG28","v":0},{"$f":"'4'!CH28+A.0!CH28+B.0!CH28+'C.0'!CH28+D.0!CH28","v":0},{"$f":"'4'!CI28+A.0!CI28+B.0!CI28+'C.0'!CI28+D.0!CI28","v":0},{"$f":"'4'!CJ28+A.0!CJ28+B.0!CJ28+'C.0'!CJ28+D.0!CJ28","v":0},{"$f":"'4'!CK28+A.0!CK28+B.0!CK28+'C.0'!CK28+D.0!CK28","v":0},{"$f":"'4'!CL28+A.0!CL28+B.0!CL28+'C.0'!CL28+D.0!CL28","v":0},{"$f":"'4'!CM28+A.0!CM28+B.0!CM28+'C.0'!CM28+D.0!CM28","v":0},{"$f":"'4'!CN28+A.0!CN28+B.0!CN28+'C.0'!CN28+D.0!CN28","v":0},{"$f":"'4'!CO28+A.0!CO28+B.0!CO28+'C.0'!CO28+D.0!CO28","v":0},{"$f":"'4'!CP28+A.0!CP28+B.0!CP28+'C.0'!CP28+D.0!CP28","v":0},{"$f":"'4'!CQ28+A.0!CQ28+B.0!CQ28+'C.0'!CQ28+D.0!CQ28","v":0},{"$f":"'4'!CR28+A.0!CR28+B.0!CR28+'C.0'!CR28+D.0!CR28","v":0},{"$f":"'4'!CS28+A.0!CS28+B.0!CS28+'C.0'!CS28+D.0!CS28","v":0},{"$f":"'4'!CT28+A.0!CT28+B.0!CT28+'C.0'!CT28+D.0!CT28","v":0},{"$f":"'4'!CU28+A.0!CU28+B.0!CU28+'C.0'!CU28+D.0!CU28","v":0},{"$f":"'4'!CV28+A.0!CV28+B.0!CV28+'C.0'!CV28+D.0!CV28","v":0},{"$f":"'4'!CW28+A.0!CW28+B.0!CW28+'C.0'!CW28+D.0!CW28","v":0},{"$f":"'4'!CX28+A.0!CX28+B.0!CX28+'C.0'!CX28+D.0!CX28","v":0},{"$f":"'4'!CY28+A.0!CY28+B.0!CY28+'C.0'!CY28+D.0!CY28","v":0},{"$f":"'4'!CZ28+A.0!CZ28+B.0!CZ28+'C.0'!CZ28+D.0!CZ28","v":0},{"$f":"'4'!DA28+A.0!DA28+B.0!DA28+'C.0'!DA28+D.0!DA28","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"F29+NPV(FDN,G29:INDEX(G29:DA29,PAL))","v":0},0,{"$f":"'4'!F29+A.0!F29+B.0!F29+'C.0'!F29+D.0!F29","v":0},{"$f":"'4'!G29+A.0!G29+B.0!G29+'C.0'!G29+D.0!G29","v":0},{"$f":"'4'!H29+A.0!H29+B.0!H29+'C.0'!H29+D.0!H29","v":0},{"$f":"'4'!I29+A.0!I29+B.0!I29+'C.0'!I29+D.0!I29","v":0},{"$f":"'4'!J29+A.0!J29+B.0!J29+'C.0'!J29+D.0!J29","v":0},{"$f":"'4'!K29+A.0!K29+B.0!K29+'C.0'!K29+D.0!K29","v":0},{"$f":"'4'!L29+A.0!L29+B.0!L29+'C.0'!L29+D.0!L29","v":0},{"$f":"'4'!M29+A.0!M29+B.0!M29+'C.0'!M29+D.0!M29","v":0},{"$f":"'4'!N29+A.0!N29+B.0!N29+'C.0'!N29+D.0!N29","v":0},{"$f":"'4'!O29+A.0!O29+B.0!O29+'C.0'!O29+D.0!O29","v":0},{"$f":"'4'!P29+A.0!P29+B.0!P29+'C.0'!P29+D.0!P29","v":0},{"$f":"'4'!Q29+A.0!Q29+B.0!Q29+'C.0'!Q29+D.0!Q29","v":0},{"$f":"'4'!R29+A.0!R29+B.0!R29+'C.0'!R29+D.0!R29","v":0},{"$f":"'4'!S29+A.0!S29+B.0!S29+'C.0'!S29+D.0!S29","v":0},{"$f":"'4'!T29+A.0!T29+B.0!T29+'C.0'!T29+D.0!T29","v":0},{"$f":"'4'!U29+A.0!U29+B.0!U29+'C.0'!U29+D.0!U29","v":0},{"$f":"'4'!V29+A.0!V29+B.0!V29+'C.0'!V29+D.0!V29","v":0},{"$f":"'4'!W29+A.0!W29+B.0!W29+'C.0'!W29+D.0!W29","v":0},{"$f":"'4'!X29+A.0!X29+B.0!X29+'C.0'!X29+D.0!X29","v":0},{"$f":"'4'!Y29+A.0!Y29+B.0!Y29+'C.0'!Y29+D.0!Y29","v":0},{"$f":"'4'!Z29+A.0!Z29+B.0!Z29+'C.0'!Z29+D.0!Z29","v":0},{"$f":"'4'!AA29+A.0!AA29+B.0!AA29+'C.0'!AA29+D.0!AA29","v":0},{"$f":"'4'!AB29+A.0!AB29+B.0!AB29+'C.0'!AB29+D.0!AB29","v":0},{"$f":"'4'!AC29+A.0!AC29+B.0!AC29+'C.0'!AC29+D.0!AC29","v":0},{"$f":"'4'!AD29+A.0!AD29+B.0!AD29+'C.0'!AD29+D.0!AD29","v":0},{"$f":"'4'!AE29+A.0!AE29+B.0!AE29+'C.0'!AE29+D.0!AE29","v":0},{"$f":"'4'!AF29+A.0!AF29+B.0!AF29+'C.0'!AF29+D.0!AF29","v":0},{"$f":"'4'!AG29+A.0!AG29+B.0!AG29+'C.0'!AG29+D.0!AG29","v":0},{"$f":"'4'!AH29+A.0!AH29+B.0!AH29+'C.0'!AH29+D.0!AH29","v":0},{"$f":"'4'!AI29+A.0!AI29+B.0!AI29+'C.0'!AI29+D.0!AI29","v":0},{"$f":"'4'!AJ29+A.0!AJ29+B.0!AJ29+'C.0'!AJ29+D.0!AJ29","v":0},{"$f":"'4'!AK29+A.0!AK29+B.0!AK29+'C.0'!AK29+D.0!AK29","v":0},{"$f":"'4'!AL29+A.0!AL29+B.0!AL29+'C.0'!AL29+D.0!AL29","v":0},{"$f":"'4'!AM29+A.0!AM29+B.0!AM29+'C.0'!AM29+D.0!AM29","v":0},{"$f":"'4'!AN29+A.0!AN29+B.0!AN29+'C.0'!AN29+D.0!AN29","v":0},{"$f":"'4'!AO29+A.0!AO29+B.0!AO29+'C.0'!AO29+D.0!AO29","v":0},{"$f":"'4'!AP29+A.0!AP29+B.0!AP29+'C.0'!AP29+D.0!AP29","v":0},{"$f":"'4'!AQ29+A.0!AQ29+B.0!AQ29+'C.0'!AQ29+D.0!AQ29","v":0},{"$f":"'4'!AR29+A.0!AR29+B.0!AR29+'C.0'!AR29+D.0!AR29","v":0},{"$f":"'4'!AS29+A.0!AS29+B.0!AS29+'C.0'!AS29+D.0!AS29","v":0},{"$f":"'4'!AT29+A.0!AT29+B.0!AT29+'C.0'!AT29+D.0!AT29","v":0},{"$f":"'4'!AU29+A.0!AU29+B.0!AU29+'C.0'!AU29+D.0!AU29","v":0},{"$f":"'4'!AV29+A.0!AV29+B.0!AV29+'C.0'!AV29+D.0!AV29","v":0},{"$f":"'4'!AW29+A.0!AW29+B.0!AW29+'C.0'!AW29+D.0!AW29","v":0},{"$f":"'4'!AX29+A.0!AX29+B.0!AX29+'C.0'!AX29+D.0!AX29","v":0},{"$f":"'4'!AY29+A.0!AY29+B.0!AY29+'C.0'!AY29+D.0!AY29","v":0},{"$f":"'4'!AZ29+A.0!AZ29+B.0!AZ29+'C.0'!AZ29+D.0!AZ29","v":0},{"$f":"'4'!BA29+A.0!BA29+B.0!BA29+'C.0'!BA29+D.0!BA29","v":0},{"$f":"'4'!BB29+A.0!BB29+B.0!BB29+'C.0'!BB29+D.0!BB29","v":0},{"$f":"'4'!BC29+A.0!BC29+B.0!BC29+'C.0'!BC29+D.0!BC29","v":0},{"$f":"'4'!BD29+A.0!BD29+B.0!BD29+'C.0'!BD29+D.0!BD29","v":0},{"$f":"'4'!BE29+A.0!BE29+B.0!BE29+'C.0'!BE29+D.0!BE29","v":0},{"$f":"'4'!BF29+A.0!BF29+B.0!BF29+'C.0'!BF29+D.0!BF29","v":0},{"$f":"'4'!BG29+A.0!BG29+B.0!BG29+'C.0'!BG29+D.0!BG29","v":0},{"$f":"'4'!BH29+A.0!BH29+B.0!BH29+'C.0'!BH29+D.0!BH29","v":0},{"$f":"'4'!BI29+A.0!BI29+B.0!BI29+'C.0'!BI29+D.0!BI29","v":0},{"$f":"'4'!BJ29+A.0!BJ29+B.0!BJ29+'C.0'!BJ29+D.0!BJ29","v":0},{"$f":"'4'!BK29+A.0!BK29+B.0!BK29+'C.0'!BK29+D.0!BK29","v":0},{"$f":"'4'!BL29+A.0!BL29+B.0!BL29+'C.0'!BL29+D.0!BL29","v":0},{"$f":"'4'!BM29+A.0!BM29+B.0!BM29+'C.0'!BM29+D.0!BM29","v":0},{"$f":"'4'!BN29+A.0!BN29+B.0!BN29+'C.0'!BN29+D.0!BN29","v":0},{"$f":"'4'!BO29+A.0!BO29+B.0!BO29+'C.0'!BO29+D.0!BO29","v":0},{"$f":"'4'!BP29+A.0!BP29+B.0!BP29+'C.0'!BP29+D.0!BP29","v":0},{"$f":"'4'!BQ29+A.0!BQ29+B.0!BQ29+'C.0'!BQ29+D.0!BQ29","v":0},{"$f":"'4'!BR29+A.0!BR29+B.0!BR29+'C.0'!BR29+D.0!BR29","v":0},{"$f":"'4'!BS29+A.0!BS29+B.0!BS29+'C.0'!BS29+D.0!BS29","v":0},{"$f":"'4'!BT29+A.0!BT29+B.0!BT29+'C.0'!BT29+D.0!BT29","v":0},{"$f":"'4'!BU29+A.0!BU29+B.0!BU29+'C.0'!BU29+D.0!BU29","v":0},{"$f":"'4'!BV29+A.0!BV29+B.0!BV29+'C.0'!BV29+D.0!BV29","v":0},{"$f":"'4'!BW29+A.0!BW29+B.0!BW29+'C.0'!BW29+D.0!BW29","v":0},{"$f":"'4'!BX29+A.0!BX29+B.0!BX29+'C.0'!BX29+D.0!BX29","v":0},{"$f":"'4'!BY29+A.0!BY29+B.0!BY29+'C.0'!BY29+D.0!BY29","v":0},{"$f":"'4'!BZ29+A.0!BZ29+B.0!BZ29+'C.0'!BZ29+D.0!BZ29","v":0},{"$f":"'4'!CA29+A.0!CA29+B.0!CA29+'C.0'!CA29+D.0!CA29","v":0},{"$f":"'4'!CB29+A.0!CB29+B.0!CB29+'C.0'!CB29+D.0!CB29","v":0},{"$f":"'4'!CC29+A.0!CC29+B.0!CC29+'C.0'!CC29+D.0!CC29","v":0},{"$f":"'4'!CD29+A.0!CD29+B.0!CD29+'C.0'!CD29+D.0!CD29","v":0},{"$f":"'4'!CE29+A.0!CE29+B.0!CE29+'C.0'!CE29+D.0!CE29","v":0},{"$f":"'4'!CF29+A.0!CF29+B.0!CF29+'C.0'!CF29+D.0!CF29","v":0},{"$f":"'4'!CG29+A.0!CG29+B.0!CG29+'C.0'!CG29+D.0!CG29","v":0},{"$f":"'4'!CH29+A.0!CH29+B.0!CH29+'C.0'!CH29+D.0!CH29","v":0},{"$f":"'4'!CI29+A.0!CI29+B.0!CI29+'C.0'!CI29+D.0!CI29","v":0},{"$f":"'4'!CJ29+A.0!CJ29+B.0!CJ29+'C.0'!CJ29+D.0!CJ29","v":0},{"$f":"'4'!CK29+A.0!CK29+B.0!CK29+'C.0'!CK29+D.0!CK29","v":0},{"$f":"'4'!CL29+A.0!CL29+B.0!CL29+'C.0'!CL29+D.0!CL29","v":0},{"$f":"'4'!CM29+A.0!CM29+B.0!CM29+'C.0'!CM29+D.0!CM29","v":0},{"$f":"'4'!CN29+A.0!CN29+B.0!CN29+'C.0'!CN29+D.0!CN29","v":0},{"$f":"'4'!CO29+A.0!CO29+B.0!CO29+'C.0'!CO29+D.0!CO29","v":0},{"$f":"'4'!CP29+A.0!CP29+B.0!CP29+'C.0'!CP29+D.0!CP29","v":0},{"$f":"'4'!CQ29+A.0!CQ29+B.0!CQ29+'C.0'!CQ29+D.0!CQ29","v":0},{"$f":"'4'!CR29+A.0!CR29+B.0!CR29+'C.0'!CR29+D.0!CR29","v":0},{"$f":"'4'!CS29+A.0!CS29+B.0!CS29+'C.0'!CS29+D.0!CS29","v":0},{"$f":"'4'!CT29+A.0!CT29+B.0!CT29+'C.0'!CT29+D.0!CT29","v":0},{"$f":"'4'!CU29+A.0!CU29+B.0!CU29+'C.0'!CU29+D.0!CU29","v":0},{"$f":"'4'!CV29+A.0!CV29+B.0!CV29+'C.0'!CV29+D.0!CV29","v":0},{"$f":"'4'!CW29+A.0!CW29+B.0!CW29+'C.0'!CW29+D.0!CW29","v":0},{"$f":"'4'!CX29+A.0!CX29+B.0!CX29+'C.0'!CX29+D.0!CX29","v":0},{"$f":"'4'!CY29+A.0!CY29+B.0!CY29+'C.0'!CY29+D.0!CY29","v":0},{"$f":"'4'!CZ29+A.0!CZ29+B.0!CZ29+'C.0'!CZ29+D.0!CZ29","v":0},{"$f":"'4'!DA29+A.0!DA29+B.0!DA29+'C.0'!DA29+D.0!DA29","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"ROUND(SUM(D31,D33)-D32,0)","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK31,AK33)-AK32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX31,BX33)-BX32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"F31+NPV(FDN,G31:INDEX(G31:DA31,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F31:$DA31)","v":0},{"$f":"'4'!F31+A.0!F31+B.0!F31+'C.0'!F31+D.0!F31","v":0},{"$f":"'4'!G31+A.0!G31+B.0!G31+'C.0'!G31+D.0!G31","v":0},{"$f":"'4'!H31+A.0!H31+B.0!H31+'C.0'!H31+D.0!H31","v":0},{"$f":"'4'!I31+A.0!I31+B.0!I31+'C.0'!I31+D.0!I31","v":0},{"$f":"'4'!J31+A.0!J31+B.0!J31+'C.0'!J31+D.0!J31","v":0},{"$f":"'4'!K31+A.0!K31+B.0!K31+'C.0'!K31+D.0!K31","v":0},{"$f":"'4'!L31+A.0!L31+B.0!L31+'C.0'!L31+D.0!L31","v":0},{"$f":"'4'!M31+A.0!M31+B.0!M31+'C.0'!M31+D.0!M31","v":0},{"$f":"'4'!N31+A.0!N31+B.0!N31+'C.0'!N31+D.0!N31","v":0},{"$f":"'4'!O31+A.0!O31+B.0!O31+'C.0'!O31+D.0!O31","v":0},{"$f":"'4'!P31+A.0!P31+B.0!P31+'C.0'!P31+D.0!P31","v":0},{"$f":"'4'!Q31+A.0!Q31+B.0!Q31+'C.0'!Q31+D.0!Q31","v":0},{"$f":"'4'!R31+A.0!R31+B.0!R31+'C.0'!R31+D.0!R31","v":0},{"$f":"'4'!S31+A.0!S31+B.0!S31+'C.0'!S31+D.0!S31","v":0},{"$f":"'4'!T31+A.0!T31+B.0!T31+'C.0'!T31+D.0!T31","v":0},{"$f":"'4'!U31+A.0!U31+B.0!U31+'C.0'!U31+D.0!U31","v":0},{"$f":"'4'!V31+A.0!V31+B.0!V31+'C.0'!V31+D.0!V31","v":0},{"$f":"'4'!W31+A.0!W31+B.0!W31+'C.0'!W31+D.0!W31","v":0},{"$f":"'4'!X31+A.0!X31+B.0!X31+'C.0'!X31+D.0!X31","v":0},{"$f":"'4'!Y31+A.0!Y31+B.0!Y31+'C.0'!Y31+D.0!Y31","v":0},{"$f":"'4'!Z31+A.0!Z31+B.0!Z31+'C.0'!Z31+D.0!Z31","v":0},{"$f":"'4'!AA31+A.0!AA31+B.0!AA31+'C.0'!AA31+D.0!AA31","v":0},{"$f":"'4'!AB31+A.0!AB31+B.0!AB31+'C.0'!AB31+D.0!AB31","v":0},{"$f":"'4'!AC31+A.0!AC31+B.0!AC31+'C.0'!AC31+D.0!AC31","v":0},{"$f":"'4'!AD31+A.0!AD31+B.0!AD31+'C.0'!AD31+D.0!AD31","v":0},{"$f":"'4'!AE31+A.0!AE31+B.0!AE31+'C.0'!AE31+D.0!AE31","v":0},{"$f":"'4'!AF31+A.0!AF31+B.0!AF31+'C.0'!AF31+D.0!AF31","v":0},{"$f":"'4'!AG31+A.0!AG31+B.0!AG31+'C.0'!AG31+D.0!AG31","v":0},{"$f":"'4'!AH31+A.0!AH31+B.0!AH31+'C.0'!AH31+D.0!AH31","v":0},{"$f":"'4'!AI31+A.0!AI31+B.0!AI31+'C.0'!AI31+D.0!AI31","v":0},{"$f":"'4'!AJ31+A.0!AJ31+B.0!AJ31+'C.0'!AJ31+D.0!AJ31","v":0},{"$f":"'4'!AK31+A.0!AK31+B.0!AK31+'C.0'!AK31+D.0!AK31","v":0},{"$f":"'4'!AL31+A.0!AL31+B.0!AL31+'C.0'!AL31+D.0!AL31","v":0},{"$f":"'4'!AM31+A.0!AM31+B.0!AM31+'C.0'!AM31+D.0!AM31","v":0},{"$f":"'4'!AN31+A.0!AN31+B.0!AN31+'C.0'!AN31+D.0!AN31","v":0},{"$f":"'4'!AO31+A.0!AO31+B.0!AO31+'C.0'!AO31+D.0!AO31","v":0},{"$f":"'4'!AP31+A.0!AP31+B.0!AP31+'C.0'!AP31+D.0!AP31","v":0},{"$f":"'4'!AQ31+A.0!AQ31+B.0!AQ31+'C.0'!AQ31+D.0!AQ31","v":0},{"$f":"'4'!AR31+A.0!AR31+B.0!AR31+'C.0'!AR31+D.0!AR31","v":0},{"$f":"'4'!AS31+A.0!AS31+B.0!AS31+'C.0'!AS31+D.0!AS31","v":0},{"$f":"'4'!AT31+A.0!AT31+B.0!AT31+'C.0'!AT31+D.0!AT31","v":0},{"$f":"'4'!AU31+A.0!AU31+B.0!AU31+'C.0'!AU31+D.0!AU31","v":0},{"$f":"'4'!AV31+A.0!AV31+B.0!AV31+'C.0'!AV31+D.0!AV31","v":0},{"$f":"'4'!AW31+A.0!AW31+B.0!AW31+'C.0'!AW31+D.0!AW31","v":0},{"$f":"'4'!AX31+A.0!AX31+B.0!AX31+'C.0'!AX31+D.0!AX31","v":0},{"$f":"'4'!AY31+A.0!AY31+B.0!AY31+'C.0'!AY31+D.0!AY31","v":0},{"$f":"'4'!AZ31+A.0!AZ31+B.0!AZ31+'C.0'!AZ31+D.0!AZ31","v":0},{"$f":"'4'!BA31+A.0!BA31+B.0!BA31+'C.0'!BA31+D.0!BA31","v":0},{"$f":"'4'!BB31+A.0!BB31+B.0!BB31+'C.0'!BB31+D.0!BB31","v":0},{"$f":"'4'!BC31+A.0!BC31+B.0!BC31+'C.0'!BC31+D.0!BC31","v":0},{"$f":"'4'!BD31+A.0!BD31+B.0!BD31+'C.0'!BD31+D.0!BD31","v":0},{"$f":"'4'!BE31+A.0!BE31+B.0!BE31+'C.0'!BE31+D.0!BE31","v":0},{"$f":"'4'!BF31+A.0!BF31+B.0!BF31+'C.0'!BF31+D.0!BF31","v":0},{"$f":"'4'!BG31+A.0!BG31+B.0!BG31+'C.0'!BG31+D.0!BG31","v":0},{"$f":"'4'!BH31+A.0!BH31+B.0!BH31+'C.0'!BH31+D.0!BH31","v":0},{"$f":"'4'!BI31+A.0!BI31+B.0!BI31+'C.0'!BI31+D.0!BI31","v":0},{"$f":"'4'!BJ31+A.0!BJ31+B.0!BJ31+'C.0'!BJ31+D.0!BJ31","v":0},{"$f":"'4'!BK31+A.0!BK31+B.0!BK31+'C.0'!BK31+D.0!BK31","v":0},{"$f":"'4'!BL31+A.0!BL31+B.0!BL31+'C.0'!BL31+D.0!BL31","v":0},{"$f":"'4'!BM31+A.0!BM31+B.0!BM31+'C.0'!BM31+D.0!BM31","v":0},{"$f":"'4'!BN31+A.0!BN31+B.0!BN31+'C.0'!BN31+D.0!BN31","v":0},{"$f":"'4'!BO31+A.0!BO31+B.0!BO31+'C.0'!BO31+D.0!BO31","v":0},{"$f":"'4'!BP31+A.0!BP31+B.0!BP31+'C.0'!BP31+D.0!BP31","v":0},{"$f":"'4'!BQ31+A.0!BQ31+B.0!BQ31+'C.0'!BQ31+D.0!BQ31","v":0},{"$f":"'4'!BR31+A.0!BR31+B.0!BR31+'C.0'!BR31+D.0!BR31","v":0},{"$f":"'4'!BS31+A.0!BS31+B.0!BS31+'C.0'!BS31+D.0!BS31","v":0},{"$f":"'4'!BT31+A.0!BT31+B.0!BT31+'C.0'!BT31+D.0!BT31","v":0},{"$f":"'4'!BU31+A.0!BU31+B.0!BU31+'C.0'!BU31+D.0!BU31","v":0},{"$f":"'4'!BV31+A.0!BV31+B.0!BV31+'C.0'!BV31+D.0!BV31","v":0},{"$f":"'4'!BW31+A.0!BW31+B.0!BW31+'C.0'!BW31+D.0!BW31","v":0},{"$f":"'4'!BX31+A.0!BX31+B.0!BX31+'C.0'!BX31+D.0!BX31","v":0},{"$f":"'4'!BY31+A.0!BY31+B.0!BY31+'C.0'!BY31+D.0!BY31","v":0},{"$f":"'4'!BZ31+A.0!BZ31+B.0!BZ31+'C.0'!BZ31+D.0!BZ31","v":0},{"$f":"'4'!CA31+A.0!CA31+B.0!CA31+'C.0'!CA31+D.0!CA31","v":0},{"$f":"'4'!CB31+A.0!CB31+B.0!CB31+'C.0'!CB31+D.0!CB31","v":0},{"$f":"'4'!CC31+A.0!CC31+B.0!CC31+'C.0'!CC31+D.0!CC31","v":0},{"$f":"'4'!CD31+A.0!CD31+B.0!CD31+'C.0'!CD31+D.0!CD31","v":0},{"$f":"'4'!CE31+A.0!CE31+B.0!CE31+'C.0'!CE31+D.0!CE31","v":0},{"$f":"'4'!CF31+A.0!CF31+B.0!CF31+'C.0'!CF31+D.0!CF31","v":0},{"$f":"'4'!CG31+A.0!CG31+B.0!CG31+'C.0'!CG31+D.0!CG31","v":0},{"$f":"'4'!CH31+A.0!CH31+B.0!CH31+'C.0'!CH31+D.0!CH31","v":0},{"$f":"'4'!CI31+A.0!CI31+B.0!CI31+'C.0'!CI31+D.0!CI31","v":0},{"$f":"'4'!CJ31+A.0!CJ31+B.0!CJ31+'C.0'!CJ31+D.0!CJ31","v":0},{"$f":"'4'!CK31+A.0!CK31+B.0!CK31+'C.0'!CK31+D.0!CK31","v":0},{"$f":"'4'!CL31+A.0!CL31+B.0!CL31+'C.0'!CL31+D.0!CL31","v":0},{"$f":"'4'!CM31+A.0!CM31+B.0!CM31+'C.0'!CM31+D.0!CM31","v":0},{"$f":"'4'!CN31+A.0!CN31+B.0!CN31+'C.0'!CN31+D.0!CN31","v":0},{"$f":"'4'!CO31+A.0!CO31+B.0!CO31+'C.0'!CO31+D.0!CO31","v":0},{"$f":"'4'!CP31+A.0!CP31+B.0!CP31+'C.0'!CP31+D.0!CP31","v":0},{"$f":"'4'!CQ31+A.0!CQ31+B.0!CQ31+'C.0'!CQ31+D.0!CQ31","v":0},{"$f":"'4'!CR31+A.0!CR31+B.0!CR31+'C.0'!CR31+D.0!CR31","v":0},{"$f":"'4'!CS31+A.0!CS31+B.0!CS31+'C.0'!CS31+D.0!CS31","v":0},{"$f":"'4'!CT31+A.0!CT31+B.0!CT31+'C.0'!CT31+D.0!CT31","v":0},{"$f":"'4'!CU31+A.0!CU31+B.0!CU31+'C.0'!CU31+D.0!CU31","v":0},{"$f":"'4'!CV31+A.0!CV31+B.0!CV31+'C.0'!CV31+D.0!CV31","v":0},{"$f":"'4'!CW31+A.0!CW31+B.0!CW31+'C.0'!CW31+D.0!CW31","v":0},{"$f":"'4'!CX31+A.0!CX31+B.0!CX31+'C.0'!CX31+D.0!CX31","v":0},{"$f":"'4'!CY31+A.0!CY31+B.0!CY31+'C.0'!CY31+D.0!CY31","v":0},{"$f":"'4'!CZ31+A.0!CZ31+B.0!CZ31+'C.0'!CZ31+D.0!CZ31","v":0},{"$f":"'4'!DA31+A.0!DA31+B.0!DA31+'C.0'!DA31+D.0!DA31","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"F32+NPV(FDN,G32:INDEX(G32:DA32,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F32:$DA32)","v":0},{"$f":"'4'!F32+A.0!F32+B.0!F32+'C.0'!F32+D.0!F32","v":0},{"$f":"'4'!G32+A.0!G32+B.0!G32+'C.0'!G32+D.0!G32","v":0},{"$f":"'4'!H32+A.0!H32+B.0!H32+'C.0'!H32+D.0!H32","v":0},{"$f":"'4'!I32+A.0!I32+B.0!I32+'C.0'!I32+D.0!I32","v":0},{"$f":"'4'!J32+A.0!J32+B.0!J32+'C.0'!J32+D.0!J32","v":0},{"$f":"'4'!K32+A.0!K32+B.0!K32+'C.0'!K32+D.0!K32","v":0},{"$f":"'4'!L32+A.0!L32+B.0!L32+'C.0'!L32+D.0!L32","v":0},{"$f":"'4'!M32+A.0!M32+B.0!M32+'C.0'!M32+D.0!M32","v":0},{"$f":"'4'!N32+A.0!N32+B.0!N32+'C.0'!N32+D.0!N32","v":0},{"$f":"'4'!O32+A.0!O32+B.0!O32+'C.0'!O32+D.0!O32","v":0},{"$f":"'4'!P32+A.0!P32+B.0!P32+'C.0'!P32+D.0!P32","v":0},{"$f":"'4'!Q32+A.0!Q32+B.0!Q32+'C.0'!Q32+D.0!Q32","v":0},{"$f":"'4'!R32+A.0!R32+B.0!R32+'C.0'!R32+D.0!R32","v":0},{"$f":"'4'!S32+A.0!S32+B.0!S32+'C.0'!S32+D.0!S32","v":0},{"$f":"'4'!T32+A.0!T32+B.0!T32+'C.0'!T32+D.0!T32","v":0},{"$f":"'4'!U32+A.0!U32+B.0!U32+'C.0'!U32+D.0!U32","v":0},{"$f":"'4'!V32+A.0!V32+B.0!V32+'C.0'!V32+D.0!V32","v":0},{"$f":"'4'!W32+A.0!W32+B.0!W32+'C.0'!W32+D.0!W32","v":0},{"$f":"'4'!X32+A.0!X32+B.0!X32+'C.0'!X32+D.0!X32","v":0},{"$f":"'4'!Y32+A.0!Y32+B.0!Y32+'C.0'!Y32+D.0!Y32","v":0},{"$f":"'4'!Z32+A.0!Z32+B.0!Z32+'C.0'!Z32+D.0!Z32","v":0},{"$f":"'4'!AA32+A.0!AA32+B.0!AA32+'C.0'!AA32+D.0!AA32","v":0},{"$f":"'4'!AB32+A.0!AB32+B.0!AB32+'C.0'!AB32+D.0!AB32","v":0},{"$f":"'4'!AC32+A.0!AC32+B.0!AC32+'C.0'!AC32+D.0!AC32","v":0},{"$f":"'4'!AD32+A.0!AD32+B.0!AD32+'C.0'!AD32+D.0!AD32","v":0},{"$f":"'4'!AE32+A.0!AE32+B.0!AE32+'C.0'!AE32+D.0!AE32","v":0},{"$f":"'4'!AF32+A.0!AF32+B.0!AF32+'C.0'!AF32+D.0!AF32","v":0},{"$f":"'4'!AG32+A.0!AG32+B.0!AG32+'C.0'!AG32+D.0!AG32","v":0},{"$f":"'4'!AH32+A.0!AH32+B.0!AH32+'C.0'!AH32+D.0!AH32","v":0},{"$f":"'4'!AI32+A.0!AI32+B.0!AI32+'C.0'!AI32+D.0!AI32","v":0},{"$f":"'4'!AJ32+A.0!AJ32+B.0!AJ32+'C.0'!AJ32+D.0!AJ32","v":0},{"$f":"'4'!AK32+A.0!AK32+B.0!AK32+'C.0'!AK32+D.0!AK32","v":0},{"$f":"'4'!AL32+A.0!AL32+B.0!AL32+'C.0'!AL32+D.0!AL32","v":0},{"$f":"'4'!AM32+A.0!AM32+B.0!AM32+'C.0'!AM32+D.0!AM32","v":0},{"$f":"'4'!AN32+A.0!AN32+B.0!AN32+'C.0'!AN32+D.0!AN32","v":0},{"$f":"'4'!AO32+A.0!AO32+B.0!AO32+'C.0'!AO32+D.0!AO32","v":0},{"$f":"'4'!AP32+A.0!AP32+B.0!AP32+'C.0'!AP32+D.0!AP32","v":0},{"$f":"'4'!AQ32+A.0!AQ32+B.0!AQ32+'C.0'!AQ32+D.0!AQ32","v":0},{"$f":"'4'!AR32+A.0!AR32+B.0!AR32+'C.0'!AR32+D.0!AR32","v":0},{"$f":"'4'!AS32+A.0!AS32+B.0!AS32+'C.0'!AS32+D.0!AS32","v":0},{"$f":"'4'!AT32+A.0!AT32+B.0!AT32+'C.0'!AT32+D.0!AT32","v":0},{"$f":"'4'!AU32+A.0!AU32+B.0!AU32+'C.0'!AU32+D.0!AU32","v":0},{"$f":"'4'!AV32+A.0!AV32+B.0!AV32+'C.0'!AV32+D.0!AV32","v":0},{"$f":"'4'!AW32+A.0!AW32+B.0!AW32+'C.0'!AW32+D.0!AW32","v":0},{"$f":"'4'!AX32+A.0!AX32+B.0!AX32+'C.0'!AX32+D.0!AX32","v":0},{"$f":"'4'!AY32+A.0!AY32+B.0!AY32+'C.0'!AY32+D.0!AY32","v":0},{"$f":"'4'!AZ32+A.0!AZ32+B.0!AZ32+'C.0'!AZ32+D.0!AZ32","v":0},{"$f":"'4'!BA32+A.0!BA32+B.0!BA32+'C.0'!BA32+D.0!BA32","v":0},{"$f":"'4'!BB32+A.0!BB32+B.0!BB32+'C.0'!BB32+D.0!BB32","v":0},{"$f":"'4'!BC32+A.0!BC32+B.0!BC32+'C.0'!BC32+D.0!BC32","v":0},{"$f":"'4'!BD32+A.0!BD32+B.0!BD32+'C.0'!BD32+D.0!BD32","v":0},{"$f":"'4'!BE32+A.0!BE32+B.0!BE32+'C.0'!BE32+D.0!BE32","v":0},{"$f":"'4'!BF32+A.0!BF32+B.0!BF32+'C.0'!BF32+D.0!BF32","v":0},{"$f":"'4'!BG32+A.0!BG32+B.0!BG32+'C.0'!BG32+D.0!BG32","v":0},{"$f":"'4'!BH32+A.0!BH32+B.0!BH32+'C.0'!BH32+D.0!BH32","v":0},{"$f":"'4'!BI32+A.0!BI32+B.0!BI32+'C.0'!BI32+D.0!BI32","v":0},{"$f":"'4'!BJ32+A.0!BJ32+B.0!BJ32+'C.0'!BJ32+D.0!BJ32","v":0},{"$f":"'4'!BK32+A.0!BK32+B.0!BK32+'C.0'!BK32+D.0!BK32","v":0},{"$f":"'4'!BL32+A.0!BL32+B.0!BL32+'C.0'!BL32+D.0!BL32","v":0},{"$f":"'4'!BM32+A.0!BM32+B.0!BM32+'C.0'!BM32+D.0!BM32","v":0},{"$f":"'4'!BN32+A.0!BN32+B.0!BN32+'C.0'!BN32+D.0!BN32","v":0},{"$f":"'4'!BO32+A.0!BO32+B.0!BO32+'C.0'!BO32+D.0!BO32","v":0},{"$f":"'4'!BP32+A.0!BP32+B.0!BP32+'C.0'!BP32+D.0!BP32","v":0},{"$f":"'4'!BQ32+A.0!BQ32+B.0!BQ32+'C.0'!BQ32+D.0!BQ32","v":0},{"$f":"'4'!BR32+A.0!BR32+B.0!BR32+'C.0'!BR32+D.0!BR32","v":0},{"$f":"'4'!BS32+A.0!BS32+B.0!BS32+'C.0'!BS32+D.0!BS32","v":0},{"$f":"'4'!BT32+A.0!BT32+B.0!BT32+'C.0'!BT32+D.0!BT32","v":0},{"$f":"'4'!BU32+A.0!BU32+B.0!BU32+'C.0'!BU32+D.0!BU32","v":0},{"$f":"'4'!BV32+A.0!BV32+B.0!BV32+'C.0'!BV32+D.0!BV32","v":0},{"$f":"'4'!BW32+A.0!BW32+B.0!BW32+'C.0'!BW32+D.0!BW32","v":0},{"$f":"'4'!BX32+A.0!BX32+B.0!BX32+'C.0'!BX32+D.0!BX32","v":0},{"$f":"'4'!BY32+A.0!BY32+B.0!BY32+'C.0'!BY32+D.0!BY32","v":0},{"$f":"'4'!BZ32+A.0!BZ32+B.0!BZ32+'C.0'!BZ32+D.0!BZ32","v":0},{"$f":"'4'!CA32+A.0!CA32+B.0!CA32+'C.0'!CA32+D.0!CA32","v":0},{"$f":"'4'!CB32+A.0!CB32+B.0!CB32+'C.0'!CB32+D.0!CB32","v":0},{"$f":"'4'!CC32+A.0!CC32+B.0!CC32+'C.0'!CC32+D.0!CC32","v":0},{"$f":"'4'!CD32+A.0!CD32+B.0!CD32+'C.0'!CD32+D.0!CD32","v":0},{"$f":"'4'!CE32+A.0!CE32+B.0!CE32+'C.0'!CE32+D.0!CE32","v":0},{"$f":"'4'!CF32+A.0!CF32+B.0!CF32+'C.0'!CF32+D.0!CF32","v":0},{"$f":"'4'!CG32+A.0!CG32+B.0!CG32+'C.0'!CG32+D.0!CG32","v":0},{"$f":"'4'!CH32+A.0!CH32+B.0!CH32+'C.0'!CH32+D.0!CH32","v":0},{"$f":"'4'!CI32+A.0!CI32+B.0!CI32+'C.0'!CI32+D.0!CI32","v":0},{"$f":"'4'!CJ32+A.0!CJ32+B.0!CJ32+'C.0'!CJ32+D.0!CJ32","v":0},{"$f":"'4'!CK32+A.0!CK32+B.0!CK32+'C.0'!CK32+D.0!CK32","v":0},{"$f":"'4'!CL32+A.0!CL32+B.0!CL32+'C.0'!CL32+D.0!CL32","v":0},{"$f":"'4'!CM32+A.0!CM32+B.0!CM32+'C.0'!CM32+D.0!CM32","v":0},{"$f":"'4'!CN32+A.0!CN32+B.0!CN32+'C.0'!CN32+D.0!CN32","v":0},{"$f":"'4'!CO32+A.0!CO32+B.0!CO32+'C.0'!CO32+D.0!CO32","v":0},{"$f":"'4'!CP32+A.0!CP32+B.0!CP32+'C.0'!CP32+D.0!CP32","v":0},{"$f":"'4'!CQ32+A.0!CQ32+B.0!CQ32+'C.0'!CQ32+D.0!CQ32","v":0},{"$f":"'4'!CR32+A.0!CR32+B.0!CR32+'C.0'!CR32+D.0!CR32","v":0},{"$f":"'4'!CS32+A.0!CS32+B.0!CS32+'C.0'!CS32+D.0!CS32","v":0},{"$f":"'4'!CT32+A.0!CT32+B.0!CT32+'C.0'!CT32+D.0!CT32","v":0},{"$f":"'4'!CU32+A.0!CU32+B.0!CU32+'C.0'!CU32+D.0!CU32","v":0},{"$f":"'4'!CV32+A.0!CV32+B.0!CV32+'C.0'!CV32+D.0!CV32","v":0},{"$f":"'4'!CW32+A.0!CW32+B.0!CW32+'C.0'!CW32+D.0!CW32","v":0},{"$f":"'4'!CX32+A.0!CX32+B.0!CX32+'C.0'!CX32+D.0!CX32","v":0},{"$f":"'4'!CY32+A.0!CY32+B.0!CY32+'C.0'!CY32+D.0!CY32","v":0},{"$f":"'4'!CZ32+A.0!CZ32+B.0!CZ32+'C.0'!CZ32+D.0!CZ32","v":0},{"$f":"'4'!DA32+A.0!DA32+B.0!DA32+'C.0'!DA32+D.0!DA32","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F33:$DA33)","v":0},{"$f":"'4'!F33+A.0!F33+B.0!F33+'C.0'!F33+D.0!F33","v":0},{"$f":"'4'!G33+A.0!G33+B.0!G33+'C.0'!G33+D.0!G33","v":0},{"$f":"'4'!H33+A.0!H33+B.0!H33+'C.0'!H33+D.0!H33","v":0},{"$f":"'4'!I33+A.0!I33+B.0!I33+'C.0'!I33+D.0!I33","v":0},{"$f":"'4'!J33+A.0!J33+B.0!J33+'C.0'!J33+D.0!J33","v":0},{"$f":"'4'!K33+A.0!K33+B.0!K33+'C.0'!K33+D.0!K33","v":0},{"$f":"'4'!L33+A.0!L33+B.0!L33+'C.0'!L33+D.0!L33","v":0},{"$f":"'4'!M33+A.0!M33+B.0!M33+'C.0'!M33+D.0!M33","v":0},{"$f":"'4'!N33+A.0!N33+B.0!N33+'C.0'!N33+D.0!N33","v":0},{"$f":"'4'!O33+A.0!O33+B.0!O33+'C.0'!O33+D.0!O33","v":0},{"$f":"'4'!P33+A.0!P33+B.0!P33+'C.0'!P33+D.0!P33","v":0},{"$f":"'4'!Q33+A.0!Q33+B.0!Q33+'C.0'!Q33+D.0!Q33","v":0},{"$f":"'4'!R33+A.0!R33+B.0!R33+'C.0'!R33+D.0!R33","v":0},{"$f":"'4'!S33+A.0!S33+B.0!S33+'C.0'!S33+D.0!S33","v":0},{"$f":"'4'!T33+A.0!T33+B.0!T33+'C.0'!T33+D.0!T33","v":0},{"$f":"'4'!U33+A.0!U33+B.0!U33+'C.0'!U33+D.0!U33","v":0},{"$f":"'4'!V33+A.0!V33+B.0!V33+'C.0'!V33+D.0!V33","v":0},{"$f":"'4'!W33+A.0!W33+B.0!W33+'C.0'!W33+D.0!W33","v":0},{"$f":"'4'!X33+A.0!X33+B.0!X33+'C.0'!X33+D.0!X33","v":0},{"$f":"'4'!Y33+A.0!Y33+B.0!Y33+'C.0'!Y33+D.0!Y33","v":0},{"$f":"'4'!Z33+A.0!Z33+B.0!Z33+'C.0'!Z33+D.0!Z33","v":0},{"$f":"'4'!AA33+A.0!AA33+B.0!AA33+'C.0'!AA33+D.0!AA33","v":0},{"$f":"'4'!AB33+A.0!AB33+B.0!AB33+'C.0'!AB33+D.0!AB33","v":0},{"$f":"'4'!AC33+A.0!AC33+B.0!AC33+'C.0'!AC33+D.0!AC33","v":0},{"$f":"'4'!AD33+A.0!AD33+B.0!AD33+'C.0'!AD33+D.0!AD33","v":0},{"$f":"'4'!AE33+A.0!AE33+B.0!AE33+'C.0'!AE33+D.0!AE33","v":0},{"$f":"'4'!AF33+A.0!AF33+B.0!AF33+'C.0'!AF33+D.0!AF33","v":0},{"$f":"'4'!AG33+A.0!AG33+B.0!AG33+'C.0'!AG33+D.0!AG33","v":0},{"$f":"'4'!AH33+A.0!AH33+B.0!AH33+'C.0'!AH33+D.0!AH33","v":0},{"$f":"'4'!AI33+A.0!AI33+B.0!AI33+'C.0'!AI33+D.0!AI33","v":0},{"$f":"'4'!AJ33+A.0!AJ33+B.0!AJ33+'C.0'!AJ33+D.0!AJ33","v":0},{"$f":"'4'!AK33+A.0!AK33+B.0!AK33+'C.0'!AK33+D.0!AK33","v":0},{"$f":"'4'!AL33+A.0!AL33+B.0!AL33+'C.0'!AL33+D.0!AL33","v":0},{"$f":"'4'!AM33+A.0!AM33+B.0!AM33+'C.0'!AM33+D.0!AM33","v":0},{"$f":"'4'!AN33+A.0!AN33+B.0!AN33+'C.0'!AN33+D.0!AN33","v":0},{"$f":"'4'!AO33+A.0!AO33+B.0!AO33+'C.0'!AO33+D.0!AO33","v":0},{"$f":"'4'!AP33+A.0!AP33+B.0!AP33+'C.0'!AP33+D.0!AP33","v":0},{"$f":"'4'!AQ33+A.0!AQ33+B.0!AQ33+'C.0'!AQ33+D.0!AQ33","v":0},{"$f":"'4'!AR33+A.0!AR33+B.0!AR33+'C.0'!AR33+D.0!AR33","v":0},{"$f":"'4'!AS33+A.0!AS33+B.0!AS33+'C.0'!AS33+D.0!AS33","v":0},{"$f":"'4'!AT33+A.0!AT33+B.0!AT33+'C.0'!AT33+D.0!AT33","v":0},{"$f":"'4'!AU33+A.0!AU33+B.0!AU33+'C.0'!AU33+D.0!AU33","v":0},{"$f":"'4'!AV33+A.0!AV33+B.0!AV33+'C.0'!AV33+D.0!AV33","v":0},{"$f":"'4'!AW33+A.0!AW33+B.0!AW33+'C.0'!AW33+D.0!AW33","v":0},{"$f":"'4'!AX33+A.0!AX33+B.0!AX33+'C.0'!AX33+D.0!AX33","v":0},{"$f":"'4'!AY33+A.0!AY33+B.0!AY33+'C.0'!AY33+D.0!AY33","v":0},{"$f":"'4'!AZ33+A.0!AZ33+B.0!AZ33+'C.0'!AZ33+D.0!AZ33","v":0},{"$f":"'4'!BA33+A.0!BA33+B.0!BA33+'C.0'!BA33+D.0!BA33","v":0},{"$f":"'4'!BB33+A.0!BB33+B.0!BB33+'C.0'!BB33+D.0!BB33","v":0},{"$f":"'4'!BC33+A.0!BC33+B.0!BC33+'C.0'!BC33+D.0!BC33","v":0},{"$f":"'4'!BD33+A.0!BD33+B.0!BD33+'C.0'!BD33+D.0!BD33","v":0},{"$f":"'4'!BE33+A.0!BE33+B.0!BE33+'C.0'!BE33+D.0!BE33","v":0},{"$f":"'4'!BF33+A.0!BF33+B.0!BF33+'C.0'!BF33+D.0!BF33","v":0},{"$f":"'4'!BG33+A.0!BG33+B.0!BG33+'C.0'!BG33+D.0!BG33","v":0},{"$f":"'4'!BH33+A.0!BH33+B.0!BH33+'C.0'!BH33+D.0!BH33","v":0},{"$f":"'4'!BI33+A.0!BI33+B.0!BI33+'C.0'!BI33+D.0!BI33","v":0},{"$f":"'4'!BJ33+A.0!BJ33+B.0!BJ33+'C.0'!BJ33+D.0!BJ33","v":0},{"$f":"'4'!BK33+A.0!BK33+B.0!BK33+'C.0'!BK33+D.0!BK33","v":0},{"$f":"'4'!BL33+A.0!BL33+B.0!BL33+'C.0'!BL33+D.0!BL33","v":0},{"$f":"'4'!BM33+A.0!BM33+B.0!BM33+'C.0'!BM33+D.0!BM33","v":0},{"$f":"'4'!BN33+A.0!BN33+B.0!BN33+'C.0'!BN33+D.0!BN33","v":0},{"$f":"'4'!BO33+A.0!BO33+B.0!BO33+'C.0'!BO33+D.0!BO33","v":0},{"$f":"'4'!BP33+A.0!BP33+B.0!BP33+'C.0'!BP33+D.0!BP33","v":0},{"$f":"'4'!BQ33+A.0!BQ33+B.0!BQ33+'C.0'!BQ33+D.0!BQ33","v":0},{"$f":"'4'!BR33+A.0!BR33+B.0!BR33+'C.0'!BR33+D.0!BR33","v":0},{"$f":"'4'!BS33+A.0!BS33+B.0!BS33+'C.0'!BS33+D.0!BS33","v":0},{"$f":"'4'!BT33+A.0!BT33+B.0!BT33+'C.0'!BT33+D.0!BT33","v":0},{"$f":"'4'!BU33+A.0!BU33+B.0!BU33+'C.0'!BU33+D.0!BU33","v":0},{"$f":"'4'!BV33+A.0!BV33+B.0!BV33+'C.0'!BV33+D.0!BV33","v":0},{"$f":"'4'!BW33+A.0!BW33+B.0!BW33+'C.0'!BW33+D.0!BW33","v":0},{"$f":"'4'!BX33+A.0!BX33+B.0!BX33+'C.0'!BX33+D.0!BX33","v":0},{"$f":"'4'!BY33+A.0!BY33+B.0!BY33+'C.0'!BY33+D.0!BY33","v":0},{"$f":"'4'!BZ33+A.0!BZ33+B.0!BZ33+'C.0'!BZ33+D.0!BZ33","v":0},{"$f":"'4'!CA33+A.0!CA33+B.0!CA33+'C.0'!CA33+D.0!CA33","v":0},{"$f":"'4'!CB33+A.0!CB33+B.0!CB33+'C.0'!CB33+D.0!CB33","v":0},{"$f":"'4'!CC33+A.0!CC33+B.0!CC33+'C.0'!CC33+D.0!CC33","v":0},{"$f":"'4'!CD33+A.0!CD33+B.0!CD33+'C.0'!CD33+D.0!CD33","v":0},{"$f":"'4'!CE33+A.0!CE33+B.0!CE33+'C.0'!CE33+D.0!CE33","v":0},{"$f":"'4'!CF33+A.0!CF33+B.0!CF33+'C.0'!CF33+D.0!CF33","v":0},{"$f":"'4'!CG33+A.0!CG33+B.0!CG33+'C.0'!CG33+D.0!CG33","v":0},{"$f":"'4'!CH33+A.0!CH33+B.0!CH33+'C.0'!CH33+D.0!CH33","v":0},{"$f":"'4'!CI33+A.0!CI33+B.0!CI33+'C.0'!CI33+D.0!CI33","v":0},{"$f":"'4'!CJ33+A.0!CJ33+B.0!CJ33+'C.0'!CJ33+D.0!CJ33","v":0},{"$f":"'4'!CK33+A.0!CK33+B.0!CK33+'C.0'!CK33+D.0!CK33","v":0},{"$f":"'4'!CL33+A.0!CL33+B.0!CL33+'C.0'!CL33+D.0!CL33","v":0},{"$f":"'4'!CM33+A.0!CM33+B.0!CM33+'C.0'!CM33+D.0!CM33","v":0},{"$f":"'4'!CN33+A.0!CN33+B.0!CN33+'C.0'!CN33+D.0!CN33","v":0},{"$f":"'4'!CO33+A.0!CO33+B.0!CO33+'C.0'!CO33+D.0!CO33","v":0},{"$f":"'4'!CP33+A.0!CP33+B.0!CP33+'C.0'!CP33+D.0!CP33","v":0},{"$f":"'4'!CQ33+A.0!CQ33+B.0!CQ33+'C.0'!CQ33+D.0!CQ33","v":0},{"$f":"'4'!CR33+A.0!CR33+B.0!CR33+'C.0'!CR33+D.0!CR33","v":0},{"$f":"'4'!CS33+A.0!CS33+B.0!CS33+'C.0'!CS33+D.0!CS33","v":0},{"$f":"'4'!CT33+A.0!CT33+B.0!CT33+'C.0'!CT33+D.0!CT33","v":0},{"$f":"'4'!CU33+A.0!CU33+B.0!CU33+'C.0'!CU33+D.0!CU33","v":0},{"$f":"'4'!CV33+A.0!CV33+B.0!CV33+'C.0'!CV33+D.0!CV33","v":0},{"$f":"'4'!CW33+A.0!CW33+B.0!CW33+'C.0'!CW33+D.0!CW33","v":0},{"$f":"'4'!CX33+A.0!CX33+B.0!CX33+'C.0'!CX33+D.0!CX33","v":0},{"$f":"'4'!CY33+A.0!CY33+B.0!CY33+'C.0'!CY33+D.0!CY33","v":0},{"$f":"'4'!CZ33+A.0!CZ33+B.0!CZ33+'C.0'!CZ33+D.0!CZ33","v":0},{"$f":"'4'!DA33+A.0!DA33+B.0!DA33+'C.0'!DA33+D.0!DA33","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"ROUND(SUM(D17)-SUM(D15,D22),0)","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK17)-SUM(AK15,AK22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX17)-SUM(BX15,BX22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"SUM(D36,D41,D44)","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK36,AK41,AK44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX36,BX41,BX44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"ROUND(SUM(D37:D40),0)","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK37:AK40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX37:BX40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"F37+NPV(FDN,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F37:$DA37)","v":0},{"$f":"'4'!F37+A.0!F37+B.0!F37+'C.0'!F37+D.0!F37","v":0},{"$f":"'4'!G37+A.0!G37+B.0!G37+'C.0'!G37+D.0!G37","v":0},{"$f":"'4'!H37+A.0!H37+B.0!H37+'C.0'!H37+D.0!H37","v":0},{"$f":"'4'!I37+A.0!I37+B.0!I37+'C.0'!I37+D.0!I37","v":0},{"$f":"'4'!J37+A.0!J37+B.0!J37+'C.0'!J37+D.0!J37","v":0},{"$f":"'4'!K37+A.0!K37+B.0!K37+'C.0'!K37+D.0!K37","v":0},{"$f":"'4'!L37+A.0!L37+B.0!L37+'C.0'!L37+D.0!L37","v":0},{"$f":"'4'!M37+A.0!M37+B.0!M37+'C.0'!M37+D.0!M37","v":0},{"$f":"'4'!N37+A.0!N37+B.0!N37+'C.0'!N37+D.0!N37","v":0},{"$f":"'4'!O37+A.0!O37+B.0!O37+'C.0'!O37+D.0!O37","v":0},{"$f":"'4'!P37+A.0!P37+B.0!P37+'C.0'!P37+D.0!P37","v":0},{"$f":"'4'!Q37+A.0!Q37+B.0!Q37+'C.0'!Q37+D.0!Q37","v":0},{"$f":"'4'!R37+A.0!R37+B.0!R37+'C.0'!R37+D.0!R37","v":0},{"$f":"'4'!S37+A.0!S37+B.0!S37+'C.0'!S37+D.0!S37","v":0},{"$f":"'4'!T37+A.0!T37+B.0!T37+'C.0'!T37+D.0!T37","v":0},{"$f":"'4'!U37+A.0!U37+B.0!U37+'C.0'!U37+D.0!U37","v":0},{"$f":"'4'!V37+A.0!V37+B.0!V37+'C.0'!V37+D.0!V37","v":0},{"$f":"'4'!W37+A.0!W37+B.0!W37+'C.0'!W37+D.0!W37","v":0},{"$f":"'4'!X37+A.0!X37+B.0!X37+'C.0'!X37+D.0!X37","v":0},{"$f":"'4'!Y37+A.0!Y37+B.0!Y37+'C.0'!Y37+D.0!Y37","v":0},{"$f":"'4'!Z37+A.0!Z37+B.0!Z37+'C.0'!Z37+D.0!Z37","v":0},{"$f":"'4'!AA37+A.0!AA37+B.0!AA37+'C.0'!AA37+D.0!AA37","v":0},{"$f":"'4'!AB37+A.0!AB37+B.0!AB37+'C.0'!AB37+D.0!AB37","v":0},{"$f":"'4'!AC37+A.0!AC37+B.0!AC37+'C.0'!AC37+D.0!AC37","v":0},{"$f":"'4'!AD37+A.0!AD37+B.0!AD37+'C.0'!AD37+D.0!AD37","v":0},{"$f":"'4'!AE37+A.0!AE37+B.0!AE37+'C.0'!AE37+D.0!AE37","v":0},{"$f":"'4'!AF37+A.0!AF37+B.0!AF37+'C.0'!AF37+D.0!AF37","v":0},{"$f":"'4'!AG37+A.0!AG37+B.0!AG37+'C.0'!AG37+D.0!AG37","v":0},{"$f":"'4'!AH37+A.0!AH37+B.0!AH37+'C.0'!AH37+D.0!AH37","v":0},{"$f":"'4'!AI37+A.0!AI37+B.0!AI37+'C.0'!AI37+D.0!AI37","v":0},{"$f":"'4'!AJ37+A.0!AJ37+B.0!AJ37+'C.0'!AJ37+D.0!AJ37","v":0},{"$f":"'4'!AK37+A.0!AK37+B.0!AK37+'C.0'!AK37+D.0!AK37","v":0},{"$f":"'4'!AL37+A.0!AL37+B.0!AL37+'C.0'!AL37+D.0!AL37","v":0},{"$f":"'4'!AM37+A.0!AM37+B.0!AM37+'C.0'!AM37+D.0!AM37","v":0},{"$f":"'4'!AN37+A.0!AN37+B.0!AN37+'C.0'!AN37+D.0!AN37","v":0},{"$f":"'4'!AO37+A.0!AO37+B.0!AO37+'C.0'!AO37+D.0!AO37","v":0},{"$f":"'4'!AP37+A.0!AP37+B.0!AP37+'C.0'!AP37+D.0!AP37","v":0},{"$f":"'4'!AQ37+A.0!AQ37+B.0!AQ37+'C.0'!AQ37+D.0!AQ37","v":0},{"$f":"'4'!AR37+A.0!AR37+B.0!AR37+'C.0'!AR37+D.0!AR37","v":0},{"$f":"'4'!AS37+A.0!AS37+B.0!AS37+'C.0'!AS37+D.0!AS37","v":0},{"$f":"'4'!AT37+A.0!AT37+B.0!AT37+'C.0'!AT37+D.0!AT37","v":0},{"$f":"'4'!AU37+A.0!AU37+B.0!AU37+'C.0'!AU37+D.0!AU37","v":0},{"$f":"'4'!AV37+A.0!AV37+B.0!AV37+'C.0'!AV37+D.0!AV37","v":0},{"$f":"'4'!AW37+A.0!AW37+B.0!AW37+'C.0'!AW37+D.0!AW37","v":0},{"$f":"'4'!AX37+A.0!AX37+B.0!AX37+'C.0'!AX37+D.0!AX37","v":0},{"$f":"'4'!AY37+A.0!AY37+B.0!AY37+'C.0'!AY37+D.0!AY37","v":0},{"$f":"'4'!AZ37+A.0!AZ37+B.0!AZ37+'C.0'!AZ37+D.0!AZ37","v":0},{"$f":"'4'!BA37+A.0!BA37+B.0!BA37+'C.0'!BA37+D.0!BA37","v":0},{"$f":"'4'!BB37+A.0!BB37+B.0!BB37+'C.0'!BB37+D.0!BB37","v":0},{"$f":"'4'!BC37+A.0!BC37+B.0!BC37+'C.0'!BC37+D.0!BC37","v":0},{"$f":"'4'!BD37+A.0!BD37+B.0!BD37+'C.0'!BD37+D.0!BD37","v":0},{"$f":"'4'!BE37+A.0!BE37+B.0!BE37+'C.0'!BE37+D.0!BE37","v":0},{"$f":"'4'!BF37+A.0!BF37+B.0!BF37+'C.0'!BF37+D.0!BF37","v":0},{"$f":"'4'!BG37+A.0!BG37+B.0!BG37+'C.0'!BG37+D.0!BG37","v":0},{"$f":"'4'!BH37+A.0!BH37+B.0!BH37+'C.0'!BH37+D.0!BH37","v":0},{"$f":"'4'!BI37+A.0!BI37+B.0!BI37+'C.0'!BI37+D.0!BI37","v":0},{"$f":"'4'!BJ37+A.0!BJ37+B.0!BJ37+'C.0'!BJ37+D.0!BJ37","v":0},{"$f":"'4'!BK37+A.0!BK37+B.0!BK37+'C.0'!BK37+D.0!BK37","v":0},{"$f":"'4'!BL37+A.0!BL37+B.0!BL37+'C.0'!BL37+D.0!BL37","v":0},{"$f":"'4'!BM37+A.0!BM37+B.0!BM37+'C.0'!BM37+D.0!BM37","v":0},{"$f":"'4'!BN37+A.0!BN37+B.0!BN37+'C.0'!BN37+D.0!BN37","v":0},{"$f":"'4'!BO37+A.0!BO37+B.0!BO37+'C.0'!BO37+D.0!BO37","v":0},{"$f":"'4'!BP37+A.0!BP37+B.0!BP37+'C.0'!BP37+D.0!BP37","v":0},{"$f":"'4'!BQ37+A.0!BQ37+B.0!BQ37+'C.0'!BQ37+D.0!BQ37","v":0},{"$f":"'4'!BR37+A.0!BR37+B.0!BR37+'C.0'!BR37+D.0!BR37","v":0},{"$f":"'4'!BS37+A.0!BS37+B.0!BS37+'C.0'!BS37+D.0!BS37","v":0},{"$f":"'4'!BT37+A.0!BT37+B.0!BT37+'C.0'!BT37+D.0!BT37","v":0},{"$f":"'4'!BU37+A.0!BU37+B.0!BU37+'C.0'!BU37+D.0!BU37","v":0},{"$f":"'4'!BV37+A.0!BV37+B.0!BV37+'C.0'!BV37+D.0!BV37","v":0},{"$f":"'4'!BW37+A.0!BW37+B.0!BW37+'C.0'!BW37+D.0!BW37","v":0},{"$f":"'4'!BX37+A.0!BX37+B.0!BX37+'C.0'!BX37+D.0!BX37","v":0},{"$f":"'4'!BY37+A.0!BY37+B.0!BY37+'C.0'!BY37+D.0!BY37","v":0},{"$f":"'4'!BZ37+A.0!BZ37+B.0!BZ37+'C.0'!BZ37+D.0!BZ37","v":0},{"$f":"'4'!CA37+A.0!CA37+B.0!CA37+'C.0'!CA37+D.0!CA37","v":0},{"$f":"'4'!CB37+A.0!CB37+B.0!CB37+'C.0'!CB37+D.0!CB37","v":0},{"$f":"'4'!CC37+A.0!CC37+B.0!CC37+'C.0'!CC37+D.0!CC37","v":0},{"$f":"'4'!CD37+A.0!CD37+B.0!CD37+'C.0'!CD37+D.0!CD37","v":0},{"$f":"'4'!CE37+A.0!CE37+B.0!CE37+'C.0'!CE37+D.0!CE37","v":0},{"$f":"'4'!CF37+A.0!CF37+B.0!CF37+'C.0'!CF37+D.0!CF37","v":0},{"$f":"'4'!CG37+A.0!CG37+B.0!CG37+'C.0'!CG37+D.0!CG37","v":0},{"$f":"'4'!CH37+A.0!CH37+B.0!CH37+'C.0'!CH37+D.0!CH37","v":0},{"$f":"'4'!CI37+A.0!CI37+B.0!CI37+'C.0'!CI37+D.0!CI37","v":0},{"$f":"'4'!CJ37+A.0!CJ37+B.0!CJ37+'C.0'!CJ37+D.0!CJ37","v":0},{"$f":"'4'!CK37+A.0!CK37+B.0!CK37+'C.0'!CK37+D.0!CK37","v":0},{"$f":"'4'!CL37+A.0!CL37+B.0!CL37+'C.0'!CL37+D.0!CL37","v":0},{"$f":"'4'!CM37+A.0!CM37+B.0!CM37+'C.0'!CM37+D.0!CM37","v":0},{"$f":"'4'!CN37+A.0!CN37+B.0!CN37+'C.0'!CN37+D.0!CN37","v":0},{"$f":"'4'!CO37+A.0!CO37+B.0!CO37+'C.0'!CO37+D.0!CO37","v":0},{"$f":"'4'!CP37+A.0!CP37+B.0!CP37+'C.0'!CP37+D.0!CP37","v":0},{"$f":"'4'!CQ37+A.0!CQ37+B.0!CQ37+'C.0'!CQ37+D.0!CQ37","v":0},{"$f":"'4'!CR37+A.0!CR37+B.0!CR37+'C.0'!CR37+D.0!CR37","v":0},{"$f":"'4'!CS37+A.0!CS37+B.0!CS37+'C.0'!CS37+D.0!CS37","v":0},{"$f":"'4'!CT37+A.0!CT37+B.0!CT37+'C.0'!CT37+D.0!CT37","v":0},{"$f":"'4'!CU37+A.0!CU37+B.0!CU37+'C.0'!CU37+D.0!CU37","v":0},{"$f":"'4'!CV37+A.0!CV37+B.0!CV37+'C.0'!CV37+D.0!CV37","v":0},{"$f":"'4'!CW37+A.0!CW37+B.0!CW37+'C.0'!CW37+D.0!CW37","v":0},{"$f":"'4'!CX37+A.0!CX37+B.0!CX37+'C.0'!CX37+D.0!CX37","v":0},{"$f":"'4'!CY37+A.0!CY37+B.0!CY37+'C.0'!CY37+D.0!CY37","v":0},{"$f":"'4'!CZ37+A.0!CZ37+B.0!CZ37+'C.0'!CZ37+D.0!CZ37","v":0},{"$f":"'4'!DA37+A.0!DA37+B.0!DA37+'C.0'!DA37+D.0!DA37","v":0}]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"F38+NPV(FDN,G38:INDEX(G38:DA38,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F38:$DA38)","v":0},{"$f":"'4'!F38+A.0!F38+B.0!F38+'C.0'!F38+D.0!F38","v":0},{"$f":"'4'!G38+A.0!G38+B.0!G38+'C.0'!G38+D.0!G38","v":0},{"$f":"'4'!H38+A.0!H38+B.0!H38+'C.0'!H38+D.0!H38","v":0},{"$f":"'4'!I38+A.0!I38+B.0!I38+'C.0'!I38+D.0!I38","v":0},{"$f":"'4'!J38+A.0!J38+B.0!J38+'C.0'!J38+D.0!J38","v":0},{"$f":"'4'!K38+A.0!K38+B.0!K38+'C.0'!K38+D.0!K38","v":0},{"$f":"'4'!L38+A.0!L38+B.0!L38+'C.0'!L38+D.0!L38","v":0},{"$f":"'4'!M38+A.0!M38+B.0!M38+'C.0'!M38+D.0!M38","v":0},{"$f":"'4'!N38+A.0!N38+B.0!N38+'C.0'!N38+D.0!N38","v":0},{"$f":"'4'!O38+A.0!O38+B.0!O38+'C.0'!O38+D.0!O38","v":0},{"$f":"'4'!P38+A.0!P38+B.0!P38+'C.0'!P38+D.0!P38","v":0},{"$f":"'4'!Q38+A.0!Q38+B.0!Q38+'C.0'!Q38+D.0!Q38","v":0},{"$f":"'4'!R38+A.0!R38+B.0!R38+'C.0'!R38+D.0!R38","v":0},{"$f":"'4'!S38+A.0!S38+B.0!S38+'C.0'!S38+D.0!S38","v":0},{"$f":"'4'!T38+A.0!T38+B.0!T38+'C.0'!T38+D.0!T38","v":0},{"$f":"'4'!U38+A.0!U38+B.0!U38+'C.0'!U38+D.0!U38","v":0},{"$f":"'4'!V38+A.0!V38+B.0!V38+'C.0'!V38+D.0!V38","v":0},{"$f":"'4'!W38+A.0!W38+B.0!W38+'C.0'!W38+D.0!W38","v":0},{"$f":"'4'!X38+A.0!X38+B.0!X38+'C.0'!X38+D.0!X38","v":0},{"$f":"'4'!Y38+A.0!Y38+B.0!Y38+'C.0'!Y38+D.0!Y38","v":0},{"$f":"'4'!Z38+A.0!Z38+B.0!Z38+'C.0'!Z38+D.0!Z38","v":0},{"$f":"'4'!AA38+A.0!AA38+B.0!AA38+'C.0'!AA38+D.0!AA38","v":0},{"$f":"'4'!AB38+A.0!AB38+B.0!AB38+'C.0'!AB38+D.0!AB38","v":0},{"$f":"'4'!AC38+A.0!AC38+B.0!AC38+'C.0'!AC38+D.0!AC38","v":0},{"$f":"'4'!AD38+A.0!AD38+B.0!AD38+'C.0'!AD38+D.0!AD38","v":0},{"$f":"'4'!AE38+A.0!AE38+B.0!AE38+'C.0'!AE38+D.0!AE38","v":0},{"$f":"'4'!AF38+A.0!AF38+B.0!AF38+'C.0'!AF38+D.0!AF38","v":0},{"$f":"'4'!AG38+A.0!AG38+B.0!AG38+'C.0'!AG38+D.0!AG38","v":0},{"$f":"'4'!AH38+A.0!AH38+B.0!AH38+'C.0'!AH38+D.0!AH38","v":0},{"$f":"'4'!AI38+A.0!AI38+B.0!AI38+'C.0'!AI38+D.0!AI38","v":0},{"$f":"'4'!AJ38+A.0!AJ38+B.0!AJ38+'C.0'!AJ38+D.0!AJ38","v":0},{"$f":"'4'!AK38+A.0!AK38+B.0!AK38+'C.0'!AK38+D.0!AK38","v":0},{"$f":"'4'!AL38+A.0!AL38+B.0!AL38+'C.0'!AL38+D.0!AL38","v":0},{"$f":"'4'!AM38+A.0!AM38+B.0!AM38+'C.0'!AM38+D.0!AM38","v":0},{"$f":"'4'!AN38+A.0!AN38+B.0!AN38+'C.0'!AN38+D.0!AN38","v":0},{"$f":"'4'!AO38+A.0!AO38+B.0!AO38+'C.0'!AO38+D.0!AO38","v":0},{"$f":"'4'!AP38+A.0!AP38+B.0!AP38+'C.0'!AP38+D.0!AP38","v":0},{"$f":"'4'!AQ38+A.0!AQ38+B.0!AQ38+'C.0'!AQ38+D.0!AQ38","v":0},{"$f":"'4'!AR38+A.0!AR38+B.0!AR38+'C.0'!AR38+D.0!AR38","v":0},{"$f":"'4'!AS38+A.0!AS38+B.0!AS38+'C.0'!AS38+D.0!AS38","v":0},{"$f":"'4'!AT38+A.0!AT38+B.0!AT38+'C.0'!AT38+D.0!AT38","v":0},{"$f":"'4'!AU38+A.0!AU38+B.0!AU38+'C.0'!AU38+D.0!AU38","v":0},{"$f":"'4'!AV38+A.0!AV38+B.0!AV38+'C.0'!AV38+D.0!AV38","v":0},{"$f":"'4'!AW38+A.0!AW38+B.0!AW38+'C.0'!AW38+D.0!AW38","v":0},{"$f":"'4'!AX38+A.0!AX38+B.0!AX38+'C.0'!AX38+D.0!AX38","v":0},{"$f":"'4'!AY38+A.0!AY38+B.0!AY38+'C.0'!AY38+D.0!AY38","v":0},{"$f":"'4'!AZ38+A.0!AZ38+B.0!AZ38+'C.0'!AZ38+D.0!AZ38","v":0},{"$f":"'4'!BA38+A.0!BA38+B.0!BA38+'C.0'!BA38+D.0!BA38","v":0},{"$f":"'4'!BB38+A.0!BB38+B.0!BB38+'C.0'!BB38+D.0!BB38","v":0},{"$f":"'4'!BC38+A.0!BC38+B.0!BC38+'C.0'!BC38+D.0!BC38","v":0},{"$f":"'4'!BD38+A.0!BD38+B.0!BD38+'C.0'!BD38+D.0!BD38","v":0},{"$f":"'4'!BE38+A.0!BE38+B.0!BE38+'C.0'!BE38+D.0!BE38","v":0},{"$f":"'4'!BF38+A.0!BF38+B.0!BF38+'C.0'!BF38+D.0!BF38","v":0},{"$f":"'4'!BG38+A.0!BG38+B.0!BG38+'C.0'!BG38+D.0!BG38","v":0},{"$f":"'4'!BH38+A.0!BH38+B.0!BH38+'C.0'!BH38+D.0!BH38","v":0},{"$f":"'4'!BI38+A.0!BI38+B.0!BI38+'C.0'!BI38+D.0!BI38","v":0},{"$f":"'4'!BJ38+A.0!BJ38+B.0!BJ38+'C.0'!BJ38+D.0!BJ38","v":0},{"$f":"'4'!BK38+A.0!BK38+B.0!BK38+'C.0'!BK38+D.0!BK38","v":0},{"$f":"'4'!BL38+A.0!BL38+B.0!BL38+'C.0'!BL38+D.0!BL38","v":0},{"$f":"'4'!BM38+A.0!BM38+B.0!BM38+'C.0'!BM38+D.0!BM38","v":0},{"$f":"'4'!BN38+A.0!BN38+B.0!BN38+'C.0'!BN38+D.0!BN38","v":0},{"$f":"'4'!BO38+A.0!BO38+B.0!BO38+'C.0'!BO38+D.0!BO38","v":0},{"$f":"'4'!BP38+A.0!BP38+B.0!BP38+'C.0'!BP38+D.0!BP38","v":0},{"$f":"'4'!BQ38+A.0!BQ38+B.0!BQ38+'C.0'!BQ38+D.0!BQ38","v":0},{"$f":"'4'!BR38+A.0!BR38+B.0!BR38+'C.0'!BR38+D.0!BR38","v":0},{"$f":"'4'!BS38+A.0!BS38+B.0!BS38+'C.0'!BS38+D.0!BS38","v":0},{"$f":"'4'!BT38+A.0!BT38+B.0!BT38+'C.0'!BT38+D.0!BT38","v":0},{"$f":"'4'!BU38+A.0!BU38+B.0!BU38+'C.0'!BU38+D.0!BU38","v":0},{"$f":"'4'!BV38+A.0!BV38+B.0!BV38+'C.0'!BV38+D.0!BV38","v":0},{"$f":"'4'!BW38+A.0!BW38+B.0!BW38+'C.0'!BW38+D.0!BW38","v":0},{"$f":"'4'!BX38+A.0!BX38+B.0!BX38+'C.0'!BX38+D.0!BX38","v":0},{"$f":"'4'!BY38+A.0!BY38+B.0!BY38+'C.0'!BY38+D.0!BY38","v":0},{"$f":"'4'!BZ38+A.0!BZ38+B.0!BZ38+'C.0'!BZ38+D.0!BZ38","v":0},{"$f":"'4'!CA38+A.0!CA38+B.0!CA38+'C.0'!CA38+D.0!CA38","v":0},{"$f":"'4'!CB38+A.0!CB38+B.0!CB38+'C.0'!CB38+D.0!CB38","v":0},{"$f":"'4'!CC38+A.0!CC38+B.0!CC38+'C.0'!CC38+D.0!CC38","v":0},{"$f":"'4'!CD38+A.0!CD38+B.0!CD38+'C.0'!CD38+D.0!CD38","v":0},{"$f":"'4'!CE38+A.0!CE38+B.0!CE38+'C.0'!CE38+D.0!CE38","v":0},{"$f":"'4'!CF38+A.0!CF38+B.0!CF38+'C.0'!CF38+D.0!CF38","v":0},{"$f":"'4'!CG38+A.0!CG38+B.0!CG38+'C.0'!CG38+D.0!CG38","v":0},{"$f":"'4'!CH38+A.0!CH38+B.0!CH38+'C.0'!CH38+D.0!CH38","v":0},{"$f":"'4'!CI38+A.0!CI38+B.0!CI38+'C.0'!CI38+D.0!CI38","v":0},{"$f":"'4'!CJ38+A.0!CJ38+B.0!CJ38+'C.0'!CJ38+D.0!CJ38","v":0},{"$f":"'4'!CK38+A.0!CK38+B.0!CK38+'C.0'!CK38+D.0!CK38","v":0},{"$f":"'4'!CL38+A.0!CL38+B.0!CL38+'C.0'!CL38+D.0!CL38","v":0},{"$f":"'4'!CM38+A.0!CM38+B.0!CM38+'C.0'!CM38+D.0!CM38","v":0},{"$f":"'4'!CN38+A.0!CN38+B.0!CN38+'C.0'!CN38+D.0!CN38","v":0},{"$f":"'4'!CO38+A.0!CO38+B.0!CO38+'C.0'!CO38+D.0!CO38","v":0},{"$f":"'4'!CP38+A.0!CP38+B.0!CP38+'C.0'!CP38+D.0!CP38","v":0},{"$f":"'4'!CQ38+A.0!CQ38+B.0!CQ38+'C.0'!CQ38+D.0!CQ38","v":0},{"$f":"'4'!CR38+A.0!CR38+B.0!CR38+'C.0'!CR38+D.0!CR38","v":0},{"$f":"'4'!CS38+A.0!CS38+B.0!CS38+'C.0'!CS38+D.0!CS38","v":0},{"$f":"'4'!CT38+A.0!CT38+B.0!CT38+'C.0'!CT38+D.0!CT38","v":0},{"$f":"'4'!CU38+A.0!CU38+B.0!CU38+'C.0'!CU38+D.0!CU38","v":0},{"$f":"'4'!CV38+A.0!CV38+B.0!CV38+'C.0'!CV38+D.0!CV38","v":0},{"$f":"'4'!CW38+A.0!CW38+B.0!CW38+'C.0'!CW38+D.0!CW38","v":0},{"$f":"'4'!CX38+A.0!CX38+B.0!CX38+'C.0'!CX38+D.0!CX38","v":0},{"$f":"'4'!CY38+A.0!CY38+B.0!CY38+'C.0'!CY38+D.0!CY38","v":0},{"$f":"'4'!CZ38+A.0!CZ38+B.0!CZ38+'C.0'!CZ38+D.0!CZ38","v":0},{"$f":"'4'!DA38+A.0!DA38+B.0!DA38+'C.0'!DA38+D.0!DA38","v":0}]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"F39+NPV(FDN,G39:INDEX(G39:DA39,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F39:$DA39)","v":0},{"$f":"'4'!F39+A.0!F39+B.0!F39+'C.0'!F39+D.0!F39","v":0},{"$f":"'4'!G39+A.0!G39+B.0!G39+'C.0'!G39+D.0!G39","v":0},{"$f":"'4'!H39+A.0!H39+B.0!H39+'C.0'!H39+D.0!H39","v":0},{"$f":"'4'!I39+A.0!I39+B.0!I39+'C.0'!I39+D.0!I39","v":0},{"$f":"'4'!J39+A.0!J39+B.0!J39+'C.0'!J39+D.0!J39","v":0},{"$f":"'4'!K39+A.0!K39+B.0!K39+'C.0'!K39+D.0!K39","v":0},{"$f":"'4'!L39+A.0!L39+B.0!L39+'C.0'!L39+D.0!L39","v":0},{"$f":"'4'!M39+A.0!M39+B.0!M39+'C.0'!M39+D.0!M39","v":0},{"$f":"'4'!N39+A.0!N39+B.0!N39+'C.0'!N39+D.0!N39","v":0},{"$f":"'4'!O39+A.0!O39+B.0!O39+'C.0'!O39+D.0!O39","v":0},{"$f":"'4'!P39+A.0!P39+B.0!P39+'C.0'!P39+D.0!P39","v":0},{"$f":"'4'!Q39+A.0!Q39+B.0!Q39+'C.0'!Q39+D.0!Q39","v":0},{"$f":"'4'!R39+A.0!R39+B.0!R39+'C.0'!R39+D.0!R39","v":0},{"$f":"'4'!S39+A.0!S39+B.0!S39+'C.0'!S39+D.0!S39","v":0},{"$f":"'4'!T39+A.0!T39+B.0!T39+'C.0'!T39+D.0!T39","v":0},{"$f":"'4'!U39+A.0!U39+B.0!U39+'C.0'!U39+D.0!U39","v":0},{"$f":"'4'!V39+A.0!V39+B.0!V39+'C.0'!V39+D.0!V39","v":0},{"$f":"'4'!W39+A.0!W39+B.0!W39+'C.0'!W39+D.0!W39","v":0},{"$f":"'4'!X39+A.0!X39+B.0!X39+'C.0'!X39+D.0!X39","v":0},{"$f":"'4'!Y39+A.0!Y39+B.0!Y39+'C.0'!Y39+D.0!Y39","v":0},{"$f":"'4'!Z39+A.0!Z39+B.0!Z39+'C.0'!Z39+D.0!Z39","v":0},{"$f":"'4'!AA39+A.0!AA39+B.0!AA39+'C.0'!AA39+D.0!AA39","v":0},{"$f":"'4'!AB39+A.0!AB39+B.0!AB39+'C.0'!AB39+D.0!AB39","v":0},{"$f":"'4'!AC39+A.0!AC39+B.0!AC39+'C.0'!AC39+D.0!AC39","v":0},{"$f":"'4'!AD39+A.0!AD39+B.0!AD39+'C.0'!AD39+D.0!AD39","v":0},{"$f":"'4'!AE39+A.0!AE39+B.0!AE39+'C.0'!AE39+D.0!AE39","v":0},{"$f":"'4'!AF39+A.0!AF39+B.0!AF39+'C.0'!AF39+D.0!AF39","v":0},{"$f":"'4'!AG39+A.0!AG39+B.0!AG39+'C.0'!AG39+D.0!AG39","v":0},{"$f":"'4'!AH39+A.0!AH39+B.0!AH39+'C.0'!AH39+D.0!AH39","v":0},{"$f":"'4'!AI39+A.0!AI39+B.0!AI39+'C.0'!AI39+D.0!AI39","v":0},{"$f":"'4'!AJ39+A.0!AJ39+B.0!AJ39+'C.0'!AJ39+D.0!AJ39","v":0},{"$f":"'4'!AK39+A.0!AK39+B.0!AK39+'C.0'!AK39+D.0!AK39","v":0},{"$f":"'4'!AL39+A.0!AL39+B.0!AL39+'C.0'!AL39+D.0!AL39","v":0},{"$f":"'4'!AM39+A.0!AM39+B.0!AM39+'C.0'!AM39+D.0!AM39","v":0},{"$f":"'4'!AN39+A.0!AN39+B.0!AN39+'C.0'!AN39+D.0!AN39","v":0},{"$f":"'4'!AO39+A.0!AO39+B.0!AO39+'C.0'!AO39+D.0!AO39","v":0},{"$f":"'4'!AP39+A.0!AP39+B.0!AP39+'C.0'!AP39+D.0!AP39","v":0},{"$f":"'4'!AQ39+A.0!AQ39+B.0!AQ39+'C.0'!AQ39+D.0!AQ39","v":0},{"$f":"'4'!AR39+A.0!AR39+B.0!AR39+'C.0'!AR39+D.0!AR39","v":0},{"$f":"'4'!AS39+A.0!AS39+B.0!AS39+'C.0'!AS39+D.0!AS39","v":0},{"$f":"'4'!AT39+A.0!AT39+B.0!AT39+'C.0'!AT39+D.0!AT39","v":0},{"$f":"'4'!AU39+A.0!AU39+B.0!AU39+'C.0'!AU39+D.0!AU39","v":0},{"$f":"'4'!AV39+A.0!AV39+B.0!AV39+'C.0'!AV39+D.0!AV39","v":0},{"$f":"'4'!AW39+A.0!AW39+B.0!AW39+'C.0'!AW39+D.0!AW39","v":0},{"$f":"'4'!AX39+A.0!AX39+B.0!AX39+'C.0'!AX39+D.0!AX39","v":0},{"$f":"'4'!AY39+A.0!AY39+B.0!AY39+'C.0'!AY39+D.0!AY39","v":0},{"$f":"'4'!AZ39+A.0!AZ39+B.0!AZ39+'C.0'!AZ39+D.0!AZ39","v":0},{"$f":"'4'!BA39+A.0!BA39+B.0!BA39+'C.0'!BA39+D.0!BA39","v":0},{"$f":"'4'!BB39+A.0!BB39+B.0!BB39+'C.0'!BB39+D.0!BB39","v":0},{"$f":"'4'!BC39+A.0!BC39+B.0!BC39+'C.0'!BC39+D.0!BC39","v":0},{"$f":"'4'!BD39+A.0!BD39+B.0!BD39+'C.0'!BD39+D.0!BD39","v":0},{"$f":"'4'!BE39+A.0!BE39+B.0!BE39+'C.0'!BE39+D.0!BE39","v":0},{"$f":"'4'!BF39+A.0!BF39+B.0!BF39+'C.0'!BF39+D.0!BF39","v":0},{"$f":"'4'!BG39+A.0!BG39+B.0!BG39+'C.0'!BG39+D.0!BG39","v":0},{"$f":"'4'!BH39+A.0!BH39+B.0!BH39+'C.0'!BH39+D.0!BH39","v":0},{"$f":"'4'!BI39+A.0!BI39+B.0!BI39+'C.0'!BI39+D.0!BI39","v":0},{"$f":"'4'!BJ39+A.0!BJ39+B.0!BJ39+'C.0'!BJ39+D.0!BJ39","v":0},{"$f":"'4'!BK39+A.0!BK39+B.0!BK39+'C.0'!BK39+D.0!BK39","v":0},{"$f":"'4'!BL39+A.0!BL39+B.0!BL39+'C.0'!BL39+D.0!BL39","v":0},{"$f":"'4'!BM39+A.0!BM39+B.0!BM39+'C.0'!BM39+D.0!BM39","v":0},{"$f":"'4'!BN39+A.0!BN39+B.0!BN39+'C.0'!BN39+D.0!BN39","v":0},{"$f":"'4'!BO39+A.0!BO39+B.0!BO39+'C.0'!BO39+D.0!BO39","v":0},{"$f":"'4'!BP39+A.0!BP39+B.0!BP39+'C.0'!BP39+D.0!BP39","v":0},{"$f":"'4'!BQ39+A.0!BQ39+B.0!BQ39+'C.0'!BQ39+D.0!BQ39","v":0},{"$f":"'4'!BR39+A.0!BR39+B.0!BR39+'C.0'!BR39+D.0!BR39","v":0},{"$f":"'4'!BS39+A.0!BS39+B.0!BS39+'C.0'!BS39+D.0!BS39","v":0},{"$f":"'4'!BT39+A.0!BT39+B.0!BT39+'C.0'!BT39+D.0!BT39","v":0},{"$f":"'4'!BU39+A.0!BU39+B.0!BU39+'C.0'!BU39+D.0!BU39","v":0},{"$f":"'4'!BV39+A.0!BV39+B.0!BV39+'C.0'!BV39+D.0!BV39","v":0},{"$f":"'4'!BW39+A.0!BW39+B.0!BW39+'C.0'!BW39+D.0!BW39","v":0},{"$f":"'4'!BX39+A.0!BX39+B.0!BX39+'C.0'!BX39+D.0!BX39","v":0},{"$f":"'4'!BY39+A.0!BY39+B.0!BY39+'C.0'!BY39+D.0!BY39","v":0},{"$f":"'4'!BZ39+A.0!BZ39+B.0!BZ39+'C.0'!BZ39+D.0!BZ39","v":0},{"$f":"'4'!CA39+A.0!CA39+B.0!CA39+'C.0'!CA39+D.0!CA39","v":0},{"$f":"'4'!CB39+A.0!CB39+B.0!CB39+'C.0'!CB39+D.0!CB39","v":0},{"$f":"'4'!CC39+A.0!CC39+B.0!CC39+'C.0'!CC39+D.0!CC39","v":0},{"$f":"'4'!CD39+A.0!CD39+B.0!CD39+'C.0'!CD39+D.0!CD39","v":0},{"$f":"'4'!CE39+A.0!CE39+B.0!CE39+'C.0'!CE39+D.0!CE39","v":0},{"$f":"'4'!CF39+A.0!CF39+B.0!CF39+'C.0'!CF39+D.0!CF39","v":0},{"$f":"'4'!CG39+A.0!CG39+B.0!CG39+'C.0'!CG39+D.0!CG39","v":0},{"$f":"'4'!CH39+A.0!CH39+B.0!CH39+'C.0'!CH39+D.0!CH39","v":0},{"$f":"'4'!CI39+A.0!CI39+B.0!CI39+'C.0'!CI39+D.0!CI39","v":0},{"$f":"'4'!CJ39+A.0!CJ39+B.0!CJ39+'C.0'!CJ39+D.0!CJ39","v":0},{"$f":"'4'!CK39+A.0!CK39+B.0!CK39+'C.0'!CK39+D.0!CK39","v":0},{"$f":"'4'!CL39+A.0!CL39+B.0!CL39+'C.0'!CL39+D.0!CL39","v":0},{"$f":"'4'!CM39+A.0!CM39+B.0!CM39+'C.0'!CM39+D.0!CM39","v":0},{"$f":"'4'!CN39+A.0!CN39+B.0!CN39+'C.0'!CN39+D.0!CN39","v":0},{"$f":"'4'!CO39+A.0!CO39+B.0!CO39+'C.0'!CO39+D.0!CO39","v":0},{"$f":"'4'!CP39+A.0!CP39+B.0!CP39+'C.0'!CP39+D.0!CP39","v":0},{"$f":"'4'!CQ39+A.0!CQ39+B.0!CQ39+'C.0'!CQ39+D.0!CQ39","v":0},{"$f":"'4'!CR39+A.0!CR39+B.0!CR39+'C.0'!CR39+D.0!CR39","v":0},{"$f":"'4'!CS39+A.0!CS39+B.0!CS39+'C.0'!CS39+D.0!CS39","v":0},{"$f":"'4'!CT39+A.0!CT39+B.0!CT39+'C.0'!CT39+D.0!CT39","v":0},{"$f":"'4'!CU39+A.0!CU39+B.0!CU39+'C.0'!CU39+D.0!CU39","v":0},{"$f":"'4'!CV39+A.0!CV39+B.0!CV39+'C.0'!CV39+D.0!CV39","v":0},{"$f":"'4'!CW39+A.0!CW39+B.0!CW39+'C.0'!CW39+D.0!CW39","v":0},{"$f":"'4'!CX39+A.0!CX39+B.0!CX39+'C.0'!CX39+D.0!CX39","v":0},{"$f":"'4'!CY39+A.0!CY39+B.0!CY39+'C.0'!CY39+D.0!CY39","v":0},{"$f":"'4'!CZ39+A.0!CZ39+B.0!CZ39+'C.0'!CZ39+D.0!CZ39","v":0},{"$f":"'4'!DA39+A.0!DA39+B.0!DA39+'C.0'!DA39+D.0!DA39","v":0}]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"F40+NPV(FDN,G40:INDEX(G40:DA40,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F40:$DA40)","v":0},{"$f":"'4'!F40+A.0!F40+B.0!F40+'C.0'!F40+D.0!F40","v":0},{"$f":"'4'!G40+A.0!G40+B.0!G40+'C.0'!G40+D.0!G40","v":0},{"$f":"'4'!H40+A.0!H40+B.0!H40+'C.0'!H40+D.0!H40","v":0},{"$f":"'4'!I40+A.0!I40+B.0!I40+'C.0'!I40+D.0!I40","v":0},{"$f":"'4'!J40+A.0!J40+B.0!J40+'C.0'!J40+D.0!J40","v":0},{"$f":"'4'!K40+A.0!K40+B.0!K40+'C.0'!K40+D.0!K40","v":0},{"$f":"'4'!L40+A.0!L40+B.0!L40+'C.0'!L40+D.0!L40","v":0},{"$f":"'4'!M40+A.0!M40+B.0!M40+'C.0'!M40+D.0!M40","v":0},{"$f":"'4'!N40+A.0!N40+B.0!N40+'C.0'!N40+D.0!N40","v":0},{"$f":"'4'!O40+A.0!O40+B.0!O40+'C.0'!O40+D.0!O40","v":0},{"$f":"'4'!P40+A.0!P40+B.0!P40+'C.0'!P40+D.0!P40","v":0},{"$f":"'4'!Q40+A.0!Q40+B.0!Q40+'C.0'!Q40+D.0!Q40","v":0},{"$f":"'4'!R40+A.0!R40+B.0!R40+'C.0'!R40+D.0!R40","v":0},{"$f":"'4'!S40+A.0!S40+B.0!S40+'C.0'!S40+D.0!S40","v":0},{"$f":"'4'!T40+A.0!T40+B.0!T40+'C.0'!T40+D.0!T40","v":0},{"$f":"'4'!U40+A.0!U40+B.0!U40+'C.0'!U40+D.0!U40","v":0},{"$f":"'4'!V40+A.0!V40+B.0!V40+'C.0'!V40+D.0!V40","v":0},{"$f":"'4'!W40+A.0!W40+B.0!W40+'C.0'!W40+D.0!W40","v":0},{"$f":"'4'!X40+A.0!X40+B.0!X40+'C.0'!X40+D.0!X40","v":0},{"$f":"'4'!Y40+A.0!Y40+B.0!Y40+'C.0'!Y40+D.0!Y40","v":0},{"$f":"'4'!Z40+A.0!Z40+B.0!Z40+'C.0'!Z40+D.0!Z40","v":0},{"$f":"'4'!AA40+A.0!AA40+B.0!AA40+'C.0'!AA40+D.0!AA40","v":0},{"$f":"'4'!AB40+A.0!AB40+B.0!AB40+'C.0'!AB40+D.0!AB40","v":0},{"$f":"'4'!AC40+A.0!AC40+B.0!AC40+'C.0'!AC40+D.0!AC40","v":0},{"$f":"'4'!AD40+A.0!AD40+B.0!AD40+'C.0'!AD40+D.0!AD40","v":0},{"$f":"'4'!AE40+A.0!AE40+B.0!AE40+'C.0'!AE40+D.0!AE40","v":0},{"$f":"'4'!AF40+A.0!AF40+B.0!AF40+'C.0'!AF40+D.0!AF40","v":0},{"$f":"'4'!AG40+A.0!AG40+B.0!AG40+'C.0'!AG40+D.0!AG40","v":0},{"$f":"'4'!AH40+A.0!AH40+B.0!AH40+'C.0'!AH40+D.0!AH40","v":0},{"$f":"'4'!AI40+A.0!AI40+B.0!AI40+'C.0'!AI40+D.0!AI40","v":0},{"$f":"'4'!AJ40+A.0!AJ40+B.0!AJ40+'C.0'!AJ40+D.0!AJ40","v":0},{"$f":"'4'!AK40+A.0!AK40+B.0!AK40+'C.0'!AK40+D.0!AK40","v":0},{"$f":"'4'!AL40+A.0!AL40+B.0!AL40+'C.0'!AL40+D.0!AL40","v":0},{"$f":"'4'!AM40+A.0!AM40+B.0!AM40+'C.0'!AM40+D.0!AM40","v":0},{"$f":"'4'!AN40+A.0!AN40+B.0!AN40+'C.0'!AN40+D.0!AN40","v":0},{"$f":"'4'!AO40+A.0!AO40+B.0!AO40+'C.0'!AO40+D.0!AO40","v":0},{"$f":"'4'!AP40+A.0!AP40+B.0!AP40+'C.0'!AP40+D.0!AP40","v":0},{"$f":"'4'!AQ40+A.0!AQ40+B.0!AQ40+'C.0'!AQ40+D.0!AQ40","v":0},{"$f":"'4'!AR40+A.0!AR40+B.0!AR40+'C.0'!AR40+D.0!AR40","v":0},{"$f":"'4'!AS40+A.0!AS40+B.0!AS40+'C.0'!AS40+D.0!AS40","v":0},{"$f":"'4'!AT40+A.0!AT40+B.0!AT40+'C.0'!AT40+D.0!AT40","v":0},{"$f":"'4'!AU40+A.0!AU40+B.0!AU40+'C.0'!AU40+D.0!AU40","v":0},{"$f":"'4'!AV40+A.0!AV40+B.0!AV40+'C.0'!AV40+D.0!AV40","v":0},{"$f":"'4'!AW40+A.0!AW40+B.0!AW40+'C.0'!AW40+D.0!AW40","v":0},{"$f":"'4'!AX40+A.0!AX40+B.0!AX40+'C.0'!AX40+D.0!AX40","v":0},{"$f":"'4'!AY40+A.0!AY40+B.0!AY40+'C.0'!AY40+D.0!AY40","v":0},{"$f":"'4'!AZ40+A.0!AZ40+B.0!AZ40+'C.0'!AZ40+D.0!AZ40","v":0},{"$f":"'4'!BA40+A.0!BA40+B.0!BA40+'C.0'!BA40+D.0!BA40","v":0},{"$f":"'4'!BB40+A.0!BB40+B.0!BB40+'C.0'!BB40+D.0!BB40","v":0},{"$f":"'4'!BC40+A.0!BC40+B.0!BC40+'C.0'!BC40+D.0!BC40","v":0},{"$f":"'4'!BD40+A.0!BD40+B.0!BD40+'C.0'!BD40+D.0!BD40","v":0},{"$f":"'4'!BE40+A.0!BE40+B.0!BE40+'C.0'!BE40+D.0!BE40","v":0},{"$f":"'4'!BF40+A.0!BF40+B.0!BF40+'C.0'!BF40+D.0!BF40","v":0},{"$f":"'4'!BG40+A.0!BG40+B.0!BG40+'C.0'!BG40+D.0!BG40","v":0},{"$f":"'4'!BH40+A.0!BH40+B.0!BH40+'C.0'!BH40+D.0!BH40","v":0},{"$f":"'4'!BI40+A.0!BI40+B.0!BI40+'C.0'!BI40+D.0!BI40","v":0},{"$f":"'4'!BJ40+A.0!BJ40+B.0!BJ40+'C.0'!BJ40+D.0!BJ40","v":0},{"$f":"'4'!BK40+A.0!BK40+B.0!BK40+'C.0'!BK40+D.0!BK40","v":0},{"$f":"'4'!BL40+A.0!BL40+B.0!BL40+'C.0'!BL40+D.0!BL40","v":0},{"$f":"'4'!BM40+A.0!BM40+B.0!BM40+'C.0'!BM40+D.0!BM40","v":0},{"$f":"'4'!BN40+A.0!BN40+B.0!BN40+'C.0'!BN40+D.0!BN40","v":0},{"$f":"'4'!BO40+A.0!BO40+B.0!BO40+'C.0'!BO40+D.0!BO40","v":0},{"$f":"'4'!BP40+A.0!BP40+B.0!BP40+'C.0'!BP40+D.0!BP40","v":0},{"$f":"'4'!BQ40+A.0!BQ40+B.0!BQ40+'C.0'!BQ40+D.0!BQ40","v":0},{"$f":"'4'!BR40+A.0!BR40+B.0!BR40+'C.0'!BR40+D.0!BR40","v":0},{"$f":"'4'!BS40+A.0!BS40+B.0!BS40+'C.0'!BS40+D.0!BS40","v":0},{"$f":"'4'!BT40+A.0!BT40+B.0!BT40+'C.0'!BT40+D.0!BT40","v":0},{"$f":"'4'!BU40+A.0!BU40+B.0!BU40+'C.0'!BU40+D.0!BU40","v":0},{"$f":"'4'!BV40+A.0!BV40+B.0!BV40+'C.0'!BV40+D.0!BV40","v":0},{"$f":"'4'!BW40+A.0!BW40+B.0!BW40+'C.0'!BW40+D.0!BW40","v":0},{"$f":"'4'!BX40+A.0!BX40+B.0!BX40+'C.0'!BX40+D.0!BX40","v":0},{"$f":"'4'!BY40+A.0!BY40+B.0!BY40+'C.0'!BY40+D.0!BY40","v":0},{"$f":"'4'!BZ40+A.0!BZ40+B.0!BZ40+'C.0'!BZ40+D.0!BZ40","v":0},{"$f":"'4'!CA40+A.0!CA40+B.0!CA40+'C.0'!CA40+D.0!CA40","v":0},{"$f":"'4'!CB40+A.0!CB40+B.0!CB40+'C.0'!CB40+D.0!CB40","v":0},{"$f":"'4'!CC40+A.0!CC40+B.0!CC40+'C.0'!CC40+D.0!CC40","v":0},{"$f":"'4'!CD40+A.0!CD40+B.0!CD40+'C.0'!CD40+D.0!CD40","v":0},{"$f":"'4'!CE40+A.0!CE40+B.0!CE40+'C.0'!CE40+D.0!CE40","v":0},{"$f":"'4'!CF40+A.0!CF40+B.0!CF40+'C.0'!CF40+D.0!CF40","v":0},{"$f":"'4'!CG40+A.0!CG40+B.0!CG40+'C.0'!CG40+D.0!CG40","v":0},{"$f":"'4'!CH40+A.0!CH40+B.0!CH40+'C.0'!CH40+D.0!CH40","v":0},{"$f":"'4'!CI40+A.0!CI40+B.0!CI40+'C.0'!CI40+D.0!CI40","v":0},{"$f":"'4'!CJ40+A.0!CJ40+B.0!CJ40+'C.0'!CJ40+D.0!CJ40","v":0},{"$f":"'4'!CK40+A.0!CK40+B.0!CK40+'C.0'!CK40+D.0!CK40","v":0},{"$f":"'4'!CL40+A.0!CL40+B.0!CL40+'C.0'!CL40+D.0!CL40","v":0},{"$f":"'4'!CM40+A.0!CM40+B.0!CM40+'C.0'!CM40+D.0!CM40","v":0},{"$f":"'4'!CN40+A.0!CN40+B.0!CN40+'C.0'!CN40+D.0!CN40","v":0},{"$f":"'4'!CO40+A.0!CO40+B.0!CO40+'C.0'!CO40+D.0!CO40","v":0},{"$f":"'4'!CP40+A.0!CP40+B.0!CP40+'C.0'!CP40+D.0!CP40","v":0},{"$f":"'4'!CQ40+A.0!CQ40+B.0!CQ40+'C.0'!CQ40+D.0!CQ40","v":0},{"$f":"'4'!CR40+A.0!CR40+B.0!CR40+'C.0'!CR40+D.0!CR40","v":0},{"$f":"'4'!CS40+A.0!CS40+B.0!CS40+'C.0'!CS40+D.0!CS40","v":0},{"$f":"'4'!CT40+A.0!CT40+B.0!CT40+'C.0'!CT40+D.0!CT40","v":0},{"$f":"'4'!CU40+A.0!CU40+B.0!CU40+'C.0'!CU40+D.0!CU40","v":0},{"$f":"'4'!CV40+A.0!CV40+B.0!CV40+'C.0'!CV40+D.0!CV40","v":0},{"$f":"'4'!CW40+A.0!CW40+B.0!CW40+'C.0'!CW40+D.0!CW40","v":0},{"$f":"'4'!CX40+A.0!CX40+B.0!CX40+'C.0'!CX40+D.0!CX40","v":0},{"$f":"'4'!CY40+A.0!CY40+B.0!CY40+'C.0'!CY40+D.0!CY40","v":0},{"$f":"'4'!CZ40+A.0!CZ40+B.0!CZ40+'C.0'!CZ40+D.0!CZ40","v":0},{"$f":"'4'!DA40+A.0!DA40+B.0!DA40+'C.0'!DA40+D.0!DA40","v":0}]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"ROUND(SUM(D42:D43),0)","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK42:AK43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX42:BX43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"F42+NPV(FDN,G42:INDEX(G42:DA42,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F42:$DA42)","v":0},{"$f":"'4'!F42+A.0!F42+B.0!F42+'C.0'!F42+D.0!F42","v":0},{"$f":"'4'!G42+A.0!G42+B.0!G42+'C.0'!G42+D.0!G42","v":0},{"$f":"'4'!H42+A.0!H42+B.0!H42+'C.0'!H42+D.0!H42","v":0},{"$f":"'4'!I42+A.0!I42+B.0!I42+'C.0'!I42+D.0!I42","v":0},{"$f":"'4'!J42+A.0!J42+B.0!J42+'C.0'!J42+D.0!J42","v":0},{"$f":"'4'!K42+A.0!K42+B.0!K42+'C.0'!K42+D.0!K42","v":0},{"$f":"'4'!L42+A.0!L42+B.0!L42+'C.0'!L42+D.0!L42","v":0},{"$f":"'4'!M42+A.0!M42+B.0!M42+'C.0'!M42+D.0!M42","v":0},{"$f":"'4'!N42+A.0!N42+B.0!N42+'C.0'!N42+D.0!N42","v":0},{"$f":"'4'!O42+A.0!O42+B.0!O42+'C.0'!O42+D.0!O42","v":0},{"$f":"'4'!P42+A.0!P42+B.0!P42+'C.0'!P42+D.0!P42","v":0},{"$f":"'4'!Q42+A.0!Q42+B.0!Q42+'C.0'!Q42+D.0!Q42","v":0},{"$f":"'4'!R42+A.0!R42+B.0!R42+'C.0'!R42+D.0!R42","v":0},{"$f":"'4'!S42+A.0!S42+B.0!S42+'C.0'!S42+D.0!S42","v":0},{"$f":"'4'!T42+A.0!T42+B.0!T42+'C.0'!T42+D.0!T42","v":0},{"$f":"'4'!U42+A.0!U42+B.0!U42+'C.0'!U42+D.0!U42","v":0},{"$f":"'4'!V42+A.0!V42+B.0!V42+'C.0'!V42+D.0!V42","v":0},{"$f":"'4'!W42+A.0!W42+B.0!W42+'C.0'!W42+D.0!W42","v":0},{"$f":"'4'!X42+A.0!X42+B.0!X42+'C.0'!X42+D.0!X42","v":0},{"$f":"'4'!Y42+A.0!Y42+B.0!Y42+'C.0'!Y42+D.0!Y42","v":0},{"$f":"'4'!Z42+A.0!Z42+B.0!Z42+'C.0'!Z42+D.0!Z42","v":0},{"$f":"'4'!AA42+A.0!AA42+B.0!AA42+'C.0'!AA42+D.0!AA42","v":0},{"$f":"'4'!AB42+A.0!AB42+B.0!AB42+'C.0'!AB42+D.0!AB42","v":0},{"$f":"'4'!AC42+A.0!AC42+B.0!AC42+'C.0'!AC42+D.0!AC42","v":0},{"$f":"'4'!AD42+A.0!AD42+B.0!AD42+'C.0'!AD42+D.0!AD42","v":0},{"$f":"'4'!AE42+A.0!AE42+B.0!AE42+'C.0'!AE42+D.0!AE42","v":0},{"$f":"'4'!AF42+A.0!AF42+B.0!AF42+'C.0'!AF42+D.0!AF42","v":0},{"$f":"'4'!AG42+A.0!AG42+B.0!AG42+'C.0'!AG42+D.0!AG42","v":0},{"$f":"'4'!AH42+A.0!AH42+B.0!AH42+'C.0'!AH42+D.0!AH42","v":0},{"$f":"'4'!AI42+A.0!AI42+B.0!AI42+'C.0'!AI42+D.0!AI42","v":0},{"$f":"'4'!AJ42+A.0!AJ42+B.0!AJ42+'C.0'!AJ42+D.0!AJ42","v":0},{"$f":"'4'!AK42+A.0!AK42+B.0!AK42+'C.0'!AK42+D.0!AK42","v":0},{"$f":"'4'!AL42+A.0!AL42+B.0!AL42+'C.0'!AL42+D.0!AL42","v":0},{"$f":"'4'!AM42+A.0!AM42+B.0!AM42+'C.0'!AM42+D.0!AM42","v":0},{"$f":"'4'!AN42+A.0!AN42+B.0!AN42+'C.0'!AN42+D.0!AN42","v":0},{"$f":"'4'!AO42+A.0!AO42+B.0!AO42+'C.0'!AO42+D.0!AO42","v":0},{"$f":"'4'!AP42+A.0!AP42+B.0!AP42+'C.0'!AP42+D.0!AP42","v":0},{"$f":"'4'!AQ42+A.0!AQ42+B.0!AQ42+'C.0'!AQ42+D.0!AQ42","v":0},{"$f":"'4'!AR42+A.0!AR42+B.0!AR42+'C.0'!AR42+D.0!AR42","v":0},{"$f":"'4'!AS42+A.0!AS42+B.0!AS42+'C.0'!AS42+D.0!AS42","v":0},{"$f":"'4'!AT42+A.0!AT42+B.0!AT42+'C.0'!AT42+D.0!AT42","v":0},{"$f":"'4'!AU42+A.0!AU42+B.0!AU42+'C.0'!AU42+D.0!AU42","v":0},{"$f":"'4'!AV42+A.0!AV42+B.0!AV42+'C.0'!AV42+D.0!AV42","v":0},{"$f":"'4'!AW42+A.0!AW42+B.0!AW42+'C.0'!AW42+D.0!AW42","v":0},{"$f":"'4'!AX42+A.0!AX42+B.0!AX42+'C.0'!AX42+D.0!AX42","v":0},{"$f":"'4'!AY42+A.0!AY42+B.0!AY42+'C.0'!AY42+D.0!AY42","v":0},{"$f":"'4'!AZ42+A.0!AZ42+B.0!AZ42+'C.0'!AZ42+D.0!AZ42","v":0},{"$f":"'4'!BA42+A.0!BA42+B.0!BA42+'C.0'!BA42+D.0!BA42","v":0},{"$f":"'4'!BB42+A.0!BB42+B.0!BB42+'C.0'!BB42+D.0!BB42","v":0},{"$f":"'4'!BC42+A.0!BC42+B.0!BC42+'C.0'!BC42+D.0!BC42","v":0},{"$f":"'4'!BD42+A.0!BD42+B.0!BD42+'C.0'!BD42+D.0!BD42","v":0},{"$f":"'4'!BE42+A.0!BE42+B.0!BE42+'C.0'!BE42+D.0!BE42","v":0},{"$f":"'4'!BF42+A.0!BF42+B.0!BF42+'C.0'!BF42+D.0!BF42","v":0},{"$f":"'4'!BG42+A.0!BG42+B.0!BG42+'C.0'!BG42+D.0!BG42","v":0},{"$f":"'4'!BH42+A.0!BH42+B.0!BH42+'C.0'!BH42+D.0!BH42","v":0},{"$f":"'4'!BI42+A.0!BI42+B.0!BI42+'C.0'!BI42+D.0!BI42","v":0},{"$f":"'4'!BJ42+A.0!BJ42+B.0!BJ42+'C.0'!BJ42+D.0!BJ42","v":0},{"$f":"'4'!BK42+A.0!BK42+B.0!BK42+'C.0'!BK42+D.0!BK42","v":0},{"$f":"'4'!BL42+A.0!BL42+B.0!BL42+'C.0'!BL42+D.0!BL42","v":0},{"$f":"'4'!BM42+A.0!BM42+B.0!BM42+'C.0'!BM42+D.0!BM42","v":0},{"$f":"'4'!BN42+A.0!BN42+B.0!BN42+'C.0'!BN42+D.0!BN42","v":0},{"$f":"'4'!BO42+A.0!BO42+B.0!BO42+'C.0'!BO42+D.0!BO42","v":0},{"$f":"'4'!BP42+A.0!BP42+B.0!BP42+'C.0'!BP42+D.0!BP42","v":0},{"$f":"'4'!BQ42+A.0!BQ42+B.0!BQ42+'C.0'!BQ42+D.0!BQ42","v":0},{"$f":"'4'!BR42+A.0!BR42+B.0!BR42+'C.0'!BR42+D.0!BR42","v":0},{"$f":"'4'!BS42+A.0!BS42+B.0!BS42+'C.0'!BS42+D.0!BS42","v":0},{"$f":"'4'!BT42+A.0!BT42+B.0!BT42+'C.0'!BT42+D.0!BT42","v":0},{"$f":"'4'!BU42+A.0!BU42+B.0!BU42+'C.0'!BU42+D.0!BU42","v":0},{"$f":"'4'!BV42+A.0!BV42+B.0!BV42+'C.0'!BV42+D.0!BV42","v":0},{"$f":"'4'!BW42+A.0!BW42+B.0!BW42+'C.0'!BW42+D.0!BW42","v":0},{"$f":"'4'!BX42+A.0!BX42+B.0!BX42+'C.0'!BX42+D.0!BX42","v":0},{"$f":"'4'!BY42+A.0!BY42+B.0!BY42+'C.0'!BY42+D.0!BY42","v":0},{"$f":"'4'!BZ42+A.0!BZ42+B.0!BZ42+'C.0'!BZ42+D.0!BZ42","v":0},{"$f":"'4'!CA42+A.0!CA42+B.0!CA42+'C.0'!CA42+D.0!CA42","v":0},{"$f":"'4'!CB42+A.0!CB42+B.0!CB42+'C.0'!CB42+D.0!CB42","v":0},{"$f":"'4'!CC42+A.0!CC42+B.0!CC42+'C.0'!CC42+D.0!CC42","v":0},{"$f":"'4'!CD42+A.0!CD42+B.0!CD42+'C.0'!CD42+D.0!CD42","v":0},{"$f":"'4'!CE42+A.0!CE42+B.0!CE42+'C.0'!CE42+D.0!CE42","v":0},{"$f":"'4'!CF42+A.0!CF42+B.0!CF42+'C.0'!CF42+D.0!CF42","v":0},{"$f":"'4'!CG42+A.0!CG42+B.0!CG42+'C.0'!CG42+D.0!CG42","v":0},{"$f":"'4'!CH42+A.0!CH42+B.0!CH42+'C.0'!CH42+D.0!CH42","v":0},{"$f":"'4'!CI42+A.0!CI42+B.0!CI42+'C.0'!CI42+D.0!CI42","v":0},{"$f":"'4'!CJ42+A.0!CJ42+B.0!CJ42+'C.0'!CJ42+D.0!CJ42","v":0},{"$f":"'4'!CK42+A.0!CK42+B.0!CK42+'C.0'!CK42+D.0!CK42","v":0},{"$f":"'4'!CL42+A.0!CL42+B.0!CL42+'C.0'!CL42+D.0!CL42","v":0},{"$f":"'4'!CM42+A.0!CM42+B.0!CM42+'C.0'!CM42+D.0!CM42","v":0},{"$f":"'4'!CN42+A.0!CN42+B.0!CN42+'C.0'!CN42+D.0!CN42","v":0},{"$f":"'4'!CO42+A.0!CO42+B.0!CO42+'C.0'!CO42+D.0!CO42","v":0},{"$f":"'4'!CP42+A.0!CP42+B.0!CP42+'C.0'!CP42+D.0!CP42","v":0},{"$f":"'4'!CQ42+A.0!CQ42+B.0!CQ42+'C.0'!CQ42+D.0!CQ42","v":0},{"$f":"'4'!CR42+A.0!CR42+B.0!CR42+'C.0'!CR42+D.0!CR42","v":0},{"$f":"'4'!CS42+A.0!CS42+B.0!CS42+'C.0'!CS42+D.0!CS42","v":0},{"$f":"'4'!CT42+A.0!CT42+B.0!CT42+'C.0'!CT42+D.0!CT42","v":0},{"$f":"'4'!CU42+A.0!CU42+B.0!CU42+'C.0'!CU42+D.0!CU42","v":0},{"$f":"'4'!CV42+A.0!CV42+B.0!CV42+'C.0'!CV42+D.0!CV42","v":0},{"$f":"'4'!CW42+A.0!CW42+B.0!CW42+'C.0'!CW42+D.0!CW42","v":0},{"$f":"'4'!CX42+A.0!CX42+B.0!CX42+'C.0'!CX42+D.0!CX42","v":0},{"$f":"'4'!CY42+A.0!CY42+B.0!CY42+'C.0'!CY42+D.0!CY42","v":0},{"$f":"'4'!CZ42+A.0!CZ42+B.0!CZ42+'C.0'!CZ42+D.0!CZ42","v":0},{"$f":"'4'!DA42+A.0!DA42+B.0!DA42+'C.0'!DA42+D.0!DA42","v":0}]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"F43+NPV(FDN,G43:INDEX(G43:DA43,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F43:$DA43)","v":0},{"$f":"'4'!F43+A.0!F43+B.0!F43+'C.0'!F43+D.0!F43","v":0},{"$f":"'4'!G43+A.0!G43+B.0!G43+'C.0'!G43+D.0!G43","v":0},{"$f":"'4'!H43+A.0!H43+B.0!H43+'C.0'!H43+D.0!H43","v":0},{"$f":"'4'!I43+A.0!I43+B.0!I43+'C.0'!I43+D.0!I43","v":0},{"$f":"'4'!J43+A.0!J43+B.0!J43+'C.0'!J43+D.0!J43","v":0},{"$f":"'4'!K43+A.0!K43+B.0!K43+'C.0'!K43+D.0!K43","v":0},{"$f":"'4'!L43+A.0!L43+B.0!L43+'C.0'!L43+D.0!L43","v":0},{"$f":"'4'!M43+A.0!M43+B.0!M43+'C.0'!M43+D.0!M43","v":0},{"$f":"'4'!N43+A.0!N43+B.0!N43+'C.0'!N43+D.0!N43","v":0},{"$f":"'4'!O43+A.0!O43+B.0!O43+'C.0'!O43+D.0!O43","v":0},{"$f":"'4'!P43+A.0!P43+B.0!P43+'C.0'!P43+D.0!P43","v":0},{"$f":"'4'!Q43+A.0!Q43+B.0!Q43+'C.0'!Q43+D.0!Q43","v":0},{"$f":"'4'!R43+A.0!R43+B.0!R43+'C.0'!R43+D.0!R43","v":0},{"$f":"'4'!S43+A.0!S43+B.0!S43+'C.0'!S43+D.0!S43","v":0},{"$f":"'4'!T43+A.0!T43+B.0!T43+'C.0'!T43+D.0!T43","v":0},{"$f":"'4'!U43+A.0!U43+B.0!U43+'C.0'!U43+D.0!U43","v":0},{"$f":"'4'!V43+A.0!V43+B.0!V43+'C.0'!V43+D.0!V43","v":0},{"$f":"'4'!W43+A.0!W43+B.0!W43+'C.0'!W43+D.0!W43","v":0},{"$f":"'4'!X43+A.0!X43+B.0!X43+'C.0'!X43+D.0!X43","v":0},{"$f":"'4'!Y43+A.0!Y43+B.0!Y43+'C.0'!Y43+D.0!Y43","v":0},{"$f":"'4'!Z43+A.0!Z43+B.0!Z43+'C.0'!Z43+D.0!Z43","v":0},{"$f":"'4'!AA43+A.0!AA43+B.0!AA43+'C.0'!AA43+D.0!AA43","v":0},{"$f":"'4'!AB43+A.0!AB43+B.0!AB43+'C.0'!AB43+D.0!AB43","v":0},{"$f":"'4'!AC43+A.0!AC43+B.0!AC43+'C.0'!AC43+D.0!AC43","v":0},{"$f":"'4'!AD43+A.0!AD43+B.0!AD43+'C.0'!AD43+D.0!AD43","v":0},{"$f":"'4'!AE43+A.0!AE43+B.0!AE43+'C.0'!AE43+D.0!AE43","v":0},{"$f":"'4'!AF43+A.0!AF43+B.0!AF43+'C.0'!AF43+D.0!AF43","v":0},{"$f":"'4'!AG43+A.0!AG43+B.0!AG43+'C.0'!AG43+D.0!AG43","v":0},{"$f":"'4'!AH43+A.0!AH43+B.0!AH43+'C.0'!AH43+D.0!AH43","v":0},{"$f":"'4'!AI43+A.0!AI43+B.0!AI43+'C.0'!AI43+D.0!AI43","v":0},{"$f":"'4'!AJ43+A.0!AJ43+B.0!AJ43+'C.0'!AJ43+D.0!AJ43","v":0},{"$f":"'4'!AK43+A.0!AK43+B.0!AK43+'C.0'!AK43+D.0!AK43","v":0},{"$f":"'4'!AL43+A.0!AL43+B.0!AL43+'C.0'!AL43+D.0!AL43","v":0},{"$f":"'4'!AM43+A.0!AM43+B.0!AM43+'C.0'!AM43+D.0!AM43","v":0},{"$f":"'4'!AN43+A.0!AN43+B.0!AN43+'C.0'!AN43+D.0!AN43","v":0},{"$f":"'4'!AO43+A.0!AO43+B.0!AO43+'C.0'!AO43+D.0!AO43","v":0},{"$f":"'4'!AP43+A.0!AP43+B.0!AP43+'C.0'!AP43+D.0!AP43","v":0},{"$f":"'4'!AQ43+A.0!AQ43+B.0!AQ43+'C.0'!AQ43+D.0!AQ43","v":0},{"$f":"'4'!AR43+A.0!AR43+B.0!AR43+'C.0'!AR43+D.0!AR43","v":0},{"$f":"'4'!AS43+A.0!AS43+B.0!AS43+'C.0'!AS43+D.0!AS43","v":0},{"$f":"'4'!AT43+A.0!AT43+B.0!AT43+'C.0'!AT43+D.0!AT43","v":0},{"$f":"'4'!AU43+A.0!AU43+B.0!AU43+'C.0'!AU43+D.0!AU43","v":0},{"$f":"'4'!AV43+A.0!AV43+B.0!AV43+'C.0'!AV43+D.0!AV43","v":0},{"$f":"'4'!AW43+A.0!AW43+B.0!AW43+'C.0'!AW43+D.0!AW43","v":0},{"$f":"'4'!AX43+A.0!AX43+B.0!AX43+'C.0'!AX43+D.0!AX43","v":0},{"$f":"'4'!AY43+A.0!AY43+B.0!AY43+'C.0'!AY43+D.0!AY43","v":0},{"$f":"'4'!AZ43+A.0!AZ43+B.0!AZ43+'C.0'!AZ43+D.0!AZ43","v":0},{"$f":"'4'!BA43+A.0!BA43+B.0!BA43+'C.0'!BA43+D.0!BA43","v":0},{"$f":"'4'!BB43+A.0!BB43+B.0!BB43+'C.0'!BB43+D.0!BB43","v":0},{"$f":"'4'!BC43+A.0!BC43+B.0!BC43+'C.0'!BC43+D.0!BC43","v":0},{"$f":"'4'!BD43+A.0!BD43+B.0!BD43+'C.0'!BD43+D.0!BD43","v":0},{"$f":"'4'!BE43+A.0!BE43+B.0!BE43+'C.0'!BE43+D.0!BE43","v":0},{"$f":"'4'!BF43+A.0!BF43+B.0!BF43+'C.0'!BF43+D.0!BF43","v":0},{"$f":"'4'!BG43+A.0!BG43+B.0!BG43+'C.0'!BG43+D.0!BG43","v":0},{"$f":"'4'!BH43+A.0!BH43+B.0!BH43+'C.0'!BH43+D.0!BH43","v":0},{"$f":"'4'!BI43+A.0!BI43+B.0!BI43+'C.0'!BI43+D.0!BI43","v":0},{"$f":"'4'!BJ43+A.0!BJ43+B.0!BJ43+'C.0'!BJ43+D.0!BJ43","v":0},{"$f":"'4'!BK43+A.0!BK43+B.0!BK43+'C.0'!BK43+D.0!BK43","v":0},{"$f":"'4'!BL43+A.0!BL43+B.0!BL43+'C.0'!BL43+D.0!BL43","v":0},{"$f":"'4'!BM43+A.0!BM43+B.0!BM43+'C.0'!BM43+D.0!BM43","v":0},{"$f":"'4'!BN43+A.0!BN43+B.0!BN43+'C.0'!BN43+D.0!BN43","v":0},{"$f":"'4'!BO43+A.0!BO43+B.0!BO43+'C.0'!BO43+D.0!BO43","v":0},{"$f":"'4'!BP43+A.0!BP43+B.0!BP43+'C.0'!BP43+D.0!BP43","v":0},{"$f":"'4'!BQ43+A.0!BQ43+B.0!BQ43+'C.0'!BQ43+D.0!BQ43","v":0},{"$f":"'4'!BR43+A.0!BR43+B.0!BR43+'C.0'!BR43+D.0!BR43","v":0},{"$f":"'4'!BS43+A.0!BS43+B.0!BS43+'C.0'!BS43+D.0!BS43","v":0},{"$f":"'4'!BT43+A.0!BT43+B.0!BT43+'C.0'!BT43+D.0!BT43","v":0},{"$f":"'4'!BU43+A.0!BU43+B.0!BU43+'C.0'!BU43+D.0!BU43","v":0},{"$f":"'4'!BV43+A.0!BV43+B.0!BV43+'C.0'!BV43+D.0!BV43","v":0},{"$f":"'4'!BW43+A.0!BW43+B.0!BW43+'C.0'!BW43+D.0!BW43","v":0},{"$f":"'4'!BX43+A.0!BX43+B.0!BX43+'C.0'!BX43+D.0!BX43","v":0},{"$f":"'4'!BY43+A.0!BY43+B.0!BY43+'C.0'!BY43+D.0!BY43","v":0},{"$f":"'4'!BZ43+A.0!BZ43+B.0!BZ43+'C.0'!BZ43+D.0!BZ43","v":0},{"$f":"'4'!CA43+A.0!CA43+B.0!CA43+'C.0'!CA43+D.0!CA43","v":0},{"$f":"'4'!CB43+A.0!CB43+B.0!CB43+'C.0'!CB43+D.0!CB43","v":0},{"$f":"'4'!CC43+A.0!CC43+B.0!CC43+'C.0'!CC43+D.0!CC43","v":0},{"$f":"'4'!CD43+A.0!CD43+B.0!CD43+'C.0'!CD43+D.0!CD43","v":0},{"$f":"'4'!CE43+A.0!CE43+B.0!CE43+'C.0'!CE43+D.0!CE43","v":0},{"$f":"'4'!CF43+A.0!CF43+B.0!CF43+'C.0'!CF43+D.0!CF43","v":0},{"$f":"'4'!CG43+A.0!CG43+B.0!CG43+'C.0'!CG43+D.0!CG43","v":0},{"$f":"'4'!CH43+A.0!CH43+B.0!CH43+'C.0'!CH43+D.0!CH43","v":0},{"$f":"'4'!CI43+A.0!CI43+B.0!CI43+'C.0'!CI43+D.0!CI43","v":0},{"$f":"'4'!CJ43+A.0!CJ43+B.0!CJ43+'C.0'!CJ43+D.0!CJ43","v":0},{"$f":"'4'!CK43+A.0!CK43+B.0!CK43+'C.0'!CK43+D.0!CK43","v":0},{"$f":"'4'!CL43+A.0!CL43+B.0!CL43+'C.0'!CL43+D.0!CL43","v":0},{"$f":"'4'!CM43+A.0!CM43+B.0!CM43+'C.0'!CM43+D.0!CM43","v":0},{"$f":"'4'!CN43+A.0!CN43+B.0!CN43+'C.0'!CN43+D.0!CN43","v":0},{"$f":"'4'!CO43+A.0!CO43+B.0!CO43+'C.0'!CO43+D.0!CO43","v":0},{"$f":"'4'!CP43+A.0!CP43+B.0!CP43+'C.0'!CP43+D.0!CP43","v":0},{"$f":"'4'!CQ43+A.0!CQ43+B.0!CQ43+'C.0'!CQ43+D.0!CQ43","v":0},{"$f":"'4'!CR43+A.0!CR43+B.0!CR43+'C.0'!CR43+D.0!CR43","v":0},{"$f":"'4'!CS43+A.0!CS43+B.0!CS43+'C.0'!CS43+D.0!CS43","v":0},{"$f":"'4'!CT43+A.0!CT43+B.0!CT43+'C.0'!CT43+D.0!CT43","v":0},{"$f":"'4'!CU43+A.0!CU43+B.0!CU43+'C.0'!CU43+D.0!CU43","v":0},{"$f":"'4'!CV43+A.0!CV43+B.0!CV43+'C.0'!CV43+D.0!CV43","v":0},{"$f":"'4'!CW43+A.0!CW43+B.0!CW43+'C.0'!CW43+D.0!CW43","v":0},{"$f":"'4'!CX43+A.0!CX43+B.0!CX43+'C.0'!CX43+D.0!CX43","v":0},{"$f":"'4'!CY43+A.0!CY43+B.0!CY43+'C.0'!CY43+D.0!CY43","v":0},{"$f":"'4'!CZ43+A.0!CZ43+B.0!CZ43+'C.0'!CZ43+D.0!CZ43","v":0},{"$f":"'4'!DA43+A.0!DA43+B.0!DA43+'C.0'!DA43+D.0!DA43","v":0}]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"ROUND(SUM(D45)-SUM(D46),0)","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK45)-SUM(AK46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BX45)-SUM(BX46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"F45+NPV(FDN,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F45:$DA45)","v":0},{"$f":"'4'!F45+A.0!F45+B.0!F45+'C.0'!F45+D.0!F45","v":0},{"$f":"'4'!G45+A.0!G45+B.0!G45+'C.0'!G45+D.0!G45","v":0},{"$f":"'4'!H45+A.0!H45+B.0!H45+'C.0'!H45+D.0!H45","v":0},{"$f":"'4'!I45+A.0!I45+B.0!I45+'C.0'!I45+D.0!I45","v":0},{"$f":"'4'!J45+A.0!J45+B.0!J45+'C.0'!J45+D.0!J45","v":0},{"$f":"'4'!K45+A.0!K45+B.0!K45+'C.0'!K45+D.0!K45","v":0},{"$f":"'4'!L45+A.0!L45+B.0!L45+'C.0'!L45+D.0!L45","v":0},{"$f":"'4'!M45+A.0!M45+B.0!M45+'C.0'!M45+D.0!M45","v":0},{"$f":"'4'!N45+A.0!N45+B.0!N45+'C.0'!N45+D.0!N45","v":0},{"$f":"'4'!O45+A.0!O45+B.0!O45+'C.0'!O45+D.0!O45","v":0},{"$f":"'4'!P45+A.0!P45+B.0!P45+'C.0'!P45+D.0!P45","v":0},{"$f":"'4'!Q45+A.0!Q45+B.0!Q45+'C.0'!Q45+D.0!Q45","v":0},{"$f":"'4'!R45+A.0!R45+B.0!R45+'C.0'!R45+D.0!R45","v":0},{"$f":"'4'!S45+A.0!S45+B.0!S45+'C.0'!S45+D.0!S45","v":0},{"$f":"'4'!T45+A.0!T45+B.0!T45+'C.0'!T45+D.0!T45","v":0},{"$f":"'4'!U45+A.0!U45+B.0!U45+'C.0'!U45+D.0!U45","v":0},{"$f":"'4'!V45+A.0!V45+B.0!V45+'C.0'!V45+D.0!V45","v":0},{"$f":"'4'!W45+A.0!W45+B.0!W45+'C.0'!W45+D.0!W45","v":0},{"$f":"'4'!X45+A.0!X45+B.0!X45+'C.0'!X45+D.0!X45","v":0},{"$f":"'4'!Y45+A.0!Y45+B.0!Y45+'C.0'!Y45+D.0!Y45","v":0},{"$f":"'4'!Z45+A.0!Z45+B.0!Z45+'C.0'!Z45+D.0!Z45","v":0},{"$f":"'4'!AA45+A.0!AA45+B.0!AA45+'C.0'!AA45+D.0!AA45","v":0},{"$f":"'4'!AB45+A.0!AB45+B.0!AB45+'C.0'!AB45+D.0!AB45","v":0},{"$f":"'4'!AC45+A.0!AC45+B.0!AC45+'C.0'!AC45+D.0!AC45","v":0},{"$f":"'4'!AD45+A.0!AD45+B.0!AD45+'C.0'!AD45+D.0!AD45","v":0},{"$f":"'4'!AE45+A.0!AE45+B.0!AE45+'C.0'!AE45+D.0!AE45","v":0},{"$f":"'4'!AF45+A.0!AF45+B.0!AF45+'C.0'!AF45+D.0!AF45","v":0},{"$f":"'4'!AG45+A.0!AG45+B.0!AG45+'C.0'!AG45+D.0!AG45","v":0},{"$f":"'4'!AH45+A.0!AH45+B.0!AH45+'C.0'!AH45+D.0!AH45","v":0},{"$f":"'4'!AI45+A.0!AI45+B.0!AI45+'C.0'!AI45+D.0!AI45","v":0},{"$f":"'4'!AJ45+A.0!AJ45+B.0!AJ45+'C.0'!AJ45+D.0!AJ45","v":0},{"$f":"'4'!AK45+A.0!AK45+B.0!AK45+'C.0'!AK45+D.0!AK45","v":0},{"$f":"'4'!AL45+A.0!AL45+B.0!AL45+'C.0'!AL45+D.0!AL45","v":0},{"$f":"'4'!AM45+A.0!AM45+B.0!AM45+'C.0'!AM45+D.0!AM45","v":0},{"$f":"'4'!AN45+A.0!AN45+B.0!AN45+'C.0'!AN45+D.0!AN45","v":0},{"$f":"'4'!AO45+A.0!AO45+B.0!AO45+'C.0'!AO45+D.0!AO45","v":0},{"$f":"'4'!AP45+A.0!AP45+B.0!AP45+'C.0'!AP45+D.0!AP45","v":0},{"$f":"'4'!AQ45+A.0!AQ45+B.0!AQ45+'C.0'!AQ45+D.0!AQ45","v":0},{"$f":"'4'!AR45+A.0!AR45+B.0!AR45+'C.0'!AR45+D.0!AR45","v":0},{"$f":"'4'!AS45+A.0!AS45+B.0!AS45+'C.0'!AS45+D.0!AS45","v":0},{"$f":"'4'!AT45+A.0!AT45+B.0!AT45+'C.0'!AT45+D.0!AT45","v":0},{"$f":"'4'!AU45+A.0!AU45+B.0!AU45+'C.0'!AU45+D.0!AU45","v":0},{"$f":"'4'!AV45+A.0!AV45+B.0!AV45+'C.0'!AV45+D.0!AV45","v":0},{"$f":"'4'!AW45+A.0!AW45+B.0!AW45+'C.0'!AW45+D.0!AW45","v":0},{"$f":"'4'!AX45+A.0!AX45+B.0!AX45+'C.0'!AX45+D.0!AX45","v":0},{"$f":"'4'!AY45+A.0!AY45+B.0!AY45+'C.0'!AY45+D.0!AY45","v":0},{"$f":"'4'!AZ45+A.0!AZ45+B.0!AZ45+'C.0'!AZ45+D.0!AZ45","v":0},{"$f":"'4'!BA45+A.0!BA45+B.0!BA45+'C.0'!BA45+D.0!BA45","v":0},{"$f":"'4'!BB45+A.0!BB45+B.0!BB45+'C.0'!BB45+D.0!BB45","v":0},{"$f":"'4'!BC45+A.0!BC45+B.0!BC45+'C.0'!BC45+D.0!BC45","v":0},{"$f":"'4'!BD45+A.0!BD45+B.0!BD45+'C.0'!BD45+D.0!BD45","v":0},{"$f":"'4'!BE45+A.0!BE45+B.0!BE45+'C.0'!BE45+D.0!BE45","v":0},{"$f":"'4'!BF45+A.0!BF45+B.0!BF45+'C.0'!BF45+D.0!BF45","v":0},{"$f":"'4'!BG45+A.0!BG45+B.0!BG45+'C.0'!BG45+D.0!BG45","v":0},{"$f":"'4'!BH45+A.0!BH45+B.0!BH45+'C.0'!BH45+D.0!BH45","v":0},{"$f":"'4'!BI45+A.0!BI45+B.0!BI45+'C.0'!BI45+D.0!BI45","v":0},{"$f":"'4'!BJ45+A.0!BJ45+B.0!BJ45+'C.0'!BJ45+D.0!BJ45","v":0},{"$f":"'4'!BK45+A.0!BK45+B.0!BK45+'C.0'!BK45+D.0!BK45","v":0},{"$f":"'4'!BL45+A.0!BL45+B.0!BL45+'C.0'!BL45+D.0!BL45","v":0},{"$f":"'4'!BM45+A.0!BM45+B.0!BM45+'C.0'!BM45+D.0!BM45","v":0},{"$f":"'4'!BN45+A.0!BN45+B.0!BN45+'C.0'!BN45+D.0!BN45","v":0},{"$f":"'4'!BO45+A.0!BO45+B.0!BO45+'C.0'!BO45+D.0!BO45","v":0},{"$f":"'4'!BP45+A.0!BP45+B.0!BP45+'C.0'!BP45+D.0!BP45","v":0},{"$f":"'4'!BQ45+A.0!BQ45+B.0!BQ45+'C.0'!BQ45+D.0!BQ45","v":0},{"$f":"'4'!BR45+A.0!BR45+B.0!BR45+'C.0'!BR45+D.0!BR45","v":0},{"$f":"'4'!BS45+A.0!BS45+B.0!BS45+'C.0'!BS45+D.0!BS45","v":0},{"$f":"'4'!BT45+A.0!BT45+B.0!BT45+'C.0'!BT45+D.0!BT45","v":0},{"$f":"'4'!BU45+A.0!BU45+B.0!BU45+'C.0'!BU45+D.0!BU45","v":0},{"$f":"'4'!BV45+A.0!BV45+B.0!BV45+'C.0'!BV45+D.0!BV45","v":0},{"$f":"'4'!BW45+A.0!BW45+B.0!BW45+'C.0'!BW45+D.0!BW45","v":0},{"$f":"'4'!BX45+A.0!BX45+B.0!BX45+'C.0'!BX45+D.0!BX45","v":0},{"$f":"'4'!BY45+A.0!BY45+B.0!BY45+'C.0'!BY45+D.0!BY45","v":0},{"$f":"'4'!BZ45+A.0!BZ45+B.0!BZ45+'C.0'!BZ45+D.0!BZ45","v":0},{"$f":"'4'!CA45+A.0!CA45+B.0!CA45+'C.0'!CA45+D.0!CA45","v":0},{"$f":"'4'!CB45+A.0!CB45+B.0!CB45+'C.0'!CB45+D.0!CB45","v":0},{"$f":"'4'!CC45+A.0!CC45+B.0!CC45+'C.0'!CC45+D.0!CC45","v":0},{"$f":"'4'!CD45+A.0!CD45+B.0!CD45+'C.0'!CD45+D.0!CD45","v":0},{"$f":"'4'!CE45+A.0!CE45+B.0!CE45+'C.0'!CE45+D.0!CE45","v":0},{"$f":"'4'!CF45+A.0!CF45+B.0!CF45+'C.0'!CF45+D.0!CF45","v":0},{"$f":"'4'!CG45+A.0!CG45+B.0!CG45+'C.0'!CG45+D.0!CG45","v":0},{"$f":"'4'!CH45+A.0!CH45+B.0!CH45+'C.0'!CH45+D.0!CH45","v":0},{"$f":"'4'!CI45+A.0!CI45+B.0!CI45+'C.0'!CI45+D.0!CI45","v":0},{"$f":"'4'!CJ45+A.0!CJ45+B.0!CJ45+'C.0'!CJ45+D.0!CJ45","v":0},{"$f":"'4'!CK45+A.0!CK45+B.0!CK45+'C.0'!CK45+D.0!CK45","v":0},{"$f":"'4'!CL45+A.0!CL45+B.0!CL45+'C.0'!CL45+D.0!CL45","v":0},{"$f":"'4'!CM45+A.0!CM45+B.0!CM45+'C.0'!CM45+D.0!CM45","v":0},{"$f":"'4'!CN45+A.0!CN45+B.0!CN45+'C.0'!CN45+D.0!CN45","v":0},{"$f":"'4'!CO45+A.0!CO45+B.0!CO45+'C.0'!CO45+D.0!CO45","v":0},{"$f":"'4'!CP45+A.0!CP45+B.0!CP45+'C.0'!CP45+D.0!CP45","v":0},{"$f":"'4'!CQ45+A.0!CQ45+B.0!CQ45+'C.0'!CQ45+D.0!CQ45","v":0},{"$f":"'4'!CR45+A.0!CR45+B.0!CR45+'C.0'!CR45+D.0!CR45","v":0},{"$f":"'4'!CS45+A.0!CS45+B.0!CS45+'C.0'!CS45+D.0!CS45","v":0},{"$f":"'4'!CT45+A.0!CT45+B.0!CT45+'C.0'!CT45+D.0!CT45","v":0},{"$f":"'4'!CU45+A.0!CU45+B.0!CU45+'C.0'!CU45+D.0!CU45","v":0},{"$f":"'4'!CV45+A.0!CV45+B.0!CV45+'C.0'!CV45+D.0!CV45","v":0},{"$f":"'4'!CW45+A.0!CW45+B.0!CW45+'C.0'!CW45+D.0!CW45","v":0},{"$f":"'4'!CX45+A.0!CX45+B.0!CX45+'C.0'!CX45+D.0!CX45","v":0},{"$f":"'4'!CY45+A.0!CY45+B.0!CY45+'C.0'!CY45+D.0!CY45","v":0},{"$f":"'4'!CZ45+A.0!CZ45+B.0!CZ45+'C.0'!CZ45+D.0!CZ45","v":0},{"$f":"'4'!DA45+A.0!DA45+B.0!DA45+'C.0'!DA45+D.0!DA45","v":0}]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"F46+NPV(FDN,G46:INDEX(G46:DA46,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F46:$DA46)","v":0},{"$f":"'4'!F46+A.0!F46+B.0!F46+'C.0'!F46+D.0!F46","v":0},{"$f":"'4'!G46+A.0!G46+B.0!G46+'C.0'!G46+D.0!G46","v":0},{"$f":"'4'!H46+A.0!H46+B.0!H46+'C.0'!H46+D.0!H46","v":0},{"$f":"'4'!I46+A.0!I46+B.0!I46+'C.0'!I46+D.0!I46","v":0},{"$f":"'4'!J46+A.0!J46+B.0!J46+'C.0'!J46+D.0!J46","v":0},{"$f":"'4'!K46+A.0!K46+B.0!K46+'C.0'!K46+D.0!K46","v":0},{"$f":"'4'!L46+A.0!L46+B.0!L46+'C.0'!L46+D.0!L46","v":0},{"$f":"'4'!M46+A.0!M46+B.0!M46+'C.0'!M46+D.0!M46","v":0},{"$f":"'4'!N46+A.0!N46+B.0!N46+'C.0'!N46+D.0!N46","v":0},{"$f":"'4'!O46+A.0!O46+B.0!O46+'C.0'!O46+D.0!O46","v":0},{"$f":"'4'!P46+A.0!P46+B.0!P46+'C.0'!P46+D.0!P46","v":0},{"$f":"'4'!Q46+A.0!Q46+B.0!Q46+'C.0'!Q46+D.0!Q46","v":0},{"$f":"'4'!R46+A.0!R46+B.0!R46+'C.0'!R46+D.0!R46","v":0},{"$f":"'4'!S46+A.0!S46+B.0!S46+'C.0'!S46+D.0!S46","v":0},{"$f":"'4'!T46+A.0!T46+B.0!T46+'C.0'!T46+D.0!T46","v":0},{"$f":"'4'!U46+A.0!U46+B.0!U46+'C.0'!U46+D.0!U46","v":0},{"$f":"'4'!V46+A.0!V46+B.0!V46+'C.0'!V46+D.0!V46","v":0},{"$f":"'4'!W46+A.0!W46+B.0!W46+'C.0'!W46+D.0!W46","v":0},{"$f":"'4'!X46+A.0!X46+B.0!X46+'C.0'!X46+D.0!X46","v":0},{"$f":"'4'!Y46+A.0!Y46+B.0!Y46+'C.0'!Y46+D.0!Y46","v":0},{"$f":"'4'!Z46+A.0!Z46+B.0!Z46+'C.0'!Z46+D.0!Z46","v":0},{"$f":"'4'!AA46+A.0!AA46+B.0!AA46+'C.0'!AA46+D.0!AA46","v":0},{"$f":"'4'!AB46+A.0!AB46+B.0!AB46+'C.0'!AB46+D.0!AB46","v":0},{"$f":"'4'!AC46+A.0!AC46+B.0!AC46+'C.0'!AC46+D.0!AC46","v":0},{"$f":"'4'!AD46+A.0!AD46+B.0!AD46+'C.0'!AD46+D.0!AD46","v":0},{"$f":"'4'!AE46+A.0!AE46+B.0!AE46+'C.0'!AE46+D.0!AE46","v":0},{"$f":"'4'!AF46+A.0!AF46+B.0!AF46+'C.0'!AF46+D.0!AF46","v":0},{"$f":"'4'!AG46+A.0!AG46+B.0!AG46+'C.0'!AG46+D.0!AG46","v":0},{"$f":"'4'!AH46+A.0!AH46+B.0!AH46+'C.0'!AH46+D.0!AH46","v":0},{"$f":"'4'!AI46+A.0!AI46+B.0!AI46+'C.0'!AI46+D.0!AI46","v":0},{"$f":"'4'!AJ46+A.0!AJ46+B.0!AJ46+'C.0'!AJ46+D.0!AJ46","v":0},{"$f":"'4'!AK46+A.0!AK46+B.0!AK46+'C.0'!AK46+D.0!AK46","v":0},{"$f":"'4'!AL46+A.0!AL46+B.0!AL46+'C.0'!AL46+D.0!AL46","v":0},{"$f":"'4'!AM46+A.0!AM46+B.0!AM46+'C.0'!AM46+D.0!AM46","v":0},{"$f":"'4'!AN46+A.0!AN46+B.0!AN46+'C.0'!AN46+D.0!AN46","v":0},{"$f":"'4'!AO46+A.0!AO46+B.0!AO46+'C.0'!AO46+D.0!AO46","v":0},{"$f":"'4'!AP46+A.0!AP46+B.0!AP46+'C.0'!AP46+D.0!AP46","v":0},{"$f":"'4'!AQ46+A.0!AQ46+B.0!AQ46+'C.0'!AQ46+D.0!AQ46","v":0},{"$f":"'4'!AR46+A.0!AR46+B.0!AR46+'C.0'!AR46+D.0!AR46","v":0},{"$f":"'4'!AS46+A.0!AS46+B.0!AS46+'C.0'!AS46+D.0!AS46","v":0},{"$f":"'4'!AT46+A.0!AT46+B.0!AT46+'C.0'!AT46+D.0!AT46","v":0},{"$f":"'4'!AU46+A.0!AU46+B.0!AU46+'C.0'!AU46+D.0!AU46","v":0},{"$f":"'4'!AV46+A.0!AV46+B.0!AV46+'C.0'!AV46+D.0!AV46","v":0},{"$f":"'4'!AW46+A.0!AW46+B.0!AW46+'C.0'!AW46+D.0!AW46","v":0},{"$f":"'4'!AX46+A.0!AX46+B.0!AX46+'C.0'!AX46+D.0!AX46","v":0},{"$f":"'4'!AY46+A.0!AY46+B.0!AY46+'C.0'!AY46+D.0!AY46","v":0},{"$f":"'4'!AZ46+A.0!AZ46+B.0!AZ46+'C.0'!AZ46+D.0!AZ46","v":0},{"$f":"'4'!BA46+A.0!BA46+B.0!BA46+'C.0'!BA46+D.0!BA46","v":0},{"$f":"'4'!BB46+A.0!BB46+B.0!BB46+'C.0'!BB46+D.0!BB46","v":0},{"$f":"'4'!BC46+A.0!BC46+B.0!BC46+'C.0'!BC46+D.0!BC46","v":0},{"$f":"'4'!BD46+A.0!BD46+B.0!BD46+'C.0'!BD46+D.0!BD46","v":0},{"$f":"'4'!BE46+A.0!BE46+B.0!BE46+'C.0'!BE46+D.0!BE46","v":0},{"$f":"'4'!BF46+A.0!BF46+B.0!BF46+'C.0'!BF46+D.0!BF46","v":0},{"$f":"'4'!BG46+A.0!BG46+B.0!BG46+'C.0'!BG46+D.0!BG46","v":0},{"$f":"'4'!BH46+A.0!BH46+B.0!BH46+'C.0'!BH46+D.0!BH46","v":0},{"$f":"'4'!BI46+A.0!BI46+B.0!BI46+'C.0'!BI46+D.0!BI46","v":0},{"$f":"'4'!BJ46+A.0!BJ46+B.0!BJ46+'C.0'!BJ46+D.0!BJ46","v":0},{"$f":"'4'!BK46+A.0!BK46+B.0!BK46+'C.0'!BK46+D.0!BK46","v":0},{"$f":"'4'!BL46+A.0!BL46+B.0!BL46+'C.0'!BL46+D.0!BL46","v":0},{"$f":"'4'!BM46+A.0!BM46+B.0!BM46+'C.0'!BM46+D.0!BM46","v":0},{"$f":"'4'!BN46+A.0!BN46+B.0!BN46+'C.0'!BN46+D.0!BN46","v":0},{"$f":"'4'!BO46+A.0!BO46+B.0!BO46+'C.0'!BO46+D.0!BO46","v":0},{"$f":"'4'!BP46+A.0!BP46+B.0!BP46+'C.0'!BP46+D.0!BP46","v":0},{"$f":"'4'!BQ46+A.0!BQ46+B.0!BQ46+'C.0'!BQ46+D.0!BQ46","v":0},{"$f":"'4'!BR46+A.0!BR46+B.0!BR46+'C.0'!BR46+D.0!BR46","v":0},{"$f":"'4'!BS46+A.0!BS46+B.0!BS46+'C.0'!BS46+D.0!BS46","v":0},{"$f":"'4'!BT46+A.0!BT46+B.0!BT46+'C.0'!BT46+D.0!BT46","v":0},{"$f":"'4'!BU46+A.0!BU46+B.0!BU46+'C.0'!BU46+D.0!BU46","v":0},{"$f":"'4'!BV46+A.0!BV46+B.0!BV46+'C.0'!BV46+D.0!BV46","v":0},{"$f":"'4'!BW46+A.0!BW46+B.0!BW46+'C.0'!BW46+D.0!BW46","v":0},{"$f":"'4'!BX46+A.0!BX46+B.0!BX46+'C.0'!BX46+D.0!BX46","v":0},{"$f":"'4'!BY46+A.0!BY46+B.0!BY46+'C.0'!BY46+D.0!BY46","v":0},{"$f":"'4'!BZ46+A.0!BZ46+B.0!BZ46+'C.0'!BZ46+D.0!BZ46","v":0},{"$f":"'4'!CA46+A.0!CA46+B.0!CA46+'C.0'!CA46+D.0!CA46","v":0},{"$f":"'4'!CB46+A.0!CB46+B.0!CB46+'C.0'!CB46+D.0!CB46","v":0},{"$f":"'4'!CC46+A.0!CC46+B.0!CC46+'C.0'!CC46+D.0!CC46","v":0},{"$f":"'4'!CD46+A.0!CD46+B.0!CD46+'C.0'!CD46+D.0!CD46","v":0},{"$f":"'4'!CE46+A.0!CE46+B.0!CE46+'C.0'!CE46+D.0!CE46","v":0},{"$f":"'4'!CF46+A.0!CF46+B.0!CF46+'C.0'!CF46+D.0!CF46","v":0},{"$f":"'4'!CG46+A.0!CG46+B.0!CG46+'C.0'!CG46+D.0!CG46","v":0},{"$f":"'4'!CH46+A.0!CH46+B.0!CH46+'C.0'!CH46+D.0!CH46","v":0},{"$f":"'4'!CI46+A.0!CI46+B.0!CI46+'C.0'!CI46+D.0!CI46","v":0},{"$f":"'4'!CJ46+A.0!CJ46+B.0!CJ46+'C.0'!CJ46+D.0!CJ46","v":0},{"$f":"'4'!CK46+A.0!CK46+B.0!CK46+'C.0'!CK46+D.0!CK46","v":0},{"$f":"'4'!CL46+A.0!CL46+B.0!CL46+'C.0'!CL46+D.0!CL46","v":0},{"$f":"'4'!CM46+A.0!CM46+B.0!CM46+'C.0'!CM46+D.0!CM46","v":0},{"$f":"'4'!CN46+A.0!CN46+B.0!CN46+'C.0'!CN46+D.0!CN46","v":0},{"$f":"'4'!CO46+A.0!CO46+B.0!CO46+'C.0'!CO46+D.0!CO46","v":0},{"$f":"'4'!CP46+A.0!CP46+B.0!CP46+'C.0'!CP46+D.0!CP46","v":0},{"$f":"'4'!CQ46+A.0!CQ46+B.0!CQ46+'C.0'!CQ46+D.0!CQ46","v":0},{"$f":"'4'!CR46+A.0!CR46+B.0!CR46+'C.0'!CR46+D.0!CR46","v":0},{"$f":"'4'!CS46+A.0!CS46+B.0!CS46+'C.0'!CS46+D.0!CS46","v":0},{"$f":"'4'!CT46+A.0!CT46+B.0!CT46+'C.0'!CT46+D.0!CT46","v":0},{"$f":"'4'!CU46+A.0!CU46+B.0!CU46+'C.0'!CU46+D.0!CU46","v":0},{"$f":"'4'!CV46+A.0!CV46+B.0!CV46+'C.0'!CV46+D.0!CV46","v":0},{"$f":"'4'!CW46+A.0!CW46+B.0!CW46+'C.0'!CW46+D.0!CW46","v":0},{"$f":"'4'!CX46+A.0!CX46+B.0!CX46+'C.0'!CX46+D.0!CX46","v":0},{"$f":"'4'!CY46+A.0!CY46+B.0!CY46+'C.0'!CY46+D.0!CY46","v":0},{"$f":"'4'!CZ46+A.0!CZ46+B.0!CZ46+'C.0'!CZ46+D.0!CZ46","v":0},{"$f":"'4'!DA46+A.0!DA46+B.0!DA46+'C.0'!DA46+D.0!DA46","v":0}]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"SUM(D48)-SUM(D56)","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK48)-SUM(AK56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW48)-SUM(CW56)","v":0},{"$f":"SUM(CX48)-SUM(CX56)","v":0},{"$f":"SUM(CY48)-SUM(CY56)","v":0},{"$f":"SUM(CZ48)-SUM(CZ56)","v":0},{"$f":"SUM(DA48)-SUM(DA56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"ROUND(SUM(D49:D55),0)","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK49:AK55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW49:CW55),0)","v":0},{"$f":"ROUND(SUM(CX49:CX55),0)","v":0},{"$f":"ROUND(SUM(CY49:CY55),0)","v":0},{"$f":"ROUND(SUM(CZ49:CZ55),0)","v":0},{"$f":"ROUND(SUM(DA49:DA55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F49+NPV(SDN,G49:INDEX(G49:DA49,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F49:$DA49)","v":0},{"$f":"'4'!F49+A.0!F49+B.0!F49+'C.0'!F49+D.0!F49","v":0},{"$f":"'4'!G49+A.0!G49+B.0!G49+'C.0'!G49+D.0!G49","v":0},{"$f":"'4'!H49+A.0!H49+B.0!H49+'C.0'!H49+D.0!H49","v":0},{"$f":"'4'!I49+A.0!I49+B.0!I49+'C.0'!I49+D.0!I49","v":0},{"$f":"'4'!J49+A.0!J49+B.0!J49+'C.0'!J49+D.0!J49","v":0},{"$f":"'4'!K49+A.0!K49+B.0!K49+'C.0'!K49+D.0!K49","v":0},{"$f":"'4'!L49+A.0!L49+B.0!L49+'C.0'!L49+D.0!L49","v":0},{"$f":"'4'!M49+A.0!M49+B.0!M49+'C.0'!M49+D.0!M49","v":0},{"$f":"'4'!N49+A.0!N49+B.0!N49+'C.0'!N49+D.0!N49","v":0},{"$f":"'4'!O49+A.0!O49+B.0!O49+'C.0'!O49+D.0!O49","v":0},{"$f":"'4'!P49+A.0!P49+B.0!P49+'C.0'!P49+D.0!P49","v":0},{"$f":"'4'!Q49+A.0!Q49+B.0!Q49+'C.0'!Q49+D.0!Q49","v":0},{"$f":"'4'!R49+A.0!R49+B.0!R49+'C.0'!R49+D.0!R49","v":0},{"$f":"'4'!S49+A.0!S49+B.0!S49+'C.0'!S49+D.0!S49","v":0},{"$f":"'4'!T49+A.0!T49+B.0!T49+'C.0'!T49+D.0!T49","v":0},{"$f":"'4'!U49+A.0!U49+B.0!U49+'C.0'!U49+D.0!U49","v":0},{"$f":"'4'!V49+A.0!V49+B.0!V49+'C.0'!V49+D.0!V49","v":0},{"$f":"'4'!W49+A.0!W49+B.0!W49+'C.0'!W49+D.0!W49","v":0},{"$f":"'4'!X49+A.0!X49+B.0!X49+'C.0'!X49+D.0!X49","v":0},{"$f":"'4'!Y49+A.0!Y49+B.0!Y49+'C.0'!Y49+D.0!Y49","v":0},{"$f":"'4'!Z49+A.0!Z49+B.0!Z49+'C.0'!Z49+D.0!Z49","v":0},{"$f":"'4'!AA49+A.0!AA49+B.0!AA49+'C.0'!AA49+D.0!AA49","v":0},{"$f":"'4'!AB49+A.0!AB49+B.0!AB49+'C.0'!AB49+D.0!AB49","v":0},{"$f":"'4'!AC49+A.0!AC49+B.0!AC49+'C.0'!AC49+D.0!AC49","v":0},{"$f":"'4'!AD49+A.0!AD49+B.0!AD49+'C.0'!AD49+D.0!AD49","v":0},{"$f":"'4'!AE49+A.0!AE49+B.0!AE49+'C.0'!AE49+D.0!AE49","v":0},{"$f":"'4'!AF49+A.0!AF49+B.0!AF49+'C.0'!AF49+D.0!AF49","v":0},{"$f":"'4'!AG49+A.0!AG49+B.0!AG49+'C.0'!AG49+D.0!AG49","v":0},{"$f":"'4'!AH49+A.0!AH49+B.0!AH49+'C.0'!AH49+D.0!AH49","v":0},{"$f":"'4'!AI49+A.0!AI49+B.0!AI49+'C.0'!AI49+D.0!AI49","v":0},{"$f":"'4'!AJ49+A.0!AJ49+B.0!AJ49+'C.0'!AJ49+D.0!AJ49","v":0},{"$f":"'4'!AK49+A.0!AK49+B.0!AK49+'C.0'!AK49+D.0!AK49","v":0},{"$f":"'4'!AL49+A.0!AL49+B.0!AL49+'C.0'!AL49+D.0!AL49","v":0},{"$f":"'4'!AM49+A.0!AM49+B.0!AM49+'C.0'!AM49+D.0!AM49","v":0},{"$f":"'4'!AN49+A.0!AN49+B.0!AN49+'C.0'!AN49+D.0!AN49","v":0},{"$f":"'4'!AO49+A.0!AO49+B.0!AO49+'C.0'!AO49+D.0!AO49","v":0},{"$f":"'4'!AP49+A.0!AP49+B.0!AP49+'C.0'!AP49+D.0!AP49","v":0},{"$f":"'4'!AQ49+A.0!AQ49+B.0!AQ49+'C.0'!AQ49+D.0!AQ49","v":0},{"$f":"'4'!AR49+A.0!AR49+B.0!AR49+'C.0'!AR49+D.0!AR49","v":0},{"$f":"'4'!AS49+A.0!AS49+B.0!AS49+'C.0'!AS49+D.0!AS49","v":0},{"$f":"'4'!AT49+A.0!AT49+B.0!AT49+'C.0'!AT49+D.0!AT49","v":0},{"$f":"'4'!AU49+A.0!AU49+B.0!AU49+'C.0'!AU49+D.0!AU49","v":0},{"$f":"'4'!AV49+A.0!AV49+B.0!AV49+'C.0'!AV49+D.0!AV49","v":0},{"$f":"'4'!AW49+A.0!AW49+B.0!AW49+'C.0'!AW49+D.0!AW49","v":0},{"$f":"'4'!AX49+A.0!AX49+B.0!AX49+'C.0'!AX49+D.0!AX49","v":0},{"$f":"'4'!AY49+A.0!AY49+B.0!AY49+'C.0'!AY49+D.0!AY49","v":0},{"$f":"'4'!AZ49+A.0!AZ49+B.0!AZ49+'C.0'!AZ49+D.0!AZ49","v":0},{"$f":"'4'!BA49+A.0!BA49+B.0!BA49+'C.0'!BA49+D.0!BA49","v":0},{"$f":"'4'!BB49+A.0!BB49+B.0!BB49+'C.0'!BB49+D.0!BB49","v":0},{"$f":"'4'!BC49+A.0!BC49+B.0!BC49+'C.0'!BC49+D.0!BC49","v":0},{"$f":"'4'!BD49+A.0!BD49+B.0!BD49+'C.0'!BD49+D.0!BD49","v":0},{"$f":"'4'!BE49+A.0!BE49+B.0!BE49+'C.0'!BE49+D.0!BE49","v":0},{"$f":"'4'!BF49+A.0!BF49+B.0!BF49+'C.0'!BF49+D.0!BF49","v":0},{"$f":"'4'!BG49+A.0!BG49+B.0!BG49+'C.0'!BG49+D.0!BG49","v":0},{"$f":"'4'!BH49+A.0!BH49+B.0!BH49+'C.0'!BH49+D.0!BH49","v":0},{"$f":"'4'!BI49+A.0!BI49+B.0!BI49+'C.0'!BI49+D.0!BI49","v":0},{"$f":"'4'!BJ49+A.0!BJ49+B.0!BJ49+'C.0'!BJ49+D.0!BJ49","v":0},{"$f":"'4'!BK49+A.0!BK49+B.0!BK49+'C.0'!BK49+D.0!BK49","v":0},{"$f":"'4'!BL49+A.0!BL49+B.0!BL49+'C.0'!BL49+D.0!BL49","v":0},{"$f":"'4'!BM49+A.0!BM49+B.0!BM49+'C.0'!BM49+D.0!BM49","v":0},{"$f":"'4'!BN49+A.0!BN49+B.0!BN49+'C.0'!BN49+D.0!BN49","v":0},{"$f":"'4'!BO49+A.0!BO49+B.0!BO49+'C.0'!BO49+D.0!BO49","v":0},{"$f":"'4'!BP49+A.0!BP49+B.0!BP49+'C.0'!BP49+D.0!BP49","v":0},{"$f":"'4'!BQ49+A.0!BQ49+B.0!BQ49+'C.0'!BQ49+D.0!BQ49","v":0},{"$f":"'4'!BR49+A.0!BR49+B.0!BR49+'C.0'!BR49+D.0!BR49","v":0},{"$f":"'4'!BS49+A.0!BS49+B.0!BS49+'C.0'!BS49+D.0!BS49","v":0},{"$f":"'4'!BT49+A.0!BT49+B.0!BT49+'C.0'!BT49+D.0!BT49","v":0},{"$f":"'4'!BU49+A.0!BU49+B.0!BU49+'C.0'!BU49+D.0!BU49","v":0},{"$f":"'4'!BV49+A.0!BV49+B.0!BV49+'C.0'!BV49+D.0!BV49","v":0},{"$f":"'4'!BW49+A.0!BW49+B.0!BW49+'C.0'!BW49+D.0!BW49","v":0},{"$f":"'4'!BX49+A.0!BX49+B.0!BX49+'C.0'!BX49+D.0!BX49","v":0},{"$f":"'4'!BY49+A.0!BY49+B.0!BY49+'C.0'!BY49+D.0!BY49","v":0},{"$f":"'4'!BZ49+A.0!BZ49+B.0!BZ49+'C.0'!BZ49+D.0!BZ49","v":0},{"$f":"'4'!CA49+A.0!CA49+B.0!CA49+'C.0'!CA49+D.0!CA49","v":0},{"$f":"'4'!CB49+A.0!CB49+B.0!CB49+'C.0'!CB49+D.0!CB49","v":0},{"$f":"'4'!CC49+A.0!CC49+B.0!CC49+'C.0'!CC49+D.0!CC49","v":0},{"$f":"'4'!CD49+A.0!CD49+B.0!CD49+'C.0'!CD49+D.0!CD49","v":0},{"$f":"'4'!CE49+A.0!CE49+B.0!CE49+'C.0'!CE49+D.0!CE49","v":0},{"$f":"'4'!CF49+A.0!CF49+B.0!CF49+'C.0'!CF49+D.0!CF49","v":0},{"$f":"'4'!CG49+A.0!CG49+B.0!CG49+'C.0'!CG49+D.0!CG49","v":0},{"$f":"'4'!CH49+A.0!CH49+B.0!CH49+'C.0'!CH49+D.0!CH49","v":0},{"$f":"'4'!CI49+A.0!CI49+B.0!CI49+'C.0'!CI49+D.0!CI49","v":0},{"$f":"'4'!CJ49+A.0!CJ49+B.0!CJ49+'C.0'!CJ49+D.0!CJ49","v":0},{"$f":"'4'!CK49+A.0!CK49+B.0!CK49+'C.0'!CK49+D.0!CK49","v":0},{"$f":"'4'!CL49+A.0!CL49+B.0!CL49+'C.0'!CL49+D.0!CL49","v":0},{"$f":"'4'!CM49+A.0!CM49+B.0!CM49+'C.0'!CM49+D.0!CM49","v":0},{"$f":"'4'!CN49+A.0!CN49+B.0!CN49+'C.0'!CN49+D.0!CN49","v":0},{"$f":"'4'!CO49+A.0!CO49+B.0!CO49+'C.0'!CO49+D.0!CO49","v":0},{"$f":"'4'!CP49+A.0!CP49+B.0!CP49+'C.0'!CP49+D.0!CP49","v":0},{"$f":"'4'!CQ49+A.0!CQ49+B.0!CQ49+'C.0'!CQ49+D.0!CQ49","v":0},{"$f":"'4'!CR49+A.0!CR49+B.0!CR49+'C.0'!CR49+D.0!CR49","v":0},{"$f":"'4'!CS49+A.0!CS49+B.0!CS49+'C.0'!CS49+D.0!CS49","v":0},{"$f":"'4'!CT49+A.0!CT49+B.0!CT49+'C.0'!CT49+D.0!CT49","v":0},{"$f":"'4'!CU49+A.0!CU49+B.0!CU49+'C.0'!CU49+D.0!CU49","v":0},{"$f":"'4'!CV49+A.0!CV49+B.0!CV49+'C.0'!CV49+D.0!CV49","v":0},{"$f":"'4'!CW49+A.0!CW49+B.0!CW49+'C.0'!CW49+D.0!CW49","v":0},{"$f":"'4'!CX49+A.0!CX49+B.0!CX49+'C.0'!CX49+D.0!CX49","v":0},{"$f":"'4'!CY49+A.0!CY49+B.0!CY49+'C.0'!CY49+D.0!CY49","v":0},{"$f":"'4'!CZ49+A.0!CZ49+B.0!CZ49+'C.0'!CZ49+D.0!CZ49","v":0},{"$f":"'4'!DA49+A.0!DA49+B.0!DA49+'C.0'!DA49+D.0!DA49","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F50+NPV(SDN,G50:INDEX(G50:DA50,PAL))","v":0},0,{"$f":"'4'!F50+A.0!F50+B.0!F50+'C.0'!F50+D.0!F50","v":0},{"$f":"'4'!G50+A.0!G50+B.0!G50+'C.0'!G50+D.0!G50","v":0},{"$f":"'4'!H50+A.0!H50+B.0!H50+'C.0'!H50+D.0!H50","v":0},{"$f":"'4'!I50+A.0!I50+B.0!I50+'C.0'!I50+D.0!I50","v":0},{"$f":"'4'!J50+A.0!J50+B.0!J50+'C.0'!J50+D.0!J50","v":0},{"$f":"'4'!K50+A.0!K50+B.0!K50+'C.0'!K50+D.0!K50","v":0},{"$f":"'4'!L50+A.0!L50+B.0!L50+'C.0'!L50+D.0!L50","v":0},{"$f":"'4'!M50+A.0!M50+B.0!M50+'C.0'!M50+D.0!M50","v":0},{"$f":"'4'!N50+A.0!N50+B.0!N50+'C.0'!N50+D.0!N50","v":0},{"$f":"'4'!O50+A.0!O50+B.0!O50+'C.0'!O50+D.0!O50","v":0},{"$f":"'4'!P50+A.0!P50+B.0!P50+'C.0'!P50+D.0!P50","v":0},{"$f":"'4'!Q50+A.0!Q50+B.0!Q50+'C.0'!Q50+D.0!Q50","v":0},{"$f":"'4'!R50+A.0!R50+B.0!R50+'C.0'!R50+D.0!R50","v":0},{"$f":"'4'!S50+A.0!S50+B.0!S50+'C.0'!S50+D.0!S50","v":0},{"$f":"'4'!T50+A.0!T50+B.0!T50+'C.0'!T50+D.0!T50","v":0},{"$f":"'4'!U50+A.0!U50+B.0!U50+'C.0'!U50+D.0!U50","v":0},{"$f":"'4'!V50+A.0!V50+B.0!V50+'C.0'!V50+D.0!V50","v":0},{"$f":"'4'!W50+A.0!W50+B.0!W50+'C.0'!W50+D.0!W50","v":0},{"$f":"'4'!X50+A.0!X50+B.0!X50+'C.0'!X50+D.0!X50","v":0},{"$f":"'4'!Y50+A.0!Y50+B.0!Y50+'C.0'!Y50+D.0!Y50","v":0},{"$f":"'4'!Z50+A.0!Z50+B.0!Z50+'C.0'!Z50+D.0!Z50","v":0},{"$f":"'4'!AA50+A.0!AA50+B.0!AA50+'C.0'!AA50+D.0!AA50","v":0},{"$f":"'4'!AB50+A.0!AB50+B.0!AB50+'C.0'!AB50+D.0!AB50","v":0},{"$f":"'4'!AC50+A.0!AC50+B.0!AC50+'C.0'!AC50+D.0!AC50","v":0},{"$f":"'4'!AD50+A.0!AD50+B.0!AD50+'C.0'!AD50+D.0!AD50","v":0},{"$f":"'4'!AE50+A.0!AE50+B.0!AE50+'C.0'!AE50+D.0!AE50","v":0},{"$f":"'4'!AF50+A.0!AF50+B.0!AF50+'C.0'!AF50+D.0!AF50","v":0},{"$f":"'4'!AG50+A.0!AG50+B.0!AG50+'C.0'!AG50+D.0!AG50","v":0},{"$f":"'4'!AH50+A.0!AH50+B.0!AH50+'C.0'!AH50+D.0!AH50","v":0},{"$f":"'4'!AI50+A.0!AI50+B.0!AI50+'C.0'!AI50+D.0!AI50","v":0},{"$f":"'4'!AJ50+A.0!AJ50+B.0!AJ50+'C.0'!AJ50+D.0!AJ50","v":0},{"$f":"'4'!AK50+A.0!AK50+B.0!AK50+'C.0'!AK50+D.0!AK50","v":0},{"$f":"'4'!AL50+A.0!AL50+B.0!AL50+'C.0'!AL50+D.0!AL50","v":0},{"$f":"'4'!AM50+A.0!AM50+B.0!AM50+'C.0'!AM50+D.0!AM50","v":0},{"$f":"'4'!AN50+A.0!AN50+B.0!AN50+'C.0'!AN50+D.0!AN50","v":0},{"$f":"'4'!AO50+A.0!AO50+B.0!AO50+'C.0'!AO50+D.0!AO50","v":0},{"$f":"'4'!AP50+A.0!AP50+B.0!AP50+'C.0'!AP50+D.0!AP50","v":0},{"$f":"'4'!AQ50+A.0!AQ50+B.0!AQ50+'C.0'!AQ50+D.0!AQ50","v":0},{"$f":"'4'!AR50+A.0!AR50+B.0!AR50+'C.0'!AR50+D.0!AR50","v":0},{"$f":"'4'!AS50+A.0!AS50+B.0!AS50+'C.0'!AS50+D.0!AS50","v":0},{"$f":"'4'!AT50+A.0!AT50+B.0!AT50+'C.0'!AT50+D.0!AT50","v":0},{"$f":"'4'!AU50+A.0!AU50+B.0!AU50+'C.0'!AU50+D.0!AU50","v":0},{"$f":"'4'!AV50+A.0!AV50+B.0!AV50+'C.0'!AV50+D.0!AV50","v":0},{"$f":"'4'!AW50+A.0!AW50+B.0!AW50+'C.0'!AW50+D.0!AW50","v":0},{"$f":"'4'!AX50+A.0!AX50+B.0!AX50+'C.0'!AX50+D.0!AX50","v":0},{"$f":"'4'!AY50+A.0!AY50+B.0!AY50+'C.0'!AY50+D.0!AY50","v":0},{"$f":"'4'!AZ50+A.0!AZ50+B.0!AZ50+'C.0'!AZ50+D.0!AZ50","v":0},{"$f":"'4'!BA50+A.0!BA50+B.0!BA50+'C.0'!BA50+D.0!BA50","v":0},{"$f":"'4'!BB50+A.0!BB50+B.0!BB50+'C.0'!BB50+D.0!BB50","v":0},{"$f":"'4'!BC50+A.0!BC50+B.0!BC50+'C.0'!BC50+D.0!BC50","v":0},{"$f":"'4'!BD50+A.0!BD50+B.0!BD50+'C.0'!BD50+D.0!BD50","v":0},{"$f":"'4'!BE50+A.0!BE50+B.0!BE50+'C.0'!BE50+D.0!BE50","v":0},{"$f":"'4'!BF50+A.0!BF50+B.0!BF50+'C.0'!BF50+D.0!BF50","v":0},{"$f":"'4'!BG50+A.0!BG50+B.0!BG50+'C.0'!BG50+D.0!BG50","v":0},{"$f":"'4'!BH50+A.0!BH50+B.0!BH50+'C.0'!BH50+D.0!BH50","v":0},{"$f":"'4'!BI50+A.0!BI50+B.0!BI50+'C.0'!BI50+D.0!BI50","v":0},{"$f":"'4'!BJ50+A.0!BJ50+B.0!BJ50+'C.0'!BJ50+D.0!BJ50","v":0},{"$f":"'4'!BK50+A.0!BK50+B.0!BK50+'C.0'!BK50+D.0!BK50","v":0},{"$f":"'4'!BL50+A.0!BL50+B.0!BL50+'C.0'!BL50+D.0!BL50","v":0},{"$f":"'4'!BM50+A.0!BM50+B.0!BM50+'C.0'!BM50+D.0!BM50","v":0},{"$f":"'4'!BN50+A.0!BN50+B.0!BN50+'C.0'!BN50+D.0!BN50","v":0},{"$f":"'4'!BO50+A.0!BO50+B.0!BO50+'C.0'!BO50+D.0!BO50","v":0},{"$f":"'4'!BP50+A.0!BP50+B.0!BP50+'C.0'!BP50+D.0!BP50","v":0},{"$f":"'4'!BQ50+A.0!BQ50+B.0!BQ50+'C.0'!BQ50+D.0!BQ50","v":0},{"$f":"'4'!BR50+A.0!BR50+B.0!BR50+'C.0'!BR50+D.0!BR50","v":0},{"$f":"'4'!BS50+A.0!BS50+B.0!BS50+'C.0'!BS50+D.0!BS50","v":0},{"$f":"'4'!BT50+A.0!BT50+B.0!BT50+'C.0'!BT50+D.0!BT50","v":0},{"$f":"'4'!BU50+A.0!BU50+B.0!BU50+'C.0'!BU50+D.0!BU50","v":0},{"$f":"'4'!BV50+A.0!BV50+B.0!BV50+'C.0'!BV50+D.0!BV50","v":0},{"$f":"'4'!BW50+A.0!BW50+B.0!BW50+'C.0'!BW50+D.0!BW50","v":0},{"$f":"'4'!BX50+A.0!BX50+B.0!BX50+'C.0'!BX50+D.0!BX50","v":0},{"$f":"'4'!BY50+A.0!BY50+B.0!BY50+'C.0'!BY50+D.0!BY50","v":0},{"$f":"'4'!BZ50+A.0!BZ50+B.0!BZ50+'C.0'!BZ50+D.0!BZ50","v":0},{"$f":"'4'!CA50+A.0!CA50+B.0!CA50+'C.0'!CA50+D.0!CA50","v":0},{"$f":"'4'!CB50+A.0!CB50+B.0!CB50+'C.0'!CB50+D.0!CB50","v":0},{"$f":"'4'!CC50+A.0!CC50+B.0!CC50+'C.0'!CC50+D.0!CC50","v":0},{"$f":"'4'!CD50+A.0!CD50+B.0!CD50+'C.0'!CD50+D.0!CD50","v":0},{"$f":"'4'!CE50+A.0!CE50+B.0!CE50+'C.0'!CE50+D.0!CE50","v":0},{"$f":"'4'!CF50+A.0!CF50+B.0!CF50+'C.0'!CF50+D.0!CF50","v":0},{"$f":"'4'!CG50+A.0!CG50+B.0!CG50+'C.0'!CG50+D.0!CG50","v":0},{"$f":"'4'!CH50+A.0!CH50+B.0!CH50+'C.0'!CH50+D.0!CH50","v":0},{"$f":"'4'!CI50+A.0!CI50+B.0!CI50+'C.0'!CI50+D.0!CI50","v":0},{"$f":"'4'!CJ50+A.0!CJ50+B.0!CJ50+'C.0'!CJ50+D.0!CJ50","v":0},{"$f":"'4'!CK50+A.0!CK50+B.0!CK50+'C.0'!CK50+D.0!CK50","v":0},{"$f":"'4'!CL50+A.0!CL50+B.0!CL50+'C.0'!CL50+D.0!CL50","v":0},{"$f":"'4'!CM50+A.0!CM50+B.0!CM50+'C.0'!CM50+D.0!CM50","v":0},{"$f":"'4'!CN50+A.0!CN50+B.0!CN50+'C.0'!CN50+D.0!CN50","v":0},{"$f":"'4'!CO50+A.0!CO50+B.0!CO50+'C.0'!CO50+D.0!CO50","v":0},{"$f":"'4'!CP50+A.0!CP50+B.0!CP50+'C.0'!CP50+D.0!CP50","v":0},{"$f":"'4'!CQ50+A.0!CQ50+B.0!CQ50+'C.0'!CQ50+D.0!CQ50","v":0},{"$f":"'4'!CR50+A.0!CR50+B.0!CR50+'C.0'!CR50+D.0!CR50","v":0},{"$f":"'4'!CS50+A.0!CS50+B.0!CS50+'C.0'!CS50+D.0!CS50","v":0},{"$f":"'4'!CT50+A.0!CT50+B.0!CT50+'C.0'!CT50+D.0!CT50","v":0},{"$f":"'4'!CU50+A.0!CU50+B.0!CU50+'C.0'!CU50+D.0!CU50","v":0},{"$f":"'4'!CV50+A.0!CV50+B.0!CV50+'C.0'!CV50+D.0!CV50","v":0},{"$f":"'4'!CW50+A.0!CW50+B.0!CW50+'C.0'!CW50+D.0!CW50","v":0},{"$f":"'4'!CX50+A.0!CX50+B.0!CX50+'C.0'!CX50+D.0!CX50","v":0},{"$f":"'4'!CY50+A.0!CY50+B.0!CY50+'C.0'!CY50+D.0!CY50","v":0},{"$f":"'4'!CZ50+A.0!CZ50+B.0!CZ50+'C.0'!CZ50+D.0!CZ50","v":0},{"$f":"'4'!DA50+A.0!DA50+B.0!DA50+'C.0'!DA50+D.0!DA50","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F51+NPV(SDN,G51:INDEX(G51:DA51,PAL))","v":0},0,{"$f":"'4'!F51+A.0!F51+B.0!F51+'C.0'!F51+D.0!F51","v":0},{"$f":"'4'!G51+A.0!G51+B.0!G51+'C.0'!G51+D.0!G51","v":0},{"$f":"'4'!H51+A.0!H51+B.0!H51+'C.0'!H51+D.0!H51","v":0},{"$f":"'4'!I51+A.0!I51+B.0!I51+'C.0'!I51+D.0!I51","v":0},{"$f":"'4'!J51+A.0!J51+B.0!J51+'C.0'!J51+D.0!J51","v":0},{"$f":"'4'!K51+A.0!K51+B.0!K51+'C.0'!K51+D.0!K51","v":0},{"$f":"'4'!L51+A.0!L51+B.0!L51+'C.0'!L51+D.0!L51","v":0},{"$f":"'4'!M51+A.0!M51+B.0!M51+'C.0'!M51+D.0!M51","v":0},{"$f":"'4'!N51+A.0!N51+B.0!N51+'C.0'!N51+D.0!N51","v":0},{"$f":"'4'!O51+A.0!O51+B.0!O51+'C.0'!O51+D.0!O51","v":0},{"$f":"'4'!P51+A.0!P51+B.0!P51+'C.0'!P51+D.0!P51","v":0},{"$f":"'4'!Q51+A.0!Q51+B.0!Q51+'C.0'!Q51+D.0!Q51","v":0},{"$f":"'4'!R51+A.0!R51+B.0!R51+'C.0'!R51+D.0!R51","v":0},{"$f":"'4'!S51+A.0!S51+B.0!S51+'C.0'!S51+D.0!S51","v":0},{"$f":"'4'!T51+A.0!T51+B.0!T51+'C.0'!T51+D.0!T51","v":0},{"$f":"'4'!U51+A.0!U51+B.0!U51+'C.0'!U51+D.0!U51","v":0},{"$f":"'4'!V51+A.0!V51+B.0!V51+'C.0'!V51+D.0!V51","v":0},{"$f":"'4'!W51+A.0!W51+B.0!W51+'C.0'!W51+D.0!W51","v":0},{"$f":"'4'!X51+A.0!X51+B.0!X51+'C.0'!X51+D.0!X51","v":0},{"$f":"'4'!Y51+A.0!Y51+B.0!Y51+'C.0'!Y51+D.0!Y51","v":0},{"$f":"'4'!Z51+A.0!Z51+B.0!Z51+'C.0'!Z51+D.0!Z51","v":0},{"$f":"'4'!AA51+A.0!AA51+B.0!AA51+'C.0'!AA51+D.0!AA51","v":0},{"$f":"'4'!AB51+A.0!AB51+B.0!AB51+'C.0'!AB51+D.0!AB51","v":0},{"$f":"'4'!AC51+A.0!AC51+B.0!AC51+'C.0'!AC51+D.0!AC51","v":0},{"$f":"'4'!AD51+A.0!AD51+B.0!AD51+'C.0'!AD51+D.0!AD51","v":0},{"$f":"'4'!AE51+A.0!AE51+B.0!AE51+'C.0'!AE51+D.0!AE51","v":0},{"$f":"'4'!AF51+A.0!AF51+B.0!AF51+'C.0'!AF51+D.0!AF51","v":0},{"$f":"'4'!AG51+A.0!AG51+B.0!AG51+'C.0'!AG51+D.0!AG51","v":0},{"$f":"'4'!AH51+A.0!AH51+B.0!AH51+'C.0'!AH51+D.0!AH51","v":0},{"$f":"'4'!AI51+A.0!AI51+B.0!AI51+'C.0'!AI51+D.0!AI51","v":0},{"$f":"'4'!AJ51+A.0!AJ51+B.0!AJ51+'C.0'!AJ51+D.0!AJ51","v":0},{"$f":"'4'!AK51+A.0!AK51+B.0!AK51+'C.0'!AK51+D.0!AK51","v":0},{"$f":"'4'!AL51+A.0!AL51+B.0!AL51+'C.0'!AL51+D.0!AL51","v":0},{"$f":"'4'!AM51+A.0!AM51+B.0!AM51+'C.0'!AM51+D.0!AM51","v":0},{"$f":"'4'!AN51+A.0!AN51+B.0!AN51+'C.0'!AN51+D.0!AN51","v":0},{"$f":"'4'!AO51+A.0!AO51+B.0!AO51+'C.0'!AO51+D.0!AO51","v":0},{"$f":"'4'!AP51+A.0!AP51+B.0!AP51+'C.0'!AP51+D.0!AP51","v":0},{"$f":"'4'!AQ51+A.0!AQ51+B.0!AQ51+'C.0'!AQ51+D.0!AQ51","v":0},{"$f":"'4'!AR51+A.0!AR51+B.0!AR51+'C.0'!AR51+D.0!AR51","v":0},{"$f":"'4'!AS51+A.0!AS51+B.0!AS51+'C.0'!AS51+D.0!AS51","v":0},{"$f":"'4'!AT51+A.0!AT51+B.0!AT51+'C.0'!AT51+D.0!AT51","v":0},{"$f":"'4'!AU51+A.0!AU51+B.0!AU51+'C.0'!AU51+D.0!AU51","v":0},{"$f":"'4'!AV51+A.0!AV51+B.0!AV51+'C.0'!AV51+D.0!AV51","v":0},{"$f":"'4'!AW51+A.0!AW51+B.0!AW51+'C.0'!AW51+D.0!AW51","v":0},{"$f":"'4'!AX51+A.0!AX51+B.0!AX51+'C.0'!AX51+D.0!AX51","v":0},{"$f":"'4'!AY51+A.0!AY51+B.0!AY51+'C.0'!AY51+D.0!AY51","v":0},{"$f":"'4'!AZ51+A.0!AZ51+B.0!AZ51+'C.0'!AZ51+D.0!AZ51","v":0},{"$f":"'4'!BA51+A.0!BA51+B.0!BA51+'C.0'!BA51+D.0!BA51","v":0},{"$f":"'4'!BB51+A.0!BB51+B.0!BB51+'C.0'!BB51+D.0!BB51","v":0},{"$f":"'4'!BC51+A.0!BC51+B.0!BC51+'C.0'!BC51+D.0!BC51","v":0},{"$f":"'4'!BD51+A.0!BD51+B.0!BD51+'C.0'!BD51+D.0!BD51","v":0},{"$f":"'4'!BE51+A.0!BE51+B.0!BE51+'C.0'!BE51+D.0!BE51","v":0},{"$f":"'4'!BF51+A.0!BF51+B.0!BF51+'C.0'!BF51+D.0!BF51","v":0},{"$f":"'4'!BG51+A.0!BG51+B.0!BG51+'C.0'!BG51+D.0!BG51","v":0},{"$f":"'4'!BH51+A.0!BH51+B.0!BH51+'C.0'!BH51+D.0!BH51","v":0},{"$f":"'4'!BI51+A.0!BI51+B.0!BI51+'C.0'!BI51+D.0!BI51","v":0},{"$f":"'4'!BJ51+A.0!BJ51+B.0!BJ51+'C.0'!BJ51+D.0!BJ51","v":0},{"$f":"'4'!BK51+A.0!BK51+B.0!BK51+'C.0'!BK51+D.0!BK51","v":0},{"$f":"'4'!BL51+A.0!BL51+B.0!BL51+'C.0'!BL51+D.0!BL51","v":0},{"$f":"'4'!BM51+A.0!BM51+B.0!BM51+'C.0'!BM51+D.0!BM51","v":0},{"$f":"'4'!BN51+A.0!BN51+B.0!BN51+'C.0'!BN51+D.0!BN51","v":0},{"$f":"'4'!BO51+A.0!BO51+B.0!BO51+'C.0'!BO51+D.0!BO51","v":0},{"$f":"'4'!BP51+A.0!BP51+B.0!BP51+'C.0'!BP51+D.0!BP51","v":0},{"$f":"'4'!BQ51+A.0!BQ51+B.0!BQ51+'C.0'!BQ51+D.0!BQ51","v":0},{"$f":"'4'!BR51+A.0!BR51+B.0!BR51+'C.0'!BR51+D.0!BR51","v":0},{"$f":"'4'!BS51+A.0!BS51+B.0!BS51+'C.0'!BS51+D.0!BS51","v":0},{"$f":"'4'!BT51+A.0!BT51+B.0!BT51+'C.0'!BT51+D.0!BT51","v":0},{"$f":"'4'!BU51+A.0!BU51+B.0!BU51+'C.0'!BU51+D.0!BU51","v":0},{"$f":"'4'!BV51+A.0!BV51+B.0!BV51+'C.0'!BV51+D.0!BV51","v":0},{"$f":"'4'!BW51+A.0!BW51+B.0!BW51+'C.0'!BW51+D.0!BW51","v":0},{"$f":"'4'!BX51+A.0!BX51+B.0!BX51+'C.0'!BX51+D.0!BX51","v":0},{"$f":"'4'!BY51+A.0!BY51+B.0!BY51+'C.0'!BY51+D.0!BY51","v":0},{"$f":"'4'!BZ51+A.0!BZ51+B.0!BZ51+'C.0'!BZ51+D.0!BZ51","v":0},{"$f":"'4'!CA51+A.0!CA51+B.0!CA51+'C.0'!CA51+D.0!CA51","v":0},{"$f":"'4'!CB51+A.0!CB51+B.0!CB51+'C.0'!CB51+D.0!CB51","v":0},{"$f":"'4'!CC51+A.0!CC51+B.0!CC51+'C.0'!CC51+D.0!CC51","v":0},{"$f":"'4'!CD51+A.0!CD51+B.0!CD51+'C.0'!CD51+D.0!CD51","v":0},{"$f":"'4'!CE51+A.0!CE51+B.0!CE51+'C.0'!CE51+D.0!CE51","v":0},{"$f":"'4'!CF51+A.0!CF51+B.0!CF51+'C.0'!CF51+D.0!CF51","v":0},{"$f":"'4'!CG51+A.0!CG51+B.0!CG51+'C.0'!CG51+D.0!CG51","v":0},{"$f":"'4'!CH51+A.0!CH51+B.0!CH51+'C.0'!CH51+D.0!CH51","v":0},{"$f":"'4'!CI51+A.0!CI51+B.0!CI51+'C.0'!CI51+D.0!CI51","v":0},{"$f":"'4'!CJ51+A.0!CJ51+B.0!CJ51+'C.0'!CJ51+D.0!CJ51","v":0},{"$f":"'4'!CK51+A.0!CK51+B.0!CK51+'C.0'!CK51+D.0!CK51","v":0},{"$f":"'4'!CL51+A.0!CL51+B.0!CL51+'C.0'!CL51+D.0!CL51","v":0},{"$f":"'4'!CM51+A.0!CM51+B.0!CM51+'C.0'!CM51+D.0!CM51","v":0},{"$f":"'4'!CN51+A.0!CN51+B.0!CN51+'C.0'!CN51+D.0!CN51","v":0},{"$f":"'4'!CO51+A.0!CO51+B.0!CO51+'C.0'!CO51+D.0!CO51","v":0},{"$f":"'4'!CP51+A.0!CP51+B.0!CP51+'C.0'!CP51+D.0!CP51","v":0},{"$f":"'4'!CQ51+A.0!CQ51+B.0!CQ51+'C.0'!CQ51+D.0!CQ51","v":0},{"$f":"'4'!CR51+A.0!CR51+B.0!CR51+'C.0'!CR51+D.0!CR51","v":0},{"$f":"'4'!CS51+A.0!CS51+B.0!CS51+'C.0'!CS51+D.0!CS51","v":0},{"$f":"'4'!CT51+A.0!CT51+B.0!CT51+'C.0'!CT51+D.0!CT51","v":0},{"$f":"'4'!CU51+A.0!CU51+B.0!CU51+'C.0'!CU51+D.0!CU51","v":0},{"$f":"'4'!CV51+A.0!CV51+B.0!CV51+'C.0'!CV51+D.0!CV51","v":0},{"$f":"'4'!CW51+A.0!CW51+B.0!CW51+'C.0'!CW51+D.0!CW51","v":0},{"$f":"'4'!CX51+A.0!CX51+B.0!CX51+'C.0'!CX51+D.0!CX51","v":0},{"$f":"'4'!CY51+A.0!CY51+B.0!CY51+'C.0'!CY51+D.0!CY51","v":0},{"$f":"'4'!CZ51+A.0!CZ51+B.0!CZ51+'C.0'!CZ51+D.0!CZ51","v":0},{"$f":"'4'!DA51+A.0!DA51+B.0!DA51+'C.0'!DA51+D.0!DA51","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F52+NPV(SDN,G52:INDEX(G52:DA52,PAL))","v":0},0,{"$f":"'4'!F52+A.0!F52+B.0!F52+'C.0'!F52+D.0!F52","v":0},{"$f":"'4'!G52+A.0!G52+B.0!G52+'C.0'!G52+D.0!G52","v":0},{"$f":"'4'!H52+A.0!H52+B.0!H52+'C.0'!H52+D.0!H52","v":0},{"$f":"'4'!I52+A.0!I52+B.0!I52+'C.0'!I52+D.0!I52","v":0},{"$f":"'4'!J52+A.0!J52+B.0!J52+'C.0'!J52+D.0!J52","v":0},{"$f":"'4'!K52+A.0!K52+B.0!K52+'C.0'!K52+D.0!K52","v":0},{"$f":"'4'!L52+A.0!L52+B.0!L52+'C.0'!L52+D.0!L52","v":0},{"$f":"'4'!M52+A.0!M52+B.0!M52+'C.0'!M52+D.0!M52","v":0},{"$f":"'4'!N52+A.0!N52+B.0!N52+'C.0'!N52+D.0!N52","v":0},{"$f":"'4'!O52+A.0!O52+B.0!O52+'C.0'!O52+D.0!O52","v":0},{"$f":"'4'!P52+A.0!P52+B.0!P52+'C.0'!P52+D.0!P52","v":0},{"$f":"'4'!Q52+A.0!Q52+B.0!Q52+'C.0'!Q52+D.0!Q52","v":0},{"$f":"'4'!R52+A.0!R52+B.0!R52+'C.0'!R52+D.0!R52","v":0},{"$f":"'4'!S52+A.0!S52+B.0!S52+'C.0'!S52+D.0!S52","v":0},{"$f":"'4'!T52+A.0!T52+B.0!T52+'C.0'!T52+D.0!T52","v":0},{"$f":"'4'!U52+A.0!U52+B.0!U52+'C.0'!U52+D.0!U52","v":0},{"$f":"'4'!V52+A.0!V52+B.0!V52+'C.0'!V52+D.0!V52","v":0},{"$f":"'4'!W52+A.0!W52+B.0!W52+'C.0'!W52+D.0!W52","v":0},{"$f":"'4'!X52+A.0!X52+B.0!X52+'C.0'!X52+D.0!X52","v":0},{"$f":"'4'!Y52+A.0!Y52+B.0!Y52+'C.0'!Y52+D.0!Y52","v":0},{"$f":"'4'!Z52+A.0!Z52+B.0!Z52+'C.0'!Z52+D.0!Z52","v":0},{"$f":"'4'!AA52+A.0!AA52+B.0!AA52+'C.0'!AA52+D.0!AA52","v":0},{"$f":"'4'!AB52+A.0!AB52+B.0!AB52+'C.0'!AB52+D.0!AB52","v":0},{"$f":"'4'!AC52+A.0!AC52+B.0!AC52+'C.0'!AC52+D.0!AC52","v":0},{"$f":"'4'!AD52+A.0!AD52+B.0!AD52+'C.0'!AD52+D.0!AD52","v":0},{"$f":"'4'!AE52+A.0!AE52+B.0!AE52+'C.0'!AE52+D.0!AE52","v":0},{"$f":"'4'!AF52+A.0!AF52+B.0!AF52+'C.0'!AF52+D.0!AF52","v":0},{"$f":"'4'!AG52+A.0!AG52+B.0!AG52+'C.0'!AG52+D.0!AG52","v":0},{"$f":"'4'!AH52+A.0!AH52+B.0!AH52+'C.0'!AH52+D.0!AH52","v":0},{"$f":"'4'!AI52+A.0!AI52+B.0!AI52+'C.0'!AI52+D.0!AI52","v":0},{"$f":"'4'!AJ52+A.0!AJ52+B.0!AJ52+'C.0'!AJ52+D.0!AJ52","v":0},{"$f":"'4'!AK52+A.0!AK52+B.0!AK52+'C.0'!AK52+D.0!AK52","v":0},{"$f":"'4'!AL52+A.0!AL52+B.0!AL52+'C.0'!AL52+D.0!AL52","v":0},{"$f":"'4'!AM52+A.0!AM52+B.0!AM52+'C.0'!AM52+D.0!AM52","v":0},{"$f":"'4'!AN52+A.0!AN52+B.0!AN52+'C.0'!AN52+D.0!AN52","v":0},{"$f":"'4'!AO52+A.0!AO52+B.0!AO52+'C.0'!AO52+D.0!AO52","v":0},{"$f":"'4'!AP52+A.0!AP52+B.0!AP52+'C.0'!AP52+D.0!AP52","v":0},{"$f":"'4'!AQ52+A.0!AQ52+B.0!AQ52+'C.0'!AQ52+D.0!AQ52","v":0},{"$f":"'4'!AR52+A.0!AR52+B.0!AR52+'C.0'!AR52+D.0!AR52","v":0},{"$f":"'4'!AS52+A.0!AS52+B.0!AS52+'C.0'!AS52+D.0!AS52","v":0},{"$f":"'4'!AT52+A.0!AT52+B.0!AT52+'C.0'!AT52+D.0!AT52","v":0},{"$f":"'4'!AU52+A.0!AU52+B.0!AU52+'C.0'!AU52+D.0!AU52","v":0},{"$f":"'4'!AV52+A.0!AV52+B.0!AV52+'C.0'!AV52+D.0!AV52","v":0},{"$f":"'4'!AW52+A.0!AW52+B.0!AW52+'C.0'!AW52+D.0!AW52","v":0},{"$f":"'4'!AX52+A.0!AX52+B.0!AX52+'C.0'!AX52+D.0!AX52","v":0},{"$f":"'4'!AY52+A.0!AY52+B.0!AY52+'C.0'!AY52+D.0!AY52","v":0},{"$f":"'4'!AZ52+A.0!AZ52+B.0!AZ52+'C.0'!AZ52+D.0!AZ52","v":0},{"$f":"'4'!BA52+A.0!BA52+B.0!BA52+'C.0'!BA52+D.0!BA52","v":0},{"$f":"'4'!BB52+A.0!BB52+B.0!BB52+'C.0'!BB52+D.0!BB52","v":0},{"$f":"'4'!BC52+A.0!BC52+B.0!BC52+'C.0'!BC52+D.0!BC52","v":0},{"$f":"'4'!BD52+A.0!BD52+B.0!BD52+'C.0'!BD52+D.0!BD52","v":0},{"$f":"'4'!BE52+A.0!BE52+B.0!BE52+'C.0'!BE52+D.0!BE52","v":0},{"$f":"'4'!BF52+A.0!BF52+B.0!BF52+'C.0'!BF52+D.0!BF52","v":0},{"$f":"'4'!BG52+A.0!BG52+B.0!BG52+'C.0'!BG52+D.0!BG52","v":0},{"$f":"'4'!BH52+A.0!BH52+B.0!BH52+'C.0'!BH52+D.0!BH52","v":0},{"$f":"'4'!BI52+A.0!BI52+B.0!BI52+'C.0'!BI52+D.0!BI52","v":0},{"$f":"'4'!BJ52+A.0!BJ52+B.0!BJ52+'C.0'!BJ52+D.0!BJ52","v":0},{"$f":"'4'!BK52+A.0!BK52+B.0!BK52+'C.0'!BK52+D.0!BK52","v":0},{"$f":"'4'!BL52+A.0!BL52+B.0!BL52+'C.0'!BL52+D.0!BL52","v":0},{"$f":"'4'!BM52+A.0!BM52+B.0!BM52+'C.0'!BM52+D.0!BM52","v":0},{"$f":"'4'!BN52+A.0!BN52+B.0!BN52+'C.0'!BN52+D.0!BN52","v":0},{"$f":"'4'!BO52+A.0!BO52+B.0!BO52+'C.0'!BO52+D.0!BO52","v":0},{"$f":"'4'!BP52+A.0!BP52+B.0!BP52+'C.0'!BP52+D.0!BP52","v":0},{"$f":"'4'!BQ52+A.0!BQ52+B.0!BQ52+'C.0'!BQ52+D.0!BQ52","v":0},{"$f":"'4'!BR52+A.0!BR52+B.0!BR52+'C.0'!BR52+D.0!BR52","v":0},{"$f":"'4'!BS52+A.0!BS52+B.0!BS52+'C.0'!BS52+D.0!BS52","v":0},{"$f":"'4'!BT52+A.0!BT52+B.0!BT52+'C.0'!BT52+D.0!BT52","v":0},{"$f":"'4'!BU52+A.0!BU52+B.0!BU52+'C.0'!BU52+D.0!BU52","v":0},{"$f":"'4'!BV52+A.0!BV52+B.0!BV52+'C.0'!BV52+D.0!BV52","v":0},{"$f":"'4'!BW52+A.0!BW52+B.0!BW52+'C.0'!BW52+D.0!BW52","v":0},{"$f":"'4'!BX52+A.0!BX52+B.0!BX52+'C.0'!BX52+D.0!BX52","v":0},{"$f":"'4'!BY52+A.0!BY52+B.0!BY52+'C.0'!BY52+D.0!BY52","v":0},{"$f":"'4'!BZ52+A.0!BZ52+B.0!BZ52+'C.0'!BZ52+D.0!BZ52","v":0},{"$f":"'4'!CA52+A.0!CA52+B.0!CA52+'C.0'!CA52+D.0!CA52","v":0},{"$f":"'4'!CB52+A.0!CB52+B.0!CB52+'C.0'!CB52+D.0!CB52","v":0},{"$f":"'4'!CC52+A.0!CC52+B.0!CC52+'C.0'!CC52+D.0!CC52","v":0},{"$f":"'4'!CD52+A.0!CD52+B.0!CD52+'C.0'!CD52+D.0!CD52","v":0},{"$f":"'4'!CE52+A.0!CE52+B.0!CE52+'C.0'!CE52+D.0!CE52","v":0},{"$f":"'4'!CF52+A.0!CF52+B.0!CF52+'C.0'!CF52+D.0!CF52","v":0},{"$f":"'4'!CG52+A.0!CG52+B.0!CG52+'C.0'!CG52+D.0!CG52","v":0},{"$f":"'4'!CH52+A.0!CH52+B.0!CH52+'C.0'!CH52+D.0!CH52","v":0},{"$f":"'4'!CI52+A.0!CI52+B.0!CI52+'C.0'!CI52+D.0!CI52","v":0},{"$f":"'4'!CJ52+A.0!CJ52+B.0!CJ52+'C.0'!CJ52+D.0!CJ52","v":0},{"$f":"'4'!CK52+A.0!CK52+B.0!CK52+'C.0'!CK52+D.0!CK52","v":0},{"$f":"'4'!CL52+A.0!CL52+B.0!CL52+'C.0'!CL52+D.0!CL52","v":0},{"$f":"'4'!CM52+A.0!CM52+B.0!CM52+'C.0'!CM52+D.0!CM52","v":0},{"$f":"'4'!CN52+A.0!CN52+B.0!CN52+'C.0'!CN52+D.0!CN52","v":0},{"$f":"'4'!CO52+A.0!CO52+B.0!CO52+'C.0'!CO52+D.0!CO52","v":0},{"$f":"'4'!CP52+A.0!CP52+B.0!CP52+'C.0'!CP52+D.0!CP52","v":0},{"$f":"'4'!CQ52+A.0!CQ52+B.0!CQ52+'C.0'!CQ52+D.0!CQ52","v":0},{"$f":"'4'!CR52+A.0!CR52+B.0!CR52+'C.0'!CR52+D.0!CR52","v":0},{"$f":"'4'!CS52+A.0!CS52+B.0!CS52+'C.0'!CS52+D.0!CS52","v":0},{"$f":"'4'!CT52+A.0!CT52+B.0!CT52+'C.0'!CT52+D.0!CT52","v":0},{"$f":"'4'!CU52+A.0!CU52+B.0!CU52+'C.0'!CU52+D.0!CU52","v":0},{"$f":"'4'!CV52+A.0!CV52+B.0!CV52+'C.0'!CV52+D.0!CV52","v":0},{"$f":"'4'!CW52+A.0!CW52+B.0!CW52+'C.0'!CW52+D.0!CW52","v":0},{"$f":"'4'!CX52+A.0!CX52+B.0!CX52+'C.0'!CX52+D.0!CX52","v":0},{"$f":"'4'!CY52+A.0!CY52+B.0!CY52+'C.0'!CY52+D.0!CY52","v":0},{"$f":"'4'!CZ52+A.0!CZ52+B.0!CZ52+'C.0'!CZ52+D.0!CZ52","v":0},{"$f":"'4'!DA52+A.0!DA52+B.0!DA52+'C.0'!DA52+D.0!DA52","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F53+NPV(SDN,G53:INDEX(G53:DA53,PAL))","v":0},0,{"$f":"'4'!F53+A.0!F53+B.0!F53+'C.0'!F53+D.0!F53","v":0},{"$f":"'4'!G53+A.0!G53+B.0!G53+'C.0'!G53+D.0!G53","v":0},{"$f":"'4'!H53+A.0!H53+B.0!H53+'C.0'!H53+D.0!H53","v":0},{"$f":"'4'!I53+A.0!I53+B.0!I53+'C.0'!I53+D.0!I53","v":0},{"$f":"'4'!J53+A.0!J53+B.0!J53+'C.0'!J53+D.0!J53","v":0},{"$f":"'4'!K53+A.0!K53+B.0!K53+'C.0'!K53+D.0!K53","v":0},{"$f":"'4'!L53+A.0!L53+B.0!L53+'C.0'!L53+D.0!L53","v":0},{"$f":"'4'!M53+A.0!M53+B.0!M53+'C.0'!M53+D.0!M53","v":0},{"$f":"'4'!N53+A.0!N53+B.0!N53+'C.0'!N53+D.0!N53","v":0},{"$f":"'4'!O53+A.0!O53+B.0!O53+'C.0'!O53+D.0!O53","v":0},{"$f":"'4'!P53+A.0!P53+B.0!P53+'C.0'!P53+D.0!P53","v":0},{"$f":"'4'!Q53+A.0!Q53+B.0!Q53+'C.0'!Q53+D.0!Q53","v":0},{"$f":"'4'!R53+A.0!R53+B.0!R53+'C.0'!R53+D.0!R53","v":0},{"$f":"'4'!S53+A.0!S53+B.0!S53+'C.0'!S53+D.0!S53","v":0},{"$f":"'4'!T53+A.0!T53+B.0!T53+'C.0'!T53+D.0!T53","v":0},{"$f":"'4'!U53+A.0!U53+B.0!U53+'C.0'!U53+D.0!U53","v":0},{"$f":"'4'!V53+A.0!V53+B.0!V53+'C.0'!V53+D.0!V53","v":0},{"$f":"'4'!W53+A.0!W53+B.0!W53+'C.0'!W53+D.0!W53","v":0},{"$f":"'4'!X53+A.0!X53+B.0!X53+'C.0'!X53+D.0!X53","v":0},{"$f":"'4'!Y53+A.0!Y53+B.0!Y53+'C.0'!Y53+D.0!Y53","v":0},{"$f":"'4'!Z53+A.0!Z53+B.0!Z53+'C.0'!Z53+D.0!Z53","v":0},{"$f":"'4'!AA53+A.0!AA53+B.0!AA53+'C.0'!AA53+D.0!AA53","v":0},{"$f":"'4'!AB53+A.0!AB53+B.0!AB53+'C.0'!AB53+D.0!AB53","v":0},{"$f":"'4'!AC53+A.0!AC53+B.0!AC53+'C.0'!AC53+D.0!AC53","v":0},{"$f":"'4'!AD53+A.0!AD53+B.0!AD53+'C.0'!AD53+D.0!AD53","v":0},{"$f":"'4'!AE53+A.0!AE53+B.0!AE53+'C.0'!AE53+D.0!AE53","v":0},{"$f":"'4'!AF53+A.0!AF53+B.0!AF53+'C.0'!AF53+D.0!AF53","v":0},{"$f":"'4'!AG53+A.0!AG53+B.0!AG53+'C.0'!AG53+D.0!AG53","v":0},{"$f":"'4'!AH53+A.0!AH53+B.0!AH53+'C.0'!AH53+D.0!AH53","v":0},{"$f":"'4'!AI53+A.0!AI53+B.0!AI53+'C.0'!AI53+D.0!AI53","v":0},{"$f":"'4'!AJ53+A.0!AJ53+B.0!AJ53+'C.0'!AJ53+D.0!AJ53","v":0},{"$f":"'4'!AK53+A.0!AK53+B.0!AK53+'C.0'!AK53+D.0!AK53","v":0},{"$f":"'4'!AL53+A.0!AL53+B.0!AL53+'C.0'!AL53+D.0!AL53","v":0},{"$f":"'4'!AM53+A.0!AM53+B.0!AM53+'C.0'!AM53+D.0!AM53","v":0},{"$f":"'4'!AN53+A.0!AN53+B.0!AN53+'C.0'!AN53+D.0!AN53","v":0},{"$f":"'4'!AO53+A.0!AO53+B.0!AO53+'C.0'!AO53+D.0!AO53","v":0},{"$f":"'4'!AP53+A.0!AP53+B.0!AP53+'C.0'!AP53+D.0!AP53","v":0},{"$f":"'4'!AQ53+A.0!AQ53+B.0!AQ53+'C.0'!AQ53+D.0!AQ53","v":0},{"$f":"'4'!AR53+A.0!AR53+B.0!AR53+'C.0'!AR53+D.0!AR53","v":0},{"$f":"'4'!AS53+A.0!AS53+B.0!AS53+'C.0'!AS53+D.0!AS53","v":0},{"$f":"'4'!AT53+A.0!AT53+B.0!AT53+'C.0'!AT53+D.0!AT53","v":0},{"$f":"'4'!AU53+A.0!AU53+B.0!AU53+'C.0'!AU53+D.0!AU53","v":0},{"$f":"'4'!AV53+A.0!AV53+B.0!AV53+'C.0'!AV53+D.0!AV53","v":0},{"$f":"'4'!AW53+A.0!AW53+B.0!AW53+'C.0'!AW53+D.0!AW53","v":0},{"$f":"'4'!AX53+A.0!AX53+B.0!AX53+'C.0'!AX53+D.0!AX53","v":0},{"$f":"'4'!AY53+A.0!AY53+B.0!AY53+'C.0'!AY53+D.0!AY53","v":0},{"$f":"'4'!AZ53+A.0!AZ53+B.0!AZ53+'C.0'!AZ53+D.0!AZ53","v":0},{"$f":"'4'!BA53+A.0!BA53+B.0!BA53+'C.0'!BA53+D.0!BA53","v":0},{"$f":"'4'!BB53+A.0!BB53+B.0!BB53+'C.0'!BB53+D.0!BB53","v":0},{"$f":"'4'!BC53+A.0!BC53+B.0!BC53+'C.0'!BC53+D.0!BC53","v":0},{"$f":"'4'!BD53+A.0!BD53+B.0!BD53+'C.0'!BD53+D.0!BD53","v":0},{"$f":"'4'!BE53+A.0!BE53+B.0!BE53+'C.0'!BE53+D.0!BE53","v":0},{"$f":"'4'!BF53+A.0!BF53+B.0!BF53+'C.0'!BF53+D.0!BF53","v":0},{"$f":"'4'!BG53+A.0!BG53+B.0!BG53+'C.0'!BG53+D.0!BG53","v":0},{"$f":"'4'!BH53+A.0!BH53+B.0!BH53+'C.0'!BH53+D.0!BH53","v":0},{"$f":"'4'!BI53+A.0!BI53+B.0!BI53+'C.0'!BI53+D.0!BI53","v":0},{"$f":"'4'!BJ53+A.0!BJ53+B.0!BJ53+'C.0'!BJ53+D.0!BJ53","v":0},{"$f":"'4'!BK53+A.0!BK53+B.0!BK53+'C.0'!BK53+D.0!BK53","v":0},{"$f":"'4'!BL53+A.0!BL53+B.0!BL53+'C.0'!BL53+D.0!BL53","v":0},{"$f":"'4'!BM53+A.0!BM53+B.0!BM53+'C.0'!BM53+D.0!BM53","v":0},{"$f":"'4'!BN53+A.0!BN53+B.0!BN53+'C.0'!BN53+D.0!BN53","v":0},{"$f":"'4'!BO53+A.0!BO53+B.0!BO53+'C.0'!BO53+D.0!BO53","v":0},{"$f":"'4'!BP53+A.0!BP53+B.0!BP53+'C.0'!BP53+D.0!BP53","v":0},{"$f":"'4'!BQ53+A.0!BQ53+B.0!BQ53+'C.0'!BQ53+D.0!BQ53","v":0},{"$f":"'4'!BR53+A.0!BR53+B.0!BR53+'C.0'!BR53+D.0!BR53","v":0},{"$f":"'4'!BS53+A.0!BS53+B.0!BS53+'C.0'!BS53+D.0!BS53","v":0},{"$f":"'4'!BT53+A.0!BT53+B.0!BT53+'C.0'!BT53+D.0!BT53","v":0},{"$f":"'4'!BU53+A.0!BU53+B.0!BU53+'C.0'!BU53+D.0!BU53","v":0},{"$f":"'4'!BV53+A.0!BV53+B.0!BV53+'C.0'!BV53+D.0!BV53","v":0},{"$f":"'4'!BW53+A.0!BW53+B.0!BW53+'C.0'!BW53+D.0!BW53","v":0},{"$f":"'4'!BX53+A.0!BX53+B.0!BX53+'C.0'!BX53+D.0!BX53","v":0},{"$f":"'4'!BY53+A.0!BY53+B.0!BY53+'C.0'!BY53+D.0!BY53","v":0},{"$f":"'4'!BZ53+A.0!BZ53+B.0!BZ53+'C.0'!BZ53+D.0!BZ53","v":0},{"$f":"'4'!CA53+A.0!CA53+B.0!CA53+'C.0'!CA53+D.0!CA53","v":0},{"$f":"'4'!CB53+A.0!CB53+B.0!CB53+'C.0'!CB53+D.0!CB53","v":0},{"$f":"'4'!CC53+A.0!CC53+B.0!CC53+'C.0'!CC53+D.0!CC53","v":0},{"$f":"'4'!CD53+A.0!CD53+B.0!CD53+'C.0'!CD53+D.0!CD53","v":0},{"$f":"'4'!CE53+A.0!CE53+B.0!CE53+'C.0'!CE53+D.0!CE53","v":0},{"$f":"'4'!CF53+A.0!CF53+B.0!CF53+'C.0'!CF53+D.0!CF53","v":0},{"$f":"'4'!CG53+A.0!CG53+B.0!CG53+'C.0'!CG53+D.0!CG53","v":0},{"$f":"'4'!CH53+A.0!CH53+B.0!CH53+'C.0'!CH53+D.0!CH53","v":0},{"$f":"'4'!CI53+A.0!CI53+B.0!CI53+'C.0'!CI53+D.0!CI53","v":0},{"$f":"'4'!CJ53+A.0!CJ53+B.0!CJ53+'C.0'!CJ53+D.0!CJ53","v":0},{"$f":"'4'!CK53+A.0!CK53+B.0!CK53+'C.0'!CK53+D.0!CK53","v":0},{"$f":"'4'!CL53+A.0!CL53+B.0!CL53+'C.0'!CL53+D.0!CL53","v":0},{"$f":"'4'!CM53+A.0!CM53+B.0!CM53+'C.0'!CM53+D.0!CM53","v":0},{"$f":"'4'!CN53+A.0!CN53+B.0!CN53+'C.0'!CN53+D.0!CN53","v":0},{"$f":"'4'!CO53+A.0!CO53+B.0!CO53+'C.0'!CO53+D.0!CO53","v":0},{"$f":"'4'!CP53+A.0!CP53+B.0!CP53+'C.0'!CP53+D.0!CP53","v":0},{"$f":"'4'!CQ53+A.0!CQ53+B.0!CQ53+'C.0'!CQ53+D.0!CQ53","v":0},{"$f":"'4'!CR53+A.0!CR53+B.0!CR53+'C.0'!CR53+D.0!CR53","v":0},{"$f":"'4'!CS53+A.0!CS53+B.0!CS53+'C.0'!CS53+D.0!CS53","v":0},{"$f":"'4'!CT53+A.0!CT53+B.0!CT53+'C.0'!CT53+D.0!CT53","v":0},{"$f":"'4'!CU53+A.0!CU53+B.0!CU53+'C.0'!CU53+D.0!CU53","v":0},{"$f":"'4'!CV53+A.0!CV53+B.0!CV53+'C.0'!CV53+D.0!CV53","v":0},{"$f":"'4'!CW53+A.0!CW53+B.0!CW53+'C.0'!CW53+D.0!CW53","v":0},{"$f":"'4'!CX53+A.0!CX53+B.0!CX53+'C.0'!CX53+D.0!CX53","v":0},{"$f":"'4'!CY53+A.0!CY53+B.0!CY53+'C.0'!CY53+D.0!CY53","v":0},{"$f":"'4'!CZ53+A.0!CZ53+B.0!CZ53+'C.0'!CZ53+D.0!CZ53","v":0},{"$f":"'4'!DA53+A.0!DA53+B.0!DA53+'C.0'!DA53+D.0!DA53","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F54+NPV(SDN,G54:INDEX(G54:DA54,PAL))","v":0},0,{"$f":"'4'!F54+A.0!F54+B.0!F54+'C.0'!F54+D.0!F54","v":0},{"$f":"'4'!G54+A.0!G54+B.0!G54+'C.0'!G54+D.0!G54","v":0},{"$f":"'4'!H54+A.0!H54+B.0!H54+'C.0'!H54+D.0!H54","v":0},{"$f":"'4'!I54+A.0!I54+B.0!I54+'C.0'!I54+D.0!I54","v":0},{"$f":"'4'!J54+A.0!J54+B.0!J54+'C.0'!J54+D.0!J54","v":0},{"$f":"'4'!K54+A.0!K54+B.0!K54+'C.0'!K54+D.0!K54","v":0},{"$f":"'4'!L54+A.0!L54+B.0!L54+'C.0'!L54+D.0!L54","v":0},{"$f":"'4'!M54+A.0!M54+B.0!M54+'C.0'!M54+D.0!M54","v":0},{"$f":"'4'!N54+A.0!N54+B.0!N54+'C.0'!N54+D.0!N54","v":0},{"$f":"'4'!O54+A.0!O54+B.0!O54+'C.0'!O54+D.0!O54","v":0},{"$f":"'4'!P54+A.0!P54+B.0!P54+'C.0'!P54+D.0!P54","v":0},{"$f":"'4'!Q54+A.0!Q54+B.0!Q54+'C.0'!Q54+D.0!Q54","v":0},{"$f":"'4'!R54+A.0!R54+B.0!R54+'C.0'!R54+D.0!R54","v":0},{"$f":"'4'!S54+A.0!S54+B.0!S54+'C.0'!S54+D.0!S54","v":0},{"$f":"'4'!T54+A.0!T54+B.0!T54+'C.0'!T54+D.0!T54","v":0},{"$f":"'4'!U54+A.0!U54+B.0!U54+'C.0'!U54+D.0!U54","v":0},{"$f":"'4'!V54+A.0!V54+B.0!V54+'C.0'!V54+D.0!V54","v":0},{"$f":"'4'!W54+A.0!W54+B.0!W54+'C.0'!W54+D.0!W54","v":0},{"$f":"'4'!X54+A.0!X54+B.0!X54+'C.0'!X54+D.0!X54","v":0},{"$f":"'4'!Y54+A.0!Y54+B.0!Y54+'C.0'!Y54+D.0!Y54","v":0},{"$f":"'4'!Z54+A.0!Z54+B.0!Z54+'C.0'!Z54+D.0!Z54","v":0},{"$f":"'4'!AA54+A.0!AA54+B.0!AA54+'C.0'!AA54+D.0!AA54","v":0},{"$f":"'4'!AB54+A.0!AB54+B.0!AB54+'C.0'!AB54+D.0!AB54","v":0},{"$f":"'4'!AC54+A.0!AC54+B.0!AC54+'C.0'!AC54+D.0!AC54","v":0},{"$f":"'4'!AD54+A.0!AD54+B.0!AD54+'C.0'!AD54+D.0!AD54","v":0},{"$f":"'4'!AE54+A.0!AE54+B.0!AE54+'C.0'!AE54+D.0!AE54","v":0},{"$f":"'4'!AF54+A.0!AF54+B.0!AF54+'C.0'!AF54+D.0!AF54","v":0},{"$f":"'4'!AG54+A.0!AG54+B.0!AG54+'C.0'!AG54+D.0!AG54","v":0},{"$f":"'4'!AH54+A.0!AH54+B.0!AH54+'C.0'!AH54+D.0!AH54","v":0},{"$f":"'4'!AI54+A.0!AI54+B.0!AI54+'C.0'!AI54+D.0!AI54","v":0},{"$f":"'4'!AJ54+A.0!AJ54+B.0!AJ54+'C.0'!AJ54+D.0!AJ54","v":0},{"$f":"'4'!AK54+A.0!AK54+B.0!AK54+'C.0'!AK54+D.0!AK54","v":0},{"$f":"'4'!AL54+A.0!AL54+B.0!AL54+'C.0'!AL54+D.0!AL54","v":0},{"$f":"'4'!AM54+A.0!AM54+B.0!AM54+'C.0'!AM54+D.0!AM54","v":0},{"$f":"'4'!AN54+A.0!AN54+B.0!AN54+'C.0'!AN54+D.0!AN54","v":0},{"$f":"'4'!AO54+A.0!AO54+B.0!AO54+'C.0'!AO54+D.0!AO54","v":0},{"$f":"'4'!AP54+A.0!AP54+B.0!AP54+'C.0'!AP54+D.0!AP54","v":0},{"$f":"'4'!AQ54+A.0!AQ54+B.0!AQ54+'C.0'!AQ54+D.0!AQ54","v":0},{"$f":"'4'!AR54+A.0!AR54+B.0!AR54+'C.0'!AR54+D.0!AR54","v":0},{"$f":"'4'!AS54+A.0!AS54+B.0!AS54+'C.0'!AS54+D.0!AS54","v":0},{"$f":"'4'!AT54+A.0!AT54+B.0!AT54+'C.0'!AT54+D.0!AT54","v":0},{"$f":"'4'!AU54+A.0!AU54+B.0!AU54+'C.0'!AU54+D.0!AU54","v":0},{"$f":"'4'!AV54+A.0!AV54+B.0!AV54+'C.0'!AV54+D.0!AV54","v":0},{"$f":"'4'!AW54+A.0!AW54+B.0!AW54+'C.0'!AW54+D.0!AW54","v":0},{"$f":"'4'!AX54+A.0!AX54+B.0!AX54+'C.0'!AX54+D.0!AX54","v":0},{"$f":"'4'!AY54+A.0!AY54+B.0!AY54+'C.0'!AY54+D.0!AY54","v":0},{"$f":"'4'!AZ54+A.0!AZ54+B.0!AZ54+'C.0'!AZ54+D.0!AZ54","v":0},{"$f":"'4'!BA54+A.0!BA54+B.0!BA54+'C.0'!BA54+D.0!BA54","v":0},{"$f":"'4'!BB54+A.0!BB54+B.0!BB54+'C.0'!BB54+D.0!BB54","v":0},{"$f":"'4'!BC54+A.0!BC54+B.0!BC54+'C.0'!BC54+D.0!BC54","v":0},{"$f":"'4'!BD54+A.0!BD54+B.0!BD54+'C.0'!BD54+D.0!BD54","v":0},{"$f":"'4'!BE54+A.0!BE54+B.0!BE54+'C.0'!BE54+D.0!BE54","v":0},{"$f":"'4'!BF54+A.0!BF54+B.0!BF54+'C.0'!BF54+D.0!BF54","v":0},{"$f":"'4'!BG54+A.0!BG54+B.0!BG54+'C.0'!BG54+D.0!BG54","v":0},{"$f":"'4'!BH54+A.0!BH54+B.0!BH54+'C.0'!BH54+D.0!BH54","v":0},{"$f":"'4'!BI54+A.0!BI54+B.0!BI54+'C.0'!BI54+D.0!BI54","v":0},{"$f":"'4'!BJ54+A.0!BJ54+B.0!BJ54+'C.0'!BJ54+D.0!BJ54","v":0},{"$f":"'4'!BK54+A.0!BK54+B.0!BK54+'C.0'!BK54+D.0!BK54","v":0},{"$f":"'4'!BL54+A.0!BL54+B.0!BL54+'C.0'!BL54+D.0!BL54","v":0},{"$f":"'4'!BM54+A.0!BM54+B.0!BM54+'C.0'!BM54+D.0!BM54","v":0},{"$f":"'4'!BN54+A.0!BN54+B.0!BN54+'C.0'!BN54+D.0!BN54","v":0},{"$f":"'4'!BO54+A.0!BO54+B.0!BO54+'C.0'!BO54+D.0!BO54","v":0},{"$f":"'4'!BP54+A.0!BP54+B.0!BP54+'C.0'!BP54+D.0!BP54","v":0},{"$f":"'4'!BQ54+A.0!BQ54+B.0!BQ54+'C.0'!BQ54+D.0!BQ54","v":0},{"$f":"'4'!BR54+A.0!BR54+B.0!BR54+'C.0'!BR54+D.0!BR54","v":0},{"$f":"'4'!BS54+A.0!BS54+B.0!BS54+'C.0'!BS54+D.0!BS54","v":0},{"$f":"'4'!BT54+A.0!BT54+B.0!BT54+'C.0'!BT54+D.0!BT54","v":0},{"$f":"'4'!BU54+A.0!BU54+B.0!BU54+'C.0'!BU54+D.0!BU54","v":0},{"$f":"'4'!BV54+A.0!BV54+B.0!BV54+'C.0'!BV54+D.0!BV54","v":0},{"$f":"'4'!BW54+A.0!BW54+B.0!BW54+'C.0'!BW54+D.0!BW54","v":0},{"$f":"'4'!BX54+A.0!BX54+B.0!BX54+'C.0'!BX54+D.0!BX54","v":0},{"$f":"'4'!BY54+A.0!BY54+B.0!BY54+'C.0'!BY54+D.0!BY54","v":0},{"$f":"'4'!BZ54+A.0!BZ54+B.0!BZ54+'C.0'!BZ54+D.0!BZ54","v":0},{"$f":"'4'!CA54+A.0!CA54+B.0!CA54+'C.0'!CA54+D.0!CA54","v":0},{"$f":"'4'!CB54+A.0!CB54+B.0!CB54+'C.0'!CB54+D.0!CB54","v":0},{"$f":"'4'!CC54+A.0!CC54+B.0!CC54+'C.0'!CC54+D.0!CC54","v":0},{"$f":"'4'!CD54+A.0!CD54+B.0!CD54+'C.0'!CD54+D.0!CD54","v":0},{"$f":"'4'!CE54+A.0!CE54+B.0!CE54+'C.0'!CE54+D.0!CE54","v":0},{"$f":"'4'!CF54+A.0!CF54+B.0!CF54+'C.0'!CF54+D.0!CF54","v":0},{"$f":"'4'!CG54+A.0!CG54+B.0!CG54+'C.0'!CG54+D.0!CG54","v":0},{"$f":"'4'!CH54+A.0!CH54+B.0!CH54+'C.0'!CH54+D.0!CH54","v":0},{"$f":"'4'!CI54+A.0!CI54+B.0!CI54+'C.0'!CI54+D.0!CI54","v":0},{"$f":"'4'!CJ54+A.0!CJ54+B.0!CJ54+'C.0'!CJ54+D.0!CJ54","v":0},{"$f":"'4'!CK54+A.0!CK54+B.0!CK54+'C.0'!CK54+D.0!CK54","v":0},{"$f":"'4'!CL54+A.0!CL54+B.0!CL54+'C.0'!CL54+D.0!CL54","v":0},{"$f":"'4'!CM54+A.0!CM54+B.0!CM54+'C.0'!CM54+D.0!CM54","v":0},{"$f":"'4'!CN54+A.0!CN54+B.0!CN54+'C.0'!CN54+D.0!CN54","v":0},{"$f":"'4'!CO54+A.0!CO54+B.0!CO54+'C.0'!CO54+D.0!CO54","v":0},{"$f":"'4'!CP54+A.0!CP54+B.0!CP54+'C.0'!CP54+D.0!CP54","v":0},{"$f":"'4'!CQ54+A.0!CQ54+B.0!CQ54+'C.0'!CQ54+D.0!CQ54","v":0},{"$f":"'4'!CR54+A.0!CR54+B.0!CR54+'C.0'!CR54+D.0!CR54","v":0},{"$f":"'4'!CS54+A.0!CS54+B.0!CS54+'C.0'!CS54+D.0!CS54","v":0},{"$f":"'4'!CT54+A.0!CT54+B.0!CT54+'C.0'!CT54+D.0!CT54","v":0},{"$f":"'4'!CU54+A.0!CU54+B.0!CU54+'C.0'!CU54+D.0!CU54","v":0},{"$f":"'4'!CV54+A.0!CV54+B.0!CV54+'C.0'!CV54+D.0!CV54","v":0},{"$f":"'4'!CW54+A.0!CW54+B.0!CW54+'C.0'!CW54+D.0!CW54","v":0},{"$f":"'4'!CX54+A.0!CX54+B.0!CX54+'C.0'!CX54+D.0!CX54","v":0},{"$f":"'4'!CY54+A.0!CY54+B.0!CY54+'C.0'!CY54+D.0!CY54","v":0},{"$f":"'4'!CZ54+A.0!CZ54+B.0!CZ54+'C.0'!CZ54+D.0!CZ54","v":0},{"$f":"'4'!DA54+A.0!DA54+B.0!DA54+'C.0'!DA54+D.0!DA54","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"F55+NPV(SDN,G55:INDEX(G55:DA55,PAL))","v":0},0,{"$f":"'4'!F55+A.0!F55+B.0!F55+'C.0'!F55+D.0!F55","v":0},{"$f":"'4'!G55+A.0!G55+B.0!G55+'C.0'!G55+D.0!G55","v":0},{"$f":"'4'!H55+A.0!H55+B.0!H55+'C.0'!H55+D.0!H55","v":0},{"$f":"'4'!I55+A.0!I55+B.0!I55+'C.0'!I55+D.0!I55","v":0},{"$f":"'4'!J55+A.0!J55+B.0!J55+'C.0'!J55+D.0!J55","v":0},{"$f":"'4'!K55+A.0!K55+B.0!K55+'C.0'!K55+D.0!K55","v":0},{"$f":"'4'!L55+A.0!L55+B.0!L55+'C.0'!L55+D.0!L55","v":0},{"$f":"'4'!M55+A.0!M55+B.0!M55+'C.0'!M55+D.0!M55","v":0},{"$f":"'4'!N55+A.0!N55+B.0!N55+'C.0'!N55+D.0!N55","v":0},{"$f":"'4'!O55+A.0!O55+B.0!O55+'C.0'!O55+D.0!O55","v":0},{"$f":"'4'!P55+A.0!P55+B.0!P55+'C.0'!P55+D.0!P55","v":0},{"$f":"'4'!Q55+A.0!Q55+B.0!Q55+'C.0'!Q55+D.0!Q55","v":0},{"$f":"'4'!R55+A.0!R55+B.0!R55+'C.0'!R55+D.0!R55","v":0},{"$f":"'4'!S55+A.0!S55+B.0!S55+'C.0'!S55+D.0!S55","v":0},{"$f":"'4'!T55+A.0!T55+B.0!T55+'C.0'!T55+D.0!T55","v":0},{"$f":"'4'!U55+A.0!U55+B.0!U55+'C.0'!U55+D.0!U55","v":0},{"$f":"'4'!V55+A.0!V55+B.0!V55+'C.0'!V55+D.0!V55","v":0},{"$f":"'4'!W55+A.0!W55+B.0!W55+'C.0'!W55+D.0!W55","v":0},{"$f":"'4'!X55+A.0!X55+B.0!X55+'C.0'!X55+D.0!X55","v":0},{"$f":"'4'!Y55+A.0!Y55+B.0!Y55+'C.0'!Y55+D.0!Y55","v":0},{"$f":"'4'!Z55+A.0!Z55+B.0!Z55+'C.0'!Z55+D.0!Z55","v":0},{"$f":"'4'!AA55+A.0!AA55+B.0!AA55+'C.0'!AA55+D.0!AA55","v":0},{"$f":"'4'!AB55+A.0!AB55+B.0!AB55+'C.0'!AB55+D.0!AB55","v":0},{"$f":"'4'!AC55+A.0!AC55+B.0!AC55+'C.0'!AC55+D.0!AC55","v":0},{"$f":"'4'!AD55+A.0!AD55+B.0!AD55+'C.0'!AD55+D.0!AD55","v":0},{"$f":"'4'!AE55+A.0!AE55+B.0!AE55+'C.0'!AE55+D.0!AE55","v":0},{"$f":"'4'!AF55+A.0!AF55+B.0!AF55+'C.0'!AF55+D.0!AF55","v":0},{"$f":"'4'!AG55+A.0!AG55+B.0!AG55+'C.0'!AG55+D.0!AG55","v":0},{"$f":"'4'!AH55+A.0!AH55+B.0!AH55+'C.0'!AH55+D.0!AH55","v":0},{"$f":"'4'!AI55+A.0!AI55+B.0!AI55+'C.0'!AI55+D.0!AI55","v":0},{"$f":"'4'!AJ55+A.0!AJ55+B.0!AJ55+'C.0'!AJ55+D.0!AJ55","v":0},{"$f":"'4'!AK55+A.0!AK55+B.0!AK55+'C.0'!AK55+D.0!AK55","v":0},{"$f":"'4'!AL55+A.0!AL55+B.0!AL55+'C.0'!AL55+D.0!AL55","v":0},{"$f":"'4'!AM55+A.0!AM55+B.0!AM55+'C.0'!AM55+D.0!AM55","v":0},{"$f":"'4'!AN55+A.0!AN55+B.0!AN55+'C.0'!AN55+D.0!AN55","v":0},{"$f":"'4'!AO55+A.0!AO55+B.0!AO55+'C.0'!AO55+D.0!AO55","v":0},{"$f":"'4'!AP55+A.0!AP55+B.0!AP55+'C.0'!AP55+D.0!AP55","v":0},{"$f":"'4'!AQ55+A.0!AQ55+B.0!AQ55+'C.0'!AQ55+D.0!AQ55","v":0},{"$f":"'4'!AR55+A.0!AR55+B.0!AR55+'C.0'!AR55+D.0!AR55","v":0},{"$f":"'4'!AS55+A.0!AS55+B.0!AS55+'C.0'!AS55+D.0!AS55","v":0},{"$f":"'4'!AT55+A.0!AT55+B.0!AT55+'C.0'!AT55+D.0!AT55","v":0},{"$f":"'4'!AU55+A.0!AU55+B.0!AU55+'C.0'!AU55+D.0!AU55","v":0},{"$f":"'4'!AV55+A.0!AV55+B.0!AV55+'C.0'!AV55+D.0!AV55","v":0},{"$f":"'4'!AW55+A.0!AW55+B.0!AW55+'C.0'!AW55+D.0!AW55","v":0},{"$f":"'4'!AX55+A.0!AX55+B.0!AX55+'C.0'!AX55+D.0!AX55","v":0},{"$f":"'4'!AY55+A.0!AY55+B.0!AY55+'C.0'!AY55+D.0!AY55","v":0},{"$f":"'4'!AZ55+A.0!AZ55+B.0!AZ55+'C.0'!AZ55+D.0!AZ55","v":0},{"$f":"'4'!BA55+A.0!BA55+B.0!BA55+'C.0'!BA55+D.0!BA55","v":0},{"$f":"'4'!BB55+A.0!BB55+B.0!BB55+'C.0'!BB55+D.0!BB55","v":0},{"$f":"'4'!BC55+A.0!BC55+B.0!BC55+'C.0'!BC55+D.0!BC55","v":0},{"$f":"'4'!BD55+A.0!BD55+B.0!BD55+'C.0'!BD55+D.0!BD55","v":0},{"$f":"'4'!BE55+A.0!BE55+B.0!BE55+'C.0'!BE55+D.0!BE55","v":0},{"$f":"'4'!BF55+A.0!BF55+B.0!BF55+'C.0'!BF55+D.0!BF55","v":0},{"$f":"'4'!BG55+A.0!BG55+B.0!BG55+'C.0'!BG55+D.0!BG55","v":0},{"$f":"'4'!BH55+A.0!BH55+B.0!BH55+'C.0'!BH55+D.0!BH55","v":0},{"$f":"'4'!BI55+A.0!BI55+B.0!BI55+'C.0'!BI55+D.0!BI55","v":0},{"$f":"'4'!BJ55+A.0!BJ55+B.0!BJ55+'C.0'!BJ55+D.0!BJ55","v":0},{"$f":"'4'!BK55+A.0!BK55+B.0!BK55+'C.0'!BK55+D.0!BK55","v":0},{"$f":"'4'!BL55+A.0!BL55+B.0!BL55+'C.0'!BL55+D.0!BL55","v":0},{"$f":"'4'!BM55+A.0!BM55+B.0!BM55+'C.0'!BM55+D.0!BM55","v":0},{"$f":"'4'!BN55+A.0!BN55+B.0!BN55+'C.0'!BN55+D.0!BN55","v":0},{"$f":"'4'!BO55+A.0!BO55+B.0!BO55+'C.0'!BO55+D.0!BO55","v":0},{"$f":"'4'!BP55+A.0!BP55+B.0!BP55+'C.0'!BP55+D.0!BP55","v":0},{"$f":"'4'!BQ55+A.0!BQ55+B.0!BQ55+'C.0'!BQ55+D.0!BQ55","v":0},{"$f":"'4'!BR55+A.0!BR55+B.0!BR55+'C.0'!BR55+D.0!BR55","v":0},{"$f":"'4'!BS55+A.0!BS55+B.0!BS55+'C.0'!BS55+D.0!BS55","v":0},{"$f":"'4'!BT55+A.0!BT55+B.0!BT55+'C.0'!BT55+D.0!BT55","v":0},{"$f":"'4'!BU55+A.0!BU55+B.0!BU55+'C.0'!BU55+D.0!BU55","v":0},{"$f":"'4'!BV55+A.0!BV55+B.0!BV55+'C.0'!BV55+D.0!BV55","v":0},{"$f":"'4'!BW55+A.0!BW55+B.0!BW55+'C.0'!BW55+D.0!BW55","v":0},{"$f":"'4'!BX55+A.0!BX55+B.0!BX55+'C.0'!BX55+D.0!BX55","v":0},{"$f":"'4'!BY55+A.0!BY55+B.0!BY55+'C.0'!BY55+D.0!BY55","v":0},{"$f":"'4'!BZ55+A.0!BZ55+B.0!BZ55+'C.0'!BZ55+D.0!BZ55","v":0},{"$f":"'4'!CA55+A.0!CA55+B.0!CA55+'C.0'!CA55+D.0!CA55","v":0},{"$f":"'4'!CB55+A.0!CB55+B.0!CB55+'C.0'!CB55+D.0!CB55","v":0},{"$f":"'4'!CC55+A.0!CC55+B.0!CC55+'C.0'!CC55+D.0!CC55","v":0},{"$f":"'4'!CD55+A.0!CD55+B.0!CD55+'C.0'!CD55+D.0!CD55","v":0},{"$f":"'4'!CE55+A.0!CE55+B.0!CE55+'C.0'!CE55+D.0!CE55","v":0},{"$f":"'4'!CF55+A.0!CF55+B.0!CF55+'C.0'!CF55+D.0!CF55","v":0},{"$f":"'4'!CG55+A.0!CG55+B.0!CG55+'C.0'!CG55+D.0!CG55","v":0},{"$f":"'4'!CH55+A.0!CH55+B.0!CH55+'C.0'!CH55+D.0!CH55","v":0},{"$f":"'4'!CI55+A.0!CI55+B.0!CI55+'C.0'!CI55+D.0!CI55","v":0},{"$f":"'4'!CJ55+A.0!CJ55+B.0!CJ55+'C.0'!CJ55+D.0!CJ55","v":0},{"$f":"'4'!CK55+A.0!CK55+B.0!CK55+'C.0'!CK55+D.0!CK55","v":0},{"$f":"'4'!CL55+A.0!CL55+B.0!CL55+'C.0'!CL55+D.0!CL55","v":0},{"$f":"'4'!CM55+A.0!CM55+B.0!CM55+'C.0'!CM55+D.0!CM55","v":0},{"$f":"'4'!CN55+A.0!CN55+B.0!CN55+'C.0'!CN55+D.0!CN55","v":0},{"$f":"'4'!CO55+A.0!CO55+B.0!CO55+'C.0'!CO55+D.0!CO55","v":0},{"$f":"'4'!CP55+A.0!CP55+B.0!CP55+'C.0'!CP55+D.0!CP55","v":0},{"$f":"'4'!CQ55+A.0!CQ55+B.0!CQ55+'C.0'!CQ55+D.0!CQ55","v":0},{"$f":"'4'!CR55+A.0!CR55+B.0!CR55+'C.0'!CR55+D.0!CR55","v":0},{"$f":"'4'!CS55+A.0!CS55+B.0!CS55+'C.0'!CS55+D.0!CS55","v":0},{"$f":"'4'!CT55+A.0!CT55+B.0!CT55+'C.0'!CT55+D.0!CT55","v":0},{"$f":"'4'!CU55+A.0!CU55+B.0!CU55+'C.0'!CU55+D.0!CU55","v":0},{"$f":"'4'!CV55+A.0!CV55+B.0!CV55+'C.0'!CV55+D.0!CV55","v":0},{"$f":"'4'!CW55+A.0!CW55+B.0!CW55+'C.0'!CW55+D.0!CW55","v":0},{"$f":"'4'!CX55+A.0!CX55+B.0!CX55+'C.0'!CX55+D.0!CX55","v":0},{"$f":"'4'!CY55+A.0!CY55+B.0!CY55+'C.0'!CY55+D.0!CY55","v":0},{"$f":"'4'!CZ55+A.0!CZ55+B.0!CZ55+'C.0'!CZ55+D.0!CZ55","v":0},{"$f":"'4'!DA55+A.0!DA55+B.0!DA55+'C.0'!DA55+D.0!DA55","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"ROUND(SUM(D57:D59),0)","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK57:AK59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW57:CW59),0)","v":0},{"$f":"ROUND(SUM(CX57:CX59),0)","v":0},{"$f":"ROUND(SUM(CY57:CY59),0)","v":0},{"$f":"ROUND(SUM(CZ57:CZ59),0)","v":0},{"$f":"ROUND(SUM(DA57:DA59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F57+NPV(SDN,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F57:$DA57)","v":0},{"$f":"'4'!F57+A.0!F57+B.0!F57+'C.0'!F57+D.0!F57","v":0},{"$f":"'4'!G57+A.0!G57+B.0!G57+'C.0'!G57+D.0!G57","v":0},{"$f":"'4'!H57+A.0!H57+B.0!H57+'C.0'!H57+D.0!H57","v":0},{"$f":"'4'!I57+A.0!I57+B.0!I57+'C.0'!I57+D.0!I57","v":0},{"$f":"'4'!J57+A.0!J57+B.0!J57+'C.0'!J57+D.0!J57","v":0},{"$f":"'4'!K57+A.0!K57+B.0!K57+'C.0'!K57+D.0!K57","v":0},{"$f":"'4'!L57+A.0!L57+B.0!L57+'C.0'!L57+D.0!L57","v":0},{"$f":"'4'!M57+A.0!M57+B.0!M57+'C.0'!M57+D.0!M57","v":0},{"$f":"'4'!N57+A.0!N57+B.0!N57+'C.0'!N57+D.0!N57","v":0},{"$f":"'4'!O57+A.0!O57+B.0!O57+'C.0'!O57+D.0!O57","v":0},{"$f":"'4'!P57+A.0!P57+B.0!P57+'C.0'!P57+D.0!P57","v":0},{"$f":"'4'!Q57+A.0!Q57+B.0!Q57+'C.0'!Q57+D.0!Q57","v":0},{"$f":"'4'!R57+A.0!R57+B.0!R57+'C.0'!R57+D.0!R57","v":0},{"$f":"'4'!S57+A.0!S57+B.0!S57+'C.0'!S57+D.0!S57","v":0},{"$f":"'4'!T57+A.0!T57+B.0!T57+'C.0'!T57+D.0!T57","v":0},{"$f":"'4'!U57+A.0!U57+B.0!U57+'C.0'!U57+D.0!U57","v":0},{"$f":"'4'!V57+A.0!V57+B.0!V57+'C.0'!V57+D.0!V57","v":0},{"$f":"'4'!W57+A.0!W57+B.0!W57+'C.0'!W57+D.0!W57","v":0},{"$f":"'4'!X57+A.0!X57+B.0!X57+'C.0'!X57+D.0!X57","v":0},{"$f":"'4'!Y57+A.0!Y57+B.0!Y57+'C.0'!Y57+D.0!Y57","v":0},{"$f":"'4'!Z57+A.0!Z57+B.0!Z57+'C.0'!Z57+D.0!Z57","v":0},{"$f":"'4'!AA57+A.0!AA57+B.0!AA57+'C.0'!AA57+D.0!AA57","v":0},{"$f":"'4'!AB57+A.0!AB57+B.0!AB57+'C.0'!AB57+D.0!AB57","v":0},{"$f":"'4'!AC57+A.0!AC57+B.0!AC57+'C.0'!AC57+D.0!AC57","v":0},{"$f":"'4'!AD57+A.0!AD57+B.0!AD57+'C.0'!AD57+D.0!AD57","v":0},{"$f":"'4'!AE57+A.0!AE57+B.0!AE57+'C.0'!AE57+D.0!AE57","v":0},{"$f":"'4'!AF57+A.0!AF57+B.0!AF57+'C.0'!AF57+D.0!AF57","v":0},{"$f":"'4'!AG57+A.0!AG57+B.0!AG57+'C.0'!AG57+D.0!AG57","v":0},{"$f":"'4'!AH57+A.0!AH57+B.0!AH57+'C.0'!AH57+D.0!AH57","v":0},{"$f":"'4'!AI57+A.0!AI57+B.0!AI57+'C.0'!AI57+D.0!AI57","v":0},{"$f":"'4'!AJ57+A.0!AJ57+B.0!AJ57+'C.0'!AJ57+D.0!AJ57","v":0},{"$f":"'4'!AK57+A.0!AK57+B.0!AK57+'C.0'!AK57+D.0!AK57","v":0},{"$f":"'4'!AL57+A.0!AL57+B.0!AL57+'C.0'!AL57+D.0!AL57","v":0},{"$f":"'4'!AM57+A.0!AM57+B.0!AM57+'C.0'!AM57+D.0!AM57","v":0},{"$f":"'4'!AN57+A.0!AN57+B.0!AN57+'C.0'!AN57+D.0!AN57","v":0},{"$f":"'4'!AO57+A.0!AO57+B.0!AO57+'C.0'!AO57+D.0!AO57","v":0},{"$f":"'4'!AP57+A.0!AP57+B.0!AP57+'C.0'!AP57+D.0!AP57","v":0},{"$f":"'4'!AQ57+A.0!AQ57+B.0!AQ57+'C.0'!AQ57+D.0!AQ57","v":0},{"$f":"'4'!AR57+A.0!AR57+B.0!AR57+'C.0'!AR57+D.0!AR57","v":0},{"$f":"'4'!AS57+A.0!AS57+B.0!AS57+'C.0'!AS57+D.0!AS57","v":0},{"$f":"'4'!AT57+A.0!AT57+B.0!AT57+'C.0'!AT57+D.0!AT57","v":0},{"$f":"'4'!AU57+A.0!AU57+B.0!AU57+'C.0'!AU57+D.0!AU57","v":0},{"$f":"'4'!AV57+A.0!AV57+B.0!AV57+'C.0'!AV57+D.0!AV57","v":0},{"$f":"'4'!AW57+A.0!AW57+B.0!AW57+'C.0'!AW57+D.0!AW57","v":0},{"$f":"'4'!AX57+A.0!AX57+B.0!AX57+'C.0'!AX57+D.0!AX57","v":0},{"$f":"'4'!AY57+A.0!AY57+B.0!AY57+'C.0'!AY57+D.0!AY57","v":0},{"$f":"'4'!AZ57+A.0!AZ57+B.0!AZ57+'C.0'!AZ57+D.0!AZ57","v":0},{"$f":"'4'!BA57+A.0!BA57+B.0!BA57+'C.0'!BA57+D.0!BA57","v":0},{"$f":"'4'!BB57+A.0!BB57+B.0!BB57+'C.0'!BB57+D.0!BB57","v":0},{"$f":"'4'!BC57+A.0!BC57+B.0!BC57+'C.0'!BC57+D.0!BC57","v":0},{"$f":"'4'!BD57+A.0!BD57+B.0!BD57+'C.0'!BD57+D.0!BD57","v":0},{"$f":"'4'!BE57+A.0!BE57+B.0!BE57+'C.0'!BE57+D.0!BE57","v":0},{"$f":"'4'!BF57+A.0!BF57+B.0!BF57+'C.0'!BF57+D.0!BF57","v":0},{"$f":"'4'!BG57+A.0!BG57+B.0!BG57+'C.0'!BG57+D.0!BG57","v":0},{"$f":"'4'!BH57+A.0!BH57+B.0!BH57+'C.0'!BH57+D.0!BH57","v":0},{"$f":"'4'!BI57+A.0!BI57+B.0!BI57+'C.0'!BI57+D.0!BI57","v":0},{"$f":"'4'!BJ57+A.0!BJ57+B.0!BJ57+'C.0'!BJ57+D.0!BJ57","v":0},{"$f":"'4'!BK57+A.0!BK57+B.0!BK57+'C.0'!BK57+D.0!BK57","v":0},{"$f":"'4'!BL57+A.0!BL57+B.0!BL57+'C.0'!BL57+D.0!BL57","v":0},{"$f":"'4'!BM57+A.0!BM57+B.0!BM57+'C.0'!BM57+D.0!BM57","v":0},{"$f":"'4'!BN57+A.0!BN57+B.0!BN57+'C.0'!BN57+D.0!BN57","v":0},{"$f":"'4'!BO57+A.0!BO57+B.0!BO57+'C.0'!BO57+D.0!BO57","v":0},{"$f":"'4'!BP57+A.0!BP57+B.0!BP57+'C.0'!BP57+D.0!BP57","v":0},{"$f":"'4'!BQ57+A.0!BQ57+B.0!BQ57+'C.0'!BQ57+D.0!BQ57","v":0},{"$f":"'4'!BR57+A.0!BR57+B.0!BR57+'C.0'!BR57+D.0!BR57","v":0},{"$f":"'4'!BS57+A.0!BS57+B.0!BS57+'C.0'!BS57+D.0!BS57","v":0},{"$f":"'4'!BT57+A.0!BT57+B.0!BT57+'C.0'!BT57+D.0!BT57","v":0},{"$f":"'4'!BU57+A.0!BU57+B.0!BU57+'C.0'!BU57+D.0!BU57","v":0},{"$f":"'4'!BV57+A.0!BV57+B.0!BV57+'C.0'!BV57+D.0!BV57","v":0},{"$f":"'4'!BW57+A.0!BW57+B.0!BW57+'C.0'!BW57+D.0!BW57","v":0},{"$f":"'4'!BX57+A.0!BX57+B.0!BX57+'C.0'!BX57+D.0!BX57","v":0},{"$f":"'4'!BY57+A.0!BY57+B.0!BY57+'C.0'!BY57+D.0!BY57","v":0},{"$f":"'4'!BZ57+A.0!BZ57+B.0!BZ57+'C.0'!BZ57+D.0!BZ57","v":0},{"$f":"'4'!CA57+A.0!CA57+B.0!CA57+'C.0'!CA57+D.0!CA57","v":0},{"$f":"'4'!CB57+A.0!CB57+B.0!CB57+'C.0'!CB57+D.0!CB57","v":0},{"$f":"'4'!CC57+A.0!CC57+B.0!CC57+'C.0'!CC57+D.0!CC57","v":0},{"$f":"'4'!CD57+A.0!CD57+B.0!CD57+'C.0'!CD57+D.0!CD57","v":0},{"$f":"'4'!CE57+A.0!CE57+B.0!CE57+'C.0'!CE57+D.0!CE57","v":0},{"$f":"'4'!CF57+A.0!CF57+B.0!CF57+'C.0'!CF57+D.0!CF57","v":0},{"$f":"'4'!CG57+A.0!CG57+B.0!CG57+'C.0'!CG57+D.0!CG57","v":0},{"$f":"'4'!CH57+A.0!CH57+B.0!CH57+'C.0'!CH57+D.0!CH57","v":0},{"$f":"'4'!CI57+A.0!CI57+B.0!CI57+'C.0'!CI57+D.0!CI57","v":0},{"$f":"'4'!CJ57+A.0!CJ57+B.0!CJ57+'C.0'!CJ57+D.0!CJ57","v":0},{"$f":"'4'!CK57+A.0!CK57+B.0!CK57+'C.0'!CK57+D.0!CK57","v":0},{"$f":"'4'!CL57+A.0!CL57+B.0!CL57+'C.0'!CL57+D.0!CL57","v":0},{"$f":"'4'!CM57+A.0!CM57+B.0!CM57+'C.0'!CM57+D.0!CM57","v":0},{"$f":"'4'!CN57+A.0!CN57+B.0!CN57+'C.0'!CN57+D.0!CN57","v":0},{"$f":"'4'!CO57+A.0!CO57+B.0!CO57+'C.0'!CO57+D.0!CO57","v":0},{"$f":"'4'!CP57+A.0!CP57+B.0!CP57+'C.0'!CP57+D.0!CP57","v":0},{"$f":"'4'!CQ57+A.0!CQ57+B.0!CQ57+'C.0'!CQ57+D.0!CQ57","v":0},{"$f":"'4'!CR57+A.0!CR57+B.0!CR57+'C.0'!CR57+D.0!CR57","v":0},{"$f":"'4'!CS57+A.0!CS57+B.0!CS57+'C.0'!CS57+D.0!CS57","v":0},{"$f":"'4'!CT57+A.0!CT57+B.0!CT57+'C.0'!CT57+D.0!CT57","v":0},{"$f":"'4'!CU57+A.0!CU57+B.0!CU57+'C.0'!CU57+D.0!CU57","v":0},{"$f":"'4'!CV57+A.0!CV57+B.0!CV57+'C.0'!CV57+D.0!CV57","v":0},{"$f":"'4'!CW57+A.0!CW57+B.0!CW57+'C.0'!CW57+D.0!CW57","v":0},{"$f":"'4'!CX57+A.0!CX57+B.0!CX57+'C.0'!CX57+D.0!CX57","v":0},{"$f":"'4'!CY57+A.0!CY57+B.0!CY57+'C.0'!CY57+D.0!CY57","v":0},{"$f":"'4'!CZ57+A.0!CZ57+B.0!CZ57+'C.0'!CZ57+D.0!CZ57","v":0},{"$f":"'4'!DA57+A.0!DA57+B.0!DA57+'C.0'!DA57+D.0!DA57","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F58+NPV(SDN,G58:INDEX(G58:DA58,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F58:$DA58)","v":0},{"$f":"'4'!F58+A.0!F58+B.0!F58+'C.0'!F58+D.0!F58","v":0},{"$f":"'4'!G58+A.0!G58+B.0!G58+'C.0'!G58+D.0!G58","v":0},{"$f":"'4'!H58+A.0!H58+B.0!H58+'C.0'!H58+D.0!H58","v":0},{"$f":"'4'!I58+A.0!I58+B.0!I58+'C.0'!I58+D.0!I58","v":0},{"$f":"'4'!J58+A.0!J58+B.0!J58+'C.0'!J58+D.0!J58","v":0},{"$f":"'4'!K58+A.0!K58+B.0!K58+'C.0'!K58+D.0!K58","v":0},{"$f":"'4'!L58+A.0!L58+B.0!L58+'C.0'!L58+D.0!L58","v":0},{"$f":"'4'!M58+A.0!M58+B.0!M58+'C.0'!M58+D.0!M58","v":0},{"$f":"'4'!N58+A.0!N58+B.0!N58+'C.0'!N58+D.0!N58","v":0},{"$f":"'4'!O58+A.0!O58+B.0!O58+'C.0'!O58+D.0!O58","v":0},{"$f":"'4'!P58+A.0!P58+B.0!P58+'C.0'!P58+D.0!P58","v":0},{"$f":"'4'!Q58+A.0!Q58+B.0!Q58+'C.0'!Q58+D.0!Q58","v":0},{"$f":"'4'!R58+A.0!R58+B.0!R58+'C.0'!R58+D.0!R58","v":0},{"$f":"'4'!S58+A.0!S58+B.0!S58+'C.0'!S58+D.0!S58","v":0},{"$f":"'4'!T58+A.0!T58+B.0!T58+'C.0'!T58+D.0!T58","v":0},{"$f":"'4'!U58+A.0!U58+B.0!U58+'C.0'!U58+D.0!U58","v":0},{"$f":"'4'!V58+A.0!V58+B.0!V58+'C.0'!V58+D.0!V58","v":0},{"$f":"'4'!W58+A.0!W58+B.0!W58+'C.0'!W58+D.0!W58","v":0},{"$f":"'4'!X58+A.0!X58+B.0!X58+'C.0'!X58+D.0!X58","v":0},{"$f":"'4'!Y58+A.0!Y58+B.0!Y58+'C.0'!Y58+D.0!Y58","v":0},{"$f":"'4'!Z58+A.0!Z58+B.0!Z58+'C.0'!Z58+D.0!Z58","v":0},{"$f":"'4'!AA58+A.0!AA58+B.0!AA58+'C.0'!AA58+D.0!AA58","v":0},{"$f":"'4'!AB58+A.0!AB58+B.0!AB58+'C.0'!AB58+D.0!AB58","v":0},{"$f":"'4'!AC58+A.0!AC58+B.0!AC58+'C.0'!AC58+D.0!AC58","v":0},{"$f":"'4'!AD58+A.0!AD58+B.0!AD58+'C.0'!AD58+D.0!AD58","v":0},{"$f":"'4'!AE58+A.0!AE58+B.0!AE58+'C.0'!AE58+D.0!AE58","v":0},{"$f":"'4'!AF58+A.0!AF58+B.0!AF58+'C.0'!AF58+D.0!AF58","v":0},{"$f":"'4'!AG58+A.0!AG58+B.0!AG58+'C.0'!AG58+D.0!AG58","v":0},{"$f":"'4'!AH58+A.0!AH58+B.0!AH58+'C.0'!AH58+D.0!AH58","v":0},{"$f":"'4'!AI58+A.0!AI58+B.0!AI58+'C.0'!AI58+D.0!AI58","v":0},{"$f":"'4'!AJ58+A.0!AJ58+B.0!AJ58+'C.0'!AJ58+D.0!AJ58","v":0},{"$f":"'4'!AK58+A.0!AK58+B.0!AK58+'C.0'!AK58+D.0!AK58","v":0},{"$f":"'4'!AL58+A.0!AL58+B.0!AL58+'C.0'!AL58+D.0!AL58","v":0},{"$f":"'4'!AM58+A.0!AM58+B.0!AM58+'C.0'!AM58+D.0!AM58","v":0},{"$f":"'4'!AN58+A.0!AN58+B.0!AN58+'C.0'!AN58+D.0!AN58","v":0},{"$f":"'4'!AO58+A.0!AO58+B.0!AO58+'C.0'!AO58+D.0!AO58","v":0},{"$f":"'4'!AP58+A.0!AP58+B.0!AP58+'C.0'!AP58+D.0!AP58","v":0},{"$f":"'4'!AQ58+A.0!AQ58+B.0!AQ58+'C.0'!AQ58+D.0!AQ58","v":0},{"$f":"'4'!AR58+A.0!AR58+B.0!AR58+'C.0'!AR58+D.0!AR58","v":0},{"$f":"'4'!AS58+A.0!AS58+B.0!AS58+'C.0'!AS58+D.0!AS58","v":0},{"$f":"'4'!AT58+A.0!AT58+B.0!AT58+'C.0'!AT58+D.0!AT58","v":0},{"$f":"'4'!AU58+A.0!AU58+B.0!AU58+'C.0'!AU58+D.0!AU58","v":0},{"$f":"'4'!AV58+A.0!AV58+B.0!AV58+'C.0'!AV58+D.0!AV58","v":0},{"$f":"'4'!AW58+A.0!AW58+B.0!AW58+'C.0'!AW58+D.0!AW58","v":0},{"$f":"'4'!AX58+A.0!AX58+B.0!AX58+'C.0'!AX58+D.0!AX58","v":0},{"$f":"'4'!AY58+A.0!AY58+B.0!AY58+'C.0'!AY58+D.0!AY58","v":0},{"$f":"'4'!AZ58+A.0!AZ58+B.0!AZ58+'C.0'!AZ58+D.0!AZ58","v":0},{"$f":"'4'!BA58+A.0!BA58+B.0!BA58+'C.0'!BA58+D.0!BA58","v":0},{"$f":"'4'!BB58+A.0!BB58+B.0!BB58+'C.0'!BB58+D.0!BB58","v":0},{"$f":"'4'!BC58+A.0!BC58+B.0!BC58+'C.0'!BC58+D.0!BC58","v":0},{"$f":"'4'!BD58+A.0!BD58+B.0!BD58+'C.0'!BD58+D.0!BD58","v":0},{"$f":"'4'!BE58+A.0!BE58+B.0!BE58+'C.0'!BE58+D.0!BE58","v":0},{"$f":"'4'!BF58+A.0!BF58+B.0!BF58+'C.0'!BF58+D.0!BF58","v":0},{"$f":"'4'!BG58+A.0!BG58+B.0!BG58+'C.0'!BG58+D.0!BG58","v":0},{"$f":"'4'!BH58+A.0!BH58+B.0!BH58+'C.0'!BH58+D.0!BH58","v":0},{"$f":"'4'!BI58+A.0!BI58+B.0!BI58+'C.0'!BI58+D.0!BI58","v":0},{"$f":"'4'!BJ58+A.0!BJ58+B.0!BJ58+'C.0'!BJ58+D.0!BJ58","v":0},{"$f":"'4'!BK58+A.0!BK58+B.0!BK58+'C.0'!BK58+D.0!BK58","v":0},{"$f":"'4'!BL58+A.0!BL58+B.0!BL58+'C.0'!BL58+D.0!BL58","v":0},{"$f":"'4'!BM58+A.0!BM58+B.0!BM58+'C.0'!BM58+D.0!BM58","v":0},{"$f":"'4'!BN58+A.0!BN58+B.0!BN58+'C.0'!BN58+D.0!BN58","v":0},{"$f":"'4'!BO58+A.0!BO58+B.0!BO58+'C.0'!BO58+D.0!BO58","v":0},{"$f":"'4'!BP58+A.0!BP58+B.0!BP58+'C.0'!BP58+D.0!BP58","v":0},{"$f":"'4'!BQ58+A.0!BQ58+B.0!BQ58+'C.0'!BQ58+D.0!BQ58","v":0},{"$f":"'4'!BR58+A.0!BR58+B.0!BR58+'C.0'!BR58+D.0!BR58","v":0},{"$f":"'4'!BS58+A.0!BS58+B.0!BS58+'C.0'!BS58+D.0!BS58","v":0},{"$f":"'4'!BT58+A.0!BT58+B.0!BT58+'C.0'!BT58+D.0!BT58","v":0},{"$f":"'4'!BU58+A.0!BU58+B.0!BU58+'C.0'!BU58+D.0!BU58","v":0},{"$f":"'4'!BV58+A.0!BV58+B.0!BV58+'C.0'!BV58+D.0!BV58","v":0},{"$f":"'4'!BW58+A.0!BW58+B.0!BW58+'C.0'!BW58+D.0!BW58","v":0},{"$f":"'4'!BX58+A.0!BX58+B.0!BX58+'C.0'!BX58+D.0!BX58","v":0},{"$f":"'4'!BY58+A.0!BY58+B.0!BY58+'C.0'!BY58+D.0!BY58","v":0},{"$f":"'4'!BZ58+A.0!BZ58+B.0!BZ58+'C.0'!BZ58+D.0!BZ58","v":0},{"$f":"'4'!CA58+A.0!CA58+B.0!CA58+'C.0'!CA58+D.0!CA58","v":0},{"$f":"'4'!CB58+A.0!CB58+B.0!CB58+'C.0'!CB58+D.0!CB58","v":0},{"$f":"'4'!CC58+A.0!CC58+B.0!CC58+'C.0'!CC58+D.0!CC58","v":0},{"$f":"'4'!CD58+A.0!CD58+B.0!CD58+'C.0'!CD58+D.0!CD58","v":0},{"$f":"'4'!CE58+A.0!CE58+B.0!CE58+'C.0'!CE58+D.0!CE58","v":0},{"$f":"'4'!CF58+A.0!CF58+B.0!CF58+'C.0'!CF58+D.0!CF58","v":0},{"$f":"'4'!CG58+A.0!CG58+B.0!CG58+'C.0'!CG58+D.0!CG58","v":0},{"$f":"'4'!CH58+A.0!CH58+B.0!CH58+'C.0'!CH58+D.0!CH58","v":0},{"$f":"'4'!CI58+A.0!CI58+B.0!CI58+'C.0'!CI58+D.0!CI58","v":0},{"$f":"'4'!CJ58+A.0!CJ58+B.0!CJ58+'C.0'!CJ58+D.0!CJ58","v":0},{"$f":"'4'!CK58+A.0!CK58+B.0!CK58+'C.0'!CK58+D.0!CK58","v":0},{"$f":"'4'!CL58+A.0!CL58+B.0!CL58+'C.0'!CL58+D.0!CL58","v":0},{"$f":"'4'!CM58+A.0!CM58+B.0!CM58+'C.0'!CM58+D.0!CM58","v":0},{"$f":"'4'!CN58+A.0!CN58+B.0!CN58+'C.0'!CN58+D.0!CN58","v":0},{"$f":"'4'!CO58+A.0!CO58+B.0!CO58+'C.0'!CO58+D.0!CO58","v":0},{"$f":"'4'!CP58+A.0!CP58+B.0!CP58+'C.0'!CP58+D.0!CP58","v":0},{"$f":"'4'!CQ58+A.0!CQ58+B.0!CQ58+'C.0'!CQ58+D.0!CQ58","v":0},{"$f":"'4'!CR58+A.0!CR58+B.0!CR58+'C.0'!CR58+D.0!CR58","v":0},{"$f":"'4'!CS58+A.0!CS58+B.0!CS58+'C.0'!CS58+D.0!CS58","v":0},{"$f":"'4'!CT58+A.0!CT58+B.0!CT58+'C.0'!CT58+D.0!CT58","v":0},{"$f":"'4'!CU58+A.0!CU58+B.0!CU58+'C.0'!CU58+D.0!CU58","v":0},{"$f":"'4'!CV58+A.0!CV58+B.0!CV58+'C.0'!CV58+D.0!CV58","v":0},{"$f":"'4'!CW58+A.0!CW58+B.0!CW58+'C.0'!CW58+D.0!CW58","v":0},{"$f":"'4'!CX58+A.0!CX58+B.0!CX58+'C.0'!CX58+D.0!CX58","v":0},{"$f":"'4'!CY58+A.0!CY58+B.0!CY58+'C.0'!CY58+D.0!CY58","v":0},{"$f":"'4'!CZ58+A.0!CZ58+B.0!CZ58+'C.0'!CZ58+D.0!CZ58","v":0},{"$f":"'4'!DA58+A.0!DA58+B.0!DA58+'C.0'!DA58+D.0!DA58","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"F59+NPV(SDN,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F59:$DA59)","v":0},{"$f":"'4'!F59+A.0!F59+B.0!F59+'C.0'!F59+D.0!F59","v":0},{"$f":"'4'!G59+A.0!G59+B.0!G59+'C.0'!G59+D.0!G59","v":0},{"$f":"'4'!H59+A.0!H59+B.0!H59+'C.0'!H59+D.0!H59","v":0},{"$f":"'4'!I59+A.0!I59+B.0!I59+'C.0'!I59+D.0!I59","v":0},{"$f":"'4'!J59+A.0!J59+B.0!J59+'C.0'!J59+D.0!J59","v":0},{"$f":"'4'!K59+A.0!K59+B.0!K59+'C.0'!K59+D.0!K59","v":0},{"$f":"'4'!L59+A.0!L59+B.0!L59+'C.0'!L59+D.0!L59","v":0},{"$f":"'4'!M59+A.0!M59+B.0!M59+'C.0'!M59+D.0!M59","v":0},{"$f":"'4'!N59+A.0!N59+B.0!N59+'C.0'!N59+D.0!N59","v":0},{"$f":"'4'!O59+A.0!O59+B.0!O59+'C.0'!O59+D.0!O59","v":0},{"$f":"'4'!P59+A.0!P59+B.0!P59+'C.0'!P59+D.0!P59","v":0},{"$f":"'4'!Q59+A.0!Q59+B.0!Q59+'C.0'!Q59+D.0!Q59","v":0},{"$f":"'4'!R59+A.0!R59+B.0!R59+'C.0'!R59+D.0!R59","v":0},{"$f":"'4'!S59+A.0!S59+B.0!S59+'C.0'!S59+D.0!S59","v":0},{"$f":"'4'!T59+A.0!T59+B.0!T59+'C.0'!T59+D.0!T59","v":0},{"$f":"'4'!U59+A.0!U59+B.0!U59+'C.0'!U59+D.0!U59","v":0},{"$f":"'4'!V59+A.0!V59+B.0!V59+'C.0'!V59+D.0!V59","v":0},{"$f":"'4'!W59+A.0!W59+B.0!W59+'C.0'!W59+D.0!W59","v":0},{"$f":"'4'!X59+A.0!X59+B.0!X59+'C.0'!X59+D.0!X59","v":0},{"$f":"'4'!Y59+A.0!Y59+B.0!Y59+'C.0'!Y59+D.0!Y59","v":0},{"$f":"'4'!Z59+A.0!Z59+B.0!Z59+'C.0'!Z59+D.0!Z59","v":0},{"$f":"'4'!AA59+A.0!AA59+B.0!AA59+'C.0'!AA59+D.0!AA59","v":0},{"$f":"'4'!AB59+A.0!AB59+B.0!AB59+'C.0'!AB59+D.0!AB59","v":0},{"$f":"'4'!AC59+A.0!AC59+B.0!AC59+'C.0'!AC59+D.0!AC59","v":0},{"$f":"'4'!AD59+A.0!AD59+B.0!AD59+'C.0'!AD59+D.0!AD59","v":0},{"$f":"'4'!AE59+A.0!AE59+B.0!AE59+'C.0'!AE59+D.0!AE59","v":0},{"$f":"'4'!AF59+A.0!AF59+B.0!AF59+'C.0'!AF59+D.0!AF59","v":0},{"$f":"'4'!AG59+A.0!AG59+B.0!AG59+'C.0'!AG59+D.0!AG59","v":0},{"$f":"'4'!AH59+A.0!AH59+B.0!AH59+'C.0'!AH59+D.0!AH59","v":0},{"$f":"'4'!AI59+A.0!AI59+B.0!AI59+'C.0'!AI59+D.0!AI59","v":0},{"$f":"'4'!AJ59+A.0!AJ59+B.0!AJ59+'C.0'!AJ59+D.0!AJ59","v":0},{"$f":"'4'!AK59+A.0!AK59+B.0!AK59+'C.0'!AK59+D.0!AK59","v":0},{"$f":"'4'!AL59+A.0!AL59+B.0!AL59+'C.0'!AL59+D.0!AL59","v":0},{"$f":"'4'!AM59+A.0!AM59+B.0!AM59+'C.0'!AM59+D.0!AM59","v":0},{"$f":"'4'!AN59+A.0!AN59+B.0!AN59+'C.0'!AN59+D.0!AN59","v":0},{"$f":"'4'!AO59+A.0!AO59+B.0!AO59+'C.0'!AO59+D.0!AO59","v":0},{"$f":"'4'!AP59+A.0!AP59+B.0!AP59+'C.0'!AP59+D.0!AP59","v":0},{"$f":"'4'!AQ59+A.0!AQ59+B.0!AQ59+'C.0'!AQ59+D.0!AQ59","v":0},{"$f":"'4'!AR59+A.0!AR59+B.0!AR59+'C.0'!AR59+D.0!AR59","v":0},{"$f":"'4'!AS59+A.0!AS59+B.0!AS59+'C.0'!AS59+D.0!AS59","v":0},{"$f":"'4'!AT59+A.0!AT59+B.0!AT59+'C.0'!AT59+D.0!AT59","v":0},{"$f":"'4'!AU59+A.0!AU59+B.0!AU59+'C.0'!AU59+D.0!AU59","v":0},{"$f":"'4'!AV59+A.0!AV59+B.0!AV59+'C.0'!AV59+D.0!AV59","v":0},{"$f":"'4'!AW59+A.0!AW59+B.0!AW59+'C.0'!AW59+D.0!AW59","v":0},{"$f":"'4'!AX59+A.0!AX59+B.0!AX59+'C.0'!AX59+D.0!AX59","v":0},{"$f":"'4'!AY59+A.0!AY59+B.0!AY59+'C.0'!AY59+D.0!AY59","v":0},{"$f":"'4'!AZ59+A.0!AZ59+B.0!AZ59+'C.0'!AZ59+D.0!AZ59","v":0},{"$f":"'4'!BA59+A.0!BA59+B.0!BA59+'C.0'!BA59+D.0!BA59","v":0},{"$f":"'4'!BB59+A.0!BB59+B.0!BB59+'C.0'!BB59+D.0!BB59","v":0},{"$f":"'4'!BC59+A.0!BC59+B.0!BC59+'C.0'!BC59+D.0!BC59","v":0},{"$f":"'4'!BD59+A.0!BD59+B.0!BD59+'C.0'!BD59+D.0!BD59","v":0},{"$f":"'4'!BE59+A.0!BE59+B.0!BE59+'C.0'!BE59+D.0!BE59","v":0},{"$f":"'4'!BF59+A.0!BF59+B.0!BF59+'C.0'!BF59+D.0!BF59","v":0},{"$f":"'4'!BG59+A.0!BG59+B.0!BG59+'C.0'!BG59+D.0!BG59","v":0},{"$f":"'4'!BH59+A.0!BH59+B.0!BH59+'C.0'!BH59+D.0!BH59","v":0},{"$f":"'4'!BI59+A.0!BI59+B.0!BI59+'C.0'!BI59+D.0!BI59","v":0},{"$f":"'4'!BJ59+A.0!BJ59+B.0!BJ59+'C.0'!BJ59+D.0!BJ59","v":0},{"$f":"'4'!BK59+A.0!BK59+B.0!BK59+'C.0'!BK59+D.0!BK59","v":0},{"$f":"'4'!BL59+A.0!BL59+B.0!BL59+'C.0'!BL59+D.0!BL59","v":0},{"$f":"'4'!BM59+A.0!BM59+B.0!BM59+'C.0'!BM59+D.0!BM59","v":0},{"$f":"'4'!BN59+A.0!BN59+B.0!BN59+'C.0'!BN59+D.0!BN59","v":0},{"$f":"'4'!BO59+A.0!BO59+B.0!BO59+'C.0'!BO59+D.0!BO59","v":0},{"$f":"'4'!BP59+A.0!BP59+B.0!BP59+'C.0'!BP59+D.0!BP59","v":0},{"$f":"'4'!BQ59+A.0!BQ59+B.0!BQ59+'C.0'!BQ59+D.0!BQ59","v":0},{"$f":"'4'!BR59+A.0!BR59+B.0!BR59+'C.0'!BR59+D.0!BR59","v":0},{"$f":"'4'!BS59+A.0!BS59+B.0!BS59+'C.0'!BS59+D.0!BS59","v":0},{"$f":"'4'!BT59+A.0!BT59+B.0!BT59+'C.0'!BT59+D.0!BT59","v":0},{"$f":"'4'!BU59+A.0!BU59+B.0!BU59+'C.0'!BU59+D.0!BU59","v":0},{"$f":"'4'!BV59+A.0!BV59+B.0!BV59+'C.0'!BV59+D.0!BV59","v":0},{"$f":"'4'!BW59+A.0!BW59+B.0!BW59+'C.0'!BW59+D.0!BW59","v":0},{"$f":"'4'!BX59+A.0!BX59+B.0!BX59+'C.0'!BX59+D.0!BX59","v":0},{"$f":"'4'!BY59+A.0!BY59+B.0!BY59+'C.0'!BY59+D.0!BY59","v":0},{"$f":"'4'!BZ59+A.0!BZ59+B.0!BZ59+'C.0'!BZ59+D.0!BZ59","v":0},{"$f":"'4'!CA59+A.0!CA59+B.0!CA59+'C.0'!CA59+D.0!CA59","v":0},{"$f":"'4'!CB59+A.0!CB59+B.0!CB59+'C.0'!CB59+D.0!CB59","v":0},{"$f":"'4'!CC59+A.0!CC59+B.0!CC59+'C.0'!CC59+D.0!CC59","v":0},{"$f":"'4'!CD59+A.0!CD59+B.0!CD59+'C.0'!CD59+D.0!CD59","v":0},{"$f":"'4'!CE59+A.0!CE59+B.0!CE59+'C.0'!CE59+D.0!CE59","v":0},{"$f":"'4'!CF59+A.0!CF59+B.0!CF59+'C.0'!CF59+D.0!CF59","v":0},{"$f":"'4'!CG59+A.0!CG59+B.0!CG59+'C.0'!CG59+D.0!CG59","v":0},{"$f":"'4'!CH59+A.0!CH59+B.0!CH59+'C.0'!CH59+D.0!CH59","v":0},{"$f":"'4'!CI59+A.0!CI59+B.0!CI59+'C.0'!CI59+D.0!CI59","v":0},{"$f":"'4'!CJ59+A.0!CJ59+B.0!CJ59+'C.0'!CJ59+D.0!CJ59","v":0},{"$f":"'4'!CK59+A.0!CK59+B.0!CK59+'C.0'!CK59+D.0!CK59","v":0},{"$f":"'4'!CL59+A.0!CL59+B.0!CL59+'C.0'!CL59+D.0!CL59","v":0},{"$f":"'4'!CM59+A.0!CM59+B.0!CM59+'C.0'!CM59+D.0!CM59","v":0},{"$f":"'4'!CN59+A.0!CN59+B.0!CN59+'C.0'!CN59+D.0!CN59","v":0},{"$f":"'4'!CO59+A.0!CO59+B.0!CO59+'C.0'!CO59+D.0!CO59","v":0},{"$f":"'4'!CP59+A.0!CP59+B.0!CP59+'C.0'!CP59+D.0!CP59","v":0},{"$f":"'4'!CQ59+A.0!CQ59+B.0!CQ59+'C.0'!CQ59+D.0!CQ59","v":0},{"$f":"'4'!CR59+A.0!CR59+B.0!CR59+'C.0'!CR59+D.0!CR59","v":0},{"$f":"'4'!CS59+A.0!CS59+B.0!CS59+'C.0'!CS59+D.0!CS59","v":0},{"$f":"'4'!CT59+A.0!CT59+B.0!CT59+'C.0'!CT59+D.0!CT59","v":0},{"$f":"'4'!CU59+A.0!CU59+B.0!CU59+'C.0'!CU59+D.0!CU59","v":0},{"$f":"'4'!CV59+A.0!CV59+B.0!CV59+'C.0'!CV59+D.0!CV59","v":0},{"$f":"'4'!CW59+A.0!CW59+B.0!CW59+'C.0'!CW59+D.0!CW59","v":0},{"$f":"'4'!CX59+A.0!CX59+B.0!CX59+'C.0'!CX59+D.0!CX59","v":0},{"$f":"'4'!CY59+A.0!CY59+B.0!CY59+'C.0'!CY59+D.0!CY59","v":0},{"$f":"'4'!CZ59+A.0!CZ59+B.0!CZ59+'C.0'!CZ59+D.0!CZ59","v":0},{"$f":"'4'!DA59+A.0!DA59+B.0!DA59+'C.0'!DA59+D.0!DA59","v":0}]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C79,Data2!B79)","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C80,Data2!B80)","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F16:F17)-SUM(F7,F22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AL16:AL17)-SUM(AL7,AL22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR16:BR17)-SUM(BR7,BR22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C82,Data2!B82)","v":"Suminis finansinio gyvybingumo pinigų srautas (realiąja išraiška)"},null,null,{"$f":"ROUND(SUM(F17,F35)-SUM(F7,F21,F30),0)","v":0},{"$f":"ROUND(SUM(G17,G35)-SUM(G7,G21,G30)+F63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17,AM35)-SUM(AM7,AM21,AM30)+AL63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS17,BS35)-SUM(BS7,BS21,BS30)+BR63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C84,Data2!B84)","v":"FA rodiklių kapitalui pinigų srautas (realiąja išraiška)"},null,null,{"$f":"SUM(F16,F17)-SUM(F21,F38,F40,F41,F46)+IF(AND(F5>Investiciju_metu_skaicius,F22>0,SUM(F38:F40,F41,F44)>0),MIN(F22,SUM(F38:F40,F41,F44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL16,AL17)-SUM(AL21,AL38,AL40,AL41,AL46)+IF(AND(AL5>Investiciju_metu_skaicius,AL22>0,SUM(AL38:AL40,AL41,AL44)>0),MIN(AL22,SUM(AL38:AL40,AL41,AL44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR16,BR17)-SUM(BR21,BR38,BR40,BR41,BR46)+IF(AND(BR5>Investiciju_metu_skaicius,BR22>0,SUM(BR38:BR40,BR41,BR44)>0),MIN(BR22,SUM(BR38:BR40,BR41,BR44)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C86,Data2!B86)","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C87,Data2!B87)","v":"Finansinė vidinė grąžos norma investicijoms - FVGN(I)"},{"$f":"IF(ISERROR(E66),\"Nėra reikšmės\",E66)","v":"Nėra reikšmės"},{"$f":"IRR(F62:INDEX(F62:DA62,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C88,Data2!B88)","v":"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)"},{"$f":"IF(ISERROR(E67),\"Nėra reikšmės\",E67)","v":"Nėra reikšmės"},{"$f":"MIRR(F62:INDEX(F62:DA62,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C89,Data2!B89)","v":"Finansinis naudos ir išlaidų santykis - FNIS"},{"$f":"IF(ISERROR(D17/SUM(D7,-D16,D22)),\"-\",D17/SUM(D7,-D16,D22))","v":"-"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C90,Data2!B90)","v":"Finansinis gyvybingumas (realiąja išraiška)"},{"$f":"IF(COUNTIF(F63:INDEX(F63:DA63,PAL+1),\"<\"&0),\"Ne\",\"Taip\")","v":"Taip"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C92,Data2!B92)","v":"Finansinė grynoji dabartinė vertė kapitalui - FGDV(K)"},{"$f":"F64+NPV(FDN,G64:INDEX(G64:DA64,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C93,Data2!B93)","v":"Finansinė vidinė grąžos norma kapitalui - FVGN(K)"},{"$f":"IF(ISERROR(E71),\"Nėra reikšmės\",E71)","v":"Nėra reikšmės"},{"$f":"IRR(F64:INDEX(F64:DA64,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C94,Data2!B94)","v":"Finansinė modifikuota vidinė grąžos norma kapitalui - FMVGN(K)"},{"$f":"IF(ISERROR(E72),\"Nėra reikšmės\",E72)","v":"Nėra reikšmės"},{"$f":"MIRR(F64:INDEX(F64:DA64,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[]
[null,"neaktualu, neskaičiuojama",{"$f":"IF(Kalba=\"EN\",Data2!C95,Data2!B95)","v":"Ekonominės analizės (EA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C96,Data2!B96)","v":"EA rodiklių lėšų srautas (realiąja išraiška)"},null,null,{"$f":"SUMPRODUCT(F$16:F$20,Data1!$C$63:$C$67)-SUMPRODUCT(F$8:F$15,Data1!$C$55:$C$62)-SUMPRODUCT(F$23:F$28,Data1!$C$70:$C$75)+F47","v":0},{"$f":"SUMPRODUCT(G$16:G$20,Data1!$C$63:$C$67)-SUMPRODUCT(G$8:G$15,Data1!$C$55:$C$62)-SUMPRODUCT(G$23:G$28,Data1!$C$70:$C$75)+G47","v":0},{"$f":"SUMPRODUCT(H$16:H$20,Data1!$C$63:$C$67)-SUMPRODUCT(H$8:H$15,Data1!$C$55:$C$62)-SUMPRODUCT(H$23:H$28,Data1!$C$70:$C$75)+H47","v":0},{"$f":"SUMPRODUCT(I$16:I$20,Data1!$C$63:$C$67)-SUMPRODUCT(I$8:I$15,Data1!$C$55:$C$62)-SUMPRODUCT(I$23:I$28,Data1!$C$70:$C$75)+I47","v":0},{"$f":"SUMPRODUCT(J$16:J$20,Data1!$C$63:$C$67)-SUMPRODUCT(J$8:J$15,Data1!$C$55:$C$62)-SUMPRODUCT(J$23:J$28,Data1!$C$70:$C$75)+J47","v":0},{"$f":"SUMPRODUCT(K$16:K$20,Data1!$C$63:$C$67)-SUMPRODUCT(K$8:K$15,Data1!$C$55:$C$62)-SUMPRODUCT(K$23:K$28,Data1!$C$70:$C$75)+K47","v":0},{"$f":"SUMPRODUCT(L$16:L$20,Data1!$C$63:$C$67)-SUMPRODUCT(L$8:L$15,Data1!$C$55:$C$62)-SUMPRODUCT(L$23:L$28,Data1!$C$70:$C$75)+L47","v":0},{"$f":"SUMPRODUCT(M$16:M$20,Data1!$C$63:$C$67)-SUMPRODUCT(M$8:M$15,Data1!$C$55:$C$62)-SUMPRODUCT(M$23:M$28,Data1!$C$70:$C$75)+M47","v":0},{"$f":"SUMPRODUCT(N$16:N$20,Data1!$C$63:$C$67)-SUMPRODUCT(N$8:N$15,Data1!$C$55:$C$62)-SUMPRODUCT(N$23:N$28,Data1!$C$70:$C$75)+N47","v":0},{"$f":"SUMPRODUCT(O$16:O$20,Data1!$C$63:$C$67)-SUMPRODUCT(O$8:O$15,Data1!$C$55:$C$62)-SUMPRODUCT(O$23:O$28,Data1!$C$70:$C$75)+O47","v":0},{"$f":"SUMPRODUCT(P$16:P$20,Data1!$C$63:$C$67)-SUMPRODUCT(P$8:P$15,Data1!$C$55:$C$62)-SUMPRODUCT(P$23:P$28,Data1!$C$70:$C$75)+P47","v":0},{"$f":"SUMPRODUCT(Q$16:Q$20,Data1!$C$63:$C$67)-SUMPRODUCT(Q$8:Q$15,Data1!$C$55:$C$62)-SUMPRODUCT(Q$23:Q$28,Data1!$C$70:$C$75)+Q47","v":0},{"$f":"SUMPRODUCT(R$16:R$20,Data1!$C$63:$C$67)-SUMPRODUCT(R$8:R$15,Data1!$C$55:$C$62)-SUMPRODUCT(R$23:R$28,Data1!$C$70:$C$75)+R47","v":0},{"$f":"SUMPRODUCT(S$16:S$20,Data1!$C$63:$C$67)-SUMPRODUCT(S$8:S$15,Data1!$C$55:$C$62)-SUMPRODUCT(S$23:S$28,Data1!$C$70:$C$75)+S47","v":0},{"$f":"SUMPRODUCT(T$16:T$20,Data1!$C$63:$C$67)-SUMPRODUCT(T$8:T$15,Data1!$C$55:$C$62)-SUMPRODUCT(T$23:T$28,Data1!$C$70:$C$75)+T47","v":0},{"$f":"SUMPRODUCT(U$16:U$20,Data1!$C$63:$C$67)-SUMPRODUCT(U$8:U$15,Data1!$C$55:$C$62)-SUMPRODUCT(U$23:U$28,Data1!$C$70:$C$75)+U47","v":0},{"$f":"SUMPRODUCT(V$16:V$20,Data1!$C$63:$C$67)-SUMPRODUCT(V$8:V$15,Data1!$C$55:$C$62)-SUMPRODUCT(V$23:V$28,Data1!$C$70:$C$75)+V47","v":0},{"$f":"SUMPRODUCT(W$16:W$20,Data1!$C$63:$C$67)-SUMPRODUCT(W$8:W$15,Data1!$C$55:$C$62)-SUMPRODUCT(W$23:W$28,Data1!$C$70:$C$75)+W47","v":0},{"$f":"SUMPRODUCT(X$16:X$20,Data1!$C$63:$C$67)-SUMPRODUCT(X$8:X$15,Data1!$C$55:$C$62)-SUMPRODUCT(X$23:X$28,Data1!$C$70:$C$75)+X47","v":0},{"$f":"SUMPRODUCT(Y$16:Y$20,Data1!$C$63:$C$67)-SUMPRODUCT(Y$8:Y$15,Data1!$C$55:$C$62)-SUMPRODUCT(Y$23:Y$28,Data1!$C$70:$C$75)+Y47","v":0},{"$f":"SUMPRODUCT(Z$16:Z$20,Data1!$C$63:$C$67)-SUMPRODUCT(Z$8:Z$15,Data1!$C$55:$C$62)-SUMPRODUCT(Z$23:Z$28,Data1!$C$70:$C$75)+Z47","v":0},{"$f":"SUMPRODUCT(AA$16:AA$20,Data1!$C$63:$C$67)-SUMPRODUCT(AA$8:AA$15,Data1!$C$55:$C$62)-SUMPRODUCT(AA$23:AA$28,Data1!$C$70:$C$75)+AA47","v":0},{"$f":"SUMPRODUCT(AB$16:AB$20,Data1!$C$63:$C$67)-SUMPRODUCT(AB$8:AB$15,Data1!$C$55:$C$62)-SUMPRODUCT(AB$23:AB$28,Data1!$C$70:$C$75)+AB47","v":0},{"$f":"SUMPRODUCT(AC$16:AC$20,Data1!$C$63:$C$67)-SUMPRODUCT(AC$8:AC$15,Data1!$C$55:$C$62)-SUMPRODUCT(AC$23:AC$28,Data1!$C$70:$C$75)+AC47","v":0},{"$f":"SUMPRODUCT(AD$16:AD$20,Data1!$C$63:$C$67)-SUMPRODUCT(AD$8:AD$15,Data1!$C$55:$C$62)-SUMPRODUCT(AD$23:AD$28,Data1!$C$70:$C$75)+AD47","v":0},{"$f":"SUMPRODUCT(AE$16:AE$20,Data1!$C$63:$C$67)-SUMPRODUCT(AE$8:AE$15,Data1!$C$55:$C$62)-SUMPRODUCT(AE$23:AE$28,Data1!$C$70:$C$75)+AE47","v":0},{"$f":"SUMPRODUCT(AF$16:AF$20,Data1!$C$63:$C$67)-SUMPRODUCT(AF$8:AF$15,Data1!$C$55:$C$62)-SUMPRODUCT(AF$23:AF$28,Data1!$C$70:$C$75)+AF47","v":0},{"$f":"SUMPRODUCT(AG$16:AG$20,Data1!$C$63:$C$67)-SUMPRODUCT(AG$8:AG$15,Data1!$C$55:$C$62)-SUMPRODUCT(AG$23:AG$28,Data1!$C$70:$C$75)+AG47","v":0},{"$f":"SUMPRODUCT(AH$16:AH$20,Data1!$C$63:$C$67)-SUMPRODUCT(AH$8:AH$15,Data1!$C$55:$C$62)-SUMPRODUCT(AH$23:AH$28,Data1!$C$70:$C$75)+AH47","v":0},{"$f":"SUMPRODUCT(AI$16:AI$20,Data1!$C$63:$C$67)-SUMPRODUCT(AI$8:AI$15,Data1!$C$55:$C$62)-SUMPRODUCT(AI$23:AI$28,Data1!$C$70:$C$75)+AI47","v":0},{"$f":"SUMPRODUCT(AJ$16:AJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AJ$8:AJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AJ$23:AJ$28,Data1!$C$70:$C$75)+AJ47","v":0},{"$f":"SUMPRODUCT(AK$16:AK$20,Data1!$C$63:$C$67)-SUMPRODUCT(AK$8:AK$15,Data1!$C$55:$C$62)-SUMPRODUCT(AK$23:AK$28,Data1!$C$70:$C$75)+AK47","v":0},{"$f":"SUMPRODUCT(AL$16:AL$20,Data1!$C$63:$C$67)-SUMPRODUCT(AL$8:AL$15,Data1!$C$55:$C$62)-SUMPRODUCT(AL$23:AL$28,Data1!$C$70:$C$75)+AL47","v":0},{"$f":"SUMPRODUCT(AM$16:AM$20,Data1!$C$63:$C$67)-SUMPRODUCT(AM$8:AM$15,Data1!$C$55:$C$62)-SUMPRODUCT(AM$23:AM$28,Data1!$C$70:$C$75)+AM47","v":0},{"$f":"SUMPRODUCT(AN$16:AN$20,Data1!$C$63:$C$67)-SUMPRODUCT(AN$8:AN$15,Data1!$C$55:$C$62)-SUMPRODUCT(AN$23:AN$28,Data1!$C$70:$C$75)+AN47","v":0},{"$f":"SUMPRODUCT(AO$16:AO$20,Data1!$C$63:$C$67)-SUMPRODUCT(AO$8:AO$15,Data1!$C$55:$C$62)-SUMPRODUCT(AO$23:AO$28,Data1!$C$70:$C$75)+AO47","v":0},{"$f":"SUMPRODUCT(AP$16:AP$20,Data1!$C$63:$C$67)-SUMPRODUCT(AP$8:AP$15,Data1!$C$55:$C$62)-SUMPRODUCT(AP$23:AP$28,Data1!$C$70:$C$75)+AP47","v":0},{"$f":"SUMPRODUCT(AQ$16:AQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AQ$8:AQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AQ$23:AQ$28,Data1!$C$70:$C$75)+AQ47","v":0},{"$f":"SUMPRODUCT(AR$16:AR$20,Data1!$C$63:$C$67)-SUMPRODUCT(AR$8:AR$15,Data1!$C$55:$C$62)-SUMPRODUCT(AR$23:AR$28,Data1!$C$70:$C$75)+AR47","v":0},{"$f":"SUMPRODUCT(AS$16:AS$20,Data1!$C$63:$C$67)-SUMPRODUCT(AS$8:AS$15,Data1!$C$55:$C$62)-SUMPRODUCT(AS$23:AS$28,Data1!$C$70:$C$75)+AS47","v":0},{"$f":"SUMPRODUCT(AT$16:AT$20,Data1!$C$63:$C$67)-SUMPRODUCT(AT$8:AT$15,Data1!$C$55:$C$62)-SUMPRODUCT(AT$23:AT$28,Data1!$C$70:$C$75)+AT47","v":0},{"$f":"SUMPRODUCT(AU$16:AU$20,Data1!$C$63:$C$67)-SUMPRODUCT(AU$8:AU$15,Data1!$C$55:$C$62)-SUMPRODUCT(AU$23:AU$28,Data1!$C$70:$C$75)+AU47","v":0},{"$f":"SUMPRODUCT(AV$16:AV$20,Data1!$C$63:$C$67)-SUMPRODUCT(AV$8:AV$15,Data1!$C$55:$C$62)-SUMPRODUCT(AV$23:AV$28,Data1!$C$70:$C$75)+AV47","v":0},{"$f":"SUMPRODUCT(AW$16:AW$20,Data1!$C$63:$C$67)-SUMPRODUCT(AW$8:AW$15,Data1!$C$55:$C$62)-SUMPRODUCT(AW$23:AW$28,Data1!$C$70:$C$75)+AW47","v":0},{"$f":"SUMPRODUCT(AX$16:AX$20,Data1!$C$63:$C$67)-SUMPRODUCT(AX$8:AX$15,Data1!$C$55:$C$62)-SUMPRODUCT(AX$23:AX$28,Data1!$C$70:$C$75)+AX47","v":0},{"$f":"SUMPRODUCT(AY$16:AY$20,Data1!$C$63:$C$67)-SUMPRODUCT(AY$8:AY$15,Data1!$C$55:$C$62)-SUMPRODUCT(AY$23:AY$28,Data1!$C$70:$C$75)+AY47","v":0},{"$f":"SUMPRODUCT(AZ$16:AZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(AZ$8:AZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(AZ$23:AZ$28,Data1!$C$70:$C$75)+AZ47","v":0},{"$f":"SUMPRODUCT(BA$16:BA$20,Data1!$C$63:$C$67)-SUMPRODUCT(BA$8:BA$15,Data1!$C$55:$C$62)-SUMPRODUCT(BA$23:BA$28,Data1!$C$70:$C$75)+BA47","v":0},{"$f":"SUMPRODUCT(BB$16:BB$20,Data1!$C$63:$C$67)-SUMPRODUCT(BB$8:BB$15,Data1!$C$55:$C$62)-SUMPRODUCT(BB$23:BB$28,Data1!$C$70:$C$75)+BB47","v":0},{"$f":"SUMPRODUCT(BC$16:BC$20,Data1!$C$63:$C$67)-SUMPRODUCT(BC$8:BC$15,Data1!$C$55:$C$62)-SUMPRODUCT(BC$23:BC$28,Data1!$C$70:$C$75)+BC47","v":0},{"$f":"SUMPRODUCT(BD$16:BD$20,Data1!$C$63:$C$67)-SUMPRODUCT(BD$8:BD$15,Data1!$C$55:$C$62)-SUMPRODUCT(BD$23:BD$28,Data1!$C$70:$C$75)+BD47","v":0},{"$f":"SUMPRODUCT(BE$16:BE$20,Data1!$C$63:$C$67)-SUMPRODUCT(BE$8:BE$15,Data1!$C$55:$C$62)-SUMPRODUCT(BE$23:BE$28,Data1!$C$70:$C$75)+BE47","v":0},{"$f":"SUMPRODUCT(BF$16:BF$20,Data1!$C$63:$C$67)-SUMPRODUCT(BF$8:BF$15,Data1!$C$55:$C$62)-SUMPRODUCT(BF$23:BF$28,Data1!$C$70:$C$75)+BF47","v":0},{"$f":"SUMPRODUCT(BG$16:BG$20,Data1!$C$63:$C$67)-SUMPRODUCT(BG$8:BG$15,Data1!$C$55:$C$62)-SUMPRODUCT(BG$23:BG$28,Data1!$C$70:$C$75)+BG47","v":0},{"$f":"SUMPRODUCT(BH$16:BH$20,Data1!$C$63:$C$67)-SUMPRODUCT(BH$8:BH$15,Data1!$C$55:$C$62)-SUMPRODUCT(BH$23:BH$28,Data1!$C$70:$C$75)+BH47","v":0},{"$f":"SUMPRODUCT(BI$16:BI$20,Data1!$C$63:$C$67)-SUMPRODUCT(BI$8:BI$15,Data1!$C$55:$C$62)-SUMPRODUCT(BI$23:BI$28,Data1!$C$70:$C$75)+BI47","v":0},{"$f":"SUMPRODUCT(BJ$16:BJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BJ$8:BJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BJ$23:BJ$28,Data1!$C$70:$C$75)+BJ47","v":0},{"$f":"SUMPRODUCT(BK$16:BK$20,Data1!$C$63:$C$67)-SUMPRODUCT(BK$8:BK$15,Data1!$C$55:$C$62)-SUMPRODUCT(BK$23:BK$28,Data1!$C$70:$C$75)+BK47","v":0},{"$f":"SUMPRODUCT(BL$16:BL$20,Data1!$C$63:$C$67)-SUMPRODUCT(BL$8:BL$15,Data1!$C$55:$C$62)-SUMPRODUCT(BL$23:BL$28,Data1!$C$70:$C$75)+BL47","v":0},{"$f":"SUMPRODUCT(BM$16:BM$20,Data1!$C$63:$C$67)-SUMPRODUCT(BM$8:BM$15,Data1!$C$55:$C$62)-SUMPRODUCT(BM$23:BM$28,Data1!$C$70:$C$75)+BM47","v":0},{"$f":"SUMPRODUCT(BN$16:BN$20,Data1!$C$63:$C$67)-SUMPRODUCT(BN$8:BN$15,Data1!$C$55:$C$62)-SUMPRODUCT(BN$23:BN$28,Data1!$C$70:$C$75)+BN47","v":0},{"$f":"SUMPRODUCT(BO$16:BO$20,Data1!$C$63:$C$67)-SUMPRODUCT(BO$8:BO$15,Data1!$C$55:$C$62)-SUMPRODUCT(BO$23:BO$28,Data1!$C$70:$C$75)+BO47","v":0},{"$f":"SUMPRODUCT(BP$16:BP$20,Data1!$C$63:$C$67)-SUMPRODUCT(BP$8:BP$15,Data1!$C$55:$C$62)-SUMPRODUCT(BP$23:BP$28,Data1!$C$70:$C$75)+BP47","v":0},{"$f":"SUMPRODUCT(BQ$16:BQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BQ$8:BQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BQ$23:BQ$28,Data1!$C$70:$C$75)+BQ47","v":0},{"$f":"SUMPRODUCT(BR$16:BR$20,Data1!$C$63:$C$67)-SUMPRODUCT(BR$8:BR$15,Data1!$C$55:$C$62)-SUMPRODUCT(BR$23:BR$28,Data1!$C$70:$C$75)+BR47","v":0},{"$f":"SUMPRODUCT(BS$16:BS$20,Data1!$C$63:$C$67)-SUMPRODUCT(BS$8:BS$15,Data1!$C$55:$C$62)-SUMPRODUCT(BS$23:BS$28,Data1!$C$70:$C$75)+BS47","v":0},{"$f":"SUMPRODUCT(BT$16:BT$20,Data1!$C$63:$C$67)-SUMPRODUCT(BT$8:BT$15,Data1!$C$55:$C$62)-SUMPRODUCT(BT$23:BT$28,Data1!$C$70:$C$75)+BT47","v":0},{"$f":"SUMPRODUCT(BU$16:BU$20,Data1!$C$63:$C$67)-SUMPRODUCT(BU$8:BU$15,Data1!$C$55:$C$62)-SUMPRODUCT(BU$23:BU$28,Data1!$C$70:$C$75)+BU47","v":0},{"$f":"SUMPRODUCT(BV$16:BV$20,Data1!$C$63:$C$67)-SUMPRODUCT(BV$8:BV$15,Data1!$C$55:$C$62)-SUMPRODUCT(BV$23:BV$28,Data1!$C$70:$C$75)+BV47","v":0},{"$f":"SUMPRODUCT(BW$16:BW$20,Data1!$C$63:$C$67)-SUMPRODUCT(BW$8:BW$15,Data1!$C$55:$C$62)-SUMPRODUCT(BW$23:BW$28,Data1!$C$70:$C$75)+BW47","v":0},{"$f":"SUMPRODUCT(BX$16:BX$20,Data1!$C$63:$C$67)-SUMPRODUCT(BX$8:BX$15,Data1!$C$55:$C$62)-SUMPRODUCT(BX$23:BX$28,Data1!$C$70:$C$75)+BX47","v":0},{"$f":"SUMPRODUCT(BY$16:BY$20,Data1!$C$63:$C$67)-SUMPRODUCT(BY$8:BY$15,Data1!$C$55:$C$62)-SUMPRODUCT(BY$23:BY$28,Data1!$C$70:$C$75)+BY47","v":0},{"$f":"SUMPRODUCT(BZ$16:BZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(BZ$8:BZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(BZ$23:BZ$28,Data1!$C$70:$C$75)+BZ47","v":0},{"$f":"SUMPRODUCT(CA$16:CA$20,Data1!$C$63:$C$67)-SUMPRODUCT(CA$8:CA$15,Data1!$C$55:$C$62)-SUMPRODUCT(CA$23:CA$28,Data1!$C$70:$C$75)+CA47","v":0},{"$f":"SUMPRODUCT(CB$16:CB$20,Data1!$C$63:$C$67)-SUMPRODUCT(CB$8:CB$15,Data1!$C$55:$C$62)-SUMPRODUCT(CB$23:CB$28,Data1!$C$70:$C$75)+CB47","v":0},{"$f":"SUMPRODUCT(CC$16:CC$20,Data1!$C$63:$C$67)-SUMPRODUCT(CC$8:CC$15,Data1!$C$55:$C$62)-SUMPRODUCT(CC$23:CC$28,Data1!$C$70:$C$75)+CC47","v":0},{"$f":"SUMPRODUCT(CD$16:CD$20,Data1!$C$63:$C$67)-SUMPRODUCT(CD$8:CD$15,Data1!$C$55:$C$62)-SUMPRODUCT(CD$23:CD$28,Data1!$C$70:$C$75)+CD47","v":0},{"$f":"SUMPRODUCT(CE$16:CE$20,Data1!$C$63:$C$67)-SUMPRODUCT(CE$8:CE$15,Data1!$C$55:$C$62)-SUMPRODUCT(CE$23:CE$28,Data1!$C$70:$C$75)+CE47","v":0},{"$f":"SUMPRODUCT(CF$16:CF$20,Data1!$C$63:$C$67)-SUMPRODUCT(CF$8:CF$15,Data1!$C$55:$C$62)-SUMPRODUCT(CF$23:CF$28,Data1!$C$70:$C$75)+CF47","v":0},{"$f":"SUMPRODUCT(CG$16:CG$20,Data1!$C$63:$C$67)-SUMPRODUCT(CG$8:CG$15,Data1!$C$55:$C$62)-SUMPRODUCT(CG$23:CG$28,Data1!$C$70:$C$75)+CG47","v":0},{"$f":"SUMPRODUCT(CH$16:CH$20,Data1!$C$63:$C$67)-SUMPRODUCT(CH$8:CH$15,Data1!$C$55:$C$62)-SUMPRODUCT(CH$23:CH$28,Data1!$C$70:$C$75)+CH47","v":0},{"$f":"SUMPRODUCT(CI$16:CI$20,Data1!$C$63:$C$67)-SUMPRODUCT(CI$8:CI$15,Data1!$C$55:$C$62)-SUMPRODUCT(CI$23:CI$28,Data1!$C$70:$C$75)+CI47","v":0},{"$f":"SUMPRODUCT(CJ$16:CJ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CJ$8:CJ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CJ$23:CJ$28,Data1!$C$70:$C$75)+CJ47","v":0},{"$f":"SUMPRODUCT(CK$16:CK$20,Data1!$C$63:$C$67)-SUMPRODUCT(CK$8:CK$15,Data1!$C$55:$C$62)-SUMPRODUCT(CK$23:CK$28,Data1!$C$70:$C$75)+CK47","v":0},{"$f":"SUMPRODUCT(CL$16:CL$20,Data1!$C$63:$C$67)-SUMPRODUCT(CL$8:CL$15,Data1!$C$55:$C$62)-SUMPRODUCT(CL$23:CL$28,Data1!$C$70:$C$75)+CL47","v":0},{"$f":"SUMPRODUCT(CM$16:CM$20,Data1!$C$63:$C$67)-SUMPRODUCT(CM$8:CM$15,Data1!$C$55:$C$62)-SUMPRODUCT(CM$23:CM$28,Data1!$C$70:$C$75)+CM47","v":0},{"$f":"SUMPRODUCT(CN$16:CN$20,Data1!$C$63:$C$67)-SUMPRODUCT(CN$8:CN$15,Data1!$C$55:$C$62)-SUMPRODUCT(CN$23:CN$28,Data1!$C$70:$C$75)+CN47","v":0},{"$f":"SUMPRODUCT(CO$16:CO$20,Data1!$C$63:$C$67)-SUMPRODUCT(CO$8:CO$15,Data1!$C$55:$C$62)-SUMPRODUCT(CO$23:CO$28,Data1!$C$70:$C$75)+CO47","v":0},{"$f":"SUMPRODUCT(CP$16:CP$20,Data1!$C$63:$C$67)-SUMPRODUCT(CP$8:CP$15,Data1!$C$55:$C$62)-SUMPRODUCT(CP$23:CP$28,Data1!$C$70:$C$75)+CP47","v":0},{"$f":"SUMPRODUCT(CQ$16:CQ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CQ$8:CQ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CQ$23:CQ$28,Data1!$C$70:$C$75)+CQ47","v":0},{"$f":"SUMPRODUCT(CR$16:CR$20,Data1!$C$63:$C$67)-SUMPRODUCT(CR$8:CR$15,Data1!$C$55:$C$62)-SUMPRODUCT(CR$23:CR$28,Data1!$C$70:$C$75)+CR47","v":0},{"$f":"SUMPRODUCT(CS$16:CS$20,Data1!$C$63:$C$67)-SUMPRODUCT(CS$8:CS$15,Data1!$C$55:$C$62)-SUMPRODUCT(CS$23:CS$28,Data1!$C$70:$C$75)+CS47","v":0},{"$f":"SUMPRODUCT(CT$16:CT$20,Data1!$C$63:$C$67)-SUMPRODUCT(CT$8:CT$15,Data1!$C$55:$C$62)-SUMPRODUCT(CT$23:CT$28,Data1!$C$70:$C$75)+CT47","v":0},{"$f":"SUMPRODUCT(CU$16:CU$20,Data1!$C$63:$C$67)-SUMPRODUCT(CU$8:CU$15,Data1!$C$55:$C$62)-SUMPRODUCT(CU$23:CU$28,Data1!$C$70:$C$75)+CU47","v":0},{"$f":"SUMPRODUCT(CV$16:CV$20,Data1!$C$63:$C$67)-SUMPRODUCT(CV$8:CV$15,Data1!$C$55:$C$62)-SUMPRODUCT(CV$23:CV$28,Data1!$C$70:$C$75)+CV47","v":0},{"$f":"SUMPRODUCT(CW$16:CW$20,Data1!$C$63:$C$67)-SUMPRODUCT(CW$8:CW$15,Data1!$C$55:$C$62)-SUMPRODUCT(CW$23:CW$28,Data1!$C$70:$C$75)+CW47","v":0},{"$f":"SUMPRODUCT(CX$16:CX$20,Data1!$C$63:$C$67)-SUMPRODUCT(CX$8:CX$15,Data1!$C$55:$C$62)-SUMPRODUCT(CX$23:CX$28,Data1!$C$70:$C$75)+CX47","v":0},{"$f":"SUMPRODUCT(CY$16:CY$20,Data1!$C$63:$C$67)-SUMPRODUCT(CY$8:CY$15,Data1!$C$55:$C$62)-SUMPRODUCT(CY$23:CY$28,Data1!$C$70:$C$75)+CY47","v":0},{"$f":"SUMPRODUCT(CZ$16:CZ$20,Data1!$C$63:$C$67)-SUMPRODUCT(CZ$8:CZ$15,Data1!$C$55:$C$62)-SUMPRODUCT(CZ$23:CZ$28,Data1!$C$70:$C$75)+CZ47","v":0},{"$f":"SUMPRODUCT(DA$16:DA$20,Data1!$C$63:$C$67)-SUMPRODUCT(DA$8:DA$15,Data1!$C$55:$C$62)-SUMPRODUCT(DA$23:DA$28,Data1!$C$70:$C$75)+DA47","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C98,Data2!B98)","v":"Konvertuota investicijų (A.) GDV"},{"$f":"SUMPRODUCT(D8:D15,Data1!C55:C62)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C99,Data2!B99)","v":"Konvertuota investicijų likutinės vertės (B.) GDV"},{"$f":"PRODUCT(D16,Data1!C63)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C100,Data2!B100)","v":"Konvertuota veiklos pajamų (C.) GDV"},{"$f":"SUMPRODUCT(D18:D20,Data1!C65:C67)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C101,Data2!B101)","v":"Konvertuota veiklos išlaidų (D.1.) GDV"},{"$f":"SUMPRODUCT(D23:D28,Data1!C70:C75)","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C102,Data2!B102)","v":"Ekonominė grynoji dabartinė vertė - EGDV"},{"$f":"F75+NPV(SDN,G75:INDEX(G75:DA75,PAL))","v":0}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C103,Data2!B103)","v":"Ekonominė vidinė grąžos norma - EVGN"},{"$f":"IF(ISERROR(E81),\"Nėra reikšmės\",E81)","v":"Nėra reikšmės"},{"$f":"ROUND(IRR(F75:INDEX(F75:DA75,PAL+1)),4)","v":{"$error":"#NUM!"}}]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C104,Data2!B104)","v":"Ekonominės naudos ir išlaidų santykis - ENIS"},{"$f":"IF(ISERROR(SUM(D78,D48) / SUM(D76,-D77,D79,D56)),\"-\",SUM(D78,D48) / SUM(D76,-D77,D79,D56))","v":"-"}]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,"Projekto įgyvendinimo metai",null,"Iš viso:",null,{"$f":"F5","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AL5","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BR5","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai",null,"(GDV)","(nominali vertė)",{"$f":"F6","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AL6","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BR6","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},"Alternatyvos investicijos, iš viso",{"$f":"ROUND(SUM(D92:D99),0)","v":0},{"$f":"ROUND(SUM(E92:E99),0)","v":0},0,0,{"$f":"ROUND(SUM(H92:H99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BQ92:BQ99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.1.","Žemė",{"$f":"F92+NPV((1+FDN)*(1+$K$87)-1,G92:INDEX(G92:DA92,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F92:$DA92)","v":0},{"$f":"F8*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL8*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR8*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F93+NPV((1+FDN)*(1+$K$87)-1,G93:INDEX(G93:DA93,PAL))","v":0},0,{"$f":"F9*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL9*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR9*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F94+NPV((1+FDN)*(1+$K$87)-1,G94:INDEX(G94:DA94,PAL))","v":0},0,{"$f":"F10*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL10*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR10*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F95+NPV((1+FDN)*(1+$K$87)-1,G95:INDEX(G95:DA95,PAL))","v":0},0,{"$f":"F11*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL11*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR11*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F96+NPV((1+FDN)*(1+$K$87)-1,G96:INDEX(G96:DA96,PAL))","v":0},0,{"$f":"F12*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL12*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR12*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F97+NPV((1+FDN)*(1+$K$87)-1,G97:INDEX(G97:DA97,PAL))","v":0},0,{"$f":"F13*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL13*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F98+NPV((1+FDN)*(1+$K$87)-1,G98:INDEX(G98:DA98,PAL))","v":0},0,{"$f":"F14*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL14*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR14*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"F99+NPV((1+FDN)*(1+$K$87)-1,G99:INDEX(G99:DA99,PAL))","v":0},0,{"$f":"F15*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL15*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR15*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"F100+NPV((1+FDN)*(1+$K$87)-1,G100:INDEX(G100:DA100,PAL))","v":0},0,{"$f":"F16*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL16*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR16*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D102:D104),0)","v":0},{"$f":"ROUND(SUM(E102:E104),0)","v":0},{"$f":"ROUND(SUM(F102:F104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK102:AK104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW102:CW104),0)","v":0},{"$f":"ROUND(SUM(CX102:CX104),0)","v":0},{"$f":"ROUND(SUM(CY102:CY104),0)","v":0},{"$f":"ROUND(SUM(CZ102:CZ104),0)","v":0},{"$f":"ROUND(SUM(DA102:DA104),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F102+NPV((1+FDN)*(1+$K$87)-1,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F102:$DA102)","v":0},{"$f":"F18*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL18*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F103+NPV((1+FDN)*(1+$K$87)-1,G103:INDEX(G103:DA103,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F103:$DA103)","v":0},{"$f":"F19*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL19*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR19*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F104+NPV((1+FDN)*(1+$K$87)-1,G104:INDEX(G104:DA104,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F104:$DA104)","v":0},{"$f":"F20*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL20*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR20*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D106,D113),0)","v":0},{"$f":"ROUND(SUM(E106,E113),0)","v":0},{"$f":"ROUND(SUM(F106,F113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK106,AK113),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW106,CW113),0)","v":0},{"$f":"ROUND(SUM(CX106,CX113),0)","v":0},{"$f":"ROUND(SUM(CY106,CY113),0)","v":0},{"$f":"ROUND(SUM(CZ106,CZ113),0)","v":0},{"$f":"ROUND(SUM(DA106,DA113),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D107:D112),0)","v":0},{"$f":"ROUND(SUM(E107:E112),0)","v":0},{"$f":"ROUND(SUM(F107:F112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK107:AK112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW107:CW112),0)","v":0},{"$f":"ROUND(SUM(CX107:CX112),0)","v":0},{"$f":"ROUND(SUM(CY107:CY112),0)","v":0},{"$f":"ROUND(SUM(CZ107:CZ112),0)","v":0},{"$f":"ROUND(SUM(DA107:DA112),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"F107+NPV((1+FDN)*(1+$K$87)-1,G107:INDEX(G107:DA107,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F107:$DA107)","v":0},{"$f":"F23*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL23*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR23*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F108+NPV((1+FDN)*(1+$K$87)-1,G108:INDEX(G108:DA108,PAL))","v":0},0,{"$f":"F24*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL24*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR24*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F109+NPV((1+FDN)*(1+$K$87)-1,G109:INDEX(G109:DA109,PAL))","v":0},0,{"$f":"F25*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL25*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR25*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F110+NPV((1+FDN)*(1+$K$87)-1,G110:INDEX(G110:DA110,PAL))","v":0},0,{"$f":"F26*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL26*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B27","v":"D.1.5."},"Infrastruktūros būklės palaikymo išlaidos",{"$f":"F111+NPV((1+FDN)*(1+$K$87)-1,G111:INDEX(G111:DA111,PAL))","v":0},0,{"$f":"F27*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR27*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F112+NPV((1+FDN)*(1+$K$87)-1,G112:INDEX(G112:DA112,PAL))","v":0},0,{"$f":"F28*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL28*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR28*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F113+NPV((1+FDN)*(1+$K$87)-1,G113:INDEX(G113:DA113,PAL))","v":0},0,{"$f":"F29*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL29*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR29*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"ROUND(SUM(D115,D117)-D116,0)","v":0},{"$f":"ROUND(SUM(E115,E117)-E116,0)","v":0},{"$f":"ROUND(SUM(F115,F117)-F116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK115,AK117)-AK116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW115,CW117)-CW116,0)","v":0},{"$f":"ROUND(SUM(CX115,CX117)-CX116,0)","v":0},{"$f":"ROUND(SUM(CY115,CY117)-CY116,0)","v":0},{"$f":"ROUND(SUM(CZ115,CZ117)-CZ116,0)","v":0},{"$f":"ROUND(SUM(DA115,DA117)-DA116,0)","v":0}]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"F115+NPV((1+FDN)*(1+$K$87)-1,G115:INDEX(G115:DA115,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F115:$DA115)","v":0},{"$f":"F31*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL31*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"F116+NPV((1+FDN)*(1+$K$87)-1,G116:INDEX(G116:DA116,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F116:$DA116)","v":0},{"$f":"F32*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL32*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR32*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"F117+NPV((1+FDN)*(1+$K$87)-1,G117:INDEX(G117:DA117,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F117:$DA117)","v":0},{"$f":"F33*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL33*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR33*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"ROUND(D101-SUM(D106,D99),0)","v":0},{"$f":"ROUND(E101-SUM(E106,E99),0)","v":0},{"$f":"ROUND(F101-SUM(F106,F99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AK101-SUM(AK106,AK99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CW101-SUM(CW106,CW99),0)","v":0},{"$f":"ROUND(CX101-SUM(CX106,CX99),0)","v":0},{"$f":"ROUND(CY101-SUM(CY106,CY99),0)","v":0},{"$f":"ROUND(CZ101-SUM(CZ106,CZ99),0)","v":0},{"$f":"ROUND(DA101-SUM(DA106,DA99),0)","v":0}]
[null,"G. ","Finansavimas, iš viso",{"$f":"ROUND(SUM(D120,D125,D128),0)","v":0},{"$f":"ROUND(SUM(E120,E125,E128),0)","v":0},{"$f":"ROUND(SUM(F120,F125,F128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK120,AK125,AK128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW120,CW125,CW128),0)","v":0},{"$f":"ROUND(SUM(CX120,CX125,CX128),0)","v":0},{"$f":"ROUND(SUM(CY120,CY125,CY128),0)","v":0},{"$f":"ROUND(SUM(CZ120,CZ125,CZ128),0)","v":0},{"$f":"ROUND(SUM(DA120,DA125,DA128),0)","v":0}]
[null,"G.1.","Prašomas finansavimas",{"$f":"ROUND(SUM(D121:D124),0)","v":0},{"$f":"ROUND(SUM(E121:E124),0)","v":0},{"$f":"ROUND(SUM(F121:F124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK121:AK124),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW121:CW124),0)","v":0},{"$f":"ROUND(SUM(CX121:CX124),0)","v":0},{"$f":"ROUND(SUM(CY121:CY124),0)","v":0},{"$f":"ROUND(SUM(CZ121:CZ124),0)","v":0},{"$f":"ROUND(SUM(DA121:DA124),0)","v":0}]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"F121+NPV((1+FDN)*(1+$K$87)-1,G121:INDEX(G121:DA121,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F121:$DA121)","v":0},{"$f":"F37*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL37*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR37*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"F122+NPV((1+FDN)*(1+$K$87)-1,G122:INDEX(G122:DA122,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F122:$DA122)","v":0},{"$f":"F38*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL38*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR38*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"F123+NPV((1+FDN)*(1+$K$87)-1,G123:INDEX(G123:DA123,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F123:$DA123)","v":0},{"$f":"F39*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL39*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"F124+NPV((1+FDN)*(1+$K$87)-1,G124:INDEX(G124:DA124,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F124:$DA124)","v":0},{"$f":"F40*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL40*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"ROUND(SUM(D126:D127),0)","v":0},{"$f":"ROUND(SUM(E126:E127),0)","v":0},{"$f":"ROUND(SUM(F126:F127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK126:AK127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW126:CW127),0)","v":0},{"$f":"ROUND(SUM(CX126:CX127),0)","v":0},{"$f":"ROUND(SUM(CY126:CY127),0)","v":0},{"$f":"ROUND(SUM(CZ126:CZ127),0)","v":0},{"$f":"ROUND(SUM(DA126:DA127),0)","v":0}]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"F126+NPV((1+FDN)*(1+$K$87)-1,G126:INDEX(G126:DA126,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F126:$DA126)","v":0},{"$f":"F42*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL42*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"F127+NPV((1+FDN)*(1+$K$87)-1,G127:INDEX(G127:DA127,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F127:$DA127)","v":0},{"$f":"F43*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL43*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"ROUND(D129-D130,0)","v":0},{"$f":"ROUND(E129-E130,0)","v":0},{"$f":"ROUND(F129-F130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AK129-AK130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CW129-CW130,0)","v":0},{"$f":"ROUND(CX129-CX130,0)","v":0},{"$f":"ROUND(CY129-CY130,0)","v":0},{"$f":"ROUND(CZ129-CZ130,0)","v":0},{"$f":"ROUND(DA129-DA130,0)","v":0}]
[null,"G.3.1.","Paskolos",{"$f":"F129+NPV((1+FDN)*(1+$K$87)-1,G129:INDEX(G129:DA129,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F129:$DA129)","v":0},{"$f":"F45*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL45*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR45*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"F130+NPV((1+FDN)*(1+$K$87)-1,G130:INDEX(G130:DA130,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F130:$DA130)","v":0},{"$f":"F46*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL46*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR46*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"ROUND(D132-D140,0)","v":0},{"$f":"ROUND(E132-E140,0)","v":0},{"$f":"ROUND(F132-F140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AK132-AK140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CW132-CW140,0)","v":0},{"$f":"ROUND(CX132-CX140,0)","v":0},{"$f":"ROUND(CY132-CY140,0)","v":0},{"$f":"ROUND(CZ132-CZ140,0)","v":0},{"$f":"ROUND(DA132-DA140,0)","v":0}]
[null,"H.1.","SE nauda",{"$f":"ROUND(SUM(D133:D139),0)","v":0},{"$f":"ROUND(SUM(E133:E139),0)","v":0},{"$f":"ROUND(SUM(F133:F139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK133:AK139),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW133:CW139),0)","v":0},{"$f":"ROUND(SUM(CX133:CX139),0)","v":0},{"$f":"ROUND(SUM(CY133:CY139),0)","v":0},{"$f":"ROUND(SUM(CZ133:CZ139),0)","v":0},{"$f":"ROUND(SUM(DA133:DA139),0)","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F133+NPV((1+FDN)*(1+$K$87)-1,G133:INDEX(G133:DA133,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F133:$DA133)","v":0},{"$f":"F49*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL49*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR49*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F134+NPV((1+FDN)*(1+$K$87)-1,G134:INDEX(G134:DA134,PAL))","v":0},0,{"$f":"F50*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL50*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR50*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F135+NPV((1+FDN)*(1+$K$87)-1,G135:INDEX(G135:DA135,PAL))","v":0},0,{"$f":"F51*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL51*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR51*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F136+NPV((1+FDN)*(1+$K$87)-1,G136:INDEX(G136:DA136,PAL))","v":0},0,{"$f":"F52*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL52*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR52*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F137+NPV((1+FDN)*(1+$K$87)-1,G137:INDEX(G137:DA137,PAL))","v":0},0,{"$f":"F53*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL53*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR53*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F138+NPV((1+FDN)*(1+$K$87)-1,G138:INDEX(G138:DA138,PAL))","v":0},0,{"$f":"F54*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL54*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR54*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"F139+NPV((1+FDN)*(1+$K$87)-1,G139:INDEX(G139:DA139,PAL))","v":0},0,{"$f":"F55*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL55*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR55*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.","SE žala",{"$f":"ROUND(SUM(D141:D143),0)","v":0},{"$f":"ROUND(SUM(E141:E143),0)","v":0},{"$f":"ROUND(SUM(F141:F143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AK141:AK143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CW141:CW143),0)","v":0},{"$f":"ROUND(SUM(CX141:CX143),0)","v":0},{"$f":"ROUND(SUM(CY141:CY143),0)","v":0},{"$f":"ROUND(SUM(CZ141:CZ143),0)","v":0},{"$f":"ROUND(SUM(DA141:DA143),0)","v":0}]
[null,"H.2.1.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F141+NPV((1+FDN)*(1+$K$87)-1,G141:INDEX(G141:DA141,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F141:$DA141)","v":0},{"$f":"F57*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL57*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR57*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F142+NPV((1+FDN)*(1+$K$87)-1,G142:INDEX(G142:DA142,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F142:$DA142)","v":0},{"$f":"F58*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL58*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR58*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",{"$f":"F143+NPV((1+FDN)*(1+$K$87)-1,G143:INDEX(G143:DA143,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F143:$DA143)","v":0},{"$f":"F59*(1+$K$87)^F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL59*(1+$K$87)^AL$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR59*(1+$K$87)^BR$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"F145+NPV(FDN,G145:INDEX(G145:DA145,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F145:$DA145)","v":0},{"$f":"'4'!F145+A.0!F145+B.0!F145+'C.0'!F145+D.0!F145","v":0},{"$f":"'4'!G145","v":0},{"$f":"'4'!H145","v":0},{"$f":"'4'!I145","v":0},{"$f":"'4'!J145","v":0},{"$f":"'4'!K145","v":0},{"$f":"'4'!L145","v":0},{"$f":"'4'!M145","v":0},{"$f":"'4'!N145","v":0},{"$f":"'4'!O145","v":0},{"$f":"'4'!P145","v":0},{"$f":"'4'!Q145","v":0},{"$f":"'4'!R145","v":0},{"$f":"'4'!S145","v":0},{"$f":"'4'!T145","v":0},{"$f":"'4'!U145","v":0},{"$f":"'4'!V145","v":0},{"$f":"'4'!W145","v":0},{"$f":"'4'!X145","v":0},{"$f":"'4'!Y145","v":0},{"$f":"'4'!Z145","v":0},{"$f":"'4'!AA145","v":0},{"$f":"'4'!AB145","v":0},{"$f":"'4'!AC145","v":0},{"$f":"'4'!AD145","v":0},{"$f":"'4'!AE145","v":0},{"$f":"'4'!AF145","v":0},{"$f":"'4'!AG145","v":0},{"$f":"'4'!AH145","v":0},{"$f":"'4'!AI145","v":0},{"$f":"'4'!AJ145","v":0},{"$f":"'4'!AK145","v":0},{"$f":"'4'!AL145","v":0},{"$f":"'4'!AM145","v":0},{"$f":"'4'!AN145","v":0},{"$f":"'4'!AO145","v":0},{"$f":"'4'!AP145","v":0},{"$f":"'4'!AQ145","v":0},{"$f":"'4'!AR145","v":0},{"$f":"'4'!AS145","v":0},{"$f":"'4'!AT145","v":0},{"$f":"'4'!AU145","v":0},{"$f":"'4'!AV145","v":0},{"$f":"'4'!AW145","v":0},{"$f":"'4'!AX145","v":0},{"$f":"'4'!AY145","v":0},{"$f":"'4'!AZ145","v":0},{"$f":"'4'!BA145","v":0},{"$f":"'4'!BB145","v":0},{"$f":"'4'!BC145","v":0},{"$f":"'4'!BD145","v":0},{"$f":"'4'!BE145","v":0},{"$f":"'4'!BF145","v":0},{"$f":"'4'!BG145","v":0},{"$f":"'4'!BH145","v":0},{"$f":"'4'!BI145","v":0},{"$f":"'4'!BJ145","v":0},{"$f":"'4'!BK145","v":0},{"$f":"'4'!BL145","v":0},{"$f":"'4'!BM145","v":0},{"$f":"'4'!BN145","v":0},{"$f":"'4'!BO145","v":0},{"$f":"'4'!BP145","v":0},{"$f":"'4'!BQ145","v":0},{"$f":"'4'!BR145","v":0},{"$f":"'4'!BS145","v":0},{"$f":"'4'!BT145","v":0},{"$f":"'4'!BU145","v":0},{"$f":"'4'!BV145","v":0},{"$f":"'4'!BW145","v":0},{"$f":"'4'!BX145","v":0},{"$f":"'4'!BY145","v":0},{"$f":"'4'!BZ145","v":0},{"$f":"'4'!CA145","v":0},{"$f":"'4'!CB145","v":0},{"$f":"'4'!CC145","v":0},{"$f":"'4'!CD145","v":0},{"$f":"'4'!CE145","v":0},{"$f":"'4'!CF145","v":0},{"$f":"'4'!CG145","v":0},{"$f":"'4'!CH145","v":0},{"$f":"'4'!CI145","v":0},{"$f":"'4'!CJ145","v":0},{"$f":"'4'!CK145","v":0},{"$f":"'4'!CL145","v":0},{"$f":"'4'!CM145","v":0},{"$f":"'4'!CN145","v":0},{"$f":"'4'!CO145","v":0},{"$f":"'4'!CP145","v":0},{"$f":"'4'!CQ145","v":0},{"$f":"'4'!CR145","v":0},{"$f":"'4'!CS145","v":0},{"$f":"'4'!CT145","v":0},{"$f":"'4'!CU145","v":0},{"$f":"'4'!CV145","v":0},{"$f":"'4'!CW145","v":0},{"$f":"'4'!CX145","v":0},{"$f":"'4'!CY145","v":0},{"$f":"'4'!CZ145","v":0},{"$f":"'4'!DA145","v":0}]
[]
[null,null,{"$f":"C61","v":"Finansinės analizės (FA) rodiklių apskaičiavimas"}]
[null,null,{"$f":"C62","v":"FA rodiklių investicijoms pinigų srautas (realiąja išraiška)"},null,null,{"$f":"F62","v":0},{"$f":"G62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C65","v":"Finansinė grynoji dabartinė vertė investicijoms - FGDV(I)"},0]
[null,null,"Finansinė vidinė grąžos norma investicijoms - FVGN(I)","Nėra reikšmės",{"$f":"IRR(F148:INDEX(F148:DA148,PAL+1))","v":{"$error":"#NUM!"}}]
[null,null,"Finansinė modifikuota vidinė grąžos norma investicijoms - FMVGN(I)","Nėra reikšmės",{"$f":"MIRR(F148:INDEX(F148:DA148,PAL+1),FDN,FDN)","v":{"$error":"#DIV/0!"}}]
[null,null,"Viešųjų ir privačių šaltinių lėšos",{"$f":"F152+NPV(FDN,G152:INDEX(G152:DA152,PAL))","v":0},{"$f":"SUMIF($F$5:$DA$5,\"<=\"&PAL,$F152:$DA152)","v":0},{"$f":"F46+F41+F36","v":0},{"$f":"G46+G41+G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46+BS41+BS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sąnaudų efektyvumo/veiksmingumo rodiklis",{"$f":"IFERROR(ROUND(-D149/D145,2),\"-\")","v":"-"}]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,"Projekto įgyvendinimo metai",null,"Iš viso:",null,{"$f":"F89","v":0},{"$f":"G89","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS89","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai",null,"(GDV)","(nominali vertė)",{"$f":"F90","v":"<=2025"},{"$f":"G90","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BS90","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B91","v":"A."},"Alternatyvos investicijos, iš viso",{"$f":"ROUND(SUM(D163:D170),0)","v":0},{"$f":"ROUND(SUM(E163:E170),0)","v":0},{"$f":"ROUND(SUM(F163:F170),0)","v":0},{"$f":"ROUND(SUM(G163:G170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS163:BS170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.1.","Žemė",{"$f":"F163+NPV((1+FDN)*(1+$K$87)-1,G163:INDEX(G163:DA163,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F163:$DA163)","v":0},{"$f":"F8*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL8*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR8*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.2.","Nekilnojamasis turtas",{"$f":"F164+NPV((1+FDN)*(1+$K$87)-1,G164:INDEX(G164:DA164,PAL))","v":0},0,{"$f":"F9*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL9*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR9*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"F165+NPV((1+FDN)*(1+$K$87)-1,G165:INDEX(G165:DA165,PAL))","v":0},0,{"$f":"F10*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL10*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR10*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"F166+NPV((1+FDN)*(1+$K$87)-1,G166:INDEX(G166:DA166,PAL))","v":0},0,{"$f":"F11*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL11*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR11*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"F167+NPV((1+FDN)*(1+$K$87)-1,G167:INDEX(G167:DA167,PAL))","v":0},0,{"$f":"F12*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL12*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR12*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"F168+NPV((1+FDN)*(1+$K$87)-1,G168:INDEX(G168:DA168,PAL))","v":0},0,{"$f":"F13*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL13*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"F169+NPV((1+FDN)*(1+$K$87)-1,G169:INDEX(G169:DA169,PAL))","v":0},0,{"$f":"F14*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL14*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR14*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"F170+NPV((1+FDN)*(1+$K$87)-1,G170:INDEX(G170:DA170,PAL))","v":0},0,{"$f":"F15*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL15*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR15*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"F171+NPV((1+FDN)*(1+$K$87)-1,G171:INDEX(G171:DA171,PAL))","v":0},0,{"$f":"F16*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL16*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR16*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",{"$f":"ROUND(SUM(D173:D175),0)","v":0},{"$f":"ROUND(SUM(E173:E175),0)","v":0},{"$f":"ROUND(SUM(F173:F175),0)","v":0},{"$f":"ROUND(SUM(G173:G175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS173:BS175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"F173+NPV((1+FDN)*(1+$K$87)-1,G173:INDEX(G173:DA173,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F173:$DA173)","v":0},{"$f":"F18*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL18*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"F174+NPV((1+FDN)*(1+$K$87)-1,G174:INDEX(G174:DA174,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F174:$DA174)","v":0},{"$f":"F19*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL19*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR19*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"F175+NPV((1+FDN)*(1+$K$87)-1,G175:INDEX(G175:DA175,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F175:$DA175)","v":0},{"$f":"F20*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL20*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR20*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"ROUND(SUM(D177,D184),0)","v":0},{"$f":"ROUND(SUM(E177,E184),0)","v":0},{"$f":"ROUND(SUM(F177,F184),0)","v":0},{"$f":"ROUND(SUM(G177,G184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS177,BS184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Veiklos išlaidos",{"$f":"ROUND(SUM(D178:D183),0)","v":0},{"$f":"ROUND(SUM(E178:E183),0)","v":0},{"$f":"ROUND(SUM(F178:F183),0)","v":0},{"$f":"ROUND(SUM(G178:G183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS178:BS183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",{"$f":"F178+NPV((1+FDN)*(1+$K$87)-1,G178:INDEX(G178:DA178,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F178:$DA178)","v":0},{"$f":"F23*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL23*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR23*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",{"$f":"F179+NPV((1+FDN)*(1+$K$87)-1,G179:INDEX(G179:DA179,PAL))","v":0},0,{"$f":"F24*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL24*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR24*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"F180+NPV((1+FDN)*(1+$K$87)-1,G180:INDEX(G180:DA180,PAL))","v":0},0,{"$f":"F25*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL25*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR25*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"F181+NPV((1+FDN)*(1+$K$87)-1,G181:INDEX(G181:DA181,PAL))","v":0},0,{"$f":"F26*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL26*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"D.1.5."},"Infrastruktūros būklės palaikymo išlaidos",{"$f":"F182+NPV((1+FDN)*(1+$K$87)-1,G182:INDEX(G182:DA182,PAL))","v":0},0,{"$f":"F27*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR27*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"F183+NPV((1+FDN)*(1+$K$87)-1,G183:INDEX(G183:DA183,PAL))","v":0},0,{"$f":"F28*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL28*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR28*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"F184+NPV((1+FDN)*(1+$K$87)-1,G184:INDEX(G184:DA184,PAL))","v":0},0,{"$f":"F29*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL29*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR29*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"ROUND(SUM(D186,D188)-D187,0)","v":0},{"$f":"ROUND(SUM(E186,E188)-E187,0)","v":0},{"$f":"ROUND(SUM(F186,F188)-F187,0)","v":0},{"$f":"ROUND(SUM(G186,G188)-G187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS186,BS188)-BS187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"F186+NPV((1+FDN)*(1+$K$87)-1,G186:INDEX(G186:DA186,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F186:$DA186)","v":0},{"$f":"F31*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL31*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"F187+NPV((1+FDN)*(1+$K$87)-1,G187:INDEX(G187:DA187,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F187:$DA187)","v":0},{"$f":"F32*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL32*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR32*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"F188+NPV((1+FDN)*(1+$K$87)-1,G188:INDEX(G188:DA188,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F188:$DA188)","v":0},{"$f":"F33*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL33*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR33*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F.","Grynosios veiklos pajamos",{"$f":"ROUND(D172-SUM(D177,D170),0)","v":0},{"$f":"ROUND(E172-SUM(E177,E170),0)","v":0},{"$f":"ROUND(F172-SUM(F177,F170),0)","v":0},{"$f":"ROUND(G172-SUM(G177,G170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BS172-SUM(BS177,BS170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",{"$f":"ROUND(SUM(D191,D196,D199),0)","v":0},{"$f":"ROUND(SUM(E191,E196,E199),0)","v":0},{"$f":"ROUND(SUM(F191,F196,F199),0)","v":0},{"$f":"ROUND(SUM(G191,G196,G199),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS191,BS196,BS199),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",{"$f":"ROUND(SUM(D192:D195),0)","v":0},{"$f":"ROUND(SUM(E192:E195),0)","v":0},{"$f":"ROUND(SUM(F192:F195),0)","v":0},{"$f":"ROUND(SUM(G192:G195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS192:BS195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"F192+NPV((1+FDN)*(1+$K$87)-1,G192:INDEX(G192:DA192,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F192:$DA192)","v":0},{"$f":"F37*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL37*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR37*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"F193+NPV((1+FDN)*(1+$K$87)-1,G193:INDEX(G193:DA193,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F193:$DA193)","v":0},{"$f":"F38*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL38*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR38*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"F194+NPV((1+FDN)*(1+$K$87)-1,G194:INDEX(G194:DA194,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F194:$DA194)","v":0},{"$f":"F39*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL39*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"F195+NPV((1+FDN)*(1+$K$87)-1,G195:INDEX(G195:DA195,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F195:$DA195)","v":0},{"$f":"F40*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL40*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"ROUND(SUM(D197:D198),0)","v":0},{"$f":"ROUND(SUM(E197:E198),0)","v":0},{"$f":"ROUND(SUM(F197:F198),0)","v":0},{"$f":"ROUND(SUM(G197:G198),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BS197:BS198),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"F197+NPV((1+FDN)*(1+$K$87)-1,G197:INDEX(G197:DA197,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F197:$DA197)","v":0},{"$f":"F42*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL42*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"F198+NPV((1+FDN)*(1+$K$87)-1,G198:INDEX(G198:DA198,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F198:$DA198)","v":0},{"$f":"F43*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL43*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"ROUND(D200-D201,0)","v":0},{"$f":"ROUND(E200-E201,0)","v":0},{"$f":"ROUND(F200-F201,0)","v":0},{"$f":"ROUND(G200-G201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BS200-BS201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.1.","Paskolos",{"$f":"F200+NPV((1+FDN)*(1+$K$87)-1,G200:INDEX(G200:DA200,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F200:$DA200)","v":0},{"$f":"F45*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL45*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR45*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"F201+NPV((1+FDN)*(1+$K$87)-1,G201:INDEX(G201:DA201,PAL))","v":0},{"$f":"SUMIF($F$89:$DA$89,\"<=\"&PAL,$F201:$DA201)","v":0},{"$f":"F46*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL46*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR46*(1+$F$160)^$K$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"6.2","index":68,"n_rows":310,"n_cols":107,"rows_kept":310,"cut":false,"hidden":true,"merged":[[61,1,61,4],[140,1,140,4],[141,1,141,4],[142,1,142,4],[1,2,1,6],[2,2,2,6],[3,2,3,4],[4,3,5,3],[4,4,5,4],[83,3,84,3],[83,4,84,4],[81,3,81,8],[62,1,62,4],[63,1,63,4],[158,3,159,3],[158,4,159,4],[215,1,215,4],[216,1,216,4],[217,1,217,4],[296,1,296,4],[235,3,235,8],[237,3,238,3],[237,4,238,4],[294,1,294,4],[295,1,295,4]]}
[]
[null,null,"6.2. VPSP APIBENDRINTŲ DUOMENŲ RIZIKŲ FINANSINIS ĮVERTINIMAS"]
[]
[]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės realiai suma)","Biudžeto eilutės rizikos įvertis","(rizikos įverčio vertė, iš viso)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,"(GDV)","(reali vertė)",{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"I6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AL6+1","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BR6+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"'6.1'!E7","v":0},{"$f":"SUM(E8:E15)","v":0},{"$f":"ROUND(SUM(F8:F15),0)","v":0},{"$f":"ROUND(SUM(G8:G15),0)","v":0},{"$f":"ROUND(SUM(H8:H15),0)","v":0},{"$f":"ROUND(SUM(I8:I15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM8:AM15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY8:CY15),0)","v":0},{"$f":"ROUND(SUM(CZ8:CZ15),0)","v":0},{"$f":"ROUND(SUM(DA8:DA15),0)","v":0},{"$f":"ROUND(SUM(DB8:DB15),0)","v":0},{"$f":"ROUND(SUM(DC8:DC15),0)","v":0}]
[null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"'6.1'!E8","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D8,70%,2.1121,0.30732,0.74111,0.9299)-D8))","v":0},{"$f":"H8+NPV(FDN,I8:INDEX(I8:DC8,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"IF( ISERROR( '6.1'!F8/'6.1'!$E8 * $E8),0, '6.1'!F8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!G8/'6.1'!$E8 * $E8),0, '6.1'!G8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!H8/'6.1'!$E8 * $E8),0, '6.1'!H8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!I8/'6.1'!$E8 * $E8),0, '6.1'!I8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!J8/'6.1'!$E8 * $E8),0, '6.1'!J8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!K8/'6.1'!$E8 * $E8),0, '6.1'!K8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!L8/'6.1'!$E8 * $E8),0, '6.1'!L8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!M8/'6.1'!$E8 * $E8),0, '6.1'!M8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!N8/'6.1'!$E8 * $E8),0, '6.1'!N8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!O8/'6.1'!$E8 * $E8),0, '6.1'!O8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!P8/'6.1'!$E8 * $E8),0, '6.1'!P8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q8/'6.1'!$E8 * $E8),0, '6.1'!Q8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!R8/'6.1'!$E8 * $E8),0, '6.1'!R8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!S8/'6.1'!$E8 * $E8),0, '6.1'!S8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!T8/'6.1'!$E8 * $E8),0, '6.1'!T8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!U8/'6.1'!$E8 * $E8),0, '6.1'!U8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!V8/'6.1'!$E8 * $E8),0, '6.1'!V8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!W8/'6.1'!$E8 * $E8),0, '6.1'!W8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!X8/'6.1'!$E8 * $E8),0, '6.1'!X8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y8/'6.1'!$E8 * $E8),0, '6.1'!Y8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z8/'6.1'!$E8 * $E8),0, '6.1'!Z8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA8/'6.1'!$E8 * $E8),0, '6.1'!AA8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB8/'6.1'!$E8 * $E8),0, '6.1'!AB8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC8/'6.1'!$E8 * $E8),0, '6.1'!AC8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD8/'6.1'!$E8 * $E8),0, '6.1'!AD8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE8/'6.1'!$E8 * $E8),0, '6.1'!AE8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF8/'6.1'!$E8 * $E8),0, '6.1'!AF8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG8/'6.1'!$E8 * $E8),0, '6.1'!AG8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH8/'6.1'!$E8 * $E8),0, '6.1'!AH8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI8/'6.1'!$E8 * $E8),0, '6.1'!AI8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ8/'6.1'!$E8 * $E8),0, '6.1'!AJ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK8/'6.1'!$E8 * $E8),0, '6.1'!AK8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL8/'6.1'!$E8 * $E8),0, '6.1'!AL8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM8/'6.1'!$E8 * $E8),0, '6.1'!AM8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN8/'6.1'!$E8 * $E8),0, '6.1'!AN8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO8/'6.1'!$E8 * $E8),0, '6.1'!AO8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP8/'6.1'!$E8 * $E8),0, '6.1'!AP8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ8/'6.1'!$E8 * $E8),0, '6.1'!AQ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR8/'6.1'!$E8 * $E8),0, '6.1'!AR8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS8/'6.1'!$E8 * $E8),0, '6.1'!AS8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT8/'6.1'!$E8 * $E8),0, '6.1'!AT8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU8/'6.1'!$E8 * $E8),0, '6.1'!AU8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV8/'6.1'!$E8 * $E8),0, '6.1'!AV8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW8/'6.1'!$E8 * $E8),0, '6.1'!AW8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX8/'6.1'!$E8 * $E8),0, '6.1'!AX8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY8/'6.1'!$E8 * $E8),0, '6.1'!AY8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ8/'6.1'!$E8 * $E8),0, '6.1'!AZ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA8/'6.1'!$E8 * $E8),0, '6.1'!BA8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB8/'6.1'!$E8 * $E8),0, '6.1'!BB8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC8/'6.1'!$E8 * $E8),0, '6.1'!BC8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD8/'6.1'!$E8 * $E8),0, '6.1'!BD8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE8/'6.1'!$E8 * $E8),0, '6.1'!BE8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF8/'6.1'!$E8 * $E8),0, '6.1'!BF8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG8/'6.1'!$E8 * $E8),0, '6.1'!BG8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH8/'6.1'!$E8 * $E8),0, '6.1'!BH8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI8/'6.1'!$E8 * $E8),0, '6.1'!BI8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ8/'6.1'!$E8 * $E8),0, '6.1'!BJ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK8/'6.1'!$E8 * $E8),0, '6.1'!BK8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL8/'6.1'!$E8 * $E8),0, '6.1'!BL8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM8/'6.1'!$E8 * $E8),0, '6.1'!BM8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN8/'6.1'!$E8 * $E8),0, '6.1'!BN8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO8/'6.1'!$E8 * $E8),0, '6.1'!BO8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP8/'6.1'!$E8 * $E8),0, '6.1'!BP8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ8/'6.1'!$E8 * $E8),0, '6.1'!BQ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR8/'6.1'!$E8 * $E8),0, '6.1'!BR8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS8/'6.1'!$E8 * $E8),0, '6.1'!BS8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT8/'6.1'!$E8 * $E8),0, '6.1'!BT8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU8/'6.1'!$E8 * $E8),0, '6.1'!BU8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV8/'6.1'!$E8 * $E8),0, '6.1'!BV8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW8/'6.1'!$E8 * $E8),0, '6.1'!BW8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX8/'6.1'!$E8 * $E8),0, '6.1'!BX8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY8/'6.1'!$E8 * $E8),0, '6.1'!BY8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ8/'6.1'!$E8 * $E8),0, '6.1'!BZ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA8/'6.1'!$E8 * $E8),0, '6.1'!CA8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB8/'6.1'!$E8 * $E8),0, '6.1'!CB8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC8/'6.1'!$E8 * $E8),0, '6.1'!CC8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD8/'6.1'!$E8 * $E8),0, '6.1'!CD8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE8/'6.1'!$E8 * $E8),0, '6.1'!CE8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF8/'6.1'!$E8 * $E8),0, '6.1'!CF8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG8/'6.1'!$E8 * $E8),0, '6.1'!CG8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH8/'6.1'!$E8 * $E8),0, '6.1'!CH8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI8/'6.1'!$E8 * $E8),0, '6.1'!CI8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ8/'6.1'!$E8 * $E8),0, '6.1'!CJ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK8/'6.1'!$E8 * $E8),0, '6.1'!CK8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL8/'6.1'!$E8 * $E8),0, '6.1'!CL8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM8/'6.1'!$E8 * $E8),0, '6.1'!CM8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN8/'6.1'!$E8 * $E8),0, '6.1'!CN8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO8/'6.1'!$E8 * $E8),0, '6.1'!CO8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP8/'6.1'!$E8 * $E8),0, '6.1'!CP8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ8/'6.1'!$E8 * $E8),0, '6.1'!CQ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR8/'6.1'!$E8 * $E8),0, '6.1'!CR8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS8/'6.1'!$E8 * $E8),0, '6.1'!CS8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT8/'6.1'!$E8 * $E8),0, '6.1'!CT8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU8/'6.1'!$E8 * $E8),0, '6.1'!CU8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV8/'6.1'!$E8 * $E8),0, '6.1'!CV8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW8/'6.1'!$E8 * $E8),0, '6.1'!CW8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX8/'6.1'!$E8 * $E8),0, '6.1'!CX8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY8/'6.1'!$E8 * $E8),0, '6.1'!CY8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ8/'6.1'!$E8 * $E8),0, '6.1'!CZ8/'6.1'!$E8 * $E8 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA8/'6.1'!$E8 * $E8),0, '6.1'!DA8/'6.1'!$E8 * $E8 )","v":0}]
[null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"'6.1'!E9","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D9,70%,2.1121,0.30732,0.74111,0.9299)-D9))","v":0},{"$f":"H9+NPV(FDN,I9:INDEX(I9:DC9,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F9/'6.1'!$E9 * $E9),0, '6.1'!F9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!G9/'6.1'!$E9 * $E9),0, '6.1'!G9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!H9/'6.1'!$E9 * $E9),0, '6.1'!H9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!I9/'6.1'!$E9 * $E9),0, '6.1'!I9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!J9/'6.1'!$E9 * $E9),0, '6.1'!J9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!K9/'6.1'!$E9 * $E9),0, '6.1'!K9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!L9/'6.1'!$E9 * $E9),0, '6.1'!L9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!M9/'6.1'!$E9 * $E9),0, '6.1'!M9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!N9/'6.1'!$E9 * $E9),0, '6.1'!N9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!O9/'6.1'!$E9 * $E9),0, '6.1'!O9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!P9/'6.1'!$E9 * $E9),0, '6.1'!P9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q9/'6.1'!$E9 * $E9),0, '6.1'!Q9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!R9/'6.1'!$E9 * $E9),0, '6.1'!R9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!S9/'6.1'!$E9 * $E9),0, '6.1'!S9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!T9/'6.1'!$E9 * $E9),0, '6.1'!T9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!U9/'6.1'!$E9 * $E9),0, '6.1'!U9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!V9/'6.1'!$E9 * $E9),0, '6.1'!V9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!W9/'6.1'!$E9 * $E9),0, '6.1'!W9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!X9/'6.1'!$E9 * $E9),0, '6.1'!X9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y9/'6.1'!$E9 * $E9),0, '6.1'!Y9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z9/'6.1'!$E9 * $E9),0, '6.1'!Z9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA9/'6.1'!$E9 * $E9),0, '6.1'!AA9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB9/'6.1'!$E9 * $E9),0, '6.1'!AB9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC9/'6.1'!$E9 * $E9),0, '6.1'!AC9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD9/'6.1'!$E9 * $E9),0, '6.1'!AD9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE9/'6.1'!$E9 * $E9),0, '6.1'!AE9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF9/'6.1'!$E9 * $E9),0, '6.1'!AF9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG9/'6.1'!$E9 * $E9),0, '6.1'!AG9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH9/'6.1'!$E9 * $E9),0, '6.1'!AH9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI9/'6.1'!$E9 * $E9),0, '6.1'!AI9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ9/'6.1'!$E9 * $E9),0, '6.1'!AJ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK9/'6.1'!$E9 * $E9),0, '6.1'!AK9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL9/'6.1'!$E9 * $E9),0, '6.1'!AL9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM9/'6.1'!$E9 * $E9),0, '6.1'!AM9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN9/'6.1'!$E9 * $E9),0, '6.1'!AN9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO9/'6.1'!$E9 * $E9),0, '6.1'!AO9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP9/'6.1'!$E9 * $E9),0, '6.1'!AP9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ9/'6.1'!$E9 * $E9),0, '6.1'!AQ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR9/'6.1'!$E9 * $E9),0, '6.1'!AR9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS9/'6.1'!$E9 * $E9),0, '6.1'!AS9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT9/'6.1'!$E9 * $E9),0, '6.1'!AT9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU9/'6.1'!$E9 * $E9),0, '6.1'!AU9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV9/'6.1'!$E9 * $E9),0, '6.1'!AV9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW9/'6.1'!$E9 * $E9),0, '6.1'!AW9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX9/'6.1'!$E9 * $E9),0, '6.1'!AX9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY9/'6.1'!$E9 * $E9),0, '6.1'!AY9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ9/'6.1'!$E9 * $E9),0, '6.1'!AZ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA9/'6.1'!$E9 * $E9),0, '6.1'!BA9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB9/'6.1'!$E9 * $E9),0, '6.1'!BB9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC9/'6.1'!$E9 * $E9),0, '6.1'!BC9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD9/'6.1'!$E9 * $E9),0, '6.1'!BD9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE9/'6.1'!$E9 * $E9),0, '6.1'!BE9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF9/'6.1'!$E9 * $E9),0, '6.1'!BF9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG9/'6.1'!$E9 * $E9),0, '6.1'!BG9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH9/'6.1'!$E9 * $E9),0, '6.1'!BH9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI9/'6.1'!$E9 * $E9),0, '6.1'!BI9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ9/'6.1'!$E9 * $E9),0, '6.1'!BJ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK9/'6.1'!$E9 * $E9),0, '6.1'!BK9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL9/'6.1'!$E9 * $E9),0, '6.1'!BL9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM9/'6.1'!$E9 * $E9),0, '6.1'!BM9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN9/'6.1'!$E9 * $E9),0, '6.1'!BN9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO9/'6.1'!$E9 * $E9),0, '6.1'!BO9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP9/'6.1'!$E9 * $E9),0, '6.1'!BP9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ9/'6.1'!$E9 * $E9),0, '6.1'!BQ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR9/'6.1'!$E9 * $E9),0, '6.1'!BR9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS9/'6.1'!$E9 * $E9),0, '6.1'!BS9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT9/'6.1'!$E9 * $E9),0, '6.1'!BT9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU9/'6.1'!$E9 * $E9),0, '6.1'!BU9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV9/'6.1'!$E9 * $E9),0, '6.1'!BV9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW9/'6.1'!$E9 * $E9),0, '6.1'!BW9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX9/'6.1'!$E9 * $E9),0, '6.1'!BX9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY9/'6.1'!$E9 * $E9),0, '6.1'!BY9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ9/'6.1'!$E9 * $E9),0, '6.1'!BZ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA9/'6.1'!$E9 * $E9),0, '6.1'!CA9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB9/'6.1'!$E9 * $E9),0, '6.1'!CB9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC9/'6.1'!$E9 * $E9),0, '6.1'!CC9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD9/'6.1'!$E9 * $E9),0, '6.1'!CD9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE9/'6.1'!$E9 * $E9),0, '6.1'!CE9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF9/'6.1'!$E9 * $E9),0, '6.1'!CF9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG9/'6.1'!$E9 * $E9),0, '6.1'!CG9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH9/'6.1'!$E9 * $E9),0, '6.1'!CH9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI9/'6.1'!$E9 * $E9),0, '6.1'!CI9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ9/'6.1'!$E9 * $E9),0, '6.1'!CJ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK9/'6.1'!$E9 * $E9),0, '6.1'!CK9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL9/'6.1'!$E9 * $E9),0, '6.1'!CL9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM9/'6.1'!$E9 * $E9),0, '6.1'!CM9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN9/'6.1'!$E9 * $E9),0, '6.1'!CN9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO9/'6.1'!$E9 * $E9),0, '6.1'!CO9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP9/'6.1'!$E9 * $E9),0, '6.1'!CP9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ9/'6.1'!$E9 * $E9),0, '6.1'!CQ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR9/'6.1'!$E9 * $E9),0, '6.1'!CR9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS9/'6.1'!$E9 * $E9),0, '6.1'!CS9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT9/'6.1'!$E9 * $E9),0, '6.1'!CT9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU9/'6.1'!$E9 * $E9),0, '6.1'!CU9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV9/'6.1'!$E9 * $E9),0, '6.1'!CV9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW9/'6.1'!$E9 * $E9),0, '6.1'!CW9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX9/'6.1'!$E9 * $E9),0, '6.1'!CX9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY9/'6.1'!$E9 * $E9),0, '6.1'!CY9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ9/'6.1'!$E9 * $E9),0, '6.1'!CZ9/'6.1'!$E9 * $E9 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA9/'6.1'!$E9 * $E9),0, '6.1'!DA9/'6.1'!$E9 * $E9 )","v":0}]
[null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"'6.1'!E10","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D10,70%,1.9673,0.32927,0.74202,0.92827)-D10))","v":0},{"$f":"H10+NPV(FDN,I10:INDEX(I10:DC10,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F10/'6.1'!$E10 * $E10),0, '6.1'!F10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!G10/'6.1'!$E10 * $E10),0, '6.1'!G10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!H10/'6.1'!$E10 * $E10),0, '6.1'!H10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!I10/'6.1'!$E10 * $E10),0, '6.1'!I10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!J10/'6.1'!$E10 * $E10),0, '6.1'!J10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!K10/'6.1'!$E10 * $E10),0, '6.1'!K10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!L10/'6.1'!$E10 * $E10),0, '6.1'!L10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!M10/'6.1'!$E10 * $E10),0, '6.1'!M10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!N10/'6.1'!$E10 * $E10),0, '6.1'!N10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!O10/'6.1'!$E10 * $E10),0, '6.1'!O10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!P10/'6.1'!$E10 * $E10),0, '6.1'!P10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q10/'6.1'!$E10 * $E10),0, '6.1'!Q10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!R10/'6.1'!$E10 * $E10),0, '6.1'!R10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!S10/'6.1'!$E10 * $E10),0, '6.1'!S10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!T10/'6.1'!$E10 * $E10),0, '6.1'!T10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!U10/'6.1'!$E10 * $E10),0, '6.1'!U10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!V10/'6.1'!$E10 * $E10),0, '6.1'!V10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!W10/'6.1'!$E10 * $E10),0, '6.1'!W10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!X10/'6.1'!$E10 * $E10),0, '6.1'!X10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y10/'6.1'!$E10 * $E10),0, '6.1'!Y10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z10/'6.1'!$E10 * $E10),0, '6.1'!Z10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA10/'6.1'!$E10 * $E10),0, '6.1'!AA10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB10/'6.1'!$E10 * $E10),0, '6.1'!AB10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC10/'6.1'!$E10 * $E10),0, '6.1'!AC10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD10/'6.1'!$E10 * $E10),0, '6.1'!AD10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE10/'6.1'!$E10 * $E10),0, '6.1'!AE10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF10/'6.1'!$E10 * $E10),0, '6.1'!AF10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG10/'6.1'!$E10 * $E10),0, '6.1'!AG10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH10/'6.1'!$E10 * $E10),0, '6.1'!AH10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI10/'6.1'!$E10 * $E10),0, '6.1'!AI10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ10/'6.1'!$E10 * $E10),0, '6.1'!AJ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK10/'6.1'!$E10 * $E10),0, '6.1'!AK10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL10/'6.1'!$E10 * $E10),0, '6.1'!AL10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM10/'6.1'!$E10 * $E10),0, '6.1'!AM10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN10/'6.1'!$E10 * $E10),0, '6.1'!AN10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO10/'6.1'!$E10 * $E10),0, '6.1'!AO10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP10/'6.1'!$E10 * $E10),0, '6.1'!AP10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ10/'6.1'!$E10 * $E10),0, '6.1'!AQ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR10/'6.1'!$E10 * $E10),0, '6.1'!AR10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS10/'6.1'!$E10 * $E10),0, '6.1'!AS10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT10/'6.1'!$E10 * $E10),0, '6.1'!AT10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU10/'6.1'!$E10 * $E10),0, '6.1'!AU10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV10/'6.1'!$E10 * $E10),0, '6.1'!AV10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW10/'6.1'!$E10 * $E10),0, '6.1'!AW10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX10/'6.1'!$E10 * $E10),0, '6.1'!AX10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY10/'6.1'!$E10 * $E10),0, '6.1'!AY10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ10/'6.1'!$E10 * $E10),0, '6.1'!AZ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA10/'6.1'!$E10 * $E10),0, '6.1'!BA10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB10/'6.1'!$E10 * $E10),0, '6.1'!BB10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC10/'6.1'!$E10 * $E10),0, '6.1'!BC10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD10/'6.1'!$E10 * $E10),0, '6.1'!BD10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE10/'6.1'!$E10 * $E10),0, '6.1'!BE10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF10/'6.1'!$E10 * $E10),0, '6.1'!BF10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG10/'6.1'!$E10 * $E10),0, '6.1'!BG10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH10/'6.1'!$E10 * $E10),0, '6.1'!BH10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI10/'6.1'!$E10 * $E10),0, '6.1'!BI10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ10/'6.1'!$E10 * $E10),0, '6.1'!BJ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK10/'6.1'!$E10 * $E10),0, '6.1'!BK10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL10/'6.1'!$E10 * $E10),0, '6.1'!BL10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM10/'6.1'!$E10 * $E10),0, '6.1'!BM10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN10/'6.1'!$E10 * $E10),0, '6.1'!BN10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO10/'6.1'!$E10 * $E10),0, '6.1'!BO10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP10/'6.1'!$E10 * $E10),0, '6.1'!BP10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ10/'6.1'!$E10 * $E10),0, '6.1'!BQ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR10/'6.1'!$E10 * $E10),0, '6.1'!BR10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS10/'6.1'!$E10 * $E10),0, '6.1'!BS10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT10/'6.1'!$E10 * $E10),0, '6.1'!BT10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU10/'6.1'!$E10 * $E10),0, '6.1'!BU10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV10/'6.1'!$E10 * $E10),0, '6.1'!BV10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW10/'6.1'!$E10 * $E10),0, '6.1'!BW10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX10/'6.1'!$E10 * $E10),0, '6.1'!BX10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY10/'6.1'!$E10 * $E10),0, '6.1'!BY10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ10/'6.1'!$E10 * $E10),0, '6.1'!BZ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA10/'6.1'!$E10 * $E10),0, '6.1'!CA10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB10/'6.1'!$E10 * $E10),0, '6.1'!CB10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC10/'6.1'!$E10 * $E10),0, '6.1'!CC10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD10/'6.1'!$E10 * $E10),0, '6.1'!CD10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE10/'6.1'!$E10 * $E10),0, '6.1'!CE10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF10/'6.1'!$E10 * $E10),0, '6.1'!CF10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG10/'6.1'!$E10 * $E10),0, '6.1'!CG10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH10/'6.1'!$E10 * $E10),0, '6.1'!CH10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI10/'6.1'!$E10 * $E10),0, '6.1'!CI10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ10/'6.1'!$E10 * $E10),0, '6.1'!CJ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK10/'6.1'!$E10 * $E10),0, '6.1'!CK10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL10/'6.1'!$E10 * $E10),0, '6.1'!CL10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM10/'6.1'!$E10 * $E10),0, '6.1'!CM10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN10/'6.1'!$E10 * $E10),0, '6.1'!CN10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO10/'6.1'!$E10 * $E10),0, '6.1'!CO10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP10/'6.1'!$E10 * $E10),0, '6.1'!CP10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ10/'6.1'!$E10 * $E10),0, '6.1'!CQ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR10/'6.1'!$E10 * $E10),0, '6.1'!CR10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS10/'6.1'!$E10 * $E10),0, '6.1'!CS10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT10/'6.1'!$E10 * $E10),0, '6.1'!CT10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU10/'6.1'!$E10 * $E10),0, '6.1'!CU10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV10/'6.1'!$E10 * $E10),0, '6.1'!CV10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW10/'6.1'!$E10 * $E10),0, '6.1'!CW10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX10/'6.1'!$E10 * $E10),0, '6.1'!CX10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY10/'6.1'!$E10 * $E10),0, '6.1'!CY10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ10/'6.1'!$E10 * $E10),0, '6.1'!CZ10/'6.1'!$E10 * $E10 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA10/'6.1'!$E10 * $E10),0, '6.1'!DA10/'6.1'!$E10 * $E10 )","v":0}]
[null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"'6.1'!E11","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D11,70%,2.7906,0.28554,0.72694,0.945188)-D11))","v":0},{"$f":"H11+NPV(FDN,I11:INDEX(I11:DC11,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F11/'6.1'!$E11 * $E11),0, '6.1'!F11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!G11/'6.1'!$E11 * $E11),0, '6.1'!G11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!H11/'6.1'!$E11 * $E11),0, '6.1'!H11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!I11/'6.1'!$E11 * $E11),0, '6.1'!I11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!J11/'6.1'!$E11 * $E11),0, '6.1'!J11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!K11/'6.1'!$E11 * $E11),0, '6.1'!K11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!L11/'6.1'!$E11 * $E11),0, '6.1'!L11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!M11/'6.1'!$E11 * $E11),0, '6.1'!M11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!N11/'6.1'!$E11 * $E11),0, '6.1'!N11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!O11/'6.1'!$E11 * $E11),0, '6.1'!O11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!P11/'6.1'!$E11 * $E11),0, '6.1'!P11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q11/'6.1'!$E11 * $E11),0, '6.1'!Q11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!R11/'6.1'!$E11 * $E11),0, '6.1'!R11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!S11/'6.1'!$E11 * $E11),0, '6.1'!S11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!T11/'6.1'!$E11 * $E11),0, '6.1'!T11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!U11/'6.1'!$E11 * $E11),0, '6.1'!U11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!V11/'6.1'!$E11 * $E11),0, '6.1'!V11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!W11/'6.1'!$E11 * $E11),0, '6.1'!W11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!X11/'6.1'!$E11 * $E11),0, '6.1'!X11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y11/'6.1'!$E11 * $E11),0, '6.1'!Y11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z11/'6.1'!$E11 * $E11),0, '6.1'!Z11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA11/'6.1'!$E11 * $E11),0, '6.1'!AA11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB11/'6.1'!$E11 * $E11),0, '6.1'!AB11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC11/'6.1'!$E11 * $E11),0, '6.1'!AC11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD11/'6.1'!$E11 * $E11),0, '6.1'!AD11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE11/'6.1'!$E11 * $E11),0, '6.1'!AE11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF11/'6.1'!$E11 * $E11),0, '6.1'!AF11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG11/'6.1'!$E11 * $E11),0, '6.1'!AG11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH11/'6.1'!$E11 * $E11),0, '6.1'!AH11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI11/'6.1'!$E11 * $E11),0, '6.1'!AI11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ11/'6.1'!$E11 * $E11),0, '6.1'!AJ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK11/'6.1'!$E11 * $E11),0, '6.1'!AK11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL11/'6.1'!$E11 * $E11),0, '6.1'!AL11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM11/'6.1'!$E11 * $E11),0, '6.1'!AM11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN11/'6.1'!$E11 * $E11),0, '6.1'!AN11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO11/'6.1'!$E11 * $E11),0, '6.1'!AO11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP11/'6.1'!$E11 * $E11),0, '6.1'!AP11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ11/'6.1'!$E11 * $E11),0, '6.1'!AQ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR11/'6.1'!$E11 * $E11),0, '6.1'!AR11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS11/'6.1'!$E11 * $E11),0, '6.1'!AS11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT11/'6.1'!$E11 * $E11),0, '6.1'!AT11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU11/'6.1'!$E11 * $E11),0, '6.1'!AU11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV11/'6.1'!$E11 * $E11),0, '6.1'!AV11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW11/'6.1'!$E11 * $E11),0, '6.1'!AW11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX11/'6.1'!$E11 * $E11),0, '6.1'!AX11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY11/'6.1'!$E11 * $E11),0, '6.1'!AY11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ11/'6.1'!$E11 * $E11),0, '6.1'!AZ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA11/'6.1'!$E11 * $E11),0, '6.1'!BA11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB11/'6.1'!$E11 * $E11),0, '6.1'!BB11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC11/'6.1'!$E11 * $E11),0, '6.1'!BC11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD11/'6.1'!$E11 * $E11),0, '6.1'!BD11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE11/'6.1'!$E11 * $E11),0, '6.1'!BE11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF11/'6.1'!$E11 * $E11),0, '6.1'!BF11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG11/'6.1'!$E11 * $E11),0, '6.1'!BG11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH11/'6.1'!$E11 * $E11),0, '6.1'!BH11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI11/'6.1'!$E11 * $E11),0, '6.1'!BI11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ11/'6.1'!$E11 * $E11),0, '6.1'!BJ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK11/'6.1'!$E11 * $E11),0, '6.1'!BK11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL11/'6.1'!$E11 * $E11),0, '6.1'!BL11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM11/'6.1'!$E11 * $E11),0, '6.1'!BM11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN11/'6.1'!$E11 * $E11),0, '6.1'!BN11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO11/'6.1'!$E11 * $E11),0, '6.1'!BO11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP11/'6.1'!$E11 * $E11),0, '6.1'!BP11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ11/'6.1'!$E11 * $E11),0, '6.1'!BQ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR11/'6.1'!$E11 * $E11),0, '6.1'!BR11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS11/'6.1'!$E11 * $E11),0, '6.1'!BS11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT11/'6.1'!$E11 * $E11),0, '6.1'!BT11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU11/'6.1'!$E11 * $E11),0, '6.1'!BU11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV11/'6.1'!$E11 * $E11),0, '6.1'!BV11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW11/'6.1'!$E11 * $E11),0, '6.1'!BW11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX11/'6.1'!$E11 * $E11),0, '6.1'!BX11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY11/'6.1'!$E11 * $E11),0, '6.1'!BY11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ11/'6.1'!$E11 * $E11),0, '6.1'!BZ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA11/'6.1'!$E11 * $E11),0, '6.1'!CA11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB11/'6.1'!$E11 * $E11),0, '6.1'!CB11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC11/'6.1'!$E11 * $E11),0, '6.1'!CC11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD11/'6.1'!$E11 * $E11),0, '6.1'!CD11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE11/'6.1'!$E11 * $E11),0, '6.1'!CE11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF11/'6.1'!$E11 * $E11),0, '6.1'!CF11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG11/'6.1'!$E11 * $E11),0, '6.1'!CG11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH11/'6.1'!$E11 * $E11),0, '6.1'!CH11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI11/'6.1'!$E11 * $E11),0, '6.1'!CI11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ11/'6.1'!$E11 * $E11),0, '6.1'!CJ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK11/'6.1'!$E11 * $E11),0, '6.1'!CK11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL11/'6.1'!$E11 * $E11),0, '6.1'!CL11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM11/'6.1'!$E11 * $E11),0, '6.1'!CM11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN11/'6.1'!$E11 * $E11),0, '6.1'!CN11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO11/'6.1'!$E11 * $E11),0, '6.1'!CO11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP11/'6.1'!$E11 * $E11),0, '6.1'!CP11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ11/'6.1'!$E11 * $E11),0, '6.1'!CQ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR11/'6.1'!$E11 * $E11),0, '6.1'!CR11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS11/'6.1'!$E11 * $E11),0, '6.1'!CS11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT11/'6.1'!$E11 * $E11),0, '6.1'!CT11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU11/'6.1'!$E11 * $E11),0, '6.1'!CU11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV11/'6.1'!$E11 * $E11),0, '6.1'!CV11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW11/'6.1'!$E11 * $E11),0, '6.1'!CW11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX11/'6.1'!$E11 * $E11),0, '6.1'!CX11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY11/'6.1'!$E11 * $E11),0, '6.1'!CY11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ11/'6.1'!$E11 * $E11),0, '6.1'!CZ11/'6.1'!$E11 * $E11 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA11/'6.1'!$E11 * $E11),0, '6.1'!DA11/'6.1'!$E11 * $E11 )","v":0}]
[null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"'6.1'!E12","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D12,70%,1.8405,0.25464,0.75111,0.88251)-D12))","v":0},{"$f":"H12+NPV(FDN,I12:INDEX(I12:DC12,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F12/'6.1'!$E12 * $E12),0, '6.1'!F12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!G12/'6.1'!$E12 * $E12),0, '6.1'!G12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!H12/'6.1'!$E12 * $E12),0, '6.1'!H12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!I12/'6.1'!$E12 * $E12),0, '6.1'!I12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!J12/'6.1'!$E12 * $E12),0, '6.1'!J12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!K12/'6.1'!$E12 * $E12),0, '6.1'!K12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!L12/'6.1'!$E12 * $E12),0, '6.1'!L12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!M12/'6.1'!$E12 * $E12),0, '6.1'!M12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!N12/'6.1'!$E12 * $E12),0, '6.1'!N12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!O12/'6.1'!$E12 * $E12),0, '6.1'!O12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!P12/'6.1'!$E12 * $E12),0, '6.1'!P12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q12/'6.1'!$E12 * $E12),0, '6.1'!Q12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!R12/'6.1'!$E12 * $E12),0, '6.1'!R12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!S12/'6.1'!$E12 * $E12),0, '6.1'!S12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!T12/'6.1'!$E12 * $E12),0, '6.1'!T12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!U12/'6.1'!$E12 * $E12),0, '6.1'!U12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!V12/'6.1'!$E12 * $E12),0, '6.1'!V12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!W12/'6.1'!$E12 * $E12),0, '6.1'!W12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!X12/'6.1'!$E12 * $E12),0, '6.1'!X12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y12/'6.1'!$E12 * $E12),0, '6.1'!Y12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z12/'6.1'!$E12 * $E12),0, '6.1'!Z12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA12/'6.1'!$E12 * $E12),0, '6.1'!AA12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB12/'6.1'!$E12 * $E12),0, '6.1'!AB12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC12/'6.1'!$E12 * $E12),0, '6.1'!AC12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD12/'6.1'!$E12 * $E12),0, '6.1'!AD12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE12/'6.1'!$E12 * $E12),0, '6.1'!AE12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF12/'6.1'!$E12 * $E12),0, '6.1'!AF12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG12/'6.1'!$E12 * $E12),0, '6.1'!AG12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH12/'6.1'!$E12 * $E12),0, '6.1'!AH12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI12/'6.1'!$E12 * $E12),0, '6.1'!AI12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ12/'6.1'!$E12 * $E12),0, '6.1'!AJ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK12/'6.1'!$E12 * $E12),0, '6.1'!AK12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL12/'6.1'!$E12 * $E12),0, '6.1'!AL12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM12/'6.1'!$E12 * $E12),0, '6.1'!AM12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN12/'6.1'!$E12 * $E12),0, '6.1'!AN12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO12/'6.1'!$E12 * $E12),0, '6.1'!AO12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP12/'6.1'!$E12 * $E12),0, '6.1'!AP12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ12/'6.1'!$E12 * $E12),0, '6.1'!AQ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR12/'6.1'!$E12 * $E12),0, '6.1'!AR12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS12/'6.1'!$E12 * $E12),0, '6.1'!AS12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT12/'6.1'!$E12 * $E12),0, '6.1'!AT12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU12/'6.1'!$E12 * $E12),0, '6.1'!AU12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV12/'6.1'!$E12 * $E12),0, '6.1'!AV12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW12/'6.1'!$E12 * $E12),0, '6.1'!AW12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX12/'6.1'!$E12 * $E12),0, '6.1'!AX12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY12/'6.1'!$E12 * $E12),0, '6.1'!AY12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ12/'6.1'!$E12 * $E12),0, '6.1'!AZ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA12/'6.1'!$E12 * $E12),0, '6.1'!BA12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB12/'6.1'!$E12 * $E12),0, '6.1'!BB12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC12/'6.1'!$E12 * $E12),0, '6.1'!BC12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD12/'6.1'!$E12 * $E12),0, '6.1'!BD12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE12/'6.1'!$E12 * $E12),0, '6.1'!BE12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF12/'6.1'!$E12 * $E12),0, '6.1'!BF12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG12/'6.1'!$E12 * $E12),0, '6.1'!BG12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH12/'6.1'!$E12 * $E12),0, '6.1'!BH12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI12/'6.1'!$E12 * $E12),0, '6.1'!BI12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ12/'6.1'!$E12 * $E12),0, '6.1'!BJ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK12/'6.1'!$E12 * $E12),0, '6.1'!BK12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL12/'6.1'!$E12 * $E12),0, '6.1'!BL12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM12/'6.1'!$E12 * $E12),0, '6.1'!BM12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN12/'6.1'!$E12 * $E12),0, '6.1'!BN12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO12/'6.1'!$E12 * $E12),0, '6.1'!BO12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP12/'6.1'!$E12 * $E12),0, '6.1'!BP12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ12/'6.1'!$E12 * $E12),0, '6.1'!BQ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR12/'6.1'!$E12 * $E12),0, '6.1'!BR12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS12/'6.1'!$E12 * $E12),0, '6.1'!BS12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT12/'6.1'!$E12 * $E12),0, '6.1'!BT12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU12/'6.1'!$E12 * $E12),0, '6.1'!BU12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV12/'6.1'!$E12 * $E12),0, '6.1'!BV12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW12/'6.1'!$E12 * $E12),0, '6.1'!BW12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX12/'6.1'!$E12 * $E12),0, '6.1'!BX12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY12/'6.1'!$E12 * $E12),0, '6.1'!BY12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ12/'6.1'!$E12 * $E12),0, '6.1'!BZ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA12/'6.1'!$E12 * $E12),0, '6.1'!CA12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB12/'6.1'!$E12 * $E12),0, '6.1'!CB12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC12/'6.1'!$E12 * $E12),0, '6.1'!CC12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD12/'6.1'!$E12 * $E12),0, '6.1'!CD12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE12/'6.1'!$E12 * $E12),0, '6.1'!CE12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF12/'6.1'!$E12 * $E12),0, '6.1'!CF12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG12/'6.1'!$E12 * $E12),0, '6.1'!CG12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH12/'6.1'!$E12 * $E12),0, '6.1'!CH12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI12/'6.1'!$E12 * $E12),0, '6.1'!CI12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ12/'6.1'!$E12 * $E12),0, '6.1'!CJ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK12/'6.1'!$E12 * $E12),0, '6.1'!CK12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL12/'6.1'!$E12 * $E12),0, '6.1'!CL12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM12/'6.1'!$E12 * $E12),0, '6.1'!CM12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN12/'6.1'!$E12 * $E12),0, '6.1'!CN12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO12/'6.1'!$E12 * $E12),0, '6.1'!CO12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP12/'6.1'!$E12 * $E12),0, '6.1'!CP12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ12/'6.1'!$E12 * $E12),0, '6.1'!CQ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR12/'6.1'!$E12 * $E12),0, '6.1'!CR12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS12/'6.1'!$E12 * $E12),0, '6.1'!CS12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT12/'6.1'!$E12 * $E12),0, '6.1'!CT12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU12/'6.1'!$E12 * $E12),0, '6.1'!CU12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV12/'6.1'!$E12 * $E12),0, '6.1'!CV12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW12/'6.1'!$E12 * $E12),0, '6.1'!CW12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX12/'6.1'!$E12 * $E12),0, '6.1'!CX12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY12/'6.1'!$E12 * $E12),0, '6.1'!CY12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ12/'6.1'!$E12 * $E12),0, '6.1'!CZ12/'6.1'!$E12 * $E12 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA12/'6.1'!$E12 * $E12),0, '6.1'!DA12/'6.1'!$E12 * $E12 )","v":0}]
[null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"'6.1'!E13","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D13,70%,1.9247,0.23155,0.7493,0.876598)-D13))","v":0},{"$f":"H13+NPV(FDN,I13:INDEX(I13:DC13,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F13/'6.1'!$E13 * $E13),0, '6.1'!F13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!G13/'6.1'!$E13 * $E13),0, '6.1'!G13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!H13/'6.1'!$E13 * $E13),0, '6.1'!H13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!I13/'6.1'!$E13 * $E13),0, '6.1'!I13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!J13/'6.1'!$E13 * $E13),0, '6.1'!J13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!K13/'6.1'!$E13 * $E13),0, '6.1'!K13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!L13/'6.1'!$E13 * $E13),0, '6.1'!L13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!M13/'6.1'!$E13 * $E13),0, '6.1'!M13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!N13/'6.1'!$E13 * $E13),0, '6.1'!N13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!O13/'6.1'!$E13 * $E13),0, '6.1'!O13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!P13/'6.1'!$E13 * $E13),0, '6.1'!P13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q13/'6.1'!$E13 * $E13),0, '6.1'!Q13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!R13/'6.1'!$E13 * $E13),0, '6.1'!R13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!S13/'6.1'!$E13 * $E13),0, '6.1'!S13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!T13/'6.1'!$E13 * $E13),0, '6.1'!T13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!U13/'6.1'!$E13 * $E13),0, '6.1'!U13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!V13/'6.1'!$E13 * $E13),0, '6.1'!V13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!W13/'6.1'!$E13 * $E13),0, '6.1'!W13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!X13/'6.1'!$E13 * $E13),0, '6.1'!X13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y13/'6.1'!$E13 * $E13),0, '6.1'!Y13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z13/'6.1'!$E13 * $E13),0, '6.1'!Z13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA13/'6.1'!$E13 * $E13),0, '6.1'!AA13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB13/'6.1'!$E13 * $E13),0, '6.1'!AB13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC13/'6.1'!$E13 * $E13),0, '6.1'!AC13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD13/'6.1'!$E13 * $E13),0, '6.1'!AD13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE13/'6.1'!$E13 * $E13),0, '6.1'!AE13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF13/'6.1'!$E13 * $E13),0, '6.1'!AF13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG13/'6.1'!$E13 * $E13),0, '6.1'!AG13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH13/'6.1'!$E13 * $E13),0, '6.1'!AH13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI13/'6.1'!$E13 * $E13),0, '6.1'!AI13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ13/'6.1'!$E13 * $E13),0, '6.1'!AJ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK13/'6.1'!$E13 * $E13),0, '6.1'!AK13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL13/'6.1'!$E13 * $E13),0, '6.1'!AL13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM13/'6.1'!$E13 * $E13),0, '6.1'!AM13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN13/'6.1'!$E13 * $E13),0, '6.1'!AN13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO13/'6.1'!$E13 * $E13),0, '6.1'!AO13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP13/'6.1'!$E13 * $E13),0, '6.1'!AP13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ13/'6.1'!$E13 * $E13),0, '6.1'!AQ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR13/'6.1'!$E13 * $E13),0, '6.1'!AR13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS13/'6.1'!$E13 * $E13),0, '6.1'!AS13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT13/'6.1'!$E13 * $E13),0, '6.1'!AT13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU13/'6.1'!$E13 * $E13),0, '6.1'!AU13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV13/'6.1'!$E13 * $E13),0, '6.1'!AV13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW13/'6.1'!$E13 * $E13),0, '6.1'!AW13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX13/'6.1'!$E13 * $E13),0, '6.1'!AX13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY13/'6.1'!$E13 * $E13),0, '6.1'!AY13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ13/'6.1'!$E13 * $E13),0, '6.1'!AZ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA13/'6.1'!$E13 * $E13),0, '6.1'!BA13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB13/'6.1'!$E13 * $E13),0, '6.1'!BB13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC13/'6.1'!$E13 * $E13),0, '6.1'!BC13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD13/'6.1'!$E13 * $E13),0, '6.1'!BD13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE13/'6.1'!$E13 * $E13),0, '6.1'!BE13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF13/'6.1'!$E13 * $E13),0, '6.1'!BF13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG13/'6.1'!$E13 * $E13),0, '6.1'!BG13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH13/'6.1'!$E13 * $E13),0, '6.1'!BH13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI13/'6.1'!$E13 * $E13),0, '6.1'!BI13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ13/'6.1'!$E13 * $E13),0, '6.1'!BJ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK13/'6.1'!$E13 * $E13),0, '6.1'!BK13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL13/'6.1'!$E13 * $E13),0, '6.1'!BL13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM13/'6.1'!$E13 * $E13),0, '6.1'!BM13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN13/'6.1'!$E13 * $E13),0, '6.1'!BN13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO13/'6.1'!$E13 * $E13),0, '6.1'!BO13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP13/'6.1'!$E13 * $E13),0, '6.1'!BP13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ13/'6.1'!$E13 * $E13),0, '6.1'!BQ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR13/'6.1'!$E13 * $E13),0, '6.1'!BR13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS13/'6.1'!$E13 * $E13),0, '6.1'!BS13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT13/'6.1'!$E13 * $E13),0, '6.1'!BT13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU13/'6.1'!$E13 * $E13),0, '6.1'!BU13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV13/'6.1'!$E13 * $E13),0, '6.1'!BV13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW13/'6.1'!$E13 * $E13),0, '6.1'!BW13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX13/'6.1'!$E13 * $E13),0, '6.1'!BX13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY13/'6.1'!$E13 * $E13),0, '6.1'!BY13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ13/'6.1'!$E13 * $E13),0, '6.1'!BZ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA13/'6.1'!$E13 * $E13),0, '6.1'!CA13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB13/'6.1'!$E13 * $E13),0, '6.1'!CB13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC13/'6.1'!$E13 * $E13),0, '6.1'!CC13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD13/'6.1'!$E13 * $E13),0, '6.1'!CD13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE13/'6.1'!$E13 * $E13),0, '6.1'!CE13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF13/'6.1'!$E13 * $E13),0, '6.1'!CF13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG13/'6.1'!$E13 * $E13),0, '6.1'!CG13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH13/'6.1'!$E13 * $E13),0, '6.1'!CH13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI13/'6.1'!$E13 * $E13),0, '6.1'!CI13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ13/'6.1'!$E13 * $E13),0, '6.1'!CJ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK13/'6.1'!$E13 * $E13),0, '6.1'!CK13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL13/'6.1'!$E13 * $E13),0, '6.1'!CL13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM13/'6.1'!$E13 * $E13),0, '6.1'!CM13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN13/'6.1'!$E13 * $E13),0, '6.1'!CN13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO13/'6.1'!$E13 * $E13),0, '6.1'!CO13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP13/'6.1'!$E13 * $E13),0, '6.1'!CP13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ13/'6.1'!$E13 * $E13),0, '6.1'!CQ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR13/'6.1'!$E13 * $E13),0, '6.1'!CR13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS13/'6.1'!$E13 * $E13),0, '6.1'!CS13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT13/'6.1'!$E13 * $E13),0, '6.1'!CT13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU13/'6.1'!$E13 * $E13),0, '6.1'!CU13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV13/'6.1'!$E13 * $E13),0, '6.1'!CV13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW13/'6.1'!$E13 * $E13),0, '6.1'!CW13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX13/'6.1'!$E13 * $E13),0, '6.1'!CX13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY13/'6.1'!$E13 * $E13),0, '6.1'!CY13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ13/'6.1'!$E13 * $E13),0, '6.1'!CZ13/'6.1'!$E13 * $E13 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA13/'6.1'!$E13 * $E13),0, '6.1'!DA13/'6.1'!$E13 * $E13 )","v":0}]
[null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"'6.1'!E14","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D14,70%,1.9247,0.23155,0.7493,0.876598)-D14))","v":0},{"$f":"H14+NPV(FDN,I14:INDEX(I14:DC14,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F14/'6.1'!$E14 * $E14),0, '6.1'!F14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!G14/'6.1'!$E14 * $E14),0, '6.1'!G14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!H14/'6.1'!$E14 * $E14),0, '6.1'!H14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!I14/'6.1'!$E14 * $E14),0, '6.1'!I14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!J14/'6.1'!$E14 * $E14),0, '6.1'!J14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!K14/'6.1'!$E14 * $E14),0, '6.1'!K14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!L14/'6.1'!$E14 * $E14),0, '6.1'!L14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!M14/'6.1'!$E14 * $E14),0, '6.1'!M14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!N14/'6.1'!$E14 * $E14),0, '6.1'!N14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!O14/'6.1'!$E14 * $E14),0, '6.1'!O14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!P14/'6.1'!$E14 * $E14),0, '6.1'!P14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q14/'6.1'!$E14 * $E14),0, '6.1'!Q14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!R14/'6.1'!$E14 * $E14),0, '6.1'!R14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!S14/'6.1'!$E14 * $E14),0, '6.1'!S14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!T14/'6.1'!$E14 * $E14),0, '6.1'!T14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!U14/'6.1'!$E14 * $E14),0, '6.1'!U14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!V14/'6.1'!$E14 * $E14),0, '6.1'!V14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!W14/'6.1'!$E14 * $E14),0, '6.1'!W14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!X14/'6.1'!$E14 * $E14),0, '6.1'!X14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y14/'6.1'!$E14 * $E14),0, '6.1'!Y14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z14/'6.1'!$E14 * $E14),0, '6.1'!Z14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA14/'6.1'!$E14 * $E14),0, '6.1'!AA14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB14/'6.1'!$E14 * $E14),0, '6.1'!AB14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC14/'6.1'!$E14 * $E14),0, '6.1'!AC14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD14/'6.1'!$E14 * $E14),0, '6.1'!AD14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE14/'6.1'!$E14 * $E14),0, '6.1'!AE14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF14/'6.1'!$E14 * $E14),0, '6.1'!AF14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG14/'6.1'!$E14 * $E14),0, '6.1'!AG14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH14/'6.1'!$E14 * $E14),0, '6.1'!AH14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI14/'6.1'!$E14 * $E14),0, '6.1'!AI14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ14/'6.1'!$E14 * $E14),0, '6.1'!AJ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK14/'6.1'!$E14 * $E14),0, '6.1'!AK14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL14/'6.1'!$E14 * $E14),0, '6.1'!AL14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM14/'6.1'!$E14 * $E14),0, '6.1'!AM14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN14/'6.1'!$E14 * $E14),0, '6.1'!AN14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO14/'6.1'!$E14 * $E14),0, '6.1'!AO14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP14/'6.1'!$E14 * $E14),0, '6.1'!AP14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ14/'6.1'!$E14 * $E14),0, '6.1'!AQ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR14/'6.1'!$E14 * $E14),0, '6.1'!AR14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS14/'6.1'!$E14 * $E14),0, '6.1'!AS14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT14/'6.1'!$E14 * $E14),0, '6.1'!AT14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU14/'6.1'!$E14 * $E14),0, '6.1'!AU14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV14/'6.1'!$E14 * $E14),0, '6.1'!AV14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW14/'6.1'!$E14 * $E14),0, '6.1'!AW14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX14/'6.1'!$E14 * $E14),0, '6.1'!AX14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY14/'6.1'!$E14 * $E14),0, '6.1'!AY14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ14/'6.1'!$E14 * $E14),0, '6.1'!AZ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA14/'6.1'!$E14 * $E14),0, '6.1'!BA14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB14/'6.1'!$E14 * $E14),0, '6.1'!BB14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC14/'6.1'!$E14 * $E14),0, '6.1'!BC14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD14/'6.1'!$E14 * $E14),0, '6.1'!BD14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE14/'6.1'!$E14 * $E14),0, '6.1'!BE14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF14/'6.1'!$E14 * $E14),0, '6.1'!BF14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG14/'6.1'!$E14 * $E14),0, '6.1'!BG14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH14/'6.1'!$E14 * $E14),0, '6.1'!BH14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI14/'6.1'!$E14 * $E14),0, '6.1'!BI14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ14/'6.1'!$E14 * $E14),0, '6.1'!BJ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK14/'6.1'!$E14 * $E14),0, '6.1'!BK14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL14/'6.1'!$E14 * $E14),0, '6.1'!BL14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM14/'6.1'!$E14 * $E14),0, '6.1'!BM14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN14/'6.1'!$E14 * $E14),0, '6.1'!BN14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO14/'6.1'!$E14 * $E14),0, '6.1'!BO14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP14/'6.1'!$E14 * $E14),0, '6.1'!BP14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ14/'6.1'!$E14 * $E14),0, '6.1'!BQ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR14/'6.1'!$E14 * $E14),0, '6.1'!BR14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS14/'6.1'!$E14 * $E14),0, '6.1'!BS14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT14/'6.1'!$E14 * $E14),0, '6.1'!BT14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU14/'6.1'!$E14 * $E14),0, '6.1'!BU14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV14/'6.1'!$E14 * $E14),0, '6.1'!BV14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW14/'6.1'!$E14 * $E14),0, '6.1'!BW14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX14/'6.1'!$E14 * $E14),0, '6.1'!BX14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY14/'6.1'!$E14 * $E14),0, '6.1'!BY14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ14/'6.1'!$E14 * $E14),0, '6.1'!BZ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA14/'6.1'!$E14 * $E14),0, '6.1'!CA14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB14/'6.1'!$E14 * $E14),0, '6.1'!CB14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC14/'6.1'!$E14 * $E14),0, '6.1'!CC14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD14/'6.1'!$E14 * $E14),0, '6.1'!CD14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE14/'6.1'!$E14 * $E14),0, '6.1'!CE14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF14/'6.1'!$E14 * $E14),0, '6.1'!CF14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG14/'6.1'!$E14 * $E14),0, '6.1'!CG14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH14/'6.1'!$E14 * $E14),0, '6.1'!CH14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI14/'6.1'!$E14 * $E14),0, '6.1'!CI14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ14/'6.1'!$E14 * $E14),0, '6.1'!CJ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK14/'6.1'!$E14 * $E14),0, '6.1'!CK14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL14/'6.1'!$E14 * $E14),0, '6.1'!CL14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM14/'6.1'!$E14 * $E14),0, '6.1'!CM14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN14/'6.1'!$E14 * $E14),0, '6.1'!CN14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO14/'6.1'!$E14 * $E14),0, '6.1'!CO14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP14/'6.1'!$E14 * $E14),0, '6.1'!CP14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ14/'6.1'!$E14 * $E14),0, '6.1'!CQ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR14/'6.1'!$E14 * $E14),0, '6.1'!CR14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS14/'6.1'!$E14 * $E14),0, '6.1'!CS14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT14/'6.1'!$E14 * $E14),0, '6.1'!CT14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU14/'6.1'!$E14 * $E14),0, '6.1'!CU14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV14/'6.1'!$E14 * $E14),0, '6.1'!CV14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW14/'6.1'!$E14 * $E14),0, '6.1'!CW14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX14/'6.1'!$E14 * $E14),0, '6.1'!CX14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY14/'6.1'!$E14 * $E14),0, '6.1'!CY14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ14/'6.1'!$E14 * $E14),0, '6.1'!CZ14/'6.1'!$E14 * $E14 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA14/'6.1'!$E14 * $E14),0, '6.1'!DA14/'6.1'!$E14 * $E14 )","v":0}]
[null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"'6.1'!E15","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D15,70%,2.1274,0.30981,0.73931,0.931093)-D15))","v":0},{"$f":"H15+NPV(FDN,I15:INDEX(I15:DC15,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F15/'6.1'!$E15 * $E15),0, '6.1'!F15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!G15/'6.1'!$E15 * $E15),0, '6.1'!G15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!H15/'6.1'!$E15 * $E15),0, '6.1'!H15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!I15/'6.1'!$E15 * $E15),0, '6.1'!I15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!J15/'6.1'!$E15 * $E15),0, '6.1'!J15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!K15/'6.1'!$E15 * $E15),0, '6.1'!K15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!L15/'6.1'!$E15 * $E15),0, '6.1'!L15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!M15/'6.1'!$E15 * $E15),0, '6.1'!M15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!N15/'6.1'!$E15 * $E15),0, '6.1'!N15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!O15/'6.1'!$E15 * $E15),0, '6.1'!O15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!P15/'6.1'!$E15 * $E15),0, '6.1'!P15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q15/'6.1'!$E15 * $E15),0, '6.1'!Q15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!R15/'6.1'!$E15 * $E15),0, '6.1'!R15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!S15/'6.1'!$E15 * $E15),0, '6.1'!S15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!T15/'6.1'!$E15 * $E15),0, '6.1'!T15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!U15/'6.1'!$E15 * $E15),0, '6.1'!U15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!V15/'6.1'!$E15 * $E15),0, '6.1'!V15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!W15/'6.1'!$E15 * $E15),0, '6.1'!W15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!X15/'6.1'!$E15 * $E15),0, '6.1'!X15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y15/'6.1'!$E15 * $E15),0, '6.1'!Y15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z15/'6.1'!$E15 * $E15),0, '6.1'!Z15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA15/'6.1'!$E15 * $E15),0, '6.1'!AA15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB15/'6.1'!$E15 * $E15),0, '6.1'!AB15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC15/'6.1'!$E15 * $E15),0, '6.1'!AC15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD15/'6.1'!$E15 * $E15),0, '6.1'!AD15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE15/'6.1'!$E15 * $E15),0, '6.1'!AE15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF15/'6.1'!$E15 * $E15),0, '6.1'!AF15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG15/'6.1'!$E15 * $E15),0, '6.1'!AG15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH15/'6.1'!$E15 * $E15),0, '6.1'!AH15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI15/'6.1'!$E15 * $E15),0, '6.1'!AI15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ15/'6.1'!$E15 * $E15),0, '6.1'!AJ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK15/'6.1'!$E15 * $E15),0, '6.1'!AK15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL15/'6.1'!$E15 * $E15),0, '6.1'!AL15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM15/'6.1'!$E15 * $E15),0, '6.1'!AM15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN15/'6.1'!$E15 * $E15),0, '6.1'!AN15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO15/'6.1'!$E15 * $E15),0, '6.1'!AO15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP15/'6.1'!$E15 * $E15),0, '6.1'!AP15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ15/'6.1'!$E15 * $E15),0, '6.1'!AQ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR15/'6.1'!$E15 * $E15),0, '6.1'!AR15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS15/'6.1'!$E15 * $E15),0, '6.1'!AS15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT15/'6.1'!$E15 * $E15),0, '6.1'!AT15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU15/'6.1'!$E15 * $E15),0, '6.1'!AU15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV15/'6.1'!$E15 * $E15),0, '6.1'!AV15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW15/'6.1'!$E15 * $E15),0, '6.1'!AW15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX15/'6.1'!$E15 * $E15),0, '6.1'!AX15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY15/'6.1'!$E15 * $E15),0, '6.1'!AY15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ15/'6.1'!$E15 * $E15),0, '6.1'!AZ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA15/'6.1'!$E15 * $E15),0, '6.1'!BA15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB15/'6.1'!$E15 * $E15),0, '6.1'!BB15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC15/'6.1'!$E15 * $E15),0, '6.1'!BC15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD15/'6.1'!$E15 * $E15),0, '6.1'!BD15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE15/'6.1'!$E15 * $E15),0, '6.1'!BE15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF15/'6.1'!$E15 * $E15),0, '6.1'!BF15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG15/'6.1'!$E15 * $E15),0, '6.1'!BG15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH15/'6.1'!$E15 * $E15),0, '6.1'!BH15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI15/'6.1'!$E15 * $E15),0, '6.1'!BI15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ15/'6.1'!$E15 * $E15),0, '6.1'!BJ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK15/'6.1'!$E15 * $E15),0, '6.1'!BK15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL15/'6.1'!$E15 * $E15),0, '6.1'!BL15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM15/'6.1'!$E15 * $E15),0, '6.1'!BM15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN15/'6.1'!$E15 * $E15),0, '6.1'!BN15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO15/'6.1'!$E15 * $E15),0, '6.1'!BO15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP15/'6.1'!$E15 * $E15),0, '6.1'!BP15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ15/'6.1'!$E15 * $E15),0, '6.1'!BQ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR15/'6.1'!$E15 * $E15),0, '6.1'!BR15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS15/'6.1'!$E15 * $E15),0, '6.1'!BS15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT15/'6.1'!$E15 * $E15),0, '6.1'!BT15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU15/'6.1'!$E15 * $E15),0, '6.1'!BU15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV15/'6.1'!$E15 * $E15),0, '6.1'!BV15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW15/'6.1'!$E15 * $E15),0, '6.1'!BW15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX15/'6.1'!$E15 * $E15),0, '6.1'!BX15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY15/'6.1'!$E15 * $E15),0, '6.1'!BY15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ15/'6.1'!$E15 * $E15),0, '6.1'!BZ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA15/'6.1'!$E15 * $E15),0, '6.1'!CA15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB15/'6.1'!$E15 * $E15),0, '6.1'!CB15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC15/'6.1'!$E15 * $E15),0, '6.1'!CC15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD15/'6.1'!$E15 * $E15),0, '6.1'!CD15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE15/'6.1'!$E15 * $E15),0, '6.1'!CE15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF15/'6.1'!$E15 * $E15),0, '6.1'!CF15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG15/'6.1'!$E15 * $E15),0, '6.1'!CG15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH15/'6.1'!$E15 * $E15),0, '6.1'!CH15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI15/'6.1'!$E15 * $E15),0, '6.1'!CI15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ15/'6.1'!$E15 * $E15),0, '6.1'!CJ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK15/'6.1'!$E15 * $E15),0, '6.1'!CK15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL15/'6.1'!$E15 * $E15),0, '6.1'!CL15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM15/'6.1'!$E15 * $E15),0, '6.1'!CM15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN15/'6.1'!$E15 * $E15),0, '6.1'!CN15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO15/'6.1'!$E15 * $E15),0, '6.1'!CO15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP15/'6.1'!$E15 * $E15),0, '6.1'!CP15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ15/'6.1'!$E15 * $E15),0, '6.1'!CQ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR15/'6.1'!$E15 * $E15),0, '6.1'!CR15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS15/'6.1'!$E15 * $E15),0, '6.1'!CS15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT15/'6.1'!$E15 * $E15),0, '6.1'!CT15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU15/'6.1'!$E15 * $E15),0, '6.1'!CU15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV15/'6.1'!$E15 * $E15),0, '6.1'!CV15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW15/'6.1'!$E15 * $E15),0, '6.1'!CW15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX15/'6.1'!$E15 * $E15),0, '6.1'!CX15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY15/'6.1'!$E15 * $E15),0, '6.1'!CY15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ15/'6.1'!$E15 * $E15),0, '6.1'!CZ15/'6.1'!$E15 * $E15 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA15/'6.1'!$E15 * $E15),0, '6.1'!DA15/'6.1'!$E15 * $E15 )","v":0}]
[null,"B.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"'6.1'!E16","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D16) * 200% - SQRT( (1-70%) * ABS(D16) * (200%-50%) * ABS(D16) * (200%-1) ) - ABS(D16)))","v":0},{"$f":"H16+NPV(FDN,I16:INDEX(I16:DC16,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F16/'6.1'!$E16 * $E16),0, '6.1'!F16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!G16/'6.1'!$E16 * $E16),0, '6.1'!G16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!H16/'6.1'!$E16 * $E16),0, '6.1'!H16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!I16/'6.1'!$E16 * $E16),0, '6.1'!I16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!J16/'6.1'!$E16 * $E16),0, '6.1'!J16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!K16/'6.1'!$E16 * $E16),0, '6.1'!K16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!L16/'6.1'!$E16 * $E16),0, '6.1'!L16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!M16/'6.1'!$E16 * $E16),0, '6.1'!M16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!N16/'6.1'!$E16 * $E16),0, '6.1'!N16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!O16/'6.1'!$E16 * $E16),0, '6.1'!O16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!P16/'6.1'!$E16 * $E16),0, '6.1'!P16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q16/'6.1'!$E16 * $E16),0, '6.1'!Q16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!R16/'6.1'!$E16 * $E16),0, '6.1'!R16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!S16/'6.1'!$E16 * $E16),0, '6.1'!S16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!T16/'6.1'!$E16 * $E16),0, '6.1'!T16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!U16/'6.1'!$E16 * $E16),0, '6.1'!U16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!V16/'6.1'!$E16 * $E16),0, '6.1'!V16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!W16/'6.1'!$E16 * $E16),0, '6.1'!W16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!X16/'6.1'!$E16 * $E16),0, '6.1'!X16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y16/'6.1'!$E16 * $E16),0, '6.1'!Y16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z16/'6.1'!$E16 * $E16),0, '6.1'!Z16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA16/'6.1'!$E16 * $E16),0, '6.1'!AA16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB16/'6.1'!$E16 * $E16),0, '6.1'!AB16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC16/'6.1'!$E16 * $E16),0, '6.1'!AC16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD16/'6.1'!$E16 * $E16),0, '6.1'!AD16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE16/'6.1'!$E16 * $E16),0, '6.1'!AE16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF16/'6.1'!$E16 * $E16),0, '6.1'!AF16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG16/'6.1'!$E16 * $E16),0, '6.1'!AG16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH16/'6.1'!$E16 * $E16),0, '6.1'!AH16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI16/'6.1'!$E16 * $E16),0, '6.1'!AI16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ16/'6.1'!$E16 * $E16),0, '6.1'!AJ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK16/'6.1'!$E16 * $E16),0, '6.1'!AK16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL16/'6.1'!$E16 * $E16),0, '6.1'!AL16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM16/'6.1'!$E16 * $E16),0, '6.1'!AM16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN16/'6.1'!$E16 * $E16),0, '6.1'!AN16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO16/'6.1'!$E16 * $E16),0, '6.1'!AO16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP16/'6.1'!$E16 * $E16),0, '6.1'!AP16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ16/'6.1'!$E16 * $E16),0, '6.1'!AQ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR16/'6.1'!$E16 * $E16),0, '6.1'!AR16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS16/'6.1'!$E16 * $E16),0, '6.1'!AS16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT16/'6.1'!$E16 * $E16),0, '6.1'!AT16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU16/'6.1'!$E16 * $E16),0, '6.1'!AU16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV16/'6.1'!$E16 * $E16),0, '6.1'!AV16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW16/'6.1'!$E16 * $E16),0, '6.1'!AW16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX16/'6.1'!$E16 * $E16),0, '6.1'!AX16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY16/'6.1'!$E16 * $E16),0, '6.1'!AY16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ16/'6.1'!$E16 * $E16),0, '6.1'!AZ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA16/'6.1'!$E16 * $E16),0, '6.1'!BA16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB16/'6.1'!$E16 * $E16),0, '6.1'!BB16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC16/'6.1'!$E16 * $E16),0, '6.1'!BC16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD16/'6.1'!$E16 * $E16),0, '6.1'!BD16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE16/'6.1'!$E16 * $E16),0, '6.1'!BE16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF16/'6.1'!$E16 * $E16),0, '6.1'!BF16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG16/'6.1'!$E16 * $E16),0, '6.1'!BG16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH16/'6.1'!$E16 * $E16),0, '6.1'!BH16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI16/'6.1'!$E16 * $E16),0, '6.1'!BI16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ16/'6.1'!$E16 * $E16),0, '6.1'!BJ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK16/'6.1'!$E16 * $E16),0, '6.1'!BK16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL16/'6.1'!$E16 * $E16),0, '6.1'!BL16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM16/'6.1'!$E16 * $E16),0, '6.1'!BM16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN16/'6.1'!$E16 * $E16),0, '6.1'!BN16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO16/'6.1'!$E16 * $E16),0, '6.1'!BO16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP16/'6.1'!$E16 * $E16),0, '6.1'!BP16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ16/'6.1'!$E16 * $E16),0, '6.1'!BQ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR16/'6.1'!$E16 * $E16),0, '6.1'!BR16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS16/'6.1'!$E16 * $E16),0, '6.1'!BS16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT16/'6.1'!$E16 * $E16),0, '6.1'!BT16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU16/'6.1'!$E16 * $E16),0, '6.1'!BU16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV16/'6.1'!$E16 * $E16),0, '6.1'!BV16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW16/'6.1'!$E16 * $E16),0, '6.1'!BW16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX16/'6.1'!$E16 * $E16),0, '6.1'!BX16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY16/'6.1'!$E16 * $E16),0, '6.1'!BY16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ16/'6.1'!$E16 * $E16),0, '6.1'!BZ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA16/'6.1'!$E16 * $E16),0, '6.1'!CA16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB16/'6.1'!$E16 * $E16),0, '6.1'!CB16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC16/'6.1'!$E16 * $E16),0, '6.1'!CC16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD16/'6.1'!$E16 * $E16),0, '6.1'!CD16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE16/'6.1'!$E16 * $E16),0, '6.1'!CE16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF16/'6.1'!$E16 * $E16),0, '6.1'!CF16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG16/'6.1'!$E16 * $E16),0, '6.1'!CG16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH16/'6.1'!$E16 * $E16),0, '6.1'!CH16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI16/'6.1'!$E16 * $E16),0, '6.1'!CI16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ16/'6.1'!$E16 * $E16),0, '6.1'!CJ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK16/'6.1'!$E16 * $E16),0, '6.1'!CK16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL16/'6.1'!$E16 * $E16),0, '6.1'!CL16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM16/'6.1'!$E16 * $E16),0, '6.1'!CM16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN16/'6.1'!$E16 * $E16),0, '6.1'!CN16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO16/'6.1'!$E16 * $E16),0, '6.1'!CO16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP16/'6.1'!$E16 * $E16),0, '6.1'!CP16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ16/'6.1'!$E16 * $E16),0, '6.1'!CQ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR16/'6.1'!$E16 * $E16),0, '6.1'!CR16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS16/'6.1'!$E16 * $E16),0, '6.1'!CS16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT16/'6.1'!$E16 * $E16),0, '6.1'!CT16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU16/'6.1'!$E16 * $E16),0, '6.1'!CU16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV16/'6.1'!$E16 * $E16),0, '6.1'!CV16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW16/'6.1'!$E16 * $E16),0, '6.1'!CW16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX16/'6.1'!$E16 * $E16),0, '6.1'!CX16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY16/'6.1'!$E16 * $E16),0, '6.1'!CY16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ16/'6.1'!$E16 * $E16),0, '6.1'!CZ16/'6.1'!$E16 * $E16 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA16/'6.1'!$E16 * $E16),0, '6.1'!DA16/'6.1'!$E16 * $E16 )","v":0}]
[null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"'6.1'!E17","v":0},{"$f":"ROUND(SUM(E18:E20),0)","v":0},{"$f":"ROUND(SUM(F18:F20),0)","v":0},{"$f":"ROUND(SUM(G18:G20),0)","v":0},{"$f":"ROUND(SUM(H18:H20),0)","v":0},{"$f":"ROUND(SUM(I18:I20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM18:AM20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY18:CY20),0)","v":0},{"$f":"ROUND(SUM(CZ18:CZ20),0)","v":0},{"$f":"ROUND(SUM(DA18:DA20),0)","v":0},{"$f":"ROUND(SUM(DB18:DB20),0)","v":0},{"$f":"ROUND(SUM(DC18:DC20),0)","v":0}]
[null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"'6.1'!E18","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D18),ABS(D18*50%))),0,NORMINV(70%,ABS(D18),ABS(D18*50%))-ABS(D18)))","v":0},{"$f":"H18+NPV(FDN,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},{"$f":"IF( ISERROR( '6.1'!F18/'6.1'!$E18 * $E18),0, '6.1'!F18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!G18/'6.1'!$E18 * $E18),0, '6.1'!G18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!H18/'6.1'!$E18 * $E18),0, '6.1'!H18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!I18/'6.1'!$E18 * $E18),0, '6.1'!I18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!J18/'6.1'!$E18 * $E18),0, '6.1'!J18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!K18/'6.1'!$E18 * $E18),0, '6.1'!K18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!L18/'6.1'!$E18 * $E18),0, '6.1'!L18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!M18/'6.1'!$E18 * $E18),0, '6.1'!M18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!N18/'6.1'!$E18 * $E18),0, '6.1'!N18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!O18/'6.1'!$E18 * $E18),0, '6.1'!O18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!P18/'6.1'!$E18 * $E18),0, '6.1'!P18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q18/'6.1'!$E18 * $E18),0, '6.1'!Q18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!R18/'6.1'!$E18 * $E18),0, '6.1'!R18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!S18/'6.1'!$E18 * $E18),0, '6.1'!S18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!T18/'6.1'!$E18 * $E18),0, '6.1'!T18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!U18/'6.1'!$E18 * $E18),0, '6.1'!U18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!V18/'6.1'!$E18 * $E18),0, '6.1'!V18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!W18/'6.1'!$E18 * $E18),0, '6.1'!W18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!X18/'6.1'!$E18 * $E18),0, '6.1'!X18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y18/'6.1'!$E18 * $E18),0, '6.1'!Y18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z18/'6.1'!$E18 * $E18),0, '6.1'!Z18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA18/'6.1'!$E18 * $E18),0, '6.1'!AA18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB18/'6.1'!$E18 * $E18),0, '6.1'!AB18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC18/'6.1'!$E18 * $E18),0, '6.1'!AC18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD18/'6.1'!$E18 * $E18),0, '6.1'!AD18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE18/'6.1'!$E18 * $E18),0, '6.1'!AE18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF18/'6.1'!$E18 * $E18),0, '6.1'!AF18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG18/'6.1'!$E18 * $E18),0, '6.1'!AG18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH18/'6.1'!$E18 * $E18),0, '6.1'!AH18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI18/'6.1'!$E18 * $E18),0, '6.1'!AI18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ18/'6.1'!$E18 * $E18),0, '6.1'!AJ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK18/'6.1'!$E18 * $E18),0, '6.1'!AK18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL18/'6.1'!$E18 * $E18),0, '6.1'!AL18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM18/'6.1'!$E18 * $E18),0, '6.1'!AM18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN18/'6.1'!$E18 * $E18),0, '6.1'!AN18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO18/'6.1'!$E18 * $E18),0, '6.1'!AO18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP18/'6.1'!$E18 * $E18),0, '6.1'!AP18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ18/'6.1'!$E18 * $E18),0, '6.1'!AQ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR18/'6.1'!$E18 * $E18),0, '6.1'!AR18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS18/'6.1'!$E18 * $E18),0, '6.1'!AS18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT18/'6.1'!$E18 * $E18),0, '6.1'!AT18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU18/'6.1'!$E18 * $E18),0, '6.1'!AU18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV18/'6.1'!$E18 * $E18),0, '6.1'!AV18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW18/'6.1'!$E18 * $E18),0, '6.1'!AW18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX18/'6.1'!$E18 * $E18),0, '6.1'!AX18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY18/'6.1'!$E18 * $E18),0, '6.1'!AY18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ18/'6.1'!$E18 * $E18),0, '6.1'!AZ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA18/'6.1'!$E18 * $E18),0, '6.1'!BA18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB18/'6.1'!$E18 * $E18),0, '6.1'!BB18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC18/'6.1'!$E18 * $E18),0, '6.1'!BC18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD18/'6.1'!$E18 * $E18),0, '6.1'!BD18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE18/'6.1'!$E18 * $E18),0, '6.1'!BE18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF18/'6.1'!$E18 * $E18),0, '6.1'!BF18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG18/'6.1'!$E18 * $E18),0, '6.1'!BG18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH18/'6.1'!$E18 * $E18),0, '6.1'!BH18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI18/'6.1'!$E18 * $E18),0, '6.1'!BI18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ18/'6.1'!$E18 * $E18),0, '6.1'!BJ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK18/'6.1'!$E18 * $E18),0, '6.1'!BK18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL18/'6.1'!$E18 * $E18),0, '6.1'!BL18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM18/'6.1'!$E18 * $E18),0, '6.1'!BM18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN18/'6.1'!$E18 * $E18),0, '6.1'!BN18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO18/'6.1'!$E18 * $E18),0, '6.1'!BO18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP18/'6.1'!$E18 * $E18),0, '6.1'!BP18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ18/'6.1'!$E18 * $E18),0, '6.1'!BQ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR18/'6.1'!$E18 * $E18),0, '6.1'!BR18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS18/'6.1'!$E18 * $E18),0, '6.1'!BS18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT18/'6.1'!$E18 * $E18),0, '6.1'!BT18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU18/'6.1'!$E18 * $E18),0, '6.1'!BU18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV18/'6.1'!$E18 * $E18),0, '6.1'!BV18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW18/'6.1'!$E18 * $E18),0, '6.1'!BW18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX18/'6.1'!$E18 * $E18),0, '6.1'!BX18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY18/'6.1'!$E18 * $E18),0, '6.1'!BY18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ18/'6.1'!$E18 * $E18),0, '6.1'!BZ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA18/'6.1'!$E18 * $E18),0, '6.1'!CA18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB18/'6.1'!$E18 * $E18),0, '6.1'!CB18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC18/'6.1'!$E18 * $E18),0, '6.1'!CC18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD18/'6.1'!$E18 * $E18),0, '6.1'!CD18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE18/'6.1'!$E18 * $E18),0, '6.1'!CE18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF18/'6.1'!$E18 * $E18),0, '6.1'!CF18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG18/'6.1'!$E18 * $E18),0, '6.1'!CG18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH18/'6.1'!$E18 * $E18),0, '6.1'!CH18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI18/'6.1'!$E18 * $E18),0, '6.1'!CI18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ18/'6.1'!$E18 * $E18),0, '6.1'!CJ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK18/'6.1'!$E18 * $E18),0, '6.1'!CK18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL18/'6.1'!$E18 * $E18),0, '6.1'!CL18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM18/'6.1'!$E18 * $E18),0, '6.1'!CM18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN18/'6.1'!$E18 * $E18),0, '6.1'!CN18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO18/'6.1'!$E18 * $E18),0, '6.1'!CO18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP18/'6.1'!$E18 * $E18),0, '6.1'!CP18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ18/'6.1'!$E18 * $E18),0, '6.1'!CQ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR18/'6.1'!$E18 * $E18),0, '6.1'!CR18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS18/'6.1'!$E18 * $E18),0, '6.1'!CS18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT18/'6.1'!$E18 * $E18),0, '6.1'!CT18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU18/'6.1'!$E18 * $E18),0, '6.1'!CU18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV18/'6.1'!$E18 * $E18),0, '6.1'!CV18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW18/'6.1'!$E18 * $E18),0, '6.1'!CW18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX18/'6.1'!$E18 * $E18),0, '6.1'!CX18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY18/'6.1'!$E18 * $E18),0, '6.1'!CY18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ18/'6.1'!$E18 * $E18),0, '6.1'!CZ18/'6.1'!$E18 * $E18 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA18/'6.1'!$E18 * $E18),0, '6.1'!DA18/'6.1'!$E18 * $E18 )","v":0}]
[null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"'6.1'!E19","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D19),ABS(D19*50%))),0,NORMINV(70%,ABS(D19),ABS(D19*50%))-ABS(D19)))","v":0},{"$f":"H19+NPV(FDN,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},{"$f":"IF( ISERROR( '6.1'!F19/'6.1'!$E19 * $E19),0, '6.1'!F19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!G19/'6.1'!$E19 * $E19),0, '6.1'!G19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!H19/'6.1'!$E19 * $E19),0, '6.1'!H19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!I19/'6.1'!$E19 * $E19),0, '6.1'!I19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!J19/'6.1'!$E19 * $E19),0, '6.1'!J19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!K19/'6.1'!$E19 * $E19),0, '6.1'!K19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!L19/'6.1'!$E19 * $E19),0, '6.1'!L19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!M19/'6.1'!$E19 * $E19),0, '6.1'!M19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!N19/'6.1'!$E19 * $E19),0, '6.1'!N19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!O19/'6.1'!$E19 * $E19),0, '6.1'!O19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!P19/'6.1'!$E19 * $E19),0, '6.1'!P19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q19/'6.1'!$E19 * $E19),0, '6.1'!Q19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!R19/'6.1'!$E19 * $E19),0, '6.1'!R19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!S19/'6.1'!$E19 * $E19),0, '6.1'!S19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!T19/'6.1'!$E19 * $E19),0, '6.1'!T19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!U19/'6.1'!$E19 * $E19),0, '6.1'!U19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!V19/'6.1'!$E19 * $E19),0, '6.1'!V19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!W19/'6.1'!$E19 * $E19),0, '6.1'!W19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!X19/'6.1'!$E19 * $E19),0, '6.1'!X19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y19/'6.1'!$E19 * $E19),0, '6.1'!Y19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z19/'6.1'!$E19 * $E19),0, '6.1'!Z19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA19/'6.1'!$E19 * $E19),0, '6.1'!AA19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB19/'6.1'!$E19 * $E19),0, '6.1'!AB19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC19/'6.1'!$E19 * $E19),0, '6.1'!AC19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD19/'6.1'!$E19 * $E19),0, '6.1'!AD19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE19/'6.1'!$E19 * $E19),0, '6.1'!AE19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF19/'6.1'!$E19 * $E19),0, '6.1'!AF19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG19/'6.1'!$E19 * $E19),0, '6.1'!AG19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH19/'6.1'!$E19 * $E19),0, '6.1'!AH19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI19/'6.1'!$E19 * $E19),0, '6.1'!AI19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ19/'6.1'!$E19 * $E19),0, '6.1'!AJ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK19/'6.1'!$E19 * $E19),0, '6.1'!AK19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL19/'6.1'!$E19 * $E19),0, '6.1'!AL19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM19/'6.1'!$E19 * $E19),0, '6.1'!AM19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN19/'6.1'!$E19 * $E19),0, '6.1'!AN19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO19/'6.1'!$E19 * $E19),0, '6.1'!AO19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP19/'6.1'!$E19 * $E19),0, '6.1'!AP19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ19/'6.1'!$E19 * $E19),0, '6.1'!AQ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR19/'6.1'!$E19 * $E19),0, '6.1'!AR19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS19/'6.1'!$E19 * $E19),0, '6.1'!AS19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT19/'6.1'!$E19 * $E19),0, '6.1'!AT19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU19/'6.1'!$E19 * $E19),0, '6.1'!AU19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV19/'6.1'!$E19 * $E19),0, '6.1'!AV19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW19/'6.1'!$E19 * $E19),0, '6.1'!AW19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX19/'6.1'!$E19 * $E19),0, '6.1'!AX19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY19/'6.1'!$E19 * $E19),0, '6.1'!AY19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ19/'6.1'!$E19 * $E19),0, '6.1'!AZ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA19/'6.1'!$E19 * $E19),0, '6.1'!BA19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB19/'6.1'!$E19 * $E19),0, '6.1'!BB19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC19/'6.1'!$E19 * $E19),0, '6.1'!BC19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD19/'6.1'!$E19 * $E19),0, '6.1'!BD19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE19/'6.1'!$E19 * $E19),0, '6.1'!BE19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF19/'6.1'!$E19 * $E19),0, '6.1'!BF19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG19/'6.1'!$E19 * $E19),0, '6.1'!BG19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH19/'6.1'!$E19 * $E19),0, '6.1'!BH19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI19/'6.1'!$E19 * $E19),0, '6.1'!BI19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ19/'6.1'!$E19 * $E19),0, '6.1'!BJ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK19/'6.1'!$E19 * $E19),0, '6.1'!BK19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL19/'6.1'!$E19 * $E19),0, '6.1'!BL19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM19/'6.1'!$E19 * $E19),0, '6.1'!BM19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN19/'6.1'!$E19 * $E19),0, '6.1'!BN19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO19/'6.1'!$E19 * $E19),0, '6.1'!BO19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP19/'6.1'!$E19 * $E19),0, '6.1'!BP19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ19/'6.1'!$E19 * $E19),0, '6.1'!BQ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR19/'6.1'!$E19 * $E19),0, '6.1'!BR19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS19/'6.1'!$E19 * $E19),0, '6.1'!BS19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT19/'6.1'!$E19 * $E19),0, '6.1'!BT19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU19/'6.1'!$E19 * $E19),0, '6.1'!BU19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV19/'6.1'!$E19 * $E19),0, '6.1'!BV19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW19/'6.1'!$E19 * $E19),0, '6.1'!BW19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX19/'6.1'!$E19 * $E19),0, '6.1'!BX19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY19/'6.1'!$E19 * $E19),0, '6.1'!BY19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ19/'6.1'!$E19 * $E19),0, '6.1'!BZ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA19/'6.1'!$E19 * $E19),0, '6.1'!CA19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB19/'6.1'!$E19 * $E19),0, '6.1'!CB19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC19/'6.1'!$E19 * $E19),0, '6.1'!CC19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD19/'6.1'!$E19 * $E19),0, '6.1'!CD19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE19/'6.1'!$E19 * $E19),0, '6.1'!CE19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF19/'6.1'!$E19 * $E19),0, '6.1'!CF19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG19/'6.1'!$E19 * $E19),0, '6.1'!CG19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH19/'6.1'!$E19 * $E19),0, '6.1'!CH19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI19/'6.1'!$E19 * $E19),0, '6.1'!CI19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ19/'6.1'!$E19 * $E19),0, '6.1'!CJ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK19/'6.1'!$E19 * $E19),0, '6.1'!CK19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL19/'6.1'!$E19 * $E19),0, '6.1'!CL19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM19/'6.1'!$E19 * $E19),0, '6.1'!CM19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN19/'6.1'!$E19 * $E19),0, '6.1'!CN19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO19/'6.1'!$E19 * $E19),0, '6.1'!CO19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP19/'6.1'!$E19 * $E19),0, '6.1'!CP19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ19/'6.1'!$E19 * $E19),0, '6.1'!CQ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR19/'6.1'!$E19 * $E19),0, '6.1'!CR19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS19/'6.1'!$E19 * $E19),0, '6.1'!CS19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT19/'6.1'!$E19 * $E19),0, '6.1'!CT19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU19/'6.1'!$E19 * $E19),0, '6.1'!CU19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV19/'6.1'!$E19 * $E19),0, '6.1'!CV19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW19/'6.1'!$E19 * $E19),0, '6.1'!CW19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX19/'6.1'!$E19 * $E19),0, '6.1'!CX19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY19/'6.1'!$E19 * $E19),0, '6.1'!CY19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ19/'6.1'!$E19 * $E19),0, '6.1'!CZ19/'6.1'!$E19 * $E19 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA19/'6.1'!$E19 * $E19),0, '6.1'!DA19/'6.1'!$E19 * $E19 )","v":0}]
[null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"'6.1'!E20","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D20),ABS(D20*50%))),0,NORMINV(70%,ABS(D20),ABS(D20*50%))-ABS(D20)))","v":0},{"$f":"H20+NPV(FDN,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},{"$f":"IF( ISERROR( '6.1'!F20/'6.1'!$E20 * $E20),0, '6.1'!F20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!G20/'6.1'!$E20 * $E20),0, '6.1'!G20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!H20/'6.1'!$E20 * $E20),0, '6.1'!H20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!I20/'6.1'!$E20 * $E20),0, '6.1'!I20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!J20/'6.1'!$E20 * $E20),0, '6.1'!J20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!K20/'6.1'!$E20 * $E20),0, '6.1'!K20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!L20/'6.1'!$E20 * $E20),0, '6.1'!L20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!M20/'6.1'!$E20 * $E20),0, '6.1'!M20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!N20/'6.1'!$E20 * $E20),0, '6.1'!N20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!O20/'6.1'!$E20 * $E20),0, '6.1'!O20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!P20/'6.1'!$E20 * $E20),0, '6.1'!P20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q20/'6.1'!$E20 * $E20),0, '6.1'!Q20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!R20/'6.1'!$E20 * $E20),0, '6.1'!R20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!S20/'6.1'!$E20 * $E20),0, '6.1'!S20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!T20/'6.1'!$E20 * $E20),0, '6.1'!T20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!U20/'6.1'!$E20 * $E20),0, '6.1'!U20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!V20/'6.1'!$E20 * $E20),0, '6.1'!V20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!W20/'6.1'!$E20 * $E20),0, '6.1'!W20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!X20/'6.1'!$E20 * $E20),0, '6.1'!X20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y20/'6.1'!$E20 * $E20),0, '6.1'!Y20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z20/'6.1'!$E20 * $E20),0, '6.1'!Z20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA20/'6.1'!$E20 * $E20),0, '6.1'!AA20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB20/'6.1'!$E20 * $E20),0, '6.1'!AB20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC20/'6.1'!$E20 * $E20),0, '6.1'!AC20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD20/'6.1'!$E20 * $E20),0, '6.1'!AD20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE20/'6.1'!$E20 * $E20),0, '6.1'!AE20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF20/'6.1'!$E20 * $E20),0, '6.1'!AF20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG20/'6.1'!$E20 * $E20),0, '6.1'!AG20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH20/'6.1'!$E20 * $E20),0, '6.1'!AH20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI20/'6.1'!$E20 * $E20),0, '6.1'!AI20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ20/'6.1'!$E20 * $E20),0, '6.1'!AJ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK20/'6.1'!$E20 * $E20),0, '6.1'!AK20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL20/'6.1'!$E20 * $E20),0, '6.1'!AL20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM20/'6.1'!$E20 * $E20),0, '6.1'!AM20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN20/'6.1'!$E20 * $E20),0, '6.1'!AN20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO20/'6.1'!$E20 * $E20),0, '6.1'!AO20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP20/'6.1'!$E20 * $E20),0, '6.1'!AP20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ20/'6.1'!$E20 * $E20),0, '6.1'!AQ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR20/'6.1'!$E20 * $E20),0, '6.1'!AR20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS20/'6.1'!$E20 * $E20),0, '6.1'!AS20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT20/'6.1'!$E20 * $E20),0, '6.1'!AT20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU20/'6.1'!$E20 * $E20),0, '6.1'!AU20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV20/'6.1'!$E20 * $E20),0, '6.1'!AV20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW20/'6.1'!$E20 * $E20),0, '6.1'!AW20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX20/'6.1'!$E20 * $E20),0, '6.1'!AX20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY20/'6.1'!$E20 * $E20),0, '6.1'!AY20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ20/'6.1'!$E20 * $E20),0, '6.1'!AZ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA20/'6.1'!$E20 * $E20),0, '6.1'!BA20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB20/'6.1'!$E20 * $E20),0, '6.1'!BB20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC20/'6.1'!$E20 * $E20),0, '6.1'!BC20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD20/'6.1'!$E20 * $E20),0, '6.1'!BD20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE20/'6.1'!$E20 * $E20),0, '6.1'!BE20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF20/'6.1'!$E20 * $E20),0, '6.1'!BF20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG20/'6.1'!$E20 * $E20),0, '6.1'!BG20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH20/'6.1'!$E20 * $E20),0, '6.1'!BH20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI20/'6.1'!$E20 * $E20),0, '6.1'!BI20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ20/'6.1'!$E20 * $E20),0, '6.1'!BJ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK20/'6.1'!$E20 * $E20),0, '6.1'!BK20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL20/'6.1'!$E20 * $E20),0, '6.1'!BL20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM20/'6.1'!$E20 * $E20),0, '6.1'!BM20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN20/'6.1'!$E20 * $E20),0, '6.1'!BN20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO20/'6.1'!$E20 * $E20),0, '6.1'!BO20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP20/'6.1'!$E20 * $E20),0, '6.1'!BP20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ20/'6.1'!$E20 * $E20),0, '6.1'!BQ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR20/'6.1'!$E20 * $E20),0, '6.1'!BR20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS20/'6.1'!$E20 * $E20),0, '6.1'!BS20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT20/'6.1'!$E20 * $E20),0, '6.1'!BT20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU20/'6.1'!$E20 * $E20),0, '6.1'!BU20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV20/'6.1'!$E20 * $E20),0, '6.1'!BV20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW20/'6.1'!$E20 * $E20),0, '6.1'!BW20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX20/'6.1'!$E20 * $E20),0, '6.1'!BX20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY20/'6.1'!$E20 * $E20),0, '6.1'!BY20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ20/'6.1'!$E20 * $E20),0, '6.1'!BZ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA20/'6.1'!$E20 * $E20),0, '6.1'!CA20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB20/'6.1'!$E20 * $E20),0, '6.1'!CB20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC20/'6.1'!$E20 * $E20),0, '6.1'!CC20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD20/'6.1'!$E20 * $E20),0, '6.1'!CD20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE20/'6.1'!$E20 * $E20),0, '6.1'!CE20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF20/'6.1'!$E20 * $E20),0, '6.1'!CF20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG20/'6.1'!$E20 * $E20),0, '6.1'!CG20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH20/'6.1'!$E20 * $E20),0, '6.1'!CH20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI20/'6.1'!$E20 * $E20),0, '6.1'!CI20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ20/'6.1'!$E20 * $E20),0, '6.1'!CJ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK20/'6.1'!$E20 * $E20),0, '6.1'!CK20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL20/'6.1'!$E20 * $E20),0, '6.1'!CL20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM20/'6.1'!$E20 * $E20),0, '6.1'!CM20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN20/'6.1'!$E20 * $E20),0, '6.1'!CN20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO20/'6.1'!$E20 * $E20),0, '6.1'!CO20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP20/'6.1'!$E20 * $E20),0, '6.1'!CP20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ20/'6.1'!$E20 * $E20),0, '6.1'!CQ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR20/'6.1'!$E20 * $E20),0, '6.1'!CR20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS20/'6.1'!$E20 * $E20),0, '6.1'!CS20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT20/'6.1'!$E20 * $E20),0, '6.1'!CT20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU20/'6.1'!$E20 * $E20),0, '6.1'!CU20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV20/'6.1'!$E20 * $E20),0, '6.1'!CV20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW20/'6.1'!$E20 * $E20),0, '6.1'!CW20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX20/'6.1'!$E20 * $E20),0, '6.1'!CX20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY20/'6.1'!$E20 * $E20),0, '6.1'!CY20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ20/'6.1'!$E20 * $E20),0, '6.1'!CZ20/'6.1'!$E20 * $E20 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA20/'6.1'!$E20 * $E20),0, '6.1'!DA20/'6.1'!$E20 * $E20 )","v":0}]
[null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"'6.1'!E21","v":0},{"$f":"ROUND(SUM(E22,E29),0)","v":0},{"$f":"ROUND(SUM(F22,F29),0)","v":0},{"$f":"ROUND(SUM(G22,G29),0)","v":0},{"$f":"ROUND(SUM(H22,H29),0)","v":0},{"$f":"ROUND(SUM(I22,I29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM22,AM29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY22,CY29),0)","v":0},{"$f":"ROUND(SUM(CZ22,CZ29),0)","v":0},{"$f":"ROUND(SUM(DA22,DA29),0)","v":0},{"$f":"ROUND(SUM(DB22,DB29),0)","v":0},{"$f":"ROUND(SUM(DC22,DC29),0)","v":0}]
[null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"'6.1'!E22","v":0},{"$f":"ROUND(SUM(E23:E28),0)","v":0},{"$f":"ROUND(SUM(F23:F28),0)","v":0},{"$f":"ROUND(SUM(G23:G28),0)","v":0},{"$f":"ROUND(SUM(H23:H28),0)","v":0},{"$f":"ROUND(SUM(I23:I28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM23:AM28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY23:CY28),0)","v":0},{"$f":"ROUND(SUM(CZ23:CZ28),0)","v":0},{"$f":"ROUND(SUM(DA23:DA28),0)","v":0},{"$f":"ROUND(SUM(DB23:DB28),0)","v":0},{"$f":"ROUND(SUM(DC23:DC28),0)","v":0}]
[null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"'6.1'!E23","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D23)*200%-SQRT((1-70%)*ABS(D23)*(200%-50%)*ABS(D23)*(200%-1)))-ABS(D23))","v":0},{"$f":"H23+NPV(FDN,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},{"$f":"IF( ISERROR( '6.1'!F23/'6.1'!$E23 * $E23),0, '6.1'!F23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!G23/'6.1'!$E23 * $E23),0, '6.1'!G23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!H23/'6.1'!$E23 * $E23),0, '6.1'!H23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!I23/'6.1'!$E23 * $E23),0, '6.1'!I23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!J23/'6.1'!$E23 * $E23),0, '6.1'!J23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!K23/'6.1'!$E23 * $E23),0, '6.1'!K23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!L23/'6.1'!$E23 * $E23),0, '6.1'!L23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!M23/'6.1'!$E23 * $E23),0, '6.1'!M23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!N23/'6.1'!$E23 * $E23),0, '6.1'!N23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!O23/'6.1'!$E23 * $E23),0, '6.1'!O23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!P23/'6.1'!$E23 * $E23),0, '6.1'!P23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q23/'6.1'!$E23 * $E23),0, '6.1'!Q23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!R23/'6.1'!$E23 * $E23),0, '6.1'!R23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!S23/'6.1'!$E23 * $E23),0, '6.1'!S23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!T23/'6.1'!$E23 * $E23),0, '6.1'!T23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!U23/'6.1'!$E23 * $E23),0, '6.1'!U23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!V23/'6.1'!$E23 * $E23),0, '6.1'!V23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!W23/'6.1'!$E23 * $E23),0, '6.1'!W23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!X23/'6.1'!$E23 * $E23),0, '6.1'!X23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y23/'6.1'!$E23 * $E23),0, '6.1'!Y23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z23/'6.1'!$E23 * $E23),0, '6.1'!Z23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA23/'6.1'!$E23 * $E23),0, '6.1'!AA23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB23/'6.1'!$E23 * $E23),0, '6.1'!AB23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC23/'6.1'!$E23 * $E23),0, '6.1'!AC23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD23/'6.1'!$E23 * $E23),0, '6.1'!AD23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE23/'6.1'!$E23 * $E23),0, '6.1'!AE23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF23/'6.1'!$E23 * $E23),0, '6.1'!AF23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG23/'6.1'!$E23 * $E23),0, '6.1'!AG23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH23/'6.1'!$E23 * $E23),0, '6.1'!AH23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI23/'6.1'!$E23 * $E23),0, '6.1'!AI23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ23/'6.1'!$E23 * $E23),0, '6.1'!AJ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK23/'6.1'!$E23 * $E23),0, '6.1'!AK23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL23/'6.1'!$E23 * $E23),0, '6.1'!AL23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM23/'6.1'!$E23 * $E23),0, '6.1'!AM23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN23/'6.1'!$E23 * $E23),0, '6.1'!AN23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO23/'6.1'!$E23 * $E23),0, '6.1'!AO23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP23/'6.1'!$E23 * $E23),0, '6.1'!AP23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ23/'6.1'!$E23 * $E23),0, '6.1'!AQ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR23/'6.1'!$E23 * $E23),0, '6.1'!AR23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS23/'6.1'!$E23 * $E23),0, '6.1'!AS23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT23/'6.1'!$E23 * $E23),0, '6.1'!AT23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU23/'6.1'!$E23 * $E23),0, '6.1'!AU23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV23/'6.1'!$E23 * $E23),0, '6.1'!AV23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW23/'6.1'!$E23 * $E23),0, '6.1'!AW23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX23/'6.1'!$E23 * $E23),0, '6.1'!AX23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY23/'6.1'!$E23 * $E23),0, '6.1'!AY23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ23/'6.1'!$E23 * $E23),0, '6.1'!AZ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA23/'6.1'!$E23 * $E23),0, '6.1'!BA23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB23/'6.1'!$E23 * $E23),0, '6.1'!BB23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC23/'6.1'!$E23 * $E23),0, '6.1'!BC23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD23/'6.1'!$E23 * $E23),0, '6.1'!BD23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE23/'6.1'!$E23 * $E23),0, '6.1'!BE23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF23/'6.1'!$E23 * $E23),0, '6.1'!BF23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG23/'6.1'!$E23 * $E23),0, '6.1'!BG23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH23/'6.1'!$E23 * $E23),0, '6.1'!BH23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI23/'6.1'!$E23 * $E23),0, '6.1'!BI23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ23/'6.1'!$E23 * $E23),0, '6.1'!BJ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK23/'6.1'!$E23 * $E23),0, '6.1'!BK23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL23/'6.1'!$E23 * $E23),0, '6.1'!BL23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM23/'6.1'!$E23 * $E23),0, '6.1'!BM23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN23/'6.1'!$E23 * $E23),0, '6.1'!BN23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO23/'6.1'!$E23 * $E23),0, '6.1'!BO23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP23/'6.1'!$E23 * $E23),0, '6.1'!BP23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ23/'6.1'!$E23 * $E23),0, '6.1'!BQ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR23/'6.1'!$E23 * $E23),0, '6.1'!BR23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS23/'6.1'!$E23 * $E23),0, '6.1'!BS23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT23/'6.1'!$E23 * $E23),0, '6.1'!BT23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU23/'6.1'!$E23 * $E23),0, '6.1'!BU23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV23/'6.1'!$E23 * $E23),0, '6.1'!BV23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW23/'6.1'!$E23 * $E23),0, '6.1'!BW23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX23/'6.1'!$E23 * $E23),0, '6.1'!BX23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY23/'6.1'!$E23 * $E23),0, '6.1'!BY23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ23/'6.1'!$E23 * $E23),0, '6.1'!BZ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA23/'6.1'!$E23 * $E23),0, '6.1'!CA23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB23/'6.1'!$E23 * $E23),0, '6.1'!CB23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC23/'6.1'!$E23 * $E23),0, '6.1'!CC23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD23/'6.1'!$E23 * $E23),0, '6.1'!CD23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE23/'6.1'!$E23 * $E23),0, '6.1'!CE23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF23/'6.1'!$E23 * $E23),0, '6.1'!CF23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG23/'6.1'!$E23 * $E23),0, '6.1'!CG23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH23/'6.1'!$E23 * $E23),0, '6.1'!CH23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI23/'6.1'!$E23 * $E23),0, '6.1'!CI23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ23/'6.1'!$E23 * $E23),0, '6.1'!CJ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK23/'6.1'!$E23 * $E23),0, '6.1'!CK23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL23/'6.1'!$E23 * $E23),0, '6.1'!CL23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM23/'6.1'!$E23 * $E23),0, '6.1'!CM23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN23/'6.1'!$E23 * $E23),0, '6.1'!CN23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO23/'6.1'!$E23 * $E23),0, '6.1'!CO23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP23/'6.1'!$E23 * $E23),0, '6.1'!CP23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ23/'6.1'!$E23 * $E23),0, '6.1'!CQ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR23/'6.1'!$E23 * $E23),0, '6.1'!CR23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS23/'6.1'!$E23 * $E23),0, '6.1'!CS23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT23/'6.1'!$E23 * $E23),0, '6.1'!CT23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU23/'6.1'!$E23 * $E23),0, '6.1'!CU23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV23/'6.1'!$E23 * $E23),0, '6.1'!CV23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW23/'6.1'!$E23 * $E23),0, '6.1'!CW23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX23/'6.1'!$E23 * $E23),0, '6.1'!CX23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY23/'6.1'!$E23 * $E23),0, '6.1'!CY23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ23/'6.1'!$E23 * $E23),0, '6.1'!CZ23/'6.1'!$E23 * $E23 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA23/'6.1'!$E23 * $E23),0, '6.1'!DA23/'6.1'!$E23 * $E23 )","v":0}]
[null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"'6.1'!E24","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D24)*200%-SQRT((1-70%)*ABS(D24)*(200%-50%)*ABS(D24)*(200%-1)))-ABS(D24))","v":0},{"$f":"H24+NPV(FDN,I24:INDEX(I24:DC24,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F24/'6.1'!$E24 * $E24),0, '6.1'!F24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!G24/'6.1'!$E24 * $E24),0, '6.1'!G24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!H24/'6.1'!$E24 * $E24),0, '6.1'!H24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!I24/'6.1'!$E24 * $E24),0, '6.1'!I24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!J24/'6.1'!$E24 * $E24),0, '6.1'!J24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!K24/'6.1'!$E24 * $E24),0, '6.1'!K24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!L24/'6.1'!$E24 * $E24),0, '6.1'!L24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!M24/'6.1'!$E24 * $E24),0, '6.1'!M24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!N24/'6.1'!$E24 * $E24),0, '6.1'!N24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!O24/'6.1'!$E24 * $E24),0, '6.1'!O24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!P24/'6.1'!$E24 * $E24),0, '6.1'!P24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q24/'6.1'!$E24 * $E24),0, '6.1'!Q24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!R24/'6.1'!$E24 * $E24),0, '6.1'!R24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!S24/'6.1'!$E24 * $E24),0, '6.1'!S24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!T24/'6.1'!$E24 * $E24),0, '6.1'!T24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!U24/'6.1'!$E24 * $E24),0, '6.1'!U24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!V24/'6.1'!$E24 * $E24),0, '6.1'!V24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!W24/'6.1'!$E24 * $E24),0, '6.1'!W24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!X24/'6.1'!$E24 * $E24),0, '6.1'!X24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y24/'6.1'!$E24 * $E24),0, '6.1'!Y24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z24/'6.1'!$E24 * $E24),0, '6.1'!Z24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA24/'6.1'!$E24 * $E24),0, '6.1'!AA24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB24/'6.1'!$E24 * $E24),0, '6.1'!AB24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC24/'6.1'!$E24 * $E24),0, '6.1'!AC24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD24/'6.1'!$E24 * $E24),0, '6.1'!AD24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE24/'6.1'!$E24 * $E24),0, '6.1'!AE24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF24/'6.1'!$E24 * $E24),0, '6.1'!AF24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG24/'6.1'!$E24 * $E24),0, '6.1'!AG24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH24/'6.1'!$E24 * $E24),0, '6.1'!AH24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI24/'6.1'!$E24 * $E24),0, '6.1'!AI24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ24/'6.1'!$E24 * $E24),0, '6.1'!AJ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK24/'6.1'!$E24 * $E24),0, '6.1'!AK24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL24/'6.1'!$E24 * $E24),0, '6.1'!AL24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM24/'6.1'!$E24 * $E24),0, '6.1'!AM24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN24/'6.1'!$E24 * $E24),0, '6.1'!AN24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO24/'6.1'!$E24 * $E24),0, '6.1'!AO24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP24/'6.1'!$E24 * $E24),0, '6.1'!AP24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ24/'6.1'!$E24 * $E24),0, '6.1'!AQ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR24/'6.1'!$E24 * $E24),0, '6.1'!AR24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS24/'6.1'!$E24 * $E24),0, '6.1'!AS24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT24/'6.1'!$E24 * $E24),0, '6.1'!AT24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU24/'6.1'!$E24 * $E24),0, '6.1'!AU24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV24/'6.1'!$E24 * $E24),0, '6.1'!AV24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW24/'6.1'!$E24 * $E24),0, '6.1'!AW24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX24/'6.1'!$E24 * $E24),0, '6.1'!AX24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY24/'6.1'!$E24 * $E24),0, '6.1'!AY24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ24/'6.1'!$E24 * $E24),0, '6.1'!AZ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA24/'6.1'!$E24 * $E24),0, '6.1'!BA24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB24/'6.1'!$E24 * $E24),0, '6.1'!BB24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC24/'6.1'!$E24 * $E24),0, '6.1'!BC24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD24/'6.1'!$E24 * $E24),0, '6.1'!BD24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE24/'6.1'!$E24 * $E24),0, '6.1'!BE24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF24/'6.1'!$E24 * $E24),0, '6.1'!BF24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG24/'6.1'!$E24 * $E24),0, '6.1'!BG24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH24/'6.1'!$E24 * $E24),0, '6.1'!BH24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI24/'6.1'!$E24 * $E24),0, '6.1'!BI24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ24/'6.1'!$E24 * $E24),0, '6.1'!BJ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK24/'6.1'!$E24 * $E24),0, '6.1'!BK24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL24/'6.1'!$E24 * $E24),0, '6.1'!BL24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM24/'6.1'!$E24 * $E24),0, '6.1'!BM24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN24/'6.1'!$E24 * $E24),0, '6.1'!BN24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO24/'6.1'!$E24 * $E24),0, '6.1'!BO24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP24/'6.1'!$E24 * $E24),0, '6.1'!BP24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ24/'6.1'!$E24 * $E24),0, '6.1'!BQ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR24/'6.1'!$E24 * $E24),0, '6.1'!BR24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS24/'6.1'!$E24 * $E24),0, '6.1'!BS24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT24/'6.1'!$E24 * $E24),0, '6.1'!BT24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU24/'6.1'!$E24 * $E24),0, '6.1'!BU24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV24/'6.1'!$E24 * $E24),0, '6.1'!BV24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW24/'6.1'!$E24 * $E24),0, '6.1'!BW24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX24/'6.1'!$E24 * $E24),0, '6.1'!BX24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY24/'6.1'!$E24 * $E24),0, '6.1'!BY24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ24/'6.1'!$E24 * $E24),0, '6.1'!BZ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA24/'6.1'!$E24 * $E24),0, '6.1'!CA24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB24/'6.1'!$E24 * $E24),0, '6.1'!CB24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC24/'6.1'!$E24 * $E24),0, '6.1'!CC24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD24/'6.1'!$E24 * $E24),0, '6.1'!CD24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE24/'6.1'!$E24 * $E24),0, '6.1'!CE24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF24/'6.1'!$E24 * $E24),0, '6.1'!CF24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG24/'6.1'!$E24 * $E24),0, '6.1'!CG24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH24/'6.1'!$E24 * $E24),0, '6.1'!CH24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI24/'6.1'!$E24 * $E24),0, '6.1'!CI24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ24/'6.1'!$E24 * $E24),0, '6.1'!CJ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK24/'6.1'!$E24 * $E24),0, '6.1'!CK24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL24/'6.1'!$E24 * $E24),0, '6.1'!CL24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM24/'6.1'!$E24 * $E24),0, '6.1'!CM24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN24/'6.1'!$E24 * $E24),0, '6.1'!CN24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO24/'6.1'!$E24 * $E24),0, '6.1'!CO24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP24/'6.1'!$E24 * $E24),0, '6.1'!CP24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ24/'6.1'!$E24 * $E24),0, '6.1'!CQ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR24/'6.1'!$E24 * $E24),0, '6.1'!CR24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS24/'6.1'!$E24 * $E24),0, '6.1'!CS24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT24/'6.1'!$E24 * $E24),0, '6.1'!CT24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU24/'6.1'!$E24 * $E24),0, '6.1'!CU24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV24/'6.1'!$E24 * $E24),0, '6.1'!CV24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW24/'6.1'!$E24 * $E24),0, '6.1'!CW24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX24/'6.1'!$E24 * $E24),0, '6.1'!CX24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY24/'6.1'!$E24 * $E24),0, '6.1'!CY24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ24/'6.1'!$E24 * $E24),0, '6.1'!CZ24/'6.1'!$E24 * $E24 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA24/'6.1'!$E24 * $E24),0, '6.1'!DA24/'6.1'!$E24 * $E24 )","v":0}]
[null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"'6.1'!E25","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D25)*200%-SQRT((1-70%)*ABS(D25)*(200%-50%)*ABS(D25)*(200%-1)))-ABS(D25))","v":0},{"$f":"H25+NPV(FDN,I25:INDEX(I25:DC25,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F25/'6.1'!$E25 * $E25),0, '6.1'!F25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!G25/'6.1'!$E25 * $E25),0, '6.1'!G25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!H25/'6.1'!$E25 * $E25),0, '6.1'!H25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!I25/'6.1'!$E25 * $E25),0, '6.1'!I25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!J25/'6.1'!$E25 * $E25),0, '6.1'!J25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!K25/'6.1'!$E25 * $E25),0, '6.1'!K25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!L25/'6.1'!$E25 * $E25),0, '6.1'!L25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!M25/'6.1'!$E25 * $E25),0, '6.1'!M25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!N25/'6.1'!$E25 * $E25),0, '6.1'!N25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!O25/'6.1'!$E25 * $E25),0, '6.1'!O25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!P25/'6.1'!$E25 * $E25),0, '6.1'!P25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q25/'6.1'!$E25 * $E25),0, '6.1'!Q25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!R25/'6.1'!$E25 * $E25),0, '6.1'!R25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!S25/'6.1'!$E25 * $E25),0, '6.1'!S25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!T25/'6.1'!$E25 * $E25),0, '6.1'!T25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!U25/'6.1'!$E25 * $E25),0, '6.1'!U25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!V25/'6.1'!$E25 * $E25),0, '6.1'!V25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!W25/'6.1'!$E25 * $E25),0, '6.1'!W25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!X25/'6.1'!$E25 * $E25),0, '6.1'!X25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y25/'6.1'!$E25 * $E25),0, '6.1'!Y25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z25/'6.1'!$E25 * $E25),0, '6.1'!Z25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA25/'6.1'!$E25 * $E25),0, '6.1'!AA25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB25/'6.1'!$E25 * $E25),0, '6.1'!AB25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC25/'6.1'!$E25 * $E25),0, '6.1'!AC25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD25/'6.1'!$E25 * $E25),0, '6.1'!AD25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE25/'6.1'!$E25 * $E25),0, '6.1'!AE25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF25/'6.1'!$E25 * $E25),0, '6.1'!AF25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG25/'6.1'!$E25 * $E25),0, '6.1'!AG25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH25/'6.1'!$E25 * $E25),0, '6.1'!AH25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI25/'6.1'!$E25 * $E25),0, '6.1'!AI25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ25/'6.1'!$E25 * $E25),0, '6.1'!AJ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK25/'6.1'!$E25 * $E25),0, '6.1'!AK25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL25/'6.1'!$E25 * $E25),0, '6.1'!AL25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM25/'6.1'!$E25 * $E25),0, '6.1'!AM25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN25/'6.1'!$E25 * $E25),0, '6.1'!AN25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO25/'6.1'!$E25 * $E25),0, '6.1'!AO25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP25/'6.1'!$E25 * $E25),0, '6.1'!AP25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ25/'6.1'!$E25 * $E25),0, '6.1'!AQ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR25/'6.1'!$E25 * $E25),0, '6.1'!AR25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS25/'6.1'!$E25 * $E25),0, '6.1'!AS25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT25/'6.1'!$E25 * $E25),0, '6.1'!AT25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU25/'6.1'!$E25 * $E25),0, '6.1'!AU25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV25/'6.1'!$E25 * $E25),0, '6.1'!AV25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW25/'6.1'!$E25 * $E25),0, '6.1'!AW25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX25/'6.1'!$E25 * $E25),0, '6.1'!AX25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY25/'6.1'!$E25 * $E25),0, '6.1'!AY25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ25/'6.1'!$E25 * $E25),0, '6.1'!AZ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA25/'6.1'!$E25 * $E25),0, '6.1'!BA25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB25/'6.1'!$E25 * $E25),0, '6.1'!BB25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC25/'6.1'!$E25 * $E25),0, '6.1'!BC25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD25/'6.1'!$E25 * $E25),0, '6.1'!BD25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE25/'6.1'!$E25 * $E25),0, '6.1'!BE25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF25/'6.1'!$E25 * $E25),0, '6.1'!BF25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG25/'6.1'!$E25 * $E25),0, '6.1'!BG25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH25/'6.1'!$E25 * $E25),0, '6.1'!BH25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI25/'6.1'!$E25 * $E25),0, '6.1'!BI25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ25/'6.1'!$E25 * $E25),0, '6.1'!BJ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK25/'6.1'!$E25 * $E25),0, '6.1'!BK25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL25/'6.1'!$E25 * $E25),0, '6.1'!BL25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM25/'6.1'!$E25 * $E25),0, '6.1'!BM25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN25/'6.1'!$E25 * $E25),0, '6.1'!BN25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO25/'6.1'!$E25 * $E25),0, '6.1'!BO25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP25/'6.1'!$E25 * $E25),0, '6.1'!BP25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ25/'6.1'!$E25 * $E25),0, '6.1'!BQ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR25/'6.1'!$E25 * $E25),0, '6.1'!BR25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS25/'6.1'!$E25 * $E25),0, '6.1'!BS25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT25/'6.1'!$E25 * $E25),0, '6.1'!BT25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU25/'6.1'!$E25 * $E25),0, '6.1'!BU25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV25/'6.1'!$E25 * $E25),0, '6.1'!BV25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW25/'6.1'!$E25 * $E25),0, '6.1'!BW25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX25/'6.1'!$E25 * $E25),0, '6.1'!BX25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY25/'6.1'!$E25 * $E25),0, '6.1'!BY25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ25/'6.1'!$E25 * $E25),0, '6.1'!BZ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA25/'6.1'!$E25 * $E25),0, '6.1'!CA25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB25/'6.1'!$E25 * $E25),0, '6.1'!CB25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC25/'6.1'!$E25 * $E25),0, '6.1'!CC25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD25/'6.1'!$E25 * $E25),0, '6.1'!CD25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE25/'6.1'!$E25 * $E25),0, '6.1'!CE25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF25/'6.1'!$E25 * $E25),0, '6.1'!CF25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG25/'6.1'!$E25 * $E25),0, '6.1'!CG25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH25/'6.1'!$E25 * $E25),0, '6.1'!CH25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI25/'6.1'!$E25 * $E25),0, '6.1'!CI25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ25/'6.1'!$E25 * $E25),0, '6.1'!CJ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK25/'6.1'!$E25 * $E25),0, '6.1'!CK25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL25/'6.1'!$E25 * $E25),0, '6.1'!CL25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM25/'6.1'!$E25 * $E25),0, '6.1'!CM25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN25/'6.1'!$E25 * $E25),0, '6.1'!CN25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO25/'6.1'!$E25 * $E25),0, '6.1'!CO25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP25/'6.1'!$E25 * $E25),0, '6.1'!CP25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ25/'6.1'!$E25 * $E25),0, '6.1'!CQ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR25/'6.1'!$E25 * $E25),0, '6.1'!CR25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS25/'6.1'!$E25 * $E25),0, '6.1'!CS25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT25/'6.1'!$E25 * $E25),0, '6.1'!CT25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU25/'6.1'!$E25 * $E25),0, '6.1'!CU25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV25/'6.1'!$E25 * $E25),0, '6.1'!CV25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW25/'6.1'!$E25 * $E25),0, '6.1'!CW25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX25/'6.1'!$E25 * $E25),0, '6.1'!CX25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY25/'6.1'!$E25 * $E25),0, '6.1'!CY25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ25/'6.1'!$E25 * $E25),0, '6.1'!CZ25/'6.1'!$E25 * $E25 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA25/'6.1'!$E25 * $E25),0, '6.1'!DA25/'6.1'!$E25 * $E25 )","v":0}]
[null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"'6.1'!E26","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D26)*200%-SQRT((1-70%)*ABS(D26)*(200%-50%)*ABS(D26)*(200%-1)))-ABS(D26))","v":0},{"$f":"H26+NPV(FDN,I26:INDEX(I26:DC26,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F26/'6.1'!$E26 * $E26),0, '6.1'!F26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!G26/'6.1'!$E26 * $E26),0, '6.1'!G26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!H26/'6.1'!$E26 * $E26),0, '6.1'!H26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!I26/'6.1'!$E26 * $E26),0, '6.1'!I26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!J26/'6.1'!$E26 * $E26),0, '6.1'!J26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!K26/'6.1'!$E26 * $E26),0, '6.1'!K26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!L26/'6.1'!$E26 * $E26),0, '6.1'!L26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!M26/'6.1'!$E26 * $E26),0, '6.1'!M26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!N26/'6.1'!$E26 * $E26),0, '6.1'!N26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!O26/'6.1'!$E26 * $E26),0, '6.1'!O26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!P26/'6.1'!$E26 * $E26),0, '6.1'!P26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q26/'6.1'!$E26 * $E26),0, '6.1'!Q26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!R26/'6.1'!$E26 * $E26),0, '6.1'!R26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!S26/'6.1'!$E26 * $E26),0, '6.1'!S26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!T26/'6.1'!$E26 * $E26),0, '6.1'!T26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!U26/'6.1'!$E26 * $E26),0, '6.1'!U26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!V26/'6.1'!$E26 * $E26),0, '6.1'!V26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!W26/'6.1'!$E26 * $E26),0, '6.1'!W26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!X26/'6.1'!$E26 * $E26),0, '6.1'!X26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y26/'6.1'!$E26 * $E26),0, '6.1'!Y26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z26/'6.1'!$E26 * $E26),0, '6.1'!Z26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA26/'6.1'!$E26 * $E26),0, '6.1'!AA26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB26/'6.1'!$E26 * $E26),0, '6.1'!AB26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC26/'6.1'!$E26 * $E26),0, '6.1'!AC26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD26/'6.1'!$E26 * $E26),0, '6.1'!AD26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE26/'6.1'!$E26 * $E26),0, '6.1'!AE26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF26/'6.1'!$E26 * $E26),0, '6.1'!AF26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG26/'6.1'!$E26 * $E26),0, '6.1'!AG26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH26/'6.1'!$E26 * $E26),0, '6.1'!AH26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI26/'6.1'!$E26 * $E26),0, '6.1'!AI26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ26/'6.1'!$E26 * $E26),0, '6.1'!AJ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK26/'6.1'!$E26 * $E26),0, '6.1'!AK26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL26/'6.1'!$E26 * $E26),0, '6.1'!AL26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM26/'6.1'!$E26 * $E26),0, '6.1'!AM26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN26/'6.1'!$E26 * $E26),0, '6.1'!AN26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO26/'6.1'!$E26 * $E26),0, '6.1'!AO26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP26/'6.1'!$E26 * $E26),0, '6.1'!AP26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ26/'6.1'!$E26 * $E26),0, '6.1'!AQ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR26/'6.1'!$E26 * $E26),0, '6.1'!AR26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS26/'6.1'!$E26 * $E26),0, '6.1'!AS26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT26/'6.1'!$E26 * $E26),0, '6.1'!AT26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU26/'6.1'!$E26 * $E26),0, '6.1'!AU26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV26/'6.1'!$E26 * $E26),0, '6.1'!AV26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW26/'6.1'!$E26 * $E26),0, '6.1'!AW26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX26/'6.1'!$E26 * $E26),0, '6.1'!AX26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY26/'6.1'!$E26 * $E26),0, '6.1'!AY26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ26/'6.1'!$E26 * $E26),0, '6.1'!AZ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA26/'6.1'!$E26 * $E26),0, '6.1'!BA26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB26/'6.1'!$E26 * $E26),0, '6.1'!BB26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC26/'6.1'!$E26 * $E26),0, '6.1'!BC26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD26/'6.1'!$E26 * $E26),0, '6.1'!BD26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE26/'6.1'!$E26 * $E26),0, '6.1'!BE26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF26/'6.1'!$E26 * $E26),0, '6.1'!BF26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG26/'6.1'!$E26 * $E26),0, '6.1'!BG26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH26/'6.1'!$E26 * $E26),0, '6.1'!BH26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI26/'6.1'!$E26 * $E26),0, '6.1'!BI26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ26/'6.1'!$E26 * $E26),0, '6.1'!BJ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK26/'6.1'!$E26 * $E26),0, '6.1'!BK26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL26/'6.1'!$E26 * $E26),0, '6.1'!BL26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM26/'6.1'!$E26 * $E26),0, '6.1'!BM26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN26/'6.1'!$E26 * $E26),0, '6.1'!BN26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO26/'6.1'!$E26 * $E26),0, '6.1'!BO26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP26/'6.1'!$E26 * $E26),0, '6.1'!BP26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ26/'6.1'!$E26 * $E26),0, '6.1'!BQ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR26/'6.1'!$E26 * $E26),0, '6.1'!BR26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS26/'6.1'!$E26 * $E26),0, '6.1'!BS26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT26/'6.1'!$E26 * $E26),0, '6.1'!BT26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU26/'6.1'!$E26 * $E26),0, '6.1'!BU26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV26/'6.1'!$E26 * $E26),0, '6.1'!BV26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW26/'6.1'!$E26 * $E26),0, '6.1'!BW26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX26/'6.1'!$E26 * $E26),0, '6.1'!BX26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY26/'6.1'!$E26 * $E26),0, '6.1'!BY26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ26/'6.1'!$E26 * $E26),0, '6.1'!BZ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA26/'6.1'!$E26 * $E26),0, '6.1'!CA26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB26/'6.1'!$E26 * $E26),0, '6.1'!CB26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC26/'6.1'!$E26 * $E26),0, '6.1'!CC26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD26/'6.1'!$E26 * $E26),0, '6.1'!CD26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE26/'6.1'!$E26 * $E26),0, '6.1'!CE26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF26/'6.1'!$E26 * $E26),0, '6.1'!CF26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG26/'6.1'!$E26 * $E26),0, '6.1'!CG26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH26/'6.1'!$E26 * $E26),0, '6.1'!CH26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI26/'6.1'!$E26 * $E26),0, '6.1'!CI26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ26/'6.1'!$E26 * $E26),0, '6.1'!CJ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK26/'6.1'!$E26 * $E26),0, '6.1'!CK26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL26/'6.1'!$E26 * $E26),0, '6.1'!CL26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM26/'6.1'!$E26 * $E26),0, '6.1'!CM26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN26/'6.1'!$E26 * $E26),0, '6.1'!CN26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO26/'6.1'!$E26 * $E26),0, '6.1'!CO26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP26/'6.1'!$E26 * $E26),0, '6.1'!CP26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ26/'6.1'!$E26 * $E26),0, '6.1'!CQ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR26/'6.1'!$E26 * $E26),0, '6.1'!CR26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS26/'6.1'!$E26 * $E26),0, '6.1'!CS26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT26/'6.1'!$E26 * $E26),0, '6.1'!CT26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU26/'6.1'!$E26 * $E26),0, '6.1'!CU26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV26/'6.1'!$E26 * $E26),0, '6.1'!CV26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW26/'6.1'!$E26 * $E26),0, '6.1'!CW26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX26/'6.1'!$E26 * $E26),0, '6.1'!CX26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY26/'6.1'!$E26 * $E26),0, '6.1'!CY26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ26/'6.1'!$E26 * $E26),0, '6.1'!CZ26/'6.1'!$E26 * $E26 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA26/'6.1'!$E26 * $E26),0, '6.1'!DA26/'6.1'!$E26 * $E26 )","v":0}]
[null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"'6.1'!E27","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D27)*200%-SQRT((1-70%)*ABS(D27)*(200%-50%)*ABS(D27)*(200%-1)))-ABS(D27))","v":0},{"$f":"H27+NPV(FDN,I27:INDEX(I27:DC27,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F27/'6.1'!$E27 * $E27),0, '6.1'!F27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!G27/'6.1'!$E27 * $E27),0, '6.1'!G27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!H27/'6.1'!$E27 * $E27),0, '6.1'!H27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!I27/'6.1'!$E27 * $E27),0, '6.1'!I27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!J27/'6.1'!$E27 * $E27),0, '6.1'!J27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!K27/'6.1'!$E27 * $E27),0, '6.1'!K27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!L27/'6.1'!$E27 * $E27),0, '6.1'!L27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!M27/'6.1'!$E27 * $E27),0, '6.1'!M27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!N27/'6.1'!$E27 * $E27),0, '6.1'!N27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!O27/'6.1'!$E27 * $E27),0, '6.1'!O27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!P27/'6.1'!$E27 * $E27),0, '6.1'!P27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q27/'6.1'!$E27 * $E27),0, '6.1'!Q27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!R27/'6.1'!$E27 * $E27),0, '6.1'!R27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!S27/'6.1'!$E27 * $E27),0, '6.1'!S27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!T27/'6.1'!$E27 * $E27),0, '6.1'!T27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!U27/'6.1'!$E27 * $E27),0, '6.1'!U27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!V27/'6.1'!$E27 * $E27),0, '6.1'!V27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!W27/'6.1'!$E27 * $E27),0, '6.1'!W27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!X27/'6.1'!$E27 * $E27),0, '6.1'!X27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y27/'6.1'!$E27 * $E27),0, '6.1'!Y27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z27/'6.1'!$E27 * $E27),0, '6.1'!Z27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA27/'6.1'!$E27 * $E27),0, '6.1'!AA27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB27/'6.1'!$E27 * $E27),0, '6.1'!AB27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC27/'6.1'!$E27 * $E27),0, '6.1'!AC27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD27/'6.1'!$E27 * $E27),0, '6.1'!AD27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE27/'6.1'!$E27 * $E27),0, '6.1'!AE27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF27/'6.1'!$E27 * $E27),0, '6.1'!AF27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG27/'6.1'!$E27 * $E27),0, '6.1'!AG27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH27/'6.1'!$E27 * $E27),0, '6.1'!AH27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI27/'6.1'!$E27 * $E27),0, '6.1'!AI27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ27/'6.1'!$E27 * $E27),0, '6.1'!AJ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK27/'6.1'!$E27 * $E27),0, '6.1'!AK27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL27/'6.1'!$E27 * $E27),0, '6.1'!AL27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM27/'6.1'!$E27 * $E27),0, '6.1'!AM27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN27/'6.1'!$E27 * $E27),0, '6.1'!AN27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO27/'6.1'!$E27 * $E27),0, '6.1'!AO27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP27/'6.1'!$E27 * $E27),0, '6.1'!AP27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ27/'6.1'!$E27 * $E27),0, '6.1'!AQ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR27/'6.1'!$E27 * $E27),0, '6.1'!AR27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS27/'6.1'!$E27 * $E27),0, '6.1'!AS27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT27/'6.1'!$E27 * $E27),0, '6.1'!AT27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU27/'6.1'!$E27 * $E27),0, '6.1'!AU27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV27/'6.1'!$E27 * $E27),0, '6.1'!AV27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW27/'6.1'!$E27 * $E27),0, '6.1'!AW27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX27/'6.1'!$E27 * $E27),0, '6.1'!AX27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY27/'6.1'!$E27 * $E27),0, '6.1'!AY27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ27/'6.1'!$E27 * $E27),0, '6.1'!AZ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA27/'6.1'!$E27 * $E27),0, '6.1'!BA27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB27/'6.1'!$E27 * $E27),0, '6.1'!BB27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC27/'6.1'!$E27 * $E27),0, '6.1'!BC27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD27/'6.1'!$E27 * $E27),0, '6.1'!BD27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE27/'6.1'!$E27 * $E27),0, '6.1'!BE27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF27/'6.1'!$E27 * $E27),0, '6.1'!BF27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG27/'6.1'!$E27 * $E27),0, '6.1'!BG27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH27/'6.1'!$E27 * $E27),0, '6.1'!BH27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI27/'6.1'!$E27 * $E27),0, '6.1'!BI27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ27/'6.1'!$E27 * $E27),0, '6.1'!BJ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK27/'6.1'!$E27 * $E27),0, '6.1'!BK27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL27/'6.1'!$E27 * $E27),0, '6.1'!BL27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM27/'6.1'!$E27 * $E27),0, '6.1'!BM27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN27/'6.1'!$E27 * $E27),0, '6.1'!BN27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO27/'6.1'!$E27 * $E27),0, '6.1'!BO27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP27/'6.1'!$E27 * $E27),0, '6.1'!BP27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ27/'6.1'!$E27 * $E27),0, '6.1'!BQ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR27/'6.1'!$E27 * $E27),0, '6.1'!BR27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS27/'6.1'!$E27 * $E27),0, '6.1'!BS27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT27/'6.1'!$E27 * $E27),0, '6.1'!BT27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU27/'6.1'!$E27 * $E27),0, '6.1'!BU27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV27/'6.1'!$E27 * $E27),0, '6.1'!BV27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW27/'6.1'!$E27 * $E27),0, '6.1'!BW27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX27/'6.1'!$E27 * $E27),0, '6.1'!BX27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY27/'6.1'!$E27 * $E27),0, '6.1'!BY27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ27/'6.1'!$E27 * $E27),0, '6.1'!BZ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA27/'6.1'!$E27 * $E27),0, '6.1'!CA27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB27/'6.1'!$E27 * $E27),0, '6.1'!CB27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC27/'6.1'!$E27 * $E27),0, '6.1'!CC27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD27/'6.1'!$E27 * $E27),0, '6.1'!CD27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE27/'6.1'!$E27 * $E27),0, '6.1'!CE27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF27/'6.1'!$E27 * $E27),0, '6.1'!CF27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG27/'6.1'!$E27 * $E27),0, '6.1'!CG27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH27/'6.1'!$E27 * $E27),0, '6.1'!CH27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI27/'6.1'!$E27 * $E27),0, '6.1'!CI27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ27/'6.1'!$E27 * $E27),0, '6.1'!CJ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK27/'6.1'!$E27 * $E27),0, '6.1'!CK27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL27/'6.1'!$E27 * $E27),0, '6.1'!CL27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM27/'6.1'!$E27 * $E27),0, '6.1'!CM27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN27/'6.1'!$E27 * $E27),0, '6.1'!CN27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO27/'6.1'!$E27 * $E27),0, '6.1'!CO27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP27/'6.1'!$E27 * $E27),0, '6.1'!CP27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ27/'6.1'!$E27 * $E27),0, '6.1'!CQ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR27/'6.1'!$E27 * $E27),0, '6.1'!CR27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS27/'6.1'!$E27 * $E27),0, '6.1'!CS27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT27/'6.1'!$E27 * $E27),0, '6.1'!CT27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU27/'6.1'!$E27 * $E27),0, '6.1'!CU27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV27/'6.1'!$E27 * $E27),0, '6.1'!CV27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW27/'6.1'!$E27 * $E27),0, '6.1'!CW27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX27/'6.1'!$E27 * $E27),0, '6.1'!CX27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY27/'6.1'!$E27 * $E27),0, '6.1'!CY27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ27/'6.1'!$E27 * $E27),0, '6.1'!CZ27/'6.1'!$E27 * $E27 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA27/'6.1'!$E27 * $E27),0, '6.1'!DA27/'6.1'!$E27 * $E27 )","v":0}]
[null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"'6.1'!E28","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D28)*200%-SQRT((1-70%)*ABS(D28)*(200%-50%)*ABS(D28)*(200%-1)))-ABS(D28))","v":0},{"$f":"H28+NPV(FDN,I28:INDEX(I28:DC28,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F28/'6.1'!$E28 * $E28),0, '6.1'!F28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!G28/'6.1'!$E28 * $E28),0, '6.1'!G28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!H28/'6.1'!$E28 * $E28),0, '6.1'!H28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!I28/'6.1'!$E28 * $E28),0, '6.1'!I28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!J28/'6.1'!$E28 * $E28),0, '6.1'!J28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!K28/'6.1'!$E28 * $E28),0, '6.1'!K28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!L28/'6.1'!$E28 * $E28),0, '6.1'!L28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!M28/'6.1'!$E28 * $E28),0, '6.1'!M28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!N28/'6.1'!$E28 * $E28),0, '6.1'!N28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!O28/'6.1'!$E28 * $E28),0, '6.1'!O28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!P28/'6.1'!$E28 * $E28),0, '6.1'!P28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q28/'6.1'!$E28 * $E28),0, '6.1'!Q28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!R28/'6.1'!$E28 * $E28),0, '6.1'!R28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!S28/'6.1'!$E28 * $E28),0, '6.1'!S28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!T28/'6.1'!$E28 * $E28),0, '6.1'!T28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!U28/'6.1'!$E28 * $E28),0, '6.1'!U28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!V28/'6.1'!$E28 * $E28),0, '6.1'!V28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!W28/'6.1'!$E28 * $E28),0, '6.1'!W28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!X28/'6.1'!$E28 * $E28),0, '6.1'!X28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y28/'6.1'!$E28 * $E28),0, '6.1'!Y28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z28/'6.1'!$E28 * $E28),0, '6.1'!Z28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA28/'6.1'!$E28 * $E28),0, '6.1'!AA28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB28/'6.1'!$E28 * $E28),0, '6.1'!AB28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC28/'6.1'!$E28 * $E28),0, '6.1'!AC28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD28/'6.1'!$E28 * $E28),0, '6.1'!AD28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE28/'6.1'!$E28 * $E28),0, '6.1'!AE28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF28/'6.1'!$E28 * $E28),0, '6.1'!AF28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG28/'6.1'!$E28 * $E28),0, '6.1'!AG28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH28/'6.1'!$E28 * $E28),0, '6.1'!AH28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI28/'6.1'!$E28 * $E28),0, '6.1'!AI28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ28/'6.1'!$E28 * $E28),0, '6.1'!AJ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK28/'6.1'!$E28 * $E28),0, '6.1'!AK28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL28/'6.1'!$E28 * $E28),0, '6.1'!AL28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM28/'6.1'!$E28 * $E28),0, '6.1'!AM28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN28/'6.1'!$E28 * $E28),0, '6.1'!AN28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO28/'6.1'!$E28 * $E28),0, '6.1'!AO28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP28/'6.1'!$E28 * $E28),0, '6.1'!AP28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ28/'6.1'!$E28 * $E28),0, '6.1'!AQ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR28/'6.1'!$E28 * $E28),0, '6.1'!AR28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS28/'6.1'!$E28 * $E28),0, '6.1'!AS28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT28/'6.1'!$E28 * $E28),0, '6.1'!AT28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU28/'6.1'!$E28 * $E28),0, '6.1'!AU28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV28/'6.1'!$E28 * $E28),0, '6.1'!AV28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW28/'6.1'!$E28 * $E28),0, '6.1'!AW28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX28/'6.1'!$E28 * $E28),0, '6.1'!AX28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY28/'6.1'!$E28 * $E28),0, '6.1'!AY28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ28/'6.1'!$E28 * $E28),0, '6.1'!AZ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA28/'6.1'!$E28 * $E28),0, '6.1'!BA28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB28/'6.1'!$E28 * $E28),0, '6.1'!BB28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC28/'6.1'!$E28 * $E28),0, '6.1'!BC28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD28/'6.1'!$E28 * $E28),0, '6.1'!BD28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE28/'6.1'!$E28 * $E28),0, '6.1'!BE28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF28/'6.1'!$E28 * $E28),0, '6.1'!BF28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG28/'6.1'!$E28 * $E28),0, '6.1'!BG28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH28/'6.1'!$E28 * $E28),0, '6.1'!BH28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI28/'6.1'!$E28 * $E28),0, '6.1'!BI28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ28/'6.1'!$E28 * $E28),0, '6.1'!BJ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK28/'6.1'!$E28 * $E28),0, '6.1'!BK28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL28/'6.1'!$E28 * $E28),0, '6.1'!BL28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM28/'6.1'!$E28 * $E28),0, '6.1'!BM28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN28/'6.1'!$E28 * $E28),0, '6.1'!BN28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO28/'6.1'!$E28 * $E28),0, '6.1'!BO28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP28/'6.1'!$E28 * $E28),0, '6.1'!BP28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ28/'6.1'!$E28 * $E28),0, '6.1'!BQ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR28/'6.1'!$E28 * $E28),0, '6.1'!BR28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS28/'6.1'!$E28 * $E28),0, '6.1'!BS28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT28/'6.1'!$E28 * $E28),0, '6.1'!BT28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU28/'6.1'!$E28 * $E28),0, '6.1'!BU28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV28/'6.1'!$E28 * $E28),0, '6.1'!BV28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW28/'6.1'!$E28 * $E28),0, '6.1'!BW28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX28/'6.1'!$E28 * $E28),0, '6.1'!BX28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY28/'6.1'!$E28 * $E28),0, '6.1'!BY28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ28/'6.1'!$E28 * $E28),0, '6.1'!BZ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA28/'6.1'!$E28 * $E28),0, '6.1'!CA28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB28/'6.1'!$E28 * $E28),0, '6.1'!CB28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC28/'6.1'!$E28 * $E28),0, '6.1'!CC28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD28/'6.1'!$E28 * $E28),0, '6.1'!CD28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE28/'6.1'!$E28 * $E28),0, '6.1'!CE28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF28/'6.1'!$E28 * $E28),0, '6.1'!CF28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG28/'6.1'!$E28 * $E28),0, '6.1'!CG28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH28/'6.1'!$E28 * $E28),0, '6.1'!CH28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI28/'6.1'!$E28 * $E28),0, '6.1'!CI28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ28/'6.1'!$E28 * $E28),0, '6.1'!CJ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK28/'6.1'!$E28 * $E28),0, '6.1'!CK28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL28/'6.1'!$E28 * $E28),0, '6.1'!CL28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM28/'6.1'!$E28 * $E28),0, '6.1'!CM28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN28/'6.1'!$E28 * $E28),0, '6.1'!CN28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO28/'6.1'!$E28 * $E28),0, '6.1'!CO28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP28/'6.1'!$E28 * $E28),0, '6.1'!CP28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ28/'6.1'!$E28 * $E28),0, '6.1'!CQ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR28/'6.1'!$E28 * $E28),0, '6.1'!CR28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS28/'6.1'!$E28 * $E28),0, '6.1'!CS28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT28/'6.1'!$E28 * $E28),0, '6.1'!CT28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU28/'6.1'!$E28 * $E28),0, '6.1'!CU28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV28/'6.1'!$E28 * $E28),0, '6.1'!CV28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW28/'6.1'!$E28 * $E28),0, '6.1'!CW28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX28/'6.1'!$E28 * $E28),0, '6.1'!CX28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY28/'6.1'!$E28 * $E28),0, '6.1'!CY28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ28/'6.1'!$E28 * $E28),0, '6.1'!CZ28/'6.1'!$E28 * $E28 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA28/'6.1'!$E28 * $E28),0, '6.1'!DA28/'6.1'!$E28 * $E28 )","v":0}]
[null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"'6.1'!E29","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D29)*200%-SQRT((1-70%)*ABS(D29)*(200%-50%)*ABS(D29)*(200%-1)))-ABS(D29))","v":0},{"$f":"H29+NPV(FDN,I29:INDEX(I29:DC29,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F29/'6.1'!$E29 * $E29),0, '6.1'!F29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!G29/'6.1'!$E29 * $E29),0, '6.1'!G29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!H29/'6.1'!$E29 * $E29),0, '6.1'!H29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!I29/'6.1'!$E29 * $E29),0, '6.1'!I29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!J29/'6.1'!$E29 * $E29),0, '6.1'!J29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!K29/'6.1'!$E29 * $E29),0, '6.1'!K29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!L29/'6.1'!$E29 * $E29),0, '6.1'!L29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!M29/'6.1'!$E29 * $E29),0, '6.1'!M29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!N29/'6.1'!$E29 * $E29),0, '6.1'!N29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!O29/'6.1'!$E29 * $E29),0, '6.1'!O29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!P29/'6.1'!$E29 * $E29),0, '6.1'!P29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q29/'6.1'!$E29 * $E29),0, '6.1'!Q29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!R29/'6.1'!$E29 * $E29),0, '6.1'!R29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!S29/'6.1'!$E29 * $E29),0, '6.1'!S29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!T29/'6.1'!$E29 * $E29),0, '6.1'!T29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!U29/'6.1'!$E29 * $E29),0, '6.1'!U29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!V29/'6.1'!$E29 * $E29),0, '6.1'!V29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!W29/'6.1'!$E29 * $E29),0, '6.1'!W29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!X29/'6.1'!$E29 * $E29),0, '6.1'!X29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y29/'6.1'!$E29 * $E29),0, '6.1'!Y29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z29/'6.1'!$E29 * $E29),0, '6.1'!Z29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA29/'6.1'!$E29 * $E29),0, '6.1'!AA29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB29/'6.1'!$E29 * $E29),0, '6.1'!AB29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC29/'6.1'!$E29 * $E29),0, '6.1'!AC29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD29/'6.1'!$E29 * $E29),0, '6.1'!AD29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE29/'6.1'!$E29 * $E29),0, '6.1'!AE29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF29/'6.1'!$E29 * $E29),0, '6.1'!AF29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG29/'6.1'!$E29 * $E29),0, '6.1'!AG29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH29/'6.1'!$E29 * $E29),0, '6.1'!AH29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI29/'6.1'!$E29 * $E29),0, '6.1'!AI29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ29/'6.1'!$E29 * $E29),0, '6.1'!AJ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK29/'6.1'!$E29 * $E29),0, '6.1'!AK29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL29/'6.1'!$E29 * $E29),0, '6.1'!AL29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM29/'6.1'!$E29 * $E29),0, '6.1'!AM29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN29/'6.1'!$E29 * $E29),0, '6.1'!AN29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO29/'6.1'!$E29 * $E29),0, '6.1'!AO29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP29/'6.1'!$E29 * $E29),0, '6.1'!AP29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ29/'6.1'!$E29 * $E29),0, '6.1'!AQ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR29/'6.1'!$E29 * $E29),0, '6.1'!AR29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS29/'6.1'!$E29 * $E29),0, '6.1'!AS29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT29/'6.1'!$E29 * $E29),0, '6.1'!AT29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU29/'6.1'!$E29 * $E29),0, '6.1'!AU29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV29/'6.1'!$E29 * $E29),0, '6.1'!AV29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW29/'6.1'!$E29 * $E29),0, '6.1'!AW29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX29/'6.1'!$E29 * $E29),0, '6.1'!AX29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY29/'6.1'!$E29 * $E29),0, '6.1'!AY29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ29/'6.1'!$E29 * $E29),0, '6.1'!AZ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA29/'6.1'!$E29 * $E29),0, '6.1'!BA29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB29/'6.1'!$E29 * $E29),0, '6.1'!BB29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC29/'6.1'!$E29 * $E29),0, '6.1'!BC29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD29/'6.1'!$E29 * $E29),0, '6.1'!BD29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE29/'6.1'!$E29 * $E29),0, '6.1'!BE29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF29/'6.1'!$E29 * $E29),0, '6.1'!BF29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG29/'6.1'!$E29 * $E29),0, '6.1'!BG29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH29/'6.1'!$E29 * $E29),0, '6.1'!BH29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI29/'6.1'!$E29 * $E29),0, '6.1'!BI29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ29/'6.1'!$E29 * $E29),0, '6.1'!BJ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK29/'6.1'!$E29 * $E29),0, '6.1'!BK29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL29/'6.1'!$E29 * $E29),0, '6.1'!BL29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM29/'6.1'!$E29 * $E29),0, '6.1'!BM29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN29/'6.1'!$E29 * $E29),0, '6.1'!BN29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO29/'6.1'!$E29 * $E29),0, '6.1'!BO29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP29/'6.1'!$E29 * $E29),0, '6.1'!BP29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ29/'6.1'!$E29 * $E29),0, '6.1'!BQ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR29/'6.1'!$E29 * $E29),0, '6.1'!BR29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS29/'6.1'!$E29 * $E29),0, '6.1'!BS29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT29/'6.1'!$E29 * $E29),0, '6.1'!BT29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU29/'6.1'!$E29 * $E29),0, '6.1'!BU29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV29/'6.1'!$E29 * $E29),0, '6.1'!BV29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW29/'6.1'!$E29 * $E29),0, '6.1'!BW29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX29/'6.1'!$E29 * $E29),0, '6.1'!BX29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY29/'6.1'!$E29 * $E29),0, '6.1'!BY29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ29/'6.1'!$E29 * $E29),0, '6.1'!BZ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA29/'6.1'!$E29 * $E29),0, '6.1'!CA29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB29/'6.1'!$E29 * $E29),0, '6.1'!CB29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC29/'6.1'!$E29 * $E29),0, '6.1'!CC29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD29/'6.1'!$E29 * $E29),0, '6.1'!CD29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE29/'6.1'!$E29 * $E29),0, '6.1'!CE29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF29/'6.1'!$E29 * $E29),0, '6.1'!CF29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG29/'6.1'!$E29 * $E29),0, '6.1'!CG29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH29/'6.1'!$E29 * $E29),0, '6.1'!CH29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI29/'6.1'!$E29 * $E29),0, '6.1'!CI29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ29/'6.1'!$E29 * $E29),0, '6.1'!CJ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK29/'6.1'!$E29 * $E29),0, '6.1'!CK29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL29/'6.1'!$E29 * $E29),0, '6.1'!CL29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM29/'6.1'!$E29 * $E29),0, '6.1'!CM29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN29/'6.1'!$E29 * $E29),0, '6.1'!CN29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO29/'6.1'!$E29 * $E29),0, '6.1'!CO29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP29/'6.1'!$E29 * $E29),0, '6.1'!CP29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ29/'6.1'!$E29 * $E29),0, '6.1'!CQ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR29/'6.1'!$E29 * $E29),0, '6.1'!CR29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS29/'6.1'!$E29 * $E29),0, '6.1'!CS29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT29/'6.1'!$E29 * $E29),0, '6.1'!CT29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU29/'6.1'!$E29 * $E29),0, '6.1'!CU29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV29/'6.1'!$E29 * $E29),0, '6.1'!CV29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW29/'6.1'!$E29 * $E29),0, '6.1'!CW29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX29/'6.1'!$E29 * $E29),0, '6.1'!CX29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY29/'6.1'!$E29 * $E29),0, '6.1'!CY29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ29/'6.1'!$E29 * $E29),0, '6.1'!CZ29/'6.1'!$E29 * $E29 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA29/'6.1'!$E29 * $E29),0, '6.1'!DA29/'6.1'!$E29 * $E29 )","v":0}]
[null,"E.",{"$f":"IF(Kalba=\"EN\",Data2!C55,Data2!B55)","v":"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)"},{"$f":"'6.1'!E30","v":0},{"$f":"ROUND(SUM(E31,E33)-E32,0)","v":0},{"$f":"ROUND(SUM(F31,F33)-F32,0)","v":0},{"$f":"ROUND(SUM(G31,G33)-G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM31,AM33)-AM32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY31,CY33)-CY32,0)","v":0},{"$f":"ROUND(SUM(CZ31,CZ33)-CZ32,0)","v":0},{"$f":"ROUND(SUM(DA31,DA33)-DA32,0)","v":0},{"$f":"ROUND(SUM(DB31,DB33)-DB32,0)","v":0},{"$f":"ROUND(SUM(DC31,DC33)-DC32,0)","v":0}]
[null,"E.1.",{"$f":"IF(Kalba=\"EN\",Data2!C56,Data2!B56)","v":"Bendra importo/pirkimo PVM suma"},{"$f":"'6.1'!E31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"H31+NPV(FDN,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"SUMPRODUCT(H8:H15,Pirkimo_PVM)+SUMPRODUCT(H23:H28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(I8:I15,Pirkimo_PVM)+SUMPRODUCT(I23:I28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AM8:AM15,Pirkimo_PVM)+SUMPRODUCT(AM23:AM28,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY8:CY15,Pirkimo_PVM)+SUMPRODUCT(CY23:CY28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CZ8:CZ15,Pirkimo_PVM)+SUMPRODUCT(CZ23:CZ28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DA8:DA15,Pirkimo_PVM)+SUMPRODUCT(DA23:DA28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DB8:DB15,Pirkimo_PVM)+SUMPRODUCT(DB23:DB28,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DC8:DC15,Pirkimo_PVM)+SUMPRODUCT(DC23:DC28,Pirkimo_PVM_II)","v":0}]
[null,"E.2.",{"$f":"IF(Kalba=\"EN\",Data2!C57,Data2!B57)","v":"Bendra pardavimo PVM suma"},{"$f":"'6.1'!E32","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},{"$f":"H32+NPV(FDN,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},{"$f":"SUMPRODUCT(H18:H19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(I18:I19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AM18:AM19,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY18:CY19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CZ18:CZ19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DA18:DA19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DB18:DB19,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DC18:DC19,Pardavimo_PVM)","v":0}]
[null,"E.3.",{"$f":"IF(Kalba=\"EN\",Data2!C58,Data2!B58)","v":"Bendra kitų mokėtinų netiesioginių mokesčių suma"},{"$f":"'6.1'!E33","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D33<0,(( ABS(D33) * 200% - SQRT( (1-70%) * ABS(D33) * (200%-50%) * ABS(D33) * (200%-1) ) ) - ABS(D33))*(-1),( ABS(D33) * 200% - SQRT( (1-70%) * ABS(D33) * (200%-50%) * ABS(D33) * (200%-1) ) ) - ABS(D33)))","v":0},{"$f":"H33+NPV(FDN,I33:INDEX(I33:DC33,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"IF( ISERROR( '6.1'!F33/'6.1'!$E33 * $E33),0, '6.1'!F33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!G33/'6.1'!$E33 * $E33),0, '6.1'!G33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!H33/'6.1'!$E33 * $E33),0, '6.1'!H33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!I33/'6.1'!$E33 * $E33),0, '6.1'!I33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!J33/'6.1'!$E33 * $E33),0, '6.1'!J33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!K33/'6.1'!$E33 * $E33),0, '6.1'!K33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!L33/'6.1'!$E33 * $E33),0, '6.1'!L33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!M33/'6.1'!$E33 * $E33),0, '6.1'!M33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!N33/'6.1'!$E33 * $E33),0, '6.1'!N33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!O33/'6.1'!$E33 * $E33),0, '6.1'!O33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!P33/'6.1'!$E33 * $E33),0, '6.1'!P33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q33/'6.1'!$E33 * $E33),0, '6.1'!Q33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!R33/'6.1'!$E33 * $E33),0, '6.1'!R33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!S33/'6.1'!$E33 * $E33),0, '6.1'!S33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!T33/'6.1'!$E33 * $E33),0, '6.1'!T33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!U33/'6.1'!$E33 * $E33),0, '6.1'!U33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!V33/'6.1'!$E33 * $E33),0, '6.1'!V33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!W33/'6.1'!$E33 * $E33),0, '6.1'!W33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!X33/'6.1'!$E33 * $E33),0, '6.1'!X33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y33/'6.1'!$E33 * $E33),0, '6.1'!Y33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z33/'6.1'!$E33 * $E33),0, '6.1'!Z33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA33/'6.1'!$E33 * $E33),0, '6.1'!AA33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB33/'6.1'!$E33 * $E33),0, '6.1'!AB33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC33/'6.1'!$E33 * $E33),0, '6.1'!AC33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD33/'6.1'!$E33 * $E33),0, '6.1'!AD33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE33/'6.1'!$E33 * $E33),0, '6.1'!AE33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF33/'6.1'!$E33 * $E33),0, '6.1'!AF33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG33/'6.1'!$E33 * $E33),0, '6.1'!AG33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH33/'6.1'!$E33 * $E33),0, '6.1'!AH33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI33/'6.1'!$E33 * $E33),0, '6.1'!AI33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ33/'6.1'!$E33 * $E33),0, '6.1'!AJ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK33/'6.1'!$E33 * $E33),0, '6.1'!AK33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL33/'6.1'!$E33 * $E33),0, '6.1'!AL33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM33/'6.1'!$E33 * $E33),0, '6.1'!AM33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN33/'6.1'!$E33 * $E33),0, '6.1'!AN33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO33/'6.1'!$E33 * $E33),0, '6.1'!AO33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP33/'6.1'!$E33 * $E33),0, '6.1'!AP33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ33/'6.1'!$E33 * $E33),0, '6.1'!AQ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR33/'6.1'!$E33 * $E33),0, '6.1'!AR33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS33/'6.1'!$E33 * $E33),0, '6.1'!AS33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT33/'6.1'!$E33 * $E33),0, '6.1'!AT33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU33/'6.1'!$E33 * $E33),0, '6.1'!AU33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV33/'6.1'!$E33 * $E33),0, '6.1'!AV33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW33/'6.1'!$E33 * $E33),0, '6.1'!AW33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX33/'6.1'!$E33 * $E33),0, '6.1'!AX33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY33/'6.1'!$E33 * $E33),0, '6.1'!AY33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ33/'6.1'!$E33 * $E33),0, '6.1'!AZ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA33/'6.1'!$E33 * $E33),0, '6.1'!BA33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB33/'6.1'!$E33 * $E33),0, '6.1'!BB33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC33/'6.1'!$E33 * $E33),0, '6.1'!BC33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD33/'6.1'!$E33 * $E33),0, '6.1'!BD33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE33/'6.1'!$E33 * $E33),0, '6.1'!BE33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF33/'6.1'!$E33 * $E33),0, '6.1'!BF33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG33/'6.1'!$E33 * $E33),0, '6.1'!BG33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH33/'6.1'!$E33 * $E33),0, '6.1'!BH33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI33/'6.1'!$E33 * $E33),0, '6.1'!BI33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ33/'6.1'!$E33 * $E33),0, '6.1'!BJ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK33/'6.1'!$E33 * $E33),0, '6.1'!BK33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL33/'6.1'!$E33 * $E33),0, '6.1'!BL33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM33/'6.1'!$E33 * $E33),0, '6.1'!BM33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN33/'6.1'!$E33 * $E33),0, '6.1'!BN33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO33/'6.1'!$E33 * $E33),0, '6.1'!BO33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP33/'6.1'!$E33 * $E33),0, '6.1'!BP33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ33/'6.1'!$E33 * $E33),0, '6.1'!BQ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR33/'6.1'!$E33 * $E33),0, '6.1'!BR33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS33/'6.1'!$E33 * $E33),0, '6.1'!BS33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT33/'6.1'!$E33 * $E33),0, '6.1'!BT33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU33/'6.1'!$E33 * $E33),0, '6.1'!BU33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV33/'6.1'!$E33 * $E33),0, '6.1'!BV33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW33/'6.1'!$E33 * $E33),0, '6.1'!BW33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX33/'6.1'!$E33 * $E33),0, '6.1'!BX33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY33/'6.1'!$E33 * $E33),0, '6.1'!BY33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ33/'6.1'!$E33 * $E33),0, '6.1'!BZ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA33/'6.1'!$E33 * $E33),0, '6.1'!CA33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB33/'6.1'!$E33 * $E33),0, '6.1'!CB33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC33/'6.1'!$E33 * $E33),0, '6.1'!CC33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD33/'6.1'!$E33 * $E33),0, '6.1'!CD33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE33/'6.1'!$E33 * $E33),0, '6.1'!CE33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF33/'6.1'!$E33 * $E33),0, '6.1'!CF33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG33/'6.1'!$E33 * $E33),0, '6.1'!CG33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH33/'6.1'!$E33 * $E33),0, '6.1'!CH33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI33/'6.1'!$E33 * $E33),0, '6.1'!CI33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ33/'6.1'!$E33 * $E33),0, '6.1'!CJ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK33/'6.1'!$E33 * $E33),0, '6.1'!CK33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL33/'6.1'!$E33 * $E33),0, '6.1'!CL33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM33/'6.1'!$E33 * $E33),0, '6.1'!CM33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN33/'6.1'!$E33 * $E33),0, '6.1'!CN33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO33/'6.1'!$E33 * $E33),0, '6.1'!CO33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP33/'6.1'!$E33 * $E33),0, '6.1'!CP33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ33/'6.1'!$E33 * $E33),0, '6.1'!CQ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR33/'6.1'!$E33 * $E33),0, '6.1'!CR33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS33/'6.1'!$E33 * $E33),0, '6.1'!CS33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT33/'6.1'!$E33 * $E33),0, '6.1'!CT33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU33/'6.1'!$E33 * $E33),0, '6.1'!CU33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV33/'6.1'!$E33 * $E33),0, '6.1'!CV33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW33/'6.1'!$E33 * $E33),0, '6.1'!CW33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX33/'6.1'!$E33 * $E33),0, '6.1'!CX33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY33/'6.1'!$E33 * $E33),0, '6.1'!CY33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ33/'6.1'!$E33 * $E33),0, '6.1'!CZ33/'6.1'!$E33 * $E33 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA33/'6.1'!$E33 * $E33),0, '6.1'!DA33/'6.1'!$E33 * $E33 )","v":0}]
[null,"F.",{"$f":"IF(Kalba=\"EN\",Data2!C59,Data2!B59)","v":"Grynosios veiklos pajamos"},{"$f":"'6.1'!E34","v":0},{"$f":"ROUND(SUM(E17)-SUM(E15,E22),0)","v":0},{"$f":"ROUND(SUM(F17)-SUM(F15,F22),0)","v":0},{"$f":"ROUND(SUM(G17)-SUM(G15,G22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM17)-SUM(AM15,AM22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY17)-SUM(CY15,CY22),0)","v":0},{"$f":"ROUND(SUM(CZ17)-SUM(CZ15,CZ22),0)","v":0},{"$f":"ROUND(SUM(DA17)-SUM(DA15,DA22),0)","v":0},{"$f":"ROUND(SUM(DB17)-SUM(DB15,DB22),0)","v":0},{"$f":"ROUND(SUM(DC17)-SUM(DC15,DC22),0)","v":0}]
[null,"G. ",{"$f":"IF(Kalba=\"EN\",Data2!C60,Data2!B60)","v":"Finansavimas, iš viso"},{"$f":"'6.1'!E35","v":0},{"$f":"SUM(E36,E41,E44)","v":0},{"$f":"SUM(F36,F41,F44)","v":0},{"$f":"SUM(G36,G41,G44)","v":0},{"$f":"SUM(H36,H41,H44)","v":0},{"$f":"SUM(I36,I41,I44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM36,AM41,AM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY36,CY41,CY44)","v":0},{"$f":"SUM(CZ36,CZ41,CZ44)","v":0},{"$f":"SUM(DA36,DA41,DA44)","v":0},{"$f":"SUM(DB36,DB41,DB44)","v":0},{"$f":"SUM(DC36,DC41,DC44)","v":0}]
[null,"G.1.",{"$f":"IF(Kalba=\"EN\",Data2!C61,Data2!B61)","v":"Prašomas finansavimas"},{"$f":"'6.1'!E36","v":0},{"$f":"ROUND(SUM(E37:E40),0)","v":0},{"$f":"ROUND(SUM(F37:F40),0)","v":0},{"$f":"ROUND(SUM(G37:G40),0)","v":0},{"$f":"ROUND(SUM(H37:H40),0)","v":0},{"$f":"ROUND(SUM(I37:I40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM37:AM40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY37:CY40),0)","v":0},{"$f":"ROUND(SUM(CZ37:CZ40),0)","v":0},{"$f":"ROUND(SUM(DA37:DA40),0)","v":0},{"$f":"ROUND(SUM(DB37:DB40),0)","v":0},{"$f":"ROUND(SUM(DC37:DC40),0)","v":0}]
[null,"G.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C62,Data2!B62)","v":"ES struktūrinės paramos lėšos"},{"$f":"'6.1'!E37","v":0},{"$f":" IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D37<0,(( ABS(D37) * 200% - SQRT( (1-70%) * ABS(D37) * (200%-50%) * ABS(D37) * (200%-1) ) ) - ABS(D37))*(-1),( ABS(D37) * 200% - SQRT( (1-70%) * ABS(D37) * (200%-50%) * ABS(D37) * (200%-1) ) ) - ABS(D37)))","v":0},{"$f":"H37+NPV(FDN,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C63,Data2!B63)","v":"LR bendrojo finansavimo lėšos"},{"$f":"'6.1'!E38","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D38<0,(( ABS(D38) * 200% - SQRT( (1-70%) * ABS(D38) * (200%-50%) * ABS(D38) * (200%-1) ) ) - ABS(D38))*(-1),( ABS(D38) * 200% - SQRT( (1-70%) * ABS(D38) * (200%-50%) * ABS(D38) * (200%-1) ) ) - ABS(D38)))","v":0},{"$f":"H38+NPV(FDN,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C64,Data2!B64)","v":"Kito tarptautinio finansavimo lėšos"},{"$f":"'6.1'!E39","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D39<0,(( ABS(D39) * 200% - SQRT( (1-70%) * ABS(D39) * (200%-50%) * ABS(D39) * (200%-1) ) ) - ABS(D39))*(-1),( ABS(D39) * 200% - SQRT( (1-70%) * ABS(D39) * (200%-50%) * ABS(D39) * (200%-1) ) ) - ABS(D39)))","v":0},{"$f":"H39+NPV(FDN,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C65,Data2!B65)","v":"Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM"},{"$f":"'6.1'!E40","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D40<0,(( ABS(D40) * 200% - SQRT( (1-70%) * ABS(D40) * (200%-50%) * ABS(D40) * (200%-1) ) ) - ABS(D40))*(-1),( ABS(D40) * 200% - SQRT( (1-70%) * ABS(D40) * (200%-50%) * ABS(D40) * (200%-1) ) ) - ABS(D40)))","v":0},{"$f":"H40+NPV(FDN,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.",{"$f":"IF(Kalba=\"EN\",Data2!C66,Data2!B66)","v":"Viešųjų ir privačiųjų šaltinių lėšos"},{"$f":"'6.1'!E41","v":0},{"$f":"ROUND(SUM(E42:E43),0)","v":0},{"$f":"ROUND(SUM(F42:F43),0)","v":0},{"$f":"ROUND(SUM(G42:G43),0)","v":0},{"$f":"ROUND(SUM(H42:H43),0)","v":0},{"$f":"ROUND(SUM(I42:I43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM42:AM43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY42:CY43),0)","v":0},{"$f":"ROUND(SUM(CZ42:CZ43),0)","v":0},{"$f":"ROUND(SUM(DA42:DA43),0)","v":0},{"$f":"ROUND(SUM(DB42:DB43),0)","v":0},{"$f":"ROUND(SUM(DC42:DC43),0)","v":0}]
[null,"G.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C67,Data2!B67)","v":"Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)"},{"$f":"'6.1'!E42","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D42<0,(( ABS(D42) * 200% - SQRT( (1-70%) * ABS(D42) * (200%-50%) * ABS(D42) * (200%-1) ) ) - ABS(D42))*(-1),( ABS(D42) * 200% - SQRT( (1-70%) * ABS(D42) * (200%-50%) * ABS(D42) * (200%-1) ) ) - ABS(D42)))","v":0},{"$f":"H42+NPV(FDN,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C68,Data2!B68)","v":"Privačios lėšos (nuosavos, kitos privačios lėšos)"},{"$f":"'6.1'!E43","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D43<0,(( ABS(D43) * 200% - SQRT( (1-70%) * ABS(D43) * (200%-50%) * ABS(D43) * (200%-1) ) ) - ABS(D43))*(-1),( ABS(D43) * 200% - SQRT( (1-70%) * ABS(D43) * (200%-50%) * ABS(D43) * (200%-1) ) ) - ABS(D43)))","v":0},{"$f":"H43+NPV(FDN,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.",{"$f":"IF(Kalba=\"EN\",Data2!C69,Data2!B69)","v":"Paskolos"},{"$f":"'6.1'!E44","v":0},{"$f":"ROUND(SUM(E45)-SUM(E46),0)","v":0},{"$f":"ROUND(SUM(F45)-SUM(F46),0)","v":0},{"$f":"ROUND(SUM(G45)-SUM(G46),0)","v":0},{"$f":"ROUND(SUM(H45)-SUM(H46),0)","v":0},{"$f":"ROUND(SUM(I45)-SUM(I46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM45)-SUM(AM46),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY45)-SUM(CY46),0)","v":0},{"$f":"ROUND(SUM(CZ45)-SUM(CZ46),0)","v":0},{"$f":"ROUND(SUM(DA45)-SUM(DA46),0)","v":0},{"$f":"ROUND(SUM(DB45)-SUM(DB46),0)","v":0},{"$f":"ROUND(SUM(DC45)-SUM(DC46),0)","v":0}]
[null,"G.3.1.",{"$f":"IF(Kalba=\"EN\",Data2!C70,Data2!B70)","v":"Paskolos"},{"$f":"'6.1'!E45","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D45<0,(( ABS(D45) * 200% - SQRT( (1-70%) * ABS(D45) * (200%-50%) * ABS(D45) * (200%-1) ) ) - ABS(D45))*(-1),( ABS(D45) * 200% - SQRT( (1-70%) * ABS(D45) * (200%-50%) * ABS(D45) * (200%-1) ) ) - ABS(D45)))","v":0},{"$f":"H45+NPV(FDN,I45:INDEX(I45:DC45,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.",{"$f":"IF(Kalba=\"EN\",Data2!C71,Data2!B71)","v":"Paskolų grąžinimai (išskyrus palūkanas)"},{"$f":"'6.1'!E46","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D46<0,(( ABS(D46) * 200% - SQRT( (1-70%) * ABS(D46) * (200%-50%) * ABS(D46) * (200%-1) ) ) - ABS(D46))*(-1),( ABS(D46) * 200% - SQRT( (1-70%) * ABS(D46) * (200%-50%) * ABS(D46) * (200%-1) ) ) - ABS(D46)))","v":0},{"$f":"H46+NPV(FDN,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.",{"$f":"IF(Kalba=\"EN\",Data2!C72,Data2!B72)","v":"Socialinio ekonominio (SE) poveikio finansinė išraiška"},{"$f":"'6.1'!E47","v":0},{"$f":"SUM(E48)-SUM(E56)","v":0},{"$f":"SUM(F48)-SUM(F56)","v":0},{"$f":"SUM(G48)-SUM(G56)","v":0},{"$f":"SUM(H48)-SUM(H56)","v":0},{"$f":"SUM(I48)-SUM(I56)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R48)-SUM(R56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM48)-SUM(AM56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY48)-SUM(CY56)","v":0},{"$f":"SUM(CZ48)-SUM(CZ56)","v":0},{"$f":"SUM(DA48)-SUM(DA56)","v":0},{"$f":"SUM(DB48)-SUM(DB56)","v":0},{"$f":"SUM(DC48)-SUM(DC56)","v":0}]
[null,"H.1.",{"$f":"IF(Kalba=\"EN\",Data2!C73,Data2!B73)","v":"SE nauda"},{"$f":"'6.1'!E48","v":0},{"$f":"ROUND(SUM(E49:E55),0)","v":0},{"$f":"ROUND(SUM(F49:F55),0)","v":0},{"$f":"ROUND(SUM(G49:G55),0)","v":0},{"$f":"ROUND(SUM(H49:H55),0)","v":0},{"$f":"ROUND(SUM(I49:I55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM49:AM55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY49:CY55),0)","v":0},{"$f":"ROUND(SUM(CZ49:CZ55),0)","v":0},{"$f":"ROUND(SUM(DA49:DA55),0)","v":0},{"$f":"ROUND(SUM(DB49:DB55),0)","v":0},{"$f":"ROUND(SUM(DC49:DC55),0)","v":0}]
[null,"H.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E49","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D49),ABS(D49*50%))),0,NORMINV(70%,ABS(D49),ABS(D49*50%))-ABS(D49)))","v":0},{"$f":"H49+NPV(SDN,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},{"$f":"IF( ISERROR( '6.1'!F49/'6.1'!$E49 * $E49),0, '6.1'!F49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!G49/'6.1'!$E49 * $E49),0, '6.1'!G49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!H49/'6.1'!$E49 * $E49),0, '6.1'!H49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!I49/'6.1'!$E49 * $E49),0, '6.1'!I49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!J49/'6.1'!$E49 * $E49),0, '6.1'!J49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!K49/'6.1'!$E49 * $E49),0, '6.1'!K49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!L49/'6.1'!$E49 * $E49),0, '6.1'!L49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!M49/'6.1'!$E49 * $E49),0, '6.1'!M49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!N49/'6.1'!$E49 * $E49),0, '6.1'!N49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!O49/'6.1'!$E49 * $E49),0, '6.1'!O49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!P49/'6.1'!$E49 * $E49),0, '6.1'!P49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q49/'6.1'!$E49 * $E49),0, '6.1'!Q49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!R49/'6.1'!$E49 * $E49),0, '6.1'!R49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!S49/'6.1'!$E49 * $E49),0, '6.1'!S49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!T49/'6.1'!$E49 * $E49),0, '6.1'!T49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!U49/'6.1'!$E49 * $E49),0, '6.1'!U49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!V49/'6.1'!$E49 * $E49),0, '6.1'!V49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!W49/'6.1'!$E49 * $E49),0, '6.1'!W49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!X49/'6.1'!$E49 * $E49),0, '6.1'!X49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y49/'6.1'!$E49 * $E49),0, '6.1'!Y49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z49/'6.1'!$E49 * $E49),0, '6.1'!Z49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA49/'6.1'!$E49 * $E49),0, '6.1'!AA49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB49/'6.1'!$E49 * $E49),0, '6.1'!AB49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC49/'6.1'!$E49 * $E49),0, '6.1'!AC49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD49/'6.1'!$E49 * $E49),0, '6.1'!AD49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE49/'6.1'!$E49 * $E49),0, '6.1'!AE49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF49/'6.1'!$E49 * $E49),0, '6.1'!AF49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG49/'6.1'!$E49 * $E49),0, '6.1'!AG49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH49/'6.1'!$E49 * $E49),0, '6.1'!AH49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI49/'6.1'!$E49 * $E49),0, '6.1'!AI49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ49/'6.1'!$E49 * $E49),0, '6.1'!AJ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK49/'6.1'!$E49 * $E49),0, '6.1'!AK49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL49/'6.1'!$E49 * $E49),0, '6.1'!AL49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM49/'6.1'!$E49 * $E49),0, '6.1'!AM49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN49/'6.1'!$E49 * $E49),0, '6.1'!AN49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO49/'6.1'!$E49 * $E49),0, '6.1'!AO49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP49/'6.1'!$E49 * $E49),0, '6.1'!AP49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ49/'6.1'!$E49 * $E49),0, '6.1'!AQ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR49/'6.1'!$E49 * $E49),0, '6.1'!AR49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS49/'6.1'!$E49 * $E49),0, '6.1'!AS49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT49/'6.1'!$E49 * $E49),0, '6.1'!AT49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU49/'6.1'!$E49 * $E49),0, '6.1'!AU49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV49/'6.1'!$E49 * $E49),0, '6.1'!AV49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW49/'6.1'!$E49 * $E49),0, '6.1'!AW49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX49/'6.1'!$E49 * $E49),0, '6.1'!AX49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY49/'6.1'!$E49 * $E49),0, '6.1'!AY49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ49/'6.1'!$E49 * $E49),0, '6.1'!AZ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA49/'6.1'!$E49 * $E49),0, '6.1'!BA49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB49/'6.1'!$E49 * $E49),0, '6.1'!BB49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC49/'6.1'!$E49 * $E49),0, '6.1'!BC49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD49/'6.1'!$E49 * $E49),0, '6.1'!BD49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE49/'6.1'!$E49 * $E49),0, '6.1'!BE49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF49/'6.1'!$E49 * $E49),0, '6.1'!BF49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG49/'6.1'!$E49 * $E49),0, '6.1'!BG49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH49/'6.1'!$E49 * $E49),0, '6.1'!BH49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI49/'6.1'!$E49 * $E49),0, '6.1'!BI49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ49/'6.1'!$E49 * $E49),0, '6.1'!BJ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK49/'6.1'!$E49 * $E49),0, '6.1'!BK49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL49/'6.1'!$E49 * $E49),0, '6.1'!BL49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM49/'6.1'!$E49 * $E49),0, '6.1'!BM49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN49/'6.1'!$E49 * $E49),0, '6.1'!BN49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO49/'6.1'!$E49 * $E49),0, '6.1'!BO49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP49/'6.1'!$E49 * $E49),0, '6.1'!BP49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ49/'6.1'!$E49 * $E49),0, '6.1'!BQ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR49/'6.1'!$E49 * $E49),0, '6.1'!BR49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS49/'6.1'!$E49 * $E49),0, '6.1'!BS49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT49/'6.1'!$E49 * $E49),0, '6.1'!BT49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU49/'6.1'!$E49 * $E49),0, '6.1'!BU49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV49/'6.1'!$E49 * $E49),0, '6.1'!BV49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW49/'6.1'!$E49 * $E49),0, '6.1'!BW49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX49/'6.1'!$E49 * $E49),0, '6.1'!BX49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY49/'6.1'!$E49 * $E49),0, '6.1'!BY49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ49/'6.1'!$E49 * $E49),0, '6.1'!BZ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA49/'6.1'!$E49 * $E49),0, '6.1'!CA49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB49/'6.1'!$E49 * $E49),0, '6.1'!CB49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC49/'6.1'!$E49 * $E49),0, '6.1'!CC49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD49/'6.1'!$E49 * $E49),0, '6.1'!CD49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE49/'6.1'!$E49 * $E49),0, '6.1'!CE49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF49/'6.1'!$E49 * $E49),0, '6.1'!CF49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG49/'6.1'!$E49 * $E49),0, '6.1'!CG49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH49/'6.1'!$E49 * $E49),0, '6.1'!CH49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI49/'6.1'!$E49 * $E49),0, '6.1'!CI49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ49/'6.1'!$E49 * $E49),0, '6.1'!CJ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK49/'6.1'!$E49 * $E49),0, '6.1'!CK49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL49/'6.1'!$E49 * $E49),0, '6.1'!CL49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM49/'6.1'!$E49 * $E49),0, '6.1'!CM49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN49/'6.1'!$E49 * $E49),0, '6.1'!CN49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO49/'6.1'!$E49 * $E49),0, '6.1'!CO49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP49/'6.1'!$E49 * $E49),0, '6.1'!CP49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ49/'6.1'!$E49 * $E49),0, '6.1'!CQ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR49/'6.1'!$E49 * $E49),0, '6.1'!CR49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS49/'6.1'!$E49 * $E49),0, '6.1'!CS49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT49/'6.1'!$E49 * $E49),0, '6.1'!CT49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU49/'6.1'!$E49 * $E49),0, '6.1'!CU49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV49/'6.1'!$E49 * $E49),0, '6.1'!CV49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW49/'6.1'!$E49 * $E49),0, '6.1'!CW49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX49/'6.1'!$E49 * $E49),0, '6.1'!CX49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY49/'6.1'!$E49 * $E49),0, '6.1'!CY49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ49/'6.1'!$E49 * $E49),0, '6.1'!CZ49/'6.1'!$E49 * $E49 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA49/'6.1'!$E49 * $E49),0, '6.1'!DA49/'6.1'!$E49 * $E49 )","v":0}]
[null,"H.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E50","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D50),ABS(D50*50%))),0,NORMINV(70%,ABS(D50),ABS(D50*50%))-ABS(D50)))","v":0},{"$f":"H50+NPV(SDN,I50:INDEX(I50:DC50,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F50/'6.1'!$E50 * $E50),0, '6.1'!F50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!G50/'6.1'!$E50 * $E50),0, '6.1'!G50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!H50/'6.1'!$E50 * $E50),0, '6.1'!H50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!I50/'6.1'!$E50 * $E50),0, '6.1'!I50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!J50/'6.1'!$E50 * $E50),0, '6.1'!J50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!K50/'6.1'!$E50 * $E50),0, '6.1'!K50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!L50/'6.1'!$E50 * $E50),0, '6.1'!L50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!M50/'6.1'!$E50 * $E50),0, '6.1'!M50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!N50/'6.1'!$E50 * $E50),0, '6.1'!N50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!O50/'6.1'!$E50 * $E50),0, '6.1'!O50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!P50/'6.1'!$E50 * $E50),0, '6.1'!P50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q50/'6.1'!$E50 * $E50),0, '6.1'!Q50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!R50/'6.1'!$E50 * $E50),0, '6.1'!R50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!S50/'6.1'!$E50 * $E50),0, '6.1'!S50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!T50/'6.1'!$E50 * $E50),0, '6.1'!T50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!U50/'6.1'!$E50 * $E50),0, '6.1'!U50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!V50/'6.1'!$E50 * $E50),0, '6.1'!V50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!W50/'6.1'!$E50 * $E50),0, '6.1'!W50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!X50/'6.1'!$E50 * $E50),0, '6.1'!X50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y50/'6.1'!$E50 * $E50),0, '6.1'!Y50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z50/'6.1'!$E50 * $E50),0, '6.1'!Z50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA50/'6.1'!$E50 * $E50),0, '6.1'!AA50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB50/'6.1'!$E50 * $E50),0, '6.1'!AB50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC50/'6.1'!$E50 * $E50),0, '6.1'!AC50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD50/'6.1'!$E50 * $E50),0, '6.1'!AD50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE50/'6.1'!$E50 * $E50),0, '6.1'!AE50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF50/'6.1'!$E50 * $E50),0, '6.1'!AF50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG50/'6.1'!$E50 * $E50),0, '6.1'!AG50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH50/'6.1'!$E50 * $E50),0, '6.1'!AH50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI50/'6.1'!$E50 * $E50),0, '6.1'!AI50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ50/'6.1'!$E50 * $E50),0, '6.1'!AJ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK50/'6.1'!$E50 * $E50),0, '6.1'!AK50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL50/'6.1'!$E50 * $E50),0, '6.1'!AL50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM50/'6.1'!$E50 * $E50),0, '6.1'!AM50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN50/'6.1'!$E50 * $E50),0, '6.1'!AN50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO50/'6.1'!$E50 * $E50),0, '6.1'!AO50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP50/'6.1'!$E50 * $E50),0, '6.1'!AP50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ50/'6.1'!$E50 * $E50),0, '6.1'!AQ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR50/'6.1'!$E50 * $E50),0, '6.1'!AR50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS50/'6.1'!$E50 * $E50),0, '6.1'!AS50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT50/'6.1'!$E50 * $E50),0, '6.1'!AT50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU50/'6.1'!$E50 * $E50),0, '6.1'!AU50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV50/'6.1'!$E50 * $E50),0, '6.1'!AV50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW50/'6.1'!$E50 * $E50),0, '6.1'!AW50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX50/'6.1'!$E50 * $E50),0, '6.1'!AX50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY50/'6.1'!$E50 * $E50),0, '6.1'!AY50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ50/'6.1'!$E50 * $E50),0, '6.1'!AZ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA50/'6.1'!$E50 * $E50),0, '6.1'!BA50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB50/'6.1'!$E50 * $E50),0, '6.1'!BB50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC50/'6.1'!$E50 * $E50),0, '6.1'!BC50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD50/'6.1'!$E50 * $E50),0, '6.1'!BD50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE50/'6.1'!$E50 * $E50),0, '6.1'!BE50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF50/'6.1'!$E50 * $E50),0, '6.1'!BF50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG50/'6.1'!$E50 * $E50),0, '6.1'!BG50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH50/'6.1'!$E50 * $E50),0, '6.1'!BH50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI50/'6.1'!$E50 * $E50),0, '6.1'!BI50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ50/'6.1'!$E50 * $E50),0, '6.1'!BJ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK50/'6.1'!$E50 * $E50),0, '6.1'!BK50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL50/'6.1'!$E50 * $E50),0, '6.1'!BL50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM50/'6.1'!$E50 * $E50),0, '6.1'!BM50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN50/'6.1'!$E50 * $E50),0, '6.1'!BN50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO50/'6.1'!$E50 * $E50),0, '6.1'!BO50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP50/'6.1'!$E50 * $E50),0, '6.1'!BP50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ50/'6.1'!$E50 * $E50),0, '6.1'!BQ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR50/'6.1'!$E50 * $E50),0, '6.1'!BR50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS50/'6.1'!$E50 * $E50),0, '6.1'!BS50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT50/'6.1'!$E50 * $E50),0, '6.1'!BT50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU50/'6.1'!$E50 * $E50),0, '6.1'!BU50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV50/'6.1'!$E50 * $E50),0, '6.1'!BV50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW50/'6.1'!$E50 * $E50),0, '6.1'!BW50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX50/'6.1'!$E50 * $E50),0, '6.1'!BX50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY50/'6.1'!$E50 * $E50),0, '6.1'!BY50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ50/'6.1'!$E50 * $E50),0, '6.1'!BZ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA50/'6.1'!$E50 * $E50),0, '6.1'!CA50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB50/'6.1'!$E50 * $E50),0, '6.1'!CB50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC50/'6.1'!$E50 * $E50),0, '6.1'!CC50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD50/'6.1'!$E50 * $E50),0, '6.1'!CD50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE50/'6.1'!$E50 * $E50),0, '6.1'!CE50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF50/'6.1'!$E50 * $E50),0, '6.1'!CF50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG50/'6.1'!$E50 * $E50),0, '6.1'!CG50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH50/'6.1'!$E50 * $E50),0, '6.1'!CH50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI50/'6.1'!$E50 * $E50),0, '6.1'!CI50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ50/'6.1'!$E50 * $E50),0, '6.1'!CJ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK50/'6.1'!$E50 * $E50),0, '6.1'!CK50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL50/'6.1'!$E50 * $E50),0, '6.1'!CL50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM50/'6.1'!$E50 * $E50),0, '6.1'!CM50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN50/'6.1'!$E50 * $E50),0, '6.1'!CN50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO50/'6.1'!$E50 * $E50),0, '6.1'!CO50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP50/'6.1'!$E50 * $E50),0, '6.1'!CP50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ50/'6.1'!$E50 * $E50),0, '6.1'!CQ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR50/'6.1'!$E50 * $E50),0, '6.1'!CR50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS50/'6.1'!$E50 * $E50),0, '6.1'!CS50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT50/'6.1'!$E50 * $E50),0, '6.1'!CT50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU50/'6.1'!$E50 * $E50),0, '6.1'!CU50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV50/'6.1'!$E50 * $E50),0, '6.1'!CV50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW50/'6.1'!$E50 * $E50),0, '6.1'!CW50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX50/'6.1'!$E50 * $E50),0, '6.1'!CX50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY50/'6.1'!$E50 * $E50),0, '6.1'!CY50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ50/'6.1'!$E50 * $E50),0, '6.1'!CZ50/'6.1'!$E50 * $E50 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA50/'6.1'!$E50 * $E50),0, '6.1'!DA50/'6.1'!$E50 * $E50 )","v":0}]
[null,"H.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E51","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D51),ABS(D51*50%))),0,NORMINV(70%,ABS(D51),ABS(D51*50%))-ABS(D51)))","v":0},{"$f":"H51+NPV(SDN,I51:INDEX(I51:DC51,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F51/'6.1'!$E51 * $E51),0, '6.1'!F51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!G51/'6.1'!$E51 * $E51),0, '6.1'!G51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!H51/'6.1'!$E51 * $E51),0, '6.1'!H51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!I51/'6.1'!$E51 * $E51),0, '6.1'!I51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!J51/'6.1'!$E51 * $E51),0, '6.1'!J51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!K51/'6.1'!$E51 * $E51),0, '6.1'!K51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!L51/'6.1'!$E51 * $E51),0, '6.1'!L51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!M51/'6.1'!$E51 * $E51),0, '6.1'!M51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!N51/'6.1'!$E51 * $E51),0, '6.1'!N51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!O51/'6.1'!$E51 * $E51),0, '6.1'!O51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!P51/'6.1'!$E51 * $E51),0, '6.1'!P51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q51/'6.1'!$E51 * $E51),0, '6.1'!Q51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!R51/'6.1'!$E51 * $E51),0, '6.1'!R51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!S51/'6.1'!$E51 * $E51),0, '6.1'!S51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!T51/'6.1'!$E51 * $E51),0, '6.1'!T51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!U51/'6.1'!$E51 * $E51),0, '6.1'!U51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!V51/'6.1'!$E51 * $E51),0, '6.1'!V51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!W51/'6.1'!$E51 * $E51),0, '6.1'!W51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!X51/'6.1'!$E51 * $E51),0, '6.1'!X51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y51/'6.1'!$E51 * $E51),0, '6.1'!Y51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z51/'6.1'!$E51 * $E51),0, '6.1'!Z51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA51/'6.1'!$E51 * $E51),0, '6.1'!AA51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB51/'6.1'!$E51 * $E51),0, '6.1'!AB51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC51/'6.1'!$E51 * $E51),0, '6.1'!AC51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD51/'6.1'!$E51 * $E51),0, '6.1'!AD51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE51/'6.1'!$E51 * $E51),0, '6.1'!AE51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF51/'6.1'!$E51 * $E51),0, '6.1'!AF51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG51/'6.1'!$E51 * $E51),0, '6.1'!AG51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH51/'6.1'!$E51 * $E51),0, '6.1'!AH51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI51/'6.1'!$E51 * $E51),0, '6.1'!AI51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ51/'6.1'!$E51 * $E51),0, '6.1'!AJ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK51/'6.1'!$E51 * $E51),0, '6.1'!AK51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL51/'6.1'!$E51 * $E51),0, '6.1'!AL51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM51/'6.1'!$E51 * $E51),0, '6.1'!AM51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN51/'6.1'!$E51 * $E51),0, '6.1'!AN51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO51/'6.1'!$E51 * $E51),0, '6.1'!AO51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP51/'6.1'!$E51 * $E51),0, '6.1'!AP51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ51/'6.1'!$E51 * $E51),0, '6.1'!AQ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR51/'6.1'!$E51 * $E51),0, '6.1'!AR51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS51/'6.1'!$E51 * $E51),0, '6.1'!AS51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT51/'6.1'!$E51 * $E51),0, '6.1'!AT51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU51/'6.1'!$E51 * $E51),0, '6.1'!AU51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV51/'6.1'!$E51 * $E51),0, '6.1'!AV51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW51/'6.1'!$E51 * $E51),0, '6.1'!AW51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX51/'6.1'!$E51 * $E51),0, '6.1'!AX51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY51/'6.1'!$E51 * $E51),0, '6.1'!AY51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ51/'6.1'!$E51 * $E51),0, '6.1'!AZ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA51/'6.1'!$E51 * $E51),0, '6.1'!BA51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB51/'6.1'!$E51 * $E51),0, '6.1'!BB51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC51/'6.1'!$E51 * $E51),0, '6.1'!BC51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD51/'6.1'!$E51 * $E51),0, '6.1'!BD51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE51/'6.1'!$E51 * $E51),0, '6.1'!BE51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF51/'6.1'!$E51 * $E51),0, '6.1'!BF51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG51/'6.1'!$E51 * $E51),0, '6.1'!BG51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH51/'6.1'!$E51 * $E51),0, '6.1'!BH51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI51/'6.1'!$E51 * $E51),0, '6.1'!BI51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ51/'6.1'!$E51 * $E51),0, '6.1'!BJ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK51/'6.1'!$E51 * $E51),0, '6.1'!BK51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL51/'6.1'!$E51 * $E51),0, '6.1'!BL51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM51/'6.1'!$E51 * $E51),0, '6.1'!BM51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN51/'6.1'!$E51 * $E51),0, '6.1'!BN51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO51/'6.1'!$E51 * $E51),0, '6.1'!BO51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP51/'6.1'!$E51 * $E51),0, '6.1'!BP51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ51/'6.1'!$E51 * $E51),0, '6.1'!BQ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR51/'6.1'!$E51 * $E51),0, '6.1'!BR51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS51/'6.1'!$E51 * $E51),0, '6.1'!BS51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT51/'6.1'!$E51 * $E51),0, '6.1'!BT51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU51/'6.1'!$E51 * $E51),0, '6.1'!BU51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV51/'6.1'!$E51 * $E51),0, '6.1'!BV51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW51/'6.1'!$E51 * $E51),0, '6.1'!BW51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX51/'6.1'!$E51 * $E51),0, '6.1'!BX51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY51/'6.1'!$E51 * $E51),0, '6.1'!BY51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ51/'6.1'!$E51 * $E51),0, '6.1'!BZ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA51/'6.1'!$E51 * $E51),0, '6.1'!CA51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB51/'6.1'!$E51 * $E51),0, '6.1'!CB51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC51/'6.1'!$E51 * $E51),0, '6.1'!CC51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD51/'6.1'!$E51 * $E51),0, '6.1'!CD51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE51/'6.1'!$E51 * $E51),0, '6.1'!CE51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF51/'6.1'!$E51 * $E51),0, '6.1'!CF51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG51/'6.1'!$E51 * $E51),0, '6.1'!CG51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH51/'6.1'!$E51 * $E51),0, '6.1'!CH51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI51/'6.1'!$E51 * $E51),0, '6.1'!CI51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ51/'6.1'!$E51 * $E51),0, '6.1'!CJ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK51/'6.1'!$E51 * $E51),0, '6.1'!CK51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL51/'6.1'!$E51 * $E51),0, '6.1'!CL51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM51/'6.1'!$E51 * $E51),0, '6.1'!CM51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN51/'6.1'!$E51 * $E51),0, '6.1'!CN51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO51/'6.1'!$E51 * $E51),0, '6.1'!CO51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP51/'6.1'!$E51 * $E51),0, '6.1'!CP51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ51/'6.1'!$E51 * $E51),0, '6.1'!CQ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR51/'6.1'!$E51 * $E51),0, '6.1'!CR51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS51/'6.1'!$E51 * $E51),0, '6.1'!CS51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT51/'6.1'!$E51 * $E51),0, '6.1'!CT51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU51/'6.1'!$E51 * $E51),0, '6.1'!CU51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV51/'6.1'!$E51 * $E51),0, '6.1'!CV51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW51/'6.1'!$E51 * $E51),0, '6.1'!CW51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX51/'6.1'!$E51 * $E51),0, '6.1'!CX51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY51/'6.1'!$E51 * $E51),0, '6.1'!CY51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ51/'6.1'!$E51 * $E51),0, '6.1'!CZ51/'6.1'!$E51 * $E51 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA51/'6.1'!$E51 * $E51),0, '6.1'!DA51/'6.1'!$E51 * $E51 )","v":0}]
[null,"H.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E52","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D52),ABS(D52*50%))),0,NORMINV(70%,ABS(D52),ABS(D52*50%))-ABS(D52)))","v":0},{"$f":"H52+NPV(SDN,I52:INDEX(I52:DC52,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F52/'6.1'!$E52 * $E52),0, '6.1'!F52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!G52/'6.1'!$E52 * $E52),0, '6.1'!G52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!H52/'6.1'!$E52 * $E52),0, '6.1'!H52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!I52/'6.1'!$E52 * $E52),0, '6.1'!I52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!J52/'6.1'!$E52 * $E52),0, '6.1'!J52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!K52/'6.1'!$E52 * $E52),0, '6.1'!K52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!L52/'6.1'!$E52 * $E52),0, '6.1'!L52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!M52/'6.1'!$E52 * $E52),0, '6.1'!M52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!N52/'6.1'!$E52 * $E52),0, '6.1'!N52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!O52/'6.1'!$E52 * $E52),0, '6.1'!O52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!P52/'6.1'!$E52 * $E52),0, '6.1'!P52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q52/'6.1'!$E52 * $E52),0, '6.1'!Q52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!R52/'6.1'!$E52 * $E52),0, '6.1'!R52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!S52/'6.1'!$E52 * $E52),0, '6.1'!S52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!T52/'6.1'!$E52 * $E52),0, '6.1'!T52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!U52/'6.1'!$E52 * $E52),0, '6.1'!U52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!V52/'6.1'!$E52 * $E52),0, '6.1'!V52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!W52/'6.1'!$E52 * $E52),0, '6.1'!W52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!X52/'6.1'!$E52 * $E52),0, '6.1'!X52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y52/'6.1'!$E52 * $E52),0, '6.1'!Y52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z52/'6.1'!$E52 * $E52),0, '6.1'!Z52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA52/'6.1'!$E52 * $E52),0, '6.1'!AA52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB52/'6.1'!$E52 * $E52),0, '6.1'!AB52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC52/'6.1'!$E52 * $E52),0, '6.1'!AC52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD52/'6.1'!$E52 * $E52),0, '6.1'!AD52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE52/'6.1'!$E52 * $E52),0, '6.1'!AE52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF52/'6.1'!$E52 * $E52),0, '6.1'!AF52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG52/'6.1'!$E52 * $E52),0, '6.1'!AG52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH52/'6.1'!$E52 * $E52),0, '6.1'!AH52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI52/'6.1'!$E52 * $E52),0, '6.1'!AI52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ52/'6.1'!$E52 * $E52),0, '6.1'!AJ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK52/'6.1'!$E52 * $E52),0, '6.1'!AK52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL52/'6.1'!$E52 * $E52),0, '6.1'!AL52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM52/'6.1'!$E52 * $E52),0, '6.1'!AM52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN52/'6.1'!$E52 * $E52),0, '6.1'!AN52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO52/'6.1'!$E52 * $E52),0, '6.1'!AO52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP52/'6.1'!$E52 * $E52),0, '6.1'!AP52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ52/'6.1'!$E52 * $E52),0, '6.1'!AQ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR52/'6.1'!$E52 * $E52),0, '6.1'!AR52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS52/'6.1'!$E52 * $E52),0, '6.1'!AS52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT52/'6.1'!$E52 * $E52),0, '6.1'!AT52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU52/'6.1'!$E52 * $E52),0, '6.1'!AU52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV52/'6.1'!$E52 * $E52),0, '6.1'!AV52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW52/'6.1'!$E52 * $E52),0, '6.1'!AW52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX52/'6.1'!$E52 * $E52),0, '6.1'!AX52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY52/'6.1'!$E52 * $E52),0, '6.1'!AY52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ52/'6.1'!$E52 * $E52),0, '6.1'!AZ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA52/'6.1'!$E52 * $E52),0, '6.1'!BA52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB52/'6.1'!$E52 * $E52),0, '6.1'!BB52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC52/'6.1'!$E52 * $E52),0, '6.1'!BC52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD52/'6.1'!$E52 * $E52),0, '6.1'!BD52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE52/'6.1'!$E52 * $E52),0, '6.1'!BE52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF52/'6.1'!$E52 * $E52),0, '6.1'!BF52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG52/'6.1'!$E52 * $E52),0, '6.1'!BG52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH52/'6.1'!$E52 * $E52),0, '6.1'!BH52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI52/'6.1'!$E52 * $E52),0, '6.1'!BI52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ52/'6.1'!$E52 * $E52),0, '6.1'!BJ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK52/'6.1'!$E52 * $E52),0, '6.1'!BK52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL52/'6.1'!$E52 * $E52),0, '6.1'!BL52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM52/'6.1'!$E52 * $E52),0, '6.1'!BM52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN52/'6.1'!$E52 * $E52),0, '6.1'!BN52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO52/'6.1'!$E52 * $E52),0, '6.1'!BO52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP52/'6.1'!$E52 * $E52),0, '6.1'!BP52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ52/'6.1'!$E52 * $E52),0, '6.1'!BQ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR52/'6.1'!$E52 * $E52),0, '6.1'!BR52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS52/'6.1'!$E52 * $E52),0, '6.1'!BS52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT52/'6.1'!$E52 * $E52),0, '6.1'!BT52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU52/'6.1'!$E52 * $E52),0, '6.1'!BU52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV52/'6.1'!$E52 * $E52),0, '6.1'!BV52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW52/'6.1'!$E52 * $E52),0, '6.1'!BW52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX52/'6.1'!$E52 * $E52),0, '6.1'!BX52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY52/'6.1'!$E52 * $E52),0, '6.1'!BY52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ52/'6.1'!$E52 * $E52),0, '6.1'!BZ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA52/'6.1'!$E52 * $E52),0, '6.1'!CA52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB52/'6.1'!$E52 * $E52),0, '6.1'!CB52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC52/'6.1'!$E52 * $E52),0, '6.1'!CC52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD52/'6.1'!$E52 * $E52),0, '6.1'!CD52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE52/'6.1'!$E52 * $E52),0, '6.1'!CE52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF52/'6.1'!$E52 * $E52),0, '6.1'!CF52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG52/'6.1'!$E52 * $E52),0, '6.1'!CG52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH52/'6.1'!$E52 * $E52),0, '6.1'!CH52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI52/'6.1'!$E52 * $E52),0, '6.1'!CI52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ52/'6.1'!$E52 * $E52),0, '6.1'!CJ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK52/'6.1'!$E52 * $E52),0, '6.1'!CK52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL52/'6.1'!$E52 * $E52),0, '6.1'!CL52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM52/'6.1'!$E52 * $E52),0, '6.1'!CM52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN52/'6.1'!$E52 * $E52),0, '6.1'!CN52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO52/'6.1'!$E52 * $E52),0, '6.1'!CO52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP52/'6.1'!$E52 * $E52),0, '6.1'!CP52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ52/'6.1'!$E52 * $E52),0, '6.1'!CQ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR52/'6.1'!$E52 * $E52),0, '6.1'!CR52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS52/'6.1'!$E52 * $E52),0, '6.1'!CS52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT52/'6.1'!$E52 * $E52),0, '6.1'!CT52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU52/'6.1'!$E52 * $E52),0, '6.1'!CU52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV52/'6.1'!$E52 * $E52),0, '6.1'!CV52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW52/'6.1'!$E52 * $E52),0, '6.1'!CW52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX52/'6.1'!$E52 * $E52),0, '6.1'!CX52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY52/'6.1'!$E52 * $E52),0, '6.1'!CY52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ52/'6.1'!$E52 * $E52),0, '6.1'!CZ52/'6.1'!$E52 * $E52 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA52/'6.1'!$E52 * $E52),0, '6.1'!DA52/'6.1'!$E52 * $E52 )","v":0}]
[null,"H.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E53","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D53),ABS(D53*50%))),0,NORMINV(70%,ABS(D53),ABS(D53*50%))-ABS(D53)))","v":0},{"$f":"H53+NPV(SDN,I53:INDEX(I53:DC53,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F53/'6.1'!$E53 * $E53),0, '6.1'!F53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!G53/'6.1'!$E53 * $E53),0, '6.1'!G53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!H53/'6.1'!$E53 * $E53),0, '6.1'!H53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!I53/'6.1'!$E53 * $E53),0, '6.1'!I53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!J53/'6.1'!$E53 * $E53),0, '6.1'!J53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!K53/'6.1'!$E53 * $E53),0, '6.1'!K53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!L53/'6.1'!$E53 * $E53),0, '6.1'!L53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!M53/'6.1'!$E53 * $E53),0, '6.1'!M53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!N53/'6.1'!$E53 * $E53),0, '6.1'!N53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!O53/'6.1'!$E53 * $E53),0, '6.1'!O53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!P53/'6.1'!$E53 * $E53),0, '6.1'!P53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q53/'6.1'!$E53 * $E53),0, '6.1'!Q53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!R53/'6.1'!$E53 * $E53),0, '6.1'!R53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!S53/'6.1'!$E53 * $E53),0, '6.1'!S53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!T53/'6.1'!$E53 * $E53),0, '6.1'!T53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!U53/'6.1'!$E53 * $E53),0, '6.1'!U53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!V53/'6.1'!$E53 * $E53),0, '6.1'!V53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!W53/'6.1'!$E53 * $E53),0, '6.1'!W53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!X53/'6.1'!$E53 * $E53),0, '6.1'!X53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y53/'6.1'!$E53 * $E53),0, '6.1'!Y53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z53/'6.1'!$E53 * $E53),0, '6.1'!Z53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA53/'6.1'!$E53 * $E53),0, '6.1'!AA53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB53/'6.1'!$E53 * $E53),0, '6.1'!AB53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC53/'6.1'!$E53 * $E53),0, '6.1'!AC53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD53/'6.1'!$E53 * $E53),0, '6.1'!AD53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE53/'6.1'!$E53 * $E53),0, '6.1'!AE53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF53/'6.1'!$E53 * $E53),0, '6.1'!AF53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG53/'6.1'!$E53 * $E53),0, '6.1'!AG53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH53/'6.1'!$E53 * $E53),0, '6.1'!AH53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI53/'6.1'!$E53 * $E53),0, '6.1'!AI53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ53/'6.1'!$E53 * $E53),0, '6.1'!AJ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK53/'6.1'!$E53 * $E53),0, '6.1'!AK53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL53/'6.1'!$E53 * $E53),0, '6.1'!AL53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM53/'6.1'!$E53 * $E53),0, '6.1'!AM53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN53/'6.1'!$E53 * $E53),0, '6.1'!AN53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO53/'6.1'!$E53 * $E53),0, '6.1'!AO53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP53/'6.1'!$E53 * $E53),0, '6.1'!AP53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ53/'6.1'!$E53 * $E53),0, '6.1'!AQ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR53/'6.1'!$E53 * $E53),0, '6.1'!AR53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS53/'6.1'!$E53 * $E53),0, '6.1'!AS53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT53/'6.1'!$E53 * $E53),0, '6.1'!AT53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU53/'6.1'!$E53 * $E53),0, '6.1'!AU53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV53/'6.1'!$E53 * $E53),0, '6.1'!AV53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW53/'6.1'!$E53 * $E53),0, '6.1'!AW53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX53/'6.1'!$E53 * $E53),0, '6.1'!AX53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY53/'6.1'!$E53 * $E53),0, '6.1'!AY53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ53/'6.1'!$E53 * $E53),0, '6.1'!AZ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA53/'6.1'!$E53 * $E53),0, '6.1'!BA53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB53/'6.1'!$E53 * $E53),0, '6.1'!BB53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC53/'6.1'!$E53 * $E53),0, '6.1'!BC53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD53/'6.1'!$E53 * $E53),0, '6.1'!BD53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE53/'6.1'!$E53 * $E53),0, '6.1'!BE53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF53/'6.1'!$E53 * $E53),0, '6.1'!BF53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG53/'6.1'!$E53 * $E53),0, '6.1'!BG53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH53/'6.1'!$E53 * $E53),0, '6.1'!BH53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI53/'6.1'!$E53 * $E53),0, '6.1'!BI53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ53/'6.1'!$E53 * $E53),0, '6.1'!BJ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK53/'6.1'!$E53 * $E53),0, '6.1'!BK53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL53/'6.1'!$E53 * $E53),0, '6.1'!BL53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM53/'6.1'!$E53 * $E53),0, '6.1'!BM53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN53/'6.1'!$E53 * $E53),0, '6.1'!BN53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO53/'6.1'!$E53 * $E53),0, '6.1'!BO53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP53/'6.1'!$E53 * $E53),0, '6.1'!BP53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ53/'6.1'!$E53 * $E53),0, '6.1'!BQ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR53/'6.1'!$E53 * $E53),0, '6.1'!BR53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS53/'6.1'!$E53 * $E53),0, '6.1'!BS53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT53/'6.1'!$E53 * $E53),0, '6.1'!BT53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU53/'6.1'!$E53 * $E53),0, '6.1'!BU53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV53/'6.1'!$E53 * $E53),0, '6.1'!BV53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW53/'6.1'!$E53 * $E53),0, '6.1'!BW53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX53/'6.1'!$E53 * $E53),0, '6.1'!BX53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY53/'6.1'!$E53 * $E53),0, '6.1'!BY53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ53/'6.1'!$E53 * $E53),0, '6.1'!BZ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA53/'6.1'!$E53 * $E53),0, '6.1'!CA53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB53/'6.1'!$E53 * $E53),0, '6.1'!CB53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC53/'6.1'!$E53 * $E53),0, '6.1'!CC53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD53/'6.1'!$E53 * $E53),0, '6.1'!CD53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE53/'6.1'!$E53 * $E53),0, '6.1'!CE53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF53/'6.1'!$E53 * $E53),0, '6.1'!CF53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG53/'6.1'!$E53 * $E53),0, '6.1'!CG53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH53/'6.1'!$E53 * $E53),0, '6.1'!CH53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI53/'6.1'!$E53 * $E53),0, '6.1'!CI53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ53/'6.1'!$E53 * $E53),0, '6.1'!CJ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK53/'6.1'!$E53 * $E53),0, '6.1'!CK53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL53/'6.1'!$E53 * $E53),0, '6.1'!CL53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM53/'6.1'!$E53 * $E53),0, '6.1'!CM53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN53/'6.1'!$E53 * $E53),0, '6.1'!CN53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO53/'6.1'!$E53 * $E53),0, '6.1'!CO53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP53/'6.1'!$E53 * $E53),0, '6.1'!CP53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ53/'6.1'!$E53 * $E53),0, '6.1'!CQ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR53/'6.1'!$E53 * $E53),0, '6.1'!CR53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS53/'6.1'!$E53 * $E53),0, '6.1'!CS53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT53/'6.1'!$E53 * $E53),0, '6.1'!CT53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU53/'6.1'!$E53 * $E53),0, '6.1'!CU53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV53/'6.1'!$E53 * $E53),0, '6.1'!CV53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW53/'6.1'!$E53 * $E53),0, '6.1'!CW53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX53/'6.1'!$E53 * $E53),0, '6.1'!CX53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY53/'6.1'!$E53 * $E53),0, '6.1'!CY53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ53/'6.1'!$E53 * $E53),0, '6.1'!CZ53/'6.1'!$E53 * $E53 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA53/'6.1'!$E53 * $E53),0, '6.1'!DA53/'6.1'!$E53 * $E53 )","v":0}]
[null,"H.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E54","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D54),ABS(D54*50%))),0,NORMINV(70%,ABS(D54),ABS(D54*50%))-ABS(D54)))","v":0},{"$f":"H54+NPV(SDN,I54:INDEX(I54:DC54,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F54/'6.1'!$E54 * $E54),0, '6.1'!F54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!G54/'6.1'!$E54 * $E54),0, '6.1'!G54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!H54/'6.1'!$E54 * $E54),0, '6.1'!H54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!I54/'6.1'!$E54 * $E54),0, '6.1'!I54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!J54/'6.1'!$E54 * $E54),0, '6.1'!J54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!K54/'6.1'!$E54 * $E54),0, '6.1'!K54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!L54/'6.1'!$E54 * $E54),0, '6.1'!L54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!M54/'6.1'!$E54 * $E54),0, '6.1'!M54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!N54/'6.1'!$E54 * $E54),0, '6.1'!N54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!O54/'6.1'!$E54 * $E54),0, '6.1'!O54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!P54/'6.1'!$E54 * $E54),0, '6.1'!P54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q54/'6.1'!$E54 * $E54),0, '6.1'!Q54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!R54/'6.1'!$E54 * $E54),0, '6.1'!R54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!S54/'6.1'!$E54 * $E54),0, '6.1'!S54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!T54/'6.1'!$E54 * $E54),0, '6.1'!T54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!U54/'6.1'!$E54 * $E54),0, '6.1'!U54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!V54/'6.1'!$E54 * $E54),0, '6.1'!V54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!W54/'6.1'!$E54 * $E54),0, '6.1'!W54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!X54/'6.1'!$E54 * $E54),0, '6.1'!X54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y54/'6.1'!$E54 * $E54),0, '6.1'!Y54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z54/'6.1'!$E54 * $E54),0, '6.1'!Z54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA54/'6.1'!$E54 * $E54),0, '6.1'!AA54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB54/'6.1'!$E54 * $E54),0, '6.1'!AB54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC54/'6.1'!$E54 * $E54),0, '6.1'!AC54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD54/'6.1'!$E54 * $E54),0, '6.1'!AD54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE54/'6.1'!$E54 * $E54),0, '6.1'!AE54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF54/'6.1'!$E54 * $E54),0, '6.1'!AF54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG54/'6.1'!$E54 * $E54),0, '6.1'!AG54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH54/'6.1'!$E54 * $E54),0, '6.1'!AH54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI54/'6.1'!$E54 * $E54),0, '6.1'!AI54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ54/'6.1'!$E54 * $E54),0, '6.1'!AJ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK54/'6.1'!$E54 * $E54),0, '6.1'!AK54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL54/'6.1'!$E54 * $E54),0, '6.1'!AL54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM54/'6.1'!$E54 * $E54),0, '6.1'!AM54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN54/'6.1'!$E54 * $E54),0, '6.1'!AN54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO54/'6.1'!$E54 * $E54),0, '6.1'!AO54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP54/'6.1'!$E54 * $E54),0, '6.1'!AP54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ54/'6.1'!$E54 * $E54),0, '6.1'!AQ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR54/'6.1'!$E54 * $E54),0, '6.1'!AR54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS54/'6.1'!$E54 * $E54),0, '6.1'!AS54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT54/'6.1'!$E54 * $E54),0, '6.1'!AT54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU54/'6.1'!$E54 * $E54),0, '6.1'!AU54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV54/'6.1'!$E54 * $E54),0, '6.1'!AV54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW54/'6.1'!$E54 * $E54),0, '6.1'!AW54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX54/'6.1'!$E54 * $E54),0, '6.1'!AX54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY54/'6.1'!$E54 * $E54),0, '6.1'!AY54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ54/'6.1'!$E54 * $E54),0, '6.1'!AZ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA54/'6.1'!$E54 * $E54),0, '6.1'!BA54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB54/'6.1'!$E54 * $E54),0, '6.1'!BB54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC54/'6.1'!$E54 * $E54),0, '6.1'!BC54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD54/'6.1'!$E54 * $E54),0, '6.1'!BD54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE54/'6.1'!$E54 * $E54),0, '6.1'!BE54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF54/'6.1'!$E54 * $E54),0, '6.1'!BF54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG54/'6.1'!$E54 * $E54),0, '6.1'!BG54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH54/'6.1'!$E54 * $E54),0, '6.1'!BH54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI54/'6.1'!$E54 * $E54),0, '6.1'!BI54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ54/'6.1'!$E54 * $E54),0, '6.1'!BJ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK54/'6.1'!$E54 * $E54),0, '6.1'!BK54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL54/'6.1'!$E54 * $E54),0, '6.1'!BL54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM54/'6.1'!$E54 * $E54),0, '6.1'!BM54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN54/'6.1'!$E54 * $E54),0, '6.1'!BN54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO54/'6.1'!$E54 * $E54),0, '6.1'!BO54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP54/'6.1'!$E54 * $E54),0, '6.1'!BP54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ54/'6.1'!$E54 * $E54),0, '6.1'!BQ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR54/'6.1'!$E54 * $E54),0, '6.1'!BR54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS54/'6.1'!$E54 * $E54),0, '6.1'!BS54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT54/'6.1'!$E54 * $E54),0, '6.1'!BT54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU54/'6.1'!$E54 * $E54),0, '6.1'!BU54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV54/'6.1'!$E54 * $E54),0, '6.1'!BV54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW54/'6.1'!$E54 * $E54),0, '6.1'!BW54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX54/'6.1'!$E54 * $E54),0, '6.1'!BX54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY54/'6.1'!$E54 * $E54),0, '6.1'!BY54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ54/'6.1'!$E54 * $E54),0, '6.1'!BZ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA54/'6.1'!$E54 * $E54),0, '6.1'!CA54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB54/'6.1'!$E54 * $E54),0, '6.1'!CB54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC54/'6.1'!$E54 * $E54),0, '6.1'!CC54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD54/'6.1'!$E54 * $E54),0, '6.1'!CD54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE54/'6.1'!$E54 * $E54),0, '6.1'!CE54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF54/'6.1'!$E54 * $E54),0, '6.1'!CF54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG54/'6.1'!$E54 * $E54),0, '6.1'!CG54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH54/'6.1'!$E54 * $E54),0, '6.1'!CH54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI54/'6.1'!$E54 * $E54),0, '6.1'!CI54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ54/'6.1'!$E54 * $E54),0, '6.1'!CJ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK54/'6.1'!$E54 * $E54),0, '6.1'!CK54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL54/'6.1'!$E54 * $E54),0, '6.1'!CL54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM54/'6.1'!$E54 * $E54),0, '6.1'!CM54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN54/'6.1'!$E54 * $E54),0, '6.1'!CN54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO54/'6.1'!$E54 * $E54),0, '6.1'!CO54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP54/'6.1'!$E54 * $E54),0, '6.1'!CP54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ54/'6.1'!$E54 * $E54),0, '6.1'!CQ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR54/'6.1'!$E54 * $E54),0, '6.1'!CR54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS54/'6.1'!$E54 * $E54),0, '6.1'!CS54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT54/'6.1'!$E54 * $E54),0, '6.1'!CT54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU54/'6.1'!$E54 * $E54),0, '6.1'!CU54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV54/'6.1'!$E54 * $E54),0, '6.1'!CV54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW54/'6.1'!$E54 * $E54),0, '6.1'!CW54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX54/'6.1'!$E54 * $E54),0, '6.1'!CX54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY54/'6.1'!$E54 * $E54),0, '6.1'!CY54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ54/'6.1'!$E54 * $E54),0, '6.1'!CZ54/'6.1'!$E54 * $E54 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA54/'6.1'!$E54 * $E54),0, '6.1'!DA54/'6.1'!$E54 * $E54 )","v":0}]
[null,"H.1.7.",{"$f":"IF(Kalba=\"EN\",Data2!C$75,Data2!B$75)","v":"bendra SE naudos komponеntų finansinė išraiška"},{"$f":"'6.1'!E55","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D55),ABS(D55*50%))),0,NORMINV(70%,ABS(D55),ABS(D55*50%))-ABS(D55)))","v":0},{"$f":"H55+NPV(SDN,I55:INDEX(I55:DC55,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F55/'6.1'!$E55 * $E55),0, '6.1'!F55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!G55/'6.1'!$E55 * $E55),0, '6.1'!G55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!H55/'6.1'!$E55 * $E55),0, '6.1'!H55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!I55/'6.1'!$E55 * $E55),0, '6.1'!I55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!J55/'6.1'!$E55 * $E55),0, '6.1'!J55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!K55/'6.1'!$E55 * $E55),0, '6.1'!K55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!L55/'6.1'!$E55 * $E55),0, '6.1'!L55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!M55/'6.1'!$E55 * $E55),0, '6.1'!M55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!N55/'6.1'!$E55 * $E55),0, '6.1'!N55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!O55/'6.1'!$E55 * $E55),0, '6.1'!O55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!P55/'6.1'!$E55 * $E55),0, '6.1'!P55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q55/'6.1'!$E55 * $E55),0, '6.1'!Q55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!R55/'6.1'!$E55 * $E55),0, '6.1'!R55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!S55/'6.1'!$E55 * $E55),0, '6.1'!S55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!T55/'6.1'!$E55 * $E55),0, '6.1'!T55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!U55/'6.1'!$E55 * $E55),0, '6.1'!U55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!V55/'6.1'!$E55 * $E55),0, '6.1'!V55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!W55/'6.1'!$E55 * $E55),0, '6.1'!W55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!X55/'6.1'!$E55 * $E55),0, '6.1'!X55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y55/'6.1'!$E55 * $E55),0, '6.1'!Y55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z55/'6.1'!$E55 * $E55),0, '6.1'!Z55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA55/'6.1'!$E55 * $E55),0, '6.1'!AA55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB55/'6.1'!$E55 * $E55),0, '6.1'!AB55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC55/'6.1'!$E55 * $E55),0, '6.1'!AC55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD55/'6.1'!$E55 * $E55),0, '6.1'!AD55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE55/'6.1'!$E55 * $E55),0, '6.1'!AE55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF55/'6.1'!$E55 * $E55),0, '6.1'!AF55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG55/'6.1'!$E55 * $E55),0, '6.1'!AG55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH55/'6.1'!$E55 * $E55),0, '6.1'!AH55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI55/'6.1'!$E55 * $E55),0, '6.1'!AI55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ55/'6.1'!$E55 * $E55),0, '6.1'!AJ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK55/'6.1'!$E55 * $E55),0, '6.1'!AK55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL55/'6.1'!$E55 * $E55),0, '6.1'!AL55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM55/'6.1'!$E55 * $E55),0, '6.1'!AM55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN55/'6.1'!$E55 * $E55),0, '6.1'!AN55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO55/'6.1'!$E55 * $E55),0, '6.1'!AO55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP55/'6.1'!$E55 * $E55),0, '6.1'!AP55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ55/'6.1'!$E55 * $E55),0, '6.1'!AQ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR55/'6.1'!$E55 * $E55),0, '6.1'!AR55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS55/'6.1'!$E55 * $E55),0, '6.1'!AS55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT55/'6.1'!$E55 * $E55),0, '6.1'!AT55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU55/'6.1'!$E55 * $E55),0, '6.1'!AU55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV55/'6.1'!$E55 * $E55),0, '6.1'!AV55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW55/'6.1'!$E55 * $E55),0, '6.1'!AW55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX55/'6.1'!$E55 * $E55),0, '6.1'!AX55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY55/'6.1'!$E55 * $E55),0, '6.1'!AY55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ55/'6.1'!$E55 * $E55),0, '6.1'!AZ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA55/'6.1'!$E55 * $E55),0, '6.1'!BA55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB55/'6.1'!$E55 * $E55),0, '6.1'!BB55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC55/'6.1'!$E55 * $E55),0, '6.1'!BC55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD55/'6.1'!$E55 * $E55),0, '6.1'!BD55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE55/'6.1'!$E55 * $E55),0, '6.1'!BE55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF55/'6.1'!$E55 * $E55),0, '6.1'!BF55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG55/'6.1'!$E55 * $E55),0, '6.1'!BG55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH55/'6.1'!$E55 * $E55),0, '6.1'!BH55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI55/'6.1'!$E55 * $E55),0, '6.1'!BI55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ55/'6.1'!$E55 * $E55),0, '6.1'!BJ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK55/'6.1'!$E55 * $E55),0, '6.1'!BK55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL55/'6.1'!$E55 * $E55),0, '6.1'!BL55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM55/'6.1'!$E55 * $E55),0, '6.1'!BM55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN55/'6.1'!$E55 * $E55),0, '6.1'!BN55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO55/'6.1'!$E55 * $E55),0, '6.1'!BO55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP55/'6.1'!$E55 * $E55),0, '6.1'!BP55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ55/'6.1'!$E55 * $E55),0, '6.1'!BQ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR55/'6.1'!$E55 * $E55),0, '6.1'!BR55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS55/'6.1'!$E55 * $E55),0, '6.1'!BS55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT55/'6.1'!$E55 * $E55),0, '6.1'!BT55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU55/'6.1'!$E55 * $E55),0, '6.1'!BU55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV55/'6.1'!$E55 * $E55),0, '6.1'!BV55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW55/'6.1'!$E55 * $E55),0, '6.1'!BW55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX55/'6.1'!$E55 * $E55),0, '6.1'!BX55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY55/'6.1'!$E55 * $E55),0, '6.1'!BY55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ55/'6.1'!$E55 * $E55),0, '6.1'!BZ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA55/'6.1'!$E55 * $E55),0, '6.1'!CA55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB55/'6.1'!$E55 * $E55),0, '6.1'!CB55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC55/'6.1'!$E55 * $E55),0, '6.1'!CC55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD55/'6.1'!$E55 * $E55),0, '6.1'!CD55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE55/'6.1'!$E55 * $E55),0, '6.1'!CE55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF55/'6.1'!$E55 * $E55),0, '6.1'!CF55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG55/'6.1'!$E55 * $E55),0, '6.1'!CG55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH55/'6.1'!$E55 * $E55),0, '6.1'!CH55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI55/'6.1'!$E55 * $E55),0, '6.1'!CI55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ55/'6.1'!$E55 * $E55),0, '6.1'!CJ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK55/'6.1'!$E55 * $E55),0, '6.1'!CK55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL55/'6.1'!$E55 * $E55),0, '6.1'!CL55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM55/'6.1'!$E55 * $E55),0, '6.1'!CM55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN55/'6.1'!$E55 * $E55),0, '6.1'!CN55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO55/'6.1'!$E55 * $E55),0, '6.1'!CO55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP55/'6.1'!$E55 * $E55),0, '6.1'!CP55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ55/'6.1'!$E55 * $E55),0, '6.1'!CQ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR55/'6.1'!$E55 * $E55),0, '6.1'!CR55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS55/'6.1'!$E55 * $E55),0, '6.1'!CS55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT55/'6.1'!$E55 * $E55),0, '6.1'!CT55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU55/'6.1'!$E55 * $E55),0, '6.1'!CU55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV55/'6.1'!$E55 * $E55),0, '6.1'!CV55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW55/'6.1'!$E55 * $E55),0, '6.1'!CW55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX55/'6.1'!$E55 * $E55),0, '6.1'!CX55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY55/'6.1'!$E55 * $E55),0, '6.1'!CY55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ55/'6.1'!$E55 * $E55),0, '6.1'!CZ55/'6.1'!$E55 * $E55 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA55/'6.1'!$E55 * $E55),0, '6.1'!DA55/'6.1'!$E55 * $E55 )","v":0}]
[null,"H.2.",{"$f":"IF(Kalba=\"EN\",Data2!C76,Data2!B76)","v":"SE žala"},{"$f":"'6.1'!E56","v":0},{"$f":"ROUND(SUM(E57:E59),0)","v":0},{"$f":"ROUND(SUM(F57:F59),0)","v":0},{"$f":"ROUND(SUM(G57:G59),0)","v":0},{"$f":"ROUND(SUM(H57:H59),0)","v":0},{"$f":"ROUND(SUM(I57:I59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM57:AM59),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY57:CY59),0)","v":0},{"$f":"ROUND(SUM(CZ57:CZ59),0)","v":0},{"$f":"ROUND(SUM(DA57:DA59),0)","v":0},{"$f":"ROUND(SUM(DB57:DB59),0)","v":0},{"$f":"ROUND(SUM(DC57:DC59),0)","v":0}]
[null,"H.2.1.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'6.1'!E57","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D57),ABS(D57*50%))),0,NORMINV(70%,ABS(D57),ABS(D57*50%))-ABS(D57)))","v":0},{"$f":"H57+NPV(SDN,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},{"$f":"IF( ISERROR( '6.1'!F57/'6.1'!$E57 * $E57),0, '6.1'!F57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!G57/'6.1'!$E57 * $E57),0, '6.1'!G57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!H57/'6.1'!$E57 * $E57),0, '6.1'!H57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!I57/'6.1'!$E57 * $E57),0, '6.1'!I57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!J57/'6.1'!$E57 * $E57),0, '6.1'!J57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!K57/'6.1'!$E57 * $E57),0, '6.1'!K57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!L57/'6.1'!$E57 * $E57),0, '6.1'!L57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!M57/'6.1'!$E57 * $E57),0, '6.1'!M57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!N57/'6.1'!$E57 * $E57),0, '6.1'!N57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!O57/'6.1'!$E57 * $E57),0, '6.1'!O57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!P57/'6.1'!$E57 * $E57),0, '6.1'!P57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q57/'6.1'!$E57 * $E57),0, '6.1'!Q57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!R57/'6.1'!$E57 * $E57),0, '6.1'!R57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!S57/'6.1'!$E57 * $E57),0, '6.1'!S57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!T57/'6.1'!$E57 * $E57),0, '6.1'!T57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!U57/'6.1'!$E57 * $E57),0, '6.1'!U57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!V57/'6.1'!$E57 * $E57),0, '6.1'!V57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!W57/'6.1'!$E57 * $E57),0, '6.1'!W57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!X57/'6.1'!$E57 * $E57),0, '6.1'!X57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y57/'6.1'!$E57 * $E57),0, '6.1'!Y57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z57/'6.1'!$E57 * $E57),0, '6.1'!Z57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA57/'6.1'!$E57 * $E57),0, '6.1'!AA57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB57/'6.1'!$E57 * $E57),0, '6.1'!AB57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC57/'6.1'!$E57 * $E57),0, '6.1'!AC57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD57/'6.1'!$E57 * $E57),0, '6.1'!AD57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE57/'6.1'!$E57 * $E57),0, '6.1'!AE57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF57/'6.1'!$E57 * $E57),0, '6.1'!AF57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG57/'6.1'!$E57 * $E57),0, '6.1'!AG57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH57/'6.1'!$E57 * $E57),0, '6.1'!AH57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI57/'6.1'!$E57 * $E57),0, '6.1'!AI57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ57/'6.1'!$E57 * $E57),0, '6.1'!AJ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK57/'6.1'!$E57 * $E57),0, '6.1'!AK57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL57/'6.1'!$E57 * $E57),0, '6.1'!AL57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM57/'6.1'!$E57 * $E57),0, '6.1'!AM57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN57/'6.1'!$E57 * $E57),0, '6.1'!AN57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO57/'6.1'!$E57 * $E57),0, '6.1'!AO57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP57/'6.1'!$E57 * $E57),0, '6.1'!AP57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ57/'6.1'!$E57 * $E57),0, '6.1'!AQ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR57/'6.1'!$E57 * $E57),0, '6.1'!AR57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS57/'6.1'!$E57 * $E57),0, '6.1'!AS57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT57/'6.1'!$E57 * $E57),0, '6.1'!AT57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU57/'6.1'!$E57 * $E57),0, '6.1'!AU57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV57/'6.1'!$E57 * $E57),0, '6.1'!AV57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW57/'6.1'!$E57 * $E57),0, '6.1'!AW57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX57/'6.1'!$E57 * $E57),0, '6.1'!AX57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY57/'6.1'!$E57 * $E57),0, '6.1'!AY57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ57/'6.1'!$E57 * $E57),0, '6.1'!AZ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA57/'6.1'!$E57 * $E57),0, '6.1'!BA57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB57/'6.1'!$E57 * $E57),0, '6.1'!BB57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC57/'6.1'!$E57 * $E57),0, '6.1'!BC57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD57/'6.1'!$E57 * $E57),0, '6.1'!BD57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE57/'6.1'!$E57 * $E57),0, '6.1'!BE57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF57/'6.1'!$E57 * $E57),0, '6.1'!BF57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG57/'6.1'!$E57 * $E57),0, '6.1'!BG57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH57/'6.1'!$E57 * $E57),0, '6.1'!BH57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI57/'6.1'!$E57 * $E57),0, '6.1'!BI57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ57/'6.1'!$E57 * $E57),0, '6.1'!BJ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK57/'6.1'!$E57 * $E57),0, '6.1'!BK57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL57/'6.1'!$E57 * $E57),0, '6.1'!BL57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM57/'6.1'!$E57 * $E57),0, '6.1'!BM57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN57/'6.1'!$E57 * $E57),0, '6.1'!BN57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO57/'6.1'!$E57 * $E57),0, '6.1'!BO57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP57/'6.1'!$E57 * $E57),0, '6.1'!BP57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ57/'6.1'!$E57 * $E57),0, '6.1'!BQ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR57/'6.1'!$E57 * $E57),0, '6.1'!BR57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS57/'6.1'!$E57 * $E57),0, '6.1'!BS57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT57/'6.1'!$E57 * $E57),0, '6.1'!BT57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU57/'6.1'!$E57 * $E57),0, '6.1'!BU57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV57/'6.1'!$E57 * $E57),0, '6.1'!BV57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW57/'6.1'!$E57 * $E57),0, '6.1'!BW57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX57/'6.1'!$E57 * $E57),0, '6.1'!BX57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY57/'6.1'!$E57 * $E57),0, '6.1'!BY57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ57/'6.1'!$E57 * $E57),0, '6.1'!BZ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA57/'6.1'!$E57 * $E57),0, '6.1'!CA57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB57/'6.1'!$E57 * $E57),0, '6.1'!CB57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC57/'6.1'!$E57 * $E57),0, '6.1'!CC57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD57/'6.1'!$E57 * $E57),0, '6.1'!CD57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE57/'6.1'!$E57 * $E57),0, '6.1'!CE57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF57/'6.1'!$E57 * $E57),0, '6.1'!CF57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG57/'6.1'!$E57 * $E57),0, '6.1'!CG57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH57/'6.1'!$E57 * $E57),0, '6.1'!CH57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI57/'6.1'!$E57 * $E57),0, '6.1'!CI57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ57/'6.1'!$E57 * $E57),0, '6.1'!CJ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK57/'6.1'!$E57 * $E57),0, '6.1'!CK57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL57/'6.1'!$E57 * $E57),0, '6.1'!CL57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM57/'6.1'!$E57 * $E57),0, '6.1'!CM57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN57/'6.1'!$E57 * $E57),0, '6.1'!CN57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO57/'6.1'!$E57 * $E57),0, '6.1'!CO57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP57/'6.1'!$E57 * $E57),0, '6.1'!CP57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ57/'6.1'!$E57 * $E57),0, '6.1'!CQ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR57/'6.1'!$E57 * $E57),0, '6.1'!CR57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS57/'6.1'!$E57 * $E57),0, '6.1'!CS57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT57/'6.1'!$E57 * $E57),0, '6.1'!CT57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU57/'6.1'!$E57 * $E57),0, '6.1'!CU57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV57/'6.1'!$E57 * $E57),0, '6.1'!CV57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW57/'6.1'!$E57 * $E57),0, '6.1'!CW57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX57/'6.1'!$E57 * $E57),0, '6.1'!CX57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY57/'6.1'!$E57 * $E57),0, '6.1'!CY57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ57/'6.1'!$E57 * $E57),0, '6.1'!CZ57/'6.1'!$E57 * $E57 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA57/'6.1'!$E57 * $E57),0, '6.1'!DA57/'6.1'!$E57 * $E57 )","v":0}]
[null,"H.2.2.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'6.1'!E58","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D58),ABS(D58*50%))),0,NORMINV(70%,ABS(D58),ABS(D58*50%))-ABS(D58)))","v":0},{"$f":"H58+NPV(SDN,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},{"$f":"IF( ISERROR( '6.1'!F58/'6.1'!$E58 * $E58),0, '6.1'!F58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!G58/'6.1'!$E58 * $E58),0, '6.1'!G58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!H58/'6.1'!$E58 * $E58),0, '6.1'!H58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!I58/'6.1'!$E58 * $E58),0, '6.1'!I58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!J58/'6.1'!$E58 * $E58),0, '6.1'!J58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!K58/'6.1'!$E58 * $E58),0, '6.1'!K58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!L58/'6.1'!$E58 * $E58),0, '6.1'!L58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!M58/'6.1'!$E58 * $E58),0, '6.1'!M58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!N58/'6.1'!$E58 * $E58),0, '6.1'!N58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!O58/'6.1'!$E58 * $E58),0, '6.1'!O58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!P58/'6.1'!$E58 * $E58),0, '6.1'!P58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q58/'6.1'!$E58 * $E58),0, '6.1'!Q58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!R58/'6.1'!$E58 * $E58),0, '6.1'!R58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!S58/'6.1'!$E58 * $E58),0, '6.1'!S58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!T58/'6.1'!$E58 * $E58),0, '6.1'!T58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!U58/'6.1'!$E58 * $E58),0, '6.1'!U58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!V58/'6.1'!$E58 * $E58),0, '6.1'!V58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!W58/'6.1'!$E58 * $E58),0, '6.1'!W58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!X58/'6.1'!$E58 * $E58),0, '6.1'!X58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y58/'6.1'!$E58 * $E58),0, '6.1'!Y58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z58/'6.1'!$E58 * $E58),0, '6.1'!Z58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA58/'6.1'!$E58 * $E58),0, '6.1'!AA58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB58/'6.1'!$E58 * $E58),0, '6.1'!AB58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC58/'6.1'!$E58 * $E58),0, '6.1'!AC58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD58/'6.1'!$E58 * $E58),0, '6.1'!AD58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE58/'6.1'!$E58 * $E58),0, '6.1'!AE58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF58/'6.1'!$E58 * $E58),0, '6.1'!AF58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG58/'6.1'!$E58 * $E58),0, '6.1'!AG58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH58/'6.1'!$E58 * $E58),0, '6.1'!AH58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI58/'6.1'!$E58 * $E58),0, '6.1'!AI58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ58/'6.1'!$E58 * $E58),0, '6.1'!AJ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK58/'6.1'!$E58 * $E58),0, '6.1'!AK58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL58/'6.1'!$E58 * $E58),0, '6.1'!AL58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM58/'6.1'!$E58 * $E58),0, '6.1'!AM58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN58/'6.1'!$E58 * $E58),0, '6.1'!AN58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO58/'6.1'!$E58 * $E58),0, '6.1'!AO58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP58/'6.1'!$E58 * $E58),0, '6.1'!AP58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ58/'6.1'!$E58 * $E58),0, '6.1'!AQ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR58/'6.1'!$E58 * $E58),0, '6.1'!AR58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS58/'6.1'!$E58 * $E58),0, '6.1'!AS58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT58/'6.1'!$E58 * $E58),0, '6.1'!AT58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU58/'6.1'!$E58 * $E58),0, '6.1'!AU58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV58/'6.1'!$E58 * $E58),0, '6.1'!AV58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW58/'6.1'!$E58 * $E58),0, '6.1'!AW58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX58/'6.1'!$E58 * $E58),0, '6.1'!AX58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY58/'6.1'!$E58 * $E58),0, '6.1'!AY58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ58/'6.1'!$E58 * $E58),0, '6.1'!AZ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA58/'6.1'!$E58 * $E58),0, '6.1'!BA58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB58/'6.1'!$E58 * $E58),0, '6.1'!BB58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC58/'6.1'!$E58 * $E58),0, '6.1'!BC58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD58/'6.1'!$E58 * $E58),0, '6.1'!BD58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE58/'6.1'!$E58 * $E58),0, '6.1'!BE58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF58/'6.1'!$E58 * $E58),0, '6.1'!BF58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG58/'6.1'!$E58 * $E58),0, '6.1'!BG58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH58/'6.1'!$E58 * $E58),0, '6.1'!BH58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI58/'6.1'!$E58 * $E58),0, '6.1'!BI58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ58/'6.1'!$E58 * $E58),0, '6.1'!BJ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK58/'6.1'!$E58 * $E58),0, '6.1'!BK58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL58/'6.1'!$E58 * $E58),0, '6.1'!BL58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM58/'6.1'!$E58 * $E58),0, '6.1'!BM58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN58/'6.1'!$E58 * $E58),0, '6.1'!BN58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO58/'6.1'!$E58 * $E58),0, '6.1'!BO58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP58/'6.1'!$E58 * $E58),0, '6.1'!BP58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ58/'6.1'!$E58 * $E58),0, '6.1'!BQ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR58/'6.1'!$E58 * $E58),0, '6.1'!BR58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS58/'6.1'!$E58 * $E58),0, '6.1'!BS58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT58/'6.1'!$E58 * $E58),0, '6.1'!BT58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU58/'6.1'!$E58 * $E58),0, '6.1'!BU58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV58/'6.1'!$E58 * $E58),0, '6.1'!BV58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW58/'6.1'!$E58 * $E58),0, '6.1'!BW58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX58/'6.1'!$E58 * $E58),0, '6.1'!BX58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY58/'6.1'!$E58 * $E58),0, '6.1'!BY58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ58/'6.1'!$E58 * $E58),0, '6.1'!BZ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA58/'6.1'!$E58 * $E58),0, '6.1'!CA58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB58/'6.1'!$E58 * $E58),0, '6.1'!CB58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC58/'6.1'!$E58 * $E58),0, '6.1'!CC58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD58/'6.1'!$E58 * $E58),0, '6.1'!CD58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE58/'6.1'!$E58 * $E58),0, '6.1'!CE58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF58/'6.1'!$E58 * $E58),0, '6.1'!CF58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG58/'6.1'!$E58 * $E58),0, '6.1'!CG58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH58/'6.1'!$E58 * $E58),0, '6.1'!CH58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI58/'6.1'!$E58 * $E58),0, '6.1'!CI58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ58/'6.1'!$E58 * $E58),0, '6.1'!CJ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK58/'6.1'!$E58 * $E58),0, '6.1'!CK58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL58/'6.1'!$E58 * $E58),0, '6.1'!CL58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM58/'6.1'!$E58 * $E58),0, '6.1'!CM58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN58/'6.1'!$E58 * $E58),0, '6.1'!CN58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO58/'6.1'!$E58 * $E58),0, '6.1'!CO58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP58/'6.1'!$E58 * $E58),0, '6.1'!CP58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ58/'6.1'!$E58 * $E58),0, '6.1'!CQ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR58/'6.1'!$E58 * $E58),0, '6.1'!CR58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS58/'6.1'!$E58 * $E58),0, '6.1'!CS58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT58/'6.1'!$E58 * $E58),0, '6.1'!CT58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU58/'6.1'!$E58 * $E58),0, '6.1'!CU58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV58/'6.1'!$E58 * $E58),0, '6.1'!CV58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW58/'6.1'!$E58 * $E58),0, '6.1'!CW58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX58/'6.1'!$E58 * $E58),0, '6.1'!CX58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY58/'6.1'!$E58 * $E58),0, '6.1'!CY58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ58/'6.1'!$E58 * $E58),0, '6.1'!CZ58/'6.1'!$E58 * $E58 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA58/'6.1'!$E58 * $E58),0, '6.1'!DA58/'6.1'!$E58 * $E58 )","v":0}]
[null,"H.2.3.",{"$f":"IF(Kalba=\"EN\",Data2!C$78,Data2!B$78)","v":"bendra SE žalos komponеntų finansinė išraiška"},{"$f":"'6.1'!E59","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D59),ABS(D59*50%))),0,NORMINV(70%,ABS(D59),ABS(D59*50%))-ABS(D59)))","v":0},{"$f":"H59+NPV(SDN,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},{"$f":"IF( ISERROR( '6.1'!F59/'6.1'!$E59 * $E59),0, '6.1'!F59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!G59/'6.1'!$E59 * $E59),0, '6.1'!G59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!H59/'6.1'!$E59 * $E59),0, '6.1'!H59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!I59/'6.1'!$E59 * $E59),0, '6.1'!I59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!J59/'6.1'!$E59 * $E59),0, '6.1'!J59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!K59/'6.1'!$E59 * $E59),0, '6.1'!K59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!L59/'6.1'!$E59 * $E59),0, '6.1'!L59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!M59/'6.1'!$E59 * $E59),0, '6.1'!M59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!N59/'6.1'!$E59 * $E59),0, '6.1'!N59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!O59/'6.1'!$E59 * $E59),0, '6.1'!O59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!P59/'6.1'!$E59 * $E59),0, '6.1'!P59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q59/'6.1'!$E59 * $E59),0, '6.1'!Q59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!R59/'6.1'!$E59 * $E59),0, '6.1'!R59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!S59/'6.1'!$E59 * $E59),0, '6.1'!S59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!T59/'6.1'!$E59 * $E59),0, '6.1'!T59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!U59/'6.1'!$E59 * $E59),0, '6.1'!U59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!V59/'6.1'!$E59 * $E59),0, '6.1'!V59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!W59/'6.1'!$E59 * $E59),0, '6.1'!W59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!X59/'6.1'!$E59 * $E59),0, '6.1'!X59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y59/'6.1'!$E59 * $E59),0, '6.1'!Y59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z59/'6.1'!$E59 * $E59),0, '6.1'!Z59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA59/'6.1'!$E59 * $E59),0, '6.1'!AA59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB59/'6.1'!$E59 * $E59),0, '6.1'!AB59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC59/'6.1'!$E59 * $E59),0, '6.1'!AC59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD59/'6.1'!$E59 * $E59),0, '6.1'!AD59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE59/'6.1'!$E59 * $E59),0, '6.1'!AE59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF59/'6.1'!$E59 * $E59),0, '6.1'!AF59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG59/'6.1'!$E59 * $E59),0, '6.1'!AG59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH59/'6.1'!$E59 * $E59),0, '6.1'!AH59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI59/'6.1'!$E59 * $E59),0, '6.1'!AI59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ59/'6.1'!$E59 * $E59),0, '6.1'!AJ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK59/'6.1'!$E59 * $E59),0, '6.1'!AK59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL59/'6.1'!$E59 * $E59),0, '6.1'!AL59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM59/'6.1'!$E59 * $E59),0, '6.1'!AM59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN59/'6.1'!$E59 * $E59),0, '6.1'!AN59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO59/'6.1'!$E59 * $E59),0, '6.1'!AO59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP59/'6.1'!$E59 * $E59),0, '6.1'!AP59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ59/'6.1'!$E59 * $E59),0, '6.1'!AQ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR59/'6.1'!$E59 * $E59),0, '6.1'!AR59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS59/'6.1'!$E59 * $E59),0, '6.1'!AS59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT59/'6.1'!$E59 * $E59),0, '6.1'!AT59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU59/'6.1'!$E59 * $E59),0, '6.1'!AU59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV59/'6.1'!$E59 * $E59),0, '6.1'!AV59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW59/'6.1'!$E59 * $E59),0, '6.1'!AW59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX59/'6.1'!$E59 * $E59),0, '6.1'!AX59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY59/'6.1'!$E59 * $E59),0, '6.1'!AY59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ59/'6.1'!$E59 * $E59),0, '6.1'!AZ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA59/'6.1'!$E59 * $E59),0, '6.1'!BA59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB59/'6.1'!$E59 * $E59),0, '6.1'!BB59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC59/'6.1'!$E59 * $E59),0, '6.1'!BC59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD59/'6.1'!$E59 * $E59),0, '6.1'!BD59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE59/'6.1'!$E59 * $E59),0, '6.1'!BE59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF59/'6.1'!$E59 * $E59),0, '6.1'!BF59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG59/'6.1'!$E59 * $E59),0, '6.1'!BG59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH59/'6.1'!$E59 * $E59),0, '6.1'!BH59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI59/'6.1'!$E59 * $E59),0, '6.1'!BI59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ59/'6.1'!$E59 * $E59),0, '6.1'!BJ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK59/'6.1'!$E59 * $E59),0, '6.1'!BK59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL59/'6.1'!$E59 * $E59),0, '6.1'!BL59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM59/'6.1'!$E59 * $E59),0, '6.1'!BM59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN59/'6.1'!$E59 * $E59),0, '6.1'!BN59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO59/'6.1'!$E59 * $E59),0, '6.1'!BO59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP59/'6.1'!$E59 * $E59),0, '6.1'!BP59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ59/'6.1'!$E59 * $E59),0, '6.1'!BQ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR59/'6.1'!$E59 * $E59),0, '6.1'!BR59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS59/'6.1'!$E59 * $E59),0, '6.1'!BS59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT59/'6.1'!$E59 * $E59),0, '6.1'!BT59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU59/'6.1'!$E59 * $E59),0, '6.1'!BU59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV59/'6.1'!$E59 * $E59),0, '6.1'!BV59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW59/'6.1'!$E59 * $E59),0, '6.1'!BW59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX59/'6.1'!$E59 * $E59),0, '6.1'!BX59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY59/'6.1'!$E59 * $E59),0, '6.1'!BY59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ59/'6.1'!$E59 * $E59),0, '6.1'!BZ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA59/'6.1'!$E59 * $E59),0, '6.1'!CA59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB59/'6.1'!$E59 * $E59),0, '6.1'!CB59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC59/'6.1'!$E59 * $E59),0, '6.1'!CC59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD59/'6.1'!$E59 * $E59),0, '6.1'!CD59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE59/'6.1'!$E59 * $E59),0, '6.1'!CE59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF59/'6.1'!$E59 * $E59),0, '6.1'!CF59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG59/'6.1'!$E59 * $E59),0, '6.1'!CG59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH59/'6.1'!$E59 * $E59),0, '6.1'!CH59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI59/'6.1'!$E59 * $E59),0, '6.1'!CI59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ59/'6.1'!$E59 * $E59),0, '6.1'!CJ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK59/'6.1'!$E59 * $E59),0, '6.1'!CK59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL59/'6.1'!$E59 * $E59),0, '6.1'!CL59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM59/'6.1'!$E59 * $E59),0, '6.1'!CM59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN59/'6.1'!$E59 * $E59),0, '6.1'!CN59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO59/'6.1'!$E59 * $E59),0, '6.1'!CO59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP59/'6.1'!$E59 * $E59),0, '6.1'!CP59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ59/'6.1'!$E59 * $E59),0, '6.1'!CQ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR59/'6.1'!$E59 * $E59),0, '6.1'!CR59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS59/'6.1'!$E59 * $E59),0, '6.1'!CS59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT59/'6.1'!$E59 * $E59),0, '6.1'!CT59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU59/'6.1'!$E59 * $E59),0, '6.1'!CU59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV59/'6.1'!$E59 * $E59),0, '6.1'!CV59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW59/'6.1'!$E59 * $E59),0, '6.1'!CW59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX59/'6.1'!$E59 * $E59),0, '6.1'!CX59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY59/'6.1'!$E59 * $E59),0, '6.1'!CY59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ59/'6.1'!$E59 * $E59),0, '6.1'!CZ59/'6.1'!$E59 * $E59 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA59/'6.1'!$E59 * $E59),0, '6.1'!DA59/'6.1'!$E59 * $E59 )","v":0}]
[null,"J.",{"$f":"IF(Kalba=\"EN\",Data2!C108,Data2!B108)","v":"Paslaugos pokyčio rezultatas (ai)"},{"$f":"'4'!E145","v":0},{"$f":"SUM(H60:DC60)","v":0},{"$f":"H60+NPV(FDN,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},{"$f":"'5.1'!H60","v":0},{"$f":"'5.1'!I60","v":0},{"$f":"'5.1'!J60","v":0},{"$f":"'5.1'!K60","v":0},{"$f":"'5.1'!L60","v":0},{"$f":"'5.1'!M60","v":0},{"$f":"'5.1'!N60","v":0},{"$f":"'5.1'!O60","v":0},{"$f":"'5.1'!P60","v":0},{"$f":"'5.1'!Q60","v":0},{"$f":"'5.1'!R60","v":0},{"$f":"'5.1'!S60","v":0},{"$f":"'5.1'!T60","v":0},{"$f":"'5.1'!U60","v":0},{"$f":"'5.1'!V60","v":0},{"$f":"'5.1'!W60","v":0},{"$f":"'5.1'!X60","v":0},{"$f":"'5.1'!Y60","v":0},{"$f":"'5.1'!Z60","v":0},{"$f":"'5.1'!AA60","v":0},{"$f":"'5.1'!AB60","v":0},{"$f":"'5.1'!AC60","v":0},{"$f":"'5.1'!AD60","v":0},{"$f":"'5.1'!AE60","v":0},{"$f":"'5.1'!AF60","v":0},{"$f":"'5.1'!AG60","v":0},{"$f":"'5.1'!AH60","v":0},{"$f":"'5.1'!AI60","v":0},{"$f":"'5.1'!AJ60","v":0},{"$f":"'5.1'!AK60","v":0},{"$f":"'5.1'!AL60","v":0},{"$f":"'5.1'!AM60","v":0},{"$f":"'5.1'!AN60","v":0},{"$f":"'5.1'!AO60","v":0},{"$f":"'5.1'!AP60","v":0},{"$f":"'5.1'!AQ60","v":0},{"$f":"'5.1'!AR60","v":0},{"$f":"'5.1'!AS60","v":0},{"$f":"'5.1'!AT60","v":0},{"$f":"'5.1'!AU60","v":0},{"$f":"'5.1'!AV60","v":0},{"$f":"'5.1'!AW60","v":0},{"$f":"'5.1'!AX60","v":0},{"$f":"'5.1'!AY60","v":0},{"$f":"'5.1'!AZ60","v":0},{"$f":"'5.1'!BA60","v":0},{"$f":"'5.1'!BB60","v":0},{"$f":"'5.1'!BC60","v":0},{"$f":"'5.1'!BD60","v":0},{"$f":"'5.1'!BE60","v":0},{"$f":"'5.1'!BF60","v":0},{"$f":"'5.1'!BG60","v":0},{"$f":"'5.1'!BH60","v":0},{"$f":"'5.1'!BI60","v":0},{"$f":"'5.1'!BJ60","v":0},{"$f":"'5.1'!BK60","v":0},{"$f":"'5.1'!BL60","v":0},{"$f":"'5.1'!BM60","v":0},{"$f":"'5.1'!BN60","v":0},{"$f":"'5.1'!BO60","v":0},{"$f":"'5.1'!BP60","v":0},{"$f":"'5.1'!BQ60","v":0},{"$f":"'5.1'!BR60","v":0},{"$f":"'5.1'!BS60","v":0},{"$f":"'5.1'!BT60","v":0},{"$f":"'5.1'!BU60","v":0},{"$f":"'5.1'!BV60","v":0},{"$f":"'5.1'!BW60","v":0},{"$f":"'5.1'!BX60","v":0},{"$f":"'5.1'!BY60","v":0},{"$f":"'5.1'!BZ60","v":0},{"$f":"'5.1'!CA60","v":0},{"$f":"'5.1'!CB60","v":0},{"$f":"'5.1'!CC60","v":0},{"$f":"'5.1'!CD60","v":0},{"$f":"'5.1'!CE60","v":0},{"$f":"'5.1'!CF60","v":0},{"$f":"'5.1'!CG60","v":0},{"$f":"'5.1'!CH60","v":0},{"$f":"'5.1'!CI60","v":0},{"$f":"'5.1'!CJ60","v":0},{"$f":"'5.1'!CK60","v":0},{"$f":"'5.1'!CL60","v":0},{"$f":"'5.1'!CM60","v":0},{"$f":"'5.1'!CN60","v":0},{"$f":"'5.1'!CO60","v":0},{"$f":"'5.1'!CP60","v":0},{"$f":"'5.1'!CQ60","v":0},{"$f":"'5.1'!CR60","v":0},{"$f":"'5.1'!CS60","v":0},{"$f":"'5.1'!CT60","v":0},{"$f":"'5.1'!CU60","v":0},{"$f":"'5.1'!CV60","v":0},{"$f":"'5.1'!CW60","v":0},{"$f":"'5.1'!CX60","v":0},{"$f":"'5.1'!CY60","v":0},{"$f":"'5.1'!CZ60","v":0},{"$f":"'5.1'!DA60","v":0},{"$f":"'5.1'!DB60","v":0},{"$f":"'5.1'!DC60","v":0}]
[]
[null,null,null,null,null,"(GDV)","(realiai)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H63+NPV(FDN,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},{"$f":"IF(H62<=PAL,SUM(H7,H16,H17,H21),0)","v":0},{"$f":"IF(I62<=PAL,SUM(I7,I16,I17,I21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM62<=PAL,SUM(AM7,AM16,AM17,AM21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY62<=PAL,SUM(CY7,CY16,CY17,CY21),0)","v":0},{"$f":"IF(CZ62<=PAL,SUM(CZ7,CZ16,CZ17,CZ21),0)","v":0},{"$f":"IF(DA62<=PAL,SUM(DA7,DA16,DA17,DA21),0)","v":0},{"$f":"IF(DB62<=PAL,SUM(DB7,DB16,DB17,DB21),0)","v":0},{"$f":"IF(DC62<=PAL,SUM(DC7,DC16,DC17,DC21),0)","v":0}]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$DC$62,\"<=\"&PAL,$H64:$DC64)","v":0},"-",{"$f":"IF(H62<=PAL,H63/(1+FDN)^H62,0)","v":0},{"$f":"IF(I62<=PAL,I63/(1+FDN)^I62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM62<=PAL,AM63/(1+FDN)^AM62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY62<=PAL,CY63/(1+FDN)^CY62,0)","v":0},{"$f":"IF(CZ62<=PAL,CZ63/(1+FDN)^CZ62,0)","v":0},{"$f":"IF(DA62<=PAL,DA63/(1+FDN)^DA62,0)","v":0},{"$f":"IF(DB62<=PAL,DB63/(1+FDN)^DB62,0)","v":0},{"$f":"IF(DC62<=PAL,DC63/(1+FDN)^DC62,0)","v":0}]
[]
[]
[]
[]
[null,null,"Rizikų grupės pavadinimas","Rizikų finansinė\ndiskontuota vertė","Rizikų finansinė\nreali vertė","Biudžeto eilutės, įtakojamos rizikų grupės"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(F12:F13)","v":0},{"$f":"SUM(G12:G13)","v":0},"A.5., A.6."]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(F8:F10)","v":0},{"$f":"SUM(G8:G10)","v":0},"A.1., A.2., A.3."]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(F11)","v":0},{"$f":"SUM(G11)","v":0},"A.4."]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(F14)","v":0},{"$f":"SUM(G14)","v":0},"A.7."]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(F29)","v":0},{"$f":"SUM(G29)","v":0},"D.2."]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(F23:F28)","v":0},{"$f":"SUM(G23:G28)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6."]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(F18:F20)","v":0},{"$f":"SUM(G18:G20)","v":0},"C.1., C.2., C.3."]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(F15:F16)","v":0},{"$f":"SUM(G15:G16)","v":0},"A.8., B."]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,{"$f":"B5","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės nominali vertė)",{"$f":"E5","v":"Biudžeto eilutės rizikos įvertis"},{"$f":"F5","v":"(rizikos įverčio vertė, iš viso)"},null,{"$f":"H5","v":0},{"$f":"I5","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM5","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CY5","v":95},96,97,98,99]
[null,{"$f":"B6","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,{"$f":"F6","v":"(GDV)"},"(nominali vertė)",{"$f":"H6","v":"<=2025"},{"$f":"I6","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AM6","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B7","v":"A."},{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},{"$f":"'6.1'!E91","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D86,70%,1.9673,0.32927,0.74202,0.92827)-D86))","v":0},{"$f":"ROUND(SUM(F87:F94),0)","v":0},{"$f":"ROUND(SUM(G87:G94),0)","v":0},{"$f":"ROUND(SUM(H87:H94),0)","v":0},{"$f":"ROUND(SUM(I87:I94),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM87:AM94),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY87:CY94),0)","v":0},{"$f":"ROUND(SUM(CZ87:CZ94),0)","v":0},{"$f":"ROUND(SUM(DA87:DA94),0)","v":0},{"$f":"ROUND(SUM(DB87:DB94),0)","v":0},{"$f":"ROUND(SUM(DC87:DC94),0)","v":0}]
[null,{"$f":"B8","v":"A.1."},{"$f":"C8","v":"Žemė"},{"$f":"'6.1'!E92","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D87,70%,2.7906,0.28554,0.72694,0.945188)-D87))","v":0},{"$f":"H87+NPV((1+FDN)*(1+$J$82)-1,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},{"$f":"H8*(1+$J$82)^H$84","v":0},{"$f":"I8*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM8*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY8*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B9","v":"A.2."},"Nekilnojamasis turtas",{"$f":"'6.1'!E93","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D88,70%,1.8405,0.25464,0.75111,0.88251)-D88))","v":0},{"$f":"H88+NPV((1+FDN)*(1+$J$82)-1,I88:INDEX(I88:DC88,PAL))","v":0},0,0,{"$f":"I9*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",{"$f":"'6.1'!E94","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D89,70%,1.9247,0.23155,0.7493,0.876598)-D89))","v":0},{"$f":"H89+NPV((1+FDN)*(1+$J$82)-1,I89:INDEX(I89:DC89,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",{"$f":"'6.1'!E95","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D90,70%,1.9247,0.23155,0.7493,0.876598)-D90))","v":0},{"$f":"H90+NPV((1+FDN)*(1+$J$82)-1,I90:INDEX(I90:DC90,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX11*(1+$J$82)^CX$84","v":0},0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",{"$f":"'6.1'!E96","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,ABS(LogLogistinis3PSkirstinys(D91,70%,2.1274,0.30981,0.73931,0.931093)-D91))","v":0},{"$f":"H91+NPV((1+FDN)*(1+$J$82)-1,I91:INDEX(I91:DC91,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM12*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",{"$f":"'6.1'!E97","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D92) * 200% - SQRT( (1-70%) * ABS(D92) * (200%-50%) * ABS(D92) * (200%-1) ) - ABS(D92)))","v":0},{"$f":"H92+NPV((1+FDN)*(1+$J$82)-1,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},{"$f":"H13*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",{"$f":"'6.1'!E98","v":0},{"$f":"ROUND(SUM(E94:E96),0)","v":0},{"$f":"H93+NPV((1+FDN)*(1+$J$82)-1,I93:INDEX(I93:DC93,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",{"$f":"'6.1'!E99","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D94),ABS(D94*50%))),0,NORMINV(70%,ABS(D94),ABS(D94*50%))-ABS(D94)))","v":0},{"$f":"H94+NPV((1+FDN)*(1+$J$82)-1,I94:INDEX(I94:DC94,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX15*(1+$J$82)^CX$84","v":0},0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",{"$f":"'6.1'!E100","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D95),ABS(D95*50%))),0,NORMINV(70%,ABS(D95),ABS(D95*50%))-ABS(D95)))","v":0},{"$f":"H95+NPV((1+FDN)*(1+$J$82)-1,I95:INDEX(I95:DC95,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM16*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B17","v":"C."},"Veiklos pajamos, iš viso",{"$f":"'6.1'!E101","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D96),ABS(D96*50%))),0,NORMINV(70%,ABS(D96),ABS(D96*50%))-ABS(D96)))","v":0},{"$f":"ROUND(SUM(F97:F99),0)","v":0},{"$f":"ROUND(SUM(G97:G99),0)","v":0},{"$f":"ROUND(SUM(H97:H99),0)","v":0},{"$f":"ROUND(SUM(I97:I99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM97:AM99),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY97:CY99),0)","v":0},{"$f":"ROUND(SUM(CZ97:CZ99),0)","v":0},{"$f":"ROUND(SUM(DA97:DA99),0)","v":0},{"$f":"ROUND(SUM(DB97:DB99),0)","v":0},{"$f":"ROUND(SUM(DC97:DC99),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",{"$f":"'6.1'!E102","v":0},{"$f":"ROUND(SUM(E98,E105),0)","v":0},{"$f":"H97+NPV((1+FDN)*(1+$J$82)-1,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},{"$f":"H18*(1+$J$82)^H$84","v":0},{"$f":"I18*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY18*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",{"$f":"'6.1'!E103","v":0},{"$f":"ROUND(SUM(E99:E104),0)","v":0},{"$f":"H98+NPV((1+FDN)*(1+$J$82)-1,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},{"$f":"H19*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",{"$f":"'6.1'!E104","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D99)*200%-SQRT((1-70%)*ABS(D99)*(200%-50%)*ABS(D99)*(200%-1)))-ABS(D99))","v":0},{"$f":"H99+NPV((1+FDN)*(1+$J$82)-1,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",{"$f":"'6.1'!E105","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D100)*200%-SQRT((1-70%)*ABS(D100)*(200%-50%)*ABS(D100)*(200%-1)))-ABS(D100))","v":0},{"$f":"ROUND(SUM(F101,F108),0)","v":0},{"$f":"ROUND(SUM(G101,G108),0)","v":0},{"$f":"ROUND(SUM(H101,H108),0)","v":0},{"$f":"ROUND(SUM(I101,I108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM101,AM108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY101,CY108),0)","v":0},{"$f":"ROUND(SUM(CZ101,CZ108),0)","v":0},{"$f":"ROUND(SUM(DA101,DA108),0)","v":0},{"$f":"ROUND(SUM(DB101,DB108),0)","v":0},{"$f":"ROUND(SUM(DC101,DC108),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",{"$f":"'6.1'!E106","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D101)*200%-SQRT((1-70%)*ABS(D101)*(200%-50%)*ABS(D101)*(200%-1)))-ABS(D101))","v":0},{"$f":"ROUND(SUM(F102:F107),0)","v":0},{"$f":"ROUND(SUM(G102:G107),0)","v":0},{"$f":"ROUND(SUM(H102:H107),0)","v":0},{"$f":"ROUND(SUM(I102:I107),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM102:AM107),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY102:CY107),0)","v":0},{"$f":"ROUND(SUM(CZ102:CZ107),0)","v":0},{"$f":"ROUND(SUM(DA102:DA107),0)","v":0},{"$f":"ROUND(SUM(DB102:DB107),0)","v":0},{"$f":"ROUND(SUM(DC102:DC107),0)","v":0}]
[null,"D.1.1.","Žaliavos",{"$f":"'6.1'!E107","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D102)*200%-SQRT((1-70%)*ABS(D102)*(200%-50%)*ABS(D102)*(200%-1)))-ABS(D102))","v":0},{"$f":"H102+NPV((1+FDN)*(1+$J$82)-1,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},{"$f":"H23*(1+$J$82)^H$84","v":0},{"$f":"I23*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM23*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY23*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B24","v":"D.1.2."},"Darbo užmokesčio išlaidos",{"$f":"'6.1'!E108","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D103)*200%-SQRT((1-70%)*ABS(D103)*(200%-50%)*ABS(D103)*(200%-1)))-ABS(D103))","v":0},{"$f":"H103+NPV((1+FDN)*(1+$J$82)-1,I103:INDEX(I103:DC103,PAL))","v":0},0,0,{"$f":"I24*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM24*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",{"$f":"'6.1'!E109","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D104)*200%-SQRT((1-70%)*ABS(D104)*(200%-50%)*ABS(D104)*(200%-1)))-ABS(D104))","v":0},{"$f":"H104+NPV((1+FDN)*(1+$J$82)-1,I104:INDEX(I104:DC104,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM25*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",{"$f":"'6.1'!E110","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,(ABS(D105)*200%-SQRT((1-70%)*ABS(D105)*(200%-50%)*ABS(D105)*(200%-1)))-ABS(D105))","v":0},{"$f":"H105+NPV((1+FDN)*(1+$J$82)-1,I105:INDEX(I105:DC105,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",{"$f":"'6.1'!E111","v":0},{"$f":"ROUND(SUM(E107,E109)-E108,0)","v":0},{"$f":"H106+NPV((1+FDN)*(1+$J$82)-1,I106:INDEX(I106:DC106,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM27*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",{"$f":"'6.1'!E112","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},{"$f":"H107+NPV((1+FDN)*(1+$J$82)-1,I107:INDEX(I107:DC107,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM28*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",{"$f":"'6.1'!E113","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},{"$f":"H108+NPV((1+FDN)*(1+$J$82)-1,I108:INDEX(I108:DC108,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM29*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30","v":"E."},"Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",{"$f":"'6.1'!E114","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D109<0,(( ABS(D109) * 200% - SQRT( (1-70%) * ABS(D109) * (200%-50%) * ABS(D109) * (200%-1) ) ) - ABS(D109))*(-1),( ABS(D109) * 200% - SQRT( (1-70%) * ABS(D109) * (200%-50%) * ABS(D109) * (200%-1) ) ) - ABS(D109)))","v":0},{"$f":"ROUND(SUM(F110,F112)-F111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM110,AM112)-AM111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY110,CY112)-CY111,0)","v":0},{"$f":"ROUND(SUM(CZ110,CZ112)-CZ111,0)","v":0},{"$f":"ROUND(SUM(DA110,DA112)-DA111,0)","v":0},{"$f":"ROUND(SUM(DB110,DB112)-DB111,0)","v":0},{"$f":"ROUND(SUM(DC110,DC112)-DC111,0)","v":0}]
[null,"E.1.","Bendra importo/pirkimo PVM suma",{"$f":"'6.1'!E115","v":0},{"$f":"ROUND(SUM(E93)-SUM(E91,E98),0)","v":0},{"$f":"H110+NPV((1+FDN)*(1+$J$82)-1,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},{"$f":"SUMPRODUCT(H87:H94,Pirkimo_PVM)+SUMPRODUCT(H102:H107,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(I87:I94,Pirkimo_PVM)+SUMPRODUCT(I102:I107,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AM87:AM94,Pirkimo_PVM)+SUMPRODUCT(AM102:AM107,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY87:CY94,Pirkimo_PVM)+SUMPRODUCT(CY102:CY107,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CZ87:CZ94,Pirkimo_PVM)+SUMPRODUCT(CZ102:CZ107,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DA87:DA94,Pirkimo_PVM)+SUMPRODUCT(DA102:DA107,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DB87:DB94,Pirkimo_PVM)+SUMPRODUCT(DB102:DB107,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DC87:DC94,Pirkimo_PVM)+SUMPRODUCT(DC102:DC107,Pirkimo_PVM_II)","v":0}]
[null,"E.2.","Bendra pardavimo PVM suma",{"$f":"'6.1'!E116","v":0},{"$f":"SUM(E112,E117,E120)","v":0},{"$f":"H111+NPV((1+FDN)*(1+$J$82)-1,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},{"$f":"SUMPRODUCT(H97:H98,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(I97:I98,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AM97:AM98,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY97:CY98,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CZ97:CZ98,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DA97:DA98,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DB97:DB98,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DC97:DC98,Pardavimo_PVM)","v":0}]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",{"$f":"'6.1'!E117","v":0},{"$f":"ROUND(SUM(E113:E116),0)","v":0},{"$f":"H112+NPV((1+FDN)*(1+$J$82)-1,I112:INDEX(I112:DC112,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":0},{"$f":"H33*(1+$J$82)^H$84","v":0},{"$f":"I33*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM33*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY33*(1+$J$82)^CY$84","v":0},{"$f":"CZ33*(1+$J$82)^CZ$84","v":0},{"$f":"DA33*(1+$J$82)^DA$84","v":0},{"$f":"DB33*(1+$J$82)^DB$84","v":0},{"$f":"DC33*(1+$J$82)^DC$84","v":0}]
[null,"F.","Grynosios veiklos pajamos",{"$f":"'6.1'!E118","v":0},{"$f":" IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D113<0,(( ABS(D113) * 200% - SQRT( (1-70%) * ABS(D113) * (200%-50%) * ABS(D113) * (200%-1) ) ) - ABS(D113))*(-1),( ABS(D113) * 200% - SQRT( (1-70%) * ABS(D113) * (200%-50%) * ABS(D113) * (200%-1) ) ) - ABS(D113)))","v":0},{"$f":"ROUND(SUM(F96)-SUM(F94,F101),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM96)-SUM(AM94,AM101),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY96)-SUM(CY94,CY101),0)","v":0},{"$f":"ROUND(SUM(CZ96)-SUM(CZ94,CZ101),0)","v":0},{"$f":"ROUND(SUM(DA96)-SUM(DA94,DA101),0)","v":0},{"$f":"ROUND(SUM(DB96)-SUM(DB94,DB101),0)","v":0},{"$f":"ROUND(SUM(DC96)-SUM(DC94,DC101),0)","v":0}]
[null,"G. ","Finansavimas, iš viso",{"$f":"'6.1'!E119","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D114<0,(( ABS(D114) * 200% - SQRT( (1-70%) * ABS(D114) * (200%-50%) * ABS(D114) * (200%-1) ) ) - ABS(D114))*(-1),( ABS(D114) * 200% - SQRT( (1-70%) * ABS(D114) * (200%-50%) * ABS(D114) * (200%-1) ) ) - ABS(D114)))","v":0},{"$f":"SUM(F115,F120,F123)","v":0},{"$f":"SUM(G115,G120,G123)","v":0},{"$f":"SUM(H115,H120,H123)","v":0},{"$f":"SUM(I115,I120,I123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM115,AM120,AM123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY115,CY120,CY123)","v":0},{"$f":"SUM(CZ115,CZ120,CZ123)","v":0},{"$f":"SUM(DA115,DA120,DA123)","v":0},{"$f":"SUM(DB115,DB120,DB123)","v":0},{"$f":"SUM(DC115,DC120,DC123)","v":0}]
[null,"G.1.","Prašomas finansavimas",{"$f":"'6.1'!E120","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D115<0,(( ABS(D115) * 200% - SQRT( (1-70%) * ABS(D115) * (200%-50%) * ABS(D115) * (200%-1) ) ) - ABS(D115))*(-1),( ABS(D115) * 200% - SQRT( (1-70%) * ABS(D115) * (200%-50%) * ABS(D115) * (200%-1) ) ) - ABS(D115)))","v":0},{"$f":"ROUND(SUM(F116:F119),0)","v":0},{"$f":"ROUND(SUM(G116:G119),0)","v":0},{"$f":"ROUND(SUM(H116:H119),0)","v":0},{"$f":"ROUND(SUM(I116:I119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM116:AM119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY116:CY119),0)","v":0},{"$f":"ROUND(SUM(CZ116:CZ119),0)","v":0},{"$f":"ROUND(SUM(DA116:DA119),0)","v":0},{"$f":"ROUND(SUM(DB116:DB119),0)","v":0},{"$f":"ROUND(SUM(DC116:DC119),0)","v":0}]
[null,"G.1.1.","ES struktūrinės paramos lėšos",{"$f":"'6.1'!E121","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D116<0,(( ABS(D116) * 200% - SQRT( (1-70%) * ABS(D116) * (200%-50%) * ABS(D116) * (200%-1) ) ) - ABS(D116))*(-1),( ABS(D116) * 200% - SQRT( (1-70%) * ABS(D116) * (200%-50%) * ABS(D116) * (200%-1) ) ) - ABS(D116)))","v":0},{"$f":"H116+NPV((1+FDN)*(1+$J$82)-1,I116:INDEX(I116:DC116,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":0},{"$f":"H37*(1+$J$82)^H$84","v":0},{"$f":"I37*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM37*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY37*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",{"$f":"'6.1'!E122","v":0},{"$f":"ROUND(SUM(E118:E119),0)","v":0},{"$f":"H117+NPV((1+FDN)*(1+$J$82)-1,I117:INDEX(I117:DC117,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":0},{"$f":"H38*(1+$J$82)^H$84","v":0},{"$f":"I38*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM38*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",{"$f":"'6.1'!E123","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D118<0,(( ABS(D118) * 200% - SQRT( (1-70%) * ABS(D118) * (200%-50%) * ABS(D118) * (200%-1) ) ) - ABS(D118))*(-1),( ABS(D118) * 200% - SQRT( (1-70%) * ABS(D118) * (200%-50%) * ABS(D118) * (200%-1) ) ) - ABS(D118)))","v":0},{"$f":"H118+NPV((1+FDN)*(1+$J$82)-1,I118:INDEX(I118:DC118,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":0},{"$f":"H39*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM39*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",{"$f":"'6.1'!E124","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D119<0,(( ABS(D119) * 200% - SQRT( (1-70%) * ABS(D119) * (200%-50%) * ABS(D119) * (200%-1) ) ) - ABS(D119))*(-1),( ABS(D119) * 200% - SQRT( (1-70%) * ABS(D119) * (200%-50%) * ABS(D119) * (200%-1) ) ) - ABS(D119)))","v":0},{"$f":"H119+NPV((1+FDN)*(1+$J$82)-1,I119:INDEX(I119:DC119,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":0},{"$f":"H40*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"G.2."},"Viešųjų ir privačiųjų šaltinių lėšos",{"$f":"'6.1'!E125","v":0},{"$f":"ROUND(SUM(E121)-SUM(E122),0)","v":0},{"$f":"ROUND(SUM(F121:F122),0)","v":0},{"$f":"ROUND(SUM(G121:G122),0)","v":0},{"$f":"ROUND(SUM(H121:H122),0)","v":0},{"$f":"ROUND(SUM(I121:I122),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM121:AM122),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY121:CY122),0)","v":0},{"$f":"ROUND(SUM(CZ121:CZ122),0)","v":0},{"$f":"ROUND(SUM(DA121:DA122),0)","v":0},{"$f":"ROUND(SUM(DB121:DB122),0)","v":0},{"$f":"ROUND(SUM(DC121:DC122),0)","v":0}]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",{"$f":"'6.1'!E126","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D121<0,(( ABS(D121) * 200% - SQRT( (1-70%) * ABS(D121) * (200%-50%) * ABS(D121) * (200%-1) ) ) - ABS(D121))*(-1),( ABS(D121) * 200% - SQRT( (1-70%) * ABS(D121) * (200%-50%) * ABS(D121) * (200%-1) ) ) - ABS(D121)))","v":0},{"$f":"H121+NPV((1+FDN)*(1+$J$82)-1,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},{"$f":"H42*(1+$J$82)^H$84","v":0},{"$f":"I42*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM42*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY42*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",{"$f":"'6.1'!E127","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(D122<0,(( ABS(D122) * 200% - SQRT( (1-70%) * ABS(D122) * (200%-50%) * ABS(D122) * (200%-1) ) ) - ABS(D122))*(-1),( ABS(D122) * 200% - SQRT( (1-70%) * ABS(D122) * (200%-50%) * ABS(D122) * (200%-1) ) ) - ABS(D122)))","v":0},{"$f":"H122+NPV((1+FDN)*(1+$J$82)-1,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},{"$f":"H43*(1+$J$82)^H$84","v":0},{"$f":"I43*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM43*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",{"$f":"'6.1'!E128","v":0},{"$f":"SUM(E124)-SUM(E132)","v":0},{"$f":"ROUND(SUM(F124)-SUM(F125),0)","v":0},{"$f":"ROUND(SUM(G124)-SUM(G125),0)","v":0},{"$f":"ROUND(SUM(H124)-SUM(H125),0)","v":0},{"$f":"ROUND(SUM(I124)-SUM(I125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM124)-SUM(AM125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY124)-SUM(CY125),0)","v":0},{"$f":"ROUND(SUM(CZ124)-SUM(CZ125),0)","v":0},{"$f":"ROUND(SUM(DA124)-SUM(DA125),0)","v":0},{"$f":"ROUND(SUM(DB124)-SUM(DB125),0)","v":0},{"$f":"ROUND(SUM(DC124)-SUM(DC125),0)","v":0}]
[null,"G.3.1.","Paskolos",{"$f":"'6.1'!E129","v":0},{"$f":"ROUND(SUM(E125:E131),0)","v":0},{"$f":"H124+NPV((1+FDN)*(1+$J$82)-1,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},{"$f":"H45*(1+$J$82)^H$84","v":0},{"$f":"I45*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY45*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",{"$f":"'6.1'!E130","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D125),ABS(D125*50%))),0,NORMINV(70%,ABS(D125),ABS(D125*50%))-ABS(D125)))","v":0},{"$f":"H125+NPV((1+FDN)*(1+$J$82)-1,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},{"$f":"H46*(1+$J$82)^H$84","v":0},{"$f":"I46*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM46*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",{"$f":"'6.1'!E131","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D126),ABS(D126*50%))),0,NORMINV(70%,ABS(D126),ABS(D126*50%))-ABS(D126)))","v":0},{"$f":"SUM(F127)-SUM(F135)","v":0},{"$f":"SUM(G127)-SUM(G135)","v":0},{"$f":"SUM(H127)-SUM(H135)","v":0},{"$f":"SUM(I127)-SUM(I135)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R127)-SUM(R135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM127)-SUM(AM135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY127)-SUM(CY135)","v":0},{"$f":"SUM(CZ127)-SUM(CZ135)","v":0},{"$f":"SUM(DA127)-SUM(DA135)","v":0},{"$f":"SUM(DB127)-SUM(DB135)","v":0},{"$f":"SUM(DC127)-SUM(DC135)","v":0}]
[null,"H.1.","SE nauda",{"$f":"'6.1'!E132","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D127),ABS(D127*50%))),0,NORMINV(70%,ABS(D127),ABS(D127*50%))-ABS(D127)))","v":0},{"$f":"ROUND(SUM(F128:F134),0)","v":0},{"$f":"ROUND(SUM(G128:G134),0)","v":0},{"$f":"ROUND(SUM(H128:H134),0)","v":0},{"$f":"ROUND(SUM(I128:I134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM128:AM134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY128:CY134),0)","v":0},{"$f":"ROUND(SUM(CZ128:CZ134),0)","v":0},{"$f":"ROUND(SUM(DA128:DA134),0)","v":0},{"$f":"ROUND(SUM(DB128:DB134),0)","v":0},{"$f":"ROUND(SUM(DC128:DC134),0)","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E133","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D128),ABS(D128*50%))),0,NORMINV(70%,ABS(D128),ABS(D128*50%))-ABS(D128)))","v":0},{"$f":"H128+NPV((1+FDN)*(1+$J$82)-1,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},{"$f":"H49*(1+$J$82)^H$84","v":0},{"$f":"I49*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY49*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B50","v":"H.1.2."},"bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E134","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D129),ABS(D129*50%))),0,NORMINV(70%,ABS(D129),ABS(D129*50%))-ABS(D129)))","v":0},{"$f":"H129+NPV((1+FDN)*(1+$J$82)-1,I129:INDEX(I129:DC129,PAL))","v":0},0,0,{"$f":"I50*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM50*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E135","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D130),ABS(D130*50%))),0,NORMINV(70%,ABS(D130),ABS(D130*50%))-ABS(D130)))","v":0},{"$f":"H130+NPV((1+FDN)*(1+$J$82)-1,I130:INDEX(I130:DC130,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM51*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E136","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D131),ABS(D131*50%))),0,NORMINV(70%,ABS(D131),ABS(D131*50%))-ABS(D131)))","v":0},{"$f":"H131+NPV((1+FDN)*(1+$J$82)-1,I131:INDEX(I131:DC131,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E137","v":0},{"$f":"ROUND(SUM(E133:E135),0)","v":0},{"$f":"H132+NPV((1+FDN)*(1+$J$82)-1,I132:INDEX(I132:DC132,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM53*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E138","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D133),ABS(D133*50%))),0,NORMINV(70%,ABS(D133),ABS(D133*50%))-ABS(D133)))","v":0},{"$f":"H133+NPV((1+FDN)*(1+$J$82)-1,I133:INDEX(I133:DC133,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",{"$f":"'6.1'!E139","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D134),ABS(D134*50%))),0,NORMINV(70%,ABS(D134),ABS(D134*50%))-ABS(D134)))","v":0},{"$f":"H134+NPV((1+FDN)*(1+$J$82)-1,I134:INDEX(I134:DC134,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM55*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B56","v":"H.2."},"SE žala",{"$f":"'6.1'!E140","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",0,IF(ISERROR(NORMINV(70%,ABS(D135),ABS(D135*50%))),0,NORMINV(70%,ABS(D135),ABS(D135*50%))-ABS(D135)))","v":0},{"$f":"ROUND(SUM(F136:F138),0)","v":0},{"$f":"ROUND(SUM(G136:G138),0)","v":0},{"$f":"ROUND(SUM(H136:H138),0)","v":0},{"$f":"ROUND(SUM(I136:I138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AM136:AM138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY136:CY138),0)","v":0},{"$f":"ROUND(SUM(CZ136:CZ138),0)","v":0},{"$f":"ROUND(SUM(DA136:DA138),0)","v":0},{"$f":"ROUND(SUM(DB136:DB138),0)","v":0},{"$f":"ROUND(SUM(DC136:DC138),0)","v":0}]
[null,{"$f":"B57","v":"H.2.1."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'6.1'!E141","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D136),ABS(D136*50%))),0,NORMINV(70%,ABS(D136),ABS(D136*50%))-ABS(D136))","v":0},{"$f":"H136+NPV((1+FDN)*(1+$J$82)-1,I136:INDEX(I136:DC136,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":0},{"$f":"H57*(1+$J$82)^H$84","v":0},{"$f":"I57*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM57*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY57*(1+$J$82)^CY$84","v":0},0,0,0,0]
[null,{"$f":"B58","v":"H.2.2."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'6.1'!E142","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D137),ABS(D137*50%))),0,NORMINV(70%,ABS(D137),ABS(D137*50%))-ABS(D137))","v":0},{"$f":"H137+NPV((1+FDN)*(1+$J$82)-1,I137:INDEX(I137:DC137,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H137:$DC137)","v":0},{"$f":"H58*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM58*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B59","v":"H.2.3."},"bendra SE žalos komponеntų finansinė išraiška",{"$f":"'6.1'!E143","v":0},{"$f":"IF(ISERROR(NORMINV(70%,ABS(D138),ABS(D138*50%))),0,NORMINV(70%,ABS(D138),ABS(D138*50%))-ABS(D138))","v":0},{"$f":"H138+NPV((1+FDN)*(1+$J$82)-1,I138:INDEX(I138:DC138,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM59*(1+$J$82)^AM$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"(GDV)","(nominali vertė)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H142+NPV((1+FDN)*(1+$J$82)-1,I142:INDEX(I142:DC142,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H142:$DC142)","v":0},{"$f":"IF(H141<=PAL,SUM(H86,H95,H96,H100),0)","v":0},{"$f":"IF(I141<=PAL,SUM(I86,I95,I96,I100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$DC$62,\"<=\"&PAL,$H143:$DC143)","v":0},"-",{"$f":"IF(H141<=PAL,H142/(1+FDN)^H141,0)","v":0},{"$f":"IF(I141<=PAL,I142/(1+FDN)^I141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Rizikų grupės pavadinimas","Rizikų nominali vertė","Biudžeto eilutės, įtakojamos rizikų grupės"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(G91:G92)","v":0},"A.5., A.6."]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(G87:G89)","v":0},"A.1., A.2., A.3."]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(G90)","v":0},"A.4."]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(G93)","v":0},"A.7."]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(G108)","v":0},"D.2."]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(G102:G107)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6."]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(G97:G99)","v":0},"C.1., C.2., C.3."]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(G94:G95)","v":0},"A.8., B."]
[]
[null,"Papildomi skaičiavimai rizikoms/rodikliams"]
[null,{"$f":"B5","v":"Įgyvendinimo metai"},null,{"$f":"D5","v":"(biudžeto eilutės realiai suma)"},{"$f":"E5","v":"Biudžeto eilutės rizikos įvertis"},"(rizikos įverčio vertė, iš viso)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Pinigų srautų eilutė / Kalendoriniai metai",null,null,null,"(GDV)","(reali vertė)",{"$f":"IF(Veiklu_pradzia=DATE(YEAR(Veiklu_pradzia)-1,12,31)+1,YEAR(Veiklu_pradzia)-1,YEAR(Veiklu_pradzia))","v":2025},{"$f":"H160+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":"AN160+1","v":2058},2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BT160+1","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,"A.",{"$f":"C7","v":"Alternatyvos investicijos, iš viso"},0,{"$f":"SUM(E162:E169)","v":0},{"$f":"ROUND(SUM(F162:F169),0)","v":0},{"$f":"ROUND(SUM(G162:G169),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.1.",{"$f":"C8","v":"Žemė"},0,{"$f":"ABS(LogLogistinis3PSkirstinys(D162,70%,2.1121,0.30732,0.74111,0.9299)-D162)","v":0},{"$f":"H162+NPV(FDN,I162:INDEX(I162:DC162,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H162:$DC162)","v":0},{"$f":"IF( ISERROR( '6.1'!F8/'6.1'!$E8 * $E162),0, '6.1'!F8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!G8/'6.1'!$E8 * $E162),0, '6.1'!G8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!H8/'6.1'!$E8 * $E162),0, '6.1'!H8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!I8/'6.1'!$E8 * $E162),0, '6.1'!I8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!J8/'6.1'!$E8 * $E162),0, '6.1'!J8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!K8/'6.1'!$E8 * $E162),0, '6.1'!K8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!L8/'6.1'!$E8 * $E162),0, '6.1'!L8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!M8/'6.1'!$E8 * $E162),0, '6.1'!M8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!N8/'6.1'!$E8 * $E162),0, '6.1'!N8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!O8/'6.1'!$E8 * $E162),0, '6.1'!O8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!P8/'6.1'!$E8 * $E162),0, '6.1'!P8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q8/'6.1'!$E8 * $E162),0, '6.1'!Q8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!R8/'6.1'!$E8 * $E162),0, '6.1'!R8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!S8/'6.1'!$E8 * $E162),0, '6.1'!S8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!T8/'6.1'!$E8 * $E162),0, '6.1'!T8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!U8/'6.1'!$E8 * $E162),0, '6.1'!U8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!V8/'6.1'!$E8 * $E162),0, '6.1'!V8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!W8/'6.1'!$E8 * $E162),0, '6.1'!W8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!X8/'6.1'!$E8 * $E162),0, '6.1'!X8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y8/'6.1'!$E8 * $E162),0, '6.1'!Y8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z8/'6.1'!$E8 * $E162),0, '6.1'!Z8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA8/'6.1'!$E8 * $E162),0, '6.1'!AA8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB8/'6.1'!$E8 * $E162),0, '6.1'!AB8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC8/'6.1'!$E8 * $E162),0, '6.1'!AC8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD8/'6.1'!$E8 * $E162),0, '6.1'!AD8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE8/'6.1'!$E8 * $E162),0, '6.1'!AE8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF8/'6.1'!$E8 * $E162),0, '6.1'!AF8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG8/'6.1'!$E8 * $E162),0, '6.1'!AG8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH8/'6.1'!$E8 * $E162),0, '6.1'!AH8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI8/'6.1'!$E8 * $E162),0, '6.1'!AI8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ8/'6.1'!$E8 * $E162),0, '6.1'!AJ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK8/'6.1'!$E8 * $E162),0, '6.1'!AK8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL8/'6.1'!$E8 * $E162),0, '6.1'!AL8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM8/'6.1'!$E8 * $E162),0, '6.1'!AM8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN8/'6.1'!$E8 * $E162),0, '6.1'!AN8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO8/'6.1'!$E8 * $E162),0, '6.1'!AO8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP8/'6.1'!$E8 * $E162),0, '6.1'!AP8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ8/'6.1'!$E8 * $E162),0, '6.1'!AQ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR8/'6.1'!$E8 * $E162),0, '6.1'!AR8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS8/'6.1'!$E8 * $E162),0, '6.1'!AS8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT8/'6.1'!$E8 * $E162),0, '6.1'!AT8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU8/'6.1'!$E8 * $E162),0, '6.1'!AU8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV8/'6.1'!$E8 * $E162),0, '6.1'!AV8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW8/'6.1'!$E8 * $E162),0, '6.1'!AW8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX8/'6.1'!$E8 * $E162),0, '6.1'!AX8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY8/'6.1'!$E8 * $E162),0, '6.1'!AY8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ8/'6.1'!$E8 * $E162),0, '6.1'!AZ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA8/'6.1'!$E8 * $E162),0, '6.1'!BA8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB8/'6.1'!$E8 * $E162),0, '6.1'!BB8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC8/'6.1'!$E8 * $E162),0, '6.1'!BC8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD8/'6.1'!$E8 * $E162),0, '6.1'!BD8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE8/'6.1'!$E8 * $E162),0, '6.1'!BE8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF8/'6.1'!$E8 * $E162),0, '6.1'!BF8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG8/'6.1'!$E8 * $E162),0, '6.1'!BG8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH8/'6.1'!$E8 * $E162),0, '6.1'!BH8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI8/'6.1'!$E8 * $E162),0, '6.1'!BI8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ8/'6.1'!$E8 * $E162),0, '6.1'!BJ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK8/'6.1'!$E8 * $E162),0, '6.1'!BK8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL8/'6.1'!$E8 * $E162),0, '6.1'!BL8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM8/'6.1'!$E8 * $E162),0, '6.1'!BM8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN8/'6.1'!$E8 * $E162),0, '6.1'!BN8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO8/'6.1'!$E8 * $E162),0, '6.1'!BO8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP8/'6.1'!$E8 * $E162),0, '6.1'!BP8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ8/'6.1'!$E8 * $E162),0, '6.1'!BQ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR8/'6.1'!$E8 * $E162),0, '6.1'!BR8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS8/'6.1'!$E8 * $E162),0, '6.1'!BS8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT8/'6.1'!$E8 * $E162),0, '6.1'!BT8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU8/'6.1'!$E8 * $E162),0, '6.1'!BU8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV8/'6.1'!$E8 * $E162),0, '6.1'!BV8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW8/'6.1'!$E8 * $E162),0, '6.1'!BW8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX8/'6.1'!$E8 * $E162),0, '6.1'!BX8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY8/'6.1'!$E8 * $E162),0, '6.1'!BY8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ8/'6.1'!$E8 * $E162),0, '6.1'!BZ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA8/'6.1'!$E8 * $E162),0, '6.1'!CA8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB8/'6.1'!$E8 * $E162),0, '6.1'!CB8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC8/'6.1'!$E8 * $E162),0, '6.1'!CC8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD8/'6.1'!$E8 * $E162),0, '6.1'!CD8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE8/'6.1'!$E8 * $E162),0, '6.1'!CE8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF8/'6.1'!$E8 * $E162),0, '6.1'!CF8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG8/'6.1'!$E8 * $E162),0, '6.1'!CG8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH8/'6.1'!$E8 * $E162),0, '6.1'!CH8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI8/'6.1'!$E8 * $E162),0, '6.1'!CI8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ8/'6.1'!$E8 * $E162),0, '6.1'!CJ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK8/'6.1'!$E8 * $E162),0, '6.1'!CK8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL8/'6.1'!$E8 * $E162),0, '6.1'!CL8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM8/'6.1'!$E8 * $E162),0, '6.1'!CM8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN8/'6.1'!$E8 * $E162),0, '6.1'!CN8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO8/'6.1'!$E8 * $E162),0, '6.1'!CO8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP8/'6.1'!$E8 * $E162),0, '6.1'!CP8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ8/'6.1'!$E8 * $E162),0, '6.1'!CQ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR8/'6.1'!$E8 * $E162),0, '6.1'!CR8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS8/'6.1'!$E8 * $E162),0, '6.1'!CS8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT8/'6.1'!$E8 * $E162),0, '6.1'!CT8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU8/'6.1'!$E8 * $E162),0, '6.1'!CU8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV8/'6.1'!$E8 * $E162),0, '6.1'!CV8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW8/'6.1'!$E8 * $E162),0, '6.1'!CW8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX8/'6.1'!$E8 * $E162),0, '6.1'!CX8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY8/'6.1'!$E8 * $E162),0, '6.1'!CY8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ8/'6.1'!$E8 * $E162),0, '6.1'!CZ8/'6.1'!$E8* $E162 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA8/'6.1'!$E8 * $E162),0, '6.1'!DA8/'6.1'!$E8* $E162 )","v":0}]
[null,"A.2.","Nekilnojamasis turtas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D163,70%,2.1121,0.30732,0.74111,0.9299)-D163)","v":0},{"$f":"H163+NPV(FDN,I163:INDEX(I163:DC163,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F9/'6.1'!$E9 * $E163),0, '6.1'!F9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!G9/'6.1'!$E9 * $E163),0, '6.1'!G9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!H9/'6.1'!$E9 * $E163),0, '6.1'!H9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!I9/'6.1'!$E9 * $E163),0, '6.1'!I9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!J9/'6.1'!$E9 * $E163),0, '6.1'!J9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!K9/'6.1'!$E9 * $E163),0, '6.1'!K9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!L9/'6.1'!$E9 * $E163),0, '6.1'!L9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!M9/'6.1'!$E9 * $E163),0, '6.1'!M9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!N9/'6.1'!$E9 * $E163),0, '6.1'!N9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!O9/'6.1'!$E9 * $E163),0, '6.1'!O9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!P9/'6.1'!$E9 * $E163),0, '6.1'!P9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q9/'6.1'!$E9 * $E163),0, '6.1'!Q9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!R9/'6.1'!$E9 * $E163),0, '6.1'!R9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!S9/'6.1'!$E9 * $E163),0, '6.1'!S9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!T9/'6.1'!$E9 * $E163),0, '6.1'!T9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!U9/'6.1'!$E9 * $E163),0, '6.1'!U9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!V9/'6.1'!$E9 * $E163),0, '6.1'!V9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!W9/'6.1'!$E9 * $E163),0, '6.1'!W9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!X9/'6.1'!$E9 * $E163),0, '6.1'!X9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y9/'6.1'!$E9 * $E163),0, '6.1'!Y9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z9/'6.1'!$E9 * $E163),0, '6.1'!Z9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA9/'6.1'!$E9 * $E163),0, '6.1'!AA9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB9/'6.1'!$E9 * $E163),0, '6.1'!AB9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC9/'6.1'!$E9 * $E163),0, '6.1'!AC9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD9/'6.1'!$E9 * $E163),0, '6.1'!AD9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE9/'6.1'!$E9 * $E163),0, '6.1'!AE9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF9/'6.1'!$E9 * $E163),0, '6.1'!AF9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG9/'6.1'!$E9 * $E163),0, '6.1'!AG9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH9/'6.1'!$E9 * $E163),0, '6.1'!AH9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI9/'6.1'!$E9 * $E163),0, '6.1'!AI9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ9/'6.1'!$E9 * $E163),0, '6.1'!AJ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK9/'6.1'!$E9 * $E163),0, '6.1'!AK9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL9/'6.1'!$E9 * $E163),0, '6.1'!AL9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM9/'6.1'!$E9 * $E163),0, '6.1'!AM9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN9/'6.1'!$E9 * $E163),0, '6.1'!AN9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO9/'6.1'!$E9 * $E163),0, '6.1'!AO9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP9/'6.1'!$E9 * $E163),0, '6.1'!AP9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ9/'6.1'!$E9 * $E163),0, '6.1'!AQ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR9/'6.1'!$E9 * $E163),0, '6.1'!AR9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS9/'6.1'!$E9 * $E163),0, '6.1'!AS9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT9/'6.1'!$E9 * $E163),0, '6.1'!AT9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU9/'6.1'!$E9 * $E163),0, '6.1'!AU9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV9/'6.1'!$E9 * $E163),0, '6.1'!AV9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW9/'6.1'!$E9 * $E163),0, '6.1'!AW9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX9/'6.1'!$E9 * $E163),0, '6.1'!AX9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY9/'6.1'!$E9 * $E163),0, '6.1'!AY9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ9/'6.1'!$E9 * $E163),0, '6.1'!AZ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA9/'6.1'!$E9 * $E163),0, '6.1'!BA9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB9/'6.1'!$E9 * $E163),0, '6.1'!BB9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC9/'6.1'!$E9 * $E163),0, '6.1'!BC9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD9/'6.1'!$E9 * $E163),0, '6.1'!BD9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE9/'6.1'!$E9 * $E163),0, '6.1'!BE9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF9/'6.1'!$E9 * $E163),0, '6.1'!BF9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG9/'6.1'!$E9 * $E163),0, '6.1'!BG9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH9/'6.1'!$E9 * $E163),0, '6.1'!BH9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI9/'6.1'!$E9 * $E163),0, '6.1'!BI9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ9/'6.1'!$E9 * $E163),0, '6.1'!BJ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK9/'6.1'!$E9 * $E163),0, '6.1'!BK9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL9/'6.1'!$E9 * $E163),0, '6.1'!BL9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM9/'6.1'!$E9 * $E163),0, '6.1'!BM9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN9/'6.1'!$E9 * $E163),0, '6.1'!BN9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO9/'6.1'!$E9 * $E163),0, '6.1'!BO9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP9/'6.1'!$E9 * $E163),0, '6.1'!BP9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ9/'6.1'!$E9 * $E163),0, '6.1'!BQ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR9/'6.1'!$E9 * $E163),0, '6.1'!BR9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS9/'6.1'!$E9 * $E163),0, '6.1'!BS9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT9/'6.1'!$E9 * $E163),0, '6.1'!BT9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU9/'6.1'!$E9 * $E163),0, '6.1'!BU9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV9/'6.1'!$E9 * $E163),0, '6.1'!BV9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW9/'6.1'!$E9 * $E163),0, '6.1'!BW9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX9/'6.1'!$E9 * $E163),0, '6.1'!BX9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY9/'6.1'!$E9 * $E163),0, '6.1'!BY9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ9/'6.1'!$E9 * $E163),0, '6.1'!BZ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA9/'6.1'!$E9 * $E163),0, '6.1'!CA9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB9/'6.1'!$E9 * $E163),0, '6.1'!CB9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC9/'6.1'!$E9 * $E163),0, '6.1'!CC9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD9/'6.1'!$E9 * $E163),0, '6.1'!CD9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE9/'6.1'!$E9 * $E163),0, '6.1'!CE9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF9/'6.1'!$E9 * $E163),0, '6.1'!CF9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG9/'6.1'!$E9 * $E163),0, '6.1'!CG9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH9/'6.1'!$E9 * $E163),0, '6.1'!CH9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI9/'6.1'!$E9 * $E163),0, '6.1'!CI9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ9/'6.1'!$E9 * $E163),0, '6.1'!CJ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK9/'6.1'!$E9 * $E163),0, '6.1'!CK9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL9/'6.1'!$E9 * $E163),0, '6.1'!CL9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM9/'6.1'!$E9 * $E163),0, '6.1'!CM9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN9/'6.1'!$E9 * $E163),0, '6.1'!CN9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO9/'6.1'!$E9 * $E163),0, '6.1'!CO9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP9/'6.1'!$E9 * $E163),0, '6.1'!CP9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ9/'6.1'!$E9 * $E163),0, '6.1'!CQ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR9/'6.1'!$E9 * $E163),0, '6.1'!CR9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS9/'6.1'!$E9 * $E163),0, '6.1'!CS9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT9/'6.1'!$E9 * $E163),0, '6.1'!CT9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU9/'6.1'!$E9 * $E163),0, '6.1'!CU9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV9/'6.1'!$E9 * $E163),0, '6.1'!CV9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW9/'6.1'!$E9 * $E163),0, '6.1'!CW9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX9/'6.1'!$E9 * $E163),0, '6.1'!CX9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY9/'6.1'!$E9 * $E163),0, '6.1'!CY9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ9/'6.1'!$E9 * $E163),0, '6.1'!CZ9/'6.1'!$E9* $E163 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA9/'6.1'!$E9 * $E163),0, '6.1'!DA9/'6.1'!$E9* $E163 )","v":0}]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D164,70%,1.9673,0.32927,0.74202,0.92827)-D164)","v":0},{"$f":"H164+NPV(FDN,I164:INDEX(I164:DC164,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F10/'6.1'!$E10 * $E164),0, '6.1'!F10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!G10/'6.1'!$E10 * $E164),0, '6.1'!G10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!H10/'6.1'!$E10 * $E164),0, '6.1'!H10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!I10/'6.1'!$E10 * $E164),0, '6.1'!I10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!J10/'6.1'!$E10 * $E164),0, '6.1'!J10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!K10/'6.1'!$E10 * $E164),0, '6.1'!K10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!L10/'6.1'!$E10 * $E164),0, '6.1'!L10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!M10/'6.1'!$E10 * $E164),0, '6.1'!M10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!N10/'6.1'!$E10 * $E164),0, '6.1'!N10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!O10/'6.1'!$E10 * $E164),0, '6.1'!O10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!P10/'6.1'!$E10 * $E164),0, '6.1'!P10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q10/'6.1'!$E10 * $E164),0, '6.1'!Q10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!R10/'6.1'!$E10 * $E164),0, '6.1'!R10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!S10/'6.1'!$E10 * $E164),0, '6.1'!S10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!T10/'6.1'!$E10 * $E164),0, '6.1'!T10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!U10/'6.1'!$E10 * $E164),0, '6.1'!U10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!V10/'6.1'!$E10 * $E164),0, '6.1'!V10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!W10/'6.1'!$E10 * $E164),0, '6.1'!W10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!X10/'6.1'!$E10 * $E164),0, '6.1'!X10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y10/'6.1'!$E10 * $E164),0, '6.1'!Y10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z10/'6.1'!$E10 * $E164),0, '6.1'!Z10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA10/'6.1'!$E10 * $E164),0, '6.1'!AA10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB10/'6.1'!$E10 * $E164),0, '6.1'!AB10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC10/'6.1'!$E10 * $E164),0, '6.1'!AC10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD10/'6.1'!$E10 * $E164),0, '6.1'!AD10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE10/'6.1'!$E10 * $E164),0, '6.1'!AE10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF10/'6.1'!$E10 * $E164),0, '6.1'!AF10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG10/'6.1'!$E10 * $E164),0, '6.1'!AG10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH10/'6.1'!$E10 * $E164),0, '6.1'!AH10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI10/'6.1'!$E10 * $E164),0, '6.1'!AI10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ10/'6.1'!$E10 * $E164),0, '6.1'!AJ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK10/'6.1'!$E10 * $E164),0, '6.1'!AK10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL10/'6.1'!$E10 * $E164),0, '6.1'!AL10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM10/'6.1'!$E10 * $E164),0, '6.1'!AM10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN10/'6.1'!$E10 * $E164),0, '6.1'!AN10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO10/'6.1'!$E10 * $E164),0, '6.1'!AO10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP10/'6.1'!$E10 * $E164),0, '6.1'!AP10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ10/'6.1'!$E10 * $E164),0, '6.1'!AQ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR10/'6.1'!$E10 * $E164),0, '6.1'!AR10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS10/'6.1'!$E10 * $E164),0, '6.1'!AS10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT10/'6.1'!$E10 * $E164),0, '6.1'!AT10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU10/'6.1'!$E10 * $E164),0, '6.1'!AU10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV10/'6.1'!$E10 * $E164),0, '6.1'!AV10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW10/'6.1'!$E10 * $E164),0, '6.1'!AW10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX10/'6.1'!$E10 * $E164),0, '6.1'!AX10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY10/'6.1'!$E10 * $E164),0, '6.1'!AY10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ10/'6.1'!$E10 * $E164),0, '6.1'!AZ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA10/'6.1'!$E10 * $E164),0, '6.1'!BA10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB10/'6.1'!$E10 * $E164),0, '6.1'!BB10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC10/'6.1'!$E10 * $E164),0, '6.1'!BC10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD10/'6.1'!$E10 * $E164),0, '6.1'!BD10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE10/'6.1'!$E10 * $E164),0, '6.1'!BE10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF10/'6.1'!$E10 * $E164),0, '6.1'!BF10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG10/'6.1'!$E10 * $E164),0, '6.1'!BG10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH10/'6.1'!$E10 * $E164),0, '6.1'!BH10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI10/'6.1'!$E10 * $E164),0, '6.1'!BI10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ10/'6.1'!$E10 * $E164),0, '6.1'!BJ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK10/'6.1'!$E10 * $E164),0, '6.1'!BK10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL10/'6.1'!$E10 * $E164),0, '6.1'!BL10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM10/'6.1'!$E10 * $E164),0, '6.1'!BM10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN10/'6.1'!$E10 * $E164),0, '6.1'!BN10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO10/'6.1'!$E10 * $E164),0, '6.1'!BO10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP10/'6.1'!$E10 * $E164),0, '6.1'!BP10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ10/'6.1'!$E10 * $E164),0, '6.1'!BQ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR10/'6.1'!$E10 * $E164),0, '6.1'!BR10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS10/'6.1'!$E10 * $E164),0, '6.1'!BS10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT10/'6.1'!$E10 * $E164),0, '6.1'!BT10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU10/'6.1'!$E10 * $E164),0, '6.1'!BU10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV10/'6.1'!$E10 * $E164),0, '6.1'!BV10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW10/'6.1'!$E10 * $E164),0, '6.1'!BW10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX10/'6.1'!$E10 * $E164),0, '6.1'!BX10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY10/'6.1'!$E10 * $E164),0, '6.1'!BY10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ10/'6.1'!$E10 * $E164),0, '6.1'!BZ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA10/'6.1'!$E10 * $E164),0, '6.1'!CA10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB10/'6.1'!$E10 * $E164),0, '6.1'!CB10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC10/'6.1'!$E10 * $E164),0, '6.1'!CC10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD10/'6.1'!$E10 * $E164),0, '6.1'!CD10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE10/'6.1'!$E10 * $E164),0, '6.1'!CE10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF10/'6.1'!$E10 * $E164),0, '6.1'!CF10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG10/'6.1'!$E10 * $E164),0, '6.1'!CG10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH10/'6.1'!$E10 * $E164),0, '6.1'!CH10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI10/'6.1'!$E10 * $E164),0, '6.1'!CI10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ10/'6.1'!$E10 * $E164),0, '6.1'!CJ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK10/'6.1'!$E10 * $E164),0, '6.1'!CK10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL10/'6.1'!$E10 * $E164),0, '6.1'!CL10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM10/'6.1'!$E10 * $E164),0, '6.1'!CM10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN10/'6.1'!$E10 * $E164),0, '6.1'!CN10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO10/'6.1'!$E10 * $E164),0, '6.1'!CO10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP10/'6.1'!$E10 * $E164),0, '6.1'!CP10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ10/'6.1'!$E10 * $E164),0, '6.1'!CQ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR10/'6.1'!$E10 * $E164),0, '6.1'!CR10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS10/'6.1'!$E10 * $E164),0, '6.1'!CS10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT10/'6.1'!$E10 * $E164),0, '6.1'!CT10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU10/'6.1'!$E10 * $E164),0, '6.1'!CU10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV10/'6.1'!$E10 * $E164),0, '6.1'!CV10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW10/'6.1'!$E10 * $E164),0, '6.1'!CW10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX10/'6.1'!$E10 * $E164),0, '6.1'!CX10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY10/'6.1'!$E10 * $E164),0, '6.1'!CY10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ10/'6.1'!$E10 * $E164),0, '6.1'!CZ10/'6.1'!$E10* $E164 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA10/'6.1'!$E10 * $E164),0, '6.1'!DA10/'6.1'!$E10* $E164 )","v":0}]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D165,70%,2.7906,0.28554,0.72694,0.945188)-D165)","v":0},{"$f":"H165+NPV(FDN,I165:INDEX(I165:DC165,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F11/'6.1'!$E11 * $E165),0, '6.1'!F11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!G11/'6.1'!$E11 * $E165),0, '6.1'!G11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!H11/'6.1'!$E11 * $E165),0, '6.1'!H11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!I11/'6.1'!$E11 * $E165),0, '6.1'!I11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!J11/'6.1'!$E11 * $E165),0, '6.1'!J11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!K11/'6.1'!$E11 * $E165),0, '6.1'!K11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!L11/'6.1'!$E11 * $E165),0, '6.1'!L11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!M11/'6.1'!$E11 * $E165),0, '6.1'!M11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!N11/'6.1'!$E11 * $E165),0, '6.1'!N11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!O11/'6.1'!$E11 * $E165),0, '6.1'!O11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!P11/'6.1'!$E11 * $E165),0, '6.1'!P11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q11/'6.1'!$E11 * $E165),0, '6.1'!Q11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!R11/'6.1'!$E11 * $E165),0, '6.1'!R11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!S11/'6.1'!$E11 * $E165),0, '6.1'!S11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!T11/'6.1'!$E11 * $E165),0, '6.1'!T11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!U11/'6.1'!$E11 * $E165),0, '6.1'!U11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!V11/'6.1'!$E11 * $E165),0, '6.1'!V11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!W11/'6.1'!$E11 * $E165),0, '6.1'!W11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!X11/'6.1'!$E11 * $E165),0, '6.1'!X11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y11/'6.1'!$E11 * $E165),0, '6.1'!Y11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z11/'6.1'!$E11 * $E165),0, '6.1'!Z11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA11/'6.1'!$E11 * $E165),0, '6.1'!AA11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB11/'6.1'!$E11 * $E165),0, '6.1'!AB11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC11/'6.1'!$E11 * $E165),0, '6.1'!AC11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD11/'6.1'!$E11 * $E165),0, '6.1'!AD11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE11/'6.1'!$E11 * $E165),0, '6.1'!AE11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF11/'6.1'!$E11 * $E165),0, '6.1'!AF11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG11/'6.1'!$E11 * $E165),0, '6.1'!AG11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH11/'6.1'!$E11 * $E165),0, '6.1'!AH11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI11/'6.1'!$E11 * $E165),0, '6.1'!AI11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ11/'6.1'!$E11 * $E165),0, '6.1'!AJ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK11/'6.1'!$E11 * $E165),0, '6.1'!AK11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL11/'6.1'!$E11 * $E165),0, '6.1'!AL11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM11/'6.1'!$E11 * $E165),0, '6.1'!AM11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN11/'6.1'!$E11 * $E165),0, '6.1'!AN11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO11/'6.1'!$E11 * $E165),0, '6.1'!AO11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP11/'6.1'!$E11 * $E165),0, '6.1'!AP11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ11/'6.1'!$E11 * $E165),0, '6.1'!AQ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR11/'6.1'!$E11 * $E165),0, '6.1'!AR11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS11/'6.1'!$E11 * $E165),0, '6.1'!AS11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT11/'6.1'!$E11 * $E165),0, '6.1'!AT11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU11/'6.1'!$E11 * $E165),0, '6.1'!AU11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV11/'6.1'!$E11 * $E165),0, '6.1'!AV11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW11/'6.1'!$E11 * $E165),0, '6.1'!AW11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX11/'6.1'!$E11 * $E165),0, '6.1'!AX11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY11/'6.1'!$E11 * $E165),0, '6.1'!AY11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ11/'6.1'!$E11 * $E165),0, '6.1'!AZ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA11/'6.1'!$E11 * $E165),0, '6.1'!BA11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB11/'6.1'!$E11 * $E165),0, '6.1'!BB11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC11/'6.1'!$E11 * $E165),0, '6.1'!BC11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD11/'6.1'!$E11 * $E165),0, '6.1'!BD11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE11/'6.1'!$E11 * $E165),0, '6.1'!BE11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF11/'6.1'!$E11 * $E165),0, '6.1'!BF11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG11/'6.1'!$E11 * $E165),0, '6.1'!BG11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH11/'6.1'!$E11 * $E165),0, '6.1'!BH11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI11/'6.1'!$E11 * $E165),0, '6.1'!BI11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ11/'6.1'!$E11 * $E165),0, '6.1'!BJ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK11/'6.1'!$E11 * $E165),0, '6.1'!BK11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL11/'6.1'!$E11 * $E165),0, '6.1'!BL11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM11/'6.1'!$E11 * $E165),0, '6.1'!BM11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN11/'6.1'!$E11 * $E165),0, '6.1'!BN11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO11/'6.1'!$E11 * $E165),0, '6.1'!BO11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP11/'6.1'!$E11 * $E165),0, '6.1'!BP11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ11/'6.1'!$E11 * $E165),0, '6.1'!BQ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR11/'6.1'!$E11 * $E165),0, '6.1'!BR11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS11/'6.1'!$E11 * $E165),0, '6.1'!BS11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT11/'6.1'!$E11 * $E165),0, '6.1'!BT11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU11/'6.1'!$E11 * $E165),0, '6.1'!BU11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV11/'6.1'!$E11 * $E165),0, '6.1'!BV11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW11/'6.1'!$E11 * $E165),0, '6.1'!BW11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX11/'6.1'!$E11 * $E165),0, '6.1'!BX11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY11/'6.1'!$E11 * $E165),0, '6.1'!BY11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ11/'6.1'!$E11 * $E165),0, '6.1'!BZ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA11/'6.1'!$E11 * $E165),0, '6.1'!CA11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB11/'6.1'!$E11 * $E165),0, '6.1'!CB11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC11/'6.1'!$E11 * $E165),0, '6.1'!CC11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD11/'6.1'!$E11 * $E165),0, '6.1'!CD11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE11/'6.1'!$E11 * $E165),0, '6.1'!CE11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF11/'6.1'!$E11 * $E165),0, '6.1'!CF11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG11/'6.1'!$E11 * $E165),0, '6.1'!CG11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH11/'6.1'!$E11 * $E165),0, '6.1'!CH11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI11/'6.1'!$E11 * $E165),0, '6.1'!CI11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ11/'6.1'!$E11 * $E165),0, '6.1'!CJ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK11/'6.1'!$E11 * $E165),0, '6.1'!CK11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL11/'6.1'!$E11 * $E165),0, '6.1'!CL11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM11/'6.1'!$E11 * $E165),0, '6.1'!CM11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN11/'6.1'!$E11 * $E165),0, '6.1'!CN11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO11/'6.1'!$E11 * $E165),0, '6.1'!CO11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP11/'6.1'!$E11 * $E165),0, '6.1'!CP11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ11/'6.1'!$E11 * $E165),0, '6.1'!CQ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR11/'6.1'!$E11 * $E165),0, '6.1'!CR11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS11/'6.1'!$E11 * $E165),0, '6.1'!CS11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT11/'6.1'!$E11 * $E165),0, '6.1'!CT11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU11/'6.1'!$E11 * $E165),0, '6.1'!CU11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV11/'6.1'!$E11 * $E165),0, '6.1'!CV11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW11/'6.1'!$E11 * $E165),0, '6.1'!CW11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX11/'6.1'!$E11 * $E165),0, '6.1'!CX11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY11/'6.1'!$E11 * $E165),0, '6.1'!CY11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ11/'6.1'!$E11 * $E165),0, '6.1'!CZ11/'6.1'!$E11* $E165 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA11/'6.1'!$E11 * $E165),0, '6.1'!DA11/'6.1'!$E11* $E165 )","v":0}]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D166,70%,1.8405,0.25464,0.75111,0.88251)-D166)","v":0},{"$f":"H166+NPV(FDN,I166:INDEX(I166:DC166,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F12/'6.1'!$E12 * $E166),0, '6.1'!F12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!G12/'6.1'!$E12 * $E166),0, '6.1'!G12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!H12/'6.1'!$E12 * $E166),0, '6.1'!H12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!I12/'6.1'!$E12 * $E166),0, '6.1'!I12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!J12/'6.1'!$E12 * $E166),0, '6.1'!J12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!K12/'6.1'!$E12 * $E166),0, '6.1'!K12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!L12/'6.1'!$E12 * $E166),0, '6.1'!L12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!M12/'6.1'!$E12 * $E166),0, '6.1'!M12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!N12/'6.1'!$E12 * $E166),0, '6.1'!N12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!O12/'6.1'!$E12 * $E166),0, '6.1'!O12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!P12/'6.1'!$E12 * $E166),0, '6.1'!P12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q12/'6.1'!$E12 * $E166),0, '6.1'!Q12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!R12/'6.1'!$E12 * $E166),0, '6.1'!R12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!S12/'6.1'!$E12 * $E166),0, '6.1'!S12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!T12/'6.1'!$E12 * $E166),0, '6.1'!T12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!U12/'6.1'!$E12 * $E166),0, '6.1'!U12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!V12/'6.1'!$E12 * $E166),0, '6.1'!V12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!W12/'6.1'!$E12 * $E166),0, '6.1'!W12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!X12/'6.1'!$E12 * $E166),0, '6.1'!X12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y12/'6.1'!$E12 * $E166),0, '6.1'!Y12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z12/'6.1'!$E12 * $E166),0, '6.1'!Z12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA12/'6.1'!$E12 * $E166),0, '6.1'!AA12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB12/'6.1'!$E12 * $E166),0, '6.1'!AB12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC12/'6.1'!$E12 * $E166),0, '6.1'!AC12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD12/'6.1'!$E12 * $E166),0, '6.1'!AD12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE12/'6.1'!$E12 * $E166),0, '6.1'!AE12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF12/'6.1'!$E12 * $E166),0, '6.1'!AF12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG12/'6.1'!$E12 * $E166),0, '6.1'!AG12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH12/'6.1'!$E12 * $E166),0, '6.1'!AH12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI12/'6.1'!$E12 * $E166),0, '6.1'!AI12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ12/'6.1'!$E12 * $E166),0, '6.1'!AJ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK12/'6.1'!$E12 * $E166),0, '6.1'!AK12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL12/'6.1'!$E12 * $E166),0, '6.1'!AL12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM12/'6.1'!$E12 * $E166),0, '6.1'!AM12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN12/'6.1'!$E12 * $E166),0, '6.1'!AN12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO12/'6.1'!$E12 * $E166),0, '6.1'!AO12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP12/'6.1'!$E12 * $E166),0, '6.1'!AP12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ12/'6.1'!$E12 * $E166),0, '6.1'!AQ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR12/'6.1'!$E12 * $E166),0, '6.1'!AR12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS12/'6.1'!$E12 * $E166),0, '6.1'!AS12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT12/'6.1'!$E12 * $E166),0, '6.1'!AT12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU12/'6.1'!$E12 * $E166),0, '6.1'!AU12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV12/'6.1'!$E12 * $E166),0, '6.1'!AV12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW12/'6.1'!$E12 * $E166),0, '6.1'!AW12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX12/'6.1'!$E12 * $E166),0, '6.1'!AX12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY12/'6.1'!$E12 * $E166),0, '6.1'!AY12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ12/'6.1'!$E12 * $E166),0, '6.1'!AZ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA12/'6.1'!$E12 * $E166),0, '6.1'!BA12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB12/'6.1'!$E12 * $E166),0, '6.1'!BB12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC12/'6.1'!$E12 * $E166),0, '6.1'!BC12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD12/'6.1'!$E12 * $E166),0, '6.1'!BD12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE12/'6.1'!$E12 * $E166),0, '6.1'!BE12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF12/'6.1'!$E12 * $E166),0, '6.1'!BF12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG12/'6.1'!$E12 * $E166),0, '6.1'!BG12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH12/'6.1'!$E12 * $E166),0, '6.1'!BH12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI12/'6.1'!$E12 * $E166),0, '6.1'!BI12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ12/'6.1'!$E12 * $E166),0, '6.1'!BJ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK12/'6.1'!$E12 * $E166),0, '6.1'!BK12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL12/'6.1'!$E12 * $E166),0, '6.1'!BL12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM12/'6.1'!$E12 * $E166),0, '6.1'!BM12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN12/'6.1'!$E12 * $E166),0, '6.1'!BN12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO12/'6.1'!$E12 * $E166),0, '6.1'!BO12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP12/'6.1'!$E12 * $E166),0, '6.1'!BP12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ12/'6.1'!$E12 * $E166),0, '6.1'!BQ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR12/'6.1'!$E12 * $E166),0, '6.1'!BR12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS12/'6.1'!$E12 * $E166),0, '6.1'!BS12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT12/'6.1'!$E12 * $E166),0, '6.1'!BT12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU12/'6.1'!$E12 * $E166),0, '6.1'!BU12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV12/'6.1'!$E12 * $E166),0, '6.1'!BV12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW12/'6.1'!$E12 * $E166),0, '6.1'!BW12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX12/'6.1'!$E12 * $E166),0, '6.1'!BX12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY12/'6.1'!$E12 * $E166),0, '6.1'!BY12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ12/'6.1'!$E12 * $E166),0, '6.1'!BZ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA12/'6.1'!$E12 * $E166),0, '6.1'!CA12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB12/'6.1'!$E12 * $E166),0, '6.1'!CB12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC12/'6.1'!$E12 * $E166),0, '6.1'!CC12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD12/'6.1'!$E12 * $E166),0, '6.1'!CD12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE12/'6.1'!$E12 * $E166),0, '6.1'!CE12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF12/'6.1'!$E12 * $E166),0, '6.1'!CF12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG12/'6.1'!$E12 * $E166),0, '6.1'!CG12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH12/'6.1'!$E12 * $E166),0, '6.1'!CH12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI12/'6.1'!$E12 * $E166),0, '6.1'!CI12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ12/'6.1'!$E12 * $E166),0, '6.1'!CJ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK12/'6.1'!$E12 * $E166),0, '6.1'!CK12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL12/'6.1'!$E12 * $E166),0, '6.1'!CL12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM12/'6.1'!$E12 * $E166),0, '6.1'!CM12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN12/'6.1'!$E12 * $E166),0, '6.1'!CN12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO12/'6.1'!$E12 * $E166),0, '6.1'!CO12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP12/'6.1'!$E12 * $E166),0, '6.1'!CP12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ12/'6.1'!$E12 * $E166),0, '6.1'!CQ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR12/'6.1'!$E12 * $E166),0, '6.1'!CR12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS12/'6.1'!$E12 * $E166),0, '6.1'!CS12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT12/'6.1'!$E12 * $E166),0, '6.1'!CT12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU12/'6.1'!$E12 * $E166),0, '6.1'!CU12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV12/'6.1'!$E12 * $E166),0, '6.1'!CV12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW12/'6.1'!$E12 * $E166),0, '6.1'!CW12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX12/'6.1'!$E12 * $E166),0, '6.1'!CX12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY12/'6.1'!$E12 * $E166),0, '6.1'!CY12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ12/'6.1'!$E12 * $E166),0, '6.1'!CZ12/'6.1'!$E12* $E166 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA12/'6.1'!$E12 * $E166),0, '6.1'!DA12/'6.1'!$E12* $E166 )","v":0}]
[null,"A.6.","Administravimas ir vykdymas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D167,70%,1.9247,0.23155,0.7493,0.876598)-D167)","v":0},{"$f":"H167+NPV(FDN,I167:INDEX(I167:DC167,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F13/'6.1'!$E13 * $E167),0, '6.1'!F13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!G13/'6.1'!$E13 * $E167),0, '6.1'!G13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!H13/'6.1'!$E13 * $E167),0, '6.1'!H13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!I13/'6.1'!$E13 * $E167),0, '6.1'!I13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!J13/'6.1'!$E13 * $E167),0, '6.1'!J13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!K13/'6.1'!$E13 * $E167),0, '6.1'!K13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!L13/'6.1'!$E13 * $E167),0, '6.1'!L13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!M13/'6.1'!$E13 * $E167),0, '6.1'!M13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!N13/'6.1'!$E13 * $E167),0, '6.1'!N13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!O13/'6.1'!$E13 * $E167),0, '6.1'!O13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!P13/'6.1'!$E13 * $E167),0, '6.1'!P13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q13/'6.1'!$E13 * $E167),0, '6.1'!Q13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!R13/'6.1'!$E13 * $E167),0, '6.1'!R13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!S13/'6.1'!$E13 * $E167),0, '6.1'!S13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!T13/'6.1'!$E13 * $E167),0, '6.1'!T13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!U13/'6.1'!$E13 * $E167),0, '6.1'!U13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!V13/'6.1'!$E13 * $E167),0, '6.1'!V13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!W13/'6.1'!$E13 * $E167),0, '6.1'!W13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!X13/'6.1'!$E13 * $E167),0, '6.1'!X13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y13/'6.1'!$E13 * $E167),0, '6.1'!Y13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z13/'6.1'!$E13 * $E167),0, '6.1'!Z13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA13/'6.1'!$E13 * $E167),0, '6.1'!AA13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB13/'6.1'!$E13 * $E167),0, '6.1'!AB13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC13/'6.1'!$E13 * $E167),0, '6.1'!AC13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD13/'6.1'!$E13 * $E167),0, '6.1'!AD13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE13/'6.1'!$E13 * $E167),0, '6.1'!AE13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF13/'6.1'!$E13 * $E167),0, '6.1'!AF13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG13/'6.1'!$E13 * $E167),0, '6.1'!AG13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH13/'6.1'!$E13 * $E167),0, '6.1'!AH13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI13/'6.1'!$E13 * $E167),0, '6.1'!AI13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ13/'6.1'!$E13 * $E167),0, '6.1'!AJ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK13/'6.1'!$E13 * $E167),0, '6.1'!AK13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL13/'6.1'!$E13 * $E167),0, '6.1'!AL13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM13/'6.1'!$E13 * $E167),0, '6.1'!AM13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN13/'6.1'!$E13 * $E167),0, '6.1'!AN13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO13/'6.1'!$E13 * $E167),0, '6.1'!AO13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP13/'6.1'!$E13 * $E167),0, '6.1'!AP13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ13/'6.1'!$E13 * $E167),0, '6.1'!AQ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR13/'6.1'!$E13 * $E167),0, '6.1'!AR13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS13/'6.1'!$E13 * $E167),0, '6.1'!AS13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT13/'6.1'!$E13 * $E167),0, '6.1'!AT13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU13/'6.1'!$E13 * $E167),0, '6.1'!AU13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV13/'6.1'!$E13 * $E167),0, '6.1'!AV13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW13/'6.1'!$E13 * $E167),0, '6.1'!AW13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX13/'6.1'!$E13 * $E167),0, '6.1'!AX13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY13/'6.1'!$E13 * $E167),0, '6.1'!AY13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ13/'6.1'!$E13 * $E167),0, '6.1'!AZ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA13/'6.1'!$E13 * $E167),0, '6.1'!BA13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB13/'6.1'!$E13 * $E167),0, '6.1'!BB13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC13/'6.1'!$E13 * $E167),0, '6.1'!BC13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD13/'6.1'!$E13 * $E167),0, '6.1'!BD13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE13/'6.1'!$E13 * $E167),0, '6.1'!BE13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF13/'6.1'!$E13 * $E167),0, '6.1'!BF13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG13/'6.1'!$E13 * $E167),0, '6.1'!BG13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH13/'6.1'!$E13 * $E167),0, '6.1'!BH13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI13/'6.1'!$E13 * $E167),0, '6.1'!BI13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ13/'6.1'!$E13 * $E167),0, '6.1'!BJ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK13/'6.1'!$E13 * $E167),0, '6.1'!BK13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL13/'6.1'!$E13 * $E167),0, '6.1'!BL13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM13/'6.1'!$E13 * $E167),0, '6.1'!BM13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN13/'6.1'!$E13 * $E167),0, '6.1'!BN13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO13/'6.1'!$E13 * $E167),0, '6.1'!BO13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP13/'6.1'!$E13 * $E167),0, '6.1'!BP13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ13/'6.1'!$E13 * $E167),0, '6.1'!BQ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR13/'6.1'!$E13 * $E167),0, '6.1'!BR13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS13/'6.1'!$E13 * $E167),0, '6.1'!BS13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT13/'6.1'!$E13 * $E167),0, '6.1'!BT13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU13/'6.1'!$E13 * $E167),0, '6.1'!BU13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV13/'6.1'!$E13 * $E167),0, '6.1'!BV13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW13/'6.1'!$E13 * $E167),0, '6.1'!BW13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX13/'6.1'!$E13 * $E167),0, '6.1'!BX13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY13/'6.1'!$E13 * $E167),0, '6.1'!BY13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ13/'6.1'!$E13 * $E167),0, '6.1'!BZ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA13/'6.1'!$E13 * $E167),0, '6.1'!CA13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB13/'6.1'!$E13 * $E167),0, '6.1'!CB13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC13/'6.1'!$E13 * $E167),0, '6.1'!CC13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD13/'6.1'!$E13 * $E167),0, '6.1'!CD13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE13/'6.1'!$E13 * $E167),0, '6.1'!CE13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF13/'6.1'!$E13 * $E167),0, '6.1'!CF13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG13/'6.1'!$E13 * $E167),0, '6.1'!CG13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH13/'6.1'!$E13 * $E167),0, '6.1'!CH13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI13/'6.1'!$E13 * $E167),0, '6.1'!CI13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ13/'6.1'!$E13 * $E167),0, '6.1'!CJ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK13/'6.1'!$E13 * $E167),0, '6.1'!CK13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL13/'6.1'!$E13 * $E167),0, '6.1'!CL13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM13/'6.1'!$E13 * $E167),0, '6.1'!CM13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN13/'6.1'!$E13 * $E167),0, '6.1'!CN13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO13/'6.1'!$E13 * $E167),0, '6.1'!CO13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP13/'6.1'!$E13 * $E167),0, '6.1'!CP13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ13/'6.1'!$E13 * $E167),0, '6.1'!CQ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR13/'6.1'!$E13 * $E167),0, '6.1'!CR13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS13/'6.1'!$E13 * $E167),0, '6.1'!CS13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT13/'6.1'!$E13 * $E167),0, '6.1'!CT13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU13/'6.1'!$E13 * $E167),0, '6.1'!CU13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV13/'6.1'!$E13 * $E167),0, '6.1'!CV13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW13/'6.1'!$E13 * $E167),0, '6.1'!CW13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX13/'6.1'!$E13 * $E167),0, '6.1'!CX13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY13/'6.1'!$E13 * $E167),0, '6.1'!CY13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ13/'6.1'!$E13 * $E167),0, '6.1'!CZ13/'6.1'!$E13* $E167 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA13/'6.1'!$E13 * $E167),0, '6.1'!DA13/'6.1'!$E13* $E167 )","v":0}]
[null,"A.7.","Kitos paslaugos ir išlaidos",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D168,70%,1.9247,0.23155,0.7493,0.876598)-D168)","v":0},{"$f":"H168+NPV(FDN,I168:INDEX(I168:DC168,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F14/'6.1'!$E14 * $E168),0, '6.1'!F14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!G14/'6.1'!$E14 * $E168),0, '6.1'!G14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!H14/'6.1'!$E14 * $E168),0, '6.1'!H14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!I14/'6.1'!$E14 * $E168),0, '6.1'!I14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!J14/'6.1'!$E14 * $E168),0, '6.1'!J14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!K14/'6.1'!$E14 * $E168),0, '6.1'!K14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!L14/'6.1'!$E14 * $E168),0, '6.1'!L14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!M14/'6.1'!$E14 * $E168),0, '6.1'!M14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!N14/'6.1'!$E14 * $E168),0, '6.1'!N14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!O14/'6.1'!$E14 * $E168),0, '6.1'!O14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!P14/'6.1'!$E14 * $E168),0, '6.1'!P14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q14/'6.1'!$E14 * $E168),0, '6.1'!Q14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!R14/'6.1'!$E14 * $E168),0, '6.1'!R14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!S14/'6.1'!$E14 * $E168),0, '6.1'!S14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!T14/'6.1'!$E14 * $E168),0, '6.1'!T14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!U14/'6.1'!$E14 * $E168),0, '6.1'!U14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!V14/'6.1'!$E14 * $E168),0, '6.1'!V14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!W14/'6.1'!$E14 * $E168),0, '6.1'!W14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!X14/'6.1'!$E14 * $E168),0, '6.1'!X14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y14/'6.1'!$E14 * $E168),0, '6.1'!Y14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z14/'6.1'!$E14 * $E168),0, '6.1'!Z14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA14/'6.1'!$E14 * $E168),0, '6.1'!AA14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB14/'6.1'!$E14 * $E168),0, '6.1'!AB14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC14/'6.1'!$E14 * $E168),0, '6.1'!AC14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD14/'6.1'!$E14 * $E168),0, '6.1'!AD14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE14/'6.1'!$E14 * $E168),0, '6.1'!AE14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF14/'6.1'!$E14 * $E168),0, '6.1'!AF14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG14/'6.1'!$E14 * $E168),0, '6.1'!AG14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH14/'6.1'!$E14 * $E168),0, '6.1'!AH14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI14/'6.1'!$E14 * $E168),0, '6.1'!AI14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ14/'6.1'!$E14 * $E168),0, '6.1'!AJ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK14/'6.1'!$E14 * $E168),0, '6.1'!AK14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL14/'6.1'!$E14 * $E168),0, '6.1'!AL14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM14/'6.1'!$E14 * $E168),0, '6.1'!AM14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN14/'6.1'!$E14 * $E168),0, '6.1'!AN14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO14/'6.1'!$E14 * $E168),0, '6.1'!AO14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP14/'6.1'!$E14 * $E168),0, '6.1'!AP14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ14/'6.1'!$E14 * $E168),0, '6.1'!AQ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR14/'6.1'!$E14 * $E168),0, '6.1'!AR14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS14/'6.1'!$E14 * $E168),0, '6.1'!AS14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT14/'6.1'!$E14 * $E168),0, '6.1'!AT14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU14/'6.1'!$E14 * $E168),0, '6.1'!AU14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV14/'6.1'!$E14 * $E168),0, '6.1'!AV14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW14/'6.1'!$E14 * $E168),0, '6.1'!AW14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX14/'6.1'!$E14 * $E168),0, '6.1'!AX14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY14/'6.1'!$E14 * $E168),0, '6.1'!AY14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ14/'6.1'!$E14 * $E168),0, '6.1'!AZ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA14/'6.1'!$E14 * $E168),0, '6.1'!BA14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB14/'6.1'!$E14 * $E168),0, '6.1'!BB14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC14/'6.1'!$E14 * $E168),0, '6.1'!BC14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD14/'6.1'!$E14 * $E168),0, '6.1'!BD14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE14/'6.1'!$E14 * $E168),0, '6.1'!BE14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF14/'6.1'!$E14 * $E168),0, '6.1'!BF14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG14/'6.1'!$E14 * $E168),0, '6.1'!BG14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH14/'6.1'!$E14 * $E168),0, '6.1'!BH14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI14/'6.1'!$E14 * $E168),0, '6.1'!BI14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ14/'6.1'!$E14 * $E168),0, '6.1'!BJ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK14/'6.1'!$E14 * $E168),0, '6.1'!BK14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL14/'6.1'!$E14 * $E168),0, '6.1'!BL14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM14/'6.1'!$E14 * $E168),0, '6.1'!BM14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN14/'6.1'!$E14 * $E168),0, '6.1'!BN14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO14/'6.1'!$E14 * $E168),0, '6.1'!BO14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP14/'6.1'!$E14 * $E168),0, '6.1'!BP14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ14/'6.1'!$E14 * $E168),0, '6.1'!BQ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR14/'6.1'!$E14 * $E168),0, '6.1'!BR14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS14/'6.1'!$E14 * $E168),0, '6.1'!BS14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT14/'6.1'!$E14 * $E168),0, '6.1'!BT14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU14/'6.1'!$E14 * $E168),0, '6.1'!BU14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV14/'6.1'!$E14 * $E168),0, '6.1'!BV14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW14/'6.1'!$E14 * $E168),0, '6.1'!BW14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX14/'6.1'!$E14 * $E168),0, '6.1'!BX14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY14/'6.1'!$E14 * $E168),0, '6.1'!BY14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ14/'6.1'!$E14 * $E168),0, '6.1'!BZ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA14/'6.1'!$E14 * $E168),0, '6.1'!CA14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB14/'6.1'!$E14 * $E168),0, '6.1'!CB14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC14/'6.1'!$E14 * $E168),0, '6.1'!CC14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD14/'6.1'!$E14 * $E168),0, '6.1'!CD14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE14/'6.1'!$E14 * $E168),0, '6.1'!CE14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF14/'6.1'!$E14 * $E168),0, '6.1'!CF14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG14/'6.1'!$E14 * $E168),0, '6.1'!CG14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH14/'6.1'!$E14 * $E168),0, '6.1'!CH14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI14/'6.1'!$E14 * $E168),0, '6.1'!CI14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ14/'6.1'!$E14 * $E168),0, '6.1'!CJ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK14/'6.1'!$E14 * $E168),0, '6.1'!CK14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL14/'6.1'!$E14 * $E168),0, '6.1'!CL14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM14/'6.1'!$E14 * $E168),0, '6.1'!CM14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN14/'6.1'!$E14 * $E168),0, '6.1'!CN14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO14/'6.1'!$E14 * $E168),0, '6.1'!CO14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP14/'6.1'!$E14 * $E168),0, '6.1'!CP14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ14/'6.1'!$E14 * $E168),0, '6.1'!CQ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR14/'6.1'!$E14 * $E168),0, '6.1'!CR14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS14/'6.1'!$E14 * $E168),0, '6.1'!CS14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT14/'6.1'!$E14 * $E168),0, '6.1'!CT14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU14/'6.1'!$E14 * $E168),0, '6.1'!CU14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV14/'6.1'!$E14 * $E168),0, '6.1'!CV14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW14/'6.1'!$E14 * $E168),0, '6.1'!CW14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX14/'6.1'!$E14 * $E168),0, '6.1'!CX14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY14/'6.1'!$E14 * $E168),0, '6.1'!CY14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ14/'6.1'!$E14 * $E168),0, '6.1'!CZ14/'6.1'!$E14* $E168 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA14/'6.1'!$E14 * $E168),0, '6.1'!DA14/'6.1'!$E14* $E168 )","v":0}]
[null,"A.8.","Reinvesticijos ",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D169,70%,2.1274,0.30981,0.73931,0.931093)-D169)","v":0},{"$f":"H169+NPV(FDN,I169:INDEX(I169:DC169,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F15/'6.1'!$E15 * $E169),0, '6.1'!F15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!G15/'6.1'!$E15 * $E169),0, '6.1'!G15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!H15/'6.1'!$E15 * $E169),0, '6.1'!H15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!I15/'6.1'!$E15 * $E169),0, '6.1'!I15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!J15/'6.1'!$E15 * $E169),0, '6.1'!J15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!K15/'6.1'!$E15 * $E169),0, '6.1'!K15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!L15/'6.1'!$E15 * $E169),0, '6.1'!L15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!M15/'6.1'!$E15 * $E169),0, '6.1'!M15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!N15/'6.1'!$E15 * $E169),0, '6.1'!N15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!O15/'6.1'!$E15 * $E169),0, '6.1'!O15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!P15/'6.1'!$E15 * $E169),0, '6.1'!P15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q15/'6.1'!$E15 * $E169),0, '6.1'!Q15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!R15/'6.1'!$E15 * $E169),0, '6.1'!R15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!S15/'6.1'!$E15 * $E169),0, '6.1'!S15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!T15/'6.1'!$E15 * $E169),0, '6.1'!T15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!U15/'6.1'!$E15 * $E169),0, '6.1'!U15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!V15/'6.1'!$E15 * $E169),0, '6.1'!V15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!W15/'6.1'!$E15 * $E169),0, '6.1'!W15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!X15/'6.1'!$E15 * $E169),0, '6.1'!X15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y15/'6.1'!$E15 * $E169),0, '6.1'!Y15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z15/'6.1'!$E15 * $E169),0, '6.1'!Z15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA15/'6.1'!$E15 * $E169),0, '6.1'!AA15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB15/'6.1'!$E15 * $E169),0, '6.1'!AB15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC15/'6.1'!$E15 * $E169),0, '6.1'!AC15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD15/'6.1'!$E15 * $E169),0, '6.1'!AD15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE15/'6.1'!$E15 * $E169),0, '6.1'!AE15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF15/'6.1'!$E15 * $E169),0, '6.1'!AF15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG15/'6.1'!$E15 * $E169),0, '6.1'!AG15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH15/'6.1'!$E15 * $E169),0, '6.1'!AH15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI15/'6.1'!$E15 * $E169),0, '6.1'!AI15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ15/'6.1'!$E15 * $E169),0, '6.1'!AJ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK15/'6.1'!$E15 * $E169),0, '6.1'!AK15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL15/'6.1'!$E15 * $E169),0, '6.1'!AL15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM15/'6.1'!$E15 * $E169),0, '6.1'!AM15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN15/'6.1'!$E15 * $E169),0, '6.1'!AN15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO15/'6.1'!$E15 * $E169),0, '6.1'!AO15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP15/'6.1'!$E15 * $E169),0, '6.1'!AP15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ15/'6.1'!$E15 * $E169),0, '6.1'!AQ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR15/'6.1'!$E15 * $E169),0, '6.1'!AR15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS15/'6.1'!$E15 * $E169),0, '6.1'!AS15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT15/'6.1'!$E15 * $E169),0, '6.1'!AT15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU15/'6.1'!$E15 * $E169),0, '6.1'!AU15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV15/'6.1'!$E15 * $E169),0, '6.1'!AV15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW15/'6.1'!$E15 * $E169),0, '6.1'!AW15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX15/'6.1'!$E15 * $E169),0, '6.1'!AX15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY15/'6.1'!$E15 * $E169),0, '6.1'!AY15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ15/'6.1'!$E15 * $E169),0, '6.1'!AZ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA15/'6.1'!$E15 * $E169),0, '6.1'!BA15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB15/'6.1'!$E15 * $E169),0, '6.1'!BB15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC15/'6.1'!$E15 * $E169),0, '6.1'!BC15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD15/'6.1'!$E15 * $E169),0, '6.1'!BD15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE15/'6.1'!$E15 * $E169),0, '6.1'!BE15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF15/'6.1'!$E15 * $E169),0, '6.1'!BF15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG15/'6.1'!$E15 * $E169),0, '6.1'!BG15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH15/'6.1'!$E15 * $E169),0, '6.1'!BH15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI15/'6.1'!$E15 * $E169),0, '6.1'!BI15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ15/'6.1'!$E15 * $E169),0, '6.1'!BJ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK15/'6.1'!$E15 * $E169),0, '6.1'!BK15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL15/'6.1'!$E15 * $E169),0, '6.1'!BL15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM15/'6.1'!$E15 * $E169),0, '6.1'!BM15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN15/'6.1'!$E15 * $E169),0, '6.1'!BN15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO15/'6.1'!$E15 * $E169),0, '6.1'!BO15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP15/'6.1'!$E15 * $E169),0, '6.1'!BP15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ15/'6.1'!$E15 * $E169),0, '6.1'!BQ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR15/'6.1'!$E15 * $E169),0, '6.1'!BR15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS15/'6.1'!$E15 * $E169),0, '6.1'!BS15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT15/'6.1'!$E15 * $E169),0, '6.1'!BT15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU15/'6.1'!$E15 * $E169),0, '6.1'!BU15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV15/'6.1'!$E15 * $E169),0, '6.1'!BV15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW15/'6.1'!$E15 * $E169),0, '6.1'!BW15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX15/'6.1'!$E15 * $E169),0, '6.1'!BX15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY15/'6.1'!$E15 * $E169),0, '6.1'!BY15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ15/'6.1'!$E15 * $E169),0, '6.1'!BZ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA15/'6.1'!$E15 * $E169),0, '6.1'!CA15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB15/'6.1'!$E15 * $E169),0, '6.1'!CB15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC15/'6.1'!$E15 * $E169),0, '6.1'!CC15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD15/'6.1'!$E15 * $E169),0, '6.1'!CD15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE15/'6.1'!$E15 * $E169),0, '6.1'!CE15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF15/'6.1'!$E15 * $E169),0, '6.1'!CF15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG15/'6.1'!$E15 * $E169),0, '6.1'!CG15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH15/'6.1'!$E15 * $E169),0, '6.1'!CH15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI15/'6.1'!$E15 * $E169),0, '6.1'!CI15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ15/'6.1'!$E15 * $E169),0, '6.1'!CJ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK15/'6.1'!$E15 * $E169),0, '6.1'!CK15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL15/'6.1'!$E15 * $E169),0, '6.1'!CL15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM15/'6.1'!$E15 * $E169),0, '6.1'!CM15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN15/'6.1'!$E15 * $E169),0, '6.1'!CN15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO15/'6.1'!$E15 * $E169),0, '6.1'!CO15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP15/'6.1'!$E15 * $E169),0, '6.1'!CP15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ15/'6.1'!$E15 * $E169),0, '6.1'!CQ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR15/'6.1'!$E15 * $E169),0, '6.1'!CR15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS15/'6.1'!$E15 * $E169),0, '6.1'!CS15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT15/'6.1'!$E15 * $E169),0, '6.1'!CT15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU15/'6.1'!$E15 * $E169),0, '6.1'!CU15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV15/'6.1'!$E15 * $E169),0, '6.1'!CV15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW15/'6.1'!$E15 * $E169),0, '6.1'!CW15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX15/'6.1'!$E15 * $E169),0, '6.1'!CX15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY15/'6.1'!$E15 * $E169),0, '6.1'!CY15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ15/'6.1'!$E15 * $E169),0, '6.1'!CZ15/'6.1'!$E15* $E169 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA15/'6.1'!$E15 * $E169),0, '6.1'!DA15/'6.1'!$E15* $E169 )","v":0}]
[null,"B.","Investicijų likutinė vertė",0,{"$f":"(ABS(D170) * 200% - SQRT( (1-70%) * ABS(D170) * (200%-50%) * ABS(D170) * (200%-1) ) - ABS(D170))","v":0},{"$f":"H170+NPV(FDN,I170:INDEX(I170:DC170,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F16/'6.1'!$E16 * $E170),0, '6.1'!F16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!G16/'6.1'!$E16 * $E170),0, '6.1'!G16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!H16/'6.1'!$E16 * $E170),0, '6.1'!H16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!I16/'6.1'!$E16 * $E170),0, '6.1'!I16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!J16/'6.1'!$E16 * $E170),0, '6.1'!J16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!K16/'6.1'!$E16 * $E170),0, '6.1'!K16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!L16/'6.1'!$E16 * $E170),0, '6.1'!L16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!M16/'6.1'!$E16 * $E170),0, '6.1'!M16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!N16/'6.1'!$E16 * $E170),0, '6.1'!N16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!O16/'6.1'!$E16 * $E170),0, '6.1'!O16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!P16/'6.1'!$E16 * $E170),0, '6.1'!P16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q16/'6.1'!$E16 * $E170),0, '6.1'!Q16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!R16/'6.1'!$E16 * $E170),0, '6.1'!R16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!S16/'6.1'!$E16 * $E170),0, '6.1'!S16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!T16/'6.1'!$E16 * $E170),0, '6.1'!T16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!U16/'6.1'!$E16 * $E170),0, '6.1'!U16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!V16/'6.1'!$E16 * $E170),0, '6.1'!V16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!W16/'6.1'!$E16 * $E170),0, '6.1'!W16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!X16/'6.1'!$E16 * $E170),0, '6.1'!X16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y16/'6.1'!$E16 * $E170),0, '6.1'!Y16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z16/'6.1'!$E16 * $E170),0, '6.1'!Z16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA16/'6.1'!$E16 * $E170),0, '6.1'!AA16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB16/'6.1'!$E16 * $E170),0, '6.1'!AB16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC16/'6.1'!$E16 * $E170),0, '6.1'!AC16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD16/'6.1'!$E16 * $E170),0, '6.1'!AD16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE16/'6.1'!$E16 * $E170),0, '6.1'!AE16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF16/'6.1'!$E16 * $E170),0, '6.1'!AF16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG16/'6.1'!$E16 * $E170),0, '6.1'!AG16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH16/'6.1'!$E16 * $E170),0, '6.1'!AH16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI16/'6.1'!$E16 * $E170),0, '6.1'!AI16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ16/'6.1'!$E16 * $E170),0, '6.1'!AJ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK16/'6.1'!$E16 * $E170),0, '6.1'!AK16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL16/'6.1'!$E16 * $E170),0, '6.1'!AL16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM16/'6.1'!$E16 * $E170),0, '6.1'!AM16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN16/'6.1'!$E16 * $E170),0, '6.1'!AN16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO16/'6.1'!$E16 * $E170),0, '6.1'!AO16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP16/'6.1'!$E16 * $E170),0, '6.1'!AP16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ16/'6.1'!$E16 * $E170),0, '6.1'!AQ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR16/'6.1'!$E16 * $E170),0, '6.1'!AR16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS16/'6.1'!$E16 * $E170),0, '6.1'!AS16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT16/'6.1'!$E16 * $E170),0, '6.1'!AT16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU16/'6.1'!$E16 * $E170),0, '6.1'!AU16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV16/'6.1'!$E16 * $E170),0, '6.1'!AV16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW16/'6.1'!$E16 * $E170),0, '6.1'!AW16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX16/'6.1'!$E16 * $E170),0, '6.1'!AX16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY16/'6.1'!$E16 * $E170),0, '6.1'!AY16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ16/'6.1'!$E16 * $E170),0, '6.1'!AZ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA16/'6.1'!$E16 * $E170),0, '6.1'!BA16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB16/'6.1'!$E16 * $E170),0, '6.1'!BB16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC16/'6.1'!$E16 * $E170),0, '6.1'!BC16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD16/'6.1'!$E16 * $E170),0, '6.1'!BD16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE16/'6.1'!$E16 * $E170),0, '6.1'!BE16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF16/'6.1'!$E16 * $E170),0, '6.1'!BF16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG16/'6.1'!$E16 * $E170),0, '6.1'!BG16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH16/'6.1'!$E16 * $E170),0, '6.1'!BH16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI16/'6.1'!$E16 * $E170),0, '6.1'!BI16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ16/'6.1'!$E16 * $E170),0, '6.1'!BJ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK16/'6.1'!$E16 * $E170),0, '6.1'!BK16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL16/'6.1'!$E16 * $E170),0, '6.1'!BL16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM16/'6.1'!$E16 * $E170),0, '6.1'!BM16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN16/'6.1'!$E16 * $E170),0, '6.1'!BN16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO16/'6.1'!$E16 * $E170),0, '6.1'!BO16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP16/'6.1'!$E16 * $E170),0, '6.1'!BP16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ16/'6.1'!$E16 * $E170),0, '6.1'!BQ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR16/'6.1'!$E16 * $E170),0, '6.1'!BR16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS16/'6.1'!$E16 * $E170),0, '6.1'!BS16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT16/'6.1'!$E16 * $E170),0, '6.1'!BT16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU16/'6.1'!$E16 * $E170),0, '6.1'!BU16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV16/'6.1'!$E16 * $E170),0, '6.1'!BV16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW16/'6.1'!$E16 * $E170),0, '6.1'!BW16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX16/'6.1'!$E16 * $E170),0, '6.1'!BX16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY16/'6.1'!$E16 * $E170),0, '6.1'!BY16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ16/'6.1'!$E16 * $E170),0, '6.1'!BZ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA16/'6.1'!$E16 * $E170),0, '6.1'!CA16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB16/'6.1'!$E16 * $E170),0, '6.1'!CB16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC16/'6.1'!$E16 * $E170),0, '6.1'!CC16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD16/'6.1'!$E16 * $E170),0, '6.1'!CD16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE16/'6.1'!$E16 * $E170),0, '6.1'!CE16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF16/'6.1'!$E16 * $E170),0, '6.1'!CF16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG16/'6.1'!$E16 * $E170),0, '6.1'!CG16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH16/'6.1'!$E16 * $E170),0, '6.1'!CH16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI16/'6.1'!$E16 * $E170),0, '6.1'!CI16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ16/'6.1'!$E16 * $E170),0, '6.1'!CJ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK16/'6.1'!$E16 * $E170),0, '6.1'!CK16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL16/'6.1'!$E16 * $E170),0, '6.1'!CL16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM16/'6.1'!$E16 * $E170),0, '6.1'!CM16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN16/'6.1'!$E16 * $E170),0, '6.1'!CN16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO16/'6.1'!$E16 * $E170),0, '6.1'!CO16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP16/'6.1'!$E16 * $E170),0, '6.1'!CP16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ16/'6.1'!$E16 * $E170),0, '6.1'!CQ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR16/'6.1'!$E16 * $E170),0, '6.1'!CR16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS16/'6.1'!$E16 * $E170),0, '6.1'!CS16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT16/'6.1'!$E16 * $E170),0, '6.1'!CT16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU16/'6.1'!$E16 * $E170),0, '6.1'!CU16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV16/'6.1'!$E16 * $E170),0, '6.1'!CV16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW16/'6.1'!$E16 * $E170),0, '6.1'!CW16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX16/'6.1'!$E16 * $E170),0, '6.1'!CX16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY16/'6.1'!$E16 * $E170),0, '6.1'!CY16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ16/'6.1'!$E16 * $E170),0, '6.1'!CZ16/'6.1'!$E16* $E170 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA16/'6.1'!$E16 * $E170),0, '6.1'!DA16/'6.1'!$E16* $E170 )","v":0}]
[null,"C.","Veiklos pajamos, iš viso",0,{"$f":"ROUND(SUM(E172:E174),0)","v":0},{"$f":"ROUND(SUM(F172:F174),0)","v":0},{"$f":"ROUND(SUM(G172:G174),0)","v":0},{"$f":"ROUND(SUM(H172:H174),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT172:BT174),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B18","v":"C.1."},"Prekių pardavimo pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D172),ABS(D172*50%))),0,NORMINV(70%,ABS(D172),ABS(D172*50%))-ABS(D172))","v":0},{"$f":"H172+NPV(FDN,I172:INDEX(I172:DC172,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H172:$DC172)","v":0},{"$f":"IF( ISERROR( '6.1'!F18/'6.1'!$E18 * $E172),0, '6.1'!F18/'6.1'!$E18* $E172 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B19","v":"C.2."},"Paslaugų suteikimo pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D173),ABS(D173*50%))),0,NORMINV(70%,ABS(D173),ABS(D173*50%))-ABS(D173))","v":0},{"$f":"H173+NPV(FDN,I173:INDEX(I173:DC173,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H173:$DC173)","v":0},{"$f":"IF( ISERROR( '6.1'!F19/'6.1'!$E19 * $E173),0, '6.1'!F19/'6.1'!$E19* $E173 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B20","v":"C.3."},"Finansinės ir investicinės veiklos bei kitos pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D174),ABS(D174*50%))),0,NORMINV(70%,ABS(D174),ABS(D174*50%))-ABS(D174))","v":0},{"$f":"H174+NPV(FDN,I174:INDEX(I174:DC174,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H174:$DC174)","v":0},{"$f":"IF( ISERROR( '6.1'!F20/'6.1'!$E20 * $E174),0, '6.1'!F20/'6.1'!$E20* $E174 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B21","v":"D."},"Veiklos ir finansinės išlaidos, iš viso",0,{"$f":"ROUND(SUM(E176,E183),0)","v":0},{"$f":"ROUND(SUM(F176,F183),0)","v":0},{"$f":"ROUND(SUM(G176,G183),0)","v":0},{"$f":"ROUND(SUM(H176,H183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT176,BT183),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Veiklos išlaidos",0,{"$f":"ROUND(SUM(E177:E182),0)","v":0},{"$f":"ROUND(SUM(F177:F182),0)","v":0},{"$f":"ROUND(SUM(G177:G182),0)","v":0},{"$f":"ROUND(SUM(H177:H182),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT177:BT182),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.1.","Žaliavos",0,{"$f":"(ABS(D177)*200%-SQRT((1-70%)*ABS(D177)*(200%-50%)*ABS(D177)*(200%-1)))-ABS(D177)","v":0},{"$f":"H177+NPV(FDN,I177:INDEX(I177:DC177,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H177:$DC177)","v":0},{"$f":"IF( ISERROR( '6.1'!F23/'6.1'!$E23 * $E177),0, '6.1'!F23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!G23/'6.1'!$E23 * $E177),0, '6.1'!G23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!H23/'6.1'!$E23 * $E177),0, '6.1'!H23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!I23/'6.1'!$E23 * $E177),0, '6.1'!I23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!J23/'6.1'!$E23 * $E177),0, '6.1'!J23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!K23/'6.1'!$E23 * $E177),0, '6.1'!K23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!L23/'6.1'!$E23 * $E177),0, '6.1'!L23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!M23/'6.1'!$E23 * $E177),0, '6.1'!M23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!N23/'6.1'!$E23 * $E177),0, '6.1'!N23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!O23/'6.1'!$E23 * $E177),0, '6.1'!O23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!P23/'6.1'!$E23 * $E177),0, '6.1'!P23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q23/'6.1'!$E23 * $E177),0, '6.1'!Q23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!R23/'6.1'!$E23 * $E177),0, '6.1'!R23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!S23/'6.1'!$E23 * $E177),0, '6.1'!S23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!T23/'6.1'!$E23 * $E177),0, '6.1'!T23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!U23/'6.1'!$E23 * $E177),0, '6.1'!U23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!V23/'6.1'!$E23 * $E177),0, '6.1'!V23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!W23/'6.1'!$E23 * $E177),0, '6.1'!W23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!X23/'6.1'!$E23 * $E177),0, '6.1'!X23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y23/'6.1'!$E23 * $E177),0, '6.1'!Y23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z23/'6.1'!$E23 * $E177),0, '6.1'!Z23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA23/'6.1'!$E23 * $E177),0, '6.1'!AA23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB23/'6.1'!$E23 * $E177),0, '6.1'!AB23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC23/'6.1'!$E23 * $E177),0, '6.1'!AC23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD23/'6.1'!$E23 * $E177),0, '6.1'!AD23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE23/'6.1'!$E23 * $E177),0, '6.1'!AE23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF23/'6.1'!$E23 * $E177),0, '6.1'!AF23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG23/'6.1'!$E23 * $E177),0, '6.1'!AG23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH23/'6.1'!$E23 * $E177),0, '6.1'!AH23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI23/'6.1'!$E23 * $E177),0, '6.1'!AI23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ23/'6.1'!$E23 * $E177),0, '6.1'!AJ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK23/'6.1'!$E23 * $E177),0, '6.1'!AK23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL23/'6.1'!$E23 * $E177),0, '6.1'!AL23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM23/'6.1'!$E23 * $E177),0, '6.1'!AM23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN23/'6.1'!$E23 * $E177),0, '6.1'!AN23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO23/'6.1'!$E23 * $E177),0, '6.1'!AO23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP23/'6.1'!$E23 * $E177),0, '6.1'!AP23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ23/'6.1'!$E23 * $E177),0, '6.1'!AQ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR23/'6.1'!$E23 * $E177),0, '6.1'!AR23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS23/'6.1'!$E23 * $E177),0, '6.1'!AS23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT23/'6.1'!$E23 * $E177),0, '6.1'!AT23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU23/'6.1'!$E23 * $E177),0, '6.1'!AU23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV23/'6.1'!$E23 * $E177),0, '6.1'!AV23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW23/'6.1'!$E23 * $E177),0, '6.1'!AW23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX23/'6.1'!$E23 * $E177),0, '6.1'!AX23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY23/'6.1'!$E23 * $E177),0, '6.1'!AY23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ23/'6.1'!$E23 * $E177),0, '6.1'!AZ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA23/'6.1'!$E23 * $E177),0, '6.1'!BA23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB23/'6.1'!$E23 * $E177),0, '6.1'!BB23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC23/'6.1'!$E23 * $E177),0, '6.1'!BC23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD23/'6.1'!$E23 * $E177),0, '6.1'!BD23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE23/'6.1'!$E23 * $E177),0, '6.1'!BE23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF23/'6.1'!$E23 * $E177),0, '6.1'!BF23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG23/'6.1'!$E23 * $E177),0, '6.1'!BG23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH23/'6.1'!$E23 * $E177),0, '6.1'!BH23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI23/'6.1'!$E23 * $E177),0, '6.1'!BI23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ23/'6.1'!$E23 * $E177),0, '6.1'!BJ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK23/'6.1'!$E23 * $E177),0, '6.1'!BK23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL23/'6.1'!$E23 * $E177),0, '6.1'!BL23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM23/'6.1'!$E23 * $E177),0, '6.1'!BM23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN23/'6.1'!$E23 * $E177),0, '6.1'!BN23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO23/'6.1'!$E23 * $E177),0, '6.1'!BO23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP23/'6.1'!$E23 * $E177),0, '6.1'!BP23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ23/'6.1'!$E23 * $E177),0, '6.1'!BQ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR23/'6.1'!$E23 * $E177),0, '6.1'!BR23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS23/'6.1'!$E23 * $E177),0, '6.1'!BS23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT23/'6.1'!$E23 * $E177),0, '6.1'!BT23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU23/'6.1'!$E23 * $E177),0, '6.1'!BU23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV23/'6.1'!$E23 * $E177),0, '6.1'!BV23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW23/'6.1'!$E23 * $E177),0, '6.1'!BW23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX23/'6.1'!$E23 * $E177),0, '6.1'!BX23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY23/'6.1'!$E23 * $E177),0, '6.1'!BY23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ23/'6.1'!$E23 * $E177),0, '6.1'!BZ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA23/'6.1'!$E23 * $E177),0, '6.1'!CA23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB23/'6.1'!$E23 * $E177),0, '6.1'!CB23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC23/'6.1'!$E23 * $E177),0, '6.1'!CC23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD23/'6.1'!$E23 * $E177),0, '6.1'!CD23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE23/'6.1'!$E23 * $E177),0, '6.1'!CE23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF23/'6.1'!$E23 * $E177),0, '6.1'!CF23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG23/'6.1'!$E23 * $E177),0, '6.1'!CG23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH23/'6.1'!$E23 * $E177),0, '6.1'!CH23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI23/'6.1'!$E23 * $E177),0, '6.1'!CI23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ23/'6.1'!$E23 * $E177),0, '6.1'!CJ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK23/'6.1'!$E23 * $E177),0, '6.1'!CK23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL23/'6.1'!$E23 * $E177),0, '6.1'!CL23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM23/'6.1'!$E23 * $E177),0, '6.1'!CM23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN23/'6.1'!$E23 * $E177),0, '6.1'!CN23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO23/'6.1'!$E23 * $E177),0, '6.1'!CO23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP23/'6.1'!$E23 * $E177),0, '6.1'!CP23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ23/'6.1'!$E23 * $E177),0, '6.1'!CQ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR23/'6.1'!$E23 * $E177),0, '6.1'!CR23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS23/'6.1'!$E23 * $E177),0, '6.1'!CS23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT23/'6.1'!$E23 * $E177),0, '6.1'!CT23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU23/'6.1'!$E23 * $E177),0, '6.1'!CU23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV23/'6.1'!$E23 * $E177),0, '6.1'!CV23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW23/'6.1'!$E23 * $E177),0, '6.1'!CW23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX23/'6.1'!$E23 * $E177),0, '6.1'!CX23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY23/'6.1'!$E23 * $E177),0, '6.1'!CY23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ23/'6.1'!$E23 * $E177),0, '6.1'!CZ23/'6.1'!$E23* $E177 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA23/'6.1'!$E23 * $E177),0, '6.1'!DA23/'6.1'!$E23* $E177 )","v":0}]
[null,"D.1.2.","Darbo užmokesčio išlaidos",0,0,{"$f":"H178+NPV(FDN,I178:INDEX(I178:DC178,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F24/'6.1'!$E24 * $E178),0, '6.1'!F24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!G24/'6.1'!$E24 * $E178),0, '6.1'!G24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!H24/'6.1'!$E24 * $E178),0, '6.1'!H24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!I24/'6.1'!$E24 * $E178),0, '6.1'!I24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!J24/'6.1'!$E24 * $E178),0, '6.1'!J24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!K24/'6.1'!$E24 * $E178),0, '6.1'!K24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!L24/'6.1'!$E24 * $E178),0, '6.1'!L24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!M24/'6.1'!$E24 * $E178),0, '6.1'!M24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!N24/'6.1'!$E24 * $E178),0, '6.1'!N24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!O24/'6.1'!$E24 * $E178),0, '6.1'!O24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!P24/'6.1'!$E24 * $E178),0, '6.1'!P24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q24/'6.1'!$E24 * $E178),0, '6.1'!Q24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!R24/'6.1'!$E24 * $E178),0, '6.1'!R24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!S24/'6.1'!$E24 * $E178),0, '6.1'!S24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!T24/'6.1'!$E24 * $E178),0, '6.1'!T24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!U24/'6.1'!$E24 * $E178),0, '6.1'!U24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!V24/'6.1'!$E24 * $E178),0, '6.1'!V24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!W24/'6.1'!$E24 * $E178),0, '6.1'!W24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!X24/'6.1'!$E24 * $E178),0, '6.1'!X24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y24/'6.1'!$E24 * $E178),0, '6.1'!Y24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z24/'6.1'!$E24 * $E178),0, '6.1'!Z24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA24/'6.1'!$E24 * $E178),0, '6.1'!AA24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB24/'6.1'!$E24 * $E178),0, '6.1'!AB24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC24/'6.1'!$E24 * $E178),0, '6.1'!AC24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD24/'6.1'!$E24 * $E178),0, '6.1'!AD24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE24/'6.1'!$E24 * $E178),0, '6.1'!AE24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF24/'6.1'!$E24 * $E178),0, '6.1'!AF24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG24/'6.1'!$E24 * $E178),0, '6.1'!AG24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH24/'6.1'!$E24 * $E178),0, '6.1'!AH24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI24/'6.1'!$E24 * $E178),0, '6.1'!AI24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ24/'6.1'!$E24 * $E178),0, '6.1'!AJ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK24/'6.1'!$E24 * $E178),0, '6.1'!AK24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL24/'6.1'!$E24 * $E178),0, '6.1'!AL24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM24/'6.1'!$E24 * $E178),0, '6.1'!AM24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN24/'6.1'!$E24 * $E178),0, '6.1'!AN24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO24/'6.1'!$E24 * $E178),0, '6.1'!AO24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP24/'6.1'!$E24 * $E178),0, '6.1'!AP24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ24/'6.1'!$E24 * $E178),0, '6.1'!AQ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR24/'6.1'!$E24 * $E178),0, '6.1'!AR24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS24/'6.1'!$E24 * $E178),0, '6.1'!AS24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT24/'6.1'!$E24 * $E178),0, '6.1'!AT24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU24/'6.1'!$E24 * $E178),0, '6.1'!AU24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV24/'6.1'!$E24 * $E178),0, '6.1'!AV24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW24/'6.1'!$E24 * $E178),0, '6.1'!AW24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX24/'6.1'!$E24 * $E178),0, '6.1'!AX24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY24/'6.1'!$E24 * $E178),0, '6.1'!AY24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ24/'6.1'!$E24 * $E178),0, '6.1'!AZ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA24/'6.1'!$E24 * $E178),0, '6.1'!BA24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB24/'6.1'!$E24 * $E178),0, '6.1'!BB24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC24/'6.1'!$E24 * $E178),0, '6.1'!BC24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD24/'6.1'!$E24 * $E178),0, '6.1'!BD24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE24/'6.1'!$E24 * $E178),0, '6.1'!BE24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF24/'6.1'!$E24 * $E178),0, '6.1'!BF24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG24/'6.1'!$E24 * $E178),0, '6.1'!BG24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH24/'6.1'!$E24 * $E178),0, '6.1'!BH24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI24/'6.1'!$E24 * $E178),0, '6.1'!BI24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ24/'6.1'!$E24 * $E178),0, '6.1'!BJ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK24/'6.1'!$E24 * $E178),0, '6.1'!BK24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL24/'6.1'!$E24 * $E178),0, '6.1'!BL24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM24/'6.1'!$E24 * $E178),0, '6.1'!BM24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN24/'6.1'!$E24 * $E178),0, '6.1'!BN24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO24/'6.1'!$E24 * $E178),0, '6.1'!BO24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP24/'6.1'!$E24 * $E178),0, '6.1'!BP24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ24/'6.1'!$E24 * $E178),0, '6.1'!BQ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR24/'6.1'!$E24 * $E178),0, '6.1'!BR24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS24/'6.1'!$E24 * $E178),0, '6.1'!BS24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT24/'6.1'!$E24 * $E178),0, '6.1'!BT24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU24/'6.1'!$E24 * $E178),0, '6.1'!BU24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV24/'6.1'!$E24 * $E178),0, '6.1'!BV24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW24/'6.1'!$E24 * $E178),0, '6.1'!BW24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX24/'6.1'!$E24 * $E178),0, '6.1'!BX24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY24/'6.1'!$E24 * $E178),0, '6.1'!BY24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ24/'6.1'!$E24 * $E178),0, '6.1'!BZ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA24/'6.1'!$E24 * $E178),0, '6.1'!CA24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB24/'6.1'!$E24 * $E178),0, '6.1'!CB24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC24/'6.1'!$E24 * $E178),0, '6.1'!CC24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD24/'6.1'!$E24 * $E178),0, '6.1'!CD24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE24/'6.1'!$E24 * $E178),0, '6.1'!CE24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF24/'6.1'!$E24 * $E178),0, '6.1'!CF24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG24/'6.1'!$E24 * $E178),0, '6.1'!CG24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH24/'6.1'!$E24 * $E178),0, '6.1'!CH24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI24/'6.1'!$E24 * $E178),0, '6.1'!CI24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ24/'6.1'!$E24 * $E178),0, '6.1'!CJ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK24/'6.1'!$E24 * $E178),0, '6.1'!CK24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL24/'6.1'!$E24 * $E178),0, '6.1'!CL24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM24/'6.1'!$E24 * $E178),0, '6.1'!CM24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN24/'6.1'!$E24 * $E178),0, '6.1'!CN24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO24/'6.1'!$E24 * $E178),0, '6.1'!CO24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP24/'6.1'!$E24 * $E178),0, '6.1'!CP24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ24/'6.1'!$E24 * $E178),0, '6.1'!CQ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR24/'6.1'!$E24 * $E178),0, '6.1'!CR24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS24/'6.1'!$E24 * $E178),0, '6.1'!CS24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT24/'6.1'!$E24 * $E178),0, '6.1'!CT24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU24/'6.1'!$E24 * $E178),0, '6.1'!CU24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV24/'6.1'!$E24 * $E178),0, '6.1'!CV24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW24/'6.1'!$E24 * $E178),0, '6.1'!CW24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX24/'6.1'!$E24 * $E178),0, '6.1'!CX24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY24/'6.1'!$E24 * $E178),0, '6.1'!CY24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ24/'6.1'!$E24 * $E178),0, '6.1'!CZ24/'6.1'!$E24* $E178 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA24/'6.1'!$E24 * $E178),0, '6.1'!DA24/'6.1'!$E24* $E178 )","v":0}]
[null,"D.1.3.","Elektros energijos išlaidos",0,0,{"$f":"H179+NPV(FDN,I179:INDEX(I179:DC179,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F25/'6.1'!$E25 * $E179),0, '6.1'!F25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!G25/'6.1'!$E25 * $E179),0, '6.1'!G25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!H25/'6.1'!$E25 * $E179),0, '6.1'!H25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!I25/'6.1'!$E25 * $E179),0, '6.1'!I25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!J25/'6.1'!$E25 * $E179),0, '6.1'!J25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!K25/'6.1'!$E25 * $E179),0, '6.1'!K25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!L25/'6.1'!$E25 * $E179),0, '6.1'!L25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!M25/'6.1'!$E25 * $E179),0, '6.1'!M25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!N25/'6.1'!$E25 * $E179),0, '6.1'!N25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!O25/'6.1'!$E25 * $E179),0, '6.1'!O25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!P25/'6.1'!$E25 * $E179),0, '6.1'!P25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q25/'6.1'!$E25 * $E179),0, '6.1'!Q25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!R25/'6.1'!$E25 * $E179),0, '6.1'!R25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!S25/'6.1'!$E25 * $E179),0, '6.1'!S25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!T25/'6.1'!$E25 * $E179),0, '6.1'!T25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!U25/'6.1'!$E25 * $E179),0, '6.1'!U25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!V25/'6.1'!$E25 * $E179),0, '6.1'!V25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!W25/'6.1'!$E25 * $E179),0, '6.1'!W25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!X25/'6.1'!$E25 * $E179),0, '6.1'!X25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y25/'6.1'!$E25 * $E179),0, '6.1'!Y25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z25/'6.1'!$E25 * $E179),0, '6.1'!Z25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA25/'6.1'!$E25 * $E179),0, '6.1'!AA25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB25/'6.1'!$E25 * $E179),0, '6.1'!AB25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC25/'6.1'!$E25 * $E179),0, '6.1'!AC25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD25/'6.1'!$E25 * $E179),0, '6.1'!AD25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE25/'6.1'!$E25 * $E179),0, '6.1'!AE25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF25/'6.1'!$E25 * $E179),0, '6.1'!AF25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG25/'6.1'!$E25 * $E179),0, '6.1'!AG25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH25/'6.1'!$E25 * $E179),0, '6.1'!AH25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI25/'6.1'!$E25 * $E179),0, '6.1'!AI25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ25/'6.1'!$E25 * $E179),0, '6.1'!AJ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK25/'6.1'!$E25 * $E179),0, '6.1'!AK25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL25/'6.1'!$E25 * $E179),0, '6.1'!AL25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM25/'6.1'!$E25 * $E179),0, '6.1'!AM25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN25/'6.1'!$E25 * $E179),0, '6.1'!AN25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO25/'6.1'!$E25 * $E179),0, '6.1'!AO25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP25/'6.1'!$E25 * $E179),0, '6.1'!AP25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ25/'6.1'!$E25 * $E179),0, '6.1'!AQ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR25/'6.1'!$E25 * $E179),0, '6.1'!AR25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS25/'6.1'!$E25 * $E179),0, '6.1'!AS25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT25/'6.1'!$E25 * $E179),0, '6.1'!AT25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU25/'6.1'!$E25 * $E179),0, '6.1'!AU25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV25/'6.1'!$E25 * $E179),0, '6.1'!AV25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW25/'6.1'!$E25 * $E179),0, '6.1'!AW25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX25/'6.1'!$E25 * $E179),0, '6.1'!AX25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY25/'6.1'!$E25 * $E179),0, '6.1'!AY25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ25/'6.1'!$E25 * $E179),0, '6.1'!AZ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA25/'6.1'!$E25 * $E179),0, '6.1'!BA25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB25/'6.1'!$E25 * $E179),0, '6.1'!BB25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC25/'6.1'!$E25 * $E179),0, '6.1'!BC25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD25/'6.1'!$E25 * $E179),0, '6.1'!BD25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE25/'6.1'!$E25 * $E179),0, '6.1'!BE25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF25/'6.1'!$E25 * $E179),0, '6.1'!BF25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG25/'6.1'!$E25 * $E179),0, '6.1'!BG25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH25/'6.1'!$E25 * $E179),0, '6.1'!BH25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI25/'6.1'!$E25 * $E179),0, '6.1'!BI25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ25/'6.1'!$E25 * $E179),0, '6.1'!BJ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK25/'6.1'!$E25 * $E179),0, '6.1'!BK25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL25/'6.1'!$E25 * $E179),0, '6.1'!BL25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM25/'6.1'!$E25 * $E179),0, '6.1'!BM25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN25/'6.1'!$E25 * $E179),0, '6.1'!BN25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO25/'6.1'!$E25 * $E179),0, '6.1'!BO25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP25/'6.1'!$E25 * $E179),0, '6.1'!BP25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ25/'6.1'!$E25 * $E179),0, '6.1'!BQ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR25/'6.1'!$E25 * $E179),0, '6.1'!BR25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS25/'6.1'!$E25 * $E179),0, '6.1'!BS25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT25/'6.1'!$E25 * $E179),0, '6.1'!BT25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU25/'6.1'!$E25 * $E179),0, '6.1'!BU25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV25/'6.1'!$E25 * $E179),0, '6.1'!BV25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW25/'6.1'!$E25 * $E179),0, '6.1'!BW25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX25/'6.1'!$E25 * $E179),0, '6.1'!BX25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY25/'6.1'!$E25 * $E179),0, '6.1'!BY25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ25/'6.1'!$E25 * $E179),0, '6.1'!BZ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA25/'6.1'!$E25 * $E179),0, '6.1'!CA25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB25/'6.1'!$E25 * $E179),0, '6.1'!CB25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC25/'6.1'!$E25 * $E179),0, '6.1'!CC25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD25/'6.1'!$E25 * $E179),0, '6.1'!CD25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE25/'6.1'!$E25 * $E179),0, '6.1'!CE25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF25/'6.1'!$E25 * $E179),0, '6.1'!CF25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG25/'6.1'!$E25 * $E179),0, '6.1'!CG25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH25/'6.1'!$E25 * $E179),0, '6.1'!CH25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI25/'6.1'!$E25 * $E179),0, '6.1'!CI25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ25/'6.1'!$E25 * $E179),0, '6.1'!CJ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK25/'6.1'!$E25 * $E179),0, '6.1'!CK25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL25/'6.1'!$E25 * $E179),0, '6.1'!CL25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM25/'6.1'!$E25 * $E179),0, '6.1'!CM25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN25/'6.1'!$E25 * $E179),0, '6.1'!CN25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO25/'6.1'!$E25 * $E179),0, '6.1'!CO25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP25/'6.1'!$E25 * $E179),0, '6.1'!CP25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ25/'6.1'!$E25 * $E179),0, '6.1'!CQ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR25/'6.1'!$E25 * $E179),0, '6.1'!CR25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS25/'6.1'!$E25 * $E179),0, '6.1'!CS25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT25/'6.1'!$E25 * $E179),0, '6.1'!CT25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU25/'6.1'!$E25 * $E179),0, '6.1'!CU25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV25/'6.1'!$E25 * $E179),0, '6.1'!CV25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW25/'6.1'!$E25 * $E179),0, '6.1'!CW25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX25/'6.1'!$E25 * $E179),0, '6.1'!CX25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY25/'6.1'!$E25 * $E179),0, '6.1'!CY25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ25/'6.1'!$E25 * $E179),0, '6.1'!CZ25/'6.1'!$E25* $E179 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA25/'6.1'!$E25 * $E179),0, '6.1'!DA25/'6.1'!$E25* $E179 )","v":0}]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0,0,{"$f":"H180+NPV(FDN,I180:INDEX(I180:DC180,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F26/'6.1'!$E26 * $E180),0, '6.1'!F26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!G26/'6.1'!$E26 * $E180),0, '6.1'!G26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!H26/'6.1'!$E26 * $E180),0, '6.1'!H26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!I26/'6.1'!$E26 * $E180),0, '6.1'!I26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!J26/'6.1'!$E26 * $E180),0, '6.1'!J26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!K26/'6.1'!$E26 * $E180),0, '6.1'!K26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!L26/'6.1'!$E26 * $E180),0, '6.1'!L26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!M26/'6.1'!$E26 * $E180),0, '6.1'!M26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!N26/'6.1'!$E26 * $E180),0, '6.1'!N26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!O26/'6.1'!$E26 * $E180),0, '6.1'!O26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!P26/'6.1'!$E26 * $E180),0, '6.1'!P26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q26/'6.1'!$E26 * $E180),0, '6.1'!Q26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!R26/'6.1'!$E26 * $E180),0, '6.1'!R26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!S26/'6.1'!$E26 * $E180),0, '6.1'!S26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!T26/'6.1'!$E26 * $E180),0, '6.1'!T26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!U26/'6.1'!$E26 * $E180),0, '6.1'!U26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!V26/'6.1'!$E26 * $E180),0, '6.1'!V26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!W26/'6.1'!$E26 * $E180),0, '6.1'!W26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!X26/'6.1'!$E26 * $E180),0, '6.1'!X26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y26/'6.1'!$E26 * $E180),0, '6.1'!Y26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z26/'6.1'!$E26 * $E180),0, '6.1'!Z26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA26/'6.1'!$E26 * $E180),0, '6.1'!AA26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB26/'6.1'!$E26 * $E180),0, '6.1'!AB26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC26/'6.1'!$E26 * $E180),0, '6.1'!AC26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD26/'6.1'!$E26 * $E180),0, '6.1'!AD26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE26/'6.1'!$E26 * $E180),0, '6.1'!AE26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF26/'6.1'!$E26 * $E180),0, '6.1'!AF26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG26/'6.1'!$E26 * $E180),0, '6.1'!AG26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH26/'6.1'!$E26 * $E180),0, '6.1'!AH26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI26/'6.1'!$E26 * $E180),0, '6.1'!AI26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ26/'6.1'!$E26 * $E180),0, '6.1'!AJ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK26/'6.1'!$E26 * $E180),0, '6.1'!AK26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL26/'6.1'!$E26 * $E180),0, '6.1'!AL26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM26/'6.1'!$E26 * $E180),0, '6.1'!AM26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN26/'6.1'!$E26 * $E180),0, '6.1'!AN26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO26/'6.1'!$E26 * $E180),0, '6.1'!AO26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP26/'6.1'!$E26 * $E180),0, '6.1'!AP26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ26/'6.1'!$E26 * $E180),0, '6.1'!AQ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR26/'6.1'!$E26 * $E180),0, '6.1'!AR26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS26/'6.1'!$E26 * $E180),0, '6.1'!AS26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT26/'6.1'!$E26 * $E180),0, '6.1'!AT26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU26/'6.1'!$E26 * $E180),0, '6.1'!AU26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV26/'6.1'!$E26 * $E180),0, '6.1'!AV26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW26/'6.1'!$E26 * $E180),0, '6.1'!AW26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX26/'6.1'!$E26 * $E180),0, '6.1'!AX26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY26/'6.1'!$E26 * $E180),0, '6.1'!AY26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ26/'6.1'!$E26 * $E180),0, '6.1'!AZ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA26/'6.1'!$E26 * $E180),0, '6.1'!BA26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB26/'6.1'!$E26 * $E180),0, '6.1'!BB26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC26/'6.1'!$E26 * $E180),0, '6.1'!BC26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD26/'6.1'!$E26 * $E180),0, '6.1'!BD26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE26/'6.1'!$E26 * $E180),0, '6.1'!BE26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF26/'6.1'!$E26 * $E180),0, '6.1'!BF26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG26/'6.1'!$E26 * $E180),0, '6.1'!BG26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH26/'6.1'!$E26 * $E180),0, '6.1'!BH26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI26/'6.1'!$E26 * $E180),0, '6.1'!BI26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ26/'6.1'!$E26 * $E180),0, '6.1'!BJ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK26/'6.1'!$E26 * $E180),0, '6.1'!BK26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL26/'6.1'!$E26 * $E180),0, '6.1'!BL26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM26/'6.1'!$E26 * $E180),0, '6.1'!BM26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN26/'6.1'!$E26 * $E180),0, '6.1'!BN26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO26/'6.1'!$E26 * $E180),0, '6.1'!BO26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP26/'6.1'!$E26 * $E180),0, '6.1'!BP26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ26/'6.1'!$E26 * $E180),0, '6.1'!BQ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR26/'6.1'!$E26 * $E180),0, '6.1'!BR26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS26/'6.1'!$E26 * $E180),0, '6.1'!BS26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT26/'6.1'!$E26 * $E180),0, '6.1'!BT26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU26/'6.1'!$E26 * $E180),0, '6.1'!BU26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV26/'6.1'!$E26 * $E180),0, '6.1'!BV26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW26/'6.1'!$E26 * $E180),0, '6.1'!BW26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX26/'6.1'!$E26 * $E180),0, '6.1'!BX26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY26/'6.1'!$E26 * $E180),0, '6.1'!BY26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ26/'6.1'!$E26 * $E180),0, '6.1'!BZ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA26/'6.1'!$E26 * $E180),0, '6.1'!CA26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB26/'6.1'!$E26 * $E180),0, '6.1'!CB26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC26/'6.1'!$E26 * $E180),0, '6.1'!CC26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD26/'6.1'!$E26 * $E180),0, '6.1'!CD26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE26/'6.1'!$E26 * $E180),0, '6.1'!CE26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF26/'6.1'!$E26 * $E180),0, '6.1'!CF26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG26/'6.1'!$E26 * $E180),0, '6.1'!CG26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH26/'6.1'!$E26 * $E180),0, '6.1'!CH26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI26/'6.1'!$E26 * $E180),0, '6.1'!CI26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ26/'6.1'!$E26 * $E180),0, '6.1'!CJ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK26/'6.1'!$E26 * $E180),0, '6.1'!CK26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL26/'6.1'!$E26 * $E180),0, '6.1'!CL26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM26/'6.1'!$E26 * $E180),0, '6.1'!CM26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN26/'6.1'!$E26 * $E180),0, '6.1'!CN26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO26/'6.1'!$E26 * $E180),0, '6.1'!CO26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP26/'6.1'!$E26 * $E180),0, '6.1'!CP26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ26/'6.1'!$E26 * $E180),0, '6.1'!CQ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR26/'6.1'!$E26 * $E180),0, '6.1'!CR26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS26/'6.1'!$E26 * $E180),0, '6.1'!CS26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT26/'6.1'!$E26 * $E180),0, '6.1'!CT26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU26/'6.1'!$E26 * $E180),0, '6.1'!CU26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV26/'6.1'!$E26 * $E180),0, '6.1'!CV26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW26/'6.1'!$E26 * $E180),0, '6.1'!CW26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX26/'6.1'!$E26 * $E180),0, '6.1'!CX26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY26/'6.1'!$E26 * $E180),0, '6.1'!CY26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ26/'6.1'!$E26 * $E180),0, '6.1'!CZ26/'6.1'!$E26* $E180 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA26/'6.1'!$E26 * $E180),0, '6.1'!DA26/'6.1'!$E26* $E180 )","v":0}]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0,0,{"$f":"H181+NPV(FDN,I181:INDEX(I181:DC181,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F27/'6.1'!$E27 * $E181),0, '6.1'!F27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!G27/'6.1'!$E27 * $E181),0, '6.1'!G27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!H27/'6.1'!$E27 * $E181),0, '6.1'!H27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!I27/'6.1'!$E27 * $E181),0, '6.1'!I27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!J27/'6.1'!$E27 * $E181),0, '6.1'!J27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!K27/'6.1'!$E27 * $E181),0, '6.1'!K27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!L27/'6.1'!$E27 * $E181),0, '6.1'!L27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!M27/'6.1'!$E27 * $E181),0, '6.1'!M27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!N27/'6.1'!$E27 * $E181),0, '6.1'!N27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!O27/'6.1'!$E27 * $E181),0, '6.1'!O27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!P27/'6.1'!$E27 * $E181),0, '6.1'!P27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q27/'6.1'!$E27 * $E181),0, '6.1'!Q27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!R27/'6.1'!$E27 * $E181),0, '6.1'!R27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!S27/'6.1'!$E27 * $E181),0, '6.1'!S27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!T27/'6.1'!$E27 * $E181),0, '6.1'!T27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!U27/'6.1'!$E27 * $E181),0, '6.1'!U27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!V27/'6.1'!$E27 * $E181),0, '6.1'!V27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!W27/'6.1'!$E27 * $E181),0, '6.1'!W27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!X27/'6.1'!$E27 * $E181),0, '6.1'!X27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y27/'6.1'!$E27 * $E181),0, '6.1'!Y27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z27/'6.1'!$E27 * $E181),0, '6.1'!Z27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA27/'6.1'!$E27 * $E181),0, '6.1'!AA27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB27/'6.1'!$E27 * $E181),0, '6.1'!AB27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC27/'6.1'!$E27 * $E181),0, '6.1'!AC27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD27/'6.1'!$E27 * $E181),0, '6.1'!AD27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE27/'6.1'!$E27 * $E181),0, '6.1'!AE27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF27/'6.1'!$E27 * $E181),0, '6.1'!AF27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG27/'6.1'!$E27 * $E181),0, '6.1'!AG27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH27/'6.1'!$E27 * $E181),0, '6.1'!AH27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI27/'6.1'!$E27 * $E181),0, '6.1'!AI27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ27/'6.1'!$E27 * $E181),0, '6.1'!AJ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK27/'6.1'!$E27 * $E181),0, '6.1'!AK27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL27/'6.1'!$E27 * $E181),0, '6.1'!AL27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM27/'6.1'!$E27 * $E181),0, '6.1'!AM27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN27/'6.1'!$E27 * $E181),0, '6.1'!AN27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO27/'6.1'!$E27 * $E181),0, '6.1'!AO27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP27/'6.1'!$E27 * $E181),0, '6.1'!AP27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ27/'6.1'!$E27 * $E181),0, '6.1'!AQ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR27/'6.1'!$E27 * $E181),0, '6.1'!AR27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS27/'6.1'!$E27 * $E181),0, '6.1'!AS27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT27/'6.1'!$E27 * $E181),0, '6.1'!AT27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU27/'6.1'!$E27 * $E181),0, '6.1'!AU27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV27/'6.1'!$E27 * $E181),0, '6.1'!AV27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW27/'6.1'!$E27 * $E181),0, '6.1'!AW27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX27/'6.1'!$E27 * $E181),0, '6.1'!AX27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY27/'6.1'!$E27 * $E181),0, '6.1'!AY27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ27/'6.1'!$E27 * $E181),0, '6.1'!AZ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA27/'6.1'!$E27 * $E181),0, '6.1'!BA27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB27/'6.1'!$E27 * $E181),0, '6.1'!BB27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC27/'6.1'!$E27 * $E181),0, '6.1'!BC27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD27/'6.1'!$E27 * $E181),0, '6.1'!BD27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE27/'6.1'!$E27 * $E181),0, '6.1'!BE27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF27/'6.1'!$E27 * $E181),0, '6.1'!BF27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG27/'6.1'!$E27 * $E181),0, '6.1'!BG27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH27/'6.1'!$E27 * $E181),0, '6.1'!BH27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI27/'6.1'!$E27 * $E181),0, '6.1'!BI27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ27/'6.1'!$E27 * $E181),0, '6.1'!BJ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK27/'6.1'!$E27 * $E181),0, '6.1'!BK27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL27/'6.1'!$E27 * $E181),0, '6.1'!BL27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM27/'6.1'!$E27 * $E181),0, '6.1'!BM27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN27/'6.1'!$E27 * $E181),0, '6.1'!BN27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO27/'6.1'!$E27 * $E181),0, '6.1'!BO27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP27/'6.1'!$E27 * $E181),0, '6.1'!BP27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ27/'6.1'!$E27 * $E181),0, '6.1'!BQ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR27/'6.1'!$E27 * $E181),0, '6.1'!BR27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS27/'6.1'!$E27 * $E181),0, '6.1'!BS27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT27/'6.1'!$E27 * $E181),0, '6.1'!BT27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU27/'6.1'!$E27 * $E181),0, '6.1'!BU27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV27/'6.1'!$E27 * $E181),0, '6.1'!BV27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW27/'6.1'!$E27 * $E181),0, '6.1'!BW27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX27/'6.1'!$E27 * $E181),0, '6.1'!BX27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY27/'6.1'!$E27 * $E181),0, '6.1'!BY27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ27/'6.1'!$E27 * $E181),0, '6.1'!BZ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA27/'6.1'!$E27 * $E181),0, '6.1'!CA27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB27/'6.1'!$E27 * $E181),0, '6.1'!CB27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC27/'6.1'!$E27 * $E181),0, '6.1'!CC27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD27/'6.1'!$E27 * $E181),0, '6.1'!CD27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE27/'6.1'!$E27 * $E181),0, '6.1'!CE27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF27/'6.1'!$E27 * $E181),0, '6.1'!CF27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG27/'6.1'!$E27 * $E181),0, '6.1'!CG27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH27/'6.1'!$E27 * $E181),0, '6.1'!CH27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI27/'6.1'!$E27 * $E181),0, '6.1'!CI27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ27/'6.1'!$E27 * $E181),0, '6.1'!CJ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK27/'6.1'!$E27 * $E181),0, '6.1'!CK27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL27/'6.1'!$E27 * $E181),0, '6.1'!CL27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM27/'6.1'!$E27 * $E181),0, '6.1'!CM27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN27/'6.1'!$E27 * $E181),0, '6.1'!CN27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO27/'6.1'!$E27 * $E181),0, '6.1'!CO27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP27/'6.1'!$E27 * $E181),0, '6.1'!CP27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ27/'6.1'!$E27 * $E181),0, '6.1'!CQ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR27/'6.1'!$E27 * $E181),0, '6.1'!CR27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS27/'6.1'!$E27 * $E181),0, '6.1'!CS27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT27/'6.1'!$E27 * $E181),0, '6.1'!CT27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU27/'6.1'!$E27 * $E181),0, '6.1'!CU27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV27/'6.1'!$E27 * $E181),0, '6.1'!CV27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW27/'6.1'!$E27 * $E181),0, '6.1'!CW27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX27/'6.1'!$E27 * $E181),0, '6.1'!CX27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY27/'6.1'!$E27 * $E181),0, '6.1'!CY27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ27/'6.1'!$E27 * $E181),0, '6.1'!CZ27/'6.1'!$E27* $E181 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA27/'6.1'!$E27 * $E181),0, '6.1'!DA27/'6.1'!$E27* $E181 )","v":0}]
[null,"D.1.6.","Kitos išlaidos",0,0,{"$f":"H182+NPV(FDN,I182:INDEX(I182:DC182,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F28/'6.1'!$E28 * $E182),0, '6.1'!F28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!G28/'6.1'!$E28 * $E182),0, '6.1'!G28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!H28/'6.1'!$E28 * $E182),0, '6.1'!H28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!I28/'6.1'!$E28 * $E182),0, '6.1'!I28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!J28/'6.1'!$E28 * $E182),0, '6.1'!J28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!K28/'6.1'!$E28 * $E182),0, '6.1'!K28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!L28/'6.1'!$E28 * $E182),0, '6.1'!L28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!M28/'6.1'!$E28 * $E182),0, '6.1'!M28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!N28/'6.1'!$E28 * $E182),0, '6.1'!N28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!O28/'6.1'!$E28 * $E182),0, '6.1'!O28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!P28/'6.1'!$E28 * $E182),0, '6.1'!P28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q28/'6.1'!$E28 * $E182),0, '6.1'!Q28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!R28/'6.1'!$E28 * $E182),0, '6.1'!R28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!S28/'6.1'!$E28 * $E182),0, '6.1'!S28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!T28/'6.1'!$E28 * $E182),0, '6.1'!T28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!U28/'6.1'!$E28 * $E182),0, '6.1'!U28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!V28/'6.1'!$E28 * $E182),0, '6.1'!V28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!W28/'6.1'!$E28 * $E182),0, '6.1'!W28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!X28/'6.1'!$E28 * $E182),0, '6.1'!X28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y28/'6.1'!$E28 * $E182),0, '6.1'!Y28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z28/'6.1'!$E28 * $E182),0, '6.1'!Z28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA28/'6.1'!$E28 * $E182),0, '6.1'!AA28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB28/'6.1'!$E28 * $E182),0, '6.1'!AB28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC28/'6.1'!$E28 * $E182),0, '6.1'!AC28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD28/'6.1'!$E28 * $E182),0, '6.1'!AD28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE28/'6.1'!$E28 * $E182),0, '6.1'!AE28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF28/'6.1'!$E28 * $E182),0, '6.1'!AF28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG28/'6.1'!$E28 * $E182),0, '6.1'!AG28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH28/'6.1'!$E28 * $E182),0, '6.1'!AH28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI28/'6.1'!$E28 * $E182),0, '6.1'!AI28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ28/'6.1'!$E28 * $E182),0, '6.1'!AJ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK28/'6.1'!$E28 * $E182),0, '6.1'!AK28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL28/'6.1'!$E28 * $E182),0, '6.1'!AL28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM28/'6.1'!$E28 * $E182),0, '6.1'!AM28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN28/'6.1'!$E28 * $E182),0, '6.1'!AN28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO28/'6.1'!$E28 * $E182),0, '6.1'!AO28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP28/'6.1'!$E28 * $E182),0, '6.1'!AP28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ28/'6.1'!$E28 * $E182),0, '6.1'!AQ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR28/'6.1'!$E28 * $E182),0, '6.1'!AR28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS28/'6.1'!$E28 * $E182),0, '6.1'!AS28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT28/'6.1'!$E28 * $E182),0, '6.1'!AT28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU28/'6.1'!$E28 * $E182),0, '6.1'!AU28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV28/'6.1'!$E28 * $E182),0, '6.1'!AV28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW28/'6.1'!$E28 * $E182),0, '6.1'!AW28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX28/'6.1'!$E28 * $E182),0, '6.1'!AX28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY28/'6.1'!$E28 * $E182),0, '6.1'!AY28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ28/'6.1'!$E28 * $E182),0, '6.1'!AZ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA28/'6.1'!$E28 * $E182),0, '6.1'!BA28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB28/'6.1'!$E28 * $E182),0, '6.1'!BB28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC28/'6.1'!$E28 * $E182),0, '6.1'!BC28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD28/'6.1'!$E28 * $E182),0, '6.1'!BD28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE28/'6.1'!$E28 * $E182),0, '6.1'!BE28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF28/'6.1'!$E28 * $E182),0, '6.1'!BF28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG28/'6.1'!$E28 * $E182),0, '6.1'!BG28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH28/'6.1'!$E28 * $E182),0, '6.1'!BH28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI28/'6.1'!$E28 * $E182),0, '6.1'!BI28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ28/'6.1'!$E28 * $E182),0, '6.1'!BJ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK28/'6.1'!$E28 * $E182),0, '6.1'!BK28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL28/'6.1'!$E28 * $E182),0, '6.1'!BL28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM28/'6.1'!$E28 * $E182),0, '6.1'!BM28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN28/'6.1'!$E28 * $E182),0, '6.1'!BN28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO28/'6.1'!$E28 * $E182),0, '6.1'!BO28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP28/'6.1'!$E28 * $E182),0, '6.1'!BP28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ28/'6.1'!$E28 * $E182),0, '6.1'!BQ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR28/'6.1'!$E28 * $E182),0, '6.1'!BR28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS28/'6.1'!$E28 * $E182),0, '6.1'!BS28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT28/'6.1'!$E28 * $E182),0, '6.1'!BT28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU28/'6.1'!$E28 * $E182),0, '6.1'!BU28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV28/'6.1'!$E28 * $E182),0, '6.1'!BV28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW28/'6.1'!$E28 * $E182),0, '6.1'!BW28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX28/'6.1'!$E28 * $E182),0, '6.1'!BX28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY28/'6.1'!$E28 * $E182),0, '6.1'!BY28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ28/'6.1'!$E28 * $E182),0, '6.1'!BZ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA28/'6.1'!$E28 * $E182),0, '6.1'!CA28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB28/'6.1'!$E28 * $E182),0, '6.1'!CB28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC28/'6.1'!$E28 * $E182),0, '6.1'!CC28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD28/'6.1'!$E28 * $E182),0, '6.1'!CD28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE28/'6.1'!$E28 * $E182),0, '6.1'!CE28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF28/'6.1'!$E28 * $E182),0, '6.1'!CF28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG28/'6.1'!$E28 * $E182),0, '6.1'!CG28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH28/'6.1'!$E28 * $E182),0, '6.1'!CH28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI28/'6.1'!$E28 * $E182),0, '6.1'!CI28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ28/'6.1'!$E28 * $E182),0, '6.1'!CJ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK28/'6.1'!$E28 * $E182),0, '6.1'!CK28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL28/'6.1'!$E28 * $E182),0, '6.1'!CL28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM28/'6.1'!$E28 * $E182),0, '6.1'!CM28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN28/'6.1'!$E28 * $E182),0, '6.1'!CN28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO28/'6.1'!$E28 * $E182),0, '6.1'!CO28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP28/'6.1'!$E28 * $E182),0, '6.1'!CP28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ28/'6.1'!$E28 * $E182),0, '6.1'!CQ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR28/'6.1'!$E28 * $E182),0, '6.1'!CR28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS28/'6.1'!$E28 * $E182),0, '6.1'!CS28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT28/'6.1'!$E28 * $E182),0, '6.1'!CT28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU28/'6.1'!$E28 * $E182),0, '6.1'!CU28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV28/'6.1'!$E28 * $E182),0, '6.1'!CV28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW28/'6.1'!$E28 * $E182),0, '6.1'!CW28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX28/'6.1'!$E28 * $E182),0, '6.1'!CX28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY28/'6.1'!$E28 * $E182),0, '6.1'!CY28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ28/'6.1'!$E28 * $E182),0, '6.1'!CZ28/'6.1'!$E28* $E182 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA28/'6.1'!$E28 * $E182),0, '6.1'!DA28/'6.1'!$E28* $E182 )","v":0}]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",0,0,{"$f":"H183+NPV(FDN,I183:INDEX(I183:DC183,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F29/'6.1'!$E29 * $E183),0, '6.1'!F29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!G29/'6.1'!$E29 * $E183),0, '6.1'!G29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!H29/'6.1'!$E29 * $E183),0, '6.1'!H29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!I29/'6.1'!$E29 * $E183),0, '6.1'!I29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!J29/'6.1'!$E29 * $E183),0, '6.1'!J29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!K29/'6.1'!$E29 * $E183),0, '6.1'!K29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!L29/'6.1'!$E29 * $E183),0, '6.1'!L29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!M29/'6.1'!$E29 * $E183),0, '6.1'!M29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!N29/'6.1'!$E29 * $E183),0, '6.1'!N29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!O29/'6.1'!$E29 * $E183),0, '6.1'!O29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!P29/'6.1'!$E29 * $E183),0, '6.1'!P29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q29/'6.1'!$E29 * $E183),0, '6.1'!Q29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!R29/'6.1'!$E29 * $E183),0, '6.1'!R29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!S29/'6.1'!$E29 * $E183),0, '6.1'!S29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!T29/'6.1'!$E29 * $E183),0, '6.1'!T29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!U29/'6.1'!$E29 * $E183),0, '6.1'!U29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!V29/'6.1'!$E29 * $E183),0, '6.1'!V29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!W29/'6.1'!$E29 * $E183),0, '6.1'!W29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!X29/'6.1'!$E29 * $E183),0, '6.1'!X29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y29/'6.1'!$E29 * $E183),0, '6.1'!Y29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z29/'6.1'!$E29 * $E183),0, '6.1'!Z29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA29/'6.1'!$E29 * $E183),0, '6.1'!AA29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB29/'6.1'!$E29 * $E183),0, '6.1'!AB29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC29/'6.1'!$E29 * $E183),0, '6.1'!AC29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD29/'6.1'!$E29 * $E183),0, '6.1'!AD29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE29/'6.1'!$E29 * $E183),0, '6.1'!AE29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF29/'6.1'!$E29 * $E183),0, '6.1'!AF29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG29/'6.1'!$E29 * $E183),0, '6.1'!AG29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH29/'6.1'!$E29 * $E183),0, '6.1'!AH29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI29/'6.1'!$E29 * $E183),0, '6.1'!AI29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ29/'6.1'!$E29 * $E183),0, '6.1'!AJ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK29/'6.1'!$E29 * $E183),0, '6.1'!AK29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL29/'6.1'!$E29 * $E183),0, '6.1'!AL29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM29/'6.1'!$E29 * $E183),0, '6.1'!AM29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN29/'6.1'!$E29 * $E183),0, '6.1'!AN29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO29/'6.1'!$E29 * $E183),0, '6.1'!AO29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP29/'6.1'!$E29 * $E183),0, '6.1'!AP29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ29/'6.1'!$E29 * $E183),0, '6.1'!AQ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR29/'6.1'!$E29 * $E183),0, '6.1'!AR29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS29/'6.1'!$E29 * $E183),0, '6.1'!AS29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT29/'6.1'!$E29 * $E183),0, '6.1'!AT29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU29/'6.1'!$E29 * $E183),0, '6.1'!AU29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV29/'6.1'!$E29 * $E183),0, '6.1'!AV29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW29/'6.1'!$E29 * $E183),0, '6.1'!AW29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX29/'6.1'!$E29 * $E183),0, '6.1'!AX29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY29/'6.1'!$E29 * $E183),0, '6.1'!AY29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ29/'6.1'!$E29 * $E183),0, '6.1'!AZ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA29/'6.1'!$E29 * $E183),0, '6.1'!BA29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB29/'6.1'!$E29 * $E183),0, '6.1'!BB29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC29/'6.1'!$E29 * $E183),0, '6.1'!BC29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD29/'6.1'!$E29 * $E183),0, '6.1'!BD29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE29/'6.1'!$E29 * $E183),0, '6.1'!BE29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF29/'6.1'!$E29 * $E183),0, '6.1'!BF29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG29/'6.1'!$E29 * $E183),0, '6.1'!BG29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH29/'6.1'!$E29 * $E183),0, '6.1'!BH29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI29/'6.1'!$E29 * $E183),0, '6.1'!BI29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ29/'6.1'!$E29 * $E183),0, '6.1'!BJ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK29/'6.1'!$E29 * $E183),0, '6.1'!BK29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL29/'6.1'!$E29 * $E183),0, '6.1'!BL29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM29/'6.1'!$E29 * $E183),0, '6.1'!BM29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN29/'6.1'!$E29 * $E183),0, '6.1'!BN29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO29/'6.1'!$E29 * $E183),0, '6.1'!BO29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP29/'6.1'!$E29 * $E183),0, '6.1'!BP29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ29/'6.1'!$E29 * $E183),0, '6.1'!BQ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR29/'6.1'!$E29 * $E183),0, '6.1'!BR29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS29/'6.1'!$E29 * $E183),0, '6.1'!BS29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT29/'6.1'!$E29 * $E183),0, '6.1'!BT29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU29/'6.1'!$E29 * $E183),0, '6.1'!BU29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV29/'6.1'!$E29 * $E183),0, '6.1'!BV29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW29/'6.1'!$E29 * $E183),0, '6.1'!BW29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX29/'6.1'!$E29 * $E183),0, '6.1'!BX29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY29/'6.1'!$E29 * $E183),0, '6.1'!BY29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ29/'6.1'!$E29 * $E183),0, '6.1'!BZ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA29/'6.1'!$E29 * $E183),0, '6.1'!CA29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB29/'6.1'!$E29 * $E183),0, '6.1'!CB29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC29/'6.1'!$E29 * $E183),0, '6.1'!CC29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD29/'6.1'!$E29 * $E183),0, '6.1'!CD29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE29/'6.1'!$E29 * $E183),0, '6.1'!CE29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF29/'6.1'!$E29 * $E183),0, '6.1'!CF29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG29/'6.1'!$E29 * $E183),0, '6.1'!CG29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH29/'6.1'!$E29 * $E183),0, '6.1'!CH29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI29/'6.1'!$E29 * $E183),0, '6.1'!CI29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ29/'6.1'!$E29 * $E183),0, '6.1'!CJ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK29/'6.1'!$E29 * $E183),0, '6.1'!CK29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL29/'6.1'!$E29 * $E183),0, '6.1'!CL29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM29/'6.1'!$E29 * $E183),0, '6.1'!CM29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN29/'6.1'!$E29 * $E183),0, '6.1'!CN29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO29/'6.1'!$E29 * $E183),0, '6.1'!CO29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP29/'6.1'!$E29 * $E183),0, '6.1'!CP29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ29/'6.1'!$E29 * $E183),0, '6.1'!CQ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR29/'6.1'!$E29 * $E183),0, '6.1'!CR29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS29/'6.1'!$E29 * $E183),0, '6.1'!CS29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT29/'6.1'!$E29 * $E183),0, '6.1'!CT29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU29/'6.1'!$E29 * $E183),0, '6.1'!CU29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV29/'6.1'!$E29 * $E183),0, '6.1'!CV29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW29/'6.1'!$E29 * $E183),0, '6.1'!CW29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX29/'6.1'!$E29 * $E183),0, '6.1'!CX29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY29/'6.1'!$E29 * $E183),0, '6.1'!CY29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ29/'6.1'!$E29 * $E183),0, '6.1'!CZ29/'6.1'!$E29* $E183 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA29/'6.1'!$E29 * $E183),0, '6.1'!DA29/'6.1'!$E29* $E183 )","v":0}]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",0,{"$f":"ROUND(SUM(E185,E187)-E186,0)","v":0},{"$f":"ROUND(SUM(F185,F187)-F186,0)","v":0},{"$f":"ROUND(SUM(G185,G187)-G186,0)","v":0},{"$f":"ROUND(SUM(H185,H187)-H186,0)","v":0},{"$f":"ROUND(SUM(I185,I187)-I186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU185,BU187)-BU186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.1.","Bendra importo/pirkimo PVM suma",0,{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H185:$DC185)","v":0},{"$f":"H185+NPV(FDN,I185:INDEX(I185:DC185,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H185:$DC185)","v":0},{"$f":"SUMPRODUCT(H162:H169,Pirkimo_PVM)+SUMPRODUCT(H177:H182,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AN162:AN169,Pirkimo_PVM)+SUMPRODUCT(AN177:AN182,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT162:BT169,Pirkimo_PVM)+SUMPRODUCT(BT177:BT182,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.2.","Bendra pardavimo PVM suma",0,{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H186:$DC186)","v":0},{"$f":"H186+NPV(FDN,I186:INDEX(I186:DC186,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H186:$DC186)","v":0},{"$f":"SUMPRODUCT(H172:H173,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AN172:AN173,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT172:BT173,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",0,{"$f":"IF(D187<0,(( ABS(D187) * 200% - SQRT( (1-70%) * ABS(D187) * (200%-50%) * ABS(D187) * (200%-1) ) ) - ABS(D187))*(-1),( ABS(D187) * 200% - SQRT( (1-70%) * ABS(D187) * (200%-50%) * ABS(D187) * (200%-1) ) ) - ABS(D187))","v":0},{"$f":"H187+NPV(FDN,I187:INDEX(I187:DC187,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H187:$DC187)","v":0},{"$f":"IF( ISERROR( '6.1'!F33/'6.1'!$E33 * $E187),0, '6.1'!F33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!G33/'6.1'!$E33 * $E187),0, '6.1'!G33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!H33/'6.1'!$E33 * $E187),0, '6.1'!H33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!I33/'6.1'!$E33 * $E187),0, '6.1'!I33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!J33/'6.1'!$E33 * $E187),0, '6.1'!J33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!K33/'6.1'!$E33 * $E187),0, '6.1'!K33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!L33/'6.1'!$E33 * $E187),0, '6.1'!L33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!M33/'6.1'!$E33 * $E187),0, '6.1'!M33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!N33/'6.1'!$E33 * $E187),0, '6.1'!N33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!O33/'6.1'!$E33 * $E187),0, '6.1'!O33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!P33/'6.1'!$E33 * $E187),0, '6.1'!P33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q33/'6.1'!$E33 * $E187),0, '6.1'!Q33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!R33/'6.1'!$E33 * $E187),0, '6.1'!R33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!S33/'6.1'!$E33 * $E187),0, '6.1'!S33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!T33/'6.1'!$E33 * $E187),0, '6.1'!T33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!U33/'6.1'!$E33 * $E187),0, '6.1'!U33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!V33/'6.1'!$E33 * $E187),0, '6.1'!V33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!W33/'6.1'!$E33 * $E187),0, '6.1'!W33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!X33/'6.1'!$E33 * $E187),0, '6.1'!X33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y33/'6.1'!$E33 * $E187),0, '6.1'!Y33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z33/'6.1'!$E33 * $E187),0, '6.1'!Z33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA33/'6.1'!$E33 * $E187),0, '6.1'!AA33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB33/'6.1'!$E33 * $E187),0, '6.1'!AB33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC33/'6.1'!$E33 * $E187),0, '6.1'!AC33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD33/'6.1'!$E33 * $E187),0, '6.1'!AD33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE33/'6.1'!$E33 * $E187),0, '6.1'!AE33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF33/'6.1'!$E33 * $E187),0, '6.1'!AF33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG33/'6.1'!$E33 * $E187),0, '6.1'!AG33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH33/'6.1'!$E33 * $E187),0, '6.1'!AH33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI33/'6.1'!$E33 * $E187),0, '6.1'!AI33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ33/'6.1'!$E33 * $E187),0, '6.1'!AJ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK33/'6.1'!$E33 * $E187),0, '6.1'!AK33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL33/'6.1'!$E33 * $E187),0, '6.1'!AL33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM33/'6.1'!$E33 * $E187),0, '6.1'!AM33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN33/'6.1'!$E33 * $E187),0, '6.1'!AN33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO33/'6.1'!$E33 * $E187),0, '6.1'!AO33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP33/'6.1'!$E33 * $E187),0, '6.1'!AP33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ33/'6.1'!$E33 * $E187),0, '6.1'!AQ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR33/'6.1'!$E33 * $E187),0, '6.1'!AR33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS33/'6.1'!$E33 * $E187),0, '6.1'!AS33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT33/'6.1'!$E33 * $E187),0, '6.1'!AT33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU33/'6.1'!$E33 * $E187),0, '6.1'!AU33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV33/'6.1'!$E33 * $E187),0, '6.1'!AV33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW33/'6.1'!$E33 * $E187),0, '6.1'!AW33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX33/'6.1'!$E33 * $E187),0, '6.1'!AX33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY33/'6.1'!$E33 * $E187),0, '6.1'!AY33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ33/'6.1'!$E33 * $E187),0, '6.1'!AZ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA33/'6.1'!$E33 * $E187),0, '6.1'!BA33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB33/'6.1'!$E33 * $E187),0, '6.1'!BB33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC33/'6.1'!$E33 * $E187),0, '6.1'!BC33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD33/'6.1'!$E33 * $E187),0, '6.1'!BD33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE33/'6.1'!$E33 * $E187),0, '6.1'!BE33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF33/'6.1'!$E33 * $E187),0, '6.1'!BF33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG33/'6.1'!$E33 * $E187),0, '6.1'!BG33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH33/'6.1'!$E33 * $E187),0, '6.1'!BH33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI33/'6.1'!$E33 * $E187),0, '6.1'!BI33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ33/'6.1'!$E33 * $E187),0, '6.1'!BJ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK33/'6.1'!$E33 * $E187),0, '6.1'!BK33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL33/'6.1'!$E33 * $E187),0, '6.1'!BL33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM33/'6.1'!$E33 * $E187),0, '6.1'!BM33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN33/'6.1'!$E33 * $E187),0, '6.1'!BN33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO33/'6.1'!$E33 * $E187),0, '6.1'!BO33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP33/'6.1'!$E33 * $E187),0, '6.1'!BP33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ33/'6.1'!$E33 * $E187),0, '6.1'!BQ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR33/'6.1'!$E33 * $E187),0, '6.1'!BR33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS33/'6.1'!$E33 * $E187),0, '6.1'!BS33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT33/'6.1'!$E33 * $E187),0, '6.1'!BT33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU33/'6.1'!$E33 * $E187),0, '6.1'!BU33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV33/'6.1'!$E33 * $E187),0, '6.1'!BV33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW33/'6.1'!$E33 * $E187),0, '6.1'!BW33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX33/'6.1'!$E33 * $E187),0, '6.1'!BX33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY33/'6.1'!$E33 * $E187),0, '6.1'!BY33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ33/'6.1'!$E33 * $E187),0, '6.1'!BZ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA33/'6.1'!$E33 * $E187),0, '6.1'!CA33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB33/'6.1'!$E33 * $E187),0, '6.1'!CB33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC33/'6.1'!$E33 * $E187),0, '6.1'!CC33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD33/'6.1'!$E33 * $E187),0, '6.1'!CD33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE33/'6.1'!$E33 * $E187),0, '6.1'!CE33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF33/'6.1'!$E33 * $E187),0, '6.1'!CF33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG33/'6.1'!$E33 * $E187),0, '6.1'!CG33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH33/'6.1'!$E33 * $E187),0, '6.1'!CH33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI33/'6.1'!$E33 * $E187),0, '6.1'!CI33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ33/'6.1'!$E33 * $E187),0, '6.1'!CJ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK33/'6.1'!$E33 * $E187),0, '6.1'!CK33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL33/'6.1'!$E33 * $E187),0, '6.1'!CL33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM33/'6.1'!$E33 * $E187),0, '6.1'!CM33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN33/'6.1'!$E33 * $E187),0, '6.1'!CN33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO33/'6.1'!$E33 * $E187),0, '6.1'!CO33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP33/'6.1'!$E33 * $E187),0, '6.1'!CP33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ33/'6.1'!$E33 * $E187),0, '6.1'!CQ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR33/'6.1'!$E33 * $E187),0, '6.1'!CR33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS33/'6.1'!$E33 * $E187),0, '6.1'!CS33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT33/'6.1'!$E33 * $E187),0, '6.1'!CT33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU33/'6.1'!$E33 * $E187),0, '6.1'!CU33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV33/'6.1'!$E33 * $E187),0, '6.1'!CV33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW33/'6.1'!$E33 * $E187),0, '6.1'!CW33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX33/'6.1'!$E33 * $E187),0, '6.1'!CX33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY33/'6.1'!$E33 * $E187),0, '6.1'!CY33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ33/'6.1'!$E33 * $E187),0, '6.1'!CZ33/'6.1'!$E33* $E187 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA33/'6.1'!$E33 * $E187),0, '6.1'!DA33/'6.1'!$E33* $E187 )","v":0}]
[null,"F.","Grynosios veiklos pajamos",0,{"$f":"ROUND(SUM(E171)-SUM(E169,E176),0)","v":0},{"$f":"ROUND(SUM(F171)-SUM(F169,F176),0)","v":0},{"$f":"ROUND(SUM(G171)-SUM(G169,G176),0)","v":0},{"$f":"ROUND(SUM(H171)-SUM(H169,H176),0)","v":0},{"$f":"ROUND(SUM(I171)-SUM(I169,I176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU171)-SUM(BU169,BU176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G. ","Finansavimas, iš viso",0,{"$f":"SUM(E190,E195,E198)","v":0},{"$f":"SUM(F190,F195,F198)","v":0},{"$f":"SUM(G190,G195,G198)","v":0},{"$f":"SUM(H190,H195,H198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT190,BT195,BT198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.","Prašomas finansavimas",0,{"$f":"ROUND(SUM(E191:E194),0)","v":0},{"$f":"ROUND(SUM(F191:F194),0)","v":0},{"$f":"ROUND(SUM(G191:G194),0)","v":0},{"$f":"ROUND(SUM(H191:H194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT191:BT194),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.1.","ES struktūrinės paramos lėšos",0,{"$f":"IF(D191<0,(( ABS(D191) * 200% - SQRT( (1-70%) * ABS(D191) * (200%-50%) * ABS(D191) * (200%-1) ) ) - ABS(D191))*(-1),( ABS(D191) * 200% - SQRT( (1-70%) * ABS(D191) * (200%-50%) * ABS(D191) * (200%-1) ) ) - ABS(D191))","v":0},{"$f":"H191+NPV(FDN,I191:INDEX(I191:DC191,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H191:$DC191)","v":0},{"$f":"IF( ISERROR( '6.1'!F37/'6.1'!$E37 * $E191),0, '6.1'!F37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!G37/'6.1'!$E37 * $E191),0, '6.1'!G37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!H37/'6.1'!$E37 * $E191),0, '6.1'!H37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!I37/'6.1'!$E37 * $E191),0, '6.1'!I37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!J37/'6.1'!$E37 * $E191),0, '6.1'!J37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!K37/'6.1'!$E37 * $E191),0, '6.1'!K37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!L37/'6.1'!$E37 * $E191),0, '6.1'!L37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!M37/'6.1'!$E37 * $E191),0, '6.1'!M37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!N37/'6.1'!$E37 * $E191),0, '6.1'!N37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!O37/'6.1'!$E37 * $E191),0, '6.1'!O37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!P37/'6.1'!$E37 * $E191),0, '6.1'!P37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q37/'6.1'!$E37 * $E191),0, '6.1'!Q37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!R37/'6.1'!$E37 * $E191),0, '6.1'!R37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!S37/'6.1'!$E37 * $E191),0, '6.1'!S37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!T37/'6.1'!$E37 * $E191),0, '6.1'!T37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!U37/'6.1'!$E37 * $E191),0, '6.1'!U37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!V37/'6.1'!$E37 * $E191),0, '6.1'!V37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!W37/'6.1'!$E37 * $E191),0, '6.1'!W37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!X37/'6.1'!$E37 * $E191),0, '6.1'!X37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y37/'6.1'!$E37 * $E191),0, '6.1'!Y37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z37/'6.1'!$E37 * $E191),0, '6.1'!Z37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA37/'6.1'!$E37 * $E191),0, '6.1'!AA37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB37/'6.1'!$E37 * $E191),0, '6.1'!AB37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC37/'6.1'!$E37 * $E191),0, '6.1'!AC37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD37/'6.1'!$E37 * $E191),0, '6.1'!AD37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE37/'6.1'!$E37 * $E191),0, '6.1'!AE37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF37/'6.1'!$E37 * $E191),0, '6.1'!AF37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG37/'6.1'!$E37 * $E191),0, '6.1'!AG37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH37/'6.1'!$E37 * $E191),0, '6.1'!AH37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI37/'6.1'!$E37 * $E191),0, '6.1'!AI37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ37/'6.1'!$E37 * $E191),0, '6.1'!AJ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK37/'6.1'!$E37 * $E191),0, '6.1'!AK37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL37/'6.1'!$E37 * $E191),0, '6.1'!AL37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM37/'6.1'!$E37 * $E191),0, '6.1'!AM37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN37/'6.1'!$E37 * $E191),0, '6.1'!AN37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO37/'6.1'!$E37 * $E191),0, '6.1'!AO37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP37/'6.1'!$E37 * $E191),0, '6.1'!AP37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ37/'6.1'!$E37 * $E191),0, '6.1'!AQ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR37/'6.1'!$E37 * $E191),0, '6.1'!AR37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS37/'6.1'!$E37 * $E191),0, '6.1'!AS37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT37/'6.1'!$E37 * $E191),0, '6.1'!AT37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU37/'6.1'!$E37 * $E191),0, '6.1'!AU37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV37/'6.1'!$E37 * $E191),0, '6.1'!AV37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW37/'6.1'!$E37 * $E191),0, '6.1'!AW37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX37/'6.1'!$E37 * $E191),0, '6.1'!AX37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY37/'6.1'!$E37 * $E191),0, '6.1'!AY37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ37/'6.1'!$E37 * $E191),0, '6.1'!AZ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA37/'6.1'!$E37 * $E191),0, '6.1'!BA37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB37/'6.1'!$E37 * $E191),0, '6.1'!BB37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC37/'6.1'!$E37 * $E191),0, '6.1'!BC37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD37/'6.1'!$E37 * $E191),0, '6.1'!BD37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE37/'6.1'!$E37 * $E191),0, '6.1'!BE37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF37/'6.1'!$E37 * $E191),0, '6.1'!BF37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG37/'6.1'!$E37 * $E191),0, '6.1'!BG37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH37/'6.1'!$E37 * $E191),0, '6.1'!BH37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI37/'6.1'!$E37 * $E191),0, '6.1'!BI37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ37/'6.1'!$E37 * $E191),0, '6.1'!BJ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK37/'6.1'!$E37 * $E191),0, '6.1'!BK37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL37/'6.1'!$E37 * $E191),0, '6.1'!BL37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM37/'6.1'!$E37 * $E191),0, '6.1'!BM37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN37/'6.1'!$E37 * $E191),0, '6.1'!BN37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO37/'6.1'!$E37 * $E191),0, '6.1'!BO37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP37/'6.1'!$E37 * $E191),0, '6.1'!BP37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ37/'6.1'!$E37 * $E191),0, '6.1'!BQ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR37/'6.1'!$E37 * $E191),0, '6.1'!BR37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS37/'6.1'!$E37 * $E191),0, '6.1'!BS37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT37/'6.1'!$E37 * $E191),0, '6.1'!BT37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU37/'6.1'!$E37 * $E191),0, '6.1'!BU37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV37/'6.1'!$E37 * $E191),0, '6.1'!BV37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW37/'6.1'!$E37 * $E191),0, '6.1'!BW37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX37/'6.1'!$E37 * $E191),0, '6.1'!BX37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY37/'6.1'!$E37 * $E191),0, '6.1'!BY37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ37/'6.1'!$E37 * $E191),0, '6.1'!BZ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA37/'6.1'!$E37 * $E191),0, '6.1'!CA37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB37/'6.1'!$E37 * $E191),0, '6.1'!CB37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC37/'6.1'!$E37 * $E191),0, '6.1'!CC37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD37/'6.1'!$E37 * $E191),0, '6.1'!CD37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE37/'6.1'!$E37 * $E191),0, '6.1'!CE37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF37/'6.1'!$E37 * $E191),0, '6.1'!CF37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG37/'6.1'!$E37 * $E191),0, '6.1'!CG37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH37/'6.1'!$E37 * $E191),0, '6.1'!CH37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI37/'6.1'!$E37 * $E191),0, '6.1'!CI37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ37/'6.1'!$E37 * $E191),0, '6.1'!CJ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK37/'6.1'!$E37 * $E191),0, '6.1'!CK37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL37/'6.1'!$E37 * $E191),0, '6.1'!CL37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM37/'6.1'!$E37 * $E191),0, '6.1'!CM37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN37/'6.1'!$E37 * $E191),0, '6.1'!CN37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO37/'6.1'!$E37 * $E191),0, '6.1'!CO37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP37/'6.1'!$E37 * $E191),0, '6.1'!CP37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ37/'6.1'!$E37 * $E191),0, '6.1'!CQ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR37/'6.1'!$E37 * $E191),0, '6.1'!CR37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS37/'6.1'!$E37 * $E191),0, '6.1'!CS37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT37/'6.1'!$E37 * $E191),0, '6.1'!CT37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU37/'6.1'!$E37 * $E191),0, '6.1'!CU37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV37/'6.1'!$E37 * $E191),0, '6.1'!CV37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW37/'6.1'!$E37 * $E191),0, '6.1'!CW37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX37/'6.1'!$E37 * $E191),0, '6.1'!CX37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY37/'6.1'!$E37 * $E191),0, '6.1'!CY37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ37/'6.1'!$E37 * $E191),0, '6.1'!CZ37/'6.1'!$E37* $E191 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA37/'6.1'!$E37 * $E191),0, '6.1'!DA37/'6.1'!$E37* $E191 )","v":0}]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",0,{"$f":"IF(D192<0,(( ABS(D192) * 200% - SQRT( (1-70%) * ABS(D192) * (200%-50%) * ABS(D192) * (200%-1) ) ) - ABS(D192))*(-1),( ABS(D192) * 200% - SQRT( (1-70%) * ABS(D192) * (200%-50%) * ABS(D192) * (200%-1) ) ) - ABS(D192))","v":0},{"$f":"H192+NPV(FDN,I192:INDEX(I192:DC192,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H192:$DC192)","v":0},{"$f":"IF( ISERROR( '6.1'!F38/'6.1'!$E38 * $E192),0, '6.1'!F38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!G38/'6.1'!$E38 * $E192),0, '6.1'!G38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!H38/'6.1'!$E38 * $E192),0, '6.1'!H38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!I38/'6.1'!$E38 * $E192),0, '6.1'!I38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!J38/'6.1'!$E38 * $E192),0, '6.1'!J38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!K38/'6.1'!$E38 * $E192),0, '6.1'!K38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!L38/'6.1'!$E38 * $E192),0, '6.1'!L38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!M38/'6.1'!$E38 * $E192),0, '6.1'!M38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!N38/'6.1'!$E38 * $E192),0, '6.1'!N38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!O38/'6.1'!$E38 * $E192),0, '6.1'!O38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!P38/'6.1'!$E38 * $E192),0, '6.1'!P38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q38/'6.1'!$E38 * $E192),0, '6.1'!Q38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!R38/'6.1'!$E38 * $E192),0, '6.1'!R38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!S38/'6.1'!$E38 * $E192),0, '6.1'!S38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!T38/'6.1'!$E38 * $E192),0, '6.1'!T38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!U38/'6.1'!$E38 * $E192),0, '6.1'!U38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!V38/'6.1'!$E38 * $E192),0, '6.1'!V38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!W38/'6.1'!$E38 * $E192),0, '6.1'!W38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!X38/'6.1'!$E38 * $E192),0, '6.1'!X38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y38/'6.1'!$E38 * $E192),0, '6.1'!Y38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z38/'6.1'!$E38 * $E192),0, '6.1'!Z38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA38/'6.1'!$E38 * $E192),0, '6.1'!AA38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB38/'6.1'!$E38 * $E192),0, '6.1'!AB38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC38/'6.1'!$E38 * $E192),0, '6.1'!AC38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD38/'6.1'!$E38 * $E192),0, '6.1'!AD38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE38/'6.1'!$E38 * $E192),0, '6.1'!AE38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF38/'6.1'!$E38 * $E192),0, '6.1'!AF38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG38/'6.1'!$E38 * $E192),0, '6.1'!AG38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH38/'6.1'!$E38 * $E192),0, '6.1'!AH38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI38/'6.1'!$E38 * $E192),0, '6.1'!AI38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ38/'6.1'!$E38 * $E192),0, '6.1'!AJ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK38/'6.1'!$E38 * $E192),0, '6.1'!AK38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL38/'6.1'!$E38 * $E192),0, '6.1'!AL38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM38/'6.1'!$E38 * $E192),0, '6.1'!AM38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN38/'6.1'!$E38 * $E192),0, '6.1'!AN38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO38/'6.1'!$E38 * $E192),0, '6.1'!AO38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP38/'6.1'!$E38 * $E192),0, '6.1'!AP38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ38/'6.1'!$E38 * $E192),0, '6.1'!AQ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR38/'6.1'!$E38 * $E192),0, '6.1'!AR38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS38/'6.1'!$E38 * $E192),0, '6.1'!AS38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT38/'6.1'!$E38 * $E192),0, '6.1'!AT38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU38/'6.1'!$E38 * $E192),0, '6.1'!AU38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV38/'6.1'!$E38 * $E192),0, '6.1'!AV38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW38/'6.1'!$E38 * $E192),0, '6.1'!AW38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX38/'6.1'!$E38 * $E192),0, '6.1'!AX38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY38/'6.1'!$E38 * $E192),0, '6.1'!AY38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ38/'6.1'!$E38 * $E192),0, '6.1'!AZ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA38/'6.1'!$E38 * $E192),0, '6.1'!BA38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB38/'6.1'!$E38 * $E192),0, '6.1'!BB38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC38/'6.1'!$E38 * $E192),0, '6.1'!BC38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD38/'6.1'!$E38 * $E192),0, '6.1'!BD38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE38/'6.1'!$E38 * $E192),0, '6.1'!BE38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF38/'6.1'!$E38 * $E192),0, '6.1'!BF38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG38/'6.1'!$E38 * $E192),0, '6.1'!BG38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH38/'6.1'!$E38 * $E192),0, '6.1'!BH38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI38/'6.1'!$E38 * $E192),0, '6.1'!BI38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ38/'6.1'!$E38 * $E192),0, '6.1'!BJ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK38/'6.1'!$E38 * $E192),0, '6.1'!BK38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL38/'6.1'!$E38 * $E192),0, '6.1'!BL38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM38/'6.1'!$E38 * $E192),0, '6.1'!BM38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN38/'6.1'!$E38 * $E192),0, '6.1'!BN38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO38/'6.1'!$E38 * $E192),0, '6.1'!BO38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP38/'6.1'!$E38 * $E192),0, '6.1'!BP38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ38/'6.1'!$E38 * $E192),0, '6.1'!BQ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR38/'6.1'!$E38 * $E192),0, '6.1'!BR38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS38/'6.1'!$E38 * $E192),0, '6.1'!BS38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT38/'6.1'!$E38 * $E192),0, '6.1'!BT38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU38/'6.1'!$E38 * $E192),0, '6.1'!BU38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV38/'6.1'!$E38 * $E192),0, '6.1'!BV38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW38/'6.1'!$E38 * $E192),0, '6.1'!BW38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX38/'6.1'!$E38 * $E192),0, '6.1'!BX38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY38/'6.1'!$E38 * $E192),0, '6.1'!BY38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ38/'6.1'!$E38 * $E192),0, '6.1'!BZ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA38/'6.1'!$E38 * $E192),0, '6.1'!CA38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB38/'6.1'!$E38 * $E192),0, '6.1'!CB38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC38/'6.1'!$E38 * $E192),0, '6.1'!CC38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD38/'6.1'!$E38 * $E192),0, '6.1'!CD38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE38/'6.1'!$E38 * $E192),0, '6.1'!CE38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF38/'6.1'!$E38 * $E192),0, '6.1'!CF38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG38/'6.1'!$E38 * $E192),0, '6.1'!CG38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH38/'6.1'!$E38 * $E192),0, '6.1'!CH38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI38/'6.1'!$E38 * $E192),0, '6.1'!CI38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ38/'6.1'!$E38 * $E192),0, '6.1'!CJ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK38/'6.1'!$E38 * $E192),0, '6.1'!CK38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL38/'6.1'!$E38 * $E192),0, '6.1'!CL38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM38/'6.1'!$E38 * $E192),0, '6.1'!CM38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN38/'6.1'!$E38 * $E192),0, '6.1'!CN38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO38/'6.1'!$E38 * $E192),0, '6.1'!CO38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP38/'6.1'!$E38 * $E192),0, '6.1'!CP38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ38/'6.1'!$E38 * $E192),0, '6.1'!CQ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR38/'6.1'!$E38 * $E192),0, '6.1'!CR38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS38/'6.1'!$E38 * $E192),0, '6.1'!CS38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT38/'6.1'!$E38 * $E192),0, '6.1'!CT38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU38/'6.1'!$E38 * $E192),0, '6.1'!CU38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV38/'6.1'!$E38 * $E192),0, '6.1'!CV38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW38/'6.1'!$E38 * $E192),0, '6.1'!CW38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX38/'6.1'!$E38 * $E192),0, '6.1'!CX38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY38/'6.1'!$E38 * $E192),0, '6.1'!CY38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ38/'6.1'!$E38 * $E192),0, '6.1'!CZ38/'6.1'!$E38* $E192 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA38/'6.1'!$E38 * $E192),0, '6.1'!DA38/'6.1'!$E38* $E192 )","v":0}]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",0,{"$f":"IF(D193<0,(( ABS(D193) * 200% - SQRT( (1-70%) * ABS(D193) * (200%-50%) * ABS(D193) * (200%-1) ) ) - ABS(D193))*(-1),( ABS(D193) * 200% - SQRT( (1-70%) * ABS(D193) * (200%-50%) * ABS(D193) * (200%-1) ) ) - ABS(D193))","v":0},{"$f":"H193+NPV(FDN,I193:INDEX(I193:DC193,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H193:$DC193)","v":0},{"$f":"IF( ISERROR( '6.1'!F39/'6.1'!$E39 * $E193),0, '6.1'!F39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!G39/'6.1'!$E39 * $E193),0, '6.1'!G39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!H39/'6.1'!$E39 * $E193),0, '6.1'!H39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!I39/'6.1'!$E39 * $E193),0, '6.1'!I39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!J39/'6.1'!$E39 * $E193),0, '6.1'!J39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!K39/'6.1'!$E39 * $E193),0, '6.1'!K39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!L39/'6.1'!$E39 * $E193),0, '6.1'!L39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!M39/'6.1'!$E39 * $E193),0, '6.1'!M39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!N39/'6.1'!$E39 * $E193),0, '6.1'!N39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!O39/'6.1'!$E39 * $E193),0, '6.1'!O39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!P39/'6.1'!$E39 * $E193),0, '6.1'!P39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q39/'6.1'!$E39 * $E193),0, '6.1'!Q39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!R39/'6.1'!$E39 * $E193),0, '6.1'!R39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!S39/'6.1'!$E39 * $E193),0, '6.1'!S39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!T39/'6.1'!$E39 * $E193),0, '6.1'!T39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!U39/'6.1'!$E39 * $E193),0, '6.1'!U39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!V39/'6.1'!$E39 * $E193),0, '6.1'!V39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!W39/'6.1'!$E39 * $E193),0, '6.1'!W39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!X39/'6.1'!$E39 * $E193),0, '6.1'!X39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y39/'6.1'!$E39 * $E193),0, '6.1'!Y39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z39/'6.1'!$E39 * $E193),0, '6.1'!Z39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA39/'6.1'!$E39 * $E193),0, '6.1'!AA39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB39/'6.1'!$E39 * $E193),0, '6.1'!AB39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC39/'6.1'!$E39 * $E193),0, '6.1'!AC39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD39/'6.1'!$E39 * $E193),0, '6.1'!AD39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE39/'6.1'!$E39 * $E193),0, '6.1'!AE39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF39/'6.1'!$E39 * $E193),0, '6.1'!AF39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG39/'6.1'!$E39 * $E193),0, '6.1'!AG39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH39/'6.1'!$E39 * $E193),0, '6.1'!AH39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI39/'6.1'!$E39 * $E193),0, '6.1'!AI39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ39/'6.1'!$E39 * $E193),0, '6.1'!AJ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK39/'6.1'!$E39 * $E193),0, '6.1'!AK39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL39/'6.1'!$E39 * $E193),0, '6.1'!AL39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM39/'6.1'!$E39 * $E193),0, '6.1'!AM39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN39/'6.1'!$E39 * $E193),0, '6.1'!AN39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO39/'6.1'!$E39 * $E193),0, '6.1'!AO39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP39/'6.1'!$E39 * $E193),0, '6.1'!AP39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ39/'6.1'!$E39 * $E193),0, '6.1'!AQ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR39/'6.1'!$E39 * $E193),0, '6.1'!AR39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS39/'6.1'!$E39 * $E193),0, '6.1'!AS39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT39/'6.1'!$E39 * $E193),0, '6.1'!AT39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU39/'6.1'!$E39 * $E193),0, '6.1'!AU39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV39/'6.1'!$E39 * $E193),0, '6.1'!AV39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW39/'6.1'!$E39 * $E193),0, '6.1'!AW39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX39/'6.1'!$E39 * $E193),0, '6.1'!AX39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY39/'6.1'!$E39 * $E193),0, '6.1'!AY39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ39/'6.1'!$E39 * $E193),0, '6.1'!AZ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA39/'6.1'!$E39 * $E193),0, '6.1'!BA39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB39/'6.1'!$E39 * $E193),0, '6.1'!BB39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC39/'6.1'!$E39 * $E193),0, '6.1'!BC39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD39/'6.1'!$E39 * $E193),0, '6.1'!BD39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE39/'6.1'!$E39 * $E193),0, '6.1'!BE39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF39/'6.1'!$E39 * $E193),0, '6.1'!BF39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG39/'6.1'!$E39 * $E193),0, '6.1'!BG39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH39/'6.1'!$E39 * $E193),0, '6.1'!BH39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI39/'6.1'!$E39 * $E193),0, '6.1'!BI39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ39/'6.1'!$E39 * $E193),0, '6.1'!BJ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK39/'6.1'!$E39 * $E193),0, '6.1'!BK39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL39/'6.1'!$E39 * $E193),0, '6.1'!BL39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM39/'6.1'!$E39 * $E193),0, '6.1'!BM39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN39/'6.1'!$E39 * $E193),0, '6.1'!BN39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO39/'6.1'!$E39 * $E193),0, '6.1'!BO39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP39/'6.1'!$E39 * $E193),0, '6.1'!BP39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ39/'6.1'!$E39 * $E193),0, '6.1'!BQ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR39/'6.1'!$E39 * $E193),0, '6.1'!BR39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS39/'6.1'!$E39 * $E193),0, '6.1'!BS39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT39/'6.1'!$E39 * $E193),0, '6.1'!BT39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU39/'6.1'!$E39 * $E193),0, '6.1'!BU39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV39/'6.1'!$E39 * $E193),0, '6.1'!BV39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW39/'6.1'!$E39 * $E193),0, '6.1'!BW39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX39/'6.1'!$E39 * $E193),0, '6.1'!BX39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY39/'6.1'!$E39 * $E193),0, '6.1'!BY39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ39/'6.1'!$E39 * $E193),0, '6.1'!BZ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA39/'6.1'!$E39 * $E193),0, '6.1'!CA39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB39/'6.1'!$E39 * $E193),0, '6.1'!CB39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC39/'6.1'!$E39 * $E193),0, '6.1'!CC39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD39/'6.1'!$E39 * $E193),0, '6.1'!CD39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE39/'6.1'!$E39 * $E193),0, '6.1'!CE39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF39/'6.1'!$E39 * $E193),0, '6.1'!CF39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG39/'6.1'!$E39 * $E193),0, '6.1'!CG39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH39/'6.1'!$E39 * $E193),0, '6.1'!CH39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI39/'6.1'!$E39 * $E193),0, '6.1'!CI39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ39/'6.1'!$E39 * $E193),0, '6.1'!CJ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK39/'6.1'!$E39 * $E193),0, '6.1'!CK39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL39/'6.1'!$E39 * $E193),0, '6.1'!CL39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM39/'6.1'!$E39 * $E193),0, '6.1'!CM39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN39/'6.1'!$E39 * $E193),0, '6.1'!CN39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO39/'6.1'!$E39 * $E193),0, '6.1'!CO39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP39/'6.1'!$E39 * $E193),0, '6.1'!CP39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ39/'6.1'!$E39 * $E193),0, '6.1'!CQ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR39/'6.1'!$E39 * $E193),0, '6.1'!CR39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS39/'6.1'!$E39 * $E193),0, '6.1'!CS39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT39/'6.1'!$E39 * $E193),0, '6.1'!CT39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU39/'6.1'!$E39 * $E193),0, '6.1'!CU39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV39/'6.1'!$E39 * $E193),0, '6.1'!CV39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW39/'6.1'!$E39 * $E193),0, '6.1'!CW39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX39/'6.1'!$E39 * $E193),0, '6.1'!CX39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY39/'6.1'!$E39 * $E193),0, '6.1'!CY39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ39/'6.1'!$E39 * $E193),0, '6.1'!CZ39/'6.1'!$E39* $E193 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA39/'6.1'!$E39 * $E193),0, '6.1'!DA39/'6.1'!$E39* $E193 )","v":0}]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",0,{"$f":"IF(D194<0,(( ABS(D194) * 200% - SQRT( (1-70%) * ABS(D194) * (200%-50%) * ABS(D194) * (200%-1) ) ) - ABS(D194))*(-1),( ABS(D194) * 200% - SQRT( (1-70%) * ABS(D194) * (200%-50%) * ABS(D194) * (200%-1) ) ) - ABS(D194))","v":0},{"$f":"H194+NPV(FDN,I194:INDEX(I194:DC194,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H194:$DC194)","v":0},{"$f":"IF( ISERROR( '6.1'!F40/'6.1'!$E40 * $E194),0, '6.1'!F40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!G40/'6.1'!$E40 * $E194),0, '6.1'!G40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!H40/'6.1'!$E40 * $E194),0, '6.1'!H40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!I40/'6.1'!$E40 * $E194),0, '6.1'!I40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!J40/'6.1'!$E40 * $E194),0, '6.1'!J40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!K40/'6.1'!$E40 * $E194),0, '6.1'!K40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!L40/'6.1'!$E40 * $E194),0, '6.1'!L40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!M40/'6.1'!$E40 * $E194),0, '6.1'!M40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!N40/'6.1'!$E40 * $E194),0, '6.1'!N40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!O40/'6.1'!$E40 * $E194),0, '6.1'!O40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!P40/'6.1'!$E40 * $E194),0, '6.1'!P40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q40/'6.1'!$E40 * $E194),0, '6.1'!Q40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!R40/'6.1'!$E40 * $E194),0, '6.1'!R40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!S40/'6.1'!$E40 * $E194),0, '6.1'!S40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!T40/'6.1'!$E40 * $E194),0, '6.1'!T40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!U40/'6.1'!$E40 * $E194),0, '6.1'!U40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!V40/'6.1'!$E40 * $E194),0, '6.1'!V40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!W40/'6.1'!$E40 * $E194),0, '6.1'!W40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!X40/'6.1'!$E40 * $E194),0, '6.1'!X40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y40/'6.1'!$E40 * $E194),0, '6.1'!Y40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z40/'6.1'!$E40 * $E194),0, '6.1'!Z40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA40/'6.1'!$E40 * $E194),0, '6.1'!AA40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB40/'6.1'!$E40 * $E194),0, '6.1'!AB40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC40/'6.1'!$E40 * $E194),0, '6.1'!AC40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD40/'6.1'!$E40 * $E194),0, '6.1'!AD40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE40/'6.1'!$E40 * $E194),0, '6.1'!AE40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF40/'6.1'!$E40 * $E194),0, '6.1'!AF40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG40/'6.1'!$E40 * $E194),0, '6.1'!AG40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH40/'6.1'!$E40 * $E194),0, '6.1'!AH40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI40/'6.1'!$E40 * $E194),0, '6.1'!AI40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ40/'6.1'!$E40 * $E194),0, '6.1'!AJ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK40/'6.1'!$E40 * $E194),0, '6.1'!AK40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL40/'6.1'!$E40 * $E194),0, '6.1'!AL40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM40/'6.1'!$E40 * $E194),0, '6.1'!AM40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN40/'6.1'!$E40 * $E194),0, '6.1'!AN40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO40/'6.1'!$E40 * $E194),0, '6.1'!AO40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP40/'6.1'!$E40 * $E194),0, '6.1'!AP40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ40/'6.1'!$E40 * $E194),0, '6.1'!AQ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR40/'6.1'!$E40 * $E194),0, '6.1'!AR40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS40/'6.1'!$E40 * $E194),0, '6.1'!AS40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT40/'6.1'!$E40 * $E194),0, '6.1'!AT40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU40/'6.1'!$E40 * $E194),0, '6.1'!AU40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV40/'6.1'!$E40 * $E194),0, '6.1'!AV40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW40/'6.1'!$E40 * $E194),0, '6.1'!AW40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX40/'6.1'!$E40 * $E194),0, '6.1'!AX40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY40/'6.1'!$E40 * $E194),0, '6.1'!AY40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ40/'6.1'!$E40 * $E194),0, '6.1'!AZ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA40/'6.1'!$E40 * $E194),0, '6.1'!BA40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB40/'6.1'!$E40 * $E194),0, '6.1'!BB40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC40/'6.1'!$E40 * $E194),0, '6.1'!BC40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD40/'6.1'!$E40 * $E194),0, '6.1'!BD40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE40/'6.1'!$E40 * $E194),0, '6.1'!BE40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF40/'6.1'!$E40 * $E194),0, '6.1'!BF40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG40/'6.1'!$E40 * $E194),0, '6.1'!BG40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH40/'6.1'!$E40 * $E194),0, '6.1'!BH40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI40/'6.1'!$E40 * $E194),0, '6.1'!BI40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ40/'6.1'!$E40 * $E194),0, '6.1'!BJ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK40/'6.1'!$E40 * $E194),0, '6.1'!BK40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL40/'6.1'!$E40 * $E194),0, '6.1'!BL40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM40/'6.1'!$E40 * $E194),0, '6.1'!BM40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN40/'6.1'!$E40 * $E194),0, '6.1'!BN40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO40/'6.1'!$E40 * $E194),0, '6.1'!BO40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP40/'6.1'!$E40 * $E194),0, '6.1'!BP40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ40/'6.1'!$E40 * $E194),0, '6.1'!BQ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR40/'6.1'!$E40 * $E194),0, '6.1'!BR40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS40/'6.1'!$E40 * $E194),0, '6.1'!BS40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT40/'6.1'!$E40 * $E194),0, '6.1'!BT40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU40/'6.1'!$E40 * $E194),0, '6.1'!BU40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV40/'6.1'!$E40 * $E194),0, '6.1'!BV40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW40/'6.1'!$E40 * $E194),0, '6.1'!BW40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX40/'6.1'!$E40 * $E194),0, '6.1'!BX40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY40/'6.1'!$E40 * $E194),0, '6.1'!BY40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ40/'6.1'!$E40 * $E194),0, '6.1'!BZ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA40/'6.1'!$E40 * $E194),0, '6.1'!CA40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB40/'6.1'!$E40 * $E194),0, '6.1'!CB40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC40/'6.1'!$E40 * $E194),0, '6.1'!CC40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD40/'6.1'!$E40 * $E194),0, '6.1'!CD40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE40/'6.1'!$E40 * $E194),0, '6.1'!CE40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF40/'6.1'!$E40 * $E194),0, '6.1'!CF40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG40/'6.1'!$E40 * $E194),0, '6.1'!CG40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH40/'6.1'!$E40 * $E194),0, '6.1'!CH40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI40/'6.1'!$E40 * $E194),0, '6.1'!CI40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ40/'6.1'!$E40 * $E194),0, '6.1'!CJ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK40/'6.1'!$E40 * $E194),0, '6.1'!CK40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL40/'6.1'!$E40 * $E194),0, '6.1'!CL40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM40/'6.1'!$E40 * $E194),0, '6.1'!CM40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN40/'6.1'!$E40 * $E194),0, '6.1'!CN40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO40/'6.1'!$E40 * $E194),0, '6.1'!CO40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP40/'6.1'!$E40 * $E194),0, '6.1'!CP40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ40/'6.1'!$E40 * $E194),0, '6.1'!CQ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR40/'6.1'!$E40 * $E194),0, '6.1'!CR40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS40/'6.1'!$E40 * $E194),0, '6.1'!CS40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT40/'6.1'!$E40 * $E194),0, '6.1'!CT40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU40/'6.1'!$E40 * $E194),0, '6.1'!CU40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV40/'6.1'!$E40 * $E194),0, '6.1'!CV40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW40/'6.1'!$E40 * $E194),0, '6.1'!CW40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX40/'6.1'!$E40 * $E194),0, '6.1'!CX40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY40/'6.1'!$E40 * $E194),0, '6.1'!CY40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ40/'6.1'!$E40 * $E194),0, '6.1'!CZ40/'6.1'!$E40* $E194 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA40/'6.1'!$E40 * $E194),0, '6.1'!DA40/'6.1'!$E40* $E194 )","v":0}]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",0,{"$f":"ROUND(SUM(E196:E197),0)","v":0},{"$f":"ROUND(SUM(F196:F197),0)","v":0},{"$f":"ROUND(SUM(G196:G197),0)","v":0},{"$f":"ROUND(SUM(H196:H197),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BT196:BT197),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",0,{"$f":"IF(D196<0,(( ABS(D196) * 200% - SQRT( (1-70%) * ABS(D196) * (200%-50%) * ABS(D196) * (200%-1) ) ) - ABS(D196))*(-1),( ABS(D196) * 200% - SQRT( (1-70%) * ABS(D196) * (200%-50%) * ABS(D196) * (200%-1) ) ) - ABS(D196))","v":0},{"$f":"H196+NPV(FDN,I196:INDEX(I196:DC196,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H196:$DC196)","v":0},{"$f":"IF( ISERROR( '6.1'!F42/'6.1'!$E42 * $E196),0, '6.1'!F42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!G42/'6.1'!$E42 * $E196),0, '6.1'!G42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!H42/'6.1'!$E42 * $E196),0, '6.1'!H42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!I42/'6.1'!$E42 * $E196),0, '6.1'!I42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!J42/'6.1'!$E42 * $E196),0, '6.1'!J42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!K42/'6.1'!$E42 * $E196),0, '6.1'!K42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!L42/'6.1'!$E42 * $E196),0, '6.1'!L42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!M42/'6.1'!$E42 * $E196),0, '6.1'!M42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!N42/'6.1'!$E42 * $E196),0, '6.1'!N42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!O42/'6.1'!$E42 * $E196),0, '6.1'!O42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!P42/'6.1'!$E42 * $E196),0, '6.1'!P42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q42/'6.1'!$E42 * $E196),0, '6.1'!Q42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!R42/'6.1'!$E42 * $E196),0, '6.1'!R42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!S42/'6.1'!$E42 * $E196),0, '6.1'!S42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!T42/'6.1'!$E42 * $E196),0, '6.1'!T42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!U42/'6.1'!$E42 * $E196),0, '6.1'!U42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!V42/'6.1'!$E42 * $E196),0, '6.1'!V42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!W42/'6.1'!$E42 * $E196),0, '6.1'!W42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!X42/'6.1'!$E42 * $E196),0, '6.1'!X42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y42/'6.1'!$E42 * $E196),0, '6.1'!Y42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z42/'6.1'!$E42 * $E196),0, '6.1'!Z42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA42/'6.1'!$E42 * $E196),0, '6.1'!AA42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB42/'6.1'!$E42 * $E196),0, '6.1'!AB42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC42/'6.1'!$E42 * $E196),0, '6.1'!AC42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD42/'6.1'!$E42 * $E196),0, '6.1'!AD42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE42/'6.1'!$E42 * $E196),0, '6.1'!AE42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF42/'6.1'!$E42 * $E196),0, '6.1'!AF42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG42/'6.1'!$E42 * $E196),0, '6.1'!AG42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH42/'6.1'!$E42 * $E196),0, '6.1'!AH42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI42/'6.1'!$E42 * $E196),0, '6.1'!AI42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ42/'6.1'!$E42 * $E196),0, '6.1'!AJ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK42/'6.1'!$E42 * $E196),0, '6.1'!AK42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL42/'6.1'!$E42 * $E196),0, '6.1'!AL42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM42/'6.1'!$E42 * $E196),0, '6.1'!AM42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN42/'6.1'!$E42 * $E196),0, '6.1'!AN42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO42/'6.1'!$E42 * $E196),0, '6.1'!AO42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP42/'6.1'!$E42 * $E196),0, '6.1'!AP42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ42/'6.1'!$E42 * $E196),0, '6.1'!AQ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR42/'6.1'!$E42 * $E196),0, '6.1'!AR42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS42/'6.1'!$E42 * $E196),0, '6.1'!AS42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT42/'6.1'!$E42 * $E196),0, '6.1'!AT42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU42/'6.1'!$E42 * $E196),0, '6.1'!AU42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV42/'6.1'!$E42 * $E196),0, '6.1'!AV42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW42/'6.1'!$E42 * $E196),0, '6.1'!AW42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX42/'6.1'!$E42 * $E196),0, '6.1'!AX42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY42/'6.1'!$E42 * $E196),0, '6.1'!AY42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ42/'6.1'!$E42 * $E196),0, '6.1'!AZ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA42/'6.1'!$E42 * $E196),0, '6.1'!BA42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB42/'6.1'!$E42 * $E196),0, '6.1'!BB42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC42/'6.1'!$E42 * $E196),0, '6.1'!BC42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD42/'6.1'!$E42 * $E196),0, '6.1'!BD42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE42/'6.1'!$E42 * $E196),0, '6.1'!BE42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF42/'6.1'!$E42 * $E196),0, '6.1'!BF42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG42/'6.1'!$E42 * $E196),0, '6.1'!BG42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH42/'6.1'!$E42 * $E196),0, '6.1'!BH42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI42/'6.1'!$E42 * $E196),0, '6.1'!BI42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ42/'6.1'!$E42 * $E196),0, '6.1'!BJ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK42/'6.1'!$E42 * $E196),0, '6.1'!BK42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL42/'6.1'!$E42 * $E196),0, '6.1'!BL42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM42/'6.1'!$E42 * $E196),0, '6.1'!BM42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN42/'6.1'!$E42 * $E196),0, '6.1'!BN42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO42/'6.1'!$E42 * $E196),0, '6.1'!BO42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP42/'6.1'!$E42 * $E196),0, '6.1'!BP42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ42/'6.1'!$E42 * $E196),0, '6.1'!BQ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR42/'6.1'!$E42 * $E196),0, '6.1'!BR42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS42/'6.1'!$E42 * $E196),0, '6.1'!BS42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT42/'6.1'!$E42 * $E196),0, '6.1'!BT42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU42/'6.1'!$E42 * $E196),0, '6.1'!BU42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV42/'6.1'!$E42 * $E196),0, '6.1'!BV42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW42/'6.1'!$E42 * $E196),0, '6.1'!BW42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX42/'6.1'!$E42 * $E196),0, '6.1'!BX42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY42/'6.1'!$E42 * $E196),0, '6.1'!BY42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ42/'6.1'!$E42 * $E196),0, '6.1'!BZ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA42/'6.1'!$E42 * $E196),0, '6.1'!CA42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB42/'6.1'!$E42 * $E196),0, '6.1'!CB42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC42/'6.1'!$E42 * $E196),0, '6.1'!CC42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD42/'6.1'!$E42 * $E196),0, '6.1'!CD42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE42/'6.1'!$E42 * $E196),0, '6.1'!CE42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF42/'6.1'!$E42 * $E196),0, '6.1'!CF42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG42/'6.1'!$E42 * $E196),0, '6.1'!CG42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH42/'6.1'!$E42 * $E196),0, '6.1'!CH42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI42/'6.1'!$E42 * $E196),0, '6.1'!CI42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ42/'6.1'!$E42 * $E196),0, '6.1'!CJ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK42/'6.1'!$E42 * $E196),0, '6.1'!CK42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL42/'6.1'!$E42 * $E196),0, '6.1'!CL42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM42/'6.1'!$E42 * $E196),0, '6.1'!CM42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN42/'6.1'!$E42 * $E196),0, '6.1'!CN42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO42/'6.1'!$E42 * $E196),0, '6.1'!CO42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP42/'6.1'!$E42 * $E196),0, '6.1'!CP42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ42/'6.1'!$E42 * $E196),0, '6.1'!CQ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR42/'6.1'!$E42 * $E196),0, '6.1'!CR42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS42/'6.1'!$E42 * $E196),0, '6.1'!CS42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT42/'6.1'!$E42 * $E196),0, '6.1'!CT42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU42/'6.1'!$E42 * $E196),0, '6.1'!CU42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV42/'6.1'!$E42 * $E196),0, '6.1'!CV42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW42/'6.1'!$E42 * $E196),0, '6.1'!CW42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX42/'6.1'!$E42 * $E196),0, '6.1'!CX42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY42/'6.1'!$E42 * $E196),0, '6.1'!CY42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ42/'6.1'!$E42 * $E196),0, '6.1'!CZ42/'6.1'!$E42* $E196 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA42/'6.1'!$E42 * $E196),0, '6.1'!DA42/'6.1'!$E42* $E196 )","v":0}]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",0,{"$f":"IF(D197<0,(( ABS(D197) * 200% - SQRT( (1-70%) * ABS(D197) * (200%-50%) * ABS(D197) * (200%-1) ) ) - ABS(D197))*(-1),( ABS(D197) * 200% - SQRT( (1-70%) * ABS(D197) * (200%-50%) * ABS(D197) * (200%-1) ) ) - ABS(D197))","v":0},{"$f":"H197+NPV(FDN,I197:INDEX(I197:DC197,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H197:$DC197)","v":0},{"$f":"IF( ISERROR( '6.1'!F43/'6.1'!$E43 * $E197),0, '6.1'!F43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!G43/'6.1'!$E43 * $E197),0, '6.1'!G43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!H43/'6.1'!$E43 * $E197),0, '6.1'!H43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!I43/'6.1'!$E43 * $E197),0, '6.1'!I43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!J43/'6.1'!$E43 * $E197),0, '6.1'!J43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!K43/'6.1'!$E43 * $E197),0, '6.1'!K43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!L43/'6.1'!$E43 * $E197),0, '6.1'!L43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!M43/'6.1'!$E43 * $E197),0, '6.1'!M43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!N43/'6.1'!$E43 * $E197),0, '6.1'!N43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!O43/'6.1'!$E43 * $E197),0, '6.1'!O43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!P43/'6.1'!$E43 * $E197),0, '6.1'!P43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q43/'6.1'!$E43 * $E197),0, '6.1'!Q43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!R43/'6.1'!$E43 * $E197),0, '6.1'!R43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!S43/'6.1'!$E43 * $E197),0, '6.1'!S43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!T43/'6.1'!$E43 * $E197),0, '6.1'!T43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!U43/'6.1'!$E43 * $E197),0, '6.1'!U43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!V43/'6.1'!$E43 * $E197),0, '6.1'!V43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!W43/'6.1'!$E43 * $E197),0, '6.1'!W43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!X43/'6.1'!$E43 * $E197),0, '6.1'!X43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y43/'6.1'!$E43 * $E197),0, '6.1'!Y43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z43/'6.1'!$E43 * $E197),0, '6.1'!Z43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA43/'6.1'!$E43 * $E197),0, '6.1'!AA43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB43/'6.1'!$E43 * $E197),0, '6.1'!AB43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC43/'6.1'!$E43 * $E197),0, '6.1'!AC43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD43/'6.1'!$E43 * $E197),0, '6.1'!AD43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE43/'6.1'!$E43 * $E197),0, '6.1'!AE43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF43/'6.1'!$E43 * $E197),0, '6.1'!AF43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG43/'6.1'!$E43 * $E197),0, '6.1'!AG43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH43/'6.1'!$E43 * $E197),0, '6.1'!AH43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI43/'6.1'!$E43 * $E197),0, '6.1'!AI43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ43/'6.1'!$E43 * $E197),0, '6.1'!AJ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK43/'6.1'!$E43 * $E197),0, '6.1'!AK43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL43/'6.1'!$E43 * $E197),0, '6.1'!AL43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM43/'6.1'!$E43 * $E197),0, '6.1'!AM43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN43/'6.1'!$E43 * $E197),0, '6.1'!AN43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO43/'6.1'!$E43 * $E197),0, '6.1'!AO43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP43/'6.1'!$E43 * $E197),0, '6.1'!AP43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ43/'6.1'!$E43 * $E197),0, '6.1'!AQ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR43/'6.1'!$E43 * $E197),0, '6.1'!AR43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS43/'6.1'!$E43 * $E197),0, '6.1'!AS43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT43/'6.1'!$E43 * $E197),0, '6.1'!AT43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU43/'6.1'!$E43 * $E197),0, '6.1'!AU43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV43/'6.1'!$E43 * $E197),0, '6.1'!AV43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW43/'6.1'!$E43 * $E197),0, '6.1'!AW43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX43/'6.1'!$E43 * $E197),0, '6.1'!AX43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY43/'6.1'!$E43 * $E197),0, '6.1'!AY43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ43/'6.1'!$E43 * $E197),0, '6.1'!AZ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA43/'6.1'!$E43 * $E197),0, '6.1'!BA43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB43/'6.1'!$E43 * $E197),0, '6.1'!BB43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC43/'6.1'!$E43 * $E197),0, '6.1'!BC43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD43/'6.1'!$E43 * $E197),0, '6.1'!BD43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE43/'6.1'!$E43 * $E197),0, '6.1'!BE43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF43/'6.1'!$E43 * $E197),0, '6.1'!BF43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG43/'6.1'!$E43 * $E197),0, '6.1'!BG43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH43/'6.1'!$E43 * $E197),0, '6.1'!BH43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI43/'6.1'!$E43 * $E197),0, '6.1'!BI43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ43/'6.1'!$E43 * $E197),0, '6.1'!BJ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK43/'6.1'!$E43 * $E197),0, '6.1'!BK43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL43/'6.1'!$E43 * $E197),0, '6.1'!BL43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM43/'6.1'!$E43 * $E197),0, '6.1'!BM43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN43/'6.1'!$E43 * $E197),0, '6.1'!BN43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO43/'6.1'!$E43 * $E197),0, '6.1'!BO43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP43/'6.1'!$E43 * $E197),0, '6.1'!BP43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ43/'6.1'!$E43 * $E197),0, '6.1'!BQ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR43/'6.1'!$E43 * $E197),0, '6.1'!BR43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS43/'6.1'!$E43 * $E197),0, '6.1'!BS43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT43/'6.1'!$E43 * $E197),0, '6.1'!BT43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU43/'6.1'!$E43 * $E197),0, '6.1'!BU43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV43/'6.1'!$E43 * $E197),0, '6.1'!BV43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW43/'6.1'!$E43 * $E197),0, '6.1'!BW43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX43/'6.1'!$E43 * $E197),0, '6.1'!BX43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY43/'6.1'!$E43 * $E197),0, '6.1'!BY43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ43/'6.1'!$E43 * $E197),0, '6.1'!BZ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA43/'6.1'!$E43 * $E197),0, '6.1'!CA43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB43/'6.1'!$E43 * $E197),0, '6.1'!CB43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC43/'6.1'!$E43 * $E197),0, '6.1'!CC43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD43/'6.1'!$E43 * $E197),0, '6.1'!CD43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE43/'6.1'!$E43 * $E197),0, '6.1'!CE43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF43/'6.1'!$E43 * $E197),0, '6.1'!CF43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG43/'6.1'!$E43 * $E197),0, '6.1'!CG43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH43/'6.1'!$E43 * $E197),0, '6.1'!CH43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI43/'6.1'!$E43 * $E197),0, '6.1'!CI43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ43/'6.1'!$E43 * $E197),0, '6.1'!CJ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK43/'6.1'!$E43 * $E197),0, '6.1'!CK43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL43/'6.1'!$E43 * $E197),0, '6.1'!CL43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM43/'6.1'!$E43 * $E197),0, '6.1'!CM43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN43/'6.1'!$E43 * $E197),0, '6.1'!CN43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO43/'6.1'!$E43 * $E197),0, '6.1'!CO43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP43/'6.1'!$E43 * $E197),0, '6.1'!CP43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ43/'6.1'!$E43 * $E197),0, '6.1'!CQ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR43/'6.1'!$E43 * $E197),0, '6.1'!CR43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS43/'6.1'!$E43 * $E197),0, '6.1'!CS43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT43/'6.1'!$E43 * $E197),0, '6.1'!CT43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU43/'6.1'!$E43 * $E197),0, '6.1'!CU43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV43/'6.1'!$E43 * $E197),0, '6.1'!CV43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW43/'6.1'!$E43 * $E197),0, '6.1'!CW43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX43/'6.1'!$E43 * $E197),0, '6.1'!CX43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY43/'6.1'!$E43 * $E197),0, '6.1'!CY43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ43/'6.1'!$E43 * $E197),0, '6.1'!CZ43/'6.1'!$E43* $E197 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA43/'6.1'!$E43 * $E197),0, '6.1'!DA43/'6.1'!$E43* $E197 )","v":0}]
[null,{"$f":"B44","v":"G.3."},"Paskolos",0,{"$f":"ROUND(SUM(E199)-SUM(E200),0)","v":0},{"$f":"ROUND(SUM(F199)-SUM(F200),0)","v":0},{"$f":"ROUND(SUM(G199)-SUM(G200),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45","v":"G.3.1."},"Paskolos",0,{"$f":"IF(D199<0,(( ABS(D199) * 200% - SQRT( (1-70%) * ABS(D199) * (200%-50%) * ABS(D199) * (200%-1) ) ) - ABS(D199))*(-1),( ABS(D199) * 200% - SQRT( (1-70%) * ABS(D199) * (200%-50%) * ABS(D199) * (200%-1) ) ) - ABS(D199))","v":0},{"$f":"H199+NPV(FDN,I199:INDEX(I199:DC199,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H199:$DC199)","v":0},{"$f":"IF( ISERROR( '6.1'!F45/'6.1'!$E45 * $E199),0, '6.1'!F45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!G45/'6.1'!$E45 * $E199),0, '6.1'!G45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!H45/'6.1'!$E45 * $E199),0, '6.1'!H45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!I45/'6.1'!$E45 * $E199),0, '6.1'!I45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!J45/'6.1'!$E45 * $E199),0, '6.1'!J45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!K45/'6.1'!$E45 * $E199),0, '6.1'!K45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!L45/'6.1'!$E45 * $E199),0, '6.1'!L45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!M45/'6.1'!$E45 * $E199),0, '6.1'!M45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!N45/'6.1'!$E45 * $E199),0, '6.1'!N45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!O45/'6.1'!$E45 * $E199),0, '6.1'!O45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!P45/'6.1'!$E45 * $E199),0, '6.1'!P45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q45/'6.1'!$E45 * $E199),0, '6.1'!Q45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!R45/'6.1'!$E45 * $E199),0, '6.1'!R45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!S45/'6.1'!$E45 * $E199),0, '6.1'!S45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!T45/'6.1'!$E45 * $E199),0, '6.1'!T45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!U45/'6.1'!$E45 * $E199),0, '6.1'!U45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!V45/'6.1'!$E45 * $E199),0, '6.1'!V45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!W45/'6.1'!$E45 * $E199),0, '6.1'!W45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!X45/'6.1'!$E45 * $E199),0, '6.1'!X45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y45/'6.1'!$E45 * $E199),0, '6.1'!Y45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z45/'6.1'!$E45 * $E199),0, '6.1'!Z45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA45/'6.1'!$E45 * $E199),0, '6.1'!AA45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB45/'6.1'!$E45 * $E199),0, '6.1'!AB45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC45/'6.1'!$E45 * $E199),0, '6.1'!AC45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD45/'6.1'!$E45 * $E199),0, '6.1'!AD45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE45/'6.1'!$E45 * $E199),0, '6.1'!AE45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF45/'6.1'!$E45 * $E199),0, '6.1'!AF45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG45/'6.1'!$E45 * $E199),0, '6.1'!AG45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH45/'6.1'!$E45 * $E199),0, '6.1'!AH45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI45/'6.1'!$E45 * $E199),0, '6.1'!AI45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ45/'6.1'!$E45 * $E199),0, '6.1'!AJ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK45/'6.1'!$E45 * $E199),0, '6.1'!AK45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL45/'6.1'!$E45 * $E199),0, '6.1'!AL45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM45/'6.1'!$E45 * $E199),0, '6.1'!AM45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN45/'6.1'!$E45 * $E199),0, '6.1'!AN45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO45/'6.1'!$E45 * $E199),0, '6.1'!AO45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP45/'6.1'!$E45 * $E199),0, '6.1'!AP45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ45/'6.1'!$E45 * $E199),0, '6.1'!AQ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR45/'6.1'!$E45 * $E199),0, '6.1'!AR45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS45/'6.1'!$E45 * $E199),0, '6.1'!AS45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT45/'6.1'!$E45 * $E199),0, '6.1'!AT45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU45/'6.1'!$E45 * $E199),0, '6.1'!AU45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV45/'6.1'!$E45 * $E199),0, '6.1'!AV45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW45/'6.1'!$E45 * $E199),0, '6.1'!AW45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX45/'6.1'!$E45 * $E199),0, '6.1'!AX45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY45/'6.1'!$E45 * $E199),0, '6.1'!AY45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ45/'6.1'!$E45 * $E199),0, '6.1'!AZ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA45/'6.1'!$E45 * $E199),0, '6.1'!BA45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB45/'6.1'!$E45 * $E199),0, '6.1'!BB45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC45/'6.1'!$E45 * $E199),0, '6.1'!BC45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD45/'6.1'!$E45 * $E199),0, '6.1'!BD45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE45/'6.1'!$E45 * $E199),0, '6.1'!BE45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF45/'6.1'!$E45 * $E199),0, '6.1'!BF45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG45/'6.1'!$E45 * $E199),0, '6.1'!BG45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH45/'6.1'!$E45 * $E199),0, '6.1'!BH45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI45/'6.1'!$E45 * $E199),0, '6.1'!BI45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ45/'6.1'!$E45 * $E199),0, '6.1'!BJ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK45/'6.1'!$E45 * $E199),0, '6.1'!BK45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL45/'6.1'!$E45 * $E199),0, '6.1'!BL45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM45/'6.1'!$E45 * $E199),0, '6.1'!BM45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN45/'6.1'!$E45 * $E199),0, '6.1'!BN45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO45/'6.1'!$E45 * $E199),0, '6.1'!BO45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP45/'6.1'!$E45 * $E199),0, '6.1'!BP45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ45/'6.1'!$E45 * $E199),0, '6.1'!BQ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR45/'6.1'!$E45 * $E199),0, '6.1'!BR45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS45/'6.1'!$E45 * $E199),0, '6.1'!BS45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT45/'6.1'!$E45 * $E199),0, '6.1'!BT45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU45/'6.1'!$E45 * $E199),0, '6.1'!BU45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV45/'6.1'!$E45 * $E199),0, '6.1'!BV45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW45/'6.1'!$E45 * $E199),0, '6.1'!BW45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX45/'6.1'!$E45 * $E199),0, '6.1'!BX45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY45/'6.1'!$E45 * $E199),0, '6.1'!BY45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ45/'6.1'!$E45 * $E199),0, '6.1'!BZ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA45/'6.1'!$E45 * $E199),0, '6.1'!CA45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB45/'6.1'!$E45 * $E199),0, '6.1'!CB45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC45/'6.1'!$E45 * $E199),0, '6.1'!CC45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD45/'6.1'!$E45 * $E199),0, '6.1'!CD45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE45/'6.1'!$E45 * $E199),0, '6.1'!CE45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF45/'6.1'!$E45 * $E199),0, '6.1'!CF45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG45/'6.1'!$E45 * $E199),0, '6.1'!CG45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH45/'6.1'!$E45 * $E199),0, '6.1'!CH45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI45/'6.1'!$E45 * $E199),0, '6.1'!CI45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ45/'6.1'!$E45 * $E199),0, '6.1'!CJ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK45/'6.1'!$E45 * $E199),0, '6.1'!CK45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL45/'6.1'!$E45 * $E199),0, '6.1'!CL45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM45/'6.1'!$E45 * $E199),0, '6.1'!CM45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN45/'6.1'!$E45 * $E199),0, '6.1'!CN45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO45/'6.1'!$E45 * $E199),0, '6.1'!CO45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP45/'6.1'!$E45 * $E199),0, '6.1'!CP45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ45/'6.1'!$E45 * $E199),0, '6.1'!CQ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR45/'6.1'!$E45 * $E199),0, '6.1'!CR45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS45/'6.1'!$E45 * $E199),0, '6.1'!CS45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT45/'6.1'!$E45 * $E199),0, '6.1'!CT45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU45/'6.1'!$E45 * $E199),0, '6.1'!CU45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV45/'6.1'!$E45 * $E199),0, '6.1'!CV45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW45/'6.1'!$E45 * $E199),0, '6.1'!CW45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX45/'6.1'!$E45 * $E199),0, '6.1'!CX45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY45/'6.1'!$E45 * $E199),0, '6.1'!CY45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ45/'6.1'!$E45 * $E199),0, '6.1'!CZ45/'6.1'!$E45* $E199 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA45/'6.1'!$E45 * $E199),0, '6.1'!DA45/'6.1'!$E45* $E199 )","v":0}]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",0,{"$f":"IF(D200<0,(( ABS(D200) * 200% - SQRT( (1-70%) * ABS(D200) * (200%-50%) * ABS(D200) * (200%-1) ) ) - ABS(D200))*(-1),( ABS(D200) * 200% - SQRT( (1-70%) * ABS(D200) * (200%-50%) * ABS(D200) * (200%-1) ) ) - ABS(D200))","v":0},{"$f":"H200+NPV(FDN,I200:INDEX(I200:DC200,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H200:$DC200)","v":0},{"$f":"IF( ISERROR( '6.1'!F46/'6.1'!$E46 * $E200),0, '6.1'!F46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!G46/'6.1'!$E46 * $E200),0, '6.1'!G46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!H46/'6.1'!$E46 * $E200),0, '6.1'!H46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!I46/'6.1'!$E46 * $E200),0, '6.1'!I46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!J46/'6.1'!$E46 * $E200),0, '6.1'!J46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!K46/'6.1'!$E46 * $E200),0, '6.1'!K46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!L46/'6.1'!$E46 * $E200),0, '6.1'!L46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!M46/'6.1'!$E46 * $E200),0, '6.1'!M46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!N46/'6.1'!$E46 * $E200),0, '6.1'!N46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!O46/'6.1'!$E46 * $E200),0, '6.1'!O46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!P46/'6.1'!$E46 * $E200),0, '6.1'!P46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q46/'6.1'!$E46 * $E200),0, '6.1'!Q46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!R46/'6.1'!$E46 * $E200),0, '6.1'!R46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!S46/'6.1'!$E46 * $E200),0, '6.1'!S46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!T46/'6.1'!$E46 * $E200),0, '6.1'!T46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!U46/'6.1'!$E46 * $E200),0, '6.1'!U46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!V46/'6.1'!$E46 * $E200),0, '6.1'!V46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!W46/'6.1'!$E46 * $E200),0, '6.1'!W46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!X46/'6.1'!$E46 * $E200),0, '6.1'!X46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y46/'6.1'!$E46 * $E200),0, '6.1'!Y46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z46/'6.1'!$E46 * $E200),0, '6.1'!Z46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA46/'6.1'!$E46 * $E200),0, '6.1'!AA46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB46/'6.1'!$E46 * $E200),0, '6.1'!AB46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC46/'6.1'!$E46 * $E200),0, '6.1'!AC46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD46/'6.1'!$E46 * $E200),0, '6.1'!AD46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE46/'6.1'!$E46 * $E200),0, '6.1'!AE46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF46/'6.1'!$E46 * $E200),0, '6.1'!AF46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG46/'6.1'!$E46 * $E200),0, '6.1'!AG46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH46/'6.1'!$E46 * $E200),0, '6.1'!AH46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI46/'6.1'!$E46 * $E200),0, '6.1'!AI46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ46/'6.1'!$E46 * $E200),0, '6.1'!AJ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK46/'6.1'!$E46 * $E200),0, '6.1'!AK46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL46/'6.1'!$E46 * $E200),0, '6.1'!AL46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM46/'6.1'!$E46 * $E200),0, '6.1'!AM46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN46/'6.1'!$E46 * $E200),0, '6.1'!AN46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO46/'6.1'!$E46 * $E200),0, '6.1'!AO46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP46/'6.1'!$E46 * $E200),0, '6.1'!AP46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ46/'6.1'!$E46 * $E200),0, '6.1'!AQ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR46/'6.1'!$E46 * $E200),0, '6.1'!AR46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS46/'6.1'!$E46 * $E200),0, '6.1'!AS46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT46/'6.1'!$E46 * $E200),0, '6.1'!AT46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU46/'6.1'!$E46 * $E200),0, '6.1'!AU46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV46/'6.1'!$E46 * $E200),0, '6.1'!AV46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW46/'6.1'!$E46 * $E200),0, '6.1'!AW46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX46/'6.1'!$E46 * $E200),0, '6.1'!AX46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY46/'6.1'!$E46 * $E200),0, '6.1'!AY46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ46/'6.1'!$E46 * $E200),0, '6.1'!AZ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA46/'6.1'!$E46 * $E200),0, '6.1'!BA46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB46/'6.1'!$E46 * $E200),0, '6.1'!BB46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC46/'6.1'!$E46 * $E200),0, '6.1'!BC46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD46/'6.1'!$E46 * $E200),0, '6.1'!BD46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE46/'6.1'!$E46 * $E200),0, '6.1'!BE46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF46/'6.1'!$E46 * $E200),0, '6.1'!BF46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG46/'6.1'!$E46 * $E200),0, '6.1'!BG46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH46/'6.1'!$E46 * $E200),0, '6.1'!BH46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI46/'6.1'!$E46 * $E200),0, '6.1'!BI46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ46/'6.1'!$E46 * $E200),0, '6.1'!BJ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK46/'6.1'!$E46 * $E200),0, '6.1'!BK46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL46/'6.1'!$E46 * $E200),0, '6.1'!BL46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM46/'6.1'!$E46 * $E200),0, '6.1'!BM46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN46/'6.1'!$E46 * $E200),0, '6.1'!BN46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO46/'6.1'!$E46 * $E200),0, '6.1'!BO46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP46/'6.1'!$E46 * $E200),0, '6.1'!BP46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ46/'6.1'!$E46 * $E200),0, '6.1'!BQ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR46/'6.1'!$E46 * $E200),0, '6.1'!BR46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS46/'6.1'!$E46 * $E200),0, '6.1'!BS46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT46/'6.1'!$E46 * $E200),0, '6.1'!BT46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU46/'6.1'!$E46 * $E200),0, '6.1'!BU46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV46/'6.1'!$E46 * $E200),0, '6.1'!BV46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW46/'6.1'!$E46 * $E200),0, '6.1'!BW46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX46/'6.1'!$E46 * $E200),0, '6.1'!BX46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY46/'6.1'!$E46 * $E200),0, '6.1'!BY46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ46/'6.1'!$E46 * $E200),0, '6.1'!BZ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA46/'6.1'!$E46 * $E200),0, '6.1'!CA46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB46/'6.1'!$E46 * $E200),0, '6.1'!CB46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC46/'6.1'!$E46 * $E200),0, '6.1'!CC46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD46/'6.1'!$E46 * $E200),0, '6.1'!CD46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE46/'6.1'!$E46 * $E200),0, '6.1'!CE46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF46/'6.1'!$E46 * $E200),0, '6.1'!CF46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG46/'6.1'!$E46 * $E200),0, '6.1'!CG46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH46/'6.1'!$E46 * $E200),0, '6.1'!CH46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI46/'6.1'!$E46 * $E200),0, '6.1'!CI46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ46/'6.1'!$E46 * $E200),0, '6.1'!CJ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK46/'6.1'!$E46 * $E200),0, '6.1'!CK46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL46/'6.1'!$E46 * $E200),0, '6.1'!CL46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM46/'6.1'!$E46 * $E200),0, '6.1'!CM46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN46/'6.1'!$E46 * $E200),0, '6.1'!CN46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO46/'6.1'!$E46 * $E200),0, '6.1'!CO46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP46/'6.1'!$E46 * $E200),0, '6.1'!CP46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ46/'6.1'!$E46 * $E200),0, '6.1'!CQ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR46/'6.1'!$E46 * $E200),0, '6.1'!CR46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS46/'6.1'!$E46 * $E200),0, '6.1'!CS46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT46/'6.1'!$E46 * $E200),0, '6.1'!CT46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU46/'6.1'!$E46 * $E200),0, '6.1'!CU46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV46/'6.1'!$E46 * $E200),0, '6.1'!CV46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW46/'6.1'!$E46 * $E200),0, '6.1'!CW46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX46/'6.1'!$E46 * $E200),0, '6.1'!CX46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY46/'6.1'!$E46 * $E200),0, '6.1'!CY46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ46/'6.1'!$E46 * $E200),0, '6.1'!CZ46/'6.1'!$E46* $E200 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA46/'6.1'!$E46 * $E200),0, '6.1'!DA46/'6.1'!$E46* $E200 )","v":0}]
[null,{"$f":"B47","v":"H."},"Socialinio ekonominio (SE) poveikio finansinė išraiška",0,{"$f":"SUM(E202)-SUM(E210)","v":0},{"$f":"SUM(F202)-SUM(F210)","v":0},{"$f":"SUM(G202)-SUM(G210)","v":0},0,{"$f":"I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B48","v":"H.1."},"SE nauda",0,{"$f":"ROUND(SUM(E203:E209),0)","v":0},{"$f":"ROUND(SUM(F203:F209),0)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H202:$DC202)","v":0},{"$f":"IF( ISERROR( '6.1'!F48/'6.1'!$E48 * $E202),0, '6.1'!F48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!G48/'6.1'!$E48 * $E202),0, '6.1'!G48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!H48/'6.1'!$E48 * $E202),0, '6.1'!H48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!I48/'6.1'!$E48 * $E202),0, '6.1'!I48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!J48/'6.1'!$E48 * $E202),0, '6.1'!J48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!K48/'6.1'!$E48 * $E202),0, '6.1'!K48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!L48/'6.1'!$E48 * $E202),0, '6.1'!L48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!M48/'6.1'!$E48 * $E202),0, '6.1'!M48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!N48/'6.1'!$E48 * $E202),0, '6.1'!N48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!O48/'6.1'!$E48 * $E202),0, '6.1'!O48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!P48/'6.1'!$E48 * $E202),0, '6.1'!P48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q48/'6.1'!$E48 * $E202),0, '6.1'!Q48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!R48/'6.1'!$E48 * $E202),0, '6.1'!R48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!S48/'6.1'!$E48 * $E202),0, '6.1'!S48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!T48/'6.1'!$E48 * $E202),0, '6.1'!T48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!U48/'6.1'!$E48 * $E202),0, '6.1'!U48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!V48/'6.1'!$E48 * $E202),0, '6.1'!V48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!W48/'6.1'!$E48 * $E202),0, '6.1'!W48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!X48/'6.1'!$E48 * $E202),0, '6.1'!X48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y48/'6.1'!$E48 * $E202),0, '6.1'!Y48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z48/'6.1'!$E48 * $E202),0, '6.1'!Z48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA48/'6.1'!$E48 * $E202),0, '6.1'!AA48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB48/'6.1'!$E48 * $E202),0, '6.1'!AB48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC48/'6.1'!$E48 * $E202),0, '6.1'!AC48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD48/'6.1'!$E48 * $E202),0, '6.1'!AD48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE48/'6.1'!$E48 * $E202),0, '6.1'!AE48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF48/'6.1'!$E48 * $E202),0, '6.1'!AF48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG48/'6.1'!$E48 * $E202),0, '6.1'!AG48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH48/'6.1'!$E48 * $E202),0, '6.1'!AH48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI48/'6.1'!$E48 * $E202),0, '6.1'!AI48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ48/'6.1'!$E48 * $E202),0, '6.1'!AJ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK48/'6.1'!$E48 * $E202),0, '6.1'!AK48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL48/'6.1'!$E48 * $E202),0, '6.1'!AL48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM48/'6.1'!$E48 * $E202),0, '6.1'!AM48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN48/'6.1'!$E48 * $E202),0, '6.1'!AN48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO48/'6.1'!$E48 * $E202),0, '6.1'!AO48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP48/'6.1'!$E48 * $E202),0, '6.1'!AP48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ48/'6.1'!$E48 * $E202),0, '6.1'!AQ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR48/'6.1'!$E48 * $E202),0, '6.1'!AR48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS48/'6.1'!$E48 * $E202),0, '6.1'!AS48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT48/'6.1'!$E48 * $E202),0, '6.1'!AT48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU48/'6.1'!$E48 * $E202),0, '6.1'!AU48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV48/'6.1'!$E48 * $E202),0, '6.1'!AV48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW48/'6.1'!$E48 * $E202),0, '6.1'!AW48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX48/'6.1'!$E48 * $E202),0, '6.1'!AX48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY48/'6.1'!$E48 * $E202),0, '6.1'!AY48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ48/'6.1'!$E48 * $E202),0, '6.1'!AZ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA48/'6.1'!$E48 * $E202),0, '6.1'!BA48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB48/'6.1'!$E48 * $E202),0, '6.1'!BB48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC48/'6.1'!$E48 * $E202),0, '6.1'!BC48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD48/'6.1'!$E48 * $E202),0, '6.1'!BD48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE48/'6.1'!$E48 * $E202),0, '6.1'!BE48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF48/'6.1'!$E48 * $E202),0, '6.1'!BF48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG48/'6.1'!$E48 * $E202),0, '6.1'!BG48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH48/'6.1'!$E48 * $E202),0, '6.1'!BH48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI48/'6.1'!$E48 * $E202),0, '6.1'!BI48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ48/'6.1'!$E48 * $E202),0, '6.1'!BJ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK48/'6.1'!$E48 * $E202),0, '6.1'!BK48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL48/'6.1'!$E48 * $E202),0, '6.1'!BL48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM48/'6.1'!$E48 * $E202),0, '6.1'!BM48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN48/'6.1'!$E48 * $E202),0, '6.1'!BN48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO48/'6.1'!$E48 * $E202),0, '6.1'!BO48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP48/'6.1'!$E48 * $E202),0, '6.1'!BP48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ48/'6.1'!$E48 * $E202),0, '6.1'!BQ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR48/'6.1'!$E48 * $E202),0, '6.1'!BR48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS48/'6.1'!$E48 * $E202),0, '6.1'!BS48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT48/'6.1'!$E48 * $E202),0, '6.1'!BT48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU48/'6.1'!$E48 * $E202),0, '6.1'!BU48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV48/'6.1'!$E48 * $E202),0, '6.1'!BV48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW48/'6.1'!$E48 * $E202),0, '6.1'!BW48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX48/'6.1'!$E48 * $E202),0, '6.1'!BX48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY48/'6.1'!$E48 * $E202),0, '6.1'!BY48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ48/'6.1'!$E48 * $E202),0, '6.1'!BZ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA48/'6.1'!$E48 * $E202),0, '6.1'!CA48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB48/'6.1'!$E48 * $E202),0, '6.1'!CB48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC48/'6.1'!$E48 * $E202),0, '6.1'!CC48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD48/'6.1'!$E48 * $E202),0, '6.1'!CD48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE48/'6.1'!$E48 * $E202),0, '6.1'!CE48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF48/'6.1'!$E48 * $E202),0, '6.1'!CF48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG48/'6.1'!$E48 * $E202),0, '6.1'!CG48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH48/'6.1'!$E48 * $E202),0, '6.1'!CH48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI48/'6.1'!$E48 * $E202),0, '6.1'!CI48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ48/'6.1'!$E48 * $E202),0, '6.1'!CJ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK48/'6.1'!$E48 * $E202),0, '6.1'!CK48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL48/'6.1'!$E48 * $E202),0, '6.1'!CL48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM48/'6.1'!$E48 * $E202),0, '6.1'!CM48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN48/'6.1'!$E48 * $E202),0, '6.1'!CN48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO48/'6.1'!$E48 * $E202),0, '6.1'!CO48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP48/'6.1'!$E48 * $E202),0, '6.1'!CP48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ48/'6.1'!$E48 * $E202),0, '6.1'!CQ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR48/'6.1'!$E48 * $E202),0, '6.1'!CR48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS48/'6.1'!$E48 * $E202),0, '6.1'!CS48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT48/'6.1'!$E48 * $E202),0, '6.1'!CT48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU48/'6.1'!$E48 * $E202),0, '6.1'!CU48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV48/'6.1'!$E48 * $E202),0, '6.1'!CV48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW48/'6.1'!$E48 * $E202),0, '6.1'!CW48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX48/'6.1'!$E48 * $E202),0, '6.1'!CX48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY48/'6.1'!$E48 * $E202),0, '6.1'!CY48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ48/'6.1'!$E48 * $E202),0, '6.1'!CZ48/'6.1'!$E48* $E202 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA48/'6.1'!$E48 * $E202),0, '6.1'!DA48/'6.1'!$E48* $E202 )","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D203),ABS(D203*50%))),0,NORMINV(70%,ABS(D203),ABS(D203*50%))-ABS(D203))","v":0},{"$f":"H203+NPV(SDN,I203:INDEX(I203:DC203,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F49/'6.1'!$E49 * $E203),0, '6.1'!F49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!G49/'6.1'!$E49 * $E203),0, '6.1'!G49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!H49/'6.1'!$E49 * $E203),0, '6.1'!H49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!I49/'6.1'!$E49 * $E203),0, '6.1'!I49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!J49/'6.1'!$E49 * $E203),0, '6.1'!J49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!K49/'6.1'!$E49 * $E203),0, '6.1'!K49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!L49/'6.1'!$E49 * $E203),0, '6.1'!L49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!M49/'6.1'!$E49 * $E203),0, '6.1'!M49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!N49/'6.1'!$E49 * $E203),0, '6.1'!N49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!O49/'6.1'!$E49 * $E203),0, '6.1'!O49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!P49/'6.1'!$E49 * $E203),0, '6.1'!P49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q49/'6.1'!$E49 * $E203),0, '6.1'!Q49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!R49/'6.1'!$E49 * $E203),0, '6.1'!R49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!S49/'6.1'!$E49 * $E203),0, '6.1'!S49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!T49/'6.1'!$E49 * $E203),0, '6.1'!T49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!U49/'6.1'!$E49 * $E203),0, '6.1'!U49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!V49/'6.1'!$E49 * $E203),0, '6.1'!V49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!W49/'6.1'!$E49 * $E203),0, '6.1'!W49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!X49/'6.1'!$E49 * $E203),0, '6.1'!X49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y49/'6.1'!$E49 * $E203),0, '6.1'!Y49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z49/'6.1'!$E49 * $E203),0, '6.1'!Z49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA49/'6.1'!$E49 * $E203),0, '6.1'!AA49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB49/'6.1'!$E49 * $E203),0, '6.1'!AB49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC49/'6.1'!$E49 * $E203),0, '6.1'!AC49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD49/'6.1'!$E49 * $E203),0, '6.1'!AD49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE49/'6.1'!$E49 * $E203),0, '6.1'!AE49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF49/'6.1'!$E49 * $E203),0, '6.1'!AF49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG49/'6.1'!$E49 * $E203),0, '6.1'!AG49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH49/'6.1'!$E49 * $E203),0, '6.1'!AH49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI49/'6.1'!$E49 * $E203),0, '6.1'!AI49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ49/'6.1'!$E49 * $E203),0, '6.1'!AJ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK49/'6.1'!$E49 * $E203),0, '6.1'!AK49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL49/'6.1'!$E49 * $E203),0, '6.1'!AL49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM49/'6.1'!$E49 * $E203),0, '6.1'!AM49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN49/'6.1'!$E49 * $E203),0, '6.1'!AN49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO49/'6.1'!$E49 * $E203),0, '6.1'!AO49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP49/'6.1'!$E49 * $E203),0, '6.1'!AP49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ49/'6.1'!$E49 * $E203),0, '6.1'!AQ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR49/'6.1'!$E49 * $E203),0, '6.1'!AR49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS49/'6.1'!$E49 * $E203),0, '6.1'!AS49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT49/'6.1'!$E49 * $E203),0, '6.1'!AT49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU49/'6.1'!$E49 * $E203),0, '6.1'!AU49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV49/'6.1'!$E49 * $E203),0, '6.1'!AV49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW49/'6.1'!$E49 * $E203),0, '6.1'!AW49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX49/'6.1'!$E49 * $E203),0, '6.1'!AX49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY49/'6.1'!$E49 * $E203),0, '6.1'!AY49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ49/'6.1'!$E49 * $E203),0, '6.1'!AZ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA49/'6.1'!$E49 * $E203),0, '6.1'!BA49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB49/'6.1'!$E49 * $E203),0, '6.1'!BB49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC49/'6.1'!$E49 * $E203),0, '6.1'!BC49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD49/'6.1'!$E49 * $E203),0, '6.1'!BD49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE49/'6.1'!$E49 * $E203),0, '6.1'!BE49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF49/'6.1'!$E49 * $E203),0, '6.1'!BF49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG49/'6.1'!$E49 * $E203),0, '6.1'!BG49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH49/'6.1'!$E49 * $E203),0, '6.1'!BH49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI49/'6.1'!$E49 * $E203),0, '6.1'!BI49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ49/'6.1'!$E49 * $E203),0, '6.1'!BJ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK49/'6.1'!$E49 * $E203),0, '6.1'!BK49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL49/'6.1'!$E49 * $E203),0, '6.1'!BL49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM49/'6.1'!$E49 * $E203),0, '6.1'!BM49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN49/'6.1'!$E49 * $E203),0, '6.1'!BN49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO49/'6.1'!$E49 * $E203),0, '6.1'!BO49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP49/'6.1'!$E49 * $E203),0, '6.1'!BP49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ49/'6.1'!$E49 * $E203),0, '6.1'!BQ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR49/'6.1'!$E49 * $E203),0, '6.1'!BR49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS49/'6.1'!$E49 * $E203),0, '6.1'!BS49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT49/'6.1'!$E49 * $E203),0, '6.1'!BT49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU49/'6.1'!$E49 * $E203),0, '6.1'!BU49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV49/'6.1'!$E49 * $E203),0, '6.1'!BV49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW49/'6.1'!$E49 * $E203),0, '6.1'!BW49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX49/'6.1'!$E49 * $E203),0, '6.1'!BX49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY49/'6.1'!$E49 * $E203),0, '6.1'!BY49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ49/'6.1'!$E49 * $E203),0, '6.1'!BZ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA49/'6.1'!$E49 * $E203),0, '6.1'!CA49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB49/'6.1'!$E49 * $E203),0, '6.1'!CB49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC49/'6.1'!$E49 * $E203),0, '6.1'!CC49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD49/'6.1'!$E49 * $E203),0, '6.1'!CD49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE49/'6.1'!$E49 * $E203),0, '6.1'!CE49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF49/'6.1'!$E49 * $E203),0, '6.1'!CF49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG49/'6.1'!$E49 * $E203),0, '6.1'!CG49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH49/'6.1'!$E49 * $E203),0, '6.1'!CH49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI49/'6.1'!$E49 * $E203),0, '6.1'!CI49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ49/'6.1'!$E49 * $E203),0, '6.1'!CJ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK49/'6.1'!$E49 * $E203),0, '6.1'!CK49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL49/'6.1'!$E49 * $E203),0, '6.1'!CL49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM49/'6.1'!$E49 * $E203),0, '6.1'!CM49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN49/'6.1'!$E49 * $E203),0, '6.1'!CN49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO49/'6.1'!$E49 * $E203),0, '6.1'!CO49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP49/'6.1'!$E49 * $E203),0, '6.1'!CP49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ49/'6.1'!$E49 * $E203),0, '6.1'!CQ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR49/'6.1'!$E49 * $E203),0, '6.1'!CR49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS49/'6.1'!$E49 * $E203),0, '6.1'!CS49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT49/'6.1'!$E49 * $E203),0, '6.1'!CT49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU49/'6.1'!$E49 * $E203),0, '6.1'!CU49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV49/'6.1'!$E49 * $E203),0, '6.1'!CV49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW49/'6.1'!$E49 * $E203),0, '6.1'!CW49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX49/'6.1'!$E49 * $E203),0, '6.1'!CX49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY49/'6.1'!$E49 * $E203),0, '6.1'!CY49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ49/'6.1'!$E49 * $E203),0, '6.1'!CZ49/'6.1'!$E49* $E203 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA49/'6.1'!$E49 * $E203),0, '6.1'!DA49/'6.1'!$E49* $E203 )","v":0}]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H204+NPV(SDN,I204:INDEX(I204:DC204,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F50/'6.1'!$E50 * $E204),0, '6.1'!F50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!G50/'6.1'!$E50 * $E204),0, '6.1'!G50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!H50/'6.1'!$E50 * $E204),0, '6.1'!H50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!I50/'6.1'!$E50 * $E204),0, '6.1'!I50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!J50/'6.1'!$E50 * $E204),0, '6.1'!J50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!K50/'6.1'!$E50 * $E204),0, '6.1'!K50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!L50/'6.1'!$E50 * $E204),0, '6.1'!L50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!M50/'6.1'!$E50 * $E204),0, '6.1'!M50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!N50/'6.1'!$E50 * $E204),0, '6.1'!N50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!O50/'6.1'!$E50 * $E204),0, '6.1'!O50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!P50/'6.1'!$E50 * $E204),0, '6.1'!P50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q50/'6.1'!$E50 * $E204),0, '6.1'!Q50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!R50/'6.1'!$E50 * $E204),0, '6.1'!R50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!S50/'6.1'!$E50 * $E204),0, '6.1'!S50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!T50/'6.1'!$E50 * $E204),0, '6.1'!T50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!U50/'6.1'!$E50 * $E204),0, '6.1'!U50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!V50/'6.1'!$E50 * $E204),0, '6.1'!V50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!W50/'6.1'!$E50 * $E204),0, '6.1'!W50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!X50/'6.1'!$E50 * $E204),0, '6.1'!X50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y50/'6.1'!$E50 * $E204),0, '6.1'!Y50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z50/'6.1'!$E50 * $E204),0, '6.1'!Z50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA50/'6.1'!$E50 * $E204),0, '6.1'!AA50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB50/'6.1'!$E50 * $E204),0, '6.1'!AB50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC50/'6.1'!$E50 * $E204),0, '6.1'!AC50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD50/'6.1'!$E50 * $E204),0, '6.1'!AD50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE50/'6.1'!$E50 * $E204),0, '6.1'!AE50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF50/'6.1'!$E50 * $E204),0, '6.1'!AF50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG50/'6.1'!$E50 * $E204),0, '6.1'!AG50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH50/'6.1'!$E50 * $E204),0, '6.1'!AH50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI50/'6.1'!$E50 * $E204),0, '6.1'!AI50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ50/'6.1'!$E50 * $E204),0, '6.1'!AJ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK50/'6.1'!$E50 * $E204),0, '6.1'!AK50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL50/'6.1'!$E50 * $E204),0, '6.1'!AL50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM50/'6.1'!$E50 * $E204),0, '6.1'!AM50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN50/'6.1'!$E50 * $E204),0, '6.1'!AN50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO50/'6.1'!$E50 * $E204),0, '6.1'!AO50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP50/'6.1'!$E50 * $E204),0, '6.1'!AP50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ50/'6.1'!$E50 * $E204),0, '6.1'!AQ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR50/'6.1'!$E50 * $E204),0, '6.1'!AR50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS50/'6.1'!$E50 * $E204),0, '6.1'!AS50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT50/'6.1'!$E50 * $E204),0, '6.1'!AT50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU50/'6.1'!$E50 * $E204),0, '6.1'!AU50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV50/'6.1'!$E50 * $E204),0, '6.1'!AV50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW50/'6.1'!$E50 * $E204),0, '6.1'!AW50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX50/'6.1'!$E50 * $E204),0, '6.1'!AX50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY50/'6.1'!$E50 * $E204),0, '6.1'!AY50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ50/'6.1'!$E50 * $E204),0, '6.1'!AZ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA50/'6.1'!$E50 * $E204),0, '6.1'!BA50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB50/'6.1'!$E50 * $E204),0, '6.1'!BB50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC50/'6.1'!$E50 * $E204),0, '6.1'!BC50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD50/'6.1'!$E50 * $E204),0, '6.1'!BD50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE50/'6.1'!$E50 * $E204),0, '6.1'!BE50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF50/'6.1'!$E50 * $E204),0, '6.1'!BF50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG50/'6.1'!$E50 * $E204),0, '6.1'!BG50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH50/'6.1'!$E50 * $E204),0, '6.1'!BH50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI50/'6.1'!$E50 * $E204),0, '6.1'!BI50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ50/'6.1'!$E50 * $E204),0, '6.1'!BJ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK50/'6.1'!$E50 * $E204),0, '6.1'!BK50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL50/'6.1'!$E50 * $E204),0, '6.1'!BL50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM50/'6.1'!$E50 * $E204),0, '6.1'!BM50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN50/'6.1'!$E50 * $E204),0, '6.1'!BN50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO50/'6.1'!$E50 * $E204),0, '6.1'!BO50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP50/'6.1'!$E50 * $E204),0, '6.1'!BP50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ50/'6.1'!$E50 * $E204),0, '6.1'!BQ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR50/'6.1'!$E50 * $E204),0, '6.1'!BR50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS50/'6.1'!$E50 * $E204),0, '6.1'!BS50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT50/'6.1'!$E50 * $E204),0, '6.1'!BT50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU50/'6.1'!$E50 * $E204),0, '6.1'!BU50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV50/'6.1'!$E50 * $E204),0, '6.1'!BV50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW50/'6.1'!$E50 * $E204),0, '6.1'!BW50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX50/'6.1'!$E50 * $E204),0, '6.1'!BX50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY50/'6.1'!$E50 * $E204),0, '6.1'!BY50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ50/'6.1'!$E50 * $E204),0, '6.1'!BZ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA50/'6.1'!$E50 * $E204),0, '6.1'!CA50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB50/'6.1'!$E50 * $E204),0, '6.1'!CB50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC50/'6.1'!$E50 * $E204),0, '6.1'!CC50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD50/'6.1'!$E50 * $E204),0, '6.1'!CD50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE50/'6.1'!$E50 * $E204),0, '6.1'!CE50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF50/'6.1'!$E50 * $E204),0, '6.1'!CF50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG50/'6.1'!$E50 * $E204),0, '6.1'!CG50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH50/'6.1'!$E50 * $E204),0, '6.1'!CH50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI50/'6.1'!$E50 * $E204),0, '6.1'!CI50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ50/'6.1'!$E50 * $E204),0, '6.1'!CJ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK50/'6.1'!$E50 * $E204),0, '6.1'!CK50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL50/'6.1'!$E50 * $E204),0, '6.1'!CL50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM50/'6.1'!$E50 * $E204),0, '6.1'!CM50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN50/'6.1'!$E50 * $E204),0, '6.1'!CN50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO50/'6.1'!$E50 * $E204),0, '6.1'!CO50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP50/'6.1'!$E50 * $E204),0, '6.1'!CP50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ50/'6.1'!$E50 * $E204),0, '6.1'!CQ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR50/'6.1'!$E50 * $E204),0, '6.1'!CR50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS50/'6.1'!$E50 * $E204),0, '6.1'!CS50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT50/'6.1'!$E50 * $E204),0, '6.1'!CT50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU50/'6.1'!$E50 * $E204),0, '6.1'!CU50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV50/'6.1'!$E50 * $E204),0, '6.1'!CV50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW50/'6.1'!$E50 * $E204),0, '6.1'!CW50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX50/'6.1'!$E50 * $E204),0, '6.1'!CX50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY50/'6.1'!$E50 * $E204),0, '6.1'!CY50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ50/'6.1'!$E50 * $E204),0, '6.1'!CZ50/'6.1'!$E50* $E204 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA50/'6.1'!$E50 * $E204),0, '6.1'!DA50/'6.1'!$E50* $E204 )","v":0}]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H205+NPV(SDN,I205:INDEX(I205:DC205,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F51/'6.1'!$E51 * $E205),0, '6.1'!F51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!G51/'6.1'!$E51 * $E205),0, '6.1'!G51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!H51/'6.1'!$E51 * $E205),0, '6.1'!H51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!I51/'6.1'!$E51 * $E205),0, '6.1'!I51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!J51/'6.1'!$E51 * $E205),0, '6.1'!J51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!K51/'6.1'!$E51 * $E205),0, '6.1'!K51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!L51/'6.1'!$E51 * $E205),0, '6.1'!L51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!M51/'6.1'!$E51 * $E205),0, '6.1'!M51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!N51/'6.1'!$E51 * $E205),0, '6.1'!N51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!O51/'6.1'!$E51 * $E205),0, '6.1'!O51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!P51/'6.1'!$E51 * $E205),0, '6.1'!P51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q51/'6.1'!$E51 * $E205),0, '6.1'!Q51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!R51/'6.1'!$E51 * $E205),0, '6.1'!R51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!S51/'6.1'!$E51 * $E205),0, '6.1'!S51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!T51/'6.1'!$E51 * $E205),0, '6.1'!T51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!U51/'6.1'!$E51 * $E205),0, '6.1'!U51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!V51/'6.1'!$E51 * $E205),0, '6.1'!V51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!W51/'6.1'!$E51 * $E205),0, '6.1'!W51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!X51/'6.1'!$E51 * $E205),0, '6.1'!X51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y51/'6.1'!$E51 * $E205),0, '6.1'!Y51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z51/'6.1'!$E51 * $E205),0, '6.1'!Z51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA51/'6.1'!$E51 * $E205),0, '6.1'!AA51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB51/'6.1'!$E51 * $E205),0, '6.1'!AB51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC51/'6.1'!$E51 * $E205),0, '6.1'!AC51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD51/'6.1'!$E51 * $E205),0, '6.1'!AD51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE51/'6.1'!$E51 * $E205),0, '6.1'!AE51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF51/'6.1'!$E51 * $E205),0, '6.1'!AF51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG51/'6.1'!$E51 * $E205),0, '6.1'!AG51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH51/'6.1'!$E51 * $E205),0, '6.1'!AH51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI51/'6.1'!$E51 * $E205),0, '6.1'!AI51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ51/'6.1'!$E51 * $E205),0, '6.1'!AJ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK51/'6.1'!$E51 * $E205),0, '6.1'!AK51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL51/'6.1'!$E51 * $E205),0, '6.1'!AL51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM51/'6.1'!$E51 * $E205),0, '6.1'!AM51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN51/'6.1'!$E51 * $E205),0, '6.1'!AN51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO51/'6.1'!$E51 * $E205),0, '6.1'!AO51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP51/'6.1'!$E51 * $E205),0, '6.1'!AP51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ51/'6.1'!$E51 * $E205),0, '6.1'!AQ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR51/'6.1'!$E51 * $E205),0, '6.1'!AR51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS51/'6.1'!$E51 * $E205),0, '6.1'!AS51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT51/'6.1'!$E51 * $E205),0, '6.1'!AT51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU51/'6.1'!$E51 * $E205),0, '6.1'!AU51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV51/'6.1'!$E51 * $E205),0, '6.1'!AV51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW51/'6.1'!$E51 * $E205),0, '6.1'!AW51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX51/'6.1'!$E51 * $E205),0, '6.1'!AX51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY51/'6.1'!$E51 * $E205),0, '6.1'!AY51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ51/'6.1'!$E51 * $E205),0, '6.1'!AZ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA51/'6.1'!$E51 * $E205),0, '6.1'!BA51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB51/'6.1'!$E51 * $E205),0, '6.1'!BB51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC51/'6.1'!$E51 * $E205),0, '6.1'!BC51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD51/'6.1'!$E51 * $E205),0, '6.1'!BD51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE51/'6.1'!$E51 * $E205),0, '6.1'!BE51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF51/'6.1'!$E51 * $E205),0, '6.1'!BF51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG51/'6.1'!$E51 * $E205),0, '6.1'!BG51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH51/'6.1'!$E51 * $E205),0, '6.1'!BH51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI51/'6.1'!$E51 * $E205),0, '6.1'!BI51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ51/'6.1'!$E51 * $E205),0, '6.1'!BJ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK51/'6.1'!$E51 * $E205),0, '6.1'!BK51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL51/'6.1'!$E51 * $E205),0, '6.1'!BL51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM51/'6.1'!$E51 * $E205),0, '6.1'!BM51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN51/'6.1'!$E51 * $E205),0, '6.1'!BN51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO51/'6.1'!$E51 * $E205),0, '6.1'!BO51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP51/'6.1'!$E51 * $E205),0, '6.1'!BP51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ51/'6.1'!$E51 * $E205),0, '6.1'!BQ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR51/'6.1'!$E51 * $E205),0, '6.1'!BR51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS51/'6.1'!$E51 * $E205),0, '6.1'!BS51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT51/'6.1'!$E51 * $E205),0, '6.1'!BT51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU51/'6.1'!$E51 * $E205),0, '6.1'!BU51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV51/'6.1'!$E51 * $E205),0, '6.1'!BV51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW51/'6.1'!$E51 * $E205),0, '6.1'!BW51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX51/'6.1'!$E51 * $E205),0, '6.1'!BX51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY51/'6.1'!$E51 * $E205),0, '6.1'!BY51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ51/'6.1'!$E51 * $E205),0, '6.1'!BZ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA51/'6.1'!$E51 * $E205),0, '6.1'!CA51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB51/'6.1'!$E51 * $E205),0, '6.1'!CB51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC51/'6.1'!$E51 * $E205),0, '6.1'!CC51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD51/'6.1'!$E51 * $E205),0, '6.1'!CD51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE51/'6.1'!$E51 * $E205),0, '6.1'!CE51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF51/'6.1'!$E51 * $E205),0, '6.1'!CF51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG51/'6.1'!$E51 * $E205),0, '6.1'!CG51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH51/'6.1'!$E51 * $E205),0, '6.1'!CH51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI51/'6.1'!$E51 * $E205),0, '6.1'!CI51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ51/'6.1'!$E51 * $E205),0, '6.1'!CJ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK51/'6.1'!$E51 * $E205),0, '6.1'!CK51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL51/'6.1'!$E51 * $E205),0, '6.1'!CL51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM51/'6.1'!$E51 * $E205),0, '6.1'!CM51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN51/'6.1'!$E51 * $E205),0, '6.1'!CN51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO51/'6.1'!$E51 * $E205),0, '6.1'!CO51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP51/'6.1'!$E51 * $E205),0, '6.1'!CP51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ51/'6.1'!$E51 * $E205),0, '6.1'!CQ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR51/'6.1'!$E51 * $E205),0, '6.1'!CR51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS51/'6.1'!$E51 * $E205),0, '6.1'!CS51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT51/'6.1'!$E51 * $E205),0, '6.1'!CT51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU51/'6.1'!$E51 * $E205),0, '6.1'!CU51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV51/'6.1'!$E51 * $E205),0, '6.1'!CV51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW51/'6.1'!$E51 * $E205),0, '6.1'!CW51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX51/'6.1'!$E51 * $E205),0, '6.1'!CX51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY51/'6.1'!$E51 * $E205),0, '6.1'!CY51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ51/'6.1'!$E51 * $E205),0, '6.1'!CZ51/'6.1'!$E51* $E205 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA51/'6.1'!$E51 * $E205),0, '6.1'!DA51/'6.1'!$E51* $E205 )","v":0}]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H206+NPV(SDN,I206:INDEX(I206:DC206,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F52/'6.1'!$E52 * $E206),0, '6.1'!F52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!G52/'6.1'!$E52 * $E206),0, '6.1'!G52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!H52/'6.1'!$E52 * $E206),0, '6.1'!H52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!I52/'6.1'!$E52 * $E206),0, '6.1'!I52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!J52/'6.1'!$E52 * $E206),0, '6.1'!J52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!K52/'6.1'!$E52 * $E206),0, '6.1'!K52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!L52/'6.1'!$E52 * $E206),0, '6.1'!L52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!M52/'6.1'!$E52 * $E206),0, '6.1'!M52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!N52/'6.1'!$E52 * $E206),0, '6.1'!N52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!O52/'6.1'!$E52 * $E206),0, '6.1'!O52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!P52/'6.1'!$E52 * $E206),0, '6.1'!P52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q52/'6.1'!$E52 * $E206),0, '6.1'!Q52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!R52/'6.1'!$E52 * $E206),0, '6.1'!R52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!S52/'6.1'!$E52 * $E206),0, '6.1'!S52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!T52/'6.1'!$E52 * $E206),0, '6.1'!T52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!U52/'6.1'!$E52 * $E206),0, '6.1'!U52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!V52/'6.1'!$E52 * $E206),0, '6.1'!V52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!W52/'6.1'!$E52 * $E206),0, '6.1'!W52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!X52/'6.1'!$E52 * $E206),0, '6.1'!X52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y52/'6.1'!$E52 * $E206),0, '6.1'!Y52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z52/'6.1'!$E52 * $E206),0, '6.1'!Z52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA52/'6.1'!$E52 * $E206),0, '6.1'!AA52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB52/'6.1'!$E52 * $E206),0, '6.1'!AB52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC52/'6.1'!$E52 * $E206),0, '6.1'!AC52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD52/'6.1'!$E52 * $E206),0, '6.1'!AD52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE52/'6.1'!$E52 * $E206),0, '6.1'!AE52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF52/'6.1'!$E52 * $E206),0, '6.1'!AF52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG52/'6.1'!$E52 * $E206),0, '6.1'!AG52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH52/'6.1'!$E52 * $E206),0, '6.1'!AH52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI52/'6.1'!$E52 * $E206),0, '6.1'!AI52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ52/'6.1'!$E52 * $E206),0, '6.1'!AJ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK52/'6.1'!$E52 * $E206),0, '6.1'!AK52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL52/'6.1'!$E52 * $E206),0, '6.1'!AL52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM52/'6.1'!$E52 * $E206),0, '6.1'!AM52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN52/'6.1'!$E52 * $E206),0, '6.1'!AN52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO52/'6.1'!$E52 * $E206),0, '6.1'!AO52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP52/'6.1'!$E52 * $E206),0, '6.1'!AP52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ52/'6.1'!$E52 * $E206),0, '6.1'!AQ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR52/'6.1'!$E52 * $E206),0, '6.1'!AR52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS52/'6.1'!$E52 * $E206),0, '6.1'!AS52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT52/'6.1'!$E52 * $E206),0, '6.1'!AT52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU52/'6.1'!$E52 * $E206),0, '6.1'!AU52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV52/'6.1'!$E52 * $E206),0, '6.1'!AV52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW52/'6.1'!$E52 * $E206),0, '6.1'!AW52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX52/'6.1'!$E52 * $E206),0, '6.1'!AX52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY52/'6.1'!$E52 * $E206),0, '6.1'!AY52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ52/'6.1'!$E52 * $E206),0, '6.1'!AZ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA52/'6.1'!$E52 * $E206),0, '6.1'!BA52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB52/'6.1'!$E52 * $E206),0, '6.1'!BB52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC52/'6.1'!$E52 * $E206),0, '6.1'!BC52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD52/'6.1'!$E52 * $E206),0, '6.1'!BD52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE52/'6.1'!$E52 * $E206),0, '6.1'!BE52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF52/'6.1'!$E52 * $E206),0, '6.1'!BF52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG52/'6.1'!$E52 * $E206),0, '6.1'!BG52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH52/'6.1'!$E52 * $E206),0, '6.1'!BH52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI52/'6.1'!$E52 * $E206),0, '6.1'!BI52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ52/'6.1'!$E52 * $E206),0, '6.1'!BJ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK52/'6.1'!$E52 * $E206),0, '6.1'!BK52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL52/'6.1'!$E52 * $E206),0, '6.1'!BL52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM52/'6.1'!$E52 * $E206),0, '6.1'!BM52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN52/'6.1'!$E52 * $E206),0, '6.1'!BN52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO52/'6.1'!$E52 * $E206),0, '6.1'!BO52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP52/'6.1'!$E52 * $E206),0, '6.1'!BP52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ52/'6.1'!$E52 * $E206),0, '6.1'!BQ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR52/'6.1'!$E52 * $E206),0, '6.1'!BR52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS52/'6.1'!$E52 * $E206),0, '6.1'!BS52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT52/'6.1'!$E52 * $E206),0, '6.1'!BT52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU52/'6.1'!$E52 * $E206),0, '6.1'!BU52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV52/'6.1'!$E52 * $E206),0, '6.1'!BV52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW52/'6.1'!$E52 * $E206),0, '6.1'!BW52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX52/'6.1'!$E52 * $E206),0, '6.1'!BX52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY52/'6.1'!$E52 * $E206),0, '6.1'!BY52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ52/'6.1'!$E52 * $E206),0, '6.1'!BZ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA52/'6.1'!$E52 * $E206),0, '6.1'!CA52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB52/'6.1'!$E52 * $E206),0, '6.1'!CB52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC52/'6.1'!$E52 * $E206),0, '6.1'!CC52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD52/'6.1'!$E52 * $E206),0, '6.1'!CD52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE52/'6.1'!$E52 * $E206),0, '6.1'!CE52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF52/'6.1'!$E52 * $E206),0, '6.1'!CF52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG52/'6.1'!$E52 * $E206),0, '6.1'!CG52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH52/'6.1'!$E52 * $E206),0, '6.1'!CH52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI52/'6.1'!$E52 * $E206),0, '6.1'!CI52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ52/'6.1'!$E52 * $E206),0, '6.1'!CJ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK52/'6.1'!$E52 * $E206),0, '6.1'!CK52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL52/'6.1'!$E52 * $E206),0, '6.1'!CL52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM52/'6.1'!$E52 * $E206),0, '6.1'!CM52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN52/'6.1'!$E52 * $E206),0, '6.1'!CN52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO52/'6.1'!$E52 * $E206),0, '6.1'!CO52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP52/'6.1'!$E52 * $E206),0, '6.1'!CP52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ52/'6.1'!$E52 * $E206),0, '6.1'!CQ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR52/'6.1'!$E52 * $E206),0, '6.1'!CR52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS52/'6.1'!$E52 * $E206),0, '6.1'!CS52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT52/'6.1'!$E52 * $E206),0, '6.1'!CT52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU52/'6.1'!$E52 * $E206),0, '6.1'!CU52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV52/'6.1'!$E52 * $E206),0, '6.1'!CV52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW52/'6.1'!$E52 * $E206),0, '6.1'!CW52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX52/'6.1'!$E52 * $E206),0, '6.1'!CX52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY52/'6.1'!$E52 * $E206),0, '6.1'!CY52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ52/'6.1'!$E52 * $E206),0, '6.1'!CZ52/'6.1'!$E52* $E206 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA52/'6.1'!$E52 * $E206),0, '6.1'!DA52/'6.1'!$E52* $E206 )","v":0}]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H207+NPV(SDN,I207:INDEX(I207:DC207,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F53/'6.1'!$E53 * $E207),0, '6.1'!F53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!G53/'6.1'!$E53 * $E207),0, '6.1'!G53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!H53/'6.1'!$E53 * $E207),0, '6.1'!H53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!I53/'6.1'!$E53 * $E207),0, '6.1'!I53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!J53/'6.1'!$E53 * $E207),0, '6.1'!J53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!K53/'6.1'!$E53 * $E207),0, '6.1'!K53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!L53/'6.1'!$E53 * $E207),0, '6.1'!L53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!M53/'6.1'!$E53 * $E207),0, '6.1'!M53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!N53/'6.1'!$E53 * $E207),0, '6.1'!N53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!O53/'6.1'!$E53 * $E207),0, '6.1'!O53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!P53/'6.1'!$E53 * $E207),0, '6.1'!P53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q53/'6.1'!$E53 * $E207),0, '6.1'!Q53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!R53/'6.1'!$E53 * $E207),0, '6.1'!R53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!S53/'6.1'!$E53 * $E207),0, '6.1'!S53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!T53/'6.1'!$E53 * $E207),0, '6.1'!T53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!U53/'6.1'!$E53 * $E207),0, '6.1'!U53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!V53/'6.1'!$E53 * $E207),0, '6.1'!V53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!W53/'6.1'!$E53 * $E207),0, '6.1'!W53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!X53/'6.1'!$E53 * $E207),0, '6.1'!X53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y53/'6.1'!$E53 * $E207),0, '6.1'!Y53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z53/'6.1'!$E53 * $E207),0, '6.1'!Z53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA53/'6.1'!$E53 * $E207),0, '6.1'!AA53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB53/'6.1'!$E53 * $E207),0, '6.1'!AB53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC53/'6.1'!$E53 * $E207),0, '6.1'!AC53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD53/'6.1'!$E53 * $E207),0, '6.1'!AD53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE53/'6.1'!$E53 * $E207),0, '6.1'!AE53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF53/'6.1'!$E53 * $E207),0, '6.1'!AF53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG53/'6.1'!$E53 * $E207),0, '6.1'!AG53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH53/'6.1'!$E53 * $E207),0, '6.1'!AH53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI53/'6.1'!$E53 * $E207),0, '6.1'!AI53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ53/'6.1'!$E53 * $E207),0, '6.1'!AJ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK53/'6.1'!$E53 * $E207),0, '6.1'!AK53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL53/'6.1'!$E53 * $E207),0, '6.1'!AL53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM53/'6.1'!$E53 * $E207),0, '6.1'!AM53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN53/'6.1'!$E53 * $E207),0, '6.1'!AN53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO53/'6.1'!$E53 * $E207),0, '6.1'!AO53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP53/'6.1'!$E53 * $E207),0, '6.1'!AP53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ53/'6.1'!$E53 * $E207),0, '6.1'!AQ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR53/'6.1'!$E53 * $E207),0, '6.1'!AR53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS53/'6.1'!$E53 * $E207),0, '6.1'!AS53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT53/'6.1'!$E53 * $E207),0, '6.1'!AT53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU53/'6.1'!$E53 * $E207),0, '6.1'!AU53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV53/'6.1'!$E53 * $E207),0, '6.1'!AV53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW53/'6.1'!$E53 * $E207),0, '6.1'!AW53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX53/'6.1'!$E53 * $E207),0, '6.1'!AX53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY53/'6.1'!$E53 * $E207),0, '6.1'!AY53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ53/'6.1'!$E53 * $E207),0, '6.1'!AZ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA53/'6.1'!$E53 * $E207),0, '6.1'!BA53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB53/'6.1'!$E53 * $E207),0, '6.1'!BB53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC53/'6.1'!$E53 * $E207),0, '6.1'!BC53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD53/'6.1'!$E53 * $E207),0, '6.1'!BD53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE53/'6.1'!$E53 * $E207),0, '6.1'!BE53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF53/'6.1'!$E53 * $E207),0, '6.1'!BF53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG53/'6.1'!$E53 * $E207),0, '6.1'!BG53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH53/'6.1'!$E53 * $E207),0, '6.1'!BH53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI53/'6.1'!$E53 * $E207),0, '6.1'!BI53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ53/'6.1'!$E53 * $E207),0, '6.1'!BJ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK53/'6.1'!$E53 * $E207),0, '6.1'!BK53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL53/'6.1'!$E53 * $E207),0, '6.1'!BL53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM53/'6.1'!$E53 * $E207),0, '6.1'!BM53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN53/'6.1'!$E53 * $E207),0, '6.1'!BN53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO53/'6.1'!$E53 * $E207),0, '6.1'!BO53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP53/'6.1'!$E53 * $E207),0, '6.1'!BP53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ53/'6.1'!$E53 * $E207),0, '6.1'!BQ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR53/'6.1'!$E53 * $E207),0, '6.1'!BR53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS53/'6.1'!$E53 * $E207),0, '6.1'!BS53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT53/'6.1'!$E53 * $E207),0, '6.1'!BT53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU53/'6.1'!$E53 * $E207),0, '6.1'!BU53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV53/'6.1'!$E53 * $E207),0, '6.1'!BV53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW53/'6.1'!$E53 * $E207),0, '6.1'!BW53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX53/'6.1'!$E53 * $E207),0, '6.1'!BX53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY53/'6.1'!$E53 * $E207),0, '6.1'!BY53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ53/'6.1'!$E53 * $E207),0, '6.1'!BZ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA53/'6.1'!$E53 * $E207),0, '6.1'!CA53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB53/'6.1'!$E53 * $E207),0, '6.1'!CB53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC53/'6.1'!$E53 * $E207),0, '6.1'!CC53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD53/'6.1'!$E53 * $E207),0, '6.1'!CD53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE53/'6.1'!$E53 * $E207),0, '6.1'!CE53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF53/'6.1'!$E53 * $E207),0, '6.1'!CF53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG53/'6.1'!$E53 * $E207),0, '6.1'!CG53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH53/'6.1'!$E53 * $E207),0, '6.1'!CH53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI53/'6.1'!$E53 * $E207),0, '6.1'!CI53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ53/'6.1'!$E53 * $E207),0, '6.1'!CJ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK53/'6.1'!$E53 * $E207),0, '6.1'!CK53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL53/'6.1'!$E53 * $E207),0, '6.1'!CL53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM53/'6.1'!$E53 * $E207),0, '6.1'!CM53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN53/'6.1'!$E53 * $E207),0, '6.1'!CN53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO53/'6.1'!$E53 * $E207),0, '6.1'!CO53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP53/'6.1'!$E53 * $E207),0, '6.1'!CP53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ53/'6.1'!$E53 * $E207),0, '6.1'!CQ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR53/'6.1'!$E53 * $E207),0, '6.1'!CR53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS53/'6.1'!$E53 * $E207),0, '6.1'!CS53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT53/'6.1'!$E53 * $E207),0, '6.1'!CT53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU53/'6.1'!$E53 * $E207),0, '6.1'!CU53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV53/'6.1'!$E53 * $E207),0, '6.1'!CV53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW53/'6.1'!$E53 * $E207),0, '6.1'!CW53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX53/'6.1'!$E53 * $E207),0, '6.1'!CX53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY53/'6.1'!$E53 * $E207),0, '6.1'!CY53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ53/'6.1'!$E53 * $E207),0, '6.1'!CZ53/'6.1'!$E53* $E207 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA53/'6.1'!$E53 * $E207),0, '6.1'!DA53/'6.1'!$E53* $E207 )","v":0}]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H208+NPV(SDN,I208:INDEX(I208:DC208,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F54/'6.1'!$E54 * $E208),0, '6.1'!F54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!G54/'6.1'!$E54 * $E208),0, '6.1'!G54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!H54/'6.1'!$E54 * $E208),0, '6.1'!H54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!I54/'6.1'!$E54 * $E208),0, '6.1'!I54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!J54/'6.1'!$E54 * $E208),0, '6.1'!J54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!K54/'6.1'!$E54 * $E208),0, '6.1'!K54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!L54/'6.1'!$E54 * $E208),0, '6.1'!L54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!M54/'6.1'!$E54 * $E208),0, '6.1'!M54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!N54/'6.1'!$E54 * $E208),0, '6.1'!N54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!O54/'6.1'!$E54 * $E208),0, '6.1'!O54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!P54/'6.1'!$E54 * $E208),0, '6.1'!P54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q54/'6.1'!$E54 * $E208),0, '6.1'!Q54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!R54/'6.1'!$E54 * $E208),0, '6.1'!R54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!S54/'6.1'!$E54 * $E208),0, '6.1'!S54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!T54/'6.1'!$E54 * $E208),0, '6.1'!T54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!U54/'6.1'!$E54 * $E208),0, '6.1'!U54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!V54/'6.1'!$E54 * $E208),0, '6.1'!V54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!W54/'6.1'!$E54 * $E208),0, '6.1'!W54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!X54/'6.1'!$E54 * $E208),0, '6.1'!X54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y54/'6.1'!$E54 * $E208),0, '6.1'!Y54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z54/'6.1'!$E54 * $E208),0, '6.1'!Z54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA54/'6.1'!$E54 * $E208),0, '6.1'!AA54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB54/'6.1'!$E54 * $E208),0, '6.1'!AB54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC54/'6.1'!$E54 * $E208),0, '6.1'!AC54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD54/'6.1'!$E54 * $E208),0, '6.1'!AD54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE54/'6.1'!$E54 * $E208),0, '6.1'!AE54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF54/'6.1'!$E54 * $E208),0, '6.1'!AF54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG54/'6.1'!$E54 * $E208),0, '6.1'!AG54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH54/'6.1'!$E54 * $E208),0, '6.1'!AH54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI54/'6.1'!$E54 * $E208),0, '6.1'!AI54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ54/'6.1'!$E54 * $E208),0, '6.1'!AJ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK54/'6.1'!$E54 * $E208),0, '6.1'!AK54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL54/'6.1'!$E54 * $E208),0, '6.1'!AL54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM54/'6.1'!$E54 * $E208),0, '6.1'!AM54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN54/'6.1'!$E54 * $E208),0, '6.1'!AN54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO54/'6.1'!$E54 * $E208),0, '6.1'!AO54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP54/'6.1'!$E54 * $E208),0, '6.1'!AP54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ54/'6.1'!$E54 * $E208),0, '6.1'!AQ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR54/'6.1'!$E54 * $E208),0, '6.1'!AR54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS54/'6.1'!$E54 * $E208),0, '6.1'!AS54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT54/'6.1'!$E54 * $E208),0, '6.1'!AT54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU54/'6.1'!$E54 * $E208),0, '6.1'!AU54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV54/'6.1'!$E54 * $E208),0, '6.1'!AV54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW54/'6.1'!$E54 * $E208),0, '6.1'!AW54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX54/'6.1'!$E54 * $E208),0, '6.1'!AX54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY54/'6.1'!$E54 * $E208),0, '6.1'!AY54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ54/'6.1'!$E54 * $E208),0, '6.1'!AZ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA54/'6.1'!$E54 * $E208),0, '6.1'!BA54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB54/'6.1'!$E54 * $E208),0, '6.1'!BB54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC54/'6.1'!$E54 * $E208),0, '6.1'!BC54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD54/'6.1'!$E54 * $E208),0, '6.1'!BD54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE54/'6.1'!$E54 * $E208),0, '6.1'!BE54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF54/'6.1'!$E54 * $E208),0, '6.1'!BF54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG54/'6.1'!$E54 * $E208),0, '6.1'!BG54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH54/'6.1'!$E54 * $E208),0, '6.1'!BH54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI54/'6.1'!$E54 * $E208),0, '6.1'!BI54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ54/'6.1'!$E54 * $E208),0, '6.1'!BJ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK54/'6.1'!$E54 * $E208),0, '6.1'!BK54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL54/'6.1'!$E54 * $E208),0, '6.1'!BL54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM54/'6.1'!$E54 * $E208),0, '6.1'!BM54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN54/'6.1'!$E54 * $E208),0, '6.1'!BN54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO54/'6.1'!$E54 * $E208),0, '6.1'!BO54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP54/'6.1'!$E54 * $E208),0, '6.1'!BP54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ54/'6.1'!$E54 * $E208),0, '6.1'!BQ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR54/'6.1'!$E54 * $E208),0, '6.1'!BR54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS54/'6.1'!$E54 * $E208),0, '6.1'!BS54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT54/'6.1'!$E54 * $E208),0, '6.1'!BT54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU54/'6.1'!$E54 * $E208),0, '6.1'!BU54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV54/'6.1'!$E54 * $E208),0, '6.1'!BV54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW54/'6.1'!$E54 * $E208),0, '6.1'!BW54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX54/'6.1'!$E54 * $E208),0, '6.1'!BX54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY54/'6.1'!$E54 * $E208),0, '6.1'!BY54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ54/'6.1'!$E54 * $E208),0, '6.1'!BZ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA54/'6.1'!$E54 * $E208),0, '6.1'!CA54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB54/'6.1'!$E54 * $E208),0, '6.1'!CB54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC54/'6.1'!$E54 * $E208),0, '6.1'!CC54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD54/'6.1'!$E54 * $E208),0, '6.1'!CD54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE54/'6.1'!$E54 * $E208),0, '6.1'!CE54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF54/'6.1'!$E54 * $E208),0, '6.1'!CF54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG54/'6.1'!$E54 * $E208),0, '6.1'!CG54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH54/'6.1'!$E54 * $E208),0, '6.1'!CH54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI54/'6.1'!$E54 * $E208),0, '6.1'!CI54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ54/'6.1'!$E54 * $E208),0, '6.1'!CJ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK54/'6.1'!$E54 * $E208),0, '6.1'!CK54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL54/'6.1'!$E54 * $E208),0, '6.1'!CL54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM54/'6.1'!$E54 * $E208),0, '6.1'!CM54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN54/'6.1'!$E54 * $E208),0, '6.1'!CN54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO54/'6.1'!$E54 * $E208),0, '6.1'!CO54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP54/'6.1'!$E54 * $E208),0, '6.1'!CP54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ54/'6.1'!$E54 * $E208),0, '6.1'!CQ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR54/'6.1'!$E54 * $E208),0, '6.1'!CR54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS54/'6.1'!$E54 * $E208),0, '6.1'!CS54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT54/'6.1'!$E54 * $E208),0, '6.1'!CT54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU54/'6.1'!$E54 * $E208),0, '6.1'!CU54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV54/'6.1'!$E54 * $E208),0, '6.1'!CV54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW54/'6.1'!$E54 * $E208),0, '6.1'!CW54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX54/'6.1'!$E54 * $E208),0, '6.1'!CX54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY54/'6.1'!$E54 * $E208),0, '6.1'!CY54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ54/'6.1'!$E54 * $E208),0, '6.1'!CZ54/'6.1'!$E54* $E208 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA54/'6.1'!$E54 * $E208),0, '6.1'!DA54/'6.1'!$E54* $E208 )","v":0}]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H209+NPV(SDN,I209:INDEX(I209:DC209,PAL))","v":0},0,{"$f":"IF( ISERROR( '6.1'!F55/'6.1'!$E55 * $E209),0, '6.1'!F55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!G55/'6.1'!$E55 * $E209),0, '6.1'!G55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!H55/'6.1'!$E55 * $E209),0, '6.1'!H55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!I55/'6.1'!$E55 * $E209),0, '6.1'!I55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!J55/'6.1'!$E55 * $E209),0, '6.1'!J55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!K55/'6.1'!$E55 * $E209),0, '6.1'!K55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!L55/'6.1'!$E55 * $E209),0, '6.1'!L55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!M55/'6.1'!$E55 * $E209),0, '6.1'!M55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!N55/'6.1'!$E55 * $E209),0, '6.1'!N55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!O55/'6.1'!$E55 * $E209),0, '6.1'!O55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!P55/'6.1'!$E55 * $E209),0, '6.1'!P55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q55/'6.1'!$E55 * $E209),0, '6.1'!Q55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!R55/'6.1'!$E55 * $E209),0, '6.1'!R55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!S55/'6.1'!$E55 * $E209),0, '6.1'!S55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!T55/'6.1'!$E55 * $E209),0, '6.1'!T55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!U55/'6.1'!$E55 * $E209),0, '6.1'!U55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!V55/'6.1'!$E55 * $E209),0, '6.1'!V55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!W55/'6.1'!$E55 * $E209),0, '6.1'!W55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!X55/'6.1'!$E55 * $E209),0, '6.1'!X55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y55/'6.1'!$E55 * $E209),0, '6.1'!Y55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z55/'6.1'!$E55 * $E209),0, '6.1'!Z55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA55/'6.1'!$E55 * $E209),0, '6.1'!AA55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB55/'6.1'!$E55 * $E209),0, '6.1'!AB55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC55/'6.1'!$E55 * $E209),0, '6.1'!AC55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD55/'6.1'!$E55 * $E209),0, '6.1'!AD55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE55/'6.1'!$E55 * $E209),0, '6.1'!AE55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF55/'6.1'!$E55 * $E209),0, '6.1'!AF55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG55/'6.1'!$E55 * $E209),0, '6.1'!AG55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH55/'6.1'!$E55 * $E209),0, '6.1'!AH55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI55/'6.1'!$E55 * $E209),0, '6.1'!AI55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ55/'6.1'!$E55 * $E209),0, '6.1'!AJ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK55/'6.1'!$E55 * $E209),0, '6.1'!AK55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL55/'6.1'!$E55 * $E209),0, '6.1'!AL55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM55/'6.1'!$E55 * $E209),0, '6.1'!AM55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN55/'6.1'!$E55 * $E209),0, '6.1'!AN55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO55/'6.1'!$E55 * $E209),0, '6.1'!AO55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP55/'6.1'!$E55 * $E209),0, '6.1'!AP55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ55/'6.1'!$E55 * $E209),0, '6.1'!AQ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR55/'6.1'!$E55 * $E209),0, '6.1'!AR55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS55/'6.1'!$E55 * $E209),0, '6.1'!AS55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT55/'6.1'!$E55 * $E209),0, '6.1'!AT55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU55/'6.1'!$E55 * $E209),0, '6.1'!AU55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV55/'6.1'!$E55 * $E209),0, '6.1'!AV55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW55/'6.1'!$E55 * $E209),0, '6.1'!AW55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX55/'6.1'!$E55 * $E209),0, '6.1'!AX55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY55/'6.1'!$E55 * $E209),0, '6.1'!AY55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ55/'6.1'!$E55 * $E209),0, '6.1'!AZ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA55/'6.1'!$E55 * $E209),0, '6.1'!BA55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB55/'6.1'!$E55 * $E209),0, '6.1'!BB55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC55/'6.1'!$E55 * $E209),0, '6.1'!BC55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD55/'6.1'!$E55 * $E209),0, '6.1'!BD55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE55/'6.1'!$E55 * $E209),0, '6.1'!BE55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF55/'6.1'!$E55 * $E209),0, '6.1'!BF55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG55/'6.1'!$E55 * $E209),0, '6.1'!BG55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH55/'6.1'!$E55 * $E209),0, '6.1'!BH55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI55/'6.1'!$E55 * $E209),0, '6.1'!BI55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ55/'6.1'!$E55 * $E209),0, '6.1'!BJ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK55/'6.1'!$E55 * $E209),0, '6.1'!BK55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL55/'6.1'!$E55 * $E209),0, '6.1'!BL55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM55/'6.1'!$E55 * $E209),0, '6.1'!BM55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN55/'6.1'!$E55 * $E209),0, '6.1'!BN55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO55/'6.1'!$E55 * $E209),0, '6.1'!BO55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP55/'6.1'!$E55 * $E209),0, '6.1'!BP55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ55/'6.1'!$E55 * $E209),0, '6.1'!BQ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR55/'6.1'!$E55 * $E209),0, '6.1'!BR55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS55/'6.1'!$E55 * $E209),0, '6.1'!BS55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT55/'6.1'!$E55 * $E209),0, '6.1'!BT55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU55/'6.1'!$E55 * $E209),0, '6.1'!BU55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV55/'6.1'!$E55 * $E209),0, '6.1'!BV55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW55/'6.1'!$E55 * $E209),0, '6.1'!BW55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX55/'6.1'!$E55 * $E209),0, '6.1'!BX55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY55/'6.1'!$E55 * $E209),0, '6.1'!BY55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ55/'6.1'!$E55 * $E209),0, '6.1'!BZ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA55/'6.1'!$E55 * $E209),0, '6.1'!CA55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB55/'6.1'!$E55 * $E209),0, '6.1'!CB55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC55/'6.1'!$E55 * $E209),0, '6.1'!CC55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD55/'6.1'!$E55 * $E209),0, '6.1'!CD55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE55/'6.1'!$E55 * $E209),0, '6.1'!CE55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF55/'6.1'!$E55 * $E209),0, '6.1'!CF55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG55/'6.1'!$E55 * $E209),0, '6.1'!CG55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH55/'6.1'!$E55 * $E209),0, '6.1'!CH55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI55/'6.1'!$E55 * $E209),0, '6.1'!CI55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ55/'6.1'!$E55 * $E209),0, '6.1'!CJ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK55/'6.1'!$E55 * $E209),0, '6.1'!CK55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL55/'6.1'!$E55 * $E209),0, '6.1'!CL55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM55/'6.1'!$E55 * $E209),0, '6.1'!CM55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN55/'6.1'!$E55 * $E209),0, '6.1'!CN55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO55/'6.1'!$E55 * $E209),0, '6.1'!CO55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP55/'6.1'!$E55 * $E209),0, '6.1'!CP55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ55/'6.1'!$E55 * $E209),0, '6.1'!CQ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR55/'6.1'!$E55 * $E209),0, '6.1'!CR55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS55/'6.1'!$E55 * $E209),0, '6.1'!CS55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT55/'6.1'!$E55 * $E209),0, '6.1'!CT55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU55/'6.1'!$E55 * $E209),0, '6.1'!CU55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV55/'6.1'!$E55 * $E209),0, '6.1'!CV55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW55/'6.1'!$E55 * $E209),0, '6.1'!CW55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX55/'6.1'!$E55 * $E209),0, '6.1'!CX55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY55/'6.1'!$E55 * $E209),0, '6.1'!CY55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ55/'6.1'!$E55 * $E209),0, '6.1'!CZ55/'6.1'!$E55* $E209 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA55/'6.1'!$E55 * $E209),0, '6.1'!DA55/'6.1'!$E55* $E209 )","v":0}]
[null,{"$f":"B56","v":"H.2."},"SE žala",0,{"$f":"ROUND(SUM(E211:E213),0)","v":0},{"$f":"ROUND(SUM(F211:F213),0)","v":0},{"$f":"ROUND(SUM(G211:G213),0)","v":0},0,{"$f":"I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B57","v":"H.2.1."},"bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D211),ABS(D211*50%))),0,NORMINV(70%,ABS(D211),ABS(D211*50%))-ABS(D211))","v":0},{"$f":"H211+NPV(SDN,I211:INDEX(I211:DC211,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H211:$DC211)","v":0},{"$f":"IF( ISERROR( '6.1'!F57/'6.1'!$E57 * $E211),0, '6.1'!F57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!G57/'6.1'!$E57 * $E211),0, '6.1'!G57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!H57/'6.1'!$E57 * $E211),0, '6.1'!H57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!I57/'6.1'!$E57 * $E211),0, '6.1'!I57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!J57/'6.1'!$E57 * $E211),0, '6.1'!J57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!K57/'6.1'!$E57 * $E211),0, '6.1'!K57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!L57/'6.1'!$E57 * $E211),0, '6.1'!L57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!M57/'6.1'!$E57 * $E211),0, '6.1'!M57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!N57/'6.1'!$E57 * $E211),0, '6.1'!N57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!O57/'6.1'!$E57 * $E211),0, '6.1'!O57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!P57/'6.1'!$E57 * $E211),0, '6.1'!P57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q57/'6.1'!$E57 * $E211),0, '6.1'!Q57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!R57/'6.1'!$E57 * $E211),0, '6.1'!R57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!S57/'6.1'!$E57 * $E211),0, '6.1'!S57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!T57/'6.1'!$E57 * $E211),0, '6.1'!T57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!U57/'6.1'!$E57 * $E211),0, '6.1'!U57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!V57/'6.1'!$E57 * $E211),0, '6.1'!V57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!W57/'6.1'!$E57 * $E211),0, '6.1'!W57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!X57/'6.1'!$E57 * $E211),0, '6.1'!X57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y57/'6.1'!$E57 * $E211),0, '6.1'!Y57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z57/'6.1'!$E57 * $E211),0, '6.1'!Z57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA57/'6.1'!$E57 * $E211),0, '6.1'!AA57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB57/'6.1'!$E57 * $E211),0, '6.1'!AB57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC57/'6.1'!$E57 * $E211),0, '6.1'!AC57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD57/'6.1'!$E57 * $E211),0, '6.1'!AD57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE57/'6.1'!$E57 * $E211),0, '6.1'!AE57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF57/'6.1'!$E57 * $E211),0, '6.1'!AF57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG57/'6.1'!$E57 * $E211),0, '6.1'!AG57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH57/'6.1'!$E57 * $E211),0, '6.1'!AH57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI57/'6.1'!$E57 * $E211),0, '6.1'!AI57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ57/'6.1'!$E57 * $E211),0, '6.1'!AJ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK57/'6.1'!$E57 * $E211),0, '6.1'!AK57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL57/'6.1'!$E57 * $E211),0, '6.1'!AL57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM57/'6.1'!$E57 * $E211),0, '6.1'!AM57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN57/'6.1'!$E57 * $E211),0, '6.1'!AN57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO57/'6.1'!$E57 * $E211),0, '6.1'!AO57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP57/'6.1'!$E57 * $E211),0, '6.1'!AP57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ57/'6.1'!$E57 * $E211),0, '6.1'!AQ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR57/'6.1'!$E57 * $E211),0, '6.1'!AR57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS57/'6.1'!$E57 * $E211),0, '6.1'!AS57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT57/'6.1'!$E57 * $E211),0, '6.1'!AT57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU57/'6.1'!$E57 * $E211),0, '6.1'!AU57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV57/'6.1'!$E57 * $E211),0, '6.1'!AV57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW57/'6.1'!$E57 * $E211),0, '6.1'!AW57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX57/'6.1'!$E57 * $E211),0, '6.1'!AX57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY57/'6.1'!$E57 * $E211),0, '6.1'!AY57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ57/'6.1'!$E57 * $E211),0, '6.1'!AZ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA57/'6.1'!$E57 * $E211),0, '6.1'!BA57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB57/'6.1'!$E57 * $E211),0, '6.1'!BB57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC57/'6.1'!$E57 * $E211),0, '6.1'!BC57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD57/'6.1'!$E57 * $E211),0, '6.1'!BD57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE57/'6.1'!$E57 * $E211),0, '6.1'!BE57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF57/'6.1'!$E57 * $E211),0, '6.1'!BF57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG57/'6.1'!$E57 * $E211),0, '6.1'!BG57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH57/'6.1'!$E57 * $E211),0, '6.1'!BH57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI57/'6.1'!$E57 * $E211),0, '6.1'!BI57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ57/'6.1'!$E57 * $E211),0, '6.1'!BJ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK57/'6.1'!$E57 * $E211),0, '6.1'!BK57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL57/'6.1'!$E57 * $E211),0, '6.1'!BL57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM57/'6.1'!$E57 * $E211),0, '6.1'!BM57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN57/'6.1'!$E57 * $E211),0, '6.1'!BN57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO57/'6.1'!$E57 * $E211),0, '6.1'!BO57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP57/'6.1'!$E57 * $E211),0, '6.1'!BP57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ57/'6.1'!$E57 * $E211),0, '6.1'!BQ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR57/'6.1'!$E57 * $E211),0, '6.1'!BR57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS57/'6.1'!$E57 * $E211),0, '6.1'!BS57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT57/'6.1'!$E57 * $E211),0, '6.1'!BT57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU57/'6.1'!$E57 * $E211),0, '6.1'!BU57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV57/'6.1'!$E57 * $E211),0, '6.1'!BV57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW57/'6.1'!$E57 * $E211),0, '6.1'!BW57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX57/'6.1'!$E57 * $E211),0, '6.1'!BX57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY57/'6.1'!$E57 * $E211),0, '6.1'!BY57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ57/'6.1'!$E57 * $E211),0, '6.1'!BZ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA57/'6.1'!$E57 * $E211),0, '6.1'!CA57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB57/'6.1'!$E57 * $E211),0, '6.1'!CB57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC57/'6.1'!$E57 * $E211),0, '6.1'!CC57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD57/'6.1'!$E57 * $E211),0, '6.1'!CD57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE57/'6.1'!$E57 * $E211),0, '6.1'!CE57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF57/'6.1'!$E57 * $E211),0, '6.1'!CF57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG57/'6.1'!$E57 * $E211),0, '6.1'!CG57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH57/'6.1'!$E57 * $E211),0, '6.1'!CH57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI57/'6.1'!$E57 * $E211),0, '6.1'!CI57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ57/'6.1'!$E57 * $E211),0, '6.1'!CJ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK57/'6.1'!$E57 * $E211),0, '6.1'!CK57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL57/'6.1'!$E57 * $E211),0, '6.1'!CL57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM57/'6.1'!$E57 * $E211),0, '6.1'!CM57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN57/'6.1'!$E57 * $E211),0, '6.1'!CN57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO57/'6.1'!$E57 * $E211),0, '6.1'!CO57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP57/'6.1'!$E57 * $E211),0, '6.1'!CP57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ57/'6.1'!$E57 * $E211),0, '6.1'!CQ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR57/'6.1'!$E57 * $E211),0, '6.1'!CR57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS57/'6.1'!$E57 * $E211),0, '6.1'!CS57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT57/'6.1'!$E57 * $E211),0, '6.1'!CT57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU57/'6.1'!$E57 * $E211),0, '6.1'!CU57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV57/'6.1'!$E57 * $E211),0, '6.1'!CV57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW57/'6.1'!$E57 * $E211),0, '6.1'!CW57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX57/'6.1'!$E57 * $E211),0, '6.1'!CX57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY57/'6.1'!$E57 * $E211),0, '6.1'!CY57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ57/'6.1'!$E57 * $E211),0, '6.1'!CZ57/'6.1'!$E57* $E211 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA57/'6.1'!$E57 * $E211),0, '6.1'!DA57/'6.1'!$E57* $E211 )","v":0}]
[null,"H.2.2.","bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D212),ABS(D212*50%))),0,NORMINV(70%,ABS(D212),ABS(D212*50%))-ABS(D212))","v":0},{"$f":"H212+NPV(SDN,I212:INDEX(I212:DC212,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H212:$DC212)","v":0},{"$f":"IF( ISERROR( '6.1'!F58/'6.1'!$E58 * $E212),0, '6.1'!F58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!G58/'6.1'!$E58 * $E212),0, '6.1'!G58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!H58/'6.1'!$E58 * $E212),0, '6.1'!H58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!I58/'6.1'!$E58 * $E212),0, '6.1'!I58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!J58/'6.1'!$E58 * $E212),0, '6.1'!J58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!K58/'6.1'!$E58 * $E212),0, '6.1'!K58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!L58/'6.1'!$E58 * $E212),0, '6.1'!L58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!M58/'6.1'!$E58 * $E212),0, '6.1'!M58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!N58/'6.1'!$E58 * $E212),0, '6.1'!N58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!O58/'6.1'!$E58 * $E212),0, '6.1'!O58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!P58/'6.1'!$E58 * $E212),0, '6.1'!P58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q58/'6.1'!$E58 * $E212),0, '6.1'!Q58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!R58/'6.1'!$E58 * $E212),0, '6.1'!R58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!S58/'6.1'!$E58 * $E212),0, '6.1'!S58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!T58/'6.1'!$E58 * $E212),0, '6.1'!T58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!U58/'6.1'!$E58 * $E212),0, '6.1'!U58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!V58/'6.1'!$E58 * $E212),0, '6.1'!V58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!W58/'6.1'!$E58 * $E212),0, '6.1'!W58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!X58/'6.1'!$E58 * $E212),0, '6.1'!X58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y58/'6.1'!$E58 * $E212),0, '6.1'!Y58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z58/'6.1'!$E58 * $E212),0, '6.1'!Z58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA58/'6.1'!$E58 * $E212),0, '6.1'!AA58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB58/'6.1'!$E58 * $E212),0, '6.1'!AB58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC58/'6.1'!$E58 * $E212),0, '6.1'!AC58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD58/'6.1'!$E58 * $E212),0, '6.1'!AD58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE58/'6.1'!$E58 * $E212),0, '6.1'!AE58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF58/'6.1'!$E58 * $E212),0, '6.1'!AF58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG58/'6.1'!$E58 * $E212),0, '6.1'!AG58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH58/'6.1'!$E58 * $E212),0, '6.1'!AH58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI58/'6.1'!$E58 * $E212),0, '6.1'!AI58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ58/'6.1'!$E58 * $E212),0, '6.1'!AJ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK58/'6.1'!$E58 * $E212),0, '6.1'!AK58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL58/'6.1'!$E58 * $E212),0, '6.1'!AL58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM58/'6.1'!$E58 * $E212),0, '6.1'!AM58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN58/'6.1'!$E58 * $E212),0, '6.1'!AN58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO58/'6.1'!$E58 * $E212),0, '6.1'!AO58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP58/'6.1'!$E58 * $E212),0, '6.1'!AP58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ58/'6.1'!$E58 * $E212),0, '6.1'!AQ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR58/'6.1'!$E58 * $E212),0, '6.1'!AR58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS58/'6.1'!$E58 * $E212),0, '6.1'!AS58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT58/'6.1'!$E58 * $E212),0, '6.1'!AT58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU58/'6.1'!$E58 * $E212),0, '6.1'!AU58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV58/'6.1'!$E58 * $E212),0, '6.1'!AV58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW58/'6.1'!$E58 * $E212),0, '6.1'!AW58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX58/'6.1'!$E58 * $E212),0, '6.1'!AX58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY58/'6.1'!$E58 * $E212),0, '6.1'!AY58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ58/'6.1'!$E58 * $E212),0, '6.1'!AZ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA58/'6.1'!$E58 * $E212),0, '6.1'!BA58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB58/'6.1'!$E58 * $E212),0, '6.1'!BB58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC58/'6.1'!$E58 * $E212),0, '6.1'!BC58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD58/'6.1'!$E58 * $E212),0, '6.1'!BD58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE58/'6.1'!$E58 * $E212),0, '6.1'!BE58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF58/'6.1'!$E58 * $E212),0, '6.1'!BF58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG58/'6.1'!$E58 * $E212),0, '6.1'!BG58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH58/'6.1'!$E58 * $E212),0, '6.1'!BH58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI58/'6.1'!$E58 * $E212),0, '6.1'!BI58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ58/'6.1'!$E58 * $E212),0, '6.1'!BJ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK58/'6.1'!$E58 * $E212),0, '6.1'!BK58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL58/'6.1'!$E58 * $E212),0, '6.1'!BL58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM58/'6.1'!$E58 * $E212),0, '6.1'!BM58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN58/'6.1'!$E58 * $E212),0, '6.1'!BN58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO58/'6.1'!$E58 * $E212),0, '6.1'!BO58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP58/'6.1'!$E58 * $E212),0, '6.1'!BP58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ58/'6.1'!$E58 * $E212),0, '6.1'!BQ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR58/'6.1'!$E58 * $E212),0, '6.1'!BR58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS58/'6.1'!$E58 * $E212),0, '6.1'!BS58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT58/'6.1'!$E58 * $E212),0, '6.1'!BT58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU58/'6.1'!$E58 * $E212),0, '6.1'!BU58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV58/'6.1'!$E58 * $E212),0, '6.1'!BV58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW58/'6.1'!$E58 * $E212),0, '6.1'!BW58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX58/'6.1'!$E58 * $E212),0, '6.1'!BX58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY58/'6.1'!$E58 * $E212),0, '6.1'!BY58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ58/'6.1'!$E58 * $E212),0, '6.1'!BZ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA58/'6.1'!$E58 * $E212),0, '6.1'!CA58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB58/'6.1'!$E58 * $E212),0, '6.1'!CB58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC58/'6.1'!$E58 * $E212),0, '6.1'!CC58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD58/'6.1'!$E58 * $E212),0, '6.1'!CD58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE58/'6.1'!$E58 * $E212),0, '6.1'!CE58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF58/'6.1'!$E58 * $E212),0, '6.1'!CF58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG58/'6.1'!$E58 * $E212),0, '6.1'!CG58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH58/'6.1'!$E58 * $E212),0, '6.1'!CH58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI58/'6.1'!$E58 * $E212),0, '6.1'!CI58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ58/'6.1'!$E58 * $E212),0, '6.1'!CJ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK58/'6.1'!$E58 * $E212),0, '6.1'!CK58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL58/'6.1'!$E58 * $E212),0, '6.1'!CL58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM58/'6.1'!$E58 * $E212),0, '6.1'!CM58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN58/'6.1'!$E58 * $E212),0, '6.1'!CN58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO58/'6.1'!$E58 * $E212),0, '6.1'!CO58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP58/'6.1'!$E58 * $E212),0, '6.1'!CP58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ58/'6.1'!$E58 * $E212),0, '6.1'!CQ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR58/'6.1'!$E58 * $E212),0, '6.1'!CR58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS58/'6.1'!$E58 * $E212),0, '6.1'!CS58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT58/'6.1'!$E58 * $E212),0, '6.1'!CT58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU58/'6.1'!$E58 * $E212),0, '6.1'!CU58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV58/'6.1'!$E58 * $E212),0, '6.1'!CV58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW58/'6.1'!$E58 * $E212),0, '6.1'!CW58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX58/'6.1'!$E58 * $E212),0, '6.1'!CX58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY58/'6.1'!$E58 * $E212),0, '6.1'!CY58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ58/'6.1'!$E58 * $E212),0, '6.1'!CZ58/'6.1'!$E58* $E212 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA58/'6.1'!$E58 * $E212),0, '6.1'!DA58/'6.1'!$E58* $E212 )","v":0}]
[null,"H.2.3.","bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D213),ABS(D213*50%))),0,NORMINV(70%,ABS(D213),ABS(D213*50%))-ABS(D213))","v":0},{"$f":"H213+NPV(SDN,I213:INDEX(I213:DC213,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H213:$DC213)","v":0},{"$f":"IF( ISERROR( '6.1'!F59/'6.1'!$E59 * $E213),0, '6.1'!F59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!G59/'6.1'!$E59 * $E213),0, '6.1'!G59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!H59/'6.1'!$E59 * $E213),0, '6.1'!H59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!I59/'6.1'!$E59 * $E213),0, '6.1'!I59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!J59/'6.1'!$E59 * $E213),0, '6.1'!J59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!K59/'6.1'!$E59 * $E213),0, '6.1'!K59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!L59/'6.1'!$E59 * $E213),0, '6.1'!L59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!M59/'6.1'!$E59 * $E213),0, '6.1'!M59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!N59/'6.1'!$E59 * $E213),0, '6.1'!N59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!O59/'6.1'!$E59 * $E213),0, '6.1'!O59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!P59/'6.1'!$E59 * $E213),0, '6.1'!P59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!Q59/'6.1'!$E59 * $E213),0, '6.1'!Q59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!R59/'6.1'!$E59 * $E213),0, '6.1'!R59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!S59/'6.1'!$E59 * $E213),0, '6.1'!S59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!T59/'6.1'!$E59 * $E213),0, '6.1'!T59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!U59/'6.1'!$E59 * $E213),0, '6.1'!U59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!V59/'6.1'!$E59 * $E213),0, '6.1'!V59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!W59/'6.1'!$E59 * $E213),0, '6.1'!W59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!X59/'6.1'!$E59 * $E213),0, '6.1'!X59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!Y59/'6.1'!$E59 * $E213),0, '6.1'!Y59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!Z59/'6.1'!$E59 * $E213),0, '6.1'!Z59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AA59/'6.1'!$E59 * $E213),0, '6.1'!AA59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AB59/'6.1'!$E59 * $E213),0, '6.1'!AB59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AC59/'6.1'!$E59 * $E213),0, '6.1'!AC59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AD59/'6.1'!$E59 * $E213),0, '6.1'!AD59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AE59/'6.1'!$E59 * $E213),0, '6.1'!AE59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AF59/'6.1'!$E59 * $E213),0, '6.1'!AF59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AG59/'6.1'!$E59 * $E213),0, '6.1'!AG59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AH59/'6.1'!$E59 * $E213),0, '6.1'!AH59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AI59/'6.1'!$E59 * $E213),0, '6.1'!AI59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AJ59/'6.1'!$E59 * $E213),0, '6.1'!AJ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AK59/'6.1'!$E59 * $E213),0, '6.1'!AK59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AL59/'6.1'!$E59 * $E213),0, '6.1'!AL59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AM59/'6.1'!$E59 * $E213),0, '6.1'!AM59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AN59/'6.1'!$E59 * $E213),0, '6.1'!AN59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AO59/'6.1'!$E59 * $E213),0, '6.1'!AO59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AP59/'6.1'!$E59 * $E213),0, '6.1'!AP59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AQ59/'6.1'!$E59 * $E213),0, '6.1'!AQ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AR59/'6.1'!$E59 * $E213),0, '6.1'!AR59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AS59/'6.1'!$E59 * $E213),0, '6.1'!AS59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AT59/'6.1'!$E59 * $E213),0, '6.1'!AT59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AU59/'6.1'!$E59 * $E213),0, '6.1'!AU59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AV59/'6.1'!$E59 * $E213),0, '6.1'!AV59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AW59/'6.1'!$E59 * $E213),0, '6.1'!AW59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AX59/'6.1'!$E59 * $E213),0, '6.1'!AX59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AY59/'6.1'!$E59 * $E213),0, '6.1'!AY59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!AZ59/'6.1'!$E59 * $E213),0, '6.1'!AZ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BA59/'6.1'!$E59 * $E213),0, '6.1'!BA59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BB59/'6.1'!$E59 * $E213),0, '6.1'!BB59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BC59/'6.1'!$E59 * $E213),0, '6.1'!BC59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BD59/'6.1'!$E59 * $E213),0, '6.1'!BD59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BE59/'6.1'!$E59 * $E213),0, '6.1'!BE59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BF59/'6.1'!$E59 * $E213),0, '6.1'!BF59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BG59/'6.1'!$E59 * $E213),0, '6.1'!BG59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BH59/'6.1'!$E59 * $E213),0, '6.1'!BH59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BI59/'6.1'!$E59 * $E213),0, '6.1'!BI59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BJ59/'6.1'!$E59 * $E213),0, '6.1'!BJ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BK59/'6.1'!$E59 * $E213),0, '6.1'!BK59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BL59/'6.1'!$E59 * $E213),0, '6.1'!BL59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BM59/'6.1'!$E59 * $E213),0, '6.1'!BM59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BN59/'6.1'!$E59 * $E213),0, '6.1'!BN59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BO59/'6.1'!$E59 * $E213),0, '6.1'!BO59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BP59/'6.1'!$E59 * $E213),0, '6.1'!BP59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BQ59/'6.1'!$E59 * $E213),0, '6.1'!BQ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BR59/'6.1'!$E59 * $E213),0, '6.1'!BR59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BS59/'6.1'!$E59 * $E213),0, '6.1'!BS59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BT59/'6.1'!$E59 * $E213),0, '6.1'!BT59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BU59/'6.1'!$E59 * $E213),0, '6.1'!BU59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BV59/'6.1'!$E59 * $E213),0, '6.1'!BV59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BW59/'6.1'!$E59 * $E213),0, '6.1'!BW59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BX59/'6.1'!$E59 * $E213),0, '6.1'!BX59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BY59/'6.1'!$E59 * $E213),0, '6.1'!BY59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!BZ59/'6.1'!$E59 * $E213),0, '6.1'!BZ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CA59/'6.1'!$E59 * $E213),0, '6.1'!CA59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CB59/'6.1'!$E59 * $E213),0, '6.1'!CB59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CC59/'6.1'!$E59 * $E213),0, '6.1'!CC59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CD59/'6.1'!$E59 * $E213),0, '6.1'!CD59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CE59/'6.1'!$E59 * $E213),0, '6.1'!CE59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CF59/'6.1'!$E59 * $E213),0, '6.1'!CF59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CG59/'6.1'!$E59 * $E213),0, '6.1'!CG59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CH59/'6.1'!$E59 * $E213),0, '6.1'!CH59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CI59/'6.1'!$E59 * $E213),0, '6.1'!CI59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CJ59/'6.1'!$E59 * $E213),0, '6.1'!CJ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CK59/'6.1'!$E59 * $E213),0, '6.1'!CK59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CL59/'6.1'!$E59 * $E213),0, '6.1'!CL59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CM59/'6.1'!$E59 * $E213),0, '6.1'!CM59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CN59/'6.1'!$E59 * $E213),0, '6.1'!CN59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CO59/'6.1'!$E59 * $E213),0, '6.1'!CO59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CP59/'6.1'!$E59 * $E213),0, '6.1'!CP59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CQ59/'6.1'!$E59 * $E213),0, '6.1'!CQ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CR59/'6.1'!$E59 * $E213),0, '6.1'!CR59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CS59/'6.1'!$E59 * $E213),0, '6.1'!CS59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CT59/'6.1'!$E59 * $E213),0, '6.1'!CT59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CU59/'6.1'!$E59 * $E213),0, '6.1'!CU59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CV59/'6.1'!$E59 * $E213),0, '6.1'!CV59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CW59/'6.1'!$E59 * $E213),0, '6.1'!CW59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CX59/'6.1'!$E59 * $E213),0, '6.1'!CX59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CY59/'6.1'!$E59 * $E213),0, '6.1'!CY59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!CZ59/'6.1'!$E59 * $E213),0, '6.1'!CZ59/'6.1'!$E59* $E213 )","v":0},{"$f":"IF( ISERROR( '6.1'!DA59/'6.1'!$E59 * $E213),0, '6.1'!DA59/'6.1'!$E59* $E213 )","v":0}]
[null,{"$f":"B60","v":"J."},"Paslaugos pokyčio rezultatas (ai)",0,{"$f":"SUM(H214:DC214)","v":0},0,{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"(GDV)","(realiai)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H217+NPV(FDN,I217:INDEX(I217:DC217,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H217:$DC217)","v":0},{"$f":"IF(H216<=PAL,SUM(H161,H170,H171,H175),0)","v":0},{"$f":"IF(I216<=PAL,SUM(I161,I170,I171,I175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU216<=PAL,SUM(BU161,BU170,BU171,BU175),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY216<=PAL,SUM(CY161,CY170,CY171,CY175),0)","v":0},{"$f":"IF(CZ216<=PAL,SUM(CZ161,CZ170,CZ171,CZ175),0)","v":0},{"$f":"IF(DA216<=PAL,SUM(DA161,DA170,DA171,DA175),0)","v":0},{"$f":"IF(DB216<=PAL,SUM(DB161,DB170,DB171,DB175),0)","v":0},{"$f":"IF(DC216<=PAL,SUM(DC161,DC170,DC171,DC175),0)","v":0}]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$DC$62,\"<=\"&PAL,$H218:$DC218)","v":0},"-",{"$f":"IF(H216<=PAL,H217/(1+FDN)^H216,0)","v":0},{"$f":"IF(I216<=PAL,I217/(1+FDN)^I216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU216<=PAL,BU217/(1+FDN)^BU216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY216<=PAL,CY217/(1+FDN)^CY216,0)","v":0},{"$f":"IF(CZ216<=PAL,CZ217/(1+FDN)^CZ216,0)","v":0},{"$f":"IF(DA216<=PAL,DA217/(1+FDN)^DA216,0)","v":0},{"$f":"IF(DB216<=PAL,DB217/(1+FDN)^DB216,0)","v":0},{"$f":"IF(DC216<=PAL,DC217/(1+FDN)^DC216,0)","v":0}]
[]
[]
[]
[]
[null,null,"Rizikų grupės pavadinimas","Rizikų finansinė\ndiskontuota vertė","Rizikų finansinė\nreali vertė","Biudžeto eilutės, įtakojamos rizikų grupės"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(F166:F167)","v":0},{"$f":"SUM(G166:G167)","v":0},"A.5., A.6."]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(F162:F164)","v":0},{"$f":"SUM(G162:G164)","v":0},"A.1., A.2., A.3."]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(F165)","v":0},{"$f":"SUM(G165)","v":0},"A.4."]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(F168)","v":0},{"$f":"SUM(G168)","v":0},"A.7."]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(F183)","v":0},{"$f":"SUM(G183)","v":0},"D.2."]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(F177:F182)","v":0},{"$f":"SUM(G177:G182)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6."]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(F172:F174)","v":0},{"$f":"SUM(G172:G174)","v":0},"C.1., C.2., C.3."]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(F169:F170)","v":0},{"$f":"SUM(G169:G170)","v":0},"A.8., B."]
[]
[]
[]
[]
[null,null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,{"$f":"B159","v":"Įgyvendinimo metai"},null,"(biudžeto eilutės nominali vertė)",{"$f":"E159","v":"Biudžeto eilutės rizikos įvertis"},{"$f":"F159","v":"(rizikos įverčio vertė, iš viso)"},null,{"$f":"H159","v":0},{"$f":"I159","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BU159","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,{"$f":"B160","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,null,null,{"$f":"F160","v":"(GDV)"},"(nominali vertė)",{"$f":"H160","v":2025},{"$f":"I160","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BU160","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,{"$f":"B161","v":"A."},{"$f":"C161","v":"Alternatyvos investicijos, iš viso"},{"$f":"D86","v":0},{"$f":"SUM(E241:E248)","v":0},{"$f":"ROUND(SUM(F241:F248),0)","v":0},{"$f":"ROUND(SUM(G241:G248),0)","v":0},{"$f":"ROUND(SUM(H241:H248),0)","v":0},{"$f":"ROUND(SUM(I241:I248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU241:BU248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY241:CY248),0)","v":0},{"$f":"ROUND(SUM(CZ241:CZ248),0)","v":0},{"$f":"ROUND(SUM(DA241:DA248),0)","v":0},{"$f":"ROUND(SUM(DB241:DB248),0)","v":0},{"$f":"ROUND(SUM(DC241:DC248),0)","v":0}]
[null,{"$f":"B162","v":"A.1."},{"$f":"C162","v":"Žemė"},{"$f":"D87","v":0},{"$f":"ABS(LogLogistinis3PSkirstinys(D241,70%,2.1121,0.30732,0.74111,0.9299)-D241)","v":0},{"$f":"H241+NPV((1+FDN)*(1+$J$82)-1,I241:INDEX(I241:DC241,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H241:$DC241)","v":0},{"$f":"H162*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT162*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B163","v":"A.2."},"Nekilnojamasis turtas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D242,70%,2.1121,0.30732,0.74111,0.9299)-D242)","v":0},{"$f":"H242+NPV((1+FDN)*(1+$J$82)-1,I242:INDEX(I242:DC242,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D243,70%,1.9673,0.32927,0.74202,0.92827)-D243)","v":0},{"$f":"H243+NPV((1+FDN)*(1+$J$82)-1,I243:INDEX(I243:DC243,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D244,70%,2.7906,0.28554,0.72694,0.945188)-D244)","v":0},{"$f":"H244+NPV((1+FDN)*(1+$J$82)-1,I244:INDEX(I244:DC244,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS165*(1+$J$82)^BS$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D245,70%,1.8405,0.25464,0.75111,0.88251)-D245)","v":0},{"$f":"H245+NPV((1+FDN)*(1+$J$82)-1,I245:INDEX(I245:DC245,PAL))","v":0},0,{"$f":"H166*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.6.","Administravimas ir vykdymas",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D246,70%,1.9247,0.23155,0.7493,0.876598)-D246)","v":0},{"$f":"H246+NPV((1+FDN)*(1+$J$82)-1,I246:INDEX(I246:DC246,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.7.","Kitos paslaugos ir išlaidos",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D247,70%,1.9247,0.23155,0.7493,0.876598)-D247)","v":0},{"$f":"H247+NPV((1+FDN)*(1+$J$82)-1,I247:INDEX(I247:DC247,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A.8.","Reinvesticijos ",0,{"$f":"ABS(LogLogistinis3PSkirstinys(D248,70%,2.1274,0.30981,0.73931,0.931093)-D248)","v":0},{"$f":"H248+NPV((1+FDN)*(1+$J$82)-1,I248:INDEX(I248:DC248,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS169*(1+$J$82)^BS$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","Investicijų likutinė vertė",0,{"$f":"(ABS(D249) * 200% - SQRT( (1-70%) * ABS(D249) * (200%-50%) * ABS(D249) * (200%-1) ) - ABS(D249))","v":0},{"$f":"H249+NPV((1+FDN)*(1+$J$82)-1,I249:INDEX(I249:DC249,PAL))","v":0},0,{"$f":"H170*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT170*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","Veiklos pajamos, iš viso",0,{"$f":"ROUND(SUM(E251:E253),0)","v":0},{"$f":"ROUND(SUM(F251:F253),0)","v":0},{"$f":"ROUND(SUM(G251:G253),0)","v":0},{"$f":"ROUND(SUM(H251:H253),0)","v":0},{"$f":"ROUND(SUM(I251:I253),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU251:BU253),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY251:CY253),0)","v":0},{"$f":"ROUND(SUM(CZ251:CZ253),0)","v":0},{"$f":"ROUND(SUM(DA251:DA253),0)","v":0},{"$f":"ROUND(SUM(DB251:DB253),0)","v":0},{"$f":"ROUND(SUM(DC251:DC253),0)","v":0}]
[null,"C.1.","Prekių pardavimo pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D251),ABS(D251*50%))),0,NORMINV(70%,ABS(D251),ABS(D251*50%))-ABS(D251))","v":0},{"$f":"H251+NPV((1+FDN)*(1+$J$82)-1,I251:INDEX(I251:DC251,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H251:$DC251)","v":0},{"$f":"H172*(1+$J$82)^H$84","v":0},{"$f":"I172*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU172*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.2.","Paslaugų suteikimo pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D252),ABS(D252*50%))),0,NORMINV(70%,ABS(D252),ABS(D252*50%))-ABS(D252))","v":0},{"$f":"H252+NPV((1+FDN)*(1+$J$82)-1,I252:INDEX(I252:DC252,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H252:$DC252)","v":0},{"$f":"H173*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT173*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D253),ABS(D253*50%))),0,NORMINV(70%,ABS(D253),ABS(D253*50%))-ABS(D253))","v":0},{"$f":"H253+NPV((1+FDN)*(1+$J$82)-1,I253:INDEX(I253:DC253,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H253:$DC253)","v":0},{"$f":"H174*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT174*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","Veiklos ir finansinės išlaidos, iš viso",0,{"$f":"ROUND(SUM(E255,E262),0)","v":0},{"$f":"ROUND(SUM(F255,F262),0)","v":0},{"$f":"ROUND(SUM(G255,G262),0)","v":0},{"$f":"ROUND(SUM(H255,H262),0)","v":0},{"$f":"ROUND(SUM(I255,I262),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU255,BU262),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY255,CY262),0)","v":0},{"$f":"ROUND(SUM(CZ255,CZ262),0)","v":0},{"$f":"ROUND(SUM(DA255,DA262),0)","v":0},{"$f":"ROUND(SUM(DB255,DB262),0)","v":0},{"$f":"ROUND(SUM(DC255,DC262),0)","v":0}]
[null,"D.1.","Veiklos išlaidos",0,{"$f":"ROUND(SUM(E256:E261),0)","v":0},{"$f":"ROUND(SUM(F256:F261),0)","v":0},{"$f":"ROUND(SUM(G256:G261),0)","v":0},{"$f":"ROUND(SUM(H256:H261),0)","v":0},{"$f":"ROUND(SUM(I256:I261),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU256:BU261),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY256:CY261),0)","v":0},{"$f":"ROUND(SUM(CZ256:CZ261),0)","v":0},{"$f":"ROUND(SUM(DA256:DA261),0)","v":0},{"$f":"ROUND(SUM(DB256:DB261),0)","v":0},{"$f":"ROUND(SUM(DC256:DC261),0)","v":0}]
[null,"D.1.1.","Žaliavos",0,{"$f":"(ABS(D256)*200%-SQRT((1-70%)*ABS(D256)*(200%-50%)*ABS(D256)*(200%-1)))-ABS(D256)","v":0},{"$f":"H256+NPV((1+FDN)*(1+$J$82)-1,I256:INDEX(I256:DC256,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H256:$DC256)","v":0},{"$f":"H177*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT177*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.2.","Darbo užmokesčio išlaidos",0,{"$f":"(ABS(D257)*200%-SQRT((1-70%)*ABS(D257)*(200%-50%)*ABS(D257)*(200%-1)))-ABS(D257)","v":0},{"$f":"H257+NPV((1+FDN)*(1+$J$82)-1,I257:INDEX(I257:DC257,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT178*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.3.","Elektros energijos išlaidos",0,0,{"$f":"H258+NPV((1+FDN)*(1+$J$82)-1,I258:INDEX(I258:DC258,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT179*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0,0,{"$f":"H259+NPV((1+FDN)*(1+$J$82)-1,I259:INDEX(I259:DC259,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS180*(1+$J$82)^BS$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0,0,{"$f":"H260+NPV((1+FDN)*(1+$J$82)-1,I260:INDEX(I260:DC260,PAL))","v":0},0,{"$f":"H181*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.6.","Kitos išlaidos",0,0,{"$f":"H261+NPV((1+FDN)*(1+$J$82)-1,I261:INDEX(I261:DC261,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT182*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",0,0,{"$f":"H262+NPV((1+FDN)*(1+$J$82)-1,I262:INDEX(I262:DC262,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT183*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E.","Mokesčiai (+ neigiama įtaka; - teigiama įtaka biudžeto lėšų srautams)",0,{"$f":"IF(D263<0,(( ABS(D263) * 200% - SQRT( (1-70%) * ABS(D263) * (200%-50%) * ABS(D263) * (200%-1) ) ) - ABS(D263))*(-1),( ABS(D263) * 200% - SQRT( (1-70%) * ABS(D263) * (200%-50%) * ABS(D263) * (200%-1) ) ) - ABS(D263))","v":0},{"$f":"ROUND(SUM(F264,F266)-F265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR264,BR266)-BR265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY264,CY266)-CY265,0)","v":0},{"$f":"ROUND(SUM(CZ264,CZ266)-CZ265,0)","v":0},{"$f":"ROUND(SUM(DA264,DA266)-DA265,0)","v":0},{"$f":"ROUND(SUM(DB264,DB266)-DB265,0)","v":0},{"$f":"ROUND(SUM(DC264,DC266)-DC265,0)","v":0}]
[null,"E.1.","Bendra importo/pirkimo PVM suma",0,0,{"$f":"H264+NPV((1+FDN)*(1+$J$82)-1,I264:INDEX(I264:DC264,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H264:$DC264)","v":0},{"$f":"SUMPRODUCT(H241:H248,Pirkimo_PVM)+SUMPRODUCT(H256:H261,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(I241:I248,Pirkimo_PVM)+SUMPRODUCT(I256:I261,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU241:BU248,Pirkimo_PVM)+SUMPRODUCT(BU256:BU261,Pirkimo_PVM_II)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY241:CY248,Pirkimo_PVM)+SUMPRODUCT(CY256:CY261,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(CZ241:CZ248,Pirkimo_PVM)+SUMPRODUCT(CZ256:CZ261,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DA241:DA248,Pirkimo_PVM)+SUMPRODUCT(DA256:DA261,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DB241:DB248,Pirkimo_PVM)+SUMPRODUCT(DB256:DB261,Pirkimo_PVM_II)","v":0},{"$f":"SUMPRODUCT(DC241:DC248,Pirkimo_PVM)+SUMPRODUCT(DC256:DC261,Pirkimo_PVM_II)","v":0}]
[null,"E.2.","Bendra pardavimo PVM suma",0,0,{"$f":"H265+NPV((1+FDN)*(1+$J$82)-1,I265:INDEX(I265:DC265,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H265:$DC265)","v":0},{"$f":"SUMPRODUCT(H251:H252,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(I251:I252,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU251:BU252,Pardavimo_PVM)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CY251:CY252,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(CZ251:CZ252,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DA251:DA252,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DB251:DB252,Pardavimo_PVM)","v":0},{"$f":"SUMPRODUCT(DC251:DC252,Pardavimo_PVM)","v":0}]
[null,"E.3.","Bendra kitų mokėtinų netiesioginių mokesčių suma",0,0,{"$f":"H266+NPV((1+FDN)*(1+$J$82)-1,I266:INDEX(I266:DC266,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H266:$DC266)","v":0},{"$f":"H187*(1+$J$82)^H$84","v":0},{"$f":"I187*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU187*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY187*(1+$J$82)^CY$84","v":0},{"$f":"CZ187*(1+$J$82)^CZ$84","v":0},{"$f":"DA187*(1+$J$82)^DA$84","v":0},{"$f":"DB187*(1+$J$82)^DB$84","v":0},{"$f":"DC187*(1+$J$82)^DC$84","v":0}]
[null,"F.","Grynosios veiklos pajamos",0,0,{"$f":"ROUND(SUM(F250)-SUM(F248,F255),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BR250)-SUM(BR248,BR255),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY250)-SUM(CY248,CY255),0)","v":0},{"$f":"ROUND(SUM(CZ250)-SUM(CZ248,CZ255),0)","v":0},{"$f":"ROUND(SUM(DA250)-SUM(DA248,DA255),0)","v":0},{"$f":"ROUND(SUM(DB250)-SUM(DB248,DB255),0)","v":0},{"$f":"ROUND(SUM(DC250)-SUM(DC248,DC255),0)","v":0}]
[null,"G. ","Finansavimas, iš viso",0,0,{"$f":"SUM(F269,F274,F277)","v":0},{"$f":"SUM(G269,G274,G277)","v":0},{"$f":"SUM(H269,H274,H277)","v":0},{"$f":"SUM(I269,I274,I277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU269,BU274,BU277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY269,CY274,CY277)","v":0},{"$f":"SUM(CZ269,CZ274,CZ277)","v":0},{"$f":"SUM(DA269,DA274,DA277)","v":0},{"$f":"SUM(DB269,DB274,DB277)","v":0},{"$f":"SUM(DC269,DC274,DC277)","v":0}]
[null,"G.1.","Prašomas finansavimas",0,0,{"$f":"ROUND(SUM(F270:F273),0)","v":0},{"$f":"ROUND(SUM(G270:G273),0)","v":0},{"$f":"ROUND(SUM(H270:H273),0)","v":0},{"$f":"ROUND(SUM(I270:I273),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU270:BU273),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY270:CY273),0)","v":0},{"$f":"ROUND(SUM(CZ270:CZ273),0)","v":0},{"$f":"ROUND(SUM(DA270:DA273),0)","v":0},{"$f":"ROUND(SUM(DB270:DB273),0)","v":0},{"$f":"ROUND(SUM(DC270:DC273),0)","v":0}]
[null,"G.1.1.","ES struktūrinės paramos lėšos",0,0,{"$f":"H270+NPV((1+FDN)*(1+$J$82)-1,I270:INDEX(I270:DC270,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H270:$DC270)","v":0},{"$f":"H191*(1+$J$82)^H$84","v":0},{"$f":"I191*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU191*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.2.","LR bendrojo finansavimo lėšos",0,0,{"$f":"H271+NPV((1+FDN)*(1+$J$82)-1,I271:INDEX(I271:DC271,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H271:$DC271)","v":0},{"$f":"H192*(1+$J$82)^H$84","v":0},{"$f":"I192*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU192*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.3.","Kito tarptautinio finansavimo lėšos",0,0,{"$f":"H272+NPV((1+FDN)*(1+$J$82)-1,I272:INDEX(I272:DC272,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H272:$DC272)","v":0},{"$f":"H193*(1+$J$82)^H$84","v":0},{"$f":"I193*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU193*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.1.4.","Specialiosios programos lėšos, skirtos padengti netinkamą finansuoti PVM",0,0,{"$f":"H273+NPV((1+FDN)*(1+$J$82)-1,I273:INDEX(I273:DC273,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H273:$DC273)","v":0},{"$f":"H194*(1+$J$82)^H$84","v":0},{"$f":"I194*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU194*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.","Viešųjų ir privačiųjų šaltinių lėšos",0,0,{"$f":"ROUND(SUM(F275:F276),0)","v":0},{"$f":"ROUND(SUM(G275:G276),0)","v":0},{"$f":"ROUND(SUM(H275:H276),0)","v":0},{"$f":"ROUND(SUM(I275:I276),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU275:BU276),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY275:CY276),0)","v":0},{"$f":"ROUND(SUM(CZ275:CZ276),0)","v":0},{"$f":"ROUND(SUM(DA275:DA276),0)","v":0},{"$f":"ROUND(SUM(DB275:DB276),0)","v":0},{"$f":"ROUND(SUM(DC275:DC276),0)","v":0}]
[null,"G.2.1.","Viešosios lėšos (valstybės, savivaldybės biudžetai, kiti viešųjų lėšų šaltiniai)",0,0,{"$f":"H275+NPV((1+FDN)*(1+$J$82)-1,I275:INDEX(I275:DC275,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H275:$DC275)","v":0},{"$f":"H196*(1+$J$82)^H$84","v":0},{"$f":"I196*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU196*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.2.2.","Privačios lėšos (nuosavos, kitos privačios lėšos)",0,0,{"$f":"H276+NPV((1+FDN)*(1+$J$82)-1,I276:INDEX(I276:DC276,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H276:$DC276)","v":0},{"$f":"H197*(1+$J$82)^H$84","v":0},{"$f":"I197*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU197*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.","Paskolos",0,0,{"$f":"ROUND(SUM(F278)-SUM(F279),0)","v":0},{"$f":"ROUND(SUM(G278)-SUM(G279),0)","v":0},{"$f":"ROUND(SUM(H278)-SUM(H279),0)","v":0},{"$f":"ROUND(SUM(I278)-SUM(I279),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU278)-SUM(BU279),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY278)-SUM(CY279),0)","v":0},{"$f":"ROUND(SUM(CZ278)-SUM(CZ279),0)","v":0},{"$f":"ROUND(SUM(DA278)-SUM(DA279),0)","v":0},{"$f":"ROUND(SUM(DB278)-SUM(DB279),0)","v":0},{"$f":"ROUND(SUM(DC278)-SUM(DC279),0)","v":0}]
[null,"G.3.1.","Paskolos",0,0,{"$f":"H278+NPV((1+FDN)*(1+$J$82)-1,I278:INDEX(I278:DC278,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H278:$DC278)","v":0},{"$f":"H199*(1+$J$82)^H$84","v":0},{"$f":"I199*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU199*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G.3.2.","Paskolų grąžinimai (išskyrus palūkanas)",0,0,{"$f":"H279+NPV((1+FDN)*(1+$J$82)-1,I279:INDEX(I279:DC279,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H279:$DC279)","v":0},{"$f":"H200*(1+$J$82)^H$84","v":0},{"$f":"I200*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU200*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.","Socialinio ekonominio (SE) poveikio finansinė išraiška",0,{"$f":"SUM(E281)-SUM(E289)","v":0},{"$f":"SUM(F281)-SUM(F289)","v":0},{"$f":"SUM(G281)-SUM(G289)","v":0},{"$f":"SUM(H281)-SUM(H289)","v":0},{"$f":"SUM(I281)-SUM(I289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU281)-SUM(BU289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY281)-SUM(CY289)","v":0},{"$f":"SUM(CZ281)-SUM(CZ289)","v":0},{"$f":"SUM(DA281)-SUM(DA289)","v":0},{"$f":"SUM(DB281)-SUM(DB289)","v":0},{"$f":"SUM(DC281)-SUM(DC289)","v":0}]
[null,"H.1.","SE nauda",0,{"$f":"ROUND(SUM(E282:E288),0)","v":0},{"$f":"ROUND(SUM(F282:F288),0)","v":0},{"$f":"ROUND(SUM(G282:G288),0)","v":0},{"$f":"ROUND(SUM(H282:H288),0)","v":0},{"$f":"ROUND(SUM(I282:I288),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU282:BU288),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY282:CY288),0)","v":0},{"$f":"ROUND(SUM(CZ282:CZ288),0)","v":0},{"$f":"ROUND(SUM(DA282:DA288),0)","v":0},{"$f":"ROUND(SUM(DB282:DB288),0)","v":0},{"$f":"ROUND(SUM(DC282:DC288),0)","v":0}]
[null,"H.1.1.","bendra SE naudos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D282),ABS(D282*50%))),0,NORMINV(70%,ABS(D282),ABS(D282*50%))-ABS(D282))","v":0},{"$f":"H282+NPV((1+FDN)*(1+$J$82)-1,I282:INDEX(I282:DC282,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H282:$DC282)","v":0},{"$f":"H203*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT203*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.2.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H283+NPV((1+FDN)*(1+$J$82)-1,I283:INDEX(I283:DC283,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT204*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.3.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H284+NPV((1+FDN)*(1+$J$82)-1,I284:INDEX(I284:DC284,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT205*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.4.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H285+NPV((1+FDN)*(1+$J$82)-1,I285:INDEX(I285:DC285,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS206*(1+$J$82)^BS$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.5.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H286+NPV((1+FDN)*(1+$J$82)-1,I286:INDEX(I286:DC286,PAL))","v":0},0,{"$f":"H207*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT207*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.6.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H287+NPV((1+FDN)*(1+$J$82)-1,I287:INDEX(I287:DC287,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT208*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H.1.7.","bendra SE naudos komponеntų finansinė išraiška",0,0,{"$f":"H288+NPV((1+FDN)*(1+$J$82)-1,I288:INDEX(I288:DC288,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT209*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B210","v":"H.2."},"SE žala",0,{"$f":"ROUND(SUM(E290:E292),0)","v":0},{"$f":"ROUND(SUM(F290:F292),0)","v":0},{"$f":"ROUND(SUM(G290:G292),0)","v":0},{"$f":"ROUND(SUM(H290:H292),0)","v":0},{"$f":"ROUND(SUM(I290:I292),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(BU290:BU292),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(CY290:CY292),0)","v":0},{"$f":"ROUND(SUM(CZ290:CZ292),0)","v":0},{"$f":"ROUND(SUM(DA290:DA292),0)","v":0},{"$f":"ROUND(SUM(DB290:DB292),0)","v":0},{"$f":"ROUND(SUM(DC290:DC292),0)","v":0}]
[null,{"$f":"B211","v":"H.2.1."},"bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D290),ABS(D290*50%))),0,NORMINV(70%,ABS(D290),ABS(D290*50%))-ABS(D290))","v":0},{"$f":"H290+NPV((1+FDN)*(1+$J$82)-1,I290:INDEX(I290:DC290,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H290:$DC290)","v":0},{"$f":"H211*(1+$J$82)^H$84","v":0},{"$f":"I211*(1+$J$82)^I$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU211*(1+$J$82)^BU$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B212","v":"H.2.2."},"bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D291),ABS(D291*50%))),0,NORMINV(70%,ABS(D291),ABS(D291*50%))-ABS(D291))","v":0},{"$f":"H291+NPV((1+FDN)*(1+$J$82)-1,I291:INDEX(I291:DC291,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H291:$DC291)","v":0},{"$f":"H212*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT212*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B213","v":"H.2.3."},"bendra SE žalos komponеntų finansinė išraiška",0,{"$f":"IF(ISERROR(NORMINV(70%,ABS(D292),ABS(D292*50%))),0,NORMINV(70%,ABS(D292),ABS(D292*50%))-ABS(D292))","v":0},{"$f":"H292+NPV((1+FDN)*(1+$J$82)-1,I292:INDEX(I292:DC292,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H292:$DC292)","v":0},{"$f":"H213*(1+$J$82)^H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT213*(1+$J$82)^BT$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"(GDV)","(nominali vertė)",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Rizikų finansinės įtakos pasiskirstymas pagal projekto ataskaitinio laikotarpio metus",null,null,null,{"$f":"H296+NPV((1+FDN)*(1+$J$82)-1,I296:INDEX(I296:DC296,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H296:$DC296)","v":0},{"$f":"IF(H295<=PAL,SUM(H240,H249,H250,H254),0)","v":0},{"$f":"IF(I295<=PAL,SUM(I240,I249,I250,I254),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Įgyvendinant projektą, prisiimtų neapibrėžtų įsipareigojimų suma projekto ataskaitinio laikotarpio metais",null,null,null,{"$f":"SUMIF($H$62:$DC$62,\"<=\"&PAL,$H297:$DC297)","v":0},"-",{"$f":"IF(H295<=PAL,H296/(1+FDN)^H295,0)","v":0},{"$f":"IF(I295<=PAL,I296/(1+FDN)^I295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Rizikų grupės pavadinimas","Rizikų nominali vertė","Biudžeto eilutės, įtakojamos rizikų grupės"]
[null,null,"1. Projektavimo rizika",{"$f":"SUM(G245:G246)","v":0},"A.5., A.6."]
[null,null,"2. Rangos darbų rizika",{"$f":"SUM(G241:G243)","v":0},"A.1., A.2., A.3."]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"SUM(G244)","v":0},"A.4."]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"SUM(G247)","v":0},"A.7."]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"SUM(G262)","v":0},"D.2."]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"SUM(G256:G261)","v":0},"D.1.1., D.1.2., D.1.3., D.1.4., D.1.5., D.1.6."]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"SUM(G251:G253)","v":0},"C.1., C.2., C.3."]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"SUM(G248:G249)","v":0},"A.8., B."]

{"sheet":"6.3","index":69,"n_rows":128,"n_cols":14,"rows_kept":128,"cut":false,"hidden":true,"merged":[[99,3,111,3],[114,3,120,3],[123,3,127,3],[86,4,86,5],[87,4,87,5],[7,4,7,5],[8,4,8,5],[12,4,12,5],[13,4,13,5],[16,4,16,5],[20,4,20,5],[21,4,21,5],[105,4,105,5],[106,4,106,5],[23,4,23,5],[24,4,24,5],[29,4,29,5],[26,4,26,5],[27,4,27,5],[30,4,30,5],[89,4,89,5],[90,4,90,5],[78,4,78,5],[77,4,77,5],[72,4,72,5],[73,4,73,5],[1,2,1,4],[14,4,14,5],[6,3,33,3],[100,4,100,5],[101,4,101,5],[71,3,79,3],[82,3,96,3],[36,3,57,3],[60,3,68,3],[64,4,64,5],[54,4,54,5],[53,4,53,5],[39,4,39,5],[40,4,40,5],[63,4,63,5],[17,4,17,5]]}
[]
[null,null,"6.3. RIZIKŲ MATRICA"]
[]
[null,null,"Nr.","RV priskyrimas","Pagrindinių rizikos veiksnių (RV) pavadinimai","Rizikos veiksnių arba rizikos atvejų apibūdinimas","Ar būdinga projektui?","Instuticijos pasirinkimas dėl rizikos priskyrimo","Pateikti pasirinkimo paaiškinimą"]
[]
[null,null,"1.",null,"Projektavimo rizika",null,null,{"$f":"\"VS (\"&TEXT(K7,\"0%\") & \") / PS (\" &TEXT(L7,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H$7:$H$34, \"Viešajam subjektui (VS)\") + COUNTIF($H$7:$H$34, \"Dalinamasi\")/2 ) /  (COUNTIF($H$7:$H$34,\"<>\") - COUNTIF($H$7:$H$34,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K6","v":{"$error":"#DIV/0!"}},"Viešajam subjektui (VS)","Taip"]
[null,null,"1.1.","Statybos rizikoms","Parengtas techninis projektas ar atskiros jo dalys yra netikslios",null,null,null,null,null,{"$f":"IF(ISERROR(K6),\"0%\",K6)","v":"0%"},{"$f":"IF(ISERROR(L6),\"100%\",L6)","v":"100%"},"Dalinamasi","Ne"]
[null,null,"1.1.1.",null,"Viešasis subjektas rengė techninį projektą",null,"Taip",null,null,null,null,null,"Privačiam subjektui (PV)"]
[null,null,"1.1.2",null,"Privatus subjektas rengė arba patikslino Viešojo subjekto parengtą techninį projektą",null,"Taip",null,null,null,null,null,"Netaikoma"]
[null,null,"1.2.",null,"Projektavimo paslaugų kaina nukrypsta nuo planuotos",null,"Taip"]
[null,null,"1.3.",null,"Projektavimo paslaugų trukmė nukrypsta nuo planuotos",null,"Taip"]
[null,null,"1.4.",null,"Reikalavimai infrastruktūrai, negali būti realizuoti praktikoje"]
[null,null,"1.4.1",null,"Reikalavimai infrastruktūrai buvo patikslinti pagal Privataus subjekto pasiūlytus reikalavimus arba Privatus subjektas nepasiūlė patikslinti reikalavimų infrastruktūrai",null,"Taip"]
[null,null,"1.4.2",null,"Privatus subjektas pasiūlė patikslinti reikalavimus infrastruktūrai, tačiau Viešasis subjektas į juos neatsižvelgė",null,"Taip"]
[null,null,"1.4.3",null,"Nepasiūlyta / nesudarytos galimybės patikslinti reikalavimų infrastruktūrai, kuri negali būti realizuota praktikoje",null,"Taip"]
[null,null,"1.5",null,"Įgyvendinant projektą, paaiškėja žemės sklypo (-ų) ir/ar perduodamos  infrastruktūros valdymo, naudojimo ir disponavimo apribojimai"]
[null,null,"1.5.1",null,"Viešasis subjektas pirkimų metu tokios informacijos neatskleidė",null,"Taip"]
[null,null,"1.5.2",null,"Viešasis subjektas pirkimų metu tokią informaciją atskleidė",null,"Taip"]
[null,null,"1.6.",null,"Įgyvendinant projektą paaiškėja, kad reikalinga nustatyti ar pakeisti specialiąsias žemės sklypo ir /ar perduodamo turto naudojimo sąlygas",null,"Taip"]
[null,null,"1.7.",null,"Neįvertinami apribojimai dėl kultūros paveldo apsaugos reikalavimų"]
[null,null,"1.7.1",null,"Privatus subjektas nežinojo apie apribojimus",null,"Taip"]
[null,null,"1.7.2",null,"Privatus subjektas neįvertino kultūros paveldo apsaugos reikalavimų, tačiau apribojimai buvo žinomi",null,"Taip"]
[null,null,"1.8.",null,"Projektavimo paslaugų teikimo metu paaiškėja parengtų poveikio aplinkai vertinimo ar atrankos dokumentų netikslumai/trūkumai"]
[null,null,"1.8.1",null,"Projektavimo paslaugų teikimo metu paaiškėja Viešojo subjekto parengtų poveikio aplinkai vertinimo ar atrankos dokumentų netikslumai/trūkumai",null,"Taip"]
[null,null,"1.8.2",null,"Projektavimo paslaugų teikimo metu paaiškėja Privataus subjekto  parengtų poveikio aplinkai vertinimo ar atrankos dokumentų netikslumai/trūkumai",null,"Taip"]
[null,null,"1.9.",null,"Projektavimui reikalingi dokumentai nėra prieinami per nustatytą terminą"]
[null,null,"1.9.1",null,"Projektavimui reikalingi dokumentai, kuriuos gali išduoti Viešasis subjektas, laiku negaunami",null,"Taip"]
[null,null,"1.9.2.",null,"Projektavimui reikalingi dokumentai, kuriuos gali išduoti valdžios institucijos, laiku negaunami",null,"Taip"]
[null,null,"1.10",null,"Projektavimo etape pakeičiami nustatyti  reikalavimai infrastruktūrai "]
[null,null,"1.10.1",null,"Projektavimo etape, Viešojo subjekto iniciatyva, pakeičiami nustatyti reikalavimai infrastruktūrai",null,"Taip"]
[null,null,"1.10.2",null,"Projektavimo etape, Privataus subjekto iniciatyva, pakeičiami nustatyti reikalavimai infrastruktūrai",null,"Taip"]
[null,null,"1.11",null,"Projektavimo etape pasikeičia teisės aktuose nustatyti kokybės reikalavimai infrastruktūrai ",null,"Taip"]
[null,null,"1.12",null,"Kyla ginčai tarp šalių",null,"Taip"]
[null,null,"1.13",null,"Pasireiškia nenugalimos jėgos aplinkybės projektavimo metu",null,"Taip"]
[]
[null,null,"2.",null,"Rangos darbų rizika",null,null,{"$f":"\"VS (\"&TEXT(K37,\"0%\") & \") / PS (\" &TEXT(L37,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H$37:$H$58, \"Viešajam subjektui (VS)\") + COUNTIF($H$37:$H$58, \"Dalinamasi\")/2 ) /  (COUNTIF($H$37:$H$58,\"<>\") - COUNTIF($H$37:$H$58,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K36","v":{"$error":"#DIV/0!"}}]
[null,null,"2.1.","Statybos rizikoms","Žemės sklypas nėra prieinamas vykdyti rangos darbus",null,"Taip",null,null,null,{"$f":"IF(ISERROR(K36),\"0%\",K36)","v":"0%"},{"$f":"IF(ISERROR(L36),\"100%\",L36)","v":"100%"}]
[null,null,"2.2.",null,"Sukeliama žala aplinkai atliekant rangos darbus",null,"Taip"]
[null,null,"2.3.",null,"Neužtikrinama rangos darbų kokybė dėl aplinkybių, susijusių su informacijos, apie infrastruktūros būklę, disponavimu"]
[null,null,"2.3.1.",null,"Privatus subjektas tokia informacija nedisponuoja",null,"Taip"]
[null,null,"2.3.2.",null,"Privatus subjektas neužtikrina rangos darbų kokybės disponuodamas visa informacija apie perduodamos infrastruktūros būklę",null,"Taip"]
[null,null,"2.4.",null,"Vėluoja rangos darbai",null,"Taip"]
[null,null,"2.5.",null,"Rangos darbų kokybė neužtikrinama dėl nepalankių oro sąlygų, išskyrus dėl nenugalimos jėgos aplinkybių",null,"Taip"]
[null,null,"2.6.",null,"Rangos darbų kaina nukrypsta nuo planuotos",null,"Taip"]
[null,null,"2.7.",null,"Rangos darbų kokybė neužtikrinama dėl technologinių procesų organizavimo",null,"Taip"]
[null,null,"2.8.",null,"Rangos darbų kokybė neužtikrinama dėl teisės aktais nustatytų kokybės reikalavimų infrastruktūrai pasikeitimo rangos darbų vykdymo metu",null,"Taip"]
[null,null,"2.9.",null,"Rangos darbų kokybė neužtikrinama dėl žmogiškųjų išteklių ir/ar subrangovų veiksmų ar neveikimo",null,"Taip"]
[null,null,"2.10.",null,"Rangos darbų kokybė neužtikrinama dėl technologinių išteklių tinkamumo ir pakankamumo",null,"Taip"]
[null,null,"2.11.",null,"Rangos darbų kokybė neužtikrinama dėl komunalinių paslaugų kainos bei kokybės",null,"Taip"]
[null,null,"2.12.",null,"Rangos darbų kokybė neužtikrinama dėl žaliavų, medžiagų ir mechanizmų prieinamumo ir kokybės",null,"Taip"]
[null,null,"2.13.",null,"Vykdant rangos darbus sukeliama žala gretimose teritorijose esančiam turtui",null,"Taip"]
[null,null,"2.14.",null,"Paaiškėja iš anksto nežinomi rangos darbų apribojimai dėl archeologinių ir kultūros paveldo apsaugos reikalavimų",null,"Taip"]
[null,null,"2.15.",null,"Rangos darbų vykdymo etape pakeičiami reikalavimai rangos darbų kokybei"]
[null,null,"2.15.1.",null,"Reikalavimai rangos darbų kokybei pakeičiami Viešojo subjekto iniciatyva",null,"Taip"]
[null,null,"2.15.2.",null,"Reikalavimai rangos darbų kokybei pakeičiami Privataus subjekto iniciatyva ir/arba reikalavimu",null,"Taip"]
[null,null,"2.16.",null,"Rangos darbų kainų lygis rinkoje išauga daugiau nei planuota",null,"Taip"]
[null,null,"2.17.",null,"Rangos darbai neatitinka aplinkos kriterijų aprašo reikalavimų",null,"Taip"]
[null,null,"2.18.",null,"Pasireiškia nenugalimos jėgos aplinkybės rangos darbų vykdymo metu",null,"Taip"]
[]
[null,null,"3.",null,"Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",null,null,{"$f":"\"VS (\"&TEXT(K61,\"0%\") & \") / PS (\" &TEXT(L61,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H61:$H69, \"Viešajam subjektui (VS)\") + COUNTIF($H61:$H69, \"Dalinamasi\")/2 ) /  (COUNTIF($H61:$H69,\"<>\") - COUNTIF($H61:$H69,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K60","v":{"$error":"#DIV/0!"}}]
[null,null,"3.1.","Statybos rizikoms","Sukeliama žala aplinkai, diegiant, montuojant įrangą, įrenginius ar kitą ilgalaikį turtą",null,"Taip",null,null,null,{"$f":"IF(ISERROR(K60),\"0%\",K60)","v":"0%"},{"$f":"IF(ISERROR(L60),\"100%\",L60)","v":"100%"}]
[null,null,"3.2.",null,"Įrangos, įrenginių ar kito turto sukūrimo kokybė neatitinka pasiūlymo,  sutarties ar teisės aktų reikalavimų",null,"Taip"]
[null,null,"3.3.",null,"Įrangos, įrenginių ir kito ilgalaikio turto gamybos ir tiekimo metu pakeičiami reikalavimai jų kokybei (įskaitant neesminius pakeitimus)"]
[null,null,"3.3.1",null,"Įrangos, įrenginių ir kito ilgalaikio turto gamybos ir tiekimo metu pakeičiami reikalavimai jų kokybei Viešojo subjekto iniciatyva",null,"Taip"]
[null,null,"3.3.2",null,"Reikalavimai įrangai, įrenginiui ar kitam ilgalaikiam turtui pakeičiami Privataus subjekto iniciatyva ir/arba reikalavimu",null,"Taip"]
[null,null,"3.4.",null,"Pasikeičia teisės aktuose nustatyti kokybės reikalavimai",null,"Taip"]
[null,null,"3.5.",null,"Įranga, įrenginiai ir kitas ilgalaikis turtas neatitinka aplinkos kriterijų aprašo reikalavimų",null,"Taip"]
[null,null,"3.6.",null,"Vėluoja įrangos, įrenginių ar kito ilgalaikio turto įsigijimas",null,"Taip"]
[null,null,"3.7.",null,"Pasireiškia nenugalimos jėgos aplinkybės montuojant, diegiant įrangą, įrenginius ar kitą ilgalaikį turtą",null,"Taip"]
[]
[null,null,"4.",null,"Įsigyjamų Paslaugų rizika",null,null,{"$f":"\"VS (\"&TEXT(K72,\"0%\") & \") / PS (\" &TEXT(L72,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H72:$H80, \"Viešajam subjektui (VS)\") + COUNTIF($H72:$H80, \"Dalinamasi\")/2 ) /  (COUNTIF($H72:$H80,\"<>\") - COUNTIF($H72:$H80,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K71","v":{"$error":"#DIV/0!"}}]
[null,null,"4.1.","Kitoms rizikoms","Įsigyjamų Paslaugų kokybė neužtikrinama dėl žmogiškųjų išteklių kokybės ir prieinamumo",null,null,null,null,null,{"$f":"IF(ISERROR(K71),\"0%\",K71)","v":"0%"},{"$f":"IF(ISERROR(L71),\"100%\",L71)","v":"100%"}]
[null,null,"4.1.1.",null,"Įsigyjamų Paslaugų teikimo kokybė neužtikrinama dėl Privataus subjekto žmogiškųjų išteklių kokybės ir prieinamumo",null,"Taip"]
[null,null,"4.1.2.",null,"Įsigyjamų Paslaugų teikimo kokybė neužtikrinama dėl subrangovų veiksmų ar neveikimo",null,"Taip"]
[null,null,"4.2.",null,"Įsigyjamų Paslaugų trukmė nukrypsta nuo planuotos",null,"Taip"]
[null,null,"4.3.",null,"Paslaugų kaina nukrypsta nuo planuotos",null,"Taip"]
[null,null,"4.4.",null,"Paslaugų teikimo metu pakeičiami nustatyti reikalavimai paslaugų kokybei"]
[null,null,"4.4.1",null,"Reikalavimai Paslaugų kokybei pakeičiami Viešojo subjekto iniciatyva",null,"Taip"]
[null,null,"4.4.2",null,"Reikalavimai Paslaugų kokybei pakeičiami Privataus subjekto iniciatyva ir/arba reikalavimu",null,"Taip"]
[null,null,"4.5.",null,"Pasireiškia nenugalimos jėgos aplinkybės (paslaugų teikimo metu)",null,"Taip"]
[]
[null,null,"5.",null,"Finansavimo prieinamumo rizika",null,null,{"$f":"\"VS (\"&TEXT(K83,\"0%\") & \") / PS (\" &TEXT(L83,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H83:$H97, \"Viešajam subjektui (VS)\") + COUNTIF($H83:$H97, \"Dalinamasi\")/2 ) /  (COUNTIF($H83:$H97,\"<>\") - COUNTIF($H83:$H97,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K82","v":{"$error":"#DIV/0!"}}]
[null,null,"5.1.","Kitoms rizikoms","Nuostoliai dėl skirtingų finansavimo sąnaudų ir veiklos pajamų valiutų",null,"Taip",null,null,null,{"$f":"IF(ISERROR(K82),\"0%\",K82)","v":"0%"},{"$f":"IF(ISERROR(L82),\"100%\",L82)","v":"100%"}]
[null,null,"5.2.",null,"Finansavimo poreikis pasikeičia dėl padidėjusių investicijų išlaidų",null,"Taip"]
[null,null,"5.3.",null,"Pagrindinės paskolos suteikimo sąlygų neįvykdymas",null,"Taip"]
[null,null,"5.4.",null,"Pasikeičia pagrindinės paskolos tarpbankinių paskolų palūkanų norma"]
[null,null,"5.4.1.",null,"Tarpbankinių paskolų palūkanų norma pasikeičia iki VPSP sutarties įsigaliojimo visa apimtimi",null,"Taip"]
[null,null,"5.4.2.",null,"Tarpbankinių paskolų palūkanų norma pasikeičia po VPSP sutarties įsigaliojimo visa apimtimi",null,"Taip"]
[null,null,"5.5.",null,"Finansavimo poreikis pasikeičia dėl pridėtinės vertės mokesčio tarifo pasikeitimo"]
[null,null,"5.5.1",null,"Finansavimo poreikis pasikeičia dėl pridėtinės vertės mokesčio tarifo pasikeitimo iki VPSP sutarties įsigaliojimo visa apimtimi",null,"Taip"]
[null,null,"5.5.2",null,"Finansavimo poreikis pasikeičia dėl pridėtinės vertės mokesčio tarifo pasikeitimo po VPSP sutarties įsigaliojimo visa apimtimi",null,"Taip"]
[null,null,"5.6.",null,"Finansavimo poreikis pasikeičia dėl bet kurio mokesčio išskyrus pridėtinės vertės mokestį ar rinkliavos tarifo pasikeitimo",null,"Taip"]
[null,null,"5.7.",null,"Finansavimo poreikis pasikeičia dėl ES investicijų ar kitų finansinių instrumentų forma teikiamo finansavimo sumos pasikeitimo",null,"Taip"]
[null,null,"5.8.",null,"Finansavimo poreikis pasikeičia dėl valstybės pagalbos teikimo taisyklių pažeidimo",null,"Taip"]
[null,null,"5.9.",null,"Finansavimo poreikis pasikeičia dėl rangovų ar subrangovų veiksmų ar neveikimo",null,"Taip"]
[null,null,"5.10.",null,"Finansavimo poreikis pasikeičia dėl pasikeitusių teisės aktų",null,"Taip"]
[null,null,"5.11.",null,"Pasireiškia nenugalimos jėgos aplinkybės",null,"Taip"]
[]
[null,null,"6.",null,"Infrastruktūros ir teikiamų produktų bei paslaugų rizika",null,null,{"$f":"\"VS (\"&TEXT(K100,\"0%\") & \") / PS (\" &TEXT(L100,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H100:$H112, \"Viešajam subjektui (VS)\") + COUNTIF($H100:$H112, \"Dalinamasi\")/2 ) /  (COUNTIF($H100:$H112,\"<>\") - COUNTIF($H100:$H112,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K99","v":{"$error":"#DIV/0!"}}]
[null,null,"6.1.","Tinkamumo rizikoms","Pakeičiami nustatyti kokybės reikalavimai paslaugoms",null,null,null,null,null,{"$f":"IF(ISERROR(K99),\"0%\",K99)","v":"0%"},{"$f":"IF(ISERROR(L99),\"100%\",L99)","v":"100%"}]
[null,null,"6.1.1",null,"Viešasis subjektas paslaugų teikimo metu pakeičia nustatytus reikalavimus paslaugų kokybei ",null,"Taip"]
[null,null,"6.1.2",null,"Reikalavimai paslaugų kokybei pakeičiami privataus subjekto iniciatyva ",null,"Taip"]
[null,null,"6.2.",null,"Pasikeičia teisės aktai, reglamentuojantys teikiamas Paslaugas",null,"Taip"]
[null,null,"6.3.",null,"Nėra gauti reikalingi leidimai (licencijos)",null,"Taip"]
[null,null,"6.4.",null,"Paslaugų tinkamumas neužtikrinamas dėl žmogiškųjų išteklių "]
[null,null,"6.4.1.",null,"Paslaugų teikimo kokybė neužtikrinama dėl netinkamos žmogiškųjų išteklių  kvalifikacijos ir kompetencijos",null,"Taip"]
[null,null,"6.4.2.",null,"Paslaugų teikimo kokybė neužtikrinama dėl subtiekėjų veiksmų ar neveikimo",null,"Taip"]
[null,null,"6.5.",null,"Naudojamos netinkamos technologijos, žaliavos, medžiagos",null,"Taip"]
[null,null,"6.6.",null,"Sukeliama žala aplinkai teikiant paslaugas",null,"Taip"]
[null,null,"6.7.",null,"Paslaugos, produktai ir/ar infrastruktūra neatitinka aplinkos kriterijų aprašo reikalavimų",null,"Taip"]
[null,null,"6.8.",null,"Kyla ginčai tarp šalių",null,"Taip"]
[null,null,"6.9.",null,"Pasireiškia nenugalimos jėgos aplinkybės (Paslaugų teikimo metu)",null,"Taip"]
[]
[null,null,"7.",null,"Paklausos rinkoje rizika",null,null,{"$f":"\"VS (\"&TEXT(K115,\"0%\") & \") / PS (\" &TEXT(L115,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H115:$H121, \"Viešajam subjektui (VS)\") + COUNTIF($H115:$H121, \"Dalinamasi\")/2 ) /  (COUNTIF($H115:$H121,\"<>\") - COUNTIF($H115:$H121,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K114","v":{"$error":"#DIV/0!"}}]
[null,null,"7.1.","Paklausos rizikoms","Vėluojama pradėti teikti paslaugas, realizuoti rinkoje prekes ar produktus",null,"Taip",null,null,null,{"$f":"IF(ISERROR(K114),\"0%\",K114)","v":"0%"},{"$f":"IF(ISERROR(L114),\"100%\",L114)","v":"100%"}]
[null,null,"7.2.",null,"Pasikeičia valdžios subjekto ar darbuotojų, atvykusių lankytojų ar kitų aptarnaujamų asmenų skaičius",null,"Taip"]
[null,null,"7.3.",null,"Pasikeičia konkurentų skaičius ir jų vykdoma veikla",null,"Taip"]
[null,null,"7.4.",null,"Pasikeičia vartotojų nuomonė apie teikiamas Paslaugas, prekes ar produktus",null,"Taip"]
[null,null,"7.5.",null,"Pakeičiama kainodara",null,"Taip"]
[null,null,"7.6.",null,"Pasikeičia demografiniai veiksniai",null,"Taip"]
[null,null,"7.7.",null,"Pasireiškia nenugalimos jėgos aplinkybės (Paslaugų teikimo metu)",null,"Taip"]
[]
[null,null,"8.",null,"Turto likutinės vertės rizika",null,null,{"$f":"\"VS (\"&TEXT(K124,\"0%\") & \") / PS (\" &TEXT(L124,\"0%\")&\")\"","v":"VS (0%) / PS (100%)"},null,null,{"$f":"ROUND(( COUNTIF($H124:$H128, \"Viešajam subjektui (VS)\") + COUNTIF($H124:$H128, \"Dalinamasi\")/2 ) /  (COUNTIF($H124:$H128,\"<>\") - COUNTIF($H124:$H128,\"Netaikoma\")),4)","v":{"$error":"#DIV/0!"}},{"$f":"1-K123","v":{"$error":"#DIV/0!"}}]
[null,null,"8.1.","Kitoms rizikoms","Nukrypstama nuo turto būklės palaikymo plano",null,"Taip",null,null,null,{"$f":"IF(ISERROR(K123),\"0%\",K123)","v":"0%"},{"$f":"IF(ISERROR(L123),\"100%\",L123)","v":"100%"}]
[null,null,"8.2.",null,"Netiksliai suplanuotos turto būklės palaikymo išlaidos",null,"Taip"]
[null,null,"8.3.",null,"Informacijos trūkumas apie turto naudojimą per ataskaitinį laikotarpį",null,"Taip"]
[null,null,"8.4.",null,"Nustatyti perduodamo/grąžinamo turto valdymo, naudojimo ir disponavimo teisių apribojimai dėl sandorių su trečiosiomis šalimis",null,"Taip"]
[null,null,"8.5.",null,"Pasireiškia nenugalimos jėgos aplinkybės",null,"Taip"]

{"sheet":"6.4","index":70,"n_rows":254,"n_cols":105,"rows_kept":254,"cut":false,"hidden":true,"merged":[[223,2,224,2],[223,3,223,4],[121,2,122,2],[121,3,121,4],[193,2,193,35],[168,2,169,2],[168,3,168,4],[178,2,179,2],[178,3,178,4],[205,3,205,4],[74,2,75,2],[74,3,74,4],[29,3,29,4],[31,3,31,9],[34,3,34,9],[41,2,42,2],[41,3,41,4],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,21,5],[2,2,2,5],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[20,7,20,8],[9,3,9,11],[15,7,15,8],[16,7,16,8],[17,7,17,8],[18,7,18,8],[19,7,19,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[14,7,14,8]]}
[]
[null,null,"6.4. VPSP PROJEKTO RODIKLIAI","VŽPP","Koncesija"]
[]
[]
[null,null,"Pasirinkite VPSP projekto įgyvendinimo būdą","VŽPP",null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darbalapis)",null,null,null,{"$f":"Infliacija","v":0.03}]
[]
[null,null,"Nurodykite, kokia likutinės vertės dalis liks privačiam subjektui po projekto ataskaitinio laikotarpio pabaigos",0,null,"Atnaujintus informaciją, pakartotinai paspauskite mygtuką \"Apskaičiuoti VPSP projekto rodiklius\""]
[]
[]
[null,null,null,"Prieš apskaičiuodami VPSP projekto rodiklius, įsitikinkite, kad žemiau pateiktoje lentelėje (žaliuose langeliuose) nurodėte:\n1. Atsiskaitymą už investicijas (jeigu planuojama už jas atsiskaityti skirtingais sutarties įgyvendinimo laikotarpiais, t. y. ne tolygiai per visą laikotarpį); \n2.  Papildomas komercines pajamas (koncesijų atveju). "]
[]
[null,null,"VPSP projekto rodikliai","GDV","Reali reikšmė","Nominali reikšmė",null,"Rizikų grupės pavadinimas",null,"Viešojo subjekto\npasiliekamų rizikų vertė (GDV)","Privataus subjekto\nprisiimtų rizikų vertė (GDV)","Bendra rizikų vertė (GDV)"]
[null,null,null,null,null,null,null,"1. Projektavimo rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D224*'6.3'!K7,'6.2'!D70*'6.3'!K7)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D224*'6.3'!L7,'6.2'!D70*'6.3'!L7)","v":0},{"$f":"J13+K13","v":0}]
[null,null,"Viešojo subjekto turtiniai įsipareigojimai (su PVM)",0,0,0,null,"2. Rangos darbų rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D225*'6.3'!K37,'6.2'!D71*'6.3'!K37)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D225*'6.3'!L37,'6.2'!D71*'6.3'!L37)","v":0},0]
[null,null,"Viešojo subjekto mokėjimai privačiam subjektui (su PVM)",0,0,0,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D226*'6.3'!K61,'6.2'!D72*'6.3'!K61)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D226*'6.3'!L61,'6.2'!D72*'6.3'!L61)","v":0},0]
[null,null,"Viešojo subjekto pasiliekamų rizikų vertė (su PVM)",0,0,0,null,"4. Įsigyjamų Paslaugų rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D227*'6.3'!K72,'6.2'!D73*'6.3'!K72)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D227*'6.3'!L72,'6.2'!D73*'6.3'!L72)","v":0},0]
[null,null,"VPSP sutarties vertė (aktualu tik koncesijos atveju) (be PVM)",0,0,0,null,"5. Finansavimo prieinamumo rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D228*'6.3'!K83,'6.2'!D74*'6.3'!K83)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D228*'6.3'!L83,'6.2'!D74*'6.3'!L83)","v":0},0]
[null,null,"Tikėtinas skolos dydis Viešojo subjekto biudžete (be PVM)",0,0,0,null,"6. Teikiamų Paslaugų rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D229*'6.3'!K100,'6.2'!D75*'6.3'!K100)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D229*'6.3'!L100,'6.2'!D75*'6.3'!L100)","v":0},0]
[null,null,null,null,null,null,null,"7. Paklausos rinkoje rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D230*'6.3'!K115,'6.2'!D76*'6.3'!K115)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D230*'6.3'!L115,'6.2'!D76*'6.3'!L115)","v":0},0]
[null,null,null,null,null,null,null,"8. Turto likutinės vertės rizika",null,{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D231*'6.3'!K124,'6.2'!D77*'6.3'!K124)","v":0},{"$f":"IF(Data0!F8=\"Veiksmingumas\",'6.2'!D231*'6.3'!L124,'6.2'!D77*'6.3'!L124)","v":0},0]
[null,null,"VPSP projekto rodikliai koreguoti atsikaitymais už investicijas","GDV","Reali reikšmė","Nominali reikšmė",null,"Iš viso",null,{"$f":"SUM(J13:J20)","v":0},{"$f":"SUM(K13:K20)","v":0},{"$f":"SUM(L13:L20)","v":0}]
[null,null,null,null,null,null,null,"Rizikų vertė pateikiama tik užpildžius 6.3 darbalapį."]
[null,null,{"$f":"C14","v":"Viešojo subjekto turtiniai įsipareigojimai (su PVM)"},0,0,0,null,"Rizikos priskyrimas","Viešojo subjekto\npasiliekamų rizikų santykis ","Privataus subjekto\nprisiimtų rizikų santykis"]
[null,null,{"$f":"C15","v":"Viešojo subjekto mokėjimai privačiam subjektui (su PVM)"},0,0,0,null,"1. Statybos rizikoms",{"$f":"IFERROR((J13+J14+J15)/(L13+L14+L15),\"-\")","v":"-"},{"$f":"IFERROR(1-I24,\"-\")","v":"-"}]
[null,null,{"$f":"C16","v":"Viešojo subjekto pasiliekamų rizikų vertė (su PVM)"},0,0,0,null,"2. Tinkamumo rizikoms",{"$f":"IFERROR(J18/L18,\"-\")","v":"-"},{"$f":"IFERROR(1-I25,\"-\")","v":"-"}]
[null,null,{"$f":"C17","v":"VPSP sutarties vertė (aktualu tik koncesijos atveju) (be PVM)"},0,0,0,null,"3. Paklausos rizikoms",{"$f":"IFERROR(J19/L19,\"-\")","v":"-"},{"$f":"IFERROR(1-I26,\"-\")","v":"-"}]
[null,null,{"$f":"C18","v":"Tikėtinas skolos dydis Viešojo subjekto biudžete (be PVM)"},0,0,0,null,"4. Kitoms rizikoms",{"$f":"IFERROR((J20+J16+J17)/(L20+L17+L16),\"-\")","v":"-"},{"$f":"IFERROR(1-I27,\"-\")","v":"-"}]
[]
[null,null,{"$f":"F7","v":"Atnaujintus informaciją, pakartotinai paspauskite mygtuką \"Apskaičiuoti VPSP projekto rodiklius\""}]
[null,null,"Projekto įgyvendinimo metai","Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai","GDV","suma",{"$f":"'6.2'!H6","v":"<=2025"},{"$f":"'6.2'!I6","v":2026},{"$f":"'6.2'!J6","v":2027},{"$f":"'6.2'!K6","v":2028},{"$f":"'6.2'!L6","v":2029},{"$f":"'6.2'!M6","v":2030},{"$f":"'6.2'!N6","v":2031},{"$f":"'6.2'!O6","v":2032},{"$f":"'6.2'!P6","v":2033},{"$f":"'6.2'!Q6","v":2034},{"$f":"'6.2'!R6","v":2035},{"$f":"'6.2'!S6","v":2036},{"$f":"'6.2'!T6","v":2037},{"$f":"'6.2'!U6","v":2038},{"$f":"'6.2'!V6","v":2039},{"$f":"'6.2'!W6","v":2040},{"$f":"'6.2'!X6","v":2041},{"$f":"'6.2'!Y6","v":2042},{"$f":"'6.2'!Z6","v":2043},{"$f":"'6.2'!AA6","v":2044},{"$f":"'6.2'!AB6","v":2045},{"$f":"'6.2'!AC6","v":2046},{"$f":"'6.2'!AD6","v":2047},{"$f":"'6.2'!AE6","v":2048},{"$f":"'6.2'!AF6","v":2049},{"$f":"'6.2'!AG6","v":2050},{"$f":"'6.2'!AH6","v":2051},{"$f":"'6.2'!AI6","v":2052},{"$f":"'6.2'!AJ6","v":2053},{"$f":"'6.2'!AK6","v":2054},{"$f":"'6.2'!AL6","v":2055},{"$f":"'6.2'!AM6","v":2056},{"$f":"'6.2'!AN6","v":2057},{"$f":"'6.2'!AO6","v":2058},{"$f":"'6.2'!AP6","v":2059},{"$f":"'6.2'!AQ6","v":2060},{"$f":"'6.2'!AR6","v":2061},{"$f":"'6.2'!AS6","v":2062},{"$f":"'6.2'!AT6","v":2063},{"$f":"'6.2'!AU6","v":2064},{"$f":"'6.2'!AV6","v":2065},{"$f":"'6.2'!AW6","v":2066},{"$f":"'6.2'!AX6","v":2067},{"$f":"'6.2'!AY6","v":2068},{"$f":"'6.2'!AZ6","v":2069},{"$f":"'6.2'!BA6","v":2070},{"$f":"'6.2'!BB6","v":2071},{"$f":"'6.2'!BC6","v":2072},{"$f":"'6.2'!BD6","v":2073},{"$f":"'6.2'!BE6","v":2074},{"$f":"'6.2'!BF6","v":2075},{"$f":"'6.2'!BG6","v":2076},{"$f":"'6.2'!BH6","v":2077},{"$f":"'6.2'!BI6","v":2078},{"$f":"'6.2'!BJ6","v":2079},{"$f":"'6.2'!BK6","v":2080},{"$f":"'6.2'!BL6","v":2081},{"$f":"'6.2'!BM6","v":2082},{"$f":"'6.2'!BN6","v":2083},{"$f":"'6.2'!BO6","v":2084},{"$f":"'6.2'!BP6","v":2085},{"$f":"'6.2'!BQ6","v":2086},{"$f":"'6.2'!BR6","v":2087},{"$f":"'6.2'!BS6","v":2088},{"$f":"'6.2'!BT6","v":2089},{"$f":"'6.2'!BU6","v":2090},{"$f":"'6.2'!BV6","v":2091},{"$f":"'6.2'!BW6","v":2092},{"$f":"'6.2'!BX6","v":2093},{"$f":"'6.2'!BY6","v":2094},{"$f":"'6.2'!BZ6","v":2095},{"$f":"'6.2'!CA6","v":2096},{"$f":"'6.2'!CB6","v":2097},{"$f":"'6.2'!CC6","v":2098},{"$f":"'6.2'!CD6","v":2099},{"$f":"'6.2'!CE6","v":2100},{"$f":"'6.2'!CF6","v":2101},{"$f":"'6.2'!CG6","v":2102},{"$f":"'6.2'!CH6","v":2103},{"$f":"'6.2'!CI6","v":2104},{"$f":"'6.2'!CJ6","v":2105},{"$f":"'6.2'!CK6","v":2106},{"$f":"'6.2'!CL6","v":2107},{"$f":"'6.2'!CM6","v":2108},{"$f":"'6.2'!CN6","v":2109},{"$f":"'6.2'!CO6","v":2110},{"$f":"'6.2'!CP6","v":2111},{"$f":"'6.2'!CQ6","v":2112},{"$f":"'6.2'!CR6","v":2113},{"$f":"'6.2'!CS6","v":2114},{"$f":"'6.2'!CT6","v":2115},{"$f":"'6.2'!CU6","v":2116},{"$f":"'6.2'!CV6","v":2117},{"$f":"'6.2'!CW6","v":2118},{"$f":"'6.2'!CX6","v":2119},{"$f":"'6.2'!CY6","v":2120},{"$f":"'6.2'!CZ6","v":2121},{"$f":"'6.2'!DA6","v":2122},{"$f":"'6.2'!DB6","v":2123},{"$f":"'6.2'!DC6","v":2124}]
[null,null,"Atsiskaitymas už investicijas (be PVM)","Nurodoma, jei už investicijas atsiskaitoma skirtingais sutarties įgyvendinimo laikotarpiais , t. y. ne tolygiai per visą sutarties laikotarpį "]
[null,null,"Realiąja išraiška",{"$f":"F33+NPV(FDN,G33:INDEX(G33:DA33,PAL))","v":0},{"$f":"SUM(F33:DA33)","v":0}]
[null,null,"Nominaliąja išraiška",{"$f":"F34+NPV((1+FDN)*(1+$J$5)-1,G34:INDEX(G34:DA34,PAL))","v":0},{"$f":"SUM(F34:DA34)","v":0},{"$f":"F33*(1+$J$5)^F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK33*(1+$J$5)^AK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW33*(1+$J$5)^CW30","v":0},{"$f":"CX33*(1+$J$5)^CX30","v":0},{"$f":"CY33*(1+$J$5)^CY30","v":0},{"$f":"CZ33*(1+$J$5)^CZ30","v":0},{"$f":"DA33*(1+$J$5)^DA30","v":0}]
[null,null,"Papildomos komercinės pajamos (be PVM)","Nurodoma, jei numatomos papildomos komercinės pajamos"]
[null,null,"Realiąja išraiška",{"$f":"F36+NPV(FDN,G36:INDEX(G36:DA36,PAL))","v":0},{"$f":"SUM(F36:DA36)","v":0}]
[null,null,"Nominaliąja išraiška",{"$f":"F37+NPV((1+FDN)*(1+$J$5)-1,G37:INDEX(G37:DA37,PAL))","v":0},{"$f":"SUM(F37:DA37)","v":0},{"$f":"F36*(1+$J$5)^F30","v":0},{"$f":"G36*(1+$J$5)^G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U36*(1+$J$5)^U30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK36*(1+$J$5)^AK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW36*(1+$J$5)^CW30","v":0},{"$f":"CX36*(1+$J$5)^CX30","v":0},{"$f":"CY36*(1+$J$5)^CY30","v":0},{"$f":"CZ36*(1+$J$5)^CZ30","v":0},{"$f":"DA36*(1+$J$5)^DA30","v":0}]
[]
[]
[]
[]
[null,null,null,"Iš viso",null,{"$f":"F30","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK30","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,{"$f":"CA30","v":73},74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,"GDV","suma",{"$f":"F31","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK31","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,{"$f":"CA31","v":2098},2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Investicijų lėšų srautas (realiąja išraiška)",{"$f":"F44+NPV(FDN,G44:INDEX(G44:DA44,PAL))","v":0},{"$f":"SUM(F44:DA44)","v":0},{"$f":"'6.1'!F7","v":0},{"$f":"'6.1'!G7","v":0},{"$f":"'6.1'!H7","v":0},{"$f":"'6.1'!I7","v":0},{"$f":"'6.1'!J7","v":0},{"$f":"'6.1'!K7","v":0},{"$f":"'6.1'!L7","v":0},{"$f":"'6.1'!M7","v":0},{"$f":"'6.1'!N7","v":0},{"$f":"'6.1'!O7","v":0},{"$f":"'6.1'!P7","v":0},{"$f":"'6.1'!Q7","v":0},{"$f":"'6.1'!R7","v":0},{"$f":"'6.1'!S7","v":0},{"$f":"'6.1'!T7","v":0},{"$f":"'6.1'!U7","v":0},{"$f":"'6.1'!V7","v":0},{"$f":"'6.1'!W7","v":0},{"$f":"'6.1'!X7","v":0},{"$f":"'6.1'!Y7","v":0},{"$f":"'6.1'!Z7","v":0},{"$f":"'6.1'!AA7","v":0},{"$f":"'6.1'!AB7","v":0},{"$f":"'6.1'!AC7","v":0},{"$f":"'6.1'!AD7","v":0},{"$f":"'6.1'!AE7","v":0},{"$f":"'6.1'!AF7","v":0},{"$f":"'6.1'!AG7","v":0},{"$f":"'6.1'!AH7","v":0},{"$f":"'6.1'!AI7","v":0},{"$f":"'6.1'!AJ7","v":0},{"$f":"'6.1'!AK7","v":0},{"$f":"'6.1'!AL7","v":0},{"$f":"'6.1'!AM7","v":0},{"$f":"'6.1'!AN7","v":0},{"$f":"'6.1'!AO7","v":0},{"$f":"'6.1'!AP7","v":0},{"$f":"'6.1'!AQ7","v":0},{"$f":"'6.1'!AR7","v":0},{"$f":"'6.1'!AS7","v":0},{"$f":"'6.1'!AT7","v":0},{"$f":"'6.1'!AU7","v":0},{"$f":"'6.1'!AV7","v":0},{"$f":"'6.1'!AW7","v":0},{"$f":"'6.1'!AX7","v":0},{"$f":"'6.1'!AY7","v":0},{"$f":"'6.1'!AZ7","v":0},{"$f":"'6.1'!BA7","v":0},{"$f":"'6.1'!BB7","v":0},{"$f":"'6.1'!BC7","v":0},{"$f":"'6.1'!BD7","v":0},{"$f":"'6.1'!BE7","v":0},{"$f":"'6.1'!BF7","v":0},{"$f":"'6.1'!BG7","v":0},{"$f":"'6.1'!BH7","v":0},{"$f":"'6.1'!BI7","v":0},{"$f":"'6.1'!BJ7","v":0},{"$f":"'6.1'!BK7","v":0},{"$f":"'6.1'!BL7","v":0},{"$f":"'6.1'!BM7","v":0},{"$f":"'6.1'!BN7","v":0},{"$f":"'6.1'!BO7","v":0},{"$f":"'6.1'!BP7","v":0},{"$f":"'6.1'!BQ7","v":0},{"$f":"'6.1'!BR7","v":0},{"$f":"'6.1'!BS7","v":0},{"$f":"'6.1'!BT7","v":0},{"$f":"'6.1'!BU7","v":0},{"$f":"'6.1'!BV7","v":0},{"$f":"'6.1'!BW7","v":0},{"$f":"'6.1'!BX7","v":0},{"$f":"'6.1'!BY7","v":0},{"$f":"'6.1'!BZ7","v":0},{"$f":"'6.1'!CA7","v":0},{"$f":"'6.1'!CB7","v":0},{"$f":"'6.1'!CC7","v":0},{"$f":"'6.1'!CD7","v":0},{"$f":"'6.1'!CE7","v":0},{"$f":"'6.1'!CF7","v":0},{"$f":"'6.1'!CG7","v":0},{"$f":"'6.1'!CH7","v":0},{"$f":"'6.1'!CI7","v":0},{"$f":"'6.1'!CJ7","v":0},{"$f":"'6.1'!CK7","v":0},{"$f":"'6.1'!CL7","v":0},{"$f":"'6.1'!CM7","v":0},{"$f":"'6.1'!CN7","v":0},{"$f":"'6.1'!CO7","v":0},{"$f":"'6.1'!CP7","v":0},{"$f":"'6.1'!CQ7","v":0},{"$f":"'6.1'!CR7","v":0},{"$f":"'6.1'!CS7","v":0},{"$f":"'6.1'!CT7","v":0},{"$f":"'6.1'!CU7","v":0},{"$f":"'6.1'!CV7","v":0},{"$f":"'6.1'!CW7","v":0},{"$f":"'6.1'!CX7","v":0},{"$f":"'6.1'!CY7","v":0},{"$f":"'6.1'!CZ7","v":0},{"$f":"'6.1'!DA7","v":0}]
[null,null,"Investicijų lėšų srautas (nominaliąja išraiška)",{"$f":"F45+NPV((1+FDN)*(1+$J$5)-1,G45:INDEX(G45:DA45,PAL))","v":0},{"$f":"SUM(F45:DA45)","v":0},{"$f":"F44*(1+$J$5)^F$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK44*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA44*(1+$J$5)^CA$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F46:DA46)","v":0}]
[null,null,"VPSP mokėjimas už investicijas",{"$f":"F47+NPV((1+FDN)*(1+$J$5)-1,G47:INDEX(G47:DA47,PAL))","v":0},{"$f":"SUM(F47:DA47)","v":0},0,0,0,0,{"$f":"$D$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D45-D47,1)","v":0},null,0,0,0,{"$f":"$D$197","v":0},{"$f":"I48 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA48 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU48 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos išlaidų lėšų srautas (realiąja išraiška)",{"$f":"F50+NPV(FDN,G50:INDEX(G50:DA50,PAL))","v":0},{"$f":"SUM(F50:DA50)","v":0},{"$f":"'6.1'!F22","v":0},{"$f":"'6.1'!G22","v":0},{"$f":"'6.1'!H22","v":0},{"$f":"'6.1'!I22","v":0},{"$f":"'6.1'!J22","v":0},{"$f":"'6.1'!K22","v":0},{"$f":"'6.1'!L22","v":0},{"$f":"'6.1'!M22","v":0},{"$f":"'6.1'!N22","v":0},{"$f":"'6.1'!O22","v":0},{"$f":"'6.1'!P22","v":0},{"$f":"'6.1'!Q22","v":0},{"$f":"'6.1'!R22","v":0},{"$f":"'6.1'!S22","v":0},{"$f":"'6.1'!T22","v":0},{"$f":"'6.1'!U22","v":0},{"$f":"'6.1'!V22","v":0},{"$f":"'6.1'!W22","v":0},{"$f":"'6.1'!X22","v":0},{"$f":"'6.1'!Y22","v":0},{"$f":"'6.1'!Z22","v":0},{"$f":"'6.1'!AA22","v":0},{"$f":"'6.1'!AB22","v":0},{"$f":"'6.1'!AC22","v":0},{"$f":"'6.1'!AD22","v":0},{"$f":"'6.1'!AE22","v":0},{"$f":"'6.1'!AF22","v":0},{"$f":"'6.1'!AG22","v":0},{"$f":"'6.1'!AH22","v":0},{"$f":"'6.1'!AI22","v":0},{"$f":"'6.1'!AJ22","v":0},{"$f":"'6.1'!AK22","v":0},{"$f":"'6.1'!AL22","v":0},{"$f":"'6.1'!AM22","v":0},{"$f":"'6.1'!AN22","v":0},{"$f":"'6.1'!AO22","v":0},{"$f":"'6.1'!AP22","v":0},{"$f":"'6.1'!AQ22","v":0},{"$f":"'6.1'!AR22","v":0},{"$f":"'6.1'!AS22","v":0},{"$f":"'6.1'!AT22","v":0},{"$f":"'6.1'!AU22","v":0},{"$f":"'6.1'!AV22","v":0},{"$f":"'6.1'!AW22","v":0},{"$f":"'6.1'!AX22","v":0},{"$f":"'6.1'!AY22","v":0},{"$f":"'6.1'!AZ22","v":0},{"$f":"'6.1'!BA22","v":0},{"$f":"'6.1'!BB22","v":0},{"$f":"'6.1'!BC22","v":0},{"$f":"'6.1'!BD22","v":0},{"$f":"'6.1'!BE22","v":0},{"$f":"'6.1'!BF22","v":0},{"$f":"'6.1'!BG22","v":0},{"$f":"'6.1'!BH22","v":0},{"$f":"'6.1'!BI22","v":0},{"$f":"'6.1'!BJ22","v":0},{"$f":"'6.1'!BK22","v":0},{"$f":"'6.1'!BL22","v":0},{"$f":"'6.1'!BM22","v":0},{"$f":"'6.1'!BN22","v":0},{"$f":"'6.1'!BO22","v":0},{"$f":"'6.1'!BP22","v":0},{"$f":"'6.1'!BQ22","v":0},{"$f":"'6.1'!BR22","v":0},{"$f":"'6.1'!BS22","v":0},{"$f":"'6.1'!BT22","v":0},{"$f":"'6.1'!BU22","v":0},{"$f":"'6.1'!BV22","v":0},{"$f":"'6.1'!BW22","v":0},{"$f":"'6.1'!BX22","v":0},{"$f":"'6.1'!BY22","v":0},{"$f":"'6.1'!BZ22","v":0},{"$f":"'6.1'!CA22","v":0},{"$f":"'6.1'!CB22","v":0},{"$f":"'6.1'!CC22","v":0},{"$f":"'6.1'!CD22","v":0},{"$f":"'6.1'!CE22","v":0},{"$f":"'6.1'!CF22","v":0},{"$f":"'6.1'!CG22","v":0},{"$f":"'6.1'!CH22","v":0},{"$f":"'6.1'!CI22","v":0},{"$f":"'6.1'!CJ22","v":0},{"$f":"'6.1'!CK22","v":0},{"$f":"'6.1'!CL22","v":0},{"$f":"'6.1'!CM22","v":0},{"$f":"'6.1'!CN22","v":0},{"$f":"'6.1'!CO22","v":0},{"$f":"'6.1'!CP22","v":0},{"$f":"'6.1'!CQ22","v":0},{"$f":"'6.1'!CR22","v":0},{"$f":"'6.1'!CS22","v":0},{"$f":"'6.1'!CT22","v":0},{"$f":"'6.1'!CU22","v":0},{"$f":"'6.1'!CV22","v":0},{"$f":"'6.1'!CW22","v":0},{"$f":"'6.1'!CX22","v":0},{"$f":"'6.1'!CY22","v":0},{"$f":"'6.1'!CZ22","v":0},{"$f":"'6.1'!DA22","v":0}]
[null,null,"Veiklos išlaidų lėšų srautas (nominaliąja išraiška)",{"$f":"F51+NPV((1+FDN)*(1+$J$5)-1,G51:INDEX(G51:DA51,PAL))","v":0},{"$f":"SUM(F51:DA51)","v":0},{"$f":"F50*(1+$J$5)^F$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK50*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA50*(1+$J$5)^CA$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F52:DA52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už veiklos išlaidas",{"$f":"F53+NPV((1+FDN)*(1+$J$5)-1,G53:INDEX(G53:DA53,PAL))","v":0},{"$f":"SUM(F53:DA53)","v":0},0,0,0,0,{"$f":"$D$198","v":0},{"$f":"J53 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D51-D53,1)","v":0},null,0,0,0,{"$f":"$D$197","v":0},{"$f":"I54 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z54 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU54 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos pajamų lėšų srautas (realiąja išraiška)",{"$f":"F56+NPV(FDN,G56:INDEX(G56:DA56,PAL))","v":0},{"$f":"SUM(F56:DA56)","v":0},{"$f":"'6.1'!F17","v":0},{"$f":"'6.1'!G17","v":0},{"$f":"'6.1'!H17","v":0},{"$f":"'6.1'!I17","v":0},{"$f":"'6.1'!J17","v":0},{"$f":"'6.1'!K17","v":0},{"$f":"'6.1'!L17","v":0},{"$f":"'6.1'!M17","v":0},{"$f":"'6.1'!N17","v":0},{"$f":"'6.1'!O17","v":0},{"$f":"'6.1'!P17","v":0},{"$f":"'6.1'!Q17","v":0},{"$f":"'6.1'!R17","v":0},{"$f":"'6.1'!S17","v":0},{"$f":"'6.1'!T17","v":0},{"$f":"'6.1'!U17","v":0},{"$f":"'6.1'!V17","v":0},{"$f":"'6.1'!W17","v":0},{"$f":"'6.1'!X17","v":0},{"$f":"'6.1'!Y17","v":0},{"$f":"'6.1'!Z17","v":0},{"$f":"'6.1'!AA17","v":0},{"$f":"'6.1'!AB17","v":0},{"$f":"'6.1'!AC17","v":0},{"$f":"'6.1'!AD17","v":0},{"$f":"'6.1'!AE17","v":0},{"$f":"'6.1'!AF17","v":0},{"$f":"'6.1'!AG17","v":0},{"$f":"'6.1'!AH17","v":0},{"$f":"'6.1'!AI17","v":0},{"$f":"'6.1'!AJ17","v":0},{"$f":"'6.1'!AK17","v":0},{"$f":"'6.1'!AL17","v":0},{"$f":"'6.1'!AM17","v":0},{"$f":"'6.1'!AN17","v":0},{"$f":"'6.1'!AO17","v":0},{"$f":"'6.1'!AP17","v":0},{"$f":"'6.1'!AQ17","v":0},{"$f":"'6.1'!AR17","v":0},{"$f":"'6.1'!AS17","v":0},{"$f":"'6.1'!AT17","v":0},{"$f":"'6.1'!AU17","v":0},{"$f":"'6.1'!AV17","v":0},{"$f":"'6.1'!AW17","v":0},{"$f":"'6.1'!AX17","v":0},{"$f":"'6.1'!AY17","v":0},{"$f":"'6.1'!AZ17","v":0},{"$f":"'6.1'!BA17","v":0},{"$f":"'6.1'!BB17","v":0},{"$f":"'6.1'!BC17","v":0},{"$f":"'6.1'!BD17","v":0},{"$f":"'6.1'!BE17","v":0},{"$f":"'6.1'!BF17","v":0},{"$f":"'6.1'!BG17","v":0},{"$f":"'6.1'!BH17","v":0},{"$f":"'6.1'!BI17","v":0},{"$f":"'6.1'!BJ17","v":0},{"$f":"'6.1'!BK17","v":0},{"$f":"'6.1'!BL17","v":0},{"$f":"'6.1'!BM17","v":0},{"$f":"'6.1'!BN17","v":0},{"$f":"'6.1'!BO17","v":0},{"$f":"'6.1'!BP17","v":0},{"$f":"'6.1'!BQ17","v":0},{"$f":"'6.1'!BR17","v":0},{"$f":"'6.1'!BS17","v":0},{"$f":"'6.1'!BT17","v":0},{"$f":"'6.1'!BU17","v":0},{"$f":"'6.1'!BV17","v":0},{"$f":"'6.1'!BW17","v":0},{"$f":"'6.1'!BX17","v":0},{"$f":"'6.1'!BY17","v":0},{"$f":"'6.1'!BZ17","v":0},{"$f":"'6.1'!CA17","v":0},{"$f":"'6.1'!CB17","v":0},{"$f":"'6.1'!CC17","v":0},{"$f":"'6.1'!CD17","v":0},{"$f":"'6.1'!CE17","v":0},{"$f":"'6.1'!CF17","v":0},{"$f":"'6.1'!CG17","v":0},{"$f":"'6.1'!CH17","v":0},{"$f":"'6.1'!CI17","v":0},{"$f":"'6.1'!CJ17","v":0},{"$f":"'6.1'!CK17","v":0},{"$f":"'6.1'!CL17","v":0},{"$f":"'6.1'!CM17","v":0},{"$f":"'6.1'!CN17","v":0},{"$f":"'6.1'!CO17","v":0},{"$f":"'6.1'!CP17","v":0},{"$f":"'6.1'!CQ17","v":0},{"$f":"'6.1'!CR17","v":0},{"$f":"'6.1'!CS17","v":0},{"$f":"'6.1'!CT17","v":0},{"$f":"'6.1'!CU17","v":0},{"$f":"'6.1'!CV17","v":0},{"$f":"'6.1'!CW17","v":0},{"$f":"'6.1'!CX17","v":0},{"$f":"'6.1'!CY17","v":0},{"$f":"'6.1'!CZ17","v":0},{"$f":"'6.1'!DA17","v":0}]
[null,null,"Veiklos pajamų lėšų srautas (nominaliąja išraiška)",{"$f":"F57+NPV((1+FDN)*(1+$J$5)-1,G57:INDEX(G57:DA57,PAL))","v":0},{"$f":"SUM(F57:DA57)","v":0},{"$f":"F56*(1+$J$5)^F$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK56*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA56*(1+$J$5)^CA$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F58:DA58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už pajamas",{"$f":"F59+NPV((1+FDN)*(1+$J$5)-1,G59:INDEX(G59:DA59,PAL))","v":0},{"$f":"SUM(F59:DA59)","v":0},0,0,0,0,{"$f":"$D$199","v":0},{"$f":"J59 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D57+D59,1)","v":0},null,0,0,0,{"$f":"$D$197","v":0},{"$f":"I60 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z60 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU60 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos nuostoliai (Realiąją išraiška)*",{"$f":"F62+NPV(FDN,G62:INDEX(G62:DA62,PAL))","v":0},{"$f":"SUM(F62:DA62)","v":0},{"$f":"F63/(1+$J$5)^F42","v":0},{"$f":"G63/(1+$J$5)^G42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK63/(1+$J$5)^AK42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA63/(1+$J$5)^CA42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos nuostoliai (Nominaliąją išraiška)*",{"$f":"F63+NPV((1+FDN)*(1+$J$5)-1,G63:INDEX(G63:DA63,PAL))","v":0},{"$f":"SUM(F63:DA63)","v":0},{"$f":"IF(AND(F53<>0,F51-F57>0),F51-F57,0)","v":0},{"$f":"IF(AND(G53<>0,G51-G57>0),G51-G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AK53<>0,AK51-AK57>0),AK51-AK57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA53<>0,CA51-CA57>0),CA51-CA57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Likutinės vertės lėšų srautas (realiąja išraiška)",{"$f":"F65+NPV(FDN,G65:INDEX(G65:DA65,PAL))","v":0},{"$f":"SUM(F65:DA65)","v":0},{"$f":"'6.1'!F16","v":0},{"$f":"'6.1'!G16","v":0},{"$f":"'6.1'!H16","v":0},{"$f":"'6.1'!I16","v":0},{"$f":"'6.1'!J16","v":0},{"$f":"'6.1'!K16","v":0},{"$f":"'6.1'!L16","v":0},{"$f":"'6.1'!M16","v":0},{"$f":"'6.1'!N16","v":0},{"$f":"'6.1'!O16","v":0},{"$f":"'6.1'!P16","v":0},{"$f":"'6.1'!Q16","v":0},{"$f":"'6.1'!R16","v":0},{"$f":"'6.1'!S16","v":0},{"$f":"'6.1'!T16","v":0},{"$f":"'6.1'!U16","v":0},{"$f":"'6.1'!V16","v":0},{"$f":"'6.1'!W16","v":0},{"$f":"'6.1'!X16","v":0},{"$f":"'6.1'!Y16","v":0},{"$f":"'6.1'!Z16","v":0},{"$f":"'6.1'!AA16","v":0},{"$f":"'6.1'!AB16","v":0},{"$f":"'6.1'!AC16","v":0},{"$f":"'6.1'!AD16","v":0},{"$f":"'6.1'!AE16","v":0},{"$f":"'6.1'!AF16","v":0},{"$f":"'6.1'!AG16","v":0},{"$f":"'6.1'!AH16","v":0},{"$f":"'6.1'!AI16","v":0},{"$f":"'6.1'!AJ16","v":0},{"$f":"'6.1'!AK16","v":0},{"$f":"'6.1'!AL16","v":0},{"$f":"'6.1'!AM16","v":0},{"$f":"'6.1'!AN16","v":0},{"$f":"'6.1'!AO16","v":0},{"$f":"'6.1'!AP16","v":0},{"$f":"'6.1'!AQ16","v":0},{"$f":"'6.1'!AR16","v":0},{"$f":"'6.1'!AS16","v":0},{"$f":"'6.1'!AT16","v":0},{"$f":"'6.1'!AU16","v":0},{"$f":"'6.1'!AV16","v":0},{"$f":"'6.1'!AW16","v":0},{"$f":"'6.1'!AX16","v":0},{"$f":"'6.1'!AY16","v":0},{"$f":"'6.1'!AZ16","v":0},{"$f":"'6.1'!BA16","v":0},{"$f":"'6.1'!BB16","v":0},{"$f":"'6.1'!BC16","v":0},{"$f":"'6.1'!BD16","v":0},{"$f":"'6.1'!BE16","v":0},{"$f":"'6.1'!BF16","v":0},{"$f":"'6.1'!BG16","v":0},{"$f":"'6.1'!BH16","v":0},{"$f":"'6.1'!BI16","v":0},{"$f":"'6.1'!BJ16","v":0},{"$f":"'6.1'!BK16","v":0},{"$f":"'6.1'!BL16","v":0},{"$f":"'6.1'!BM16","v":0},{"$f":"'6.1'!BN16","v":0},{"$f":"'6.1'!BO16","v":0},{"$f":"'6.1'!BP16","v":0},{"$f":"'6.1'!BQ16","v":0},{"$f":"'6.1'!BR16","v":0},{"$f":"'6.1'!BS16","v":0},{"$f":"'6.1'!BT16","v":0},{"$f":"'6.1'!BU16","v":0},{"$f":"'6.1'!BV16","v":0},{"$f":"'6.1'!BW16","v":0},{"$f":"'6.1'!BX16","v":0},{"$f":"'6.1'!BY16","v":0},{"$f":"'6.1'!BZ16","v":0},{"$f":"'6.1'!CA16","v":0},{"$f":"'6.1'!CB16","v":0},{"$f":"'6.1'!CC16","v":0},{"$f":"'6.1'!CD16","v":0},{"$f":"'6.1'!CE16","v":0},{"$f":"'6.1'!CF16","v":0},{"$f":"'6.1'!CG16","v":0},{"$f":"'6.1'!CH16","v":0},{"$f":"'6.1'!CI16","v":0},{"$f":"'6.1'!CJ16","v":0},{"$f":"'6.1'!CK16","v":0},{"$f":"'6.1'!CL16","v":0},{"$f":"'6.1'!CM16","v":0},{"$f":"'6.1'!CN16","v":0},{"$f":"'6.1'!CO16","v":0},{"$f":"'6.1'!CP16","v":0},{"$f":"'6.1'!CQ16","v":0},{"$f":"'6.1'!CR16","v":0},{"$f":"'6.1'!CS16","v":0},{"$f":"'6.1'!CT16","v":0},{"$f":"'6.1'!CU16","v":0},{"$f":"'6.1'!CV16","v":0},{"$f":"'6.1'!CW16","v":0},{"$f":"'6.1'!CX16","v":0},{"$f":"'6.1'!CY16","v":0},{"$f":"'6.1'!CZ16","v":0},{"$f":"'6.1'!DA16","v":0}]
[null,null,"Likutinės vertės lėšų srautas (nominaliąja išraiška)",{"$f":"F66+NPV((1+FDN)*(1+$J$5)-1,G66:INDEX(G66:DA66,PAL))","v":0},{"$f":"SUM(F66:DA66)","v":0},{"$f":"F65*(1+$J$5)^F$30","v":0},{"$f":"G65*(1+$J$5)^G$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK65*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA65*(1+$J$5)^CA$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F67:DA67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už likutinę vertę",{"$f":"F68+NPV((1+FDN)*(1+$J$5)-1,G68:INDEX(G68:DA68,PAL))","v":0},{"$f":"SUM(F68:DA68)","v":0},0,0,0,0,{"$f":"$D$200","v":0},{"$f":"J68 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D66+D68,1)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Suminis VPSP mokėjimas realiąja išraika (Veiksmingumo atveju - 70 proc. pasitikėjimo lygmuo)",{"$f":"F71+NPV(FDN,G71:INDEX(G71:DA71,PAL))","v":0},{"$f":"SUM(F71:DA71)","v":0},{"$f":"F72/((1+$J$5)^F$42)","v":0},{"$f":"G72/((1+$J$5)^G$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR72/((1+$J$5)^BR$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis VPSP mokėjimas nominaliąja išraika (Veiksmingumo atveju - 70 proc. pasitikėjimo lygmuo)",{"$f":"F72+NPV((1+FDN)*(1+$J$5)-1,G72:INDEX(G72:DA72,PAL))","v":0},{"$f":"SUM(F72:DA72)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",F218,F47+F53+F59+(F68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",G218,G47+G53+G59+(G68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",H218,H47+H53+H59+(H68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",I218,I47+I53+I59+(I68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",J218,J47+J53+J59+(J68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",K218,K47+K53+K59+(K68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",L218,L47+L53+L59+(L68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",M218,M47+M53+M59+(M68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",N218,N47+N53+N59+(N68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",O218,O47+O53+O59+(O68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",P218,P47+P53+P59+(P68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Q218,Q47+Q53+Q59+(Q68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",R218,R47+R53+R59+(R68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",S218,S47+S53+S59+(S68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",T218,T47+T53+T59+(T68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",U218,U47+U53+U59+(U68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",V218,V47+V53+V59+(V68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",W218,W47+W53+W59+(W68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",X218,X47+X53+X59+(X68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Y218,Y47+Y53+Y59+(Y68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Z218,Z47+Z53+Z59+(Z68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AA218,AA47+AA53+AA59+(AA68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AB218,AB47+AB53+AB59+(AB68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AC218,AC47+AC53+AC59+(AC68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AD218,AD47+AD53+AD59+(AD68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AE218,AE47+AE53+AE59+(AE68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AF218,AF47+AF53+AF59+(AF68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AG218,AG47+AG53+AG59+(AG68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AH218,AH47+AH53+AH59+(AH68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AI218,AI47+AI53+AI59+(AI68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AJ218,AJ47+AJ53+AJ59+(AJ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AK218,AK47+AK53+AK59+(AK68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AL218,AL47+AL53+AL59+(AL68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AM218,AM47+AM53+AM59+(AM68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AN218,AN47+AN53+AN59+(AN68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AO218,AO47+AO53+AO59+(AO68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AP218,AP47+AP53+AP59+(AP68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AQ218,AQ47+AQ53+AQ59+(AQ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AR218,AR47+AR53+AR59+(AR68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AS218,AS47+AS53+AS59+(AS68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AT218,AT47+AT53+AT59+(AT68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AU218,AU47+AU53+AU59+(AU68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AV218,AV47+AV53+AV59+(AV68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AW218,AW47+AW53+AW59+(AW68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AX218,AX47+AX53+AX59+(AX68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AY218,AY47+AY53+AY59+(AY68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AZ218,AZ47+AZ53+AZ59+(AZ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BA218,BA47+BA53+BA59+(BA68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BB218,BB47+BB53+BB59+(BB68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BC218,BC47+BC53+BC59+(BC68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BD218,BD47+BD53+BD59+(BD68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BE218,BE47+BE53+BE59+(BE68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BF218,BF47+BF53+BF59+(BF68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BG218,BG47+BG53+BG59+(BG68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BH218,BH47+BH53+BH59+(BH68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BI218,BI47+BI53+BI59+(BI68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BJ218,BJ47+BJ53+BJ59+(BJ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BK218,BK47+BK53+BK59+(BK68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BL218,BL47+BL53+BL59+(BL68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BM218,BM47+BM53+BM59+(BM68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BN218,BN47+BN53+BN59+(BN68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BO218,BO47+BO53+BO59+(BO68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BP218,BP47+BP53+BP59+(BP68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BQ218,BQ47+BQ53+BQ59+(BQ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BR218,BR47+BR53+BR59+(BR68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BS218,BS47+BS53+BS59+(BS68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BT218,BT47+BT53+BT59+(BT68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BU218,BU47+BU53+BU59+(BU68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BV218,BV47+BV53+BV59+(BV68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BW218,BW47+BW53+BW59+(BW68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BX218,BX47+BX53+BX59+(BX68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BY218,BY47+BY53+BY59+(BY68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BZ218,BZ47+BZ53+BZ59+(BZ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CA218,CA47+CA53+CA59+(CA68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CB218,CB47+CB53+CB59+(CB68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CC218,CC47+CC53+CC59+(CC68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CD218,CD47+CD53+CD59+(CD68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CE218,CE47+CE53+CE59+(CE68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CF218,CF47+CF53+CF59+(CF68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CG218,CG47+CG53+CG59+(CG68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CH218,CH47+CH53+CH59+(CH68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CI218,CI47+CI53+CI59+(CI68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CJ218,CJ47+CJ53+CJ59+(CJ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CK218,CK47+CK53+CK59+(CK68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CL218,CL47+CL53+CL59+(CL68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CM218,CM47+CM53+CM59+(CM68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CN218,CN47+CN53+CN59+(CN68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CO218,CO47+CO53+CO59+(CO68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CP218,CP47+CP53+CP59+(CP68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CQ218,CQ47+CQ53+CQ59+(CQ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CR218,CR47+CR53+CR59+(CR68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CS218,CS47+CS53+CS59+(CS68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CT218,CT47+CT53+CT59+(CT68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CU218,CU47+CU53+CU59+(CU68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CV218,CV47+CV53+CV59+(CV68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CW218,CW47+CW53+CW59+(CW68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CX218,CX47+CX53+CX59+(CX68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CY218,CY47+CY53+CY59+(CY68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CZ218,CZ47+CZ53+CZ59+(CZ68*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",DA218,DA47+DA53+DA59+(DA68*$D$7))","v":0}]
[]
[null,null,"Veiksmingumo atveju šios rizikų vertės į skaičiavimus netraukiamos"]
[null,null,"Rodiklio \"Viešojo subjekto turtiniai įsipareigojimai\" apskaičiavimui naudojamas srautas ","Iš viso",null,{"$f":"F42","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK42","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,{"$f":"CD42","v":76},77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,"GDV","suma","<=2025",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK43","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,{"$f":"CD43","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Suminis įsipareigojimas už patiriamas rizikas (Realiąja išraiška)",{"$f":"SUM(D78:D85)","v":0},{"$f":"SUM(E78:E85)","v":0},{"$f":"SUM(F78:F85)","v":0},{"$f":"SUM(G78:G85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS78:BS85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1. Projektavimo rizika",{"$f":"F78+NPV(FDN,G78:INDEX(G78:DA78,PAL))","v":0},{"$f":"SUM(F78:DA78)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!H166:H167),SUM('6.2'!H12:H13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!I166:I167),SUM('6.2'!I12:I13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!J166:J167),SUM('6.2'!J12:J13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!K166:K167),SUM('6.2'!K12:K13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!L166:L167),SUM('6.2'!L12:L13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!M166:M167),SUM('6.2'!M12:M13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!N166:N167),SUM('6.2'!N12:N13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!O166:O167),SUM('6.2'!O12:O13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!P166:P167),SUM('6.2'!P12:P13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Q166:Q167),SUM('6.2'!Q12:Q13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!R166:R167),SUM('6.2'!R12:R13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!S166:S167),SUM('6.2'!S12:S13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!T166:T167),SUM('6.2'!T12:T13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!U166:U167),SUM('6.2'!U12:U13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!V166:V167),SUM('6.2'!V12:V13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!W166:W167),SUM('6.2'!W12:W13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!X166:X167),SUM('6.2'!X12:X13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Y166:Y167),SUM('6.2'!Y12:Y13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Z166:Z167),SUM('6.2'!Z12:Z13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AA166:AA167),SUM('6.2'!AA12:AA13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AB166:AB167),SUM('6.2'!AB12:AB13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AC166:AC167),SUM('6.2'!AC12:AC13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AD166:AD167),SUM('6.2'!AD12:AD13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AE166:AE167),SUM('6.2'!AE12:AE13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AF166:AF167),SUM('6.2'!AF12:AF13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AG166:AG167),SUM('6.2'!AG12:AG13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AH166:AH167),SUM('6.2'!AH12:AH13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AI166:AI167),SUM('6.2'!AI12:AI13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AJ166:AJ167),SUM('6.2'!AJ12:AJ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AK166:AK167),SUM('6.2'!AK12:AK13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AL166:AL167),SUM('6.2'!AL12:AL13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AM166:AM167),SUM('6.2'!AM12:AM13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AN166:AN167),SUM('6.2'!AN12:AN13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AO166:AO167),SUM('6.2'!AO12:AO13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AP166:AP167),SUM('6.2'!AP12:AP13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AQ166:AQ167),SUM('6.2'!AQ12:AQ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AR166:AR167),SUM('6.2'!AR12:AR13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AS166:AS167),SUM('6.2'!AS12:AS13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AT166:AT167),SUM('6.2'!AT12:AT13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AU166:AU167),SUM('6.2'!AU12:AU13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AV166:AV167),SUM('6.2'!AV12:AV13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AW166:AW167),SUM('6.2'!AW12:AW13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AX166:AX167),SUM('6.2'!AX12:AX13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AY166:AY167),SUM('6.2'!AY12:AY13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AZ166:AZ167),SUM('6.2'!AZ12:AZ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BA166:BA167),SUM('6.2'!BA12:BA13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BB166:BB167),SUM('6.2'!BB12:BB13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BC166:BC167),SUM('6.2'!BC12:BC13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BD166:BD167),SUM('6.2'!BD12:BD13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BE166:BE167),SUM('6.2'!BE12:BE13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BF166:BF167),SUM('6.2'!BF12:BF13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BG166:BG167),SUM('6.2'!BG12:BG13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BH166:BH167),SUM('6.2'!BH12:BH13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BI166:BI167),SUM('6.2'!BI12:BI13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BJ166:BJ167),SUM('6.2'!BJ12:BJ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BK166:BK167),SUM('6.2'!BK12:BK13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BL166:BL167),SUM('6.2'!BL12:BL13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BM166:BM167),SUM('6.2'!BM12:BM13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BN166:BN167),SUM('6.2'!BN12:BN13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BO166:BO167),SUM('6.2'!BO12:BO13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BP166:BP167),SUM('6.2'!BP12:BP13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BQ166:BQ167),SUM('6.2'!BQ12:BQ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BR166:BR167),SUM('6.2'!BR12:BR13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BS166:BS167),SUM('6.2'!BS12:BS13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BT166:BT167),SUM('6.2'!BT12:BT13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BU166:BU167),SUM('6.2'!BU12:BU13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BV166:BV167),SUM('6.2'!BV12:BV13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BW166:BW167),SUM('6.2'!BW12:BW13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BX166:BX167),SUM('6.2'!BX12:BX13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BY166:BY167),SUM('6.2'!BY12:BY13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BZ166:BZ167),SUM('6.2'!BZ12:BZ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CA166:CA167),SUM('6.2'!CA12:CA13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CB166:CB167),SUM('6.2'!CB12:CB13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CC166:CC167),SUM('6.2'!CC12:CC13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CD166:CD167),SUM('6.2'!CD12:CD13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CE166:CE167),SUM('6.2'!CE12:CE13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CF166:CF167),SUM('6.2'!CF12:CF13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CG166:CG167),SUM('6.2'!CG12:CG13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CH166:CH167),SUM('6.2'!CH12:CH13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CI166:CI167),SUM('6.2'!CI12:CI13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CJ166:CJ167),SUM('6.2'!CJ12:CJ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CK166:CK167),SUM('6.2'!CK12:CK13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CL166:CL167),SUM('6.2'!CL12:CL13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CM166:CM167),SUM('6.2'!CM12:CM13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CN166:CN167),SUM('6.2'!CN12:CN13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CO166:CO167),SUM('6.2'!CO12:CO13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CP166:CP167),SUM('6.2'!CP12:CP13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CQ166:CQ167),SUM('6.2'!CQ12:CQ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CR166:CR167),SUM('6.2'!CR12:CR13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CS166:CS167),SUM('6.2'!CS12:CS13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CT166:CT167),SUM('6.2'!CT12:CT13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CU166:CU167),SUM('6.2'!CU12:CU13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CV166:CV167),SUM('6.2'!CV12:CV13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CW166:CW167),SUM('6.2'!CW12:CW13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CX166:CX167),SUM('6.2'!CX12:CX13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CY166:CY167),SUM('6.2'!CY12:CY13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CZ166:CZ167),SUM('6.2'!CZ12:CZ13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DA166:DA167),SUM('6.2'!DA12:DA13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DB166:DB167),SUM('6.2'!DB12:DB13))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DC166:DC167),SUM('6.2'!DC12:DC13))","v":0}]
[null,null,"2. Rangos darbų rizika",{"$f":"F79+NPV(FDN,G79:INDEX(G79:DA79,PAL))","v":0},0,{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!H162:H164),SUM('6.2'!H8:H10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!I162:I164),SUM('6.2'!I8:I10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!J162:J164),SUM('6.2'!J8:J10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!K162:K164),SUM('6.2'!K8:K10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!L162:L164),SUM('6.2'!L8:L10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!M162:M164),SUM('6.2'!M8:M10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!N162:N164),SUM('6.2'!N8:N10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!O162:O164),SUM('6.2'!O8:O10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!P162:P164),SUM('6.2'!P8:P10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!Q162:Q164),SUM('6.2'!Q8:Q10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!R162:R164),SUM('6.2'!R8:R10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!S162:S164),SUM('6.2'!S8:S10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!T162:T164),SUM('6.2'!T8:T10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!U162:U164),SUM('6.2'!U8:U10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!V162:V164),SUM('6.2'!V8:V10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!W162:W164),SUM('6.2'!W8:W10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!X162:X164),SUM('6.2'!X8:X10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!Y162:Y164),SUM('6.2'!Y8:Y10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!Z162:Z164),SUM('6.2'!Z8:Z10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AA162:AA164),SUM('6.2'!AA8:AA10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AB162:AB164),SUM('6.2'!AB8:AB10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AC162:AC164),SUM('6.2'!AC8:AC10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AD162:AD164),SUM('6.2'!AD8:AD10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AE162:AE164),SUM('6.2'!AE8:AE10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AF162:AF164),SUM('6.2'!AF8:AF10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AG162:AG164),SUM('6.2'!AG8:AG10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AH162:AH164),SUM('6.2'!AH8:AH10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AI162:AI164),SUM('6.2'!AI8:AI10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AJ162:AJ164),SUM('6.2'!AJ8:AJ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AK162:AK164),SUM('6.2'!AK8:AK10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AL162:AL164),SUM('6.2'!AL8:AL10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AM162:AM164),SUM('6.2'!AM8:AM10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AN162:AN164),SUM('6.2'!AN8:AN10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AO162:AO164),SUM('6.2'!AO8:AO10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AP162:AP164),SUM('6.2'!AP8:AP10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AQ162:AQ164),SUM('6.2'!AQ8:AQ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AR162:AR164),SUM('6.2'!AR8:AR10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AS162:AS164),SUM('6.2'!AS8:AS10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AT162:AT164),SUM('6.2'!AT8:AT10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AU162:AU164),SUM('6.2'!AU8:AU10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AV162:AV164),SUM('6.2'!AV8:AV10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AW162:AW164),SUM('6.2'!AW8:AW10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AX162:AX164),SUM('6.2'!AX8:AX10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AY162:AY164),SUM('6.2'!AY8:AY10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!AZ162:AZ164),SUM('6.2'!AZ8:AZ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BA162:BA164),SUM('6.2'!BA8:BA10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BB162:BB164),SUM('6.2'!BB8:BB10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BC162:BC164),SUM('6.2'!BC8:BC10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BD162:BD164),SUM('6.2'!BD8:BD10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BE162:BE164),SUM('6.2'!BE8:BE10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BF162:BF164),SUM('6.2'!BF8:BF10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BG162:BG164),SUM('6.2'!BG8:BG10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BH162:BH164),SUM('6.2'!BH8:BH10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BI162:BI164),SUM('6.2'!BI8:BI10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BJ162:BJ164),SUM('6.2'!BJ8:BJ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BK162:BK164),SUM('6.2'!BK8:BK10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BL162:BL164),SUM('6.2'!BL8:BL10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BM162:BM164),SUM('6.2'!BM8:BM10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BN162:BN164),SUM('6.2'!BN8:BN10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BO162:BO164),SUM('6.2'!BO8:BO10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BP162:BP164),SUM('6.2'!BP8:BP10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BQ162:BQ164),SUM('6.2'!BQ8:BQ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BR162:BR164),SUM('6.2'!BR8:BR10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BS162:BS164),SUM('6.2'!BS8:BS10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BT162:BT164),SUM('6.2'!BT8:BT10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BU162:BU164),SUM('6.2'!BU8:BU10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BV162:BV164),SUM('6.2'!BV8:BV10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BW162:BW164),SUM('6.2'!BW8:BW10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BX162:BX164),SUM('6.2'!BX8:BX10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BY162:BY164),SUM('6.2'!BY8:BY10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!BZ162:BZ164),SUM('6.2'!BZ8:BZ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CA162:CA164),SUM('6.2'!CA8:CA10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CB162:CB164),SUM('6.2'!CB8:CB10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CC162:CC164),SUM('6.2'!CC8:CC10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CD162:CD164),SUM('6.2'!CD8:CD10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CE162:CE164),SUM('6.2'!CE8:CE10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CF162:CF164),SUM('6.2'!CF8:CF10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CG162:CG164),SUM('6.2'!CG8:CG10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CH162:CH164),SUM('6.2'!CH8:CH10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CI162:CI164),SUM('6.2'!CI8:CI10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CJ162:CJ164),SUM('6.2'!CJ8:CJ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CK162:CK164),SUM('6.2'!CK8:CK10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CL162:CL164),SUM('6.2'!CL8:CL10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CM162:CM164),SUM('6.2'!CM8:CM10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CN162:CN164),SUM('6.2'!CN8:CN10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CO162:CO164),SUM('6.2'!CO8:CO10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CP162:CP164),SUM('6.2'!CP8:CP10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CQ162:CQ164),SUM('6.2'!CQ8:CQ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CR162:CR164),SUM('6.2'!CR8:CR10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CS162:CS164),SUM('6.2'!CS8:CS10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CT162:CT164),SUM('6.2'!CT8:CT10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CU162:CU164),SUM('6.2'!CU8:CU10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CV162:CV164),SUM('6.2'!CV8:CV10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CW162:CW164),SUM('6.2'!CW8:CW10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CX162:CX164),SUM('6.2'!CX8:CX10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CY162:CY164),SUM('6.2'!CY8:CY10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!CZ162:CZ164),SUM('6.2'!CZ8:CZ10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!DA162:DA164),SUM('6.2'!DA8:DA10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!DB162:DB164),SUM('6.2'!DB8:DB10))","v":0},{"$f":"IF(Data0!$F8=\"Veiksmingumas\",SUM('6.2'!DC162:DC164),SUM('6.2'!DC8:DC10))","v":0}]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"F80+NPV(FDN,G80:INDEX(G80:DA80,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!H165,'6.2'!H11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!I165,'6.2'!I11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!J165,'6.2'!J11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!K165,'6.2'!K11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!L165,'6.2'!L11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!M165,'6.2'!M11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!N165,'6.2'!N11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!O165,'6.2'!O11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!P165,'6.2'!P11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Q165,'6.2'!Q11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!R165,'6.2'!R11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!S165,'6.2'!S11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!T165,'6.2'!T11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!U165,'6.2'!U11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!V165,'6.2'!V11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!W165,'6.2'!W11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!X165,'6.2'!X11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Y165,'6.2'!Y11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Z165,'6.2'!Z11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AA165,'6.2'!AA11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AB165,'6.2'!AB11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AC165,'6.2'!AC11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AD165,'6.2'!AD11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AE165,'6.2'!AE11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AF165,'6.2'!AF11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AG165,'6.2'!AG11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AH165,'6.2'!AH11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AI165,'6.2'!AI11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AJ165,'6.2'!AJ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AK165,'6.2'!AK11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AL165,'6.2'!AL11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AM165,'6.2'!AM11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AN165,'6.2'!AN11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AO165,'6.2'!AO11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AP165,'6.2'!AP11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AQ165,'6.2'!AQ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AR165,'6.2'!AR11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AS165,'6.2'!AS11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AT165,'6.2'!AT11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AU165,'6.2'!AU11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AV165,'6.2'!AV11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AW165,'6.2'!AW11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AX165,'6.2'!AX11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AY165,'6.2'!AY11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AZ165,'6.2'!AZ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BA165,'6.2'!BA11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BB165,'6.2'!BB11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BC165,'6.2'!BC11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BD165,'6.2'!BD11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BE165,'6.2'!BE11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BF165,'6.2'!BF11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BG165,'6.2'!BG11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BH165,'6.2'!BH11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BI165,'6.2'!BI11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BJ165,'6.2'!BJ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BK165,'6.2'!BK11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BL165,'6.2'!BL11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BM165,'6.2'!BM11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BN165,'6.2'!BN11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BO165,'6.2'!BO11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BP165,'6.2'!BP11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BQ165,'6.2'!BQ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BR165,'6.2'!BR11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BS165,'6.2'!BS11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BT165,'6.2'!BT11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BU165,'6.2'!BU11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BV165,'6.2'!BV11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BW165,'6.2'!BW11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BX165,'6.2'!BX11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BY165,'6.2'!BY11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BZ165,'6.2'!BZ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CA165,'6.2'!CA11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CB165,'6.2'!CB11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CC165,'6.2'!CC11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CD165,'6.2'!CD11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CE165,'6.2'!CE11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CF165,'6.2'!CF11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CG165,'6.2'!CG11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CH165,'6.2'!CH11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CI165,'6.2'!CI11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CJ165,'6.2'!CJ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CK165,'6.2'!CK11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CL165,'6.2'!CL11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CM165,'6.2'!CM11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CN165,'6.2'!CN11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CO165,'6.2'!CO11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CP165,'6.2'!CP11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CQ165,'6.2'!CQ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CR165,'6.2'!CR11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CS165,'6.2'!CS11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CT165,'6.2'!CT11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CU165,'6.2'!CU11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CV165,'6.2'!CV11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CW165,'6.2'!CW11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CX165,'6.2'!CX11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CY165,'6.2'!CY11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CZ165,'6.2'!CZ11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DA165,'6.2'!DA11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DB165,'6.2'!DB11)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DC165,'6.2'!DC11)","v":0}]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"F81+NPV(FDN,G81:INDEX(G81:DA81,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!H168,'6.2'!H14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!I168,'6.2'!I14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!J168,'6.2'!J14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!K168,'6.2'!K14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!L168,'6.2'!L14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!M168,'6.2'!M14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!N168,'6.2'!N14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!O168,'6.2'!O14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!P168,'6.2'!P14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Q168,'6.2'!Q14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!R168,'6.2'!R14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!S168,'6.2'!S14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!T168,'6.2'!T14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!U168,'6.2'!U14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!V168,'6.2'!V14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!W168,'6.2'!W14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!X168,'6.2'!X14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Y168,'6.2'!Y14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Z168,'6.2'!Z14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AA168,'6.2'!AA14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AB168,'6.2'!AB14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AC168,'6.2'!AC14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AD168,'6.2'!AD14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AE168,'6.2'!AE14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AF168,'6.2'!AF14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AG168,'6.2'!AG14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AH168,'6.2'!AH14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AI168,'6.2'!AI14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AJ168,'6.2'!AJ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AK168,'6.2'!AK14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AL168,'6.2'!AL14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AM168,'6.2'!AM14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AN168,'6.2'!AN14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AO168,'6.2'!AO14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AP168,'6.2'!AP14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AQ168,'6.2'!AQ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AR168,'6.2'!AR14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AS168,'6.2'!AS14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AT168,'6.2'!AT14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AU168,'6.2'!AU14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AV168,'6.2'!AV14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AW168,'6.2'!AW14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AX168,'6.2'!AX14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AY168,'6.2'!AY14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AZ168,'6.2'!AZ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BA168,'6.2'!BA14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BB168,'6.2'!BB14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BC168,'6.2'!BC14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BD168,'6.2'!BD14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BE168,'6.2'!BE14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BF168,'6.2'!BF14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BG168,'6.2'!BG14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BH168,'6.2'!BH14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BI168,'6.2'!BI14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BJ168,'6.2'!BJ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BK168,'6.2'!BK14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BL168,'6.2'!BL14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BM168,'6.2'!BM14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BN168,'6.2'!BN14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BO168,'6.2'!BO14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BP168,'6.2'!BP14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BQ168,'6.2'!BQ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BR168,'6.2'!BR14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BS168,'6.2'!BS14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BT168,'6.2'!BT14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BU168,'6.2'!BU14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BV168,'6.2'!BV14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BW168,'6.2'!BW14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BX168,'6.2'!BX14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BY168,'6.2'!BY14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BZ168,'6.2'!BZ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CA168,'6.2'!CA14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CB168,'6.2'!CB14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CC168,'6.2'!CC14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CD168,'6.2'!CD14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CE168,'6.2'!CE14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CF168,'6.2'!CF14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CG168,'6.2'!CG14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CH168,'6.2'!CH14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CI168,'6.2'!CI14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CJ168,'6.2'!CJ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CK168,'6.2'!CK14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CL168,'6.2'!CL14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CM168,'6.2'!CM14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CN168,'6.2'!CN14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CO168,'6.2'!CO14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CP168,'6.2'!CP14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CQ168,'6.2'!CQ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CR168,'6.2'!CR14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CS168,'6.2'!CS14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CT168,'6.2'!CT14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CU168,'6.2'!CU14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CV168,'6.2'!CV14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CW168,'6.2'!CW14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CX168,'6.2'!CX14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CY168,'6.2'!CY14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CZ168,'6.2'!CZ14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DA168,'6.2'!DA14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DB168,'6.2'!DB14)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DC168,'6.2'!DC14)","v":0}]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"F82+NPV(FDN,G82:INDEX(G82:DA82,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!H183,'6.2'!H29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!I183,'6.2'!I29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!J183,'6.2'!J29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!K183,'6.2'!K29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!L183,'6.2'!L29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!M183,'6.2'!M29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!N183,'6.2'!N29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!O183,'6.2'!O29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!P183,'6.2'!P29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Q183,'6.2'!Q29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!R183,'6.2'!R29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!S183,'6.2'!S29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!T183,'6.2'!T29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!U183,'6.2'!U29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!V183,'6.2'!V29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!W183,'6.2'!W29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!X183,'6.2'!X29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Y183,'6.2'!Y29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!Z183,'6.2'!Z29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AA183,'6.2'!AA29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AB183,'6.2'!AB29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AC183,'6.2'!AC29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AD183,'6.2'!AD29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AE183,'6.2'!AE29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AF183,'6.2'!AF29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AG183,'6.2'!AG29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AH183,'6.2'!AH29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AI183,'6.2'!AI29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AJ183,'6.2'!AJ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AK183,'6.2'!AK29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AL183,'6.2'!AL29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AM183,'6.2'!AM29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AN183,'6.2'!AN29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AO183,'6.2'!AO29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AP183,'6.2'!AP29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AQ183,'6.2'!AQ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AR183,'6.2'!AR29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AS183,'6.2'!AS29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AT183,'6.2'!AT29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AU183,'6.2'!AU29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AV183,'6.2'!AV29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AW183,'6.2'!AW29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AX183,'6.2'!AX29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AY183,'6.2'!AY29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!AZ183,'6.2'!AZ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BA183,'6.2'!BA29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BB183,'6.2'!BB29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BC183,'6.2'!BC29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BD183,'6.2'!BD29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BE183,'6.2'!BE29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BF183,'6.2'!BF29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BG183,'6.2'!BG29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BH183,'6.2'!BH29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BI183,'6.2'!BI29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BJ183,'6.2'!BJ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BK183,'6.2'!BK29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BL183,'6.2'!BL29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BM183,'6.2'!BM29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BN183,'6.2'!BN29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BO183,'6.2'!BO29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BP183,'6.2'!BP29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BQ183,'6.2'!BQ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BR183,'6.2'!BR29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BS183,'6.2'!BS29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BT183,'6.2'!BT29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BU183,'6.2'!BU29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BV183,'6.2'!BV29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BW183,'6.2'!BW29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BX183,'6.2'!BX29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BY183,'6.2'!BY29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!BZ183,'6.2'!BZ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CA183,'6.2'!CA29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CB183,'6.2'!CB29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CC183,'6.2'!CC29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CD183,'6.2'!CD29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CE183,'6.2'!CE29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CF183,'6.2'!CF29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CG183,'6.2'!CG29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CH183,'6.2'!CH29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CI183,'6.2'!CI29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CJ183,'6.2'!CJ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CK183,'6.2'!CK29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CL183,'6.2'!CL29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CM183,'6.2'!CM29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CN183,'6.2'!CN29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CO183,'6.2'!CO29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CP183,'6.2'!CP29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CQ183,'6.2'!CQ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CR183,'6.2'!CR29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CS183,'6.2'!CS29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CT183,'6.2'!CT29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CU183,'6.2'!CU29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CV183,'6.2'!CV29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CW183,'6.2'!CW29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CX183,'6.2'!CX29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CY183,'6.2'!CY29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!CZ183,'6.2'!CZ29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DA183,'6.2'!DA29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DB183,'6.2'!DB29)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",'6.2'!DC183,'6.2'!DC29)","v":0}]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"F83+NPV(FDN,G83:INDEX(G83:DA83,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!H177:H182),SUM('6.2'!H23:H28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!I177:I182),SUM('6.2'!I23:I28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!J177:J182),SUM('6.2'!J23:J28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!K177:K182),SUM('6.2'!K23:K28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!L177:L182),SUM('6.2'!L23:L28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!M177:M182),SUM('6.2'!M23:M28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!N177:N182),SUM('6.2'!N23:N28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!O177:O182),SUM('6.2'!O23:O28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!P177:P182),SUM('6.2'!P23:P28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Q177:Q182),SUM('6.2'!Q23:Q28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!R177:R182),SUM('6.2'!R23:R28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!S177:S182),SUM('6.2'!S23:S28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!T177:T182),SUM('6.2'!T23:T28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!U177:U182),SUM('6.2'!U23:U28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!V177:V182),SUM('6.2'!V23:V28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!W177:W182),SUM('6.2'!W23:W28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!X177:X182),SUM('6.2'!X23:X28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Y177:Y182),SUM('6.2'!Y23:Y28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Z177:Z182),SUM('6.2'!Z23:Z28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AA177:AA182),SUM('6.2'!AA23:AA28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AB177:AB182),SUM('6.2'!AB23:AB28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AC177:AC182),SUM('6.2'!AC23:AC28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AD177:AD182),SUM('6.2'!AD23:AD28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AE177:AE182),SUM('6.2'!AE23:AE28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AF177:AF182),SUM('6.2'!AF23:AF28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AG177:AG182),SUM('6.2'!AG23:AG28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AH177:AH182),SUM('6.2'!AH23:AH28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AI177:AI182),SUM('6.2'!AI23:AI28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AJ177:AJ182),SUM('6.2'!AJ23:AJ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AK177:AK182),SUM('6.2'!AK23:AK28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AL177:AL182),SUM('6.2'!AL23:AL28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AM177:AM182),SUM('6.2'!AM23:AM28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AN177:AN182),SUM('6.2'!AN23:AN28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AO177:AO182),SUM('6.2'!AO23:AO28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AP177:AP182),SUM('6.2'!AP23:AP28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AQ177:AQ182),SUM('6.2'!AQ23:AQ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AR177:AR182),SUM('6.2'!AR23:AR28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AS177:AS182),SUM('6.2'!AS23:AS28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AT177:AT182),SUM('6.2'!AT23:AT28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AU177:AU182),SUM('6.2'!AU23:AU28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AV177:AV182),SUM('6.2'!AV23:AV28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AW177:AW182),SUM('6.2'!AW23:AW28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AX177:AX182),SUM('6.2'!AX23:AX28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AY177:AY182),SUM('6.2'!AY23:AY28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AZ177:AZ182),SUM('6.2'!AZ23:AZ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BA177:BA182),SUM('6.2'!BA23:BA28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BB177:BB182),SUM('6.2'!BB23:BB28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BC177:BC182),SUM('6.2'!BC23:BC28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BD177:BD182),SUM('6.2'!BD23:BD28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BE177:BE182),SUM('6.2'!BE23:BE28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BF177:BF182),SUM('6.2'!BF23:BF28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BG177:BG182),SUM('6.2'!BG23:BG28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BH177:BH182),SUM('6.2'!BH23:BH28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BI177:BI182),SUM('6.2'!BI23:BI28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BJ177:BJ182),SUM('6.2'!BJ23:BJ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BK177:BK182),SUM('6.2'!BK23:BK28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BL177:BL182),SUM('6.2'!BL23:BL28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BM177:BM182),SUM('6.2'!BM23:BM28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BN177:BN182),SUM('6.2'!BN23:BN28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BO177:BO182),SUM('6.2'!BO23:BO28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BP177:BP182),SUM('6.2'!BP23:BP28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BQ177:BQ182),SUM('6.2'!BQ23:BQ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BR177:BR182),SUM('6.2'!BR23:BR28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BS177:BS182),SUM('6.2'!BS23:BS28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BT177:BT182),SUM('6.2'!BT23:BT28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BU177:BU182),SUM('6.2'!BU23:BU28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BV177:BV182),SUM('6.2'!BV23:BV28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BW177:BW182),SUM('6.2'!BW23:BW28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BX177:BX182),SUM('6.2'!BX23:BX28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BY177:BY182),SUM('6.2'!BY23:BY28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BZ177:BZ182),SUM('6.2'!BZ23:BZ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CA177:CA182),SUM('6.2'!CA23:CA28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CB177:CB182),SUM('6.2'!CB23:CB28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CC177:CC182),SUM('6.2'!CC23:CC28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CD177:CD182),SUM('6.2'!CD23:CD28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CE177:CE182),SUM('6.2'!CE23:CE28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CF177:CF182),SUM('6.2'!CF23:CF28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CG177:CG182),SUM('6.2'!CG23:CG28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CH177:CH182),SUM('6.2'!CH23:CH28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CI177:CI182),SUM('6.2'!CI23:CI28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CJ177:CJ182),SUM('6.2'!CJ23:CJ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CK177:CK182),SUM('6.2'!CK23:CK28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CL177:CL182),SUM('6.2'!CL23:CL28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CM177:CM182),SUM('6.2'!CM23:CM28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CN177:CN182),SUM('6.2'!CN23:CN28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CO177:CO182),SUM('6.2'!CO23:CO28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CP177:CP182),SUM('6.2'!CP23:CP28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CQ177:CQ182),SUM('6.2'!CQ23:CQ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CR177:CR182),SUM('6.2'!CR23:CR28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CS177:CS182),SUM('6.2'!CS23:CS28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CT177:CT182),SUM('6.2'!CT23:CT28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CU177:CU182),SUM('6.2'!CU23:CU28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CV177:CV182),SUM('6.2'!CV23:CV28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CW177:CW182),SUM('6.2'!CW23:CW28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CX177:CX182),SUM('6.2'!CX23:CX28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CY177:CY182),SUM('6.2'!CY23:CY28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CZ177:CZ182),SUM('6.2'!CZ23:CZ28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DA177:DA182),SUM('6.2'!DA23:DA28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DB177:DB182),SUM('6.2'!DB23:DB28))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DC177:DC182),SUM('6.2'!DC23:DC28))","v":0}]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"F84+NPV(FDN,G84:INDEX(G84:DA84,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!H172:H174),SUM('6.2'!H18:H20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!I172:I174),SUM('6.2'!I18:I20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!J172:J174),SUM('6.2'!J18:J20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!K172:K174),SUM('6.2'!K18:K20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!L172:L174),SUM('6.2'!L18:L20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!M172:M174),SUM('6.2'!M18:M20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!N172:N174),SUM('6.2'!N18:N20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!O172:O174),SUM('6.2'!O18:O20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!P172:P174),SUM('6.2'!P18:P20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Q172:Q174),SUM('6.2'!Q18:Q20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!R172:R174),SUM('6.2'!R18:R20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!S172:S174),SUM('6.2'!S18:S20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!T172:T174),SUM('6.2'!T18:T20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!U172:U174),SUM('6.2'!U18:U20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!V172:V174),SUM('6.2'!V18:V20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!W172:W174),SUM('6.2'!W18:W20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!X172:X174),SUM('6.2'!X18:X20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Y172:Y174),SUM('6.2'!Y18:Y20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Z172:Z174),SUM('6.2'!Z18:Z20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AA172:AA174),SUM('6.2'!AA18:AA20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AB172:AB174),SUM('6.2'!AB18:AB20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AC172:AC174),SUM('6.2'!AC18:AC20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AD172:AD174),SUM('6.2'!AD18:AD20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AE172:AE174),SUM('6.2'!AE18:AE20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AF172:AF174),SUM('6.2'!AF18:AF20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AG172:AG174),SUM('6.2'!AG18:AG20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AH172:AH174),SUM('6.2'!AH18:AH20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AI172:AI174),SUM('6.2'!AI18:AI20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AJ172:AJ174),SUM('6.2'!AJ18:AJ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AK172:AK174),SUM('6.2'!AK18:AK20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AL172:AL174),SUM('6.2'!AL18:AL20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AM172:AM174),SUM('6.2'!AM18:AM20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AN172:AN174),SUM('6.2'!AN18:AN20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AO172:AO174),SUM('6.2'!AO18:AO20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AP172:AP174),SUM('6.2'!AP18:AP20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AQ172:AQ174),SUM('6.2'!AQ18:AQ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AR172:AR174),SUM('6.2'!AR18:AR20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AS172:AS174),SUM('6.2'!AS18:AS20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AT172:AT174),SUM('6.2'!AT18:AT20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AU172:AU174),SUM('6.2'!AU18:AU20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AV172:AV174),SUM('6.2'!AV18:AV20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AW172:AW174),SUM('6.2'!AW18:AW20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AX172:AX174),SUM('6.2'!AX18:AX20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AY172:AY174),SUM('6.2'!AY18:AY20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AZ172:AZ174),SUM('6.2'!AZ18:AZ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BA172:BA174),SUM('6.2'!BA18:BA20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BB172:BB174),SUM('6.2'!BB18:BB20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BC172:BC174),SUM('6.2'!BC18:BC20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BD172:BD174),SUM('6.2'!BD18:BD20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BE172:BE174),SUM('6.2'!BE18:BE20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BF172:BF174),SUM('6.2'!BF18:BF20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BG172:BG174),SUM('6.2'!BG18:BG20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BH172:BH174),SUM('6.2'!BH18:BH20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BI172:BI174),SUM('6.2'!BI18:BI20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BJ172:BJ174),SUM('6.2'!BJ18:BJ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BK172:BK174),SUM('6.2'!BK18:BK20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BL172:BL174),SUM('6.2'!BL18:BL20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BM172:BM174),SUM('6.2'!BM18:BM20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BN172:BN174),SUM('6.2'!BN18:BN20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BO172:BO174),SUM('6.2'!BO18:BO20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BP172:BP174),SUM('6.2'!BP18:BP20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BQ172:BQ174),SUM('6.2'!BQ18:BQ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BR172:BR174),SUM('6.2'!BR18:BR20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BS172:BS174),SUM('6.2'!BS18:BS20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BT172:BT174),SUM('6.2'!BT18:BT20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BU172:BU174),SUM('6.2'!BU18:BU20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BV172:BV174),SUM('6.2'!BV18:BV20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BW172:BW174),SUM('6.2'!BW18:BW20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BX172:BX174),SUM('6.2'!BX18:BX20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BY172:BY174),SUM('6.2'!BY18:BY20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BZ172:BZ174),SUM('6.2'!BZ18:BZ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CA172:CA174),SUM('6.2'!CA18:CA20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CB172:CB174),SUM('6.2'!CB18:CB20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CC172:CC174),SUM('6.2'!CC18:CC20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CD172:CD174),SUM('6.2'!CD18:CD20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CE172:CE174),SUM('6.2'!CE18:CE20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CF172:CF174),SUM('6.2'!CF18:CF20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CG172:CG174),SUM('6.2'!CG18:CG20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CH172:CH174),SUM('6.2'!CH18:CH20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CI172:CI174),SUM('6.2'!CI18:CI20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CJ172:CJ174),SUM('6.2'!CJ18:CJ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CK172:CK174),SUM('6.2'!CK18:CK20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CL172:CL174),SUM('6.2'!CL18:CL20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CM172:CM174),SUM('6.2'!CM18:CM20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CN172:CN174),SUM('6.2'!CN18:CN20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CO172:CO174),SUM('6.2'!CO18:CO20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CP172:CP174),SUM('6.2'!CP18:CP20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CQ172:CQ174),SUM('6.2'!CQ18:CQ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CR172:CR174),SUM('6.2'!CR18:CR20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CS172:CS174),SUM('6.2'!CS18:CS20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CT172:CT174),SUM('6.2'!CT18:CT20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CU172:CU174),SUM('6.2'!CU18:CU20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CV172:CV174),SUM('6.2'!CV18:CV20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CW172:CW174),SUM('6.2'!CW18:CW20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CX172:CX174),SUM('6.2'!CX18:CX20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CY172:CY174),SUM('6.2'!CY18:CY20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CZ172:CZ174),SUM('6.2'!CZ18:CZ20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DA172:DA174),SUM('6.2'!DA18:DA20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DB172:DB174),SUM('6.2'!DB18:DB20))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DC172:DC174),SUM('6.2'!DC18:DC20))","v":0}]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"F85+NPV(FDN,G85:INDEX(G85:DA85,PAL))","v":0},0,{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!H169,'6.2'!H170),SUM('6.2'!H15,'6.2'!H16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!I169,'6.2'!I170),SUM('6.2'!I15,'6.2'!I16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!J169,'6.2'!J170),SUM('6.2'!J15,'6.2'!J16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!K169,'6.2'!K170),SUM('6.2'!K15,'6.2'!K16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!L169,'6.2'!L170),SUM('6.2'!L15,'6.2'!L16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!M169,'6.2'!M170),SUM('6.2'!M15,'6.2'!M16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!N169,'6.2'!N170),SUM('6.2'!N15,'6.2'!N16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!O169,'6.2'!O170),SUM('6.2'!O15,'6.2'!O16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!P169,'6.2'!P170),SUM('6.2'!P15,'6.2'!P16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Q169,'6.2'!Q170),SUM('6.2'!Q15,'6.2'!Q16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!R169,'6.2'!R170),SUM('6.2'!R15,'6.2'!R16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!S169,'6.2'!S170),SUM('6.2'!S15,'6.2'!S16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!T169,'6.2'!T170),SUM('6.2'!T15,'6.2'!T16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!U169,'6.2'!U170),SUM('6.2'!U15,'6.2'!U16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!V169,'6.2'!V170),SUM('6.2'!V15,'6.2'!V16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!W169,'6.2'!W170),SUM('6.2'!W15,'6.2'!W16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!X169,'6.2'!X170),SUM('6.2'!X15,'6.2'!X16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Y169,'6.2'!Y170),SUM('6.2'!Y15,'6.2'!Y16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!Z169,'6.2'!Z170),SUM('6.2'!Z15,'6.2'!Z16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AA169,'6.2'!AA170),SUM('6.2'!AA15,'6.2'!AA16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AB169,'6.2'!AB170),SUM('6.2'!AB15,'6.2'!AB16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AC169,'6.2'!AC170),SUM('6.2'!AC15,'6.2'!AC16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AD169,'6.2'!AD170),SUM('6.2'!AD15,'6.2'!AD16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AE169,'6.2'!AE170),SUM('6.2'!AE15,'6.2'!AE16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AF169,'6.2'!AF170),SUM('6.2'!AF15,'6.2'!AF16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AG169,'6.2'!AG170),SUM('6.2'!AG15,'6.2'!AG16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AH169,'6.2'!AH170),SUM('6.2'!AH15,'6.2'!AH16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AI169,'6.2'!AI170),SUM('6.2'!AI15,'6.2'!AI16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AJ169,'6.2'!AJ170),SUM('6.2'!AJ15,'6.2'!AJ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AK169,'6.2'!AK170),SUM('6.2'!AK15,'6.2'!AK16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AL169,'6.2'!AL170),SUM('6.2'!AL15,'6.2'!AL16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AM169,'6.2'!AM170),SUM('6.2'!AM15,'6.2'!AM16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AN169,'6.2'!AN170),SUM('6.2'!AN15,'6.2'!AN16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AO169,'6.2'!AO170),SUM('6.2'!AO15,'6.2'!AO16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AP169,'6.2'!AP170),SUM('6.2'!AP15,'6.2'!AP16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AQ169,'6.2'!AQ170),SUM('6.2'!AQ15,'6.2'!AQ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AR169,'6.2'!AR170),SUM('6.2'!AR15,'6.2'!AR16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AS169,'6.2'!AS170),SUM('6.2'!AS15,'6.2'!AS16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AT169,'6.2'!AT170),SUM('6.2'!AT15,'6.2'!AT16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AU169,'6.2'!AU170),SUM('6.2'!AU15,'6.2'!AU16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AV169,'6.2'!AV170),SUM('6.2'!AV15,'6.2'!AV16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AW169,'6.2'!AW170),SUM('6.2'!AW15,'6.2'!AW16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AX169,'6.2'!AX170),SUM('6.2'!AX15,'6.2'!AX16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AY169,'6.2'!AY170),SUM('6.2'!AY15,'6.2'!AY16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!AZ169,'6.2'!AZ170),SUM('6.2'!AZ15,'6.2'!AZ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BA169,'6.2'!BA170),SUM('6.2'!BA15,'6.2'!BA16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BB169,'6.2'!BB170),SUM('6.2'!BB15,'6.2'!BB16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BC169,'6.2'!BC170),SUM('6.2'!BC15,'6.2'!BC16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BD169,'6.2'!BD170),SUM('6.2'!BD15,'6.2'!BD16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BE169,'6.2'!BE170),SUM('6.2'!BE15,'6.2'!BE16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BF169,'6.2'!BF170),SUM('6.2'!BF15,'6.2'!BF16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BG169,'6.2'!BG170),SUM('6.2'!BG15,'6.2'!BG16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BH169,'6.2'!BH170),SUM('6.2'!BH15,'6.2'!BH16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BI169,'6.2'!BI170),SUM('6.2'!BI15,'6.2'!BI16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BJ169,'6.2'!BJ170),SUM('6.2'!BJ15,'6.2'!BJ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BK169,'6.2'!BK170),SUM('6.2'!BK15,'6.2'!BK16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BL169,'6.2'!BL170),SUM('6.2'!BL15,'6.2'!BL16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BM169,'6.2'!BM170),SUM('6.2'!BM15,'6.2'!BM16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BN169,'6.2'!BN170),SUM('6.2'!BN15,'6.2'!BN16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BO169,'6.2'!BO170),SUM('6.2'!BO15,'6.2'!BO16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BP169,'6.2'!BP170),SUM('6.2'!BP15,'6.2'!BP16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BQ169,'6.2'!BQ170),SUM('6.2'!BQ15,'6.2'!BQ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BR169,'6.2'!BR170),SUM('6.2'!BR15,'6.2'!BR16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BS169,'6.2'!BS170),SUM('6.2'!BS15,'6.2'!BS16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BT169,'6.2'!BT170),SUM('6.2'!BT15,'6.2'!BT16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BU169,'6.2'!BU170),SUM('6.2'!BU15,'6.2'!BU16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BV169,'6.2'!BV170),SUM('6.2'!BV15,'6.2'!BV16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BW169,'6.2'!BW170),SUM('6.2'!BW15,'6.2'!BW16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BX169,'6.2'!BX170),SUM('6.2'!BX15,'6.2'!BX16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BY169,'6.2'!BY170),SUM('6.2'!BY15,'6.2'!BY16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!BZ169,'6.2'!BZ170),SUM('6.2'!BZ15,'6.2'!BZ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CA169,'6.2'!CA170),SUM('6.2'!CA15,'6.2'!CA16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CB169,'6.2'!CB170),SUM('6.2'!CB15,'6.2'!CB16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CC169,'6.2'!CC170),SUM('6.2'!CC15,'6.2'!CC16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CD169,'6.2'!CD170),SUM('6.2'!CD15,'6.2'!CD16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CE169,'6.2'!CE170),SUM('6.2'!CE15,'6.2'!CE16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CF169,'6.2'!CF170),SUM('6.2'!CF15,'6.2'!CF16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CG169,'6.2'!CG170),SUM('6.2'!CG15,'6.2'!CG16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CH169,'6.2'!CH170),SUM('6.2'!CH15,'6.2'!CH16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CI169,'6.2'!CI170),SUM('6.2'!CI15,'6.2'!CI16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CJ169,'6.2'!CJ170),SUM('6.2'!CJ15,'6.2'!CJ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CK169,'6.2'!CK170),SUM('6.2'!CK15,'6.2'!CK16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CL169,'6.2'!CL170),SUM('6.2'!CL15,'6.2'!CL16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CM169,'6.2'!CM170),SUM('6.2'!CM15,'6.2'!CM16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CN169,'6.2'!CN170),SUM('6.2'!CN15,'6.2'!CN16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CO169,'6.2'!CO170),SUM('6.2'!CO15,'6.2'!CO16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CP169,'6.2'!CP170),SUM('6.2'!CP15,'6.2'!CP16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CQ169,'6.2'!CQ170),SUM('6.2'!CQ15,'6.2'!CQ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CR169,'6.2'!CR170),SUM('6.2'!CR15,'6.2'!CR16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CS169,'6.2'!CS170),SUM('6.2'!CS15,'6.2'!CS16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CT169,'6.2'!CT170),SUM('6.2'!CT15,'6.2'!CT16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CU169,'6.2'!CU170),SUM('6.2'!CU15,'6.2'!CU16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CV169,'6.2'!CV170),SUM('6.2'!CV15,'6.2'!CV16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CW169,'6.2'!CW170),SUM('6.2'!CW15,'6.2'!CW16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CX169,'6.2'!CX170),SUM('6.2'!CX15,'6.2'!CX16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CY169,'6.2'!CY170),SUM('6.2'!CY15,'6.2'!CY16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!CZ169,'6.2'!CZ170),SUM('6.2'!CZ15,'6.2'!CZ16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DA169,'6.2'!DA170),SUM('6.2'!DA15,'6.2'!DA16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DB169,'6.2'!DB170),SUM('6.2'!DB15,'6.2'!DB16))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",SUM('6.2'!DC169,'6.2'!DC170),SUM('6.2'!DC15,'6.2'!DC16))","v":0}]
[]
[null,null,"Suminis įsipareigojimas už patiriamas rizikas (Nominaliąja išraiška)",{"$f":"SUM(D88:D95)","v":0},{"$f":"SUM(F87:DA87)","v":0},{"$f":"SUM(F88:F95)","v":0},{"$f":"SUM(G88:G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK88:AK95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD88:CD95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1. Projektavimo rizika",{"$f":"F88+NPV((1+FDN)*(1+$J$5)-1,G88:INDEX(G88:DA88,PAL))","v":0},0,{"$f":"F78*(1+$J$5)^F$30","v":0},{"$f":"G78*(1+$J$5)^G$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK78*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD78*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2. Rangos darbų rizika",{"$f":"F89+NPV((1+FDN)*(1+$J$5)-1,G89:INDEX(G89:DA89,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK79*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD79*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"F90+NPV((1+FDN)*(1+$J$5)-1,G90:INDEX(G90:DA90,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK80*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD80*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"F91+NPV((1+FDN)*(1+$J$5)-1,G91:INDEX(G91:DA91,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK81*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD81*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"F92+NPV((1+FDN)*(1+$J$5)-1,G92:INDEX(G92:DA92,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK82*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD82*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"F93+NPV((1+FDN)*(1+$J$5)-1,G93:INDEX(G93:DA93,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK83*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD83*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"F94+NPV((1+FDN)*(1+$J$5)-1,G94:INDEX(G94:DA94,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK84*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD84*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"F95+NPV((1+FDN)*(1+$J$5)-1,G95:INDEX(G95:DA95,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK85*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD85*(1+$J$5)^CD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F97+NPV(FDN,G97:INDEX(G97:DA97,PAL))","v":0},{"$f":"SUM(F97:DA97)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71),IF($D$71<0,0,F71)+F77),F98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71),IF($D$71<0,0,G71)+G77),G98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71),IF($D$71<0,0,H71)+H77),H98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71),IF($D$71<0,0,I71)+I77),I98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71),IF($D$71<0,0,J71)+J77),J98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71),IF($D$71<0,0,K71)+K77),K98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71),IF($D$71<0,0,L71)+L77),L98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71),IF($D$71<0,0,M71)+M77),M98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71),IF($D$71<0,0,N71)+N77),N98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71),IF($D$71<0,0,O71)+O77),O98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71),IF($D$71<0,0,P71)+P77),P98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71),IF($D$71<0,0,Q71)+Q77),Q98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71),IF($D$71<0,0,R71)+R77),R98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71),IF($D$71<0,0,S71)+S77),S98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71),IF($D$71<0,0,T71)+T77),T98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71),IF($D$71<0,0,U71)+U77),U98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71),IF($D$71<0,0,V71)+V77),V98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71),IF($D$71<0,0,W71)+W77),W98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71),IF($D$71<0,0,X71)+X77),X98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71),IF($D$71<0,0,Y71)+Y77),Y98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71),IF($D$71<0,0,Z71)+Z77),Z98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71),IF($D$71<0,0,AA71)+AA77),AA98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71),IF($D$71<0,0,AB71)+AB77),AB98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71),IF($D$71<0,0,AC71)+AC77),AC98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71),IF($D$71<0,0,AD71)+AD77),AD98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71),IF($D$71<0,0,AE71)+AE77),AE98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71),IF($D$71<0,0,AF71)+AF77),AF98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71),IF($D$71<0,0,AG71)+AG77),AG98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71),IF($D$71<0,0,AH71)+AH77),AH98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71),IF($D$71<0,0,AI71)+AI77),AI98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71),IF($D$71<0,0,AJ71)+AJ77),AJ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71),IF($D$71<0,0,AK71)+AK77),AK98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71),IF($D$71<0,0,AL71)+AL77),AL98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71),IF($D$71<0,0,AM71)+AM77),AM98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71),IF($D$71<0,0,AN71)+AN77),AN98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71),IF($D$71<0,0,AO71)+AO77),AO98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71),IF($D$71<0,0,AP71)+AP77),AP98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71),IF($D$71<0,0,AQ71)+AQ77),AQ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71),IF($D$71<0,0,AR71)+AR77),AR98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71),IF($D$71<0,0,AS71)+AS77),AS98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71),IF($D$71<0,0,AT71)+AT77),AT98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71),IF($D$71<0,0,AU71)+AU77),AU98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71),IF($D$71<0,0,AV71)+AV77),AV98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71),IF($D$71<0,0,AW71)+AW77),AW98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71),IF($D$71<0,0,AX71)+AX77),AX98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71),IF($D$71<0,0,AY71)+AY77),AY98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71),IF($D$71<0,0,AZ71)+AZ77),AZ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71),IF($D$71<0,0,BA71)+BA77),BA98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71),IF($D$71<0,0,BB71)+BB77),BB98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71),IF($D$71<0,0,BC71)+BC77),BC98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71),IF($D$71<0,0,BD71)+BD77),BD98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71),IF($D$71<0,0,BE71)+BE77),BE98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71),IF($D$71<0,0,BF71)+BF77),BF98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71),IF($D$71<0,0,BG71)+BG77),BG98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71),IF($D$71<0,0,BH71)+BH77),BH98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71),IF($D$71<0,0,BI71)+BI77),BI98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71),IF($D$71<0,0,BJ71)+BJ77),BJ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71),IF($D$71<0,0,BK71)+BK77),BK98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71),IF($D$71<0,0,BL71)+BL77),BL98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71),IF($D$71<0,0,BM71)+BM77),BM98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71),IF($D$71<0,0,BN71)+BN77),BN98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71),IF($D$71<0,0,BO71)+BO77),BO98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71),IF($D$71<0,0,BP71)+BP77),BP98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71),IF($D$71<0,0,BQ71)+BQ77),BQ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71),IF($D$71<0,0,BR71)+BR77),BR98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71),IF($D$71<0,0,BS71)+BS77),BS98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71),IF($D$71<0,0,BT71)+BT77),BT98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71),IF($D$71<0,0,BU71)+BU77),BU98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71),IF($D$71<0,0,BV71)+BV77),BV98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71),IF($D$71<0,0,BW71)+BW77),BW98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71),IF($D$71<0,0,BX71)+BX77),BX98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71),IF($D$71<0,0,BY71)+BY77),BY98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71),IF($D$71<0,0,BZ71)+BZ77),BZ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71),IF($D$71<0,0,CA71)+CA77),CA98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71),IF($D$71<0,0,CB71)+CB77),CB98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71),IF($D$71<0,0,CC71)+CC77),CC98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71),IF($D$71<0,0,CD71)+CD77),CD98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71),IF($D$71<0,0,CE71)+CE77),CE98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71),IF($D$71<0,0,CF71)+CF77),CF98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71),IF($D$71<0,0,CG71)+CG77),CG98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71),IF($D$71<0,0,CH71)+CH77),CH98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71),IF($D$71<0,0,CI71)+CI77),CI98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71),IF($D$71<0,0,CJ71)+CJ77),CJ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71),IF($D$71<0,0,CK71)+CK77),CK98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71),IF($D$71<0,0,CL71)+CL77),CL98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71),IF($D$71<0,0,CM71)+CM77),CM98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71),IF($D$71<0,0,CN71)+CN77),CN98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71),IF($D$71<0,0,CO71)+CO77),CO98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71),IF($D$71<0,0,CP71)+CP77),CP98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71),IF($D$71<0,0,CQ71)+CQ77),CQ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71),IF($D$71<0,0,CR71)+CR77),CR98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71),IF($D$71<0,0,CS71)+CS77),CS98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71),IF($D$71<0,0,CT71)+CT77),CT98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71),IF($D$71<0,0,CU71)+CU77),CU98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71),IF($D$71<0,0,CV71)+CV77),CV98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71),IF($D$71<0,0,CW71)+CW77),CW98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71),IF($D$71<0,0,CX71)+CX77),CX98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71),IF($D$71<0,0,CY71)+CY77),CY98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71),IF($D$71<0,0,CZ71)+CZ77),CZ98/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71),IF($D$71<0,0,DA71)+DA77),DA98/(1+Data1!$C$25))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (su PVM)*)",{"$f":"F98+NPV(FDN,G98:INDEX(G98:DA98,PAL))","v":0},{"$f":"SUM(F98:DA98)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71),IF($D$71<0,0,F71)+F77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71),IF($D$71<0,0,G71)+G77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71),IF($D$71<0,0,H71)+H77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71),IF($D$71<0,0,I71)+I77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71),IF($D$71<0,0,J71)+J77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71),IF($D$71<0,0,K71)+K77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71),IF($D$71<0,0,L71)+L77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71),IF($D$71<0,0,M71)+M77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71),IF($D$71<0,0,N71)+N77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71),IF($D$71<0,0,O71)+O77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71),IF($D$71<0,0,P71)+P77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71),IF($D$71<0,0,Q71)+Q77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71),IF($D$71<0,0,R71)+R77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71),IF($D$71<0,0,S71)+S77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71),IF($D$71<0,0,T71)+T77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71),IF($D$71<0,0,U71)+U77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71),IF($D$71<0,0,V71)+V77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71),IF($D$71<0,0,W71)+W77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71),IF($D$71<0,0,X71)+X77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71),IF($D$71<0,0,Y71)+Y77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71),IF($D$71<0,0,Z71)+Z77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71),IF($D$71<0,0,AA71)+AA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71),IF($D$71<0,0,AB71)+AB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71),IF($D$71<0,0,AC71)+AC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71),IF($D$71<0,0,AD71)+AD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71),IF($D$71<0,0,AE71)+AE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71),IF($D$71<0,0,AF71)+AF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71),IF($D$71<0,0,AG71)+AG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71),IF($D$71<0,0,AH71)+AH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71),IF($D$71<0,0,AI71)+AI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71),IF($D$71<0,0,AJ71)+AJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71),IF($D$71<0,0,AK71)+AK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71),IF($D$71<0,0,AL71)+AL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71),IF($D$71<0,0,AM71)+AM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71),IF($D$71<0,0,AN71)+AN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71),IF($D$71<0,0,AO71)+AO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71),IF($D$71<0,0,AP71)+AP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71),IF($D$71<0,0,AQ71)+AQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71),IF($D$71<0,0,AR71)+AR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71),IF($D$71<0,0,AS71)+AS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71),IF($D$71<0,0,AT71)+AT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71),IF($D$71<0,0,AU71)+AU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71),IF($D$71<0,0,AV71)+AV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71),IF($D$71<0,0,AW71)+AW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71),IF($D$71<0,0,AX71)+AX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71),IF($D$71<0,0,AY71)+AY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71),IF($D$71<0,0,AZ71)+AZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71),IF($D$71<0,0,BA71)+BA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71),IF($D$71<0,0,BB71)+BB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71),IF($D$71<0,0,BC71)+BC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71),IF($D$71<0,0,BD71)+BD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71),IF($D$71<0,0,BE71)+BE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71),IF($D$71<0,0,BF71)+BF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71),IF($D$71<0,0,BG71)+BG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71),IF($D$71<0,0,BH71)+BH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71),IF($D$71<0,0,BI71)+BI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71),IF($D$71<0,0,BJ71)+BJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71),IF($D$71<0,0,BK71)+BK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71),IF($D$71<0,0,BL71)+BL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71),IF($D$71<0,0,BM71)+BM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71),IF($D$71<0,0,BN71)+BN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71),IF($D$71<0,0,BO71)+BO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71),IF($D$71<0,0,BP71)+BP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71),IF($D$71<0,0,BQ71)+BQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71),IF($D$71<0,0,BR71)+BR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71),IF($D$71<0,0,BS71)+BS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71),IF($D$71<0,0,BT71)+BT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71),IF($D$71<0,0,BU71)+BU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71),IF($D$71<0,0,BV71)+BV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71),IF($D$71<0,0,BW71)+BW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71),IF($D$71<0,0,BX71)+BX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71),IF($D$71<0,0,BY71)+BY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71),IF($D$71<0,0,BZ71)+BZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71),IF($D$71<0,0,CA71)+CA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71),IF($D$71<0,0,CB71)+CB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71),IF($D$71<0,0,CC71)+CC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71),IF($D$71<0,0,CD71)+CD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71),IF($D$71<0,0,CE71)+CE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71),IF($D$71<0,0,CF71)+CF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71),IF($D$71<0,0,CG71)+CG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71),IF($D$71<0,0,CH71)+CH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71),IF($D$71<0,0,CI71)+CI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71),IF($D$71<0,0,CJ71)+CJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71),IF($D$71<0,0,CK71)+CK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71),IF($D$71<0,0,CL71)+CL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71),IF($D$71<0,0,CM71)+CM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71),IF($D$71<0,0,CN71)+CN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71),IF($D$71<0,0,CO71)+CO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71),IF($D$71<0,0,CP71)+CP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71),IF($D$71<0,0,CQ71)+CQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71),IF($D$71<0,0,CR71)+CR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71),IF($D$71<0,0,CS71)+CS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71),IF($D$71<0,0,CT71)+CT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71),IF($D$71<0,0,CU71)+CU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71),IF($D$71<0,0,CV71)+CV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71),IF($D$71<0,0,CW71)+CW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71),IF($D$71<0,0,CX71)+CX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71),IF($D$71<0,0,CY71)+CY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71),IF($D$71<0,0,CZ71)+CZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA97)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71),IF($D$71<0,0,DA71)+DA77))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (PVM vertė))",{"$f":"F99+NPV(FDN,G99:INDEX(G99:DA99,PAL))","v":0},{"$f":"SUM(F99:DA99)","v":0},{"$f":"F98-F97","v":0},{"$f":"G98-G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK98-AK97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD98-CD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be investicijų (Realiąja išraiška (be PVM))",{"$f":"F101+NPV(FDN,G101:INDEX(G101:DA101,PAL))","v":0},{"$f":"SUM(F101:DA101)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72-F47)/(1+$J$5)^F30,IF($D$72<0,0,F72-F47)/(1+$J$5)^F30+F77),'6.4'!F102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72-G47)/(1+$J$5)^G30,IF($D$72<0,0,G72-G47)/(1+$J$5)^G30+G77),'6.4'!G102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72-H47)/(1+$J$5)^H30,IF($D$72<0,0,H72-H47)/(1+$J$5)^H30+H77),'6.4'!H102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72-I47)/(1+$J$5)^I30,IF($D$72<0,0,I72-I47)/(1+$J$5)^I30+I77),'6.4'!I102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72-J47)/(1+$J$5)^J30,IF($D$72<0,0,J72-J47)/(1+$J$5)^J30+J77),'6.4'!J102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72-K47)/(1+$J$5)^K30,IF($D$72<0,0,K72-K47)/(1+$J$5)^K30+K77),'6.4'!K102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72-L47)/(1+$J$5)^L30,IF($D$72<0,0,L72-L47)/(1+$J$5)^L30+L77),'6.4'!L102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72-M47)/(1+$J$5)^M30,IF($D$72<0,0,M72-M47)/(1+$J$5)^M30+M77),'6.4'!M102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72-N47)/(1+$J$5)^N30,IF($D$72<0,0,N72-N47)/(1+$J$5)^N30+N77),'6.4'!N102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72-O47)/(1+$J$5)^O30,IF($D$72<0,0,O72-O47)/(1+$J$5)^O30+O77),'6.4'!O102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72-P47)/(1+$J$5)^P30,IF($D$72<0,0,P72-P47)/(1+$J$5)^P30+P77),'6.4'!P102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q30,IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q30+Q77),'6.4'!Q102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72-R47)/(1+$J$5)^R30,IF($D$72<0,0,R72-R47)/(1+$J$5)^R30+R77),'6.4'!R102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72-S47)/(1+$J$5)^S30,IF($D$72<0,0,S72-S47)/(1+$J$5)^S30+S77),'6.4'!S102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72-T47)/(1+$J$5)^T30,IF($D$72<0,0,T72-T47)/(1+$J$5)^T30+T77),'6.4'!T102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72-U47)/(1+$J$5)^U30,IF($D$72<0,0,U72-U47)/(1+$J$5)^U30+U77),'6.4'!U102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72-V47)/(1+$J$5)^V30,IF($D$72<0,0,V72-V47)/(1+$J$5)^V30+V77),'6.4'!V102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72-W47)/(1+$J$5)^W30,IF($D$72<0,0,W72-W47)/(1+$J$5)^W30+W77),'6.4'!W102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72-X47)/(1+$J$5)^X30,IF($D$72<0,0,X72-X47)/(1+$J$5)^X30+X77),'6.4'!X102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y30,IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y30+Y77),'6.4'!Y102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z30,IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z30+Z77),'6.4'!Z102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA30,IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA30+AA77),'6.4'!AA102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB30,IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB30+AB77),'6.4'!AB102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC30,IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC30+AC77),'6.4'!AC102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD30,IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD30+AD77),'6.4'!AD102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE30,IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE30+AE77),'6.4'!AE102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF30,IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF30+AF77),'6.4'!AF102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG30,IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG30+AG77),'6.4'!AG102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH30,IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH30+AH77),'6.4'!AH102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI30,IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI30+AI77),'6.4'!AI102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ30,IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ30+AJ77),'6.4'!AJ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK30,IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK30+AK77),'6.4'!AK102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL30,IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL30+AL77),'6.4'!AL102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM30,IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM30+AM77),'6.4'!AM102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN30,IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN30+AN77),'6.4'!AN102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO30,IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO30+AO77),'6.4'!AO102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP30,IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP30+AP77),'6.4'!AP102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ30,IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ30+AQ77),'6.4'!AQ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR30,IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR30+AR77),'6.4'!AR102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS30,IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS30+AS77),'6.4'!AS102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT30,IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT30+AT77),'6.4'!AT102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU30,IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU30+AU77),'6.4'!AU102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV30,IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV30+AV77),'6.4'!AV102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW30,IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW30+AW77),'6.4'!AW102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX30,IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX30+AX77),'6.4'!AX102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY30,IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY30+AY77),'6.4'!AY102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ30,IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ30+AZ77),'6.4'!AZ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA30,IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA30+BA77),'6.4'!BA102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB30,IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB30+BB77),'6.4'!BB102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC30,IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC30+BC77),'6.4'!BC102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD30,IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD30+BD77),'6.4'!BD102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE30,IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE30+BE77),'6.4'!BE102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF30,IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF30+BF77),'6.4'!BF102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG30,IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG30+BG77),'6.4'!BG102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH30,IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH30+BH77),'6.4'!BH102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI30,IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI30+BI77),'6.4'!BI102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ30,IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ30+BJ77),'6.4'!BJ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK30,IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK30+BK77),'6.4'!BK102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL30,IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL30+BL77),'6.4'!BL102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM30,IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM30+BM77),'6.4'!BM102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN30,IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN30+BN77),'6.4'!BN102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO30,IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO30+BO77),'6.4'!BO102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP30,IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP30+BP77),'6.4'!BP102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ30,IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ30+BQ77),'6.4'!BQ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR30,IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR30+BR77),'6.4'!BR102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS30,IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS30+BS77),'6.4'!BS102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT30,IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT30+BT77),'6.4'!BT102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU30,IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU30+BU77),'6.4'!BU102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV30,IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV30+BV77),'6.4'!BV102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW30,IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW30+BW77),'6.4'!BW102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX30,IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX30+BX77),'6.4'!BX102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY30,IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY30+BY77),'6.4'!BY102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ30,IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ30+BZ77),'6.4'!BZ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA30,IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA30+CA77),'6.4'!CA102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB30,IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB30+CB77),'6.4'!CB102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC30,IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC30+CC77),'6.4'!CC102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD30,IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD30+CD77),'6.4'!CD102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE30,IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE30+CE77),'6.4'!CE102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF30,IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF30+CF77),'6.4'!CF102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG30,IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG30+CG77),'6.4'!CG102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH30,IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH30+CH77),'6.4'!CH102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI30,IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI30+CI77),'6.4'!CI102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ30,IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ30+CJ77),'6.4'!CJ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK30,IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK30+CK77),'6.4'!CK102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL30,IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL30+CL77),'6.4'!CL102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM30,IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM30+CM77),'6.4'!CM102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN30,IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN30+CN77),'6.4'!CN102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO30,IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO30+CO77),'6.4'!CO102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP30,IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP30+CP77),'6.4'!CP102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ30,IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ30+CQ77),'6.4'!CQ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR30,IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR30+CR77),'6.4'!CR102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS30,IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS30+CS77),'6.4'!CS102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT30,IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT30+CT77),'6.4'!CT102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU30,IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU30+CU77),'6.4'!CU102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV30,IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV30+CV77),'6.4'!CV102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW30,IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW30+CW77),'6.4'!CW102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX30,IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX30+CX77),'6.4'!CX102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY30,IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY30+CY77),'6.4'!CY102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ30,IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ30+CZ77),'6.4'!CZ102/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA30,IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA30+DA77),'6.4'!DA102/(1+Data1!$C$25))","v":0}]
[null,null,"Be investicijų (Realiąja  išraiška (su PVM)*)",{"$f":"F102+NPV(FDN,G102:INDEX(G102:DA102,PAL))","v":0},{"$f":"SUM(F102:DA102)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72-F47)/(1+$J$5)^F30,IF($D$72<0,0,F72-F47)/(1+$J$5)^F30+F77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72-G47)/(1+$J$5)^G30,IF($D$72<0,0,G72-G47)/(1+$J$5)^G30+G77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72-H47)/(1+$J$5)^H30,IF($D$72<0,0,H72-H47)/(1+$J$5)^H30+H77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72-I47)/(1+$J$5)^I30,IF($D$72<0,0,I72-I47)/(1+$J$5)^I30+I77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72-J47)/(1+$J$5)^J30,IF($D$72<0,0,J72-J47)/(1+$J$5)^J30+J77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72-K47)/(1+$J$5)^K30,IF($D$72<0,0,K72-K47)/(1+$J$5)^K30+K77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72-L47)/(1+$J$5)^L30,IF($D$72<0,0,L72-L47)/(1+$J$5)^L30+L77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72-M47)/(1+$J$5)^M30,IF($D$72<0,0,M72-M47)/(1+$J$5)^M30+M77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72-N47)/(1+$J$5)^N30,IF($D$72<0,0,N72-N47)/(1+$J$5)^N30+N77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72-O47)/(1+$J$5)^O30,IF($D$72<0,0,O72-O47)/(1+$J$5)^O30+O77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72-P47)/(1+$J$5)^P30,IF($D$72<0,0,P72-P47)/(1+$J$5)^P30+P77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q30,IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q30+Q77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72-R47)/(1+$J$5)^R30,IF($D$72<0,0,R72-R47)/(1+$J$5)^R30+R77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72-S47)/(1+$J$5)^S30,IF($D$72<0,0,S72-S47)/(1+$J$5)^S30+S77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72-T47)/(1+$J$5)^T30,IF($D$72<0,0,T72-T47)/(1+$J$5)^T30+T77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72-U47)/(1+$J$5)^U30,IF($D$72<0,0,U72-U47)/(1+$J$5)^U30+U77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72-V47)/(1+$J$5)^V30,IF($D$72<0,0,V72-V47)/(1+$J$5)^V30+V77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72-W47)/(1+$J$5)^W30,IF($D$72<0,0,W72-W47)/(1+$J$5)^W30+W77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72-X47)/(1+$J$5)^X30,IF($D$72<0,0,X72-X47)/(1+$J$5)^X30+X77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y30,IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y30+Y77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z30,IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z30+Z77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA30,IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA30+AA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB30,IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB30+AB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC30,IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC30+AC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD30,IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD30+AD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE30,IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE30+AE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF30,IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF30+AF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG30,IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG30+AG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH30,IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH30+AH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI30,IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI30+AI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ30,IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ30+AJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK30,IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK30+AK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL30,IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL30+AL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM30,IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM30+AM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN30,IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN30+AN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO30,IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO30+AO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP30,IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP30+AP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ30,IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ30+AQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR30,IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR30+AR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS30,IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS30+AS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT30,IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT30+AT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU30,IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU30+AU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV30,IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV30+AV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW30,IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW30+AW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX30,IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX30+AX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY30,IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY30+AY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ30,IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ30+AZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA30,IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA30+BA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB30,IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB30+BB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC30,IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC30+BC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD30,IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD30+BD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE30,IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE30+BE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF30,IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF30+BF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG30,IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG30+BG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH30,IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH30+BH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI30,IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI30+BI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ30,IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ30+BJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK30,IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK30+BK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL30,IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL30+BL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM30,IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM30+BM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN30,IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN30+BN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO30,IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO30+BO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP30,IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP30+BP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ30,IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ30+BQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR30,IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR30+BR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS30,IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS30+BS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT30,IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT30+BT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU30,IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU30+BU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV30,IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV30+BV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW30,IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW30+BW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX30,IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX30+BX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY30,IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY30+BY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ30,IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ30+BZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA30,IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA30+CA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB30,IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB30+CB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC30,IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC30+CC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD30,IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD30+CD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE30,IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE30+CE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF30,IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF30+CF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG30,IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG30+CG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH30,IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH30+CH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI30,IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI30+CI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ30,IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ30+CJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK30,IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK30+CK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL30,IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL30+CL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM30,IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM30+CM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN30,IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN30+CN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO30,IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO30+CO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP30,IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP30+CP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ30,IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ30+CQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR30,IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR30+CR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS30,IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS30+CS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT30,IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT30+CT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU30,IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU30+CU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV30,IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV30+CV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW30,IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW30+CW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX30,IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX30+CX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY30,IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY30+CY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ30,IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ30+CZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA101)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA30,IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA30+DA77))","v":0}]
[null,null,"Be investicijų (Realiąja  išraiška (PVM vertė))",{"$f":"F103+NPV(FDN,G103:INDEX(G103:DA103,PAL))","v":0},{"$f":"SUM(F103:DA103)","v":0},{"$f":"F102-F101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK102-AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD102-CD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F105+NPV(FDN,G105:INDEX(G105:DA105,PAL))","v":0},{"$f":"SUM(F105:DA105)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,F253),\n    IF($D$253<0,\n      0,F253)+F77),\n  F106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,G253),\n    IF($D$253<0,\n      0,G253)+G77),\n  G106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,H253),\n    IF($D$253<0,\n      0,H253)+H77),\n  H106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,I253),\n    IF($D$253<0,\n      0,I253)+I77),\n  I106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,J253),\n    IF($D$253<0,\n      0,J253)+J77),\n  J106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,K253),\n    IF($D$253<0,\n      0,K253)+K77),\n  K106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,L253),\n    IF($D$253<0,\n      0,L253)+L77),\n  L106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,M253),\n    IF($D$253<0,\n      0,M253)+M77),\n  M106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,N253),\n    IF($D$253<0,\n      0,N253)+N77),\n  N106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,O253),\n    IF($D$253<0,\n      0,O253)+O77),\n  O106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,P253),\n    IF($D$253<0,\n      0,P253)+P77),\n  P106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,Q253),\n    IF($D$253<0,\n      0,Q253)+Q77),\n  Q106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,R253),\n    IF($D$253<0,\n      0,R253)+R77),\n  R106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,S253),\n    IF($D$253<0,\n      0,S253)+S77),\n  S106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,T253),\n    IF($D$253<0,\n      0,T253)+T77),\n  T106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,U253),\n    IF($D$253<0,\n      0,U253)+U77),\n  U106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,V253),\n    IF($D$253<0,\n      0,V253)+V77),\n  V106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,W253),\n    IF($D$253<0,\n      0,W253)+W77),\n  W106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,X253),\n    IF($D$253<0,\n      0,X253)+X77),\n  X106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,Y253),\n    IF($D$253<0,\n      0,Y253)+Y77),\n  Y106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,Z253),\n    IF($D$253<0,\n      0,Z253)+Z77),\n  Z106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AA253),\n    IF($D$253<0,\n      0,AA253)+AA77),\n  AA106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AB253),\n    IF($D$253<0,\n      0,AB253)+AB77),\n  AB106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AC253),\n    IF($D$253<0,\n      0,AC253)+AC77),\n  AC106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AD253),\n    IF($D$253<0,\n      0,AD253)+AD77),\n  AD106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AE253),\n    IF($D$253<0,\n      0,AE253)+AE77),\n  AE106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AF253),\n    IF($D$253<0,\n      0,AF253)+AF77),\n  AF106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AG253),\n    IF($D$253<0,\n      0,AG253)+AG77),\n  AG106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AH253),\n    IF($D$253<0,\n      0,AH253)+AH77),\n  AH106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AI253),\n    IF($D$253<0,\n      0,AI253)+AI77),\n  AI106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AJ253),\n    IF($D$253<0,\n      0,AJ253)+AJ77),\n  AJ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AK253),\n    IF($D$253<0,\n      0,AK253)+AK77),\n  AK106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AL253),\n    IF($D$253<0,\n      0,AL253)+AL77),\n  AL106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AM253),\n    IF($D$253<0,\n      0,AM253)+AM77),\n  AM106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AN253),\n    IF($D$253<0,\n      0,AN253)+AN77),\n  AN106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AO253),\n    IF($D$253<0,\n      0,AO253)+AO77),\n  AO106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AP253),\n    IF($D$253<0,\n      0,AP253)+AP77),\n  AP106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AQ253),\n    IF($D$253<0,\n      0,AQ253)+AQ77),\n  AQ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AR253),\n    IF($D$253<0,\n      0,AR253)+AR77),\n  AR106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AS253),\n    IF($D$253<0,\n      0,AS253)+AS77),\n  AS106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AT253),\n    IF($D$253<0,\n      0,AT253)+AT77),\n  AT106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AU253),\n    IF($D$253<0,\n      0,AU253)+AU77),\n  AU106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AV253),\n    IF($D$253<0,\n      0,AV253)+AV77),\n  AV106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AW253),\n    IF($D$253<0,\n      0,AW253)+AW77),\n  AW106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AX253),\n    IF($D$253<0,\n      0,AX253)+AX77),\n  AX106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AY253),\n    IF($D$253<0,\n      0,AY253)+AY77),\n  AY106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,AZ253),\n    IF($D$253<0,\n      0,AZ253)+AZ77),\n  AZ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BA253),\n    IF($D$253<0,\n      0,BA253)+BA77),\n  BA106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BB253),\n    IF($D$253<0,\n      0,BB253)+BB77),\n  BB106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BC253),\n    IF($D$253<0,\n      0,BC253)+BC77),\n  BC106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BD253),\n    IF($D$253<0,\n      0,BD253)+BD77),\n  BD106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BE253),\n    IF($D$253<0,\n      0,BE253)+BE77),\n  BE106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BF253),\n    IF($D$253<0,\n      0,BF253)+BF77),\n  BF106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BG253),\n    IF($D$253<0,\n      0,BG253)+BG77),\n  BG106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BH253),\n    IF($D$253<0,\n      0,BH253)+BH77),\n  BH106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BI253),\n    IF($D$253<0,\n      0,BI253)+BI77),\n  BI106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BJ253),\n    IF($D$253<0,\n      0,BJ253)+BJ77),\n  BJ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BK253),\n    IF($D$253<0,\n      0,BK253)+BK77),\n  BK106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BL253),\n    IF($D$253<0,\n      0,BL253)+BL77),\n  BL106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BM253),\n    IF($D$253<0,\n      0,BM253)+BM77),\n  BM106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BN253),\n    IF($D$253<0,\n      0,BN253)+BN77),\n  BN106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BO253),\n    IF($D$253<0,\n      0,BO253)+BO77),\n  BO106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BP253),\n    IF($D$253<0,\n      0,BP253)+BP77),\n  BP106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BQ253),\n    IF($D$253<0,\n      0,BQ253)+BQ77),\n  BQ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BR253),\n    IF($D$253<0,\n      0,BR253)+BR77),\n  BR106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BS253),\n    IF($D$253<0,\n      0,BS253)+BS77),\n  BS106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BT253),\n    IF($D$253<0,\n      0,BT253)+BT77),\n  BT106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BU253),\n    IF($D$253<0,\n      0,BU253)+BU77),\n  BU106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BV253),\n    IF($D$253<0,\n      0,BV253)+BV77),\n  BV106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BW253),\n    IF($D$253<0,\n      0,BW253)+BW77),\n  BW106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BX253),\n    IF($D$253<0,\n      0,BX253)+BX77),\n  BX106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BY253),\n    IF($D$253<0,\n      0,BY253)+BY77),\n  BY106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,BZ253),\n    IF($D$253<0,\n      0,BZ253)+BZ77),\n  BZ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CA253),\n    IF($D$253<0,\n      0,CA253)+CA77),\n  CA106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CB253),\n    IF($D$253<0,\n      0,CB253)+CB77),\n  CB106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CC253),\n    IF($D$253<0,\n      0,CC253)+CC77),\n  CC106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CD253),\n    IF($D$253<0,\n      0,CD253)+CD77),\n  CD106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CE253),\n    IF($D$253<0,\n      0,CE253)+CE77),\n  CE106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CF253),\n    IF($D$253<0,\n      0,CF253)+CF77),\n  CF106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CG253),\n    IF($D$253<0,\n      0,CG253)+CG77),\n  CG106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CH253),\n    IF($D$253<0,\n      0,CH253)+CH77),\n  CH106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CI253),\n    IF($D$253<0,\n      0,CI253)+CI77),\n  CI106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CJ253),\n    IF($D$253<0,\n      0,CJ253)+CJ77),\n  CJ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CK253),\n    IF($D$253<0,\n      0,CK253)+CK77),\n  CK106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CL253),\n    IF($D$253<0,\n      0,CL253)+CL77),\n  CL106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CM253),\n    IF($D$253<0,\n      0,CM253)+CM77),\n  CM106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CN253),\n    IF($D$253<0,\n      0,CN253)+CN77),\n  CN106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CO253),\n    IF($D$253<0,\n      0,CO253)+CO77),\n  CO106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CP253),\n    IF($D$253<0,\n      0,CP253)+CP77),\n  CP106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CQ253),\n    IF($D$253<0,\n      0,CQ253)+CQ77),\n  CQ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CR253),\n    IF($D$253<0,\n      0,CR253)+CR77),\n  CR106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CS253),\n    IF($D$253<0,\n      0,CS253)+CS77),\n  CS106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CT253),\n    IF($D$253<0,\n      0,CT253)+CT77),\n  CT106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CU253),\n    IF($D$253<0,\n      0,CU253)+CU77),\n  CU106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CV253),\n    IF($D$253<0,\n      0,CV253)+CV77),\n  CV106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CW253),\n    IF($D$253<0,\n      0,CW253)+CW77),\n  CW106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CX253),\n    IF($D$253<0,\n      0,CX253)+CX77),\n  CX106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CY253),\n    IF($D$253<0,\n      0,CY253)+CY77),\n  CY106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,CZ253),\n    IF($D$253<0,\n      0,CZ253)+CZ77),\n  CZ106/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",\n  IF(Data0!$F$8=\"Veiksmingumas\",\n    IF($D$253<0,\n      0,DA253),\n    IF($D$253<0,\n      0,DA253)+DA77),\n  DA106/(1+Data1!$C$25))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (su PVM))",{"$f":"F106+NPV(FDN,G106:INDEX(G106:DA106,PAL))","v":0},{"$f":"SUM(F106:DA106)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,F253),IF($D$253<0,0,F253)+F77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,G253),IF($D$253<0,0,G253)+G77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,H253),IF($D$253<0,0,H253)+H77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,I253),IF($D$253<0,0,I253)+I77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,J253),IF($D$253<0,0,J253)+J77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,K253),IF($D$253<0,0,K253)+K77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,L253),IF($D$253<0,0,L253)+L77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,M253),IF($D$253<0,0,M253)+M77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,N253),IF($D$253<0,0,N253)+N77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,O253),IF($D$253<0,0,O253)+O77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,P253),IF($D$253<0,0,P253)+P77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Q253),IF($D$253<0,0,Q253)+Q77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,R253),IF($D$253<0,0,R253)+R77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,S253),IF($D$253<0,0,S253)+S77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,T253),IF($D$253<0,0,T253)+T77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,U253),IF($D$253<0,0,U253)+U77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,V253),IF($D$253<0,0,V253)+V77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,W253),IF($D$253<0,0,W253)+W77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,X253),IF($D$253<0,0,X253)+X77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Y253),IF($D$253<0,0,Y253)+Y77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Z253),IF($D$253<0,0,Z253)+Z77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AA253),IF($D$253<0,0,AA253)+AA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AB253),IF($D$253<0,0,AB253)+AB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AC253),IF($D$253<0,0,AC253)+AC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AD253),IF($D$253<0,0,AD253)+AD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AE253),IF($D$253<0,0,AE253)+AE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AF253),IF($D$253<0,0,AF253)+AF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AG253),IF($D$253<0,0,AG253)+AG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AH253),IF($D$253<0,0,AH253)+AH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AI253),IF($D$253<0,0,AI253)+AI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AJ253),IF($D$253<0,0,AJ253)+AJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AK253),IF($D$253<0,0,AK253)+AK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AL253),IF($D$253<0,0,AL253)+AL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AM253),IF($D$253<0,0,AM253)+AM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AN253),IF($D$253<0,0,AN253)+AN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AO253),IF($D$253<0,0,AO253)+AO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AP253),IF($D$253<0,0,AP253)+AP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AQ253),IF($D$253<0,0,AQ253)+AQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AR253),IF($D$253<0,0,AR253)+AR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AS253),IF($D$253<0,0,AS253)+AS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AT253),IF($D$253<0,0,AT253)+AT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AU253),IF($D$253<0,0,AU253)+AU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AV253),IF($D$253<0,0,AV253)+AV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AW253),IF($D$253<0,0,AW253)+AW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AX253),IF($D$253<0,0,AX253)+AX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AY253),IF($D$253<0,0,AY253)+AY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AZ253),IF($D$253<0,0,AZ253)+AZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BA253),IF($D$253<0,0,BA253)+BA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BB253),IF($D$253<0,0,BB253)+BB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BC253),IF($D$253<0,0,BC253)+BC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BD253),IF($D$253<0,0,BD253)+BD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BE253),IF($D$253<0,0,BE253)+BE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BF253),IF($D$253<0,0,BF253)+BF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BG253),IF($D$253<0,0,BG253)+BG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BH253),IF($D$253<0,0,BH253)+BH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BI253),IF($D$253<0,0,BI253)+BI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BJ253),IF($D$253<0,0,BJ253)+BJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BK253),IF($D$253<0,0,BK253)+BK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BL253),IF($D$253<0,0,BL253)+BL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BM253),IF($D$253<0,0,BM253)+BM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BN253),IF($D$253<0,0,BN253)+BN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BO253),IF($D$253<0,0,BO253)+BO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BP253),IF($D$253<0,0,BP253)+BP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BQ253),IF($D$253<0,0,BQ253)+BQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BR253),IF($D$253<0,0,BR253)+BR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BS253),IF($D$253<0,0,BS253)+BS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BT253),IF($D$253<0,0,BT253)+BT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BU253),IF($D$253<0,0,BU253)+BU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BV253),IF($D$253<0,0,BV253)+BV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BW253),IF($D$253<0,0,BW253)+BW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BX253),IF($D$253<0,0,BX253)+BX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BY253),IF($D$253<0,0,BY253)+BY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BZ253),IF($D$253<0,0,BZ253)+BZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CA253),IF($D$253<0,0,CA253)+CA77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CB253),IF($D$253<0,0,CB253)+CB77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CC253),IF($D$253<0,0,CC253)+CC77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CD253),IF($D$253<0,0,CD253)+CD77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CE253),IF($D$253<0,0,CE253)+CE77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CF253),IF($D$253<0,0,CF253)+CF77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CG253),IF($D$253<0,0,CG253)+CG77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CH253),IF($D$253<0,0,CH253)+CH77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CI253),IF($D$253<0,0,CI253)+CI77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CJ253),IF($D$253<0,0,CJ253)+CJ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CK253),IF($D$253<0,0,CK253)+CK77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CL253),IF($D$253<0,0,CL253)+CL77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CM253),IF($D$253<0,0,CM253)+CM77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CN253),IF($D$253<0,0,CN253)+CN77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CO253),IF($D$253<0,0,CO253)+CO77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CP253),IF($D$253<0,0,CP253)+CP77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CQ253),IF($D$253<0,0,CQ253)+CQ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CR253),IF($D$253<0,0,CR253)+CR77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CS253),IF($D$253<0,0,CS253)+CS77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CT253),IF($D$253<0,0,CT253)+CT77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CU253),IF($D$253<0,0,CU253)+CU77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CV253),IF($D$253<0,0,CV253)+CV77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CW253),IF($D$253<0,0,CW253)+CW77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CX253),IF($D$253<0,0,CX253)+CX77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CY253),IF($D$253<0,0,CY253)+CY77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CZ253),IF($D$253<0,0,CZ253)+CZ77))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,DA253),IF($D$253<0,0,DA253)+DA77))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (PVM vertė))",{"$f":"F107+NPV(FDN,G107:INDEX(G107:DA107,PAL))","v":0},{"$f":"SUM(F107:DA107)","v":0},{"$f":"F106-F105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK106-AK105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD106-CD105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F109+NPV((1+FDN)*(1+$J$5)-1,G109:INDEX(G109:DA109,PAL))","v":0},{"$f":"IF($D$72<0,0,E72)+E87","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72),IF($D$72<0,0,F72)+F87),F110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72),IF($D$72<0,0,G72)+G87),G110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72),IF($D$72<0,0,H72)+H87),H110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72),IF($D$72<0,0,I72)+I87),I110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72),IF($D$72<0,0,J72)+J87),J110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72),IF($D$72<0,0,K72)+K87),K110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72),IF($D$72<0,0,L72)+L87),L110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72),IF($D$72<0,0,M72)+M87),M110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72),IF($D$72<0,0,N72)+N87),N110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72),IF($D$72<0,0,O72)+O87),O110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72),IF($D$72<0,0,P72)+P87),P110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72),IF($D$72<0,0,Q72)+Q87),Q110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72),IF($D$72<0,0,R72)+R87),R110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72),IF($D$72<0,0,S72)+S87),S110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72),IF($D$72<0,0,T72)+T87),T110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72),IF($D$72<0,0,U72)+U87),U110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72),IF($D$72<0,0,V72)+V87),V110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72),IF($D$72<0,0,W72)+W87),W110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72),IF($D$72<0,0,X72)+X87),X110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72),IF($D$72<0,0,Y72)+Y87),Y110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72),IF($D$72<0,0,Z72)+Z87),Z110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72),IF($D$72<0,0,AA72)+AA87),AA110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72),IF($D$72<0,0,AB72)+AB87),AB110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72),IF($D$72<0,0,AC72)+AC87),AC110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72),IF($D$72<0,0,AD72)+AD87),AD110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72),IF($D$72<0,0,AE72)+AE87),AE110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72),IF($D$72<0,0,AF72)+AF87),AF110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72),IF($D$72<0,0,AG72)+AG87),AG110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72),IF($D$72<0,0,AH72)+AH87),AH110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72),IF($D$72<0,0,AI72)+AI87),AI110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72),IF($D$72<0,0,AJ72)+AJ87),AJ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72),IF($D$72<0,0,AK72)+AK87),AK110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72),IF($D$72<0,0,AL72)+AL87),AL110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72),IF($D$72<0,0,AM72)+AM87),AM110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72),IF($D$72<0,0,AN72)+AN87),AN110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72),IF($D$72<0,0,AO72)+AO87),AO110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72),IF($D$72<0,0,AP72)+AP87),AP110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72),IF($D$72<0,0,AQ72)+AQ87),AQ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72),IF($D$72<0,0,AR72)+AR87),AR110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72),IF($D$72<0,0,AS72)+AS87),AS110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72),IF($D$72<0,0,AT72)+AT87),AT110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72),IF($D$72<0,0,AU72)+AU87),AU110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72),IF($D$72<0,0,AV72)+AV87),AV110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72),IF($D$72<0,0,AW72)+AW87),AW110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72),IF($D$72<0,0,AX72)+AX87),AX110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72),IF($D$72<0,0,AY72)+AY87),AY110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72),IF($D$72<0,0,AZ72)+AZ87),AZ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72),IF($D$72<0,0,BA72)+BA87),BA110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72),IF($D$72<0,0,BB72)+BB87),BB110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72),IF($D$72<0,0,BC72)+BC87),BC110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72),IF($D$72<0,0,BD72)+BD87),BD110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72),IF($D$72<0,0,BE72)+BE87),BE110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72),IF($D$72<0,0,BF72)+BF87),BF110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72),IF($D$72<0,0,BG72)+BG87),BG110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72),IF($D$72<0,0,BH72)+BH87),BH110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72),IF($D$72<0,0,BI72)+BI87),BI110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72),IF($D$72<0,0,BJ72)+BJ87),BJ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72),IF($D$72<0,0,BK72)+BK87),BK110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72),IF($D$72<0,0,BL72)+BL87),BL110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72),IF($D$72<0,0,BM72)+BM87),BM110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72),IF($D$72<0,0,BN72)+BN87),BN110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72),IF($D$72<0,0,BO72)+BO87),BO110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72),IF($D$72<0,0,BP72)+BP87),BP110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72),IF($D$72<0,0,BQ72)+BQ87),BQ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72),IF($D$72<0,0,BR72)+BR87),BR110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72),IF($D$72<0,0,BS72)+BS87),BS110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72),IF($D$72<0,0,BT72)+BT87),BT110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72),IF($D$72<0,0,BU72)+BU87),BU110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72),IF($D$72<0,0,BV72)+BV87),BV110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72),IF($D$72<0,0,BW72)+BW87),BW110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72),IF($D$72<0,0,BX72)+BX87),BX110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72),IF($D$72<0,0,BY72)+BY87),BY110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72),IF($D$72<0,0,BZ72)+BZ87),BZ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72),IF($D$72<0,0,CA72)+CA87),CA110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72),IF($D$72<0,0,CB72)+CB87),CB110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72),IF($D$72<0,0,CC72)+CC87),CC110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72),IF($D$72<0,0,CD72)+CD87),CD110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72),IF($D$72<0,0,CE72)+CE87),CE110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72),IF($D$72<0,0,CF72)+CF87),CF110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72),IF($D$72<0,0,CG72)+CG87),CG110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72),IF($D$72<0,0,CH72)+CH87),CH110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72),IF($D$72<0,0,CI72)+CI87),CI110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72),IF($D$72<0,0,CJ72)+CJ87),CJ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72),IF($D$72<0,0,CK72)+CK87),CK110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72),IF($D$72<0,0,CL72)+CL87),CL110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72),IF($D$72<0,0,CM72)+CM87),CM110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72),IF($D$72<0,0,CN72)+CN87),CN110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72),IF($D$72<0,0,CO72)+CO87),CO110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72),IF($D$72<0,0,CP72)+CP87),CP110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72),IF($D$72<0,0,CQ72)+CQ87),CQ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72),IF($D$72<0,0,CR72)+CR87),CR110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72),IF($D$72<0,0,CS72)+CS87),CS110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72),IF($D$72<0,0,CT72)+CT87),CT110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72),IF($D$72<0,0,CU72)+CU87),CU110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72),IF($D$72<0,0,CV72)+CV87),CV110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72),IF($D$72<0,0,CW72)+CW87),CW110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72),IF($D$72<0,0,CX72)+CX87),CX110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72),IF($D$72<0,0,CY72)+CY87),CY110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72),IF($D$72<0,0,CZ72)+CZ87),CZ110/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72),IF($D$72<0,0,DA72)+DA87),DA110/(1+Data1!$C$25))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (su PVM)*)",{"$f":"F110+NPV((1+FDN)*(1+$J$5)-1,G110:INDEX(G110:DA110,PAL))","v":0},{"$f":"SUM(F110:DA110)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72),IF($D$72<0,0,F72)+F87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72),IF($D$72<0,0,G72)+G87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72),IF($D$72<0,0,H72)+H87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72),IF($D$72<0,0,I72)+I87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72),IF($D$72<0,0,J72)+J87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72),IF($D$72<0,0,K72)+K87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72),IF($D$72<0,0,L72)+L87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72),IF($D$72<0,0,M72)+M87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72),IF($D$72<0,0,N72)+N87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72),IF($D$72<0,0,O72)+O87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72),IF($D$72<0,0,P72)+P87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72),IF($D$72<0,0,Q72)+Q87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72),IF($D$72<0,0,R72)+R87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72),IF($D$72<0,0,S72)+S87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72),IF($D$72<0,0,T72)+T87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72),IF($D$72<0,0,U72)+U87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72),IF($D$72<0,0,V72)+V87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72),IF($D$72<0,0,W72)+W87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72),IF($D$72<0,0,X72)+X87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72),IF($D$72<0,0,Y72)+Y87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72),IF($D$72<0,0,Z72)+Z87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72),IF($D$72<0,0,AA72)+AA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72),IF($D$72<0,0,AB72)+AB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72),IF($D$72<0,0,AC72)+AC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72),IF($D$72<0,0,AD72)+AD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72),IF($D$72<0,0,AE72)+AE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72),IF($D$72<0,0,AF72)+AF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72),IF($D$72<0,0,AG72)+AG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72),IF($D$72<0,0,AH72)+AH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72),IF($D$72<0,0,AI72)+AI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72),IF($D$72<0,0,AJ72)+AJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72),IF($D$72<0,0,AK72)+AK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72),IF($D$72<0,0,AL72)+AL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72),IF($D$72<0,0,AM72)+AM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72),IF($D$72<0,0,AN72)+AN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72),IF($D$72<0,0,AO72)+AO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72),IF($D$72<0,0,AP72)+AP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72),IF($D$72<0,0,AQ72)+AQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72),IF($D$72<0,0,AR72)+AR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72),IF($D$72<0,0,AS72)+AS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72),IF($D$72<0,0,AT72)+AT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72),IF($D$72<0,0,AU72)+AU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72),IF($D$72<0,0,AV72)+AV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72),IF($D$72<0,0,AW72)+AW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72),IF($D$72<0,0,AX72)+AX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72),IF($D$72<0,0,AY72)+AY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72),IF($D$72<0,0,AZ72)+AZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72),IF($D$72<0,0,BA72)+BA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72),IF($D$72<0,0,BB72)+BB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72),IF($D$72<0,0,BC72)+BC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72),IF($D$72<0,0,BD72)+BD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72),IF($D$72<0,0,BE72)+BE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72),IF($D$72<0,0,BF72)+BF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72),IF($D$72<0,0,BG72)+BG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72),IF($D$72<0,0,BH72)+BH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72),IF($D$72<0,0,BI72)+BI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72),IF($D$72<0,0,BJ72)+BJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72),IF($D$72<0,0,BK72)+BK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72),IF($D$72<0,0,BL72)+BL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72),IF($D$72<0,0,BM72)+BM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72),IF($D$72<0,0,BN72)+BN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72),IF($D$72<0,0,BO72)+BO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72),IF($D$72<0,0,BP72)+BP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72),IF($D$72<0,0,BQ72)+BQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72),IF($D$72<0,0,BR72)+BR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72),IF($D$72<0,0,BS72)+BS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72),IF($D$72<0,0,BT72)+BT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72),IF($D$72<0,0,BU72)+BU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72),IF($D$72<0,0,BV72)+BV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72),IF($D$72<0,0,BW72)+BW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72),IF($D$72<0,0,BX72)+BX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72),IF($D$72<0,0,BY72)+BY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72),IF($D$72<0,0,BZ72)+BZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72),IF($D$72<0,0,CA72)+CA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72),IF($D$72<0,0,CB72)+CB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72),IF($D$72<0,0,CC72)+CC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72),IF($D$72<0,0,CD72)+CD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72),IF($D$72<0,0,CE72)+CE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72),IF($D$72<0,0,CF72)+CF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72),IF($D$72<0,0,CG72)+CG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72),IF($D$72<0,0,CH72)+CH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72),IF($D$72<0,0,CI72)+CI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72),IF($D$72<0,0,CJ72)+CJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72),IF($D$72<0,0,CK72)+CK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72),IF($D$72<0,0,CL72)+CL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72),IF($D$72<0,0,CM72)+CM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72),IF($D$72<0,0,CN72)+CN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72),IF($D$72<0,0,CO72)+CO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72),IF($D$72<0,0,CP72)+CP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72),IF($D$72<0,0,CQ72)+CQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72),IF($D$72<0,0,CR72)+CR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72),IF($D$72<0,0,CS72)+CS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72),IF($D$72<0,0,CT72)+CT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72),IF($D$72<0,0,CU72)+CU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72),IF($D$72<0,0,CV72)+CV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72),IF($D$72<0,0,CW72)+CW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72),IF($D$72<0,0,CX72)+CX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72),IF($D$72<0,0,CY72)+CY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72),IF($D$72<0,0,CZ72)+CZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA109)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72),IF($D$72<0,0,DA72)+DA87))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F111+NPV((1+FDN)*(1+$J$5)-1,G111:INDEX(G111:DA111,PAL))","v":0},{"$f":"SUM(F111:DA111)","v":0},{"$f":"F110-F109","v":0},{"$f":"G110-G109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS110-BS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be investicijų (Nominaliąja išraiška (be PVM))",{"$f":"F113+NPV((1+FDN)*(1+$J$5)-1,G113:INDEX(G113:DA113,PAL))","v":0},{"$f":"SUM(F113:DA113)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(F72-F47)),IF($D$72<0,0,(F72-F47))+F87),F114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(G72-G47)),IF($D$72<0,0,(G72-G47))+G87),G114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(H72-H47)),IF($D$72<0,0,(H72-H47))+H87),H114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(I72-I47)),IF($D$72<0,0,(I72-I47))+I87),I114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(J72-J47)),IF($D$72<0,0,(J72-J47))+J87),J114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(K72-K47)),IF($D$72<0,0,(K72-K47))+K87),K114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(L72-L47)),IF($D$72<0,0,(L72-L47))+L87),L114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(M72-M47)),IF($D$72<0,0,(M72-M47))+M87),M114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(N72-N47)),IF($D$72<0,0,(N72-N47))+N87),N114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(O72-O47)),IF($D$72<0,0,(O72-O47))+O87),O114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(P72-P47)),IF($D$72<0,0,(P72-P47))+P87),P114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Q72-Q47)),IF($D$72<0,0,(Q72-Q47))+Q87),Q114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(R72-R47)),IF($D$72<0,0,(R72-R47))+R87),R114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(S72-S47)),IF($D$72<0,0,(S72-S47))+S87),S114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(T72-T47)),IF($D$72<0,0,(T72-T47))+T87),T114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(U72-U47)),IF($D$72<0,0,(U72-U47))+U87),U114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(V72-V47)),IF($D$72<0,0,(V72-V47))+V87),V114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(W72-W47)),IF($D$72<0,0,(W72-W47))+W87),W114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(X72-X47)),IF($D$72<0,0,(X72-X47))+X87),X114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Y72-Y47)),IF($D$72<0,0,(Y72-Y47))+Y87),Y114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Z72-Z47)),IF($D$72<0,0,(Z72-Z47))+Z87),Z114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AA72-AA47)),IF($D$72<0,0,(AA72-AA47))+AA87),AA114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AB72-AB47)),IF($D$72<0,0,(AB72-AB47))+AB87),AB114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AC72-AC47)),IF($D$72<0,0,(AC72-AC47))+AC87),AC114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AD72-AD47)),IF($D$72<0,0,(AD72-AD47))+AD87),AD114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AE72-AE47)),IF($D$72<0,0,(AE72-AE47))+AE87),AE114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AF72-AF47)),IF($D$72<0,0,(AF72-AF47))+AF87),AF114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AG72-AG47)),IF($D$72<0,0,(AG72-AG47))+AG87),AG114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AH72-AH47)),IF($D$72<0,0,(AH72-AH47))+AH87),AH114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AI72-AI47)),IF($D$72<0,0,(AI72-AI47))+AI87),AI114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AJ72-AJ47)),IF($D$72<0,0,(AJ72-AJ47))+AJ87),AJ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AK72-AK47)),IF($D$72<0,0,(AK72-AK47))+AK87),AK114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AL72-AL47)),IF($D$72<0,0,(AL72-AL47))+AL87),AL114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AM72-AM47)),IF($D$72<0,0,(AM72-AM47))+AM87),AM114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AN72-AN47)),IF($D$72<0,0,(AN72-AN47))+AN87),AN114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AO72-AO47)),IF($D$72<0,0,(AO72-AO47))+AO87),AO114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AP72-AP47)),IF($D$72<0,0,(AP72-AP47))+AP87),AP114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AQ72-AQ47)),IF($D$72<0,0,(AQ72-AQ47))+AQ87),AQ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AR72-AR47)),IF($D$72<0,0,(AR72-AR47))+AR87),AR114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AS72-AS47)),IF($D$72<0,0,(AS72-AS47))+AS87),AS114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AT72-AT47)),IF($D$72<0,0,(AT72-AT47))+AT87),AT114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AU72-AU47)),IF($D$72<0,0,(AU72-AU47))+AU87),AU114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AV72-AV47)),IF($D$72<0,0,(AV72-AV47))+AV87),AV114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AW72-AW47)),IF($D$72<0,0,(AW72-AW47))+AW87),AW114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AX72-AX47)),IF($D$72<0,0,(AX72-AX47))+AX87),AX114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AY72-AY47)),IF($D$72<0,0,(AY72-AY47))+AY87),AY114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AZ72-AZ47)),IF($D$72<0,0,(AZ72-AZ47))+AZ87),AZ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BA72-BA47)),IF($D$72<0,0,(BA72-BA47))+BA87),BA114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BB72-BB47)),IF($D$72<0,0,(BB72-BB47))+BB87),BB114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BC72-BC47)),IF($D$72<0,0,(BC72-BC47))+BC87),BC114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BD72-BD47)),IF($D$72<0,0,(BD72-BD47))+BD87),BD114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BE72-BE47)),IF($D$72<0,0,(BE72-BE47))+BE87),BE114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BF72-BF47)),IF($D$72<0,0,(BF72-BF47))+BF87),BF114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BG72-BG47)),IF($D$72<0,0,(BG72-BG47))+BG87),BG114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BH72-BH47)),IF($D$72<0,0,(BH72-BH47))+BH87),BH114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BI72-BI47)),IF($D$72<0,0,(BI72-BI47))+BI87),BI114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BJ72-BJ47)),IF($D$72<0,0,(BJ72-BJ47))+BJ87),BJ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BK72-BK47)),IF($D$72<0,0,(BK72-BK47))+BK87),BK114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BL72-BL47)),IF($D$72<0,0,(BL72-BL47))+BL87),BL114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BM72-BM47)),IF($D$72<0,0,(BM72-BM47))+BM87),BM114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BN72-BN47)),IF($D$72<0,0,(BN72-BN47))+BN87),BN114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BO72-BO47)),IF($D$72<0,0,(BO72-BO47))+BO87),BO114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BP72-BP47)),IF($D$72<0,0,(BP72-BP47))+BP87),BP114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BQ72-BQ47)),IF($D$72<0,0,(BQ72-BQ47))+BQ87),BQ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BR72-BR47)),IF($D$72<0,0,(BR72-BR47))+BR87),BR114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BS72-BS47)),IF($D$72<0,0,(BS72-BS47))+BS87),BS114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BT72-BT47)),IF($D$72<0,0,(BT72-BT47))+BT87),BT114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BU72-BU47)),IF($D$72<0,0,(BU72-BU47))+BU87),BU114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BV72-BV47)),IF($D$72<0,0,(BV72-BV47))+BV87),BV114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BW72-BW47)),IF($D$72<0,0,(BW72-BW47))+BW87),BW114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BX72-BX47)),IF($D$72<0,0,(BX72-BX47))+BX87),BX114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BY72-BY47)),IF($D$72<0,0,(BY72-BY47))+BY87),BY114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BZ72-BZ47)),IF($D$72<0,0,(BZ72-BZ47))+BZ87),BZ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CA72-CA47)),IF($D$72<0,0,(CA72-CA47))+CA87),CA114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CB72-CB47)),IF($D$72<0,0,(CB72-CB47))+CB87),CB114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CC72-CC47)),IF($D$72<0,0,(CC72-CC47))+CC87),CC114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CD72-CD47)),IF($D$72<0,0,(CD72-CD47))+CD87),CD114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CE72-CE47)),IF($D$72<0,0,(CE72-CE47))+CE87),CE114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CF72-CF47)),IF($D$72<0,0,(CF72-CF47))+CF87),CF114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CG72-CG47)),IF($D$72<0,0,(CG72-CG47))+CG87),CG114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CH72-CH47)),IF($D$72<0,0,(CH72-CH47))+CH87),CH114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CI72-CI47)),IF($D$72<0,0,(CI72-CI47))+CI87),CI114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CJ72-CJ47)),IF($D$72<0,0,(CJ72-CJ47))+CJ87),CJ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CK72-CK47)),IF($D$72<0,0,(CK72-CK47))+CK87),CK114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CL72-CL47)),IF($D$72<0,0,(CL72-CL47))+CL87),CL114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CM72-CM47)),IF($D$72<0,0,(CM72-CM47))+CM87),CM114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CN72-CN47)),IF($D$72<0,0,(CN72-CN47))+CN87),CN114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CO72-CO47)),IF($D$72<0,0,(CO72-CO47))+CO87),CO114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CP72-CP47)),IF($D$72<0,0,(CP72-CP47))+CP87),CP114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CQ72-CQ47)),IF($D$72<0,0,(CQ72-CQ47))+CQ87),CQ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CR72-CR47)),IF($D$72<0,0,(CR72-CR47))+CR87),CR114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CS72-CS47)),IF($D$72<0,0,(CS72-CS47))+CS87),CS114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CT72-CT47)),IF($D$72<0,0,(CT72-CT47))+CT87),CT114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CU72-CU47)),IF($D$72<0,0,(CU72-CU47))+CU87),CU114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CV72-CV47)),IF($D$72<0,0,(CV72-CV47))+CV87),CV114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CW72-CW47)),IF($D$72<0,0,(CW72-CW47))+CW87),CW114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CX72-CX47)),IF($D$72<0,0,(CX72-CX47))+CX87),CX114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CY72-CY47)),IF($D$72<0,0,(CY72-CY47))+CY87),CY114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CZ72-CZ47)),IF($D$72<0,0,(CZ72-CZ47))+CZ87),CZ114/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(DA72-DA47)),IF($D$72<0,0,(DA72-DA47))+DA87),DA114/(1+Data1!$C$25))","v":0}]
[null,null,"Be investicijų (Nominaliąja išraiška (su PVM)*)",{"$f":"F114+NPV((1+FDN)*(1+$J$5)-1,G114:INDEX(G114:DA114,PAL))","v":0},{"$f":"SUM(F114:DA114)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(F72-F47)),IF($D$72<0,0,(F72-F47))+F87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(G72-G47)),IF($D$72<0,0,(G72-G47))+G87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(H72-H47)),IF($D$72<0,0,(H72-H47))+H87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(I72-I47)),IF($D$72<0,0,(I72-I47))+I87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(J72-J47)),IF($D$72<0,0,(J72-J47))+J87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(K72-K47)),IF($D$72<0,0,(K72-K47))+K87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(L72-L47)),IF($D$72<0,0,(L72-L47))+L87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(M72-M47)),IF($D$72<0,0,(M72-M47))+M87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(N72-N47)),IF($D$72<0,0,(N72-N47))+N87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(O72-O47)),IF($D$72<0,0,(O72-O47))+O87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(P72-P47)),IF($D$72<0,0,(P72-P47))+P87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Q72-Q47)),IF($D$72<0,0,(Q72-Q47))+Q87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(R72-R47)),IF($D$72<0,0,(R72-R47))+R87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(S72-S47)),IF($D$72<0,0,(S72-S47))+S87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(T72-T47)),IF($D$72<0,0,(T72-T47))+T87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(U72-U47)),IF($D$72<0,0,(U72-U47))+U87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(V72-V47)),IF($D$72<0,0,(V72-V47))+V87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(W72-W47)),IF($D$72<0,0,(W72-W47))+W87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(X72-X47)),IF($D$72<0,0,(X72-X47))+X87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Y72-Y47)),IF($D$72<0,0,(Y72-Y47))+Y87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(Z72-Z47)),IF($D$72<0,0,(Z72-Z47))+Z87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AA72-AA47)),IF($D$72<0,0,(AA72-AA47))+AA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AB72-AB47)),IF($D$72<0,0,(AB72-AB47))+AB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AC72-AC47)),IF($D$72<0,0,(AC72-AC47))+AC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AD72-AD47)),IF($D$72<0,0,(AD72-AD47))+AD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AE72-AE47)),IF($D$72<0,0,(AE72-AE47))+AE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AF72-AF47)),IF($D$72<0,0,(AF72-AF47))+AF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AG72-AG47)),IF($D$72<0,0,(AG72-AG47))+AG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AH72-AH47)),IF($D$72<0,0,(AH72-AH47))+AH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AI72-AI47)),IF($D$72<0,0,(AI72-AI47))+AI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AJ72-AJ47)),IF($D$72<0,0,(AJ72-AJ47))+AJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AK72-AK47)),IF($D$72<0,0,(AK72-AK47))+AK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AL72-AL47)),IF($D$72<0,0,(AL72-AL47))+AL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AM72-AM47)),IF($D$72<0,0,(AM72-AM47))+AM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AN72-AN47)),IF($D$72<0,0,(AN72-AN47))+AN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AO72-AO47)),IF($D$72<0,0,(AO72-AO47))+AO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AP72-AP47)),IF($D$72<0,0,(AP72-AP47))+AP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AQ72-AQ47)),IF($D$72<0,0,(AQ72-AQ47))+AQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AR72-AR47)),IF($D$72<0,0,(AR72-AR47))+AR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AS72-AS47)),IF($D$72<0,0,(AS72-AS47))+AS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AT72-AT47)),IF($D$72<0,0,(AT72-AT47))+AT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AU72-AU47)),IF($D$72<0,0,(AU72-AU47))+AU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AV72-AV47)),IF($D$72<0,0,(AV72-AV47))+AV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AW72-AW47)),IF($D$72<0,0,(AW72-AW47))+AW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AX72-AX47)),IF($D$72<0,0,(AX72-AX47))+AX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AY72-AY47)),IF($D$72<0,0,(AY72-AY47))+AY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(AZ72-AZ47)),IF($D$72<0,0,(AZ72-AZ47))+AZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BA72-BA47)),IF($D$72<0,0,(BA72-BA47))+BA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BB72-BB47)),IF($D$72<0,0,(BB72-BB47))+BB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BC72-BC47)),IF($D$72<0,0,(BC72-BC47))+BC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BD72-BD47)),IF($D$72<0,0,(BD72-BD47))+BD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BE72-BE47)),IF($D$72<0,0,(BE72-BE47))+BE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BF72-BF47)),IF($D$72<0,0,(BF72-BF47))+BF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BG72-BG47)),IF($D$72<0,0,(BG72-BG47))+BG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BH72-BH47)),IF($D$72<0,0,(BH72-BH47))+BH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BI72-BI47)),IF($D$72<0,0,(BI72-BI47))+BI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BJ72-BJ47)),IF($D$72<0,0,(BJ72-BJ47))+BJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BK72-BK47)),IF($D$72<0,0,(BK72-BK47))+BK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BL72-BL47)),IF($D$72<0,0,(BL72-BL47))+BL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BM72-BM47)),IF($D$72<0,0,(BM72-BM47))+BM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BN72-BN47)),IF($D$72<0,0,(BN72-BN47))+BN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BO72-BO47)),IF($D$72<0,0,(BO72-BO47))+BO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BP72-BP47)),IF($D$72<0,0,(BP72-BP47))+BP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BQ72-BQ47)),IF($D$72<0,0,(BQ72-BQ47))+BQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BR72-BR47)),IF($D$72<0,0,(BR72-BR47))+BR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BS72-BS47)),IF($D$72<0,0,(BS72-BS47))+BS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BT72-BT47)),IF($D$72<0,0,(BT72-BT47))+BT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BU72-BU47)),IF($D$72<0,0,(BU72-BU47))+BU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BV72-BV47)),IF($D$72<0,0,(BV72-BV47))+BV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BW72-BW47)),IF($D$72<0,0,(BW72-BW47))+BW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BX72-BX47)),IF($D$72<0,0,(BX72-BX47))+BX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BY72-BY47)),IF($D$72<0,0,(BY72-BY47))+BY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(BZ72-BZ47)),IF($D$72<0,0,(BZ72-BZ47))+BZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CA72-CA47)),IF($D$72<0,0,(CA72-CA47))+CA87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CB72-CB47)),IF($D$72<0,0,(CB72-CB47))+CB87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CC72-CC47)),IF($D$72<0,0,(CC72-CC47))+CC87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CD72-CD47)),IF($D$72<0,0,(CD72-CD47))+CD87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CE72-CE47)),IF($D$72<0,0,(CE72-CE47))+CE87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CF72-CF47)),IF($D$72<0,0,(CF72-CF47))+CF87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CG72-CG47)),IF($D$72<0,0,(CG72-CG47))+CG87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CH72-CH47)),IF($D$72<0,0,(CH72-CH47))+CH87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CI72-CI47)),IF($D$72<0,0,(CI72-CI47))+CI87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CJ72-CJ47)),IF($D$72<0,0,(CJ72-CJ47))+CJ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CK72-CK47)),IF($D$72<0,0,(CK72-CK47))+CK87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CL72-CL47)),IF($D$72<0,0,(CL72-CL47))+CL87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CM72-CM47)),IF($D$72<0,0,(CM72-CM47))+CM87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CN72-CN47)),IF($D$72<0,0,(CN72-CN47))+CN87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CO72-CO47)),IF($D$72<0,0,(CO72-CO47))+CO87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CP72-CP47)),IF($D$72<0,0,(CP72-CP47))+CP87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CQ72-CQ47)),IF($D$72<0,0,(CQ72-CQ47))+CQ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CR72-CR47)),IF($D$72<0,0,(CR72-CR47))+CR87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CS72-CS47)),IF($D$72<0,0,(CS72-CS47))+CS87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CT72-CT47)),IF($D$72<0,0,(CT72-CT47))+CT87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CU72-CU47)),IF($D$72<0,0,(CU72-CU47))+CU87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CV72-CV47)),IF($D$72<0,0,(CV72-CV47))+CV87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CW72-CW47)),IF($D$72<0,0,(CW72-CW47))+CW87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CX72-CX47)),IF($D$72<0,0,(CX72-CX47))+CX87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CY72-CY47)),IF($D$72<0,0,(CY72-CY47))+CY87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(CZ72-CZ47)),IF($D$72<0,0,(CZ72-CZ47))+CZ87))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA113)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,(DA72-DA47)),IF($D$72<0,0,(DA72-DA47))+DA87))","v":0}]
[null,null,"Be investicijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F115+NPV((1+FDN)*(1+$J$5)-1,G115:INDEX(G115:DA115,PAL))","v":0},{"$f":"SUM(F115:DA115)","v":0},{"$f":"F114-F113","v":0},{"$f":"G114-G113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114-BS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F117+NPV((1+FDN)*(1+$J$5)-1,G117:INDEX(G117:DA117,PAL))","v":0},{"$f":"SUM(F117:DA117)","v":0},{"$f":"IF($E$34=0,F109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,F254),IF($D$254<0,0,F254)+F87),F118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,G109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,G254),IF($D$254<0,0,G254)+G87),G118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,H109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,H254),IF($D$254<0,0,H254)+H87),H118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,I109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,I254),IF($D$254<0,0,I254)+I87),I118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,J109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,J254),IF($D$254<0,0,J254)+J87),J118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,K109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,K254),IF($D$254<0,0,K254)+K87),K118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,L109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,L254),IF($D$254<0,0,L254)+L87),L118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,M109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,M254),IF($D$254<0,0,M254)+M87),M118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,N109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,N254),IF($D$254<0,0,N254)+N87),N118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,O109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,O254),IF($D$254<0,0,O254)+O87),O118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,P109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,P254),IF($D$254<0,0,P254)+P87),P118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Q109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Q254),IF($D$254<0,0,Q254)+Q87),Q118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,R109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,R254),IF($D$254<0,0,R254)+R87),R118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,S109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,S254),IF($D$254<0,0,S254)+S87),S118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,T109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,T254),IF($D$254<0,0,T254)+T87),T118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,U109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,U254),IF($D$254<0,0,U254)+U87),U118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,V109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,V254),IF($D$254<0,0,V254)+V87),V118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,W109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,W254),IF($D$254<0,0,W254)+W87),W118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,X109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,X254),IF($D$254<0,0,X254)+X87),X118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Y109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Y254),IF($D$254<0,0,Y254)+Y87),Y118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Z109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Z254),IF($D$254<0,0,Z254)+Z87),Z118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AA109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AA254),IF($D$254<0,0,AA254)+AA87),AA118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AB109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AB254),IF($D$254<0,0,AB254)+AB87),AB118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AC109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AC254),IF($D$254<0,0,AC254)+AC87),AC118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AD109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AD254),IF($D$254<0,0,AD254)+AD87),AD118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AE109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AE254),IF($D$254<0,0,AE254)+AE87),AE118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AF109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AF254),IF($D$254<0,0,AF254)+AF87),AF118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AG109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AG254),IF($D$254<0,0,AG254)+AG87),AG118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AH109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AH254),IF($D$254<0,0,AH254)+AH87),AH118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AI109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AI254),IF($D$254<0,0,AI254)+AI87),AI118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AJ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AJ254),IF($D$254<0,0,AJ254)+AJ87),AJ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AK109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AK254),IF($D$254<0,0,AK254)+AK87),AK118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AL109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AL254),IF($D$254<0,0,AL254)+AL87),AL118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AM109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AM254),IF($D$254<0,0,AM254)+AM87),AM118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AN109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AN254),IF($D$254<0,0,AN254)+AN87),AN118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AO109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AO254),IF($D$254<0,0,AO254)+AO87),AO118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AP109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AP254),IF($D$254<0,0,AP254)+AP87),AP118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AQ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AQ254),IF($D$254<0,0,AQ254)+AQ87),AQ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AR109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AR254),IF($D$254<0,0,AR254)+AR87),AR118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AS109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AS254),IF($D$254<0,0,AS254)+AS87),AS118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AT109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AT254),IF($D$254<0,0,AT254)+AT87),AT118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AU109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AU254),IF($D$254<0,0,AU254)+AU87),AU118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AV109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AV254),IF($D$254<0,0,AV254)+AV87),AV118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AW109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AW254),IF($D$254<0,0,AW254)+AW87),AW118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AX109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AX254),IF($D$254<0,0,AX254)+AX87),AX118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AY109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AY254),IF($D$254<0,0,AY254)+AY87),AY118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AZ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AZ254),IF($D$254<0,0,AZ254)+AZ87),AZ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BA109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BA254),IF($D$254<0,0,BA254)+BA87),BA118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BB109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BB254),IF($D$254<0,0,BB254)+BB87),BB118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BC109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BC254),IF($D$254<0,0,BC254)+BC87),BC118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BD109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BD254),IF($D$254<0,0,BD254)+BD87),BD118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BE109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BE254),IF($D$254<0,0,BE254)+BE87),BE118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BF109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BF254),IF($D$254<0,0,BF254)+BF87),BF118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BG109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BG254),IF($D$254<0,0,BG254)+BG87),BG118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BH109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BH254),IF($D$254<0,0,BH254)+BH87),BH118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BI109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BI254),IF($D$254<0,0,BI254)+BI87),BI118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BJ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BJ254),IF($D$254<0,0,BJ254)+BJ87),BJ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BK109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BK254),IF($D$254<0,0,BK254)+BK87),BK118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BL109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BL254),IF($D$254<0,0,BL254)+BL87),BL118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BM109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BM254),IF($D$254<0,0,BM254)+BM87),BM118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BN109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BN254),IF($D$254<0,0,BN254)+BN87),BN118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BO109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BO254),IF($D$254<0,0,BO254)+BO87),BO118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BP109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BP254),IF($D$254<0,0,BP254)+BP87),BP118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BQ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BQ254),IF($D$254<0,0,BQ254)+BQ87),BQ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BR109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BR254),IF($D$254<0,0,BR254)+BR87),BR118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BS109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BS254),IF($D$254<0,0,BS254)+BS87),BS118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BT109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BT254),IF($D$254<0,0,BT254)+BT87),BT118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BU109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BU254),IF($D$254<0,0,BU254)+BU87),BU118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BV109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BV254),IF($D$254<0,0,BV254)+BV87),BV118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BW109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BW254),IF($D$254<0,0,BW254)+BW87),BW118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BX109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BX254),IF($D$254<0,0,BX254)+BX87),BX118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BY109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BY254),IF($D$254<0,0,BY254)+BY87),BY118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BZ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BZ254),IF($D$254<0,0,BZ254)+BZ87),BZ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CA109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CA254),IF($D$254<0,0,CA254)+CA87),CA118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CB109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CB254),IF($D$254<0,0,CB254)+CB87),CB118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CC109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CC254),IF($D$254<0,0,CC254)+CC87),CC118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CD109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CD254),IF($D$254<0,0,CD254)+CD87),CD118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CE109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CE254),IF($D$254<0,0,CE254)+CE87),CE118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CF109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CF254),IF($D$254<0,0,CF254)+CF87),CF118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CG109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CG254),IF($D$254<0,0,CG254)+CG87),CG118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CH109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CH254),IF($D$254<0,0,CH254)+CH87),CH118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CI109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CI254),IF($D$254<0,0,CI254)+CI87),CI118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CJ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CJ254),IF($D$254<0,0,CJ254)+CJ87),CJ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CK109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CK254),IF($D$254<0,0,CK254)+CK87),CK118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CL109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CL254),IF($D$254<0,0,CL254)+CL87),CL118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CM109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CM254),IF($D$254<0,0,CM254)+CM87),CM118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CN109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CN254),IF($D$254<0,0,CN254)+CN87),CN118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CO109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CO254),IF($D$254<0,0,CO254)+CO87),CO118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CP109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CP254),IF($D$254<0,0,CP254)+CP87),CP118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CQ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CQ254),IF($D$254<0,0,CQ254)+CQ87),CQ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CR109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CR254),IF($D$254<0,0,CR254)+CR87),CR118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CS109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CS254),IF($D$254<0,0,CS254)+CS87),CS118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CT109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CT254),IF($D$254<0,0,CT254)+CT87),CT118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CU109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CU254),IF($D$254<0,0,CU254)+CU87),CU118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CV109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CV254),IF($D$254<0,0,CV254)+CV87),CV118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CW109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CW254),IF($D$254<0,0,CW254)+CW87),CW118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CX109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CX254),IF($D$254<0,0,CX254)+CX87),CX118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CY109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CY254),IF($D$254<0,0,CY254)+CY87),CY118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CZ109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CZ254),IF($D$254<0,0,CZ254)+CZ87),CZ118/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,DA109,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,DA254),IF($D$254<0,0,DA254)+DA87),DA118/(1+Data1!$C$25)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (su PVM))",{"$f":"F118+NPV((1+FDN)*(1+$J$5)-1,G118:INDEX(G118:DA118,PAL))","v":0},{"$f":"SUM(F118:DA118)","v":0},{"$f":"IF($E$34=0,F110,+IF(pvm_susigrazinimas=\"Ne\",(F105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,F254),IF($D$254<0,0,F254)+F87)))","v":0},{"$f":"IF($E$34=0,G110,+IF(pvm_susigrazinimas=\"Ne\",(G105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,G254),IF($D$254<0,0,G254)+G87)))","v":0},{"$f":"IF($E$34=0,H110,+IF(pvm_susigrazinimas=\"Ne\",(H105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,H254),IF($D$254<0,0,H254)+H87)))","v":0},{"$f":"IF($E$34=0,I110,+IF(pvm_susigrazinimas=\"Ne\",(I105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,I254),IF($D$254<0,0,I254)+I87)))","v":0},{"$f":"IF($E$34=0,J110,+IF(pvm_susigrazinimas=\"Ne\",(J105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,J254),IF($D$254<0,0,J254)+J87)))","v":0},{"$f":"IF($E$34=0,K110,+IF(pvm_susigrazinimas=\"Ne\",(K105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,K254),IF($D$254<0,0,K254)+K87)))","v":0},{"$f":"IF($E$34=0,L110,+IF(pvm_susigrazinimas=\"Ne\",(L105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,L254),IF($D$254<0,0,L254)+L87)))","v":0},{"$f":"IF($E$34=0,M110,+IF(pvm_susigrazinimas=\"Ne\",(M105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,M254),IF($D$254<0,0,M254)+M87)))","v":0},{"$f":"IF($E$34=0,N110,+IF(pvm_susigrazinimas=\"Ne\",(N105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,N254),IF($D$254<0,0,N254)+N87)))","v":0},{"$f":"IF($E$34=0,O110,+IF(pvm_susigrazinimas=\"Ne\",(O105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,O254),IF($D$254<0,0,O254)+O87)))","v":0},{"$f":"IF($E$34=0,P110,+IF(pvm_susigrazinimas=\"Ne\",(P105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,P254),IF($D$254<0,0,P254)+P87)))","v":0},{"$f":"IF($E$34=0,Q110,+IF(pvm_susigrazinimas=\"Ne\",(Q105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Q254),IF($D$254<0,0,Q254)+Q87)))","v":0},{"$f":"IF($E$34=0,R110,+IF(pvm_susigrazinimas=\"Ne\",(R105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,R254),IF($D$254<0,0,R254)+R87)))","v":0},{"$f":"IF($E$34=0,S110,+IF(pvm_susigrazinimas=\"Ne\",(S105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,S254),IF($D$254<0,0,S254)+S87)))","v":0},{"$f":"IF($E$34=0,T110,+IF(pvm_susigrazinimas=\"Ne\",(T105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,T254),IF($D$254<0,0,T254)+T87)))","v":0},{"$f":"IF($E$34=0,U110,+IF(pvm_susigrazinimas=\"Ne\",(U105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,U254),IF($D$254<0,0,U254)+U87)))","v":0},{"$f":"IF($E$34=0,V110,+IF(pvm_susigrazinimas=\"Ne\",(V105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,V254),IF($D$254<0,0,V254)+V87)))","v":0},{"$f":"IF($E$34=0,W110,+IF(pvm_susigrazinimas=\"Ne\",(W105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,W254),IF($D$254<0,0,W254)+W87)))","v":0},{"$f":"IF($E$34=0,X110,+IF(pvm_susigrazinimas=\"Ne\",(X105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,X254),IF($D$254<0,0,X254)+X87)))","v":0},{"$f":"IF($E$34=0,Y110,+IF(pvm_susigrazinimas=\"Ne\",(Y105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Y254),IF($D$254<0,0,Y254)+Y87)))","v":0},{"$f":"IF($E$34=0,Z110,+IF(pvm_susigrazinimas=\"Ne\",(Z105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Z254),IF($D$254<0,0,Z254)+Z87)))","v":0},{"$f":"IF($E$34=0,AA110,+IF(pvm_susigrazinimas=\"Ne\",(AA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AA254),IF($D$254<0,0,AA254)+AA87)))","v":0},{"$f":"IF($E$34=0,AB110,+IF(pvm_susigrazinimas=\"Ne\",(AB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AB254),IF($D$254<0,0,AB254)+AB87)))","v":0},{"$f":"IF($E$34=0,AC110,+IF(pvm_susigrazinimas=\"Ne\",(AC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AC254),IF($D$254<0,0,AC254)+AC87)))","v":0},{"$f":"IF($E$34=0,AD110,+IF(pvm_susigrazinimas=\"Ne\",(AD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AD254),IF($D$254<0,0,AD254)+AD87)))","v":0},{"$f":"IF($E$34=0,AE110,+IF(pvm_susigrazinimas=\"Ne\",(AE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AE254),IF($D$254<0,0,AE254)+AE87)))","v":0},{"$f":"IF($E$34=0,AF110,+IF(pvm_susigrazinimas=\"Ne\",(AF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AF254),IF($D$254<0,0,AF254)+AF87)))","v":0},{"$f":"IF($E$34=0,AG110,+IF(pvm_susigrazinimas=\"Ne\",(AG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AG254),IF($D$254<0,0,AG254)+AG87)))","v":0},{"$f":"IF($E$34=0,AH110,+IF(pvm_susigrazinimas=\"Ne\",(AH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AH254),IF($D$254<0,0,AH254)+AH87)))","v":0},{"$f":"IF($E$34=0,AI110,+IF(pvm_susigrazinimas=\"Ne\",(AI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AI254),IF($D$254<0,0,AI254)+AI87)))","v":0},{"$f":"IF($E$34=0,AJ110,+IF(pvm_susigrazinimas=\"Ne\",(AJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AJ254),IF($D$254<0,0,AJ254)+AJ87)))","v":0},{"$f":"IF($E$34=0,AK110,+IF(pvm_susigrazinimas=\"Ne\",(AK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AK254),IF($D$254<0,0,AK254)+AK87)))","v":0},{"$f":"IF($E$34=0,AL110,+IF(pvm_susigrazinimas=\"Ne\",(AL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AL254),IF($D$254<0,0,AL254)+AL87)))","v":0},{"$f":"IF($E$34=0,AM110,+IF(pvm_susigrazinimas=\"Ne\",(AM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AM254),IF($D$254<0,0,AM254)+AM87)))","v":0},{"$f":"IF($E$34=0,AN110,+IF(pvm_susigrazinimas=\"Ne\",(AN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AN254),IF($D$254<0,0,AN254)+AN87)))","v":0},{"$f":"IF($E$34=0,AO110,+IF(pvm_susigrazinimas=\"Ne\",(AO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AO254),IF($D$254<0,0,AO254)+AO87)))","v":0},{"$f":"IF($E$34=0,AP110,+IF(pvm_susigrazinimas=\"Ne\",(AP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AP254),IF($D$254<0,0,AP254)+AP87)))","v":0},{"$f":"IF($E$34=0,AQ110,+IF(pvm_susigrazinimas=\"Ne\",(AQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AQ254),IF($D$254<0,0,AQ254)+AQ87)))","v":0},{"$f":"IF($E$34=0,AR110,+IF(pvm_susigrazinimas=\"Ne\",(AR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AR254),IF($D$254<0,0,AR254)+AR87)))","v":0},{"$f":"IF($E$34=0,AS110,+IF(pvm_susigrazinimas=\"Ne\",(AS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AS254),IF($D$254<0,0,AS254)+AS87)))","v":0},{"$f":"IF($E$34=0,AT110,+IF(pvm_susigrazinimas=\"Ne\",(AT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AT254),IF($D$254<0,0,AT254)+AT87)))","v":0},{"$f":"IF($E$34=0,AU110,+IF(pvm_susigrazinimas=\"Ne\",(AU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AU254),IF($D$254<0,0,AU254)+AU87)))","v":0},{"$f":"IF($E$34=0,AV110,+IF(pvm_susigrazinimas=\"Ne\",(AV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AV254),IF($D$254<0,0,AV254)+AV87)))","v":0},{"$f":"IF($E$34=0,AW110,+IF(pvm_susigrazinimas=\"Ne\",(AW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AW254),IF($D$254<0,0,AW254)+AW87)))","v":0},{"$f":"IF($E$34=0,AX110,+IF(pvm_susigrazinimas=\"Ne\",(AX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AX254),IF($D$254<0,0,AX254)+AX87)))","v":0},{"$f":"IF($E$34=0,AY110,+IF(pvm_susigrazinimas=\"Ne\",(AY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AY254),IF($D$254<0,0,AY254)+AY87)))","v":0},{"$f":"IF($E$34=0,AZ110,+IF(pvm_susigrazinimas=\"Ne\",(AZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AZ254),IF($D$254<0,0,AZ254)+AZ87)))","v":0},{"$f":"IF($E$34=0,BA110,+IF(pvm_susigrazinimas=\"Ne\",(BA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BA254),IF($D$254<0,0,BA254)+BA87)))","v":0},{"$f":"IF($E$34=0,BB110,+IF(pvm_susigrazinimas=\"Ne\",(BB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BB254),IF($D$254<0,0,BB254)+BB87)))","v":0},{"$f":"IF($E$34=0,BC110,+IF(pvm_susigrazinimas=\"Ne\",(BC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BC254),IF($D$254<0,0,BC254)+BC87)))","v":0},{"$f":"IF($E$34=0,BD110,+IF(pvm_susigrazinimas=\"Ne\",(BD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BD254),IF($D$254<0,0,BD254)+BD87)))","v":0},{"$f":"IF($E$34=0,BE110,+IF(pvm_susigrazinimas=\"Ne\",(BE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BE254),IF($D$254<0,0,BE254)+BE87)))","v":0},{"$f":"IF($E$34=0,BF110,+IF(pvm_susigrazinimas=\"Ne\",(BF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BF254),IF($D$254<0,0,BF254)+BF87)))","v":0},{"$f":"IF($E$34=0,BG110,+IF(pvm_susigrazinimas=\"Ne\",(BG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BG254),IF($D$254<0,0,BG254)+BG87)))","v":0},{"$f":"IF($E$34=0,BH110,+IF(pvm_susigrazinimas=\"Ne\",(BH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BH254),IF($D$254<0,0,BH254)+BH87)))","v":0},{"$f":"IF($E$34=0,BI110,+IF(pvm_susigrazinimas=\"Ne\",(BI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BI254),IF($D$254<0,0,BI254)+BI87)))","v":0},{"$f":"IF($E$34=0,BJ110,+IF(pvm_susigrazinimas=\"Ne\",(BJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BJ254),IF($D$254<0,0,BJ254)+BJ87)))","v":0},{"$f":"IF($E$34=0,BK110,+IF(pvm_susigrazinimas=\"Ne\",(BK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BK254),IF($D$254<0,0,BK254)+BK87)))","v":0},{"$f":"IF($E$34=0,BL110,+IF(pvm_susigrazinimas=\"Ne\",(BL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BL254),IF($D$254<0,0,BL254)+BL87)))","v":0},{"$f":"IF($E$34=0,BM110,+IF(pvm_susigrazinimas=\"Ne\",(BM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BM254),IF($D$254<0,0,BM254)+BM87)))","v":0},{"$f":"IF($E$34=0,BN110,+IF(pvm_susigrazinimas=\"Ne\",(BN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BN254),IF($D$254<0,0,BN254)+BN87)))","v":0},{"$f":"IF($E$34=0,BO110,+IF(pvm_susigrazinimas=\"Ne\",(BO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BO254),IF($D$254<0,0,BO254)+BO87)))","v":0},{"$f":"IF($E$34=0,BP110,+IF(pvm_susigrazinimas=\"Ne\",(BP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BP254),IF($D$254<0,0,BP254)+BP87)))","v":0},{"$f":"IF($E$34=0,BQ110,+IF(pvm_susigrazinimas=\"Ne\",(BQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BQ254),IF($D$254<0,0,BQ254)+BQ87)))","v":0},{"$f":"IF($E$34=0,BR110,+IF(pvm_susigrazinimas=\"Ne\",(BR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BR254),IF($D$254<0,0,BR254)+BR87)))","v":0},{"$f":"IF($E$34=0,BS110,+IF(pvm_susigrazinimas=\"Ne\",(BS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BS254),IF($D$254<0,0,BS254)+BS87)))","v":0},{"$f":"IF($E$34=0,BT110,+IF(pvm_susigrazinimas=\"Ne\",(BT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BT254),IF($D$254<0,0,BT254)+BT87)))","v":0},{"$f":"IF($E$34=0,BU110,+IF(pvm_susigrazinimas=\"Ne\",(BU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BU254),IF($D$254<0,0,BU254)+BU87)))","v":0},{"$f":"IF($E$34=0,BV110,+IF(pvm_susigrazinimas=\"Ne\",(BV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BV254),IF($D$254<0,0,BV254)+BV87)))","v":0},{"$f":"IF($E$34=0,BW110,+IF(pvm_susigrazinimas=\"Ne\",(BW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BW254),IF($D$254<0,0,BW254)+BW87)))","v":0},{"$f":"IF($E$34=0,BX110,+IF(pvm_susigrazinimas=\"Ne\",(BX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BX254),IF($D$254<0,0,BX254)+BX87)))","v":0},{"$f":"IF($E$34=0,BY110,+IF(pvm_susigrazinimas=\"Ne\",(BY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BY254),IF($D$254<0,0,BY254)+BY87)))","v":0},{"$f":"IF($E$34=0,BZ110,+IF(pvm_susigrazinimas=\"Ne\",(BZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BZ254),IF($D$254<0,0,BZ254)+BZ87)))","v":0},{"$f":"IF($E$34=0,CA110,+IF(pvm_susigrazinimas=\"Ne\",(CA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CA254),IF($D$254<0,0,CA254)+CA87)))","v":0},{"$f":"IF($E$34=0,CB110,+IF(pvm_susigrazinimas=\"Ne\",(CB105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CB254),IF($D$254<0,0,CB254)+CB87)))","v":0},{"$f":"IF($E$34=0,CC110,+IF(pvm_susigrazinimas=\"Ne\",(CC105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CC254),IF($D$254<0,0,CC254)+CC87)))","v":0},{"$f":"IF($E$34=0,CD110,+IF(pvm_susigrazinimas=\"Ne\",(CD105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CD254),IF($D$254<0,0,CD254)+CD87)))","v":0},{"$f":"IF($E$34=0,CE110,+IF(pvm_susigrazinimas=\"Ne\",(CE105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CE254),IF($D$254<0,0,CE254)+CE87)))","v":0},{"$f":"IF($E$34=0,CF110,+IF(pvm_susigrazinimas=\"Ne\",(CF105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CF254),IF($D$254<0,0,CF254)+CF87)))","v":0},{"$f":"IF($E$34=0,CG110,+IF(pvm_susigrazinimas=\"Ne\",(CG105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CG254),IF($D$254<0,0,CG254)+CG87)))","v":0},{"$f":"IF($E$34=0,CH110,+IF(pvm_susigrazinimas=\"Ne\",(CH105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CH254),IF($D$254<0,0,CH254)+CH87)))","v":0},{"$f":"IF($E$34=0,CI110,+IF(pvm_susigrazinimas=\"Ne\",(CI105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CI254),IF($D$254<0,0,CI254)+CI87)))","v":0},{"$f":"IF($E$34=0,CJ110,+IF(pvm_susigrazinimas=\"Ne\",(CJ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CJ254),IF($D$254<0,0,CJ254)+CJ87)))","v":0},{"$f":"IF($E$34=0,CK110,+IF(pvm_susigrazinimas=\"Ne\",(CK105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CK254),IF($D$254<0,0,CK254)+CK87)))","v":0},{"$f":"IF($E$34=0,CL110,+IF(pvm_susigrazinimas=\"Ne\",(CL105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CL254),IF($D$254<0,0,CL254)+CL87)))","v":0},{"$f":"IF($E$34=0,CM110,+IF(pvm_susigrazinimas=\"Ne\",(CM105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CM254),IF($D$254<0,0,CM254)+CM87)))","v":0},{"$f":"IF($E$34=0,CN110,+IF(pvm_susigrazinimas=\"Ne\",(CN105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CN254),IF($D$254<0,0,CN254)+CN87)))","v":0},{"$f":"IF($E$34=0,CO110,+IF(pvm_susigrazinimas=\"Ne\",(CO105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CO254),IF($D$254<0,0,CO254)+CO87)))","v":0},{"$f":"IF($E$34=0,CP110,+IF(pvm_susigrazinimas=\"Ne\",(CP105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CP254),IF($D$254<0,0,CP254)+CP87)))","v":0},{"$f":"IF($E$34=0,CQ110,+IF(pvm_susigrazinimas=\"Ne\",(CQ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CQ254),IF($D$254<0,0,CQ254)+CQ87)))","v":0},{"$f":"IF($E$34=0,CR110,+IF(pvm_susigrazinimas=\"Ne\",(CR105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CR254),IF($D$254<0,0,CR254)+CR87)))","v":0},{"$f":"IF($E$34=0,CS110,+IF(pvm_susigrazinimas=\"Ne\",(CS105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CS254),IF($D$254<0,0,CS254)+CS87)))","v":0},{"$f":"IF($E$34=0,CT110,+IF(pvm_susigrazinimas=\"Ne\",(CT105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CT254),IF($D$254<0,0,CT254)+CT87)))","v":0},{"$f":"IF($E$34=0,CU110,+IF(pvm_susigrazinimas=\"Ne\",(CU105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CU254),IF($D$254<0,0,CU254)+CU87)))","v":0},{"$f":"IF($E$34=0,CV110,+IF(pvm_susigrazinimas=\"Ne\",(CV105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CV254),IF($D$254<0,0,CV254)+CV87)))","v":0},{"$f":"IF($E$34=0,CW110,+IF(pvm_susigrazinimas=\"Ne\",(CW105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CW254),IF($D$254<0,0,CW254)+CW87)))","v":0},{"$f":"IF($E$34=0,CX110,+IF(pvm_susigrazinimas=\"Ne\",(CX105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CX254),IF($D$254<0,0,CX254)+CX87)))","v":0},{"$f":"IF($E$34=0,CY110,+IF(pvm_susigrazinimas=\"Ne\",(CY105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CY254),IF($D$254<0,0,CY254)+CY87)))","v":0},{"$f":"IF($E$34=0,CZ110,+IF(pvm_susigrazinimas=\"Ne\",(CZ105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CZ254),IF($D$254<0,0,CZ254)+CZ87)))","v":0},{"$f":"IF($E$34=0,DA110,+IF(pvm_susigrazinimas=\"Ne\",(DA105)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,DA254),IF($D$254<0,0,DA254)+DA87)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F119+NPV((1+FDN)*(1+$J$5)-1,G119:INDEX(G119:DA119,PAL))","v":0},{"$f":"SUM(F119:DA119)","v":0},{"$f":"F118-F117","v":0},{"$f":"G118-G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK118-AK117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD118-CD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Rodiklio \"Viešojo subjekto mokėjimai privačiam subjektui\"  apskaičiavimui naudojamas srautas ","Iš viso",null,{"$f":"F75","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK75","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW75","v":95},96,97,98,99]
[null,null,null,"GDV","suma","<=2025",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK76","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Perduodamų rizikų vertė (Realiąja išraiška)",{"$f":"SUM(D125:D132)","v":0},{"$f":"SUM(E125:E132)","v":0},{"$f":"SUM(F125:F132)","v":0},{"$f":"SUM(G125:G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW125:CW132)","v":0},{"$f":"SUM(CX125:CX132)","v":0},{"$f":"SUM(CY125:CY132)","v":0},{"$f":"SUM(CZ125:CZ132)","v":0},{"$f":"SUM(DA125:DA132)","v":0}]
[null,null,"1. Projektavimo rizika",{"$f":"F125+NPV(FDN,G125:INDEX(G125:DA125,PAL))","v":0},{"$f":"SUM(F125:DA125)","v":0},{"$f":"F78*'6.3'!$L$7","v":0},{"$f":"G78*'6.3'!$L$7","v":0},{"$f":"H78*'6.3'!$L$7","v":0},{"$f":"I78*'6.3'!$L$7","v":0},{"$f":"J78*'6.3'!$L$7","v":0},{"$f":"K78*'6.3'!$L$7","v":0},{"$f":"L78*'6.3'!$L$7","v":0},{"$f":"M78*'6.3'!$L$7","v":0},{"$f":"N78*'6.3'!$L$7","v":0},{"$f":"O78*'6.3'!$L$7","v":0},{"$f":"P78*'6.3'!$L$7","v":0},{"$f":"Q78*'6.3'!$L$7","v":0},{"$f":"R78*'6.3'!$L$7","v":0},{"$f":"S78*'6.3'!$L$7","v":0},{"$f":"T78*'6.3'!$L$7","v":0},{"$f":"U78*'6.3'!$L$7","v":0},{"$f":"V78*'6.3'!$L$7","v":0},{"$f":"W78*'6.3'!$L$7","v":0},{"$f":"X78*'6.3'!$L$7","v":0},{"$f":"Y78*'6.3'!$L$7","v":0},{"$f":"Z78*'6.3'!$L$7","v":0},{"$f":"AA78*'6.3'!$L$7","v":0},{"$f":"AB78*'6.3'!$L$7","v":0},{"$f":"AC78*'6.3'!$L$7","v":0},{"$f":"AD78*'6.3'!$L$7","v":0},{"$f":"AE78*'6.3'!$L$7","v":0},{"$f":"AF78*'6.3'!$L$7","v":0},{"$f":"AG78*'6.3'!$L$7","v":0},{"$f":"AH78*'6.3'!$L$7","v":0},{"$f":"AI78*'6.3'!$L$7","v":0},{"$f":"AJ78*'6.3'!$L$7","v":0},{"$f":"AK78*'6.3'!$L$7","v":0},{"$f":"AL78*'6.3'!$L$7","v":0},{"$f":"AM78*'6.3'!$L$7","v":0},{"$f":"AN78*'6.3'!$L$7","v":0},{"$f":"AO78*'6.3'!$L$7","v":0},{"$f":"AP78*'6.3'!$L$7","v":0},{"$f":"AQ78*'6.3'!$L$7","v":0},{"$f":"AR78*'6.3'!$L$7","v":0},{"$f":"AS78*'6.3'!$L$7","v":0},{"$f":"AT78*'6.3'!$L$7","v":0},{"$f":"AU78*'6.3'!$L$7","v":0},{"$f":"AV78*'6.3'!$L$7","v":0},{"$f":"AW78*'6.3'!$L$7","v":0},{"$f":"AX78*'6.3'!$L$7","v":0},{"$f":"AY78*'6.3'!$L$7","v":0},{"$f":"AZ78*'6.3'!$L$7","v":0},{"$f":"BA78*'6.3'!$L$7","v":0},{"$f":"BB78*'6.3'!$L$7","v":0},{"$f":"BC78*'6.3'!$L$7","v":0},{"$f":"BD78*'6.3'!$L$7","v":0},{"$f":"BE78*'6.3'!$L$7","v":0},{"$f":"BF78*'6.3'!$L$7","v":0},{"$f":"BG78*'6.3'!$L$7","v":0},{"$f":"BH78*'6.3'!$L$7","v":0},{"$f":"BI78*'6.3'!$L$7","v":0},{"$f":"BJ78*'6.3'!$L$7","v":0},{"$f":"BK78*'6.3'!$L$7","v":0},{"$f":"BL78*'6.3'!$L$7","v":0},{"$f":"BM78*'6.3'!$L$7","v":0},{"$f":"BN78*'6.3'!$L$7","v":0},{"$f":"BO78*'6.3'!$L$7","v":0},{"$f":"BP78*'6.3'!$L$7","v":0},{"$f":"BQ78*'6.3'!$L$7","v":0},{"$f":"BR78*'6.3'!$L$7","v":0},{"$f":"BS78*'6.3'!$L$7","v":0},{"$f":"BT78*'6.3'!$L$7","v":0},{"$f":"BU78*'6.3'!$L$7","v":0},{"$f":"BV78*'6.3'!$L$7","v":0},{"$f":"BW78*'6.3'!$L$7","v":0},{"$f":"BX78*'6.3'!$L$7","v":0},{"$f":"BY78*'6.3'!$L$7","v":0},{"$f":"BZ78*'6.3'!$L$7","v":0},{"$f":"CA78*'6.3'!$L$7","v":0},{"$f":"CB78*'6.3'!$L$7","v":0},{"$f":"CC78*'6.3'!$L$7","v":0},{"$f":"CD78*'6.3'!$L$7","v":0},{"$f":"CE78*'6.3'!$L$7","v":0},{"$f":"CF78*'6.3'!$L$7","v":0},{"$f":"CG78*'6.3'!$L$7","v":0},{"$f":"CH78*'6.3'!$L$7","v":0},{"$f":"CI78*'6.3'!$L$7","v":0},{"$f":"CJ78*'6.3'!$L$7","v":0},{"$f":"CK78*'6.3'!$L$7","v":0},{"$f":"CL78*'6.3'!$L$7","v":0},{"$f":"CM78*'6.3'!$L$7","v":0},{"$f":"CN78*'6.3'!$L$7","v":0},{"$f":"CO78*'6.3'!$L$7","v":0},{"$f":"CP78*'6.3'!$L$7","v":0},{"$f":"CQ78*'6.3'!$L$7","v":0},{"$f":"CR78*'6.3'!$L$7","v":0},{"$f":"CS78*'6.3'!$L$7","v":0},{"$f":"CT78*'6.3'!$L$7","v":0},{"$f":"CU78*'6.3'!$L$7","v":0},{"$f":"CV78*'6.3'!$L$7","v":0},{"$f":"CW78*'6.3'!$L$7","v":0},{"$f":"CX78*'6.3'!$L$7","v":0},{"$f":"CY78*'6.3'!$L$7","v":0},{"$f":"CZ78*'6.3'!$L$7","v":0},{"$f":"DA78*'6.3'!$L$7","v":0}]
[null,null,"2. Rangos darbų rizika",{"$f":"F126+NPV(FDN,G126:INDEX(G126:DA126,PAL))","v":0},0,{"$f":"F79*'6.3'!$L$37","v":0},{"$f":"G79*'6.3'!$L$37","v":0},{"$f":"H79*'6.3'!$L$37","v":0},{"$f":"I79*'6.3'!$L$37","v":0},{"$f":"J79*'6.3'!$L$37","v":0},{"$f":"K79*'6.3'!$L$37","v":0},{"$f":"L79*'6.3'!$L$37","v":0},{"$f":"M79*'6.3'!$L$37","v":0},{"$f":"N79*'6.3'!$L$37","v":0},{"$f":"O79*'6.3'!$L$37","v":0},{"$f":"P79*'6.3'!$L$37","v":0},{"$f":"Q79*'6.3'!$L$37","v":0},{"$f":"R79*'6.3'!$L$37","v":0},{"$f":"S79*'6.3'!$L$37","v":0},{"$f":"T79*'6.3'!$L$37","v":0},{"$f":"U79*'6.3'!$L$37","v":0},{"$f":"V79*'6.3'!$L$37","v":0},{"$f":"W79*'6.3'!$L$37","v":0},{"$f":"X79*'6.3'!$L$37","v":0},{"$f":"Y79*'6.3'!$L$37","v":0},{"$f":"Z79*'6.3'!$L$37","v":0},{"$f":"AA79*'6.3'!$L$37","v":0},{"$f":"AB79*'6.3'!$L$37","v":0},{"$f":"AC79*'6.3'!$L$37","v":0},{"$f":"AD79*'6.3'!$L$37","v":0},{"$f":"AE79*'6.3'!$L$37","v":0},{"$f":"AF79*'6.3'!$L$37","v":0},{"$f":"AG79*'6.3'!$L$37","v":0},{"$f":"AH79*'6.3'!$L$37","v":0},{"$f":"AI79*'6.3'!$L$37","v":0},{"$f":"AJ79*'6.3'!$L$37","v":0},{"$f":"AK79*'6.3'!$L$37","v":0},{"$f":"AL79*'6.3'!$L$37","v":0},{"$f":"AM79*'6.3'!$L$37","v":0},{"$f":"AN79*'6.3'!$L$37","v":0},{"$f":"AO79*'6.3'!$L$37","v":0},{"$f":"AP79*'6.3'!$L$37","v":0},{"$f":"AQ79*'6.3'!$L$37","v":0},{"$f":"AR79*'6.3'!$L$37","v":0},{"$f":"AS79*'6.3'!$L$37","v":0},{"$f":"AT79*'6.3'!$L$37","v":0},{"$f":"AU79*'6.3'!$L$37","v":0},{"$f":"AV79*'6.3'!$L$37","v":0},{"$f":"AW79*'6.3'!$L$37","v":0},{"$f":"AX79*'6.3'!$L$37","v":0},{"$f":"AY79*'6.3'!$L$37","v":0},{"$f":"AZ79*'6.3'!$L$37","v":0},{"$f":"BA79*'6.3'!$L$37","v":0},{"$f":"BB79*'6.3'!$L$37","v":0},{"$f":"BC79*'6.3'!$L$37","v":0},{"$f":"BD79*'6.3'!$L$37","v":0},{"$f":"BE79*'6.3'!$L$37","v":0},{"$f":"BF79*'6.3'!$L$37","v":0},{"$f":"BG79*'6.3'!$L$37","v":0},{"$f":"BH79*'6.3'!$L$37","v":0},{"$f":"BI79*'6.3'!$L$37","v":0},{"$f":"BJ79*'6.3'!$L$37","v":0},{"$f":"BK79*'6.3'!$L$37","v":0},{"$f":"BL79*'6.3'!$L$37","v":0},{"$f":"BM79*'6.3'!$L$37","v":0},{"$f":"BN79*'6.3'!$L$37","v":0},{"$f":"BO79*'6.3'!$L$37","v":0},{"$f":"BP79*'6.3'!$L$37","v":0},{"$f":"BQ79*'6.3'!$L$37","v":0},{"$f":"BR79*'6.3'!$L$37","v":0},{"$f":"BS79*'6.3'!$L$37","v":0},{"$f":"BT79*'6.3'!$L$37","v":0},{"$f":"BU79*'6.3'!$L$37","v":0},{"$f":"BV79*'6.3'!$L$37","v":0},{"$f":"BW79*'6.3'!$L$37","v":0},{"$f":"BX79*'6.3'!$L$37","v":0},{"$f":"BY79*'6.3'!$L$37","v":0},{"$f":"BZ79*'6.3'!$L$37","v":0},{"$f":"CA79*'6.3'!$L$37","v":0},{"$f":"CB79*'6.3'!$L$37","v":0},{"$f":"CC79*'6.3'!$L$37","v":0},{"$f":"CD79*'6.3'!$L$37","v":0},{"$f":"CE79*'6.3'!$L$37","v":0},{"$f":"CF79*'6.3'!$L$37","v":0},{"$f":"CG79*'6.3'!$L$37","v":0},{"$f":"CH79*'6.3'!$L$37","v":0},{"$f":"CI79*'6.3'!$L$37","v":0},{"$f":"CJ79*'6.3'!$L$37","v":0},{"$f":"CK79*'6.3'!$L$37","v":0},{"$f":"CL79*'6.3'!$L$37","v":0},{"$f":"CM79*'6.3'!$L$37","v":0},{"$f":"CN79*'6.3'!$L$37","v":0},{"$f":"CO79*'6.3'!$L$37","v":0},{"$f":"CP79*'6.3'!$L$37","v":0},{"$f":"CQ79*'6.3'!$L$37","v":0},{"$f":"CR79*'6.3'!$L$37","v":0},{"$f":"CS79*'6.3'!$L$37","v":0},{"$f":"CT79*'6.3'!$L$37","v":0},{"$f":"CU79*'6.3'!$L$37","v":0},{"$f":"CV79*'6.3'!$L$37","v":0},{"$f":"CW79*'6.3'!$L$37","v":0},{"$f":"CX79*'6.3'!$L$37","v":0},{"$f":"CY79*'6.3'!$L$37","v":0},{"$f":"CZ79*'6.3'!$L$37","v":0},{"$f":"DA79*'6.3'!$L$37","v":0}]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"F127+NPV(FDN,G127:INDEX(G127:DA127,PAL))","v":0},0,{"$f":"F80*'6.3'!$L$61","v":0},{"$f":"G80*'6.3'!$L$61","v":0},{"$f":"H80*'6.3'!$L$61","v":0},{"$f":"I80*'6.3'!$L$61","v":0},{"$f":"J80*'6.3'!$L$61","v":0},{"$f":"K80*'6.3'!$L$61","v":0},{"$f":"L80*'6.3'!$L$61","v":0},{"$f":"M80*'6.3'!$L$61","v":0},{"$f":"N80*'6.3'!$L$61","v":0},{"$f":"O80*'6.3'!$L$61","v":0},{"$f":"P80*'6.3'!$L$61","v":0},{"$f":"Q80*'6.3'!$L$61","v":0},{"$f":"R80*'6.3'!$L$61","v":0},{"$f":"S80*'6.3'!$L$61","v":0},{"$f":"T80*'6.3'!$L$61","v":0},{"$f":"U80*'6.3'!$L$61","v":0},{"$f":"V80*'6.3'!$L$61","v":0},{"$f":"W80*'6.3'!$L$61","v":0},{"$f":"X80*'6.3'!$L$61","v":0},{"$f":"Y80*'6.3'!$L$61","v":0},{"$f":"Z80*'6.3'!$L$61","v":0},{"$f":"AA80*'6.3'!$L$61","v":0},{"$f":"AB80*'6.3'!$L$61","v":0},{"$f":"AC80*'6.3'!$L$61","v":0},{"$f":"AD80*'6.3'!$L$61","v":0},{"$f":"AE80*'6.3'!$L$61","v":0},{"$f":"AF80*'6.3'!$L$61","v":0},{"$f":"AG80*'6.3'!$L$61","v":0},{"$f":"AH80*'6.3'!$L$61","v":0},{"$f":"AI80*'6.3'!$L$61","v":0},{"$f":"AJ80*'6.3'!$L$61","v":0},{"$f":"AK80*'6.3'!$L$61","v":0},{"$f":"AL80*'6.3'!$L$61","v":0},{"$f":"AM80*'6.3'!$L$61","v":0},{"$f":"AN80*'6.3'!$L$61","v":0},{"$f":"AO80*'6.3'!$L$61","v":0},{"$f":"AP80*'6.3'!$L$61","v":0},{"$f":"AQ80*'6.3'!$L$61","v":0},{"$f":"AR80*'6.3'!$L$61","v":0},{"$f":"AS80*'6.3'!$L$61","v":0},{"$f":"AT80*'6.3'!$L$61","v":0},{"$f":"AU80*'6.3'!$L$61","v":0},{"$f":"AV80*'6.3'!$L$61","v":0},{"$f":"AW80*'6.3'!$L$61","v":0},{"$f":"AX80*'6.3'!$L$61","v":0},{"$f":"AY80*'6.3'!$L$61","v":0},{"$f":"AZ80*'6.3'!$L$61","v":0},{"$f":"BA80*'6.3'!$L$61","v":0},{"$f":"BB80*'6.3'!$L$61","v":0},{"$f":"BC80*'6.3'!$L$61","v":0},{"$f":"BD80*'6.3'!$L$61","v":0},{"$f":"BE80*'6.3'!$L$61","v":0},{"$f":"BF80*'6.3'!$L$61","v":0},{"$f":"BG80*'6.3'!$L$61","v":0},{"$f":"BH80*'6.3'!$L$61","v":0},{"$f":"BI80*'6.3'!$L$61","v":0},{"$f":"BJ80*'6.3'!$L$61","v":0},{"$f":"BK80*'6.3'!$L$61","v":0},{"$f":"BL80*'6.3'!$L$61","v":0},{"$f":"BM80*'6.3'!$L$61","v":0},{"$f":"BN80*'6.3'!$L$61","v":0},{"$f":"BO80*'6.3'!$L$61","v":0},{"$f":"BP80*'6.3'!$L$61","v":0},{"$f":"BQ80*'6.3'!$L$61","v":0},{"$f":"BR80*'6.3'!$L$61","v":0},{"$f":"BS80*'6.3'!$L$61","v":0},{"$f":"BT80*'6.3'!$L$61","v":0},{"$f":"BU80*'6.3'!$L$61","v":0},{"$f":"BV80*'6.3'!$L$61","v":0},{"$f":"BW80*'6.3'!$L$61","v":0},{"$f":"BX80*'6.3'!$L$61","v":0},{"$f":"BY80*'6.3'!$L$61","v":0},{"$f":"BZ80*'6.3'!$L$61","v":0},{"$f":"CA80*'6.3'!$L$61","v":0},{"$f":"CB80*'6.3'!$L$61","v":0},{"$f":"CC80*'6.3'!$L$61","v":0},{"$f":"CD80*'6.3'!$L$61","v":0},{"$f":"CE80*'6.3'!$L$61","v":0},{"$f":"CF80*'6.3'!$L$61","v":0},{"$f":"CG80*'6.3'!$L$61","v":0},{"$f":"CH80*'6.3'!$L$61","v":0},{"$f":"CI80*'6.3'!$L$61","v":0},{"$f":"CJ80*'6.3'!$L$61","v":0},{"$f":"CK80*'6.3'!$L$61","v":0},{"$f":"CL80*'6.3'!$L$61","v":0},{"$f":"CM80*'6.3'!$L$61","v":0},{"$f":"CN80*'6.3'!$L$61","v":0},{"$f":"CO80*'6.3'!$L$61","v":0},{"$f":"CP80*'6.3'!$L$61","v":0},{"$f":"CQ80*'6.3'!$L$61","v":0},{"$f":"CR80*'6.3'!$L$61","v":0},{"$f":"CS80*'6.3'!$L$61","v":0},{"$f":"CT80*'6.3'!$L$61","v":0},{"$f":"CU80*'6.3'!$L$61","v":0},{"$f":"CV80*'6.3'!$L$61","v":0},{"$f":"CW80*'6.3'!$L$61","v":0},{"$f":"CX80*'6.3'!$L$61","v":0},{"$f":"CY80*'6.3'!$L$61","v":0},{"$f":"CZ80*'6.3'!$L$61","v":0},{"$f":"DA80*'6.3'!$L$61","v":0}]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"F128+NPV(FDN,G128:INDEX(G128:DA128,PAL))","v":0},0,{"$f":"F81*'6.3'!$L$72","v":0},{"$f":"G81*'6.3'!$L$72","v":0},{"$f":"H81*'6.3'!$L$72","v":0},{"$f":"I81*'6.3'!$L$72","v":0},{"$f":"J81*'6.3'!$L$72","v":0},{"$f":"K81*'6.3'!$L$72","v":0},{"$f":"L81*'6.3'!$L$72","v":0},{"$f":"M81*'6.3'!$L$72","v":0},{"$f":"N81*'6.3'!$L$72","v":0},{"$f":"O81*'6.3'!$L$72","v":0},{"$f":"P81*'6.3'!$L$72","v":0},{"$f":"Q81*'6.3'!$L$72","v":0},{"$f":"R81*'6.3'!$L$72","v":0},{"$f":"S81*'6.3'!$L$72","v":0},{"$f":"T81*'6.3'!$L$72","v":0},{"$f":"U81*'6.3'!$L$72","v":0},{"$f":"V81*'6.3'!$L$72","v":0},{"$f":"W81*'6.3'!$L$72","v":0},{"$f":"X81*'6.3'!$L$72","v":0},{"$f":"Y81*'6.3'!$L$72","v":0},{"$f":"Z81*'6.3'!$L$72","v":0},{"$f":"AA81*'6.3'!$L$72","v":0},{"$f":"AB81*'6.3'!$L$72","v":0},{"$f":"AC81*'6.3'!$L$72","v":0},{"$f":"AD81*'6.3'!$L$72","v":0},{"$f":"AE81*'6.3'!$L$72","v":0},{"$f":"AF81*'6.3'!$L$72","v":0},{"$f":"AG81*'6.3'!$L$72","v":0},{"$f":"AH81*'6.3'!$L$72","v":0},{"$f":"AI81*'6.3'!$L$72","v":0},{"$f":"AJ81*'6.3'!$L$72","v":0},{"$f":"AK81*'6.3'!$L$72","v":0},{"$f":"AL81*'6.3'!$L$72","v":0},{"$f":"AM81*'6.3'!$L$72","v":0},{"$f":"AN81*'6.3'!$L$72","v":0},{"$f":"AO81*'6.3'!$L$72","v":0},{"$f":"AP81*'6.3'!$L$72","v":0},{"$f":"AQ81*'6.3'!$L$72","v":0},{"$f":"AR81*'6.3'!$L$72","v":0},{"$f":"AS81*'6.3'!$L$72","v":0},{"$f":"AT81*'6.3'!$L$72","v":0},{"$f":"AU81*'6.3'!$L$72","v":0},{"$f":"AV81*'6.3'!$L$72","v":0},{"$f":"AW81*'6.3'!$L$72","v":0},{"$f":"AX81*'6.3'!$L$72","v":0},{"$f":"AY81*'6.3'!$L$72","v":0},{"$f":"AZ81*'6.3'!$L$72","v":0},{"$f":"BA81*'6.3'!$L$72","v":0},{"$f":"BB81*'6.3'!$L$72","v":0},{"$f":"BC81*'6.3'!$L$72","v":0},{"$f":"BD81*'6.3'!$L$72","v":0},{"$f":"BE81*'6.3'!$L$72","v":0},{"$f":"BF81*'6.3'!$L$72","v":0},{"$f":"BG81*'6.3'!$L$72","v":0},{"$f":"BH81*'6.3'!$L$72","v":0},{"$f":"BI81*'6.3'!$L$72","v":0},{"$f":"BJ81*'6.3'!$L$72","v":0},{"$f":"BK81*'6.3'!$L$72","v":0},{"$f":"BL81*'6.3'!$L$72","v":0},{"$f":"BM81*'6.3'!$L$72","v":0},{"$f":"BN81*'6.3'!$L$72","v":0},{"$f":"BO81*'6.3'!$L$72","v":0},{"$f":"BP81*'6.3'!$L$72","v":0},{"$f":"BQ81*'6.3'!$L$72","v":0},{"$f":"BR81*'6.3'!$L$72","v":0},{"$f":"BS81*'6.3'!$L$72","v":0},{"$f":"BT81*'6.3'!$L$72","v":0},{"$f":"BU81*'6.3'!$L$72","v":0},{"$f":"BV81*'6.3'!$L$72","v":0},{"$f":"BW81*'6.3'!$L$72","v":0},{"$f":"BX81*'6.3'!$L$72","v":0},{"$f":"BY81*'6.3'!$L$72","v":0},{"$f":"BZ81*'6.3'!$L$72","v":0},{"$f":"CA81*'6.3'!$L$72","v":0},{"$f":"CB81*'6.3'!$L$72","v":0},{"$f":"CC81*'6.3'!$L$72","v":0},{"$f":"CD81*'6.3'!$L$72","v":0},{"$f":"CE81*'6.3'!$L$72","v":0},{"$f":"CF81*'6.3'!$L$72","v":0},{"$f":"CG81*'6.3'!$L$72","v":0},{"$f":"CH81*'6.3'!$L$72","v":0},{"$f":"CI81*'6.3'!$L$72","v":0},{"$f":"CJ81*'6.3'!$L$72","v":0},{"$f":"CK81*'6.3'!$L$72","v":0},{"$f":"CL81*'6.3'!$L$72","v":0},{"$f":"CM81*'6.3'!$L$72","v":0},{"$f":"CN81*'6.3'!$L$72","v":0},{"$f":"CO81*'6.3'!$L$72","v":0},{"$f":"CP81*'6.3'!$L$72","v":0},{"$f":"CQ81*'6.3'!$L$72","v":0},{"$f":"CR81*'6.3'!$L$72","v":0},{"$f":"CS81*'6.3'!$L$72","v":0},{"$f":"CT81*'6.3'!$L$72","v":0},{"$f":"CU81*'6.3'!$L$72","v":0},{"$f":"CV81*'6.3'!$L$72","v":0},{"$f":"CW81*'6.3'!$L$72","v":0},{"$f":"CX81*'6.3'!$L$72","v":0},{"$f":"CY81*'6.3'!$L$72","v":0},{"$f":"CZ81*'6.3'!$L$72","v":0},{"$f":"DA81*'6.3'!$L$72","v":0}]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"F129+NPV(FDN,G129:INDEX(G129:DA129,PAL))","v":0},0,{"$f":"F82*'6.3'!$L$83","v":0},{"$f":"G82*'6.3'!$L$83","v":0},{"$f":"H82*'6.3'!$L$83","v":0},{"$f":"I82*'6.3'!$L$83","v":0},{"$f":"J82*'6.3'!$L$83","v":0},{"$f":"K82*'6.3'!$L$83","v":0},{"$f":"L82*'6.3'!$L$83","v":0},{"$f":"M82*'6.3'!$L$83","v":0},{"$f":"N82*'6.3'!$L$83","v":0},{"$f":"O82*'6.3'!$L$83","v":0},{"$f":"P82*'6.3'!$L$83","v":0},{"$f":"Q82*'6.3'!$L$83","v":0},{"$f":"R82*'6.3'!$L$83","v":0},{"$f":"S82*'6.3'!$L$83","v":0},{"$f":"T82*'6.3'!$L$83","v":0},{"$f":"U82*'6.3'!$L$83","v":0},{"$f":"V82*'6.3'!$L$83","v":0},{"$f":"W82*'6.3'!$L$83","v":0},{"$f":"X82*'6.3'!$L$83","v":0},{"$f":"Y82*'6.3'!$L$83","v":0},{"$f":"Z82*'6.3'!$L$83","v":0},{"$f":"AA82*'6.3'!$L$83","v":0},{"$f":"AB82*'6.3'!$L$83","v":0},{"$f":"AC82*'6.3'!$L$83","v":0},{"$f":"AD82*'6.3'!$L$83","v":0},{"$f":"AE82*'6.3'!$L$83","v":0},{"$f":"AF82*'6.3'!$L$83","v":0},{"$f":"AG82*'6.3'!$L$83","v":0},{"$f":"AH82*'6.3'!$L$83","v":0},{"$f":"AI82*'6.3'!$L$83","v":0},{"$f":"AJ82*'6.3'!$L$83","v":0},{"$f":"AK82*'6.3'!$L$83","v":0},{"$f":"AL82*'6.3'!$L$83","v":0},{"$f":"AM82*'6.3'!$L$83","v":0},{"$f":"AN82*'6.3'!$L$83","v":0},{"$f":"AO82*'6.3'!$L$83","v":0},{"$f":"AP82*'6.3'!$L$83","v":0},{"$f":"AQ82*'6.3'!$L$83","v":0},{"$f":"AR82*'6.3'!$L$83","v":0},{"$f":"AS82*'6.3'!$L$83","v":0},{"$f":"AT82*'6.3'!$L$83","v":0},{"$f":"AU82*'6.3'!$L$83","v":0},{"$f":"AV82*'6.3'!$L$83","v":0},{"$f":"AW82*'6.3'!$L$83","v":0},{"$f":"AX82*'6.3'!$L$83","v":0},{"$f":"AY82*'6.3'!$L$83","v":0},{"$f":"AZ82*'6.3'!$L$83","v":0},{"$f":"BA82*'6.3'!$L$83","v":0},{"$f":"BB82*'6.3'!$L$83","v":0},{"$f":"BC82*'6.3'!$L$83","v":0},{"$f":"BD82*'6.3'!$L$83","v":0},{"$f":"BE82*'6.3'!$L$83","v":0},{"$f":"BF82*'6.3'!$L$83","v":0},{"$f":"BG82*'6.3'!$L$83","v":0},{"$f":"BH82*'6.3'!$L$83","v":0},{"$f":"BI82*'6.3'!$L$83","v":0},{"$f":"BJ82*'6.3'!$L$83","v":0},{"$f":"BK82*'6.3'!$L$83","v":0},{"$f":"BL82*'6.3'!$L$83","v":0},{"$f":"BM82*'6.3'!$L$83","v":0},{"$f":"BN82*'6.3'!$L$83","v":0},{"$f":"BO82*'6.3'!$L$83","v":0},{"$f":"BP82*'6.3'!$L$83","v":0},{"$f":"BQ82*'6.3'!$L$83","v":0},{"$f":"BR82*'6.3'!$L$83","v":0},{"$f":"BS82*'6.3'!$L$83","v":0},{"$f":"BT82*'6.3'!$L$83","v":0},{"$f":"BU82*'6.3'!$L$83","v":0},{"$f":"BV82*'6.3'!$L$83","v":0},{"$f":"BW82*'6.3'!$L$83","v":0},{"$f":"BX82*'6.3'!$L$83","v":0},{"$f":"BY82*'6.3'!$L$83","v":0},{"$f":"BZ82*'6.3'!$L$83","v":0},{"$f":"CA82*'6.3'!$L$83","v":0},{"$f":"CB82*'6.3'!$L$83","v":0},{"$f":"CC82*'6.3'!$L$83","v":0},{"$f":"CD82*'6.3'!$L$83","v":0},{"$f":"CE82*'6.3'!$L$83","v":0},{"$f":"CF82*'6.3'!$L$83","v":0},{"$f":"CG82*'6.3'!$L$83","v":0},{"$f":"CH82*'6.3'!$L$83","v":0},{"$f":"CI82*'6.3'!$L$83","v":0},{"$f":"CJ82*'6.3'!$L$83","v":0},{"$f":"CK82*'6.3'!$L$83","v":0},{"$f":"CL82*'6.3'!$L$83","v":0},{"$f":"CM82*'6.3'!$L$83","v":0},{"$f":"CN82*'6.3'!$L$83","v":0},{"$f":"CO82*'6.3'!$L$83","v":0},{"$f":"CP82*'6.3'!$L$83","v":0},{"$f":"CQ82*'6.3'!$L$83","v":0},{"$f":"CR82*'6.3'!$L$83","v":0},{"$f":"CS82*'6.3'!$L$83","v":0},{"$f":"CT82*'6.3'!$L$83","v":0},{"$f":"CU82*'6.3'!$L$83","v":0},{"$f":"CV82*'6.3'!$L$83","v":0},{"$f":"CW82*'6.3'!$L$83","v":0},{"$f":"CX82*'6.3'!$L$83","v":0},{"$f":"CY82*'6.3'!$L$83","v":0},{"$f":"CZ82*'6.3'!$L$83","v":0},{"$f":"DA82*'6.3'!$L$83","v":0}]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"F130+NPV(FDN,G130:INDEX(G130:DA130,PAL))","v":0},0,{"$f":"F83*'6.3'!$L$100","v":0},{"$f":"G83*'6.3'!$L$100","v":0},{"$f":"H83*'6.3'!$L$100","v":0},{"$f":"I83*'6.3'!$L$100","v":0},{"$f":"J83*'6.3'!$L$100","v":0},{"$f":"K83*'6.3'!$L$100","v":0},{"$f":"L83*'6.3'!$L$100","v":0},{"$f":"M83*'6.3'!$L$100","v":0},{"$f":"N83*'6.3'!$L$100","v":0},{"$f":"O83*'6.3'!$L$100","v":0},{"$f":"P83*'6.3'!$L$100","v":0},{"$f":"Q83*'6.3'!$L$100","v":0},{"$f":"R83*'6.3'!$L$100","v":0},{"$f":"S83*'6.3'!$L$100","v":0},{"$f":"T83*'6.3'!$L$100","v":0},{"$f":"U83*'6.3'!$L$100","v":0},{"$f":"V83*'6.3'!$L$100","v":0},{"$f":"W83*'6.3'!$L$100","v":0},{"$f":"X83*'6.3'!$L$100","v":0},{"$f":"Y83*'6.3'!$L$100","v":0},{"$f":"Z83*'6.3'!$L$100","v":0},{"$f":"AA83*'6.3'!$L$100","v":0},{"$f":"AB83*'6.3'!$L$100","v":0},{"$f":"AC83*'6.3'!$L$100","v":0},{"$f":"AD83*'6.3'!$L$100","v":0},{"$f":"AE83*'6.3'!$L$100","v":0},{"$f":"AF83*'6.3'!$L$100","v":0},{"$f":"AG83*'6.3'!$L$100","v":0},{"$f":"AH83*'6.3'!$L$100","v":0},{"$f":"AI83*'6.3'!$L$100","v":0},{"$f":"AJ83*'6.3'!$L$100","v":0},{"$f":"AK83*'6.3'!$L$100","v":0},{"$f":"AL83*'6.3'!$L$100","v":0},{"$f":"AM83*'6.3'!$L$100","v":0},{"$f":"AN83*'6.3'!$L$100","v":0},{"$f":"AO83*'6.3'!$L$100","v":0},{"$f":"AP83*'6.3'!$L$100","v":0},{"$f":"AQ83*'6.3'!$L$100","v":0},{"$f":"AR83*'6.3'!$L$100","v":0},{"$f":"AS83*'6.3'!$L$100","v":0},{"$f":"AT83*'6.3'!$L$100","v":0},{"$f":"AU83*'6.3'!$L$100","v":0},{"$f":"AV83*'6.3'!$L$100","v":0},{"$f":"AW83*'6.3'!$L$100","v":0},{"$f":"AX83*'6.3'!$L$100","v":0},{"$f":"AY83*'6.3'!$L$100","v":0},{"$f":"AZ83*'6.3'!$L$100","v":0},{"$f":"BA83*'6.3'!$L$100","v":0},{"$f":"BB83*'6.3'!$L$100","v":0},{"$f":"BC83*'6.3'!$L$100","v":0},{"$f":"BD83*'6.3'!$L$100","v":0},{"$f":"BE83*'6.3'!$L$100","v":0},{"$f":"BF83*'6.3'!$L$100","v":0},{"$f":"BG83*'6.3'!$L$100","v":0},{"$f":"BH83*'6.3'!$L$100","v":0},{"$f":"BI83*'6.3'!$L$100","v":0},{"$f":"BJ83*'6.3'!$L$100","v":0},{"$f":"BK83*'6.3'!$L$100","v":0},{"$f":"BL83*'6.3'!$L$100","v":0},{"$f":"BM83*'6.3'!$L$100","v":0},{"$f":"BN83*'6.3'!$L$100","v":0},{"$f":"BO83*'6.3'!$L$100","v":0},{"$f":"BP83*'6.3'!$L$100","v":0},{"$f":"BQ83*'6.3'!$L$100","v":0},{"$f":"BR83*'6.3'!$L$100","v":0},{"$f":"BS83*'6.3'!$L$100","v":0},{"$f":"BT83*'6.3'!$L$100","v":0},{"$f":"BU83*'6.3'!$L$100","v":0},{"$f":"BV83*'6.3'!$L$100","v":0},{"$f":"BW83*'6.3'!$L$100","v":0},{"$f":"BX83*'6.3'!$L$100","v":0},{"$f":"BY83*'6.3'!$L$100","v":0},{"$f":"BZ83*'6.3'!$L$100","v":0},{"$f":"CA83*'6.3'!$L$100","v":0},{"$f":"CB83*'6.3'!$L$100","v":0},{"$f":"CC83*'6.3'!$L$100","v":0},{"$f":"CD83*'6.3'!$L$100","v":0},{"$f":"CE83*'6.3'!$L$100","v":0},{"$f":"CF83*'6.3'!$L$100","v":0},{"$f":"CG83*'6.3'!$L$100","v":0},{"$f":"CH83*'6.3'!$L$100","v":0},{"$f":"CI83*'6.3'!$L$100","v":0},{"$f":"CJ83*'6.3'!$L$100","v":0},{"$f":"CK83*'6.3'!$L$100","v":0},{"$f":"CL83*'6.3'!$L$100","v":0},{"$f":"CM83*'6.3'!$L$100","v":0},{"$f":"CN83*'6.3'!$L$100","v":0},{"$f":"CO83*'6.3'!$L$100","v":0},{"$f":"CP83*'6.3'!$L$100","v":0},{"$f":"CQ83*'6.3'!$L$100","v":0},{"$f":"CR83*'6.3'!$L$100","v":0},{"$f":"CS83*'6.3'!$L$100","v":0},{"$f":"CT83*'6.3'!$L$100","v":0},{"$f":"CU83*'6.3'!$L$100","v":0},{"$f":"CV83*'6.3'!$L$100","v":0},{"$f":"CW83*'6.3'!$L$100","v":0},{"$f":"CX83*'6.3'!$L$100","v":0},{"$f":"CY83*'6.3'!$L$100","v":0},{"$f":"CZ83*'6.3'!$L$100","v":0},{"$f":"DA83*'6.3'!$L$100","v":0}]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"F131+NPV(FDN,G131:INDEX(G131:DA131,PAL))","v":0},0,{"$f":"F84*'6.3'!$L$115","v":0},{"$f":"G84*'6.3'!$L$115","v":0},{"$f":"H84*'6.3'!$L$115","v":0},{"$f":"I84*'6.3'!$L$115","v":0},{"$f":"J84*'6.3'!$L$115","v":0},{"$f":"K84*'6.3'!$L$115","v":0},{"$f":"L84*'6.3'!$L$115","v":0},{"$f":"M84*'6.3'!$L$115","v":0},{"$f":"N84*'6.3'!$L$115","v":0},{"$f":"O84*'6.3'!$L$115","v":0},{"$f":"P84*'6.3'!$L$115","v":0},{"$f":"Q84*'6.3'!$L$115","v":0},{"$f":"R84*'6.3'!$L$115","v":0},{"$f":"S84*'6.3'!$L$115","v":0},{"$f":"T84*'6.3'!$L$115","v":0},{"$f":"U84*'6.3'!$L$115","v":0},{"$f":"V84*'6.3'!$L$115","v":0},{"$f":"W84*'6.3'!$L$115","v":0},{"$f":"X84*'6.3'!$L$115","v":0},{"$f":"Y84*'6.3'!$L$115","v":0},{"$f":"Z84*'6.3'!$L$115","v":0},{"$f":"AA84*'6.3'!$L$115","v":0},{"$f":"AB84*'6.3'!$L$115","v":0},{"$f":"AC84*'6.3'!$L$115","v":0},{"$f":"AD84*'6.3'!$L$115","v":0},{"$f":"AE84*'6.3'!$L$115","v":0},{"$f":"AF84*'6.3'!$L$115","v":0},{"$f":"AG84*'6.3'!$L$115","v":0},{"$f":"AH84*'6.3'!$L$115","v":0},{"$f":"AI84*'6.3'!$L$115","v":0},{"$f":"AJ84*'6.3'!$L$115","v":0},{"$f":"AK84*'6.3'!$L$115","v":0},{"$f":"AL84*'6.3'!$L$115","v":0},{"$f":"AM84*'6.3'!$L$115","v":0},{"$f":"AN84*'6.3'!$L$115","v":0},{"$f":"AO84*'6.3'!$L$115","v":0},{"$f":"AP84*'6.3'!$L$115","v":0},{"$f":"AQ84*'6.3'!$L$115","v":0},{"$f":"AR84*'6.3'!$L$115","v":0},{"$f":"AS84*'6.3'!$L$115","v":0},{"$f":"AT84*'6.3'!$L$115","v":0},{"$f":"AU84*'6.3'!$L$115","v":0},{"$f":"AV84*'6.3'!$L$115","v":0},{"$f":"AW84*'6.3'!$L$115","v":0},{"$f":"AX84*'6.3'!$L$115","v":0},{"$f":"AY84*'6.3'!$L$115","v":0},{"$f":"AZ84*'6.3'!$L$115","v":0},{"$f":"BA84*'6.3'!$L$115","v":0},{"$f":"BB84*'6.3'!$L$115","v":0},{"$f":"BC84*'6.3'!$L$115","v":0},{"$f":"BD84*'6.3'!$L$115","v":0},{"$f":"BE84*'6.3'!$L$115","v":0},{"$f":"BF84*'6.3'!$L$115","v":0},{"$f":"BG84*'6.3'!$L$115","v":0},{"$f":"BH84*'6.3'!$L$115","v":0},{"$f":"BI84*'6.3'!$L$115","v":0},{"$f":"BJ84*'6.3'!$L$115","v":0},{"$f":"BK84*'6.3'!$L$115","v":0},{"$f":"BL84*'6.3'!$L$115","v":0},{"$f":"BM84*'6.3'!$L$115","v":0},{"$f":"BN84*'6.3'!$L$115","v":0},{"$f":"BO84*'6.3'!$L$115","v":0},{"$f":"BP84*'6.3'!$L$115","v":0},{"$f":"BQ84*'6.3'!$L$115","v":0},{"$f":"BR84*'6.3'!$L$115","v":0},{"$f":"BS84*'6.3'!$L$115","v":0},{"$f":"BT84*'6.3'!$L$115","v":0},{"$f":"BU84*'6.3'!$L$115","v":0},{"$f":"BV84*'6.3'!$L$115","v":0},{"$f":"BW84*'6.3'!$L$115","v":0},{"$f":"BX84*'6.3'!$L$115","v":0},{"$f":"BY84*'6.3'!$L$115","v":0},{"$f":"BZ84*'6.3'!$L$115","v":0},{"$f":"CA84*'6.3'!$L$115","v":0},{"$f":"CB84*'6.3'!$L$115","v":0},{"$f":"CC84*'6.3'!$L$115","v":0},{"$f":"CD84*'6.3'!$L$115","v":0},{"$f":"CE84*'6.3'!$L$115","v":0},{"$f":"CF84*'6.3'!$L$115","v":0},{"$f":"CG84*'6.3'!$L$115","v":0},{"$f":"CH84*'6.3'!$L$115","v":0},{"$f":"CI84*'6.3'!$L$115","v":0},{"$f":"CJ84*'6.3'!$L$115","v":0},{"$f":"CK84*'6.3'!$L$115","v":0},{"$f":"CL84*'6.3'!$L$115","v":0},{"$f":"CM84*'6.3'!$L$115","v":0},{"$f":"CN84*'6.3'!$L$115","v":0},{"$f":"CO84*'6.3'!$L$115","v":0},{"$f":"CP84*'6.3'!$L$115","v":0},{"$f":"CQ84*'6.3'!$L$115","v":0},{"$f":"CR84*'6.3'!$L$115","v":0},{"$f":"CS84*'6.3'!$L$115","v":0},{"$f":"CT84*'6.3'!$L$115","v":0},{"$f":"CU84*'6.3'!$L$115","v":0},{"$f":"CV84*'6.3'!$L$115","v":0},{"$f":"CW84*'6.3'!$L$115","v":0},{"$f":"CX84*'6.3'!$L$115","v":0},{"$f":"CY84*'6.3'!$L$115","v":0},{"$f":"CZ84*'6.3'!$L$115","v":0},{"$f":"DA84*'6.3'!$L$115","v":0}]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"F132+NPV(FDN,G132:INDEX(G132:DA132,PAL))","v":0},0,{"$f":"F85*'6.3'!$L$124","v":0},{"$f":"G85*'6.3'!$L$124","v":0},{"$f":"H85*'6.3'!$L$124","v":0},{"$f":"I85*'6.3'!$L$124","v":0},{"$f":"J85*'6.3'!$L$124","v":0},{"$f":"K85*'6.3'!$L$124","v":0},{"$f":"L85*'6.3'!$L$124","v":0},{"$f":"M85*'6.3'!$L$124","v":0},{"$f":"N85*'6.3'!$L$124","v":0},{"$f":"O85*'6.3'!$L$124","v":0},{"$f":"P85*'6.3'!$L$124","v":0},{"$f":"Q85*'6.3'!$L$124","v":0},{"$f":"R85*'6.3'!$L$124","v":0},{"$f":"S85*'6.3'!$L$124","v":0},{"$f":"T85*'6.3'!$L$124","v":0},{"$f":"U85*'6.3'!$L$124","v":0},{"$f":"V85*'6.3'!$L$124","v":0},{"$f":"W85*'6.3'!$L$124","v":0},{"$f":"X85*'6.3'!$L$124","v":0},{"$f":"Y85*'6.3'!$L$124","v":0},{"$f":"Z85*'6.3'!$L$124","v":0},{"$f":"AA85*'6.3'!$L$124","v":0},{"$f":"AB85*'6.3'!$L$124","v":0},{"$f":"AC85*'6.3'!$L$124","v":0},{"$f":"AD85*'6.3'!$L$124","v":0},{"$f":"AE85*'6.3'!$L$124","v":0},{"$f":"AF85*'6.3'!$L$124","v":0},{"$f":"AG85*'6.3'!$L$124","v":0},{"$f":"AH85*'6.3'!$L$124","v":0},{"$f":"AI85*'6.3'!$L$124","v":0},{"$f":"AJ85*'6.3'!$L$124","v":0},{"$f":"AK85*'6.3'!$L$124","v":0},{"$f":"AL85*'6.3'!$L$124","v":0},{"$f":"AM85*'6.3'!$L$124","v":0},{"$f":"AN85*'6.3'!$L$124","v":0},{"$f":"AO85*'6.3'!$L$124","v":0},{"$f":"AP85*'6.3'!$L$124","v":0},{"$f":"AQ85*'6.3'!$L$124","v":0},{"$f":"AR85*'6.3'!$L$124","v":0},{"$f":"AS85*'6.3'!$L$124","v":0},{"$f":"AT85*'6.3'!$L$124","v":0},{"$f":"AU85*'6.3'!$L$124","v":0},{"$f":"AV85*'6.3'!$L$124","v":0},{"$f":"AW85*'6.3'!$L$124","v":0},{"$f":"AX85*'6.3'!$L$124","v":0},{"$f":"AY85*'6.3'!$L$124","v":0},{"$f":"AZ85*'6.3'!$L$124","v":0},{"$f":"BA85*'6.3'!$L$124","v":0},{"$f":"BB85*'6.3'!$L$124","v":0},{"$f":"BC85*'6.3'!$L$124","v":0},{"$f":"BD85*'6.3'!$L$124","v":0},{"$f":"BE85*'6.3'!$L$124","v":0},{"$f":"BF85*'6.3'!$L$124","v":0},{"$f":"BG85*'6.3'!$L$124","v":0},{"$f":"BH85*'6.3'!$L$124","v":0},{"$f":"BI85*'6.3'!$L$124","v":0},{"$f":"BJ85*'6.3'!$L$124","v":0},{"$f":"BK85*'6.3'!$L$124","v":0},{"$f":"BL85*'6.3'!$L$124","v":0},{"$f":"BM85*'6.3'!$L$124","v":0},{"$f":"BN85*'6.3'!$L$124","v":0},{"$f":"BO85*'6.3'!$L$124","v":0},{"$f":"BP85*'6.3'!$L$124","v":0},{"$f":"BQ85*'6.3'!$L$124","v":0},{"$f":"BR85*'6.3'!$L$124","v":0},{"$f":"BS85*'6.3'!$L$124","v":0},{"$f":"BT85*'6.3'!$L$124","v":0},{"$f":"BU85*'6.3'!$L$124","v":0},{"$f":"BV85*'6.3'!$L$124","v":0},{"$f":"BW85*'6.3'!$L$124","v":0},{"$f":"BX85*'6.3'!$L$124","v":0},{"$f":"BY85*'6.3'!$L$124","v":0},{"$f":"BZ85*'6.3'!$L$124","v":0},{"$f":"CA85*'6.3'!$L$124","v":0},{"$f":"CB85*'6.3'!$L$124","v":0},{"$f":"CC85*'6.3'!$L$124","v":0},{"$f":"CD85*'6.3'!$L$124","v":0},{"$f":"CE85*'6.3'!$L$124","v":0},{"$f":"CF85*'6.3'!$L$124","v":0},{"$f":"CG85*'6.3'!$L$124","v":0},{"$f":"CH85*'6.3'!$L$124","v":0},{"$f":"CI85*'6.3'!$L$124","v":0},{"$f":"CJ85*'6.3'!$L$124","v":0},{"$f":"CK85*'6.3'!$L$124","v":0},{"$f":"CL85*'6.3'!$L$124","v":0},{"$f":"CM85*'6.3'!$L$124","v":0},{"$f":"CN85*'6.3'!$L$124","v":0},{"$f":"CO85*'6.3'!$L$124","v":0},{"$f":"CP85*'6.3'!$L$124","v":0},{"$f":"CQ85*'6.3'!$L$124","v":0},{"$f":"CR85*'6.3'!$L$124","v":0},{"$f":"CS85*'6.3'!$L$124","v":0},{"$f":"CT85*'6.3'!$L$124","v":0},{"$f":"CU85*'6.3'!$L$124","v":0},{"$f":"CV85*'6.3'!$L$124","v":0},{"$f":"CW85*'6.3'!$L$124","v":0},{"$f":"CX85*'6.3'!$L$124","v":0},{"$f":"CY85*'6.3'!$L$124","v":0},{"$f":"CZ85*'6.3'!$L$124","v":0},{"$f":"DA85*'6.3'!$L$124","v":0}]
[]
[null,null,"Perduodamų rizikų vertė (Nominaliąja išraiška)",{"$f":"SUM(D135:D142)","v":0},{"$f":"SUM(F134:DA134)","v":0},{"$f":"SUM(F135:F142)","v":0},{"$f":"SUM(G135:G142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK135:AK142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW135:CW142)","v":0},{"$f":"SUM(CX135:CX142)","v":0},{"$f":"SUM(CY135:CY142)","v":0},{"$f":"SUM(CZ135:CZ142)","v":0},{"$f":"SUM(DA135:DA142)","v":0}]
[null,null,"1. Projektavimo rizika",{"$f":"F135+NPV((1+FDN)*(1+$J$5)-1,G135:INDEX(G135:DA135,PAL))","v":0},0,{"$f":"F125*(1+$J$5)^F$30","v":0},{"$f":"G125*(1+$J$5)^G$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK125*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW125*(1+$J$5)^CW$30","v":0},0,0,0,0]
[null,null,"2. Rangos darbų rizika",{"$f":"F136+NPV((1+FDN)*(1+$J$5)-1,G136:INDEX(G136:DA136,PAL))","v":0},0,{"$f":"F126*(1+$J$5)^F$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK126*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3. Įsigyjamos (pagaminamos) įrangos, įrenginių ir kito ilgalaikio turto rizika",{"$f":"F137+NPV((1+FDN)*(1+$J$5)-1,G137:INDEX(G137:DA137,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK127*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4. Įsigyjamų Paslaugų rizika",{"$f":"F138+NPV((1+FDN)*(1+$J$5)-1,G138:INDEX(G138:DA138,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK128*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5. Finansavimo prieinamumo rizika",{"$f":"F139+NPV((1+FDN)*(1+$J$5)-1,G139:INDEX(G139:DA139,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK129*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6. Teikiamų Paslaugų rizika",{"$f":"F140+NPV((1+FDN)*(1+$J$5)-1,G140:INDEX(G140:DA140,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK130*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7. Paklausos rinkoje rizika",{"$f":"F141+NPV((1+FDN)*(1+$J$5)-1,G141:INDEX(G141:DA141,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK131*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8. Turto likutinės vertės rizika",{"$f":"F142+NPV((1+FDN)*(1+$J$5)-1,G142:INDEX(G142:DA142,PAL))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK132*(1+$J$5)^AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F144+NPV(FDN,G144:INDEX(G144:DA144,PAL))","v":0},{"$f":"SUM(F144:DA144)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F77-F124),IF($D$71<0,0,F71)+F124),F145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G77-G124),IF($D$71<0,0,G71)+G124),G145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H77-H124),IF($D$71<0,0,H71)+H124),H145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I77-I124),IF($D$71<0,0,I71)+I124),I145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J77-J124),IF($D$71<0,0,J71)+J124),J145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K77-K124),IF($D$71<0,0,K71)+K124),K145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L77-L124),IF($D$71<0,0,L71)+L124),L145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M77-M124),IF($D$71<0,0,M71)+M124),M145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N77-N124),IF($D$71<0,0,N71)+N124),N145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O77-O124),IF($D$71<0,0,O71)+O124),O145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P77-P124),IF($D$71<0,0,P71)+P124),P145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q77-Q124),IF($D$71<0,0,Q71)+Q124),Q145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R77-R124),IF($D$71<0,0,R71)+R124),R145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S77-S124),IF($D$71<0,0,S71)+S124),S145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T77-T124),IF($D$71<0,0,T71)+T124),T145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U77-U124),IF($D$71<0,0,U71)+U124),U145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V77-V124),IF($D$71<0,0,V71)+V124),V145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W77-W124),IF($D$71<0,0,W71)+W124),W145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X77-X124),IF($D$71<0,0,X71)+X124),X145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y77-Y124),IF($D$71<0,0,Y71)+Y124),Y145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z77-Z124),IF($D$71<0,0,Z71)+Z124),Z145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA77-AA124),IF($D$71<0,0,AA71)+AA124),AA145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB77-AB124),IF($D$71<0,0,AB71)+AB124),AB145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC77-AC124),IF($D$71<0,0,AC71)+AC124),AC145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD77-AD124),IF($D$71<0,0,AD71)+AD124),AD145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE77-AE124),IF($D$71<0,0,AE71)+AE124),AE145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF77-AF124),IF($D$71<0,0,AF71)+AF124),AF145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG77-AG124),IF($D$71<0,0,AG71)+AG124),AG145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH77-AH124),IF($D$71<0,0,AH71)+AH124),AH145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI77-AI124),IF($D$71<0,0,AI71)+AI124),AI145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ77-AJ124),IF($D$71<0,0,AJ71)+AJ124),AJ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK77-AK124),IF($D$71<0,0,AK71)+AK124),AK145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL77-AL124),IF($D$71<0,0,AL71)+AL124),AL145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM77-AM124),IF($D$71<0,0,AM71)+AM124),AM145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN77-AN124),IF($D$71<0,0,AN71)+AN124),AN145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO77-AO124),IF($D$71<0,0,AO71)+AO124),AO145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP77-AP124),IF($D$71<0,0,AP71)+AP124),AP145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ77-AQ124),IF($D$71<0,0,AQ71)+AQ124),AQ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR77-AR124),IF($D$71<0,0,AR71)+AR124),AR145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS77-AS124),IF($D$71<0,0,AS71)+AS124),AS145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT77-AT124),IF($D$71<0,0,AT71)+AT124),AT145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU77-AU124),IF($D$71<0,0,AU71)+AU124),AU145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV77-AV124),IF($D$71<0,0,AV71)+AV124),AV145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW77-AW124),IF($D$71<0,0,AW71)+AW124),AW145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX77-AX124),IF($D$71<0,0,AX71)+AX124),AX145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY77-AY124),IF($D$71<0,0,AY71)+AY124),AY145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ77-AZ124),IF($D$71<0,0,AZ71)+AZ124),AZ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA77-BA124),IF($D$71<0,0,BA71)+BA124),BA145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB77-BB124),IF($D$71<0,0,BB71)+BB124),BB145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC77-BC124),IF($D$71<0,0,BC71)+BC124),BC145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD77-BD124),IF($D$71<0,0,BD71)+BD124),BD145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE77-BE124),IF($D$71<0,0,BE71)+BE124),BE145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF77-BF124),IF($D$71<0,0,BF71)+BF124),BF145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG77-BG124),IF($D$71<0,0,BG71)+BG124),BG145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH77-BH124),IF($D$71<0,0,BH71)+BH124),BH145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI77-BI124),IF($D$71<0,0,BI71)+BI124),BI145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ77-BJ124),IF($D$71<0,0,BJ71)+BJ124),BJ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK77-BK124),IF($D$71<0,0,BK71)+BK124),BK145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL77-BL124),IF($D$71<0,0,BL71)+BL124),BL145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM77-BM124),IF($D$71<0,0,BM71)+BM124),BM145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN77-BN124),IF($D$71<0,0,BN71)+BN124),BN145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO77-BO124),IF($D$71<0,0,BO71)+BO124),BO145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP77-BP124),IF($D$71<0,0,BP71)+BP124),BP145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ77-BQ124),IF($D$71<0,0,BQ71)+BQ124),BQ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR77-BR124),IF($D$71<0,0,BR71)+BR124),BR145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS77-BS124),IF($D$71<0,0,BS71)+BS124),BS145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT77-BT124),IF($D$71<0,0,BT71)+BT124),BT145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU77-BU124),IF($D$71<0,0,BU71)+BU124),BU145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV77-BV124),IF($D$71<0,0,BV71)+BV124),BV145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW77-BW124),IF($D$71<0,0,BW71)+BW124),BW145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX77-BX124),IF($D$71<0,0,BX71)+BX124),BX145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY77-BY124),IF($D$71<0,0,BY71)+BY124),BY145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ77-BZ124),IF($D$71<0,0,BZ71)+BZ124),BZ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA77-CA124),IF($D$71<0,0,CA71)+CA124),CA145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB77-CB124),IF($D$71<0,0,CB71)+CB124),CB145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC77-CC124),IF($D$71<0,0,CC71)+CC124),CC145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD77-CD124),IF($D$71<0,0,CD71)+CD124),CD145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE77-CE124),IF($D$71<0,0,CE71)+CE124),CE145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF77-CF124),IF($D$71<0,0,CF71)+CF124),CF145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG77-CG124),IF($D$71<0,0,CG71)+CG124),CG145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH77-CH124),IF($D$71<0,0,CH71)+CH124),CH145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI77-CI124),IF($D$71<0,0,CI71)+CI124),CI145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ77-CJ124),IF($D$71<0,0,CJ71)+CJ124),CJ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK77-CK124),IF($D$71<0,0,CK71)+CK124),CK145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL77-CL124),IF($D$71<0,0,CL71)+CL124),CL145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM77-CM124),IF($D$71<0,0,CM71)+CM124),CM145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN77-CN124),IF($D$71<0,0,CN71)+CN124),CN145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO77-CO124),IF($D$71<0,0,CO71)+CO124),CO145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP77-CP124),IF($D$71<0,0,CP71)+CP124),CP145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ77-CQ124),IF($D$71<0,0,CQ71)+CQ124),CQ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR77-CR124),IF($D$71<0,0,CR71)+CR124),CR145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS77-CS124),IF($D$71<0,0,CS71)+CS124),CS145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT77-CT124),IF($D$71<0,0,CT71)+CT124),CT145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU77-CU124),IF($D$71<0,0,CU71)+CU124),CU145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV77-CV124),IF($D$71<0,0,CV71)+CV124),CV145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW77-CW124),IF($D$71<0,0,CW71)+CW124),CW145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX77-CX124),IF($D$71<0,0,CX71)+CX124),CX145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY77-CY124),IF($D$71<0,0,CY71)+CY124),CY145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ77-CZ124),IF($D$71<0,0,CZ71)+CZ124),CZ145/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA77-DA124),IF($D$71<0,0,DA71)+DA124),DA145/(1+Data1!$C$25))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (su PVM)*)",{"$f":"F145+NPV(FDN,G145:INDEX(G145:DA145,PAL))","v":0},{"$f":"SUM(F145:DA145)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F77-F124),IF($D$71<0,0,F71)+F124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G77-G124),IF($D$71<0,0,G71)+G124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H77-H124),IF($D$71<0,0,H71)+H124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I77-I124),IF($D$71<0,0,I71)+I124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J77-J124),IF($D$71<0,0,J71)+J124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K77-K124),IF($D$71<0,0,K71)+K124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L77-L124),IF($D$71<0,0,L71)+L124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M77-M124),IF($D$71<0,0,M71)+M124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N77-N124),IF($D$71<0,0,N71)+N124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O77-O124),IF($D$71<0,0,O71)+O124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P77-P124),IF($D$71<0,0,P71)+P124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q77-Q124),IF($D$71<0,0,Q71)+Q124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R77-R124),IF($D$71<0,0,R71)+R124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S77-S124),IF($D$71<0,0,S71)+S124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T77-T124),IF($D$71<0,0,T71)+T124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U77-U124),IF($D$71<0,0,U71)+U124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V77-V124),IF($D$71<0,0,V71)+V124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W77-W124),IF($D$71<0,0,W71)+W124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X77-X124),IF($D$71<0,0,X71)+X124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y77-Y124),IF($D$71<0,0,Y71)+Y124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z77-Z124),IF($D$71<0,0,Z71)+Z124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA77-AA124),IF($D$71<0,0,AA71)+AA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB77-AB124),IF($D$71<0,0,AB71)+AB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC77-AC124),IF($D$71<0,0,AC71)+AC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD77-AD124),IF($D$71<0,0,AD71)+AD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE77-AE124),IF($D$71<0,0,AE71)+AE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF77-AF124),IF($D$71<0,0,AF71)+AF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG77-AG124),IF($D$71<0,0,AG71)+AG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH77-AH124),IF($D$71<0,0,AH71)+AH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI77-AI124),IF($D$71<0,0,AI71)+AI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ77-AJ124),IF($D$71<0,0,AJ71)+AJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK77-AK124),IF($D$71<0,0,AK71)+AK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL77-AL124),IF($D$71<0,0,AL71)+AL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM77-AM124),IF($D$71<0,0,AM71)+AM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN77-AN124),IF($D$71<0,0,AN71)+AN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO77-AO124),IF($D$71<0,0,AO71)+AO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP77-AP124),IF($D$71<0,0,AP71)+AP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ77-AQ124),IF($D$71<0,0,AQ71)+AQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR77-AR124),IF($D$71<0,0,AR71)+AR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS77-AS124),IF($D$71<0,0,AS71)+AS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT77-AT124),IF($D$71<0,0,AT71)+AT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU77-AU124),IF($D$71<0,0,AU71)+AU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV77-AV124),IF($D$71<0,0,AV71)+AV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW77-AW124),IF($D$71<0,0,AW71)+AW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX77-AX124),IF($D$71<0,0,AX71)+AX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY77-AY124),IF($D$71<0,0,AY71)+AY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ77-AZ124),IF($D$71<0,0,AZ71)+AZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA77-BA124),IF($D$71<0,0,BA71)+BA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB77-BB124),IF($D$71<0,0,BB71)+BB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC77-BC124),IF($D$71<0,0,BC71)+BC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD77-BD124),IF($D$71<0,0,BD71)+BD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE77-BE124),IF($D$71<0,0,BE71)+BE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF77-BF124),IF($D$71<0,0,BF71)+BF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG77-BG124),IF($D$71<0,0,BG71)+BG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH77-BH124),IF($D$71<0,0,BH71)+BH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI77-BI124),IF($D$71<0,0,BI71)+BI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ77-BJ124),IF($D$71<0,0,BJ71)+BJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK77-BK124),IF($D$71<0,0,BK71)+BK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL77-BL124),IF($D$71<0,0,BL71)+BL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM77-BM124),IF($D$71<0,0,BM71)+BM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN77-BN124),IF($D$71<0,0,BN71)+BN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO77-BO124),IF($D$71<0,0,BO71)+BO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP77-BP124),IF($D$71<0,0,BP71)+BP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ77-BQ124),IF($D$71<0,0,BQ71)+BQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR77-BR124),IF($D$71<0,0,BR71)+BR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS77-BS124),IF($D$71<0,0,BS71)+BS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT77-BT124),IF($D$71<0,0,BT71)+BT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU77-BU124),IF($D$71<0,0,BU71)+BU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV77-BV124),IF($D$71<0,0,BV71)+BV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW77-BW124),IF($D$71<0,0,BW71)+BW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX77-BX124),IF($D$71<0,0,BX71)+BX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY77-BY124),IF($D$71<0,0,BY71)+BY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ77-BZ124),IF($D$71<0,0,BZ71)+BZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA77-CA124),IF($D$71<0,0,CA71)+CA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB77-CB124),IF($D$71<0,0,CB71)+CB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC77-CC124),IF($D$71<0,0,CC71)+CC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD77-CD124),IF($D$71<0,0,CD71)+CD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE77-CE124),IF($D$71<0,0,CE71)+CE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF77-CF124),IF($D$71<0,0,CF71)+CF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG77-CG124),IF($D$71<0,0,CG71)+CG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH77-CH124),IF($D$71<0,0,CH71)+CH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI77-CI124),IF($D$71<0,0,CI71)+CI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ77-CJ124),IF($D$71<0,0,CJ71)+CJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK77-CK124),IF($D$71<0,0,CK71)+CK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL77-CL124),IF($D$71<0,0,CL71)+CL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM77-CM124),IF($D$71<0,0,CM71)+CM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN77-CN124),IF($D$71<0,0,CN71)+CN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO77-CO124),IF($D$71<0,0,CO71)+CO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP77-CP124),IF($D$71<0,0,CP71)+CP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ77-CQ124),IF($D$71<0,0,CQ71)+CQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR77-CR124),IF($D$71<0,0,CR71)+CR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS77-CS124),IF($D$71<0,0,CS71)+CS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT77-CT124),IF($D$71<0,0,CT71)+CT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU77-CU124),IF($D$71<0,0,CU71)+CU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV77-CV124),IF($D$71<0,0,CV71)+CV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW77-CW124),IF($D$71<0,0,CW71)+CW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX77-CX124),IF($D$71<0,0,CX71)+CX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY77-CY124),IF($D$71<0,0,CY71)+CY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ77-CZ124),IF($D$71<0,0,CZ71)+CZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA144)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA77-DA124),IF($D$71<0,0,DA71)+DA124))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (PVM vertė))",{"$f":"F146+NPV(FDN,G146:INDEX(G146:DA146,PAL))","v":0},{"$f":"SUM(F146:DA146)","v":0},{"$f":"F145-F144","v":0},{"$f":"G145-G144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS145-BS144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be investicijų (Realiąja išraiška (be PVM))",{"$f":"F148+NPV(FDN,G148:INDEX(G148:DA148,PAL))","v":0},{"$f":"SUM(F148:DA148)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F77-F124),IF($D$72<0,0,F72-F47)/(1+$J$5)^F75+F124),F149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G77-G124),IF($D$72<0,0,G72-G47)/(1+$J$5)^G75+G124),G149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H77-H124),IF($D$72<0,0,H72-H47)/(1+$J$5)^H75+H124),H149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I77-I124),IF($D$72<0,0,I72-I47)/(1+$J$5)^I75+I124),I149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J77-J124),IF($D$72<0,0,J72-J47)/(1+$J$5)^J75+J124),J149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K77-K124),IF($D$72<0,0,K72-K47)/(1+$J$5)^K75+K124),K149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L77-L124),IF($D$72<0,0,L72-L47)/(1+$J$5)^L75+L124),L149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M77-M124),IF($D$72<0,0,M72-M47)/(1+$J$5)^M75+M124),M149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N77-N124),IF($D$72<0,0,N72-N47)/(1+$J$5)^N75+N124),N149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O77-O124),IF($D$72<0,0,O72-O47)/(1+$J$5)^O75+O124),O149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P77-P124),IF($D$72<0,0,P72-P47)/(1+$J$5)^P75+P124),P149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q77-Q124),IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q75+Q124),Q149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R77-R124),IF($D$72<0,0,R72-R47)/(1+$J$5)^R75+R124),R149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S77-S124),IF($D$72<0,0,S72-S47)/(1+$J$5)^S75+S124),S149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T77-T124),IF($D$72<0,0,T72-T47)/(1+$J$5)^T75+T124),T149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U77-U124),IF($D$72<0,0,U72-U47)/(1+$J$5)^U75+U124),U149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V77-V124),IF($D$72<0,0,V72-V47)/(1+$J$5)^V75+V124),V149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W77-W124),IF($D$72<0,0,W72-W47)/(1+$J$5)^W75+W124),W149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X77-X124),IF($D$72<0,0,X72-X47)/(1+$J$5)^X75+X124),X149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y77-Y124),IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y75+Y124),Y149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z77-Z124),IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z75+Z124),Z149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA77-AA124),IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA75+AA124),AA149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB77-AB124),IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB75+AB124),AB149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC77-AC124),IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC75+AC124),AC149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD77-AD124),IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD75+AD124),AD149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE77-AE124),IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE75+AE124),AE149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF77-AF124),IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF75+AF124),AF149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG77-AG124),IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG75+AG124),AG149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH77-AH124),IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH75+AH124),AH149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI77-AI124),IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI75+AI124),AI149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ77-AJ124),IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ75+AJ124),AJ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK77-AK124),IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK75+AK124),AK149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL77-AL124),IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL75+AL124),AL149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM77-AM124),IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM75+AM124),AM149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN77-AN124),IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN75+AN124),AN149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO77-AO124),IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO75+AO124),AO149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP77-AP124),IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP75+AP124),AP149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ77-AQ124),IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ75+AQ124),AQ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR77-AR124),IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR75+AR124),AR149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS77-AS124),IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS75+AS124),AS149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT77-AT124),IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT75+AT124),AT149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU77-AU124),IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU75+AU124),AU149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV77-AV124),IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV75+AV124),AV149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW77-AW124),IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW75+AW124),AW149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX77-AX124),IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX75+AX124),AX149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY77-AY124),IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY75+AY124),AY149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ77-AZ124),IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ75+AZ124),AZ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA77-BA124),IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA75+BA124),BA149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB77-BB124),IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB75+BB124),BB149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC77-BC124),IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC75+BC124),BC149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD77-BD124),IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD75+BD124),BD149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE77-BE124),IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE75+BE124),BE149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF77-BF124),IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF75+BF124),BF149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG77-BG124),IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG75+BG124),BG149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH77-BH124),IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH75+BH124),BH149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI77-BI124),IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI75+BI124),BI149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ77-BJ124),IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ75+BJ124),BJ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK77-BK124),IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK75+BK124),BK149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL77-BL124),IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL75+BL124),BL149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM77-BM124),IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM75+BM124),BM149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN77-BN124),IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN75+BN124),BN149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO77-BO124),IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO75+BO124),BO149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP77-BP124),IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP75+BP124),BP149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ77-BQ124),IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ75+BQ124),BQ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR77-BR124),IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR75+BR124),BR149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS77-BS124),IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS75+BS124),BS149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT77-BT124),IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT75+BT124),BT149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU77-BU124),IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU75+BU124),BU149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV77-BV124),IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV75+BV124),BV149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW77-BW124),IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW75+BW124),BW149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX77-BX124),IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX75+BX124),BX149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY77-BY124),IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY75+BY124),BY149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ77-BZ124),IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ75+BZ124),BZ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA77-CA124),IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA75+CA124),CA149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB77-CB124),IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB75+CB124),CB149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC77-CC124),IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC75+CC124),CC149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD77-CD124),IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD75+CD124),CD149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE77-CE124),IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE75+CE124),CE149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF77-CF124),IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF75+CF124),CF149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG77-CG124),IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG75+CG124),CG149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH77-CH124),IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH75+CH124),CH149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI77-CI124),IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI75+CI124),CI149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ77-CJ124),IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ75+CJ124),CJ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK77-CK124),IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK75+CK124),CK149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL77-CL124),IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL75+CL124),CL149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM77-CM124),IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM75+CM124),CM149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN77-CN124),IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN75+CN124),CN149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO77-CO124),IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO75+CO124),CO149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP77-CP124),IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP75+CP124),CP149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ77-CQ124),IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ75+CQ124),CQ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR77-CR124),IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR75+CR124),CR149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS77-CS124),IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS75+CS124),CS149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT77-CT124),IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT75+CT124),CT149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU77-CU124),IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU75+CU124),CU149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV77-CV124),IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV75+CV124),CV149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW77-CW124),IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW75+CW124),CW149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX77-CX124),IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX75+CX124),CX149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY77-CY124),IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY75+CY124),CY149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ77-CZ124),IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ75+CZ124),CZ149/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA77-DA124),IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA75+DA124),DA149/(1+Data1!$C$25))","v":0}]
[null,null,"Be investicijų (Realiąja  išraiška (su PVM)*)",{"$f":"F149+NPV(FDN,G149:INDEX(G149:DA149,PAL))","v":0},{"$f":"SUM(F149:DA149)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F77-F124),IF($D$72<0,0,F72-F47)/(1+$J$5)^F75+F124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G77-G124),IF($D$72<0,0,G72-G47)/(1+$J$5)^G75+G124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H77-H124),IF($D$72<0,0,H72-H47)/(1+$J$5)^H75+H124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I77-I124),IF($D$72<0,0,I72-I47)/(1+$J$5)^I75+I124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J77-J124),IF($D$72<0,0,J72-J47)/(1+$J$5)^J75+J124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K77-K124),IF($D$72<0,0,K72-K47)/(1+$J$5)^K75+K124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L77-L124),IF($D$72<0,0,L72-L47)/(1+$J$5)^L75+L124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M77-M124),IF($D$72<0,0,M72-M47)/(1+$J$5)^M75+M124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N77-N124),IF($D$72<0,0,N72-N47)/(1+$J$5)^N75+N124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O77-O124),IF($D$72<0,0,O72-O47)/(1+$J$5)^O75+O124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P77-P124),IF($D$72<0,0,P72-P47)/(1+$J$5)^P75+P124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q77-Q124),IF($D$72<0,0,Q72-Q47)/(1+$J$5)^Q75+Q124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R77-R124),IF($D$72<0,0,R72-R47)/(1+$J$5)^R75+R124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S77-S124),IF($D$72<0,0,S72-S47)/(1+$J$5)^S75+S124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T77-T124),IF($D$72<0,0,T72-T47)/(1+$J$5)^T75+T124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U77-U124),IF($D$72<0,0,U72-U47)/(1+$J$5)^U75+U124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V77-V124),IF($D$72<0,0,V72-V47)/(1+$J$5)^V75+V124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W77-W124),IF($D$72<0,0,W72-W47)/(1+$J$5)^W75+W124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X77-X124),IF($D$72<0,0,X72-X47)/(1+$J$5)^X75+X124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y77-Y124),IF($D$72<0,0,Y72-Y47)/(1+$J$5)^Y75+Y124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z77-Z124),IF($D$72<0,0,Z72-Z47)/(1+$J$5)^Z75+Z124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA77-AA124),IF($D$72<0,0,AA72-AA47)/(1+$J$5)^AA75+AA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB77-AB124),IF($D$72<0,0,AB72-AB47)/(1+$J$5)^AB75+AB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC77-AC124),IF($D$72<0,0,AC72-AC47)/(1+$J$5)^AC75+AC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD77-AD124),IF($D$72<0,0,AD72-AD47)/(1+$J$5)^AD75+AD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE77-AE124),IF($D$72<0,0,AE72-AE47)/(1+$J$5)^AE75+AE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF77-AF124),IF($D$72<0,0,AF72-AF47)/(1+$J$5)^AF75+AF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG77-AG124),IF($D$72<0,0,AG72-AG47)/(1+$J$5)^AG75+AG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH77-AH124),IF($D$72<0,0,AH72-AH47)/(1+$J$5)^AH75+AH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI77-AI124),IF($D$72<0,0,AI72-AI47)/(1+$J$5)^AI75+AI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ77-AJ124),IF($D$72<0,0,AJ72-AJ47)/(1+$J$5)^AJ75+AJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK77-AK124),IF($D$72<0,0,AK72-AK47)/(1+$J$5)^AK75+AK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL77-AL124),IF($D$72<0,0,AL72-AL47)/(1+$J$5)^AL75+AL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM77-AM124),IF($D$72<0,0,AM72-AM47)/(1+$J$5)^AM75+AM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN77-AN124),IF($D$72<0,0,AN72-AN47)/(1+$J$5)^AN75+AN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO77-AO124),IF($D$72<0,0,AO72-AO47)/(1+$J$5)^AO75+AO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP77-AP124),IF($D$72<0,0,AP72-AP47)/(1+$J$5)^AP75+AP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ77-AQ124),IF($D$72<0,0,AQ72-AQ47)/(1+$J$5)^AQ75+AQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR77-AR124),IF($D$72<0,0,AR72-AR47)/(1+$J$5)^AR75+AR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS77-AS124),IF($D$72<0,0,AS72-AS47)/(1+$J$5)^AS75+AS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT77-AT124),IF($D$72<0,0,AT72-AT47)/(1+$J$5)^AT75+AT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU77-AU124),IF($D$72<0,0,AU72-AU47)/(1+$J$5)^AU75+AU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV77-AV124),IF($D$72<0,0,AV72-AV47)/(1+$J$5)^AV75+AV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW77-AW124),IF($D$72<0,0,AW72-AW47)/(1+$J$5)^AW75+AW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX77-AX124),IF($D$72<0,0,AX72-AX47)/(1+$J$5)^AX75+AX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY77-AY124),IF($D$72<0,0,AY72-AY47)/(1+$J$5)^AY75+AY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ77-AZ124),IF($D$72<0,0,AZ72-AZ47)/(1+$J$5)^AZ75+AZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA77-BA124),IF($D$72<0,0,BA72-BA47)/(1+$J$5)^BA75+BA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB77-BB124),IF($D$72<0,0,BB72-BB47)/(1+$J$5)^BB75+BB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC77-BC124),IF($D$72<0,0,BC72-BC47)/(1+$J$5)^BC75+BC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD77-BD124),IF($D$72<0,0,BD72-BD47)/(1+$J$5)^BD75+BD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE77-BE124),IF($D$72<0,0,BE72-BE47)/(1+$J$5)^BE75+BE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF77-BF124),IF($D$72<0,0,BF72-BF47)/(1+$J$5)^BF75+BF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG77-BG124),IF($D$72<0,0,BG72-BG47)/(1+$J$5)^BG75+BG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH77-BH124),IF($D$72<0,0,BH72-BH47)/(1+$J$5)^BH75+BH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI77-BI124),IF($D$72<0,0,BI72-BI47)/(1+$J$5)^BI75+BI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ77-BJ124),IF($D$72<0,0,BJ72-BJ47)/(1+$J$5)^BJ75+BJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK77-BK124),IF($D$72<0,0,BK72-BK47)/(1+$J$5)^BK75+BK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL77-BL124),IF($D$72<0,0,BL72-BL47)/(1+$J$5)^BL75+BL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM77-BM124),IF($D$72<0,0,BM72-BM47)/(1+$J$5)^BM75+BM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN77-BN124),IF($D$72<0,0,BN72-BN47)/(1+$J$5)^BN75+BN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO77-BO124),IF($D$72<0,0,BO72-BO47)/(1+$J$5)^BO75+BO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP77-BP124),IF($D$72<0,0,BP72-BP47)/(1+$J$5)^BP75+BP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ77-BQ124),IF($D$72<0,0,BQ72-BQ47)/(1+$J$5)^BQ75+BQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR77-BR124),IF($D$72<0,0,BR72-BR47)/(1+$J$5)^BR75+BR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS77-BS124),IF($D$72<0,0,BS72-BS47)/(1+$J$5)^BS75+BS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT77-BT124),IF($D$72<0,0,BT72-BT47)/(1+$J$5)^BT75+BT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU77-BU124),IF($D$72<0,0,BU72-BU47)/(1+$J$5)^BU75+BU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV77-BV124),IF($D$72<0,0,BV72-BV47)/(1+$J$5)^BV75+BV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW77-BW124),IF($D$72<0,0,BW72-BW47)/(1+$J$5)^BW75+BW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX77-BX124),IF($D$72<0,0,BX72-BX47)/(1+$J$5)^BX75+BX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY77-BY124),IF($D$72<0,0,BY72-BY47)/(1+$J$5)^BY75+BY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ77-BZ124),IF($D$72<0,0,BZ72-BZ47)/(1+$J$5)^BZ75+BZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA77-CA124),IF($D$72<0,0,CA72-CA47)/(1+$J$5)^CA75+CA124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB77-CB124),IF($D$72<0,0,CB72-CB47)/(1+$J$5)^CB75+CB124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC77-CC124),IF($D$72<0,0,CC72-CC47)/(1+$J$5)^CC75+CC124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD77-CD124),IF($D$72<0,0,CD72-CD47)/(1+$J$5)^CD75+CD124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE77-CE124),IF($D$72<0,0,CE72-CE47)/(1+$J$5)^CE75+CE124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF77-CF124),IF($D$72<0,0,CF72-CF47)/(1+$J$5)^CF75+CF124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG77-CG124),IF($D$72<0,0,CG72-CG47)/(1+$J$5)^CG75+CG124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH77-CH124),IF($D$72<0,0,CH72-CH47)/(1+$J$5)^CH75+CH124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI77-CI124),IF($D$72<0,0,CI72-CI47)/(1+$J$5)^CI75+CI124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ77-CJ124),IF($D$72<0,0,CJ72-CJ47)/(1+$J$5)^CJ75+CJ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK77-CK124),IF($D$72<0,0,CK72-CK47)/(1+$J$5)^CK75+CK124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL77-CL124),IF($D$72<0,0,CL72-CL47)/(1+$J$5)^CL75+CL124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM77-CM124),IF($D$72<0,0,CM72-CM47)/(1+$J$5)^CM75+CM124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN77-CN124),IF($D$72<0,0,CN72-CN47)/(1+$J$5)^CN75+CN124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO77-CO124),IF($D$72<0,0,CO72-CO47)/(1+$J$5)^CO75+CO124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP77-CP124),IF($D$72<0,0,CP72-CP47)/(1+$J$5)^CP75+CP124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ77-CQ124),IF($D$72<0,0,CQ72-CQ47)/(1+$J$5)^CQ75+CQ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR77-CR124),IF($D$72<0,0,CR72-CR47)/(1+$J$5)^CR75+CR124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS77-CS124),IF($D$72<0,0,CS72-CS47)/(1+$J$5)^CS75+CS124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT77-CT124),IF($D$72<0,0,CT72-CT47)/(1+$J$5)^CT75+CT124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU77-CU124),IF($D$72<0,0,CU72-CU47)/(1+$J$5)^CU75+CU124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV77-CV124),IF($D$72<0,0,CV72-CV47)/(1+$J$5)^CV75+CV124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW77-CW124),IF($D$72<0,0,CW72-CW47)/(1+$J$5)^CW75+CW124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX77-CX124),IF($D$72<0,0,CX72-CX47)/(1+$J$5)^CX75+CX124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY77-CY124),IF($D$72<0,0,CY72-CY47)/(1+$J$5)^CY75+CY124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ77-CZ124),IF($D$72<0,0,CZ72-CZ47)/(1+$J$5)^CZ75+CZ124))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA148)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA62*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA77-DA124),IF($D$72<0,0,DA72-DA47)/(1+$J$5)^DA75+DA124))","v":0}]
[null,null,"Be investicijų (Realiąja  išraiška (PVM vertė))",{"$f":"F150+NPV(FDN,G150:INDEX(G150:DA150,PAL))","v":0},{"$f":"SUM(F150:DA150)","v":0},{"$f":"F149-F148","v":0},{"$f":"G149-G148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS149-BS148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F152+NPV(FDN,G152:INDEX(G152:DA152,PAL))","v":0},{"$f":"SUM(F152:DA152)","v":0},{"$f":"IF($E$33=0,F144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,F253)-(F77-F124),IF($D$253<0,0,F253)+F124),F153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,G144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,G253)-(G77-G124),IF($D$253<0,0,G253)+G124),G153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,H144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,H253)-(H77-H124),IF($D$253<0,0,H253)+H124),H153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,I144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,I253)-(I77-I124),IF($D$253<0,0,I253)+I124),I153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,J144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,J253)-(J77-J124),IF($D$253<0,0,J253)+J124),J153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,K144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,K253)-(K77-K124),IF($D$253<0,0,K253)+K124),K153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,L144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,L253)-(L77-L124),IF($D$253<0,0,L253)+L124),L153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,M144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,M253)-(M77-M124),IF($D$253<0,0,M253)+M124),M153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,N144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,N253)-(N77-N124),IF($D$253<0,0,N253)+N124),N153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,O144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,O253)-(O77-O124),IF($D$253<0,0,O253)+O124),O153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,P144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,P253)-(P77-P124),IF($D$253<0,0,P253)+P124),P153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,Q144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Q253)-(Q77-Q124),IF($D$253<0,0,Q253)+Q124),Q153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,R144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,R253)-(R77-R124),IF($D$253<0,0,R253)+R124),R153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,S144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,S253)-(S77-S124),IF($D$253<0,0,S253)+S124),S153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,T144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,T253)-(T77-T124),IF($D$253<0,0,T253)+T124),T153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,U144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,U253)-(U77-U124),IF($D$253<0,0,U253)+U124),U153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,V144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,V253)-(V77-V124),IF($D$253<0,0,V253)+V124),V153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,W144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,W253)-(W77-W124),IF($D$253<0,0,W253)+W124),W153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,X144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,X253)-(X77-X124),IF($D$253<0,0,X253)+X124),X153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,Y144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Y253)-(Y77-Y124),IF($D$253<0,0,Y253)+Y124),Y153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,Z144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Z253)-(Z77-Z124),IF($D$253<0,0,Z253)+Z124),Z153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AA144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AA253)-(AA77-AA124),IF($D$253<0,0,AA253)+AA124),AA153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AB144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AB253)-(AB77-AB124),IF($D$253<0,0,AB253)+AB124),AB153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AC144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AC253)-(AC77-AC124),IF($D$253<0,0,AC253)+AC124),AC153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AD144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AD253)-(AD77-AD124),IF($D$253<0,0,AD253)+AD124),AD153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AE144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AE253)-(AE77-AE124),IF($D$253<0,0,AE253)+AE124),AE153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AF144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AF253)-(AF77-AF124),IF($D$253<0,0,AF253)+AF124),AF153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AG144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AG253)-(AG77-AG124),IF($D$253<0,0,AG253)+AG124),AG153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AH144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AH253)-(AH77-AH124),IF($D$253<0,0,AH253)+AH124),AH153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AI144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AI253)-(AI77-AI124),IF($D$253<0,0,AI253)+AI124),AI153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AJ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AJ253)-(AJ77-AJ124),IF($D$253<0,0,AJ253)+AJ124),AJ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AK144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AK253)-(AK77-AK124),IF($D$253<0,0,AK253)+AK124),AK153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AL144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AL253)-(AL77-AL124),IF($D$253<0,0,AL253)+AL124),AL153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AM144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AM253)-(AM77-AM124),IF($D$253<0,0,AM253)+AM124),AM153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AN144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AN253)-(AN77-AN124),IF($D$253<0,0,AN253)+AN124),AN153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AO144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AO253)-(AO77-AO124),IF($D$253<0,0,AO253)+AO124),AO153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AP144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AP253)-(AP77-AP124),IF($D$253<0,0,AP253)+AP124),AP153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AQ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AQ253)-(AQ77-AQ124),IF($D$253<0,0,AQ253)+AQ124),AQ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AR144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AR253)-(AR77-AR124),IF($D$253<0,0,AR253)+AR124),AR153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AS144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AS253)-(AS77-AS124),IF($D$253<0,0,AS253)+AS124),AS153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AT144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AT253)-(AT77-AT124),IF($D$253<0,0,AT253)+AT124),AT153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AU144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AU253)-(AU77-AU124),IF($D$253<0,0,AU253)+AU124),AU153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AV144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AV253)-(AV77-AV124),IF($D$253<0,0,AV253)+AV124),AV153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AW144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AW253)-(AW77-AW124),IF($D$253<0,0,AW253)+AW124),AW153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AX144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AX253)-(AX77-AX124),IF($D$253<0,0,AX253)+AX124),AX153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AY144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AY253)-(AY77-AY124),IF($D$253<0,0,AY253)+AY124),AY153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,AZ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AZ253)-(AZ77-AZ124),IF($D$253<0,0,AZ253)+AZ124),AZ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BA144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BA253)-(BA77-BA124),IF($D$253<0,0,BA253)+BA124),BA153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BB144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BB253)-(BB77-BB124),IF($D$253<0,0,BB253)+BB124),BB153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BC144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BC253)-(BC77-BC124),IF($D$253<0,0,BC253)+BC124),BC153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BD144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BD253)-(BD77-BD124),IF($D$253<0,0,BD253)+BD124),BD153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BE144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BE253)-(BE77-BE124),IF($D$253<0,0,BE253)+BE124),BE153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BF144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BF253)-(BF77-BF124),IF($D$253<0,0,BF253)+BF124),BF153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BG144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BG253)-(BG77-BG124),IF($D$253<0,0,BG253)+BG124),BG153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BH144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BH253)-(BH77-BH124),IF($D$253<0,0,BH253)+BH124),BH153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BI144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BI253)-(BI77-BI124),IF($D$253<0,0,BI253)+BI124),BI153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BJ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BJ253)-(BJ77-BJ124),IF($D$253<0,0,BJ253)+BJ124),BJ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BK144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BK253)-(BK77-BK124),IF($D$253<0,0,BK253)+BK124),BK153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BL144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BL253)-(BL77-BL124),IF($D$253<0,0,BL253)+BL124),BL153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BM144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BM253)-(BM77-BM124),IF($D$253<0,0,BM253)+BM124),BM153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BN144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BN253)-(BN77-BN124),IF($D$253<0,0,BN253)+BN124),BN153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BO144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BO253)-(BO77-BO124),IF($D$253<0,0,BO253)+BO124),BO153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BP144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BP253)-(BP77-BP124),IF($D$253<0,0,BP253)+BP124),BP153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BQ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BQ253)-(BQ77-BQ124),IF($D$253<0,0,BQ253)+BQ124),BQ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BR144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BR253)-(BR77-BR124),IF($D$253<0,0,BR253)+BR124),BR153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BS144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BS253)-(BS77-BS124),IF($D$253<0,0,BS253)+BS124),BS153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BT144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BT253)-(BT77-BT124),IF($D$253<0,0,BT253)+BT124),BT153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BU144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BU253)-(BU77-BU124),IF($D$253<0,0,BU253)+BU124),BU153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BV144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BV253)-(BV77-BV124),IF($D$253<0,0,BV253)+BV124),BV153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BW144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BW253)-(BW77-BW124),IF($D$253<0,0,BW253)+BW124),BW153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BX144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BX253)-(BX77-BX124),IF($D$253<0,0,BX253)+BX124),BX153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BY144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BY253)-(BY77-BY124),IF($D$253<0,0,BY253)+BY124),BY153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,BZ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BZ253)-(BZ77-BZ124),IF($D$253<0,0,BZ253)+BZ124),BZ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CA144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CA253)-(CA77-CA124),IF($D$253<0,0,CA253)+CA124),CA153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CB144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CB253)-(CB77-CB124),IF($D$253<0,0,CB253)+CB124),CB153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CC144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CC253)-(CC77-CC124),IF($D$253<0,0,CC253)+CC124),CC153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CD144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CD253)-(CD77-CD124),IF($D$253<0,0,CD253)+CD124),CD153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CE144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CE253)-(CE77-CE124),IF($D$253<0,0,CE253)+CE124),CE153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CF144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CF253)-(CF77-CF124),IF($D$253<0,0,CF253)+CF124),CF153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CG144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CG253)-(CG77-CG124),IF($D$253<0,0,CG253)+CG124),CG153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CH144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CH253)-(CH77-CH124),IF($D$253<0,0,CH253)+CH124),CH153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CI144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CI253)-(CI77-CI124),IF($D$253<0,0,CI253)+CI124),CI153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CJ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CJ253)-(CJ77-CJ124),IF($D$253<0,0,CJ253)+CJ124),CJ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CK144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CK253)-(CK77-CK124),IF($D$253<0,0,CK253)+CK124),CK153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CL144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CL253)-(CL77-CL124),IF($D$253<0,0,CL253)+CL124),CL153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CM144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CM253)-(CM77-CM124),IF($D$253<0,0,CM253)+CM124),CM153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CN144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CN253)-(CN77-CN124),IF($D$253<0,0,CN253)+CN124),CN153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CO144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CO253)-(CO77-CO124),IF($D$253<0,0,CO253)+CO124),CO153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CP144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CP253)-(CP77-CP124),IF($D$253<0,0,CP253)+CP124),CP153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CQ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CQ253)-(CQ77-CQ124),IF($D$253<0,0,CQ253)+CQ124),CQ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CR144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CR253)-(CR77-CR124),IF($D$253<0,0,CR253)+CR124),CR153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CS144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CS253)-(CS77-CS124),IF($D$253<0,0,CS253)+CS124),CS153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CT144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CT253)-(CT77-CT124),IF($D$253<0,0,CT253)+CT124),CT153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CU144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CU253)-(CU77-CU124),IF($D$253<0,0,CU253)+CU124),CU153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CV144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CV253)-(CV77-CV124),IF($D$253<0,0,CV253)+CV124),CV153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CW144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CW253)-(CW77-CW124),IF($D$253<0,0,CW253)+CW124),CW153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CX144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CX253)-(CX77-CX124),IF($D$253<0,0,CX253)+CX124),CX153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CY144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CY253)-(CY77-CY124),IF($D$253<0,0,CY253)+CY124),CY153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,CZ144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CZ253)-(CZ77-CZ124),IF($D$253<0,0,CZ253)+CZ124),CZ153/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$33=0,DA144,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,DA253)-(DA77-DA124),IF($D$253<0,0,DA253)+DA124),DA153/(1+Data1!$C$25)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (su PVM))",{"$f":"F153+NPV(FDN,G153:INDEX(G153:DA153,PAL))","v":0},{"$f":"SUM(F153:DA153)","v":0},{"$f":"IF($E$33=0,F145,+IF(pvm_susigrazinimas=\"Ne\",(F152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,F253)-(F77-F124),IF($D$253<0,0,F253)+F124)))","v":0},{"$f":"IF($E$33=0,G145,+IF(pvm_susigrazinimas=\"Ne\",(G152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,G253)-(G77-G124),IF($D$253<0,0,G253)+G124)))","v":0},{"$f":"IF($E$33=0,H145,+IF(pvm_susigrazinimas=\"Ne\",(H152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,H253)-(H77-H124),IF($D$253<0,0,H253)+H124)))","v":0},{"$f":"IF($E$33=0,I145,+IF(pvm_susigrazinimas=\"Ne\",(I152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,I253)-(I77-I124),IF($D$253<0,0,I253)+I124)))","v":0},{"$f":"IF($E$33=0,J145,+IF(pvm_susigrazinimas=\"Ne\",(J152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,J253)-(J77-J124),IF($D$253<0,0,J253)+J124)))","v":0},{"$f":"IF($E$33=0,K145,+IF(pvm_susigrazinimas=\"Ne\",(K152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,K253)-(K77-K124),IF($D$253<0,0,K253)+K124)))","v":0},{"$f":"IF($E$33=0,L145,+IF(pvm_susigrazinimas=\"Ne\",(L152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,L253)-(L77-L124),IF($D$253<0,0,L253)+L124)))","v":0},{"$f":"IF($E$33=0,M145,+IF(pvm_susigrazinimas=\"Ne\",(M152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,M253)-(M77-M124),IF($D$253<0,0,M253)+M124)))","v":0},{"$f":"IF($E$33=0,N145,+IF(pvm_susigrazinimas=\"Ne\",(N152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,N253)-(N77-N124),IF($D$253<0,0,N253)+N124)))","v":0},{"$f":"IF($E$33=0,O145,+IF(pvm_susigrazinimas=\"Ne\",(O152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,O253)-(O77-O124),IF($D$253<0,0,O253)+O124)))","v":0},{"$f":"IF($E$33=0,P145,+IF(pvm_susigrazinimas=\"Ne\",(P152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,P253)-(P77-P124),IF($D$253<0,0,P253)+P124)))","v":0},{"$f":"IF($E$33=0,Q145,+IF(pvm_susigrazinimas=\"Ne\",(Q152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Q253)-(Q77-Q124),IF($D$253<0,0,Q253)+Q124)))","v":0},{"$f":"IF($E$33=0,R145,+IF(pvm_susigrazinimas=\"Ne\",(R152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,R253)-(R77-R124),IF($D$253<0,0,R253)+R124)))","v":0},{"$f":"IF($E$33=0,S145,+IF(pvm_susigrazinimas=\"Ne\",(S152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,S253)-(S77-S124),IF($D$253<0,0,S253)+S124)))","v":0},{"$f":"IF($E$33=0,T145,+IF(pvm_susigrazinimas=\"Ne\",(T152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,T253)-(T77-T124),IF($D$253<0,0,T253)+T124)))","v":0},{"$f":"IF($E$33=0,U145,+IF(pvm_susigrazinimas=\"Ne\",(U152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,U253)-(U77-U124),IF($D$253<0,0,U253)+U124)))","v":0},{"$f":"IF($E$33=0,V145,+IF(pvm_susigrazinimas=\"Ne\",(V152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,V253)-(V77-V124),IF($D$253<0,0,V253)+V124)))","v":0},{"$f":"IF($E$33=0,W145,+IF(pvm_susigrazinimas=\"Ne\",(W152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,W253)-(W77-W124),IF($D$253<0,0,W253)+W124)))","v":0},{"$f":"IF($E$33=0,X145,+IF(pvm_susigrazinimas=\"Ne\",(X152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,X253)-(X77-X124),IF($D$253<0,0,X253)+X124)))","v":0},{"$f":"IF($E$33=0,Y145,+IF(pvm_susigrazinimas=\"Ne\",(Y152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Y253)-(Y77-Y124),IF($D$253<0,0,Y253)+Y124)))","v":0},{"$f":"IF($E$33=0,Z145,+IF(pvm_susigrazinimas=\"Ne\",(Z152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,Z253)-(Z77-Z124),IF($D$253<0,0,Z253)+Z124)))","v":0},{"$f":"IF($E$33=0,AA145,+IF(pvm_susigrazinimas=\"Ne\",(AA152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AA253)-(AA77-AA124),IF($D$253<0,0,AA253)+AA124)))","v":0},{"$f":"IF($E$33=0,AB145,+IF(pvm_susigrazinimas=\"Ne\",(AB152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AB253)-(AB77-AB124),IF($D$253<0,0,AB253)+AB124)))","v":0},{"$f":"IF($E$33=0,AC145,+IF(pvm_susigrazinimas=\"Ne\",(AC152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AC253)-(AC77-AC124),IF($D$253<0,0,AC253)+AC124)))","v":0},{"$f":"IF($E$33=0,AD145,+IF(pvm_susigrazinimas=\"Ne\",(AD152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AD253)-(AD77-AD124),IF($D$253<0,0,AD253)+AD124)))","v":0},{"$f":"IF($E$33=0,AE145,+IF(pvm_susigrazinimas=\"Ne\",(AE152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AE253)-(AE77-AE124),IF($D$253<0,0,AE253)+AE124)))","v":0},{"$f":"IF($E$33=0,AF145,+IF(pvm_susigrazinimas=\"Ne\",(AF152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AF253)-(AF77-AF124),IF($D$253<0,0,AF253)+AF124)))","v":0},{"$f":"IF($E$33=0,AG145,+IF(pvm_susigrazinimas=\"Ne\",(AG152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AG253)-(AG77-AG124),IF($D$253<0,0,AG253)+AG124)))","v":0},{"$f":"IF($E$33=0,AH145,+IF(pvm_susigrazinimas=\"Ne\",(AH152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AH253)-(AH77-AH124),IF($D$253<0,0,AH253)+AH124)))","v":0},{"$f":"IF($E$33=0,AI145,+IF(pvm_susigrazinimas=\"Ne\",(AI152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AI253)-(AI77-AI124),IF($D$253<0,0,AI253)+AI124)))","v":0},{"$f":"IF($E$33=0,AJ145,+IF(pvm_susigrazinimas=\"Ne\",(AJ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AJ253)-(AJ77-AJ124),IF($D$253<0,0,AJ253)+AJ124)))","v":0},{"$f":"IF($E$33=0,AK145,+IF(pvm_susigrazinimas=\"Ne\",(AK152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AK253)-(AK77-AK124),IF($D$253<0,0,AK253)+AK124)))","v":0},{"$f":"IF($E$33=0,AL145,+IF(pvm_susigrazinimas=\"Ne\",(AL152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AL253)-(AL77-AL124),IF($D$253<0,0,AL253)+AL124)))","v":0},{"$f":"IF($E$33=0,AM145,+IF(pvm_susigrazinimas=\"Ne\",(AM152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AM253)-(AM77-AM124),IF($D$253<0,0,AM253)+AM124)))","v":0},{"$f":"IF($E$33=0,AN145,+IF(pvm_susigrazinimas=\"Ne\",(AN152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AN253)-(AN77-AN124),IF($D$253<0,0,AN253)+AN124)))","v":0},{"$f":"IF($E$33=0,AO145,+IF(pvm_susigrazinimas=\"Ne\",(AO152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AO253)-(AO77-AO124),IF($D$253<0,0,AO253)+AO124)))","v":0},{"$f":"IF($E$33=0,AP145,+IF(pvm_susigrazinimas=\"Ne\",(AP152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AP253)-(AP77-AP124),IF($D$253<0,0,AP253)+AP124)))","v":0},{"$f":"IF($E$33=0,AQ145,+IF(pvm_susigrazinimas=\"Ne\",(AQ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AQ253)-(AQ77-AQ124),IF($D$253<0,0,AQ253)+AQ124)))","v":0},{"$f":"IF($E$33=0,AR145,+IF(pvm_susigrazinimas=\"Ne\",(AR152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AR253)-(AR77-AR124),IF($D$253<0,0,AR253)+AR124)))","v":0},{"$f":"IF($E$33=0,AS145,+IF(pvm_susigrazinimas=\"Ne\",(AS152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AS253)-(AS77-AS124),IF($D$253<0,0,AS253)+AS124)))","v":0},{"$f":"IF($E$33=0,AT145,+IF(pvm_susigrazinimas=\"Ne\",(AT152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AT253)-(AT77-AT124),IF($D$253<0,0,AT253)+AT124)))","v":0},{"$f":"IF($E$33=0,AU145,+IF(pvm_susigrazinimas=\"Ne\",(AU152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AU253)-(AU77-AU124),IF($D$253<0,0,AU253)+AU124)))","v":0},{"$f":"IF($E$33=0,AV145,+IF(pvm_susigrazinimas=\"Ne\",(AV152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AV253)-(AV77-AV124),IF($D$253<0,0,AV253)+AV124)))","v":0},{"$f":"IF($E$33=0,AW145,+IF(pvm_susigrazinimas=\"Ne\",(AW152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AW253)-(AW77-AW124),IF($D$253<0,0,AW253)+AW124)))","v":0},{"$f":"IF($E$33=0,AX145,+IF(pvm_susigrazinimas=\"Ne\",(AX152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AX253)-(AX77-AX124),IF($D$253<0,0,AX253)+AX124)))","v":0},{"$f":"IF($E$33=0,AY145,+IF(pvm_susigrazinimas=\"Ne\",(AY152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AY253)-(AY77-AY124),IF($D$253<0,0,AY253)+AY124)))","v":0},{"$f":"IF($E$33=0,AZ145,+IF(pvm_susigrazinimas=\"Ne\",(AZ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,AZ253)-(AZ77-AZ124),IF($D$253<0,0,AZ253)+AZ124)))","v":0},{"$f":"IF($E$33=0,BA145,+IF(pvm_susigrazinimas=\"Ne\",(BA152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BA253)-(BA77-BA124),IF($D$253<0,0,BA253)+BA124)))","v":0},{"$f":"IF($E$33=0,BB145,+IF(pvm_susigrazinimas=\"Ne\",(BB152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BB253)-(BB77-BB124),IF($D$253<0,0,BB253)+BB124)))","v":0},{"$f":"IF($E$33=0,BC145,+IF(pvm_susigrazinimas=\"Ne\",(BC152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BC253)-(BC77-BC124),IF($D$253<0,0,BC253)+BC124)))","v":0},{"$f":"IF($E$33=0,BD145,+IF(pvm_susigrazinimas=\"Ne\",(BD152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BD253)-(BD77-BD124),IF($D$253<0,0,BD253)+BD124)))","v":0},{"$f":"IF($E$33=0,BE145,+IF(pvm_susigrazinimas=\"Ne\",(BE152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BE253)-(BE77-BE124),IF($D$253<0,0,BE253)+BE124)))","v":0},{"$f":"IF($E$33=0,BF145,+IF(pvm_susigrazinimas=\"Ne\",(BF152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BF253)-(BF77-BF124),IF($D$253<0,0,BF253)+BF124)))","v":0},{"$f":"IF($E$33=0,BG145,+IF(pvm_susigrazinimas=\"Ne\",(BG152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BG253)-(BG77-BG124),IF($D$253<0,0,BG253)+BG124)))","v":0},{"$f":"IF($E$33=0,BH145,+IF(pvm_susigrazinimas=\"Ne\",(BH152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BH253)-(BH77-BH124),IF($D$253<0,0,BH253)+BH124)))","v":0},{"$f":"IF($E$33=0,BI145,+IF(pvm_susigrazinimas=\"Ne\",(BI152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BI253)-(BI77-BI124),IF($D$253<0,0,BI253)+BI124)))","v":0},{"$f":"IF($E$33=0,BJ145,+IF(pvm_susigrazinimas=\"Ne\",(BJ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BJ253)-(BJ77-BJ124),IF($D$253<0,0,BJ253)+BJ124)))","v":0},{"$f":"IF($E$33=0,BK145,+IF(pvm_susigrazinimas=\"Ne\",(BK152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BK253)-(BK77-BK124),IF($D$253<0,0,BK253)+BK124)))","v":0},{"$f":"IF($E$33=0,BL145,+IF(pvm_susigrazinimas=\"Ne\",(BL152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BL253)-(BL77-BL124),IF($D$253<0,0,BL253)+BL124)))","v":0},{"$f":"IF($E$33=0,BM145,+IF(pvm_susigrazinimas=\"Ne\",(BM152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BM253)-(BM77-BM124),IF($D$253<0,0,BM253)+BM124)))","v":0},{"$f":"IF($E$33=0,BN145,+IF(pvm_susigrazinimas=\"Ne\",(BN152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BN253)-(BN77-BN124),IF($D$253<0,0,BN253)+BN124)))","v":0},{"$f":"IF($E$33=0,BO145,+IF(pvm_susigrazinimas=\"Ne\",(BO152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BO253)-(BO77-BO124),IF($D$253<0,0,BO253)+BO124)))","v":0},{"$f":"IF($E$33=0,BP145,+IF(pvm_susigrazinimas=\"Ne\",(BP152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BP253)-(BP77-BP124),IF($D$253<0,0,BP253)+BP124)))","v":0},{"$f":"IF($E$33=0,BQ145,+IF(pvm_susigrazinimas=\"Ne\",(BQ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BQ253)-(BQ77-BQ124),IF($D$253<0,0,BQ253)+BQ124)))","v":0},{"$f":"IF($E$33=0,BR145,+IF(pvm_susigrazinimas=\"Ne\",(BR152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BR253)-(BR77-BR124),IF($D$253<0,0,BR253)+BR124)))","v":0},{"$f":"IF($E$33=0,BS145,+IF(pvm_susigrazinimas=\"Ne\",(BS152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BS253)-(BS77-BS124),IF($D$253<0,0,BS253)+BS124)))","v":0},{"$f":"IF($E$33=0,BT145,+IF(pvm_susigrazinimas=\"Ne\",(BT152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BT253)-(BT77-BT124),IF($D$253<0,0,BT253)+BT124)))","v":0},{"$f":"IF($E$33=0,BU145,+IF(pvm_susigrazinimas=\"Ne\",(BU152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BU253)-(BU77-BU124),IF($D$253<0,0,BU253)+BU124)))","v":0},{"$f":"IF($E$33=0,BV145,+IF(pvm_susigrazinimas=\"Ne\",(BV152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BV253)-(BV77-BV124),IF($D$253<0,0,BV253)+BV124)))","v":0},{"$f":"IF($E$33=0,BW145,+IF(pvm_susigrazinimas=\"Ne\",(BW152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BW253)-(BW77-BW124),IF($D$253<0,0,BW253)+BW124)))","v":0},{"$f":"IF($E$33=0,BX145,+IF(pvm_susigrazinimas=\"Ne\",(BX152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BX253)-(BX77-BX124),IF($D$253<0,0,BX253)+BX124)))","v":0},{"$f":"IF($E$33=0,BY145,+IF(pvm_susigrazinimas=\"Ne\",(BY152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BY253)-(BY77-BY124),IF($D$253<0,0,BY253)+BY124)))","v":0},{"$f":"IF($E$33=0,BZ145,+IF(pvm_susigrazinimas=\"Ne\",(BZ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,BZ253)-(BZ77-BZ124),IF($D$253<0,0,BZ253)+BZ124)))","v":0},{"$f":"IF($E$33=0,CA145,+IF(pvm_susigrazinimas=\"Ne\",(CA152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CA253)-(CA77-CA124),IF($D$253<0,0,CA253)+CA124)))","v":0},{"$f":"IF($E$33=0,CB145,+IF(pvm_susigrazinimas=\"Ne\",(CB152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CB253)-(CB77-CB124),IF($D$253<0,0,CB253)+CB124)))","v":0},{"$f":"IF($E$33=0,CC145,+IF(pvm_susigrazinimas=\"Ne\",(CC152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CC253)-(CC77-CC124),IF($D$253<0,0,CC253)+CC124)))","v":0},{"$f":"IF($E$33=0,CD145,+IF(pvm_susigrazinimas=\"Ne\",(CD152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CD253)-(CD77-CD124),IF($D$253<0,0,CD253)+CD124)))","v":0},{"$f":"IF($E$33=0,CE145,+IF(pvm_susigrazinimas=\"Ne\",(CE152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CE253)-(CE77-CE124),IF($D$253<0,0,CE253)+CE124)))","v":0},{"$f":"IF($E$33=0,CF145,+IF(pvm_susigrazinimas=\"Ne\",(CF152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CF253)-(CF77-CF124),IF($D$253<0,0,CF253)+CF124)))","v":0},{"$f":"IF($E$33=0,CG145,+IF(pvm_susigrazinimas=\"Ne\",(CG152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CG253)-(CG77-CG124),IF($D$253<0,0,CG253)+CG124)))","v":0},{"$f":"IF($E$33=0,CH145,+IF(pvm_susigrazinimas=\"Ne\",(CH152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CH253)-(CH77-CH124),IF($D$253<0,0,CH253)+CH124)))","v":0},{"$f":"IF($E$33=0,CI145,+IF(pvm_susigrazinimas=\"Ne\",(CI152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CI253)-(CI77-CI124),IF($D$253<0,0,CI253)+CI124)))","v":0},{"$f":"IF($E$33=0,CJ145,+IF(pvm_susigrazinimas=\"Ne\",(CJ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CJ253)-(CJ77-CJ124),IF($D$253<0,0,CJ253)+CJ124)))","v":0},{"$f":"IF($E$33=0,CK145,+IF(pvm_susigrazinimas=\"Ne\",(CK152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CK253)-(CK77-CK124),IF($D$253<0,0,CK253)+CK124)))","v":0},{"$f":"IF($E$33=0,CL145,+IF(pvm_susigrazinimas=\"Ne\",(CL152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CL253)-(CL77-CL124),IF($D$253<0,0,CL253)+CL124)))","v":0},{"$f":"IF($E$33=0,CM145,+IF(pvm_susigrazinimas=\"Ne\",(CM152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CM253)-(CM77-CM124),IF($D$253<0,0,CM253)+CM124)))","v":0},{"$f":"IF($E$33=0,CN145,+IF(pvm_susigrazinimas=\"Ne\",(CN152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CN253)-(CN77-CN124),IF($D$253<0,0,CN253)+CN124)))","v":0},{"$f":"IF($E$33=0,CO145,+IF(pvm_susigrazinimas=\"Ne\",(CO152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CO253)-(CO77-CO124),IF($D$253<0,0,CO253)+CO124)))","v":0},{"$f":"IF($E$33=0,CP145,+IF(pvm_susigrazinimas=\"Ne\",(CP152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CP253)-(CP77-CP124),IF($D$253<0,0,CP253)+CP124)))","v":0},{"$f":"IF($E$33=0,CQ145,+IF(pvm_susigrazinimas=\"Ne\",(CQ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CQ253)-(CQ77-CQ124),IF($D$253<0,0,CQ253)+CQ124)))","v":0},{"$f":"IF($E$33=0,CR145,+IF(pvm_susigrazinimas=\"Ne\",(CR152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CR253)-(CR77-CR124),IF($D$253<0,0,CR253)+CR124)))","v":0},{"$f":"IF($E$33=0,CS145,+IF(pvm_susigrazinimas=\"Ne\",(CS152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CS253)-(CS77-CS124),IF($D$253<0,0,CS253)+CS124)))","v":0},{"$f":"IF($E$33=0,CT145,+IF(pvm_susigrazinimas=\"Ne\",(CT152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CT253)-(CT77-CT124),IF($D$253<0,0,CT253)+CT124)))","v":0},{"$f":"IF($E$33=0,CU145,+IF(pvm_susigrazinimas=\"Ne\",(CU152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CU253)-(CU77-CU124),IF($D$253<0,0,CU253)+CU124)))","v":0},{"$f":"IF($E$33=0,CV145,+IF(pvm_susigrazinimas=\"Ne\",(CV152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CV253)-(CV77-CV124),IF($D$253<0,0,CV253)+CV124)))","v":0},{"$f":"IF($E$33=0,CW145,+IF(pvm_susigrazinimas=\"Ne\",(CW152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CW253)-(CW77-CW124),IF($D$253<0,0,CW253)+CW124)))","v":0},{"$f":"IF($E$33=0,CX145,+IF(pvm_susigrazinimas=\"Ne\",(CX152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CX253)-(CX77-CX124),IF($D$253<0,0,CX253)+CX124)))","v":0},{"$f":"IF($E$33=0,CY145,+IF(pvm_susigrazinimas=\"Ne\",(CY152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CY253)-(CY77-CY124),IF($D$253<0,0,CY253)+CY124)))","v":0},{"$f":"IF($E$33=0,CZ145,+IF(pvm_susigrazinimas=\"Ne\",(CZ152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,CZ253)-(CZ77-CZ124),IF($D$253<0,0,CZ253)+CZ124)))","v":0},{"$f":"IF($E$33=0,DA145,+IF(pvm_susigrazinimas=\"Ne\",(DA152)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA244*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$253<0,0,DA253)-(DA77-DA124),IF($D$253<0,0,DA253)+DA124)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (PVM vertė))",{"$f":"F154+NPV(FDN,G154:INDEX(G154:DA154,PAL))","v":0},{"$f":"SUM(F154:DA154)","v":0},{"$f":"F153-F152","v":0},{"$f":"G153-G152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS153-BS152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F156+NPV((1+FDN)*(1+$J$5)-1,G156:INDEX(G156:DA156,PAL))","v":0},{"$f":"SUM(F156:DA156)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72)-(F87-F134),IF($D$72<0,0,F72)+F134),F157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72)-(G87-G134),IF($D$72<0,0,G72)+G134),G157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72)-(H87-H134),IF($D$72<0,0,H72)+H134),H157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72)-(I87-I134),IF($D$72<0,0,I72)+I134),I157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72)-(J87-J134),IF($D$72<0,0,J72)+J134),J157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72)-(K87-K134),IF($D$72<0,0,K72)+K134),K157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72)-(L87-L134),IF($D$72<0,0,L72)+L134),L157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72)-(M87-M134),IF($D$72<0,0,M72)+M134),M157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72)-(N87-N134),IF($D$72<0,0,N72)+N134),N157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72)-(O87-O134),IF($D$72<0,0,O72)+O134),O157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72)-(P87-P134),IF($D$72<0,0,P72)+P134),P157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72)-(Q87-Q134),IF($D$72<0,0,Q72)+Q134),Q157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72)-(R87-R134),IF($D$72<0,0,R72)+R134),R157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72)-(S87-S134),IF($D$72<0,0,S72)+S134),S157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72)-(T87-T134),IF($D$72<0,0,T72)+T134),T157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72)-(U87-U134),IF($D$72<0,0,U72)+U134),U157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72)-(V87-V134),IF($D$72<0,0,V72)+V134),V157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72)-(W87-W134),IF($D$72<0,0,W72)+W134),W157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72)-(X87-X134),IF($D$72<0,0,X72)+X134),X157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72)-(Y87-Y134),IF($D$72<0,0,Y72)+Y134),Y157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72)-(Z87-Z134),IF($D$72<0,0,Z72)+Z134),Z157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72)-(AA87-AA134),IF($D$72<0,0,AA72)+AA134),AA157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72)-(AB87-AB134),IF($D$72<0,0,AB72)+AB134),AB157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72)-(AC87-AC134),IF($D$72<0,0,AC72)+AC134),AC157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72)-(AD87-AD134),IF($D$72<0,0,AD72)+AD134),AD157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72)-(AE87-AE134),IF($D$72<0,0,AE72)+AE134),AE157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72)-(AF87-AF134),IF($D$72<0,0,AF72)+AF134),AF157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72)-(AG87-AG134),IF($D$72<0,0,AG72)+AG134),AG157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72)-(AH87-AH134),IF($D$72<0,0,AH72)+AH134),AH157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72)-(AI87-AI134),IF($D$72<0,0,AI72)+AI134),AI157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72)-(AJ87-AJ134),IF($D$72<0,0,AJ72)+AJ134),AJ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72)-(AK87-AK134),IF($D$72<0,0,AK72)+AK134),AK157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72)-(AL87-AL134),IF($D$72<0,0,AL72)+AL134),AL157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72)-(AM87-AM134),IF($D$72<0,0,AM72)+AM134),AM157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72)-(AN87-AN134),IF($D$72<0,0,AN72)+AN134),AN157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72)-(AO87-AO134),IF($D$72<0,0,AO72)+AO134),AO157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72)-(AP87-AP134),IF($D$72<0,0,AP72)+AP134),AP157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72)-(AQ87-AQ134),IF($D$72<0,0,AQ72)+AQ134),AQ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72)-(AR87-AR134),IF($D$72<0,0,AR72)+AR134),AR157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72)-(AS87-AS134),IF($D$72<0,0,AS72)+AS134),AS157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72)-(AT87-AT134),IF($D$72<0,0,AT72)+AT134),AT157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72)-(AU87-AU134),IF($D$72<0,0,AU72)+AU134),AU157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72)-(AV87-AV134),IF($D$72<0,0,AV72)+AV134),AV157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72)-(AW87-AW134),IF($D$72<0,0,AW72)+AW134),AW157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72)-(AX87-AX134),IF($D$72<0,0,AX72)+AX134),AX157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72)-(AY87-AY134),IF($D$72<0,0,AY72)+AY134),AY157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72)-(AZ87-AZ134),IF($D$72<0,0,AZ72)+AZ134),AZ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72)-(BA87-BA134),IF($D$72<0,0,BA72)+BA134),BA157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72)-(BB87-BB134),IF($D$72<0,0,BB72)+BB134),BB157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72)-(BC87-BC134),IF($D$72<0,0,BC72)+BC134),BC157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72)-(BD87-BD134),IF($D$72<0,0,BD72)+BD134),BD157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72)-(BE87-BE134),IF($D$72<0,0,BE72)+BE134),BE157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72)-(BF87-BF134),IF($D$72<0,0,BF72)+BF134),BF157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72)-(BG87-BG134),IF($D$72<0,0,BG72)+BG134),BG157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72)-(BH87-BH134),IF($D$72<0,0,BH72)+BH134),BH157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72)-(BI87-BI134),IF($D$72<0,0,BI72)+BI134),BI157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72)-(BJ87-BJ134),IF($D$72<0,0,BJ72)+BJ134),BJ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72)-(BK87-BK134),IF($D$72<0,0,BK72)+BK134),BK157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72)-(BL87-BL134),IF($D$72<0,0,BL72)+BL134),BL157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72)-(BM87-BM134),IF($D$72<0,0,BM72)+BM134),BM157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72)-(BN87-BN134),IF($D$72<0,0,BN72)+BN134),BN157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72)-(BO87-BO134),IF($D$72<0,0,BO72)+BO134),BO157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72)-(BP87-BP134),IF($D$72<0,0,BP72)+BP134),BP157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72)-(BQ87-BQ134),IF($D$72<0,0,BQ72)+BQ134),BQ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72)-(BR87-BR134),IF($D$72<0,0,BR72)+BR134),BR157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72)-(BS87-BS134),IF($D$72<0,0,BS72)+BS134),BS157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72)-(BT87-BT134),IF($D$72<0,0,BT72)+BT134),BT157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72)-(BU87-BU134),IF($D$72<0,0,BU72)+BU134),BU157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72)-(BV87-BV134),IF($D$72<0,0,BV72)+BV134),BV157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72)-(BW87-BW134),IF($D$72<0,0,BW72)+BW134),BW157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72)-(BX87-BX134),IF($D$72<0,0,BX72)+BX134),BX157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72)-(BY87-BY134),IF($D$72<0,0,BY72)+BY134),BY157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72)-(BZ87-BZ134),IF($D$72<0,0,BZ72)+BZ134),BZ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72)-(CA87-CA134),IF($D$72<0,0,CA72)+CA134),CA157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72)-(CB87-CB134),IF($D$72<0,0,CB72)+CB134),CB157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72)-(CC87-CC134),IF($D$72<0,0,CC72)+CC134),CC157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72)-(CD87-CD134),IF($D$72<0,0,CD72)+CD134),CD157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72)-(CE87-CE134),IF($D$72<0,0,CE72)+CE134),CE157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72)-(CF87-CF134),IF($D$72<0,0,CF72)+CF134),CF157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72)-(CG87-CG134),IF($D$72<0,0,CG72)+CG134),CG157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72)-(CH87-CH134),IF($D$72<0,0,CH72)+CH134),CH157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72)-(CI87-CI134),IF($D$72<0,0,CI72)+CI134),CI157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72)-(CJ87-CJ134),IF($D$72<0,0,CJ72)+CJ134),CJ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72)-(CK87-CK134),IF($D$72<0,0,CK72)+CK134),CK157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72)-(CL87-CL134),IF($D$72<0,0,CL72)+CL134),CL157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72)-(CM87-CM134),IF($D$72<0,0,CM72)+CM134),CM157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72)-(CN87-CN134),IF($D$72<0,0,CN72)+CN134),CN157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72)-(CO87-CO134),IF($D$72<0,0,CO72)+CO134),CO157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72)-(CP87-CP134),IF($D$72<0,0,CP72)+CP134),CP157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72)-(CQ87-CQ134),IF($D$72<0,0,CQ72)+CQ134),CQ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72)-(CR87-CR134),IF($D$72<0,0,CR72)+CR134),CR157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72)-(CS87-CS134),IF($D$72<0,0,CS72)+CS134),CS157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72)-(CT87-CT134),IF($D$72<0,0,CT72)+CT134),CT157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72)-(CU87-CU134),IF($D$72<0,0,CU72)+CU134),CU157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72)-(CV87-CV134),IF($D$72<0,0,CV72)+CV134),CV157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72)-(CW87-CW134),IF($D$72<0,0,CW72)+CW134),CW157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72)-(CX87-CX134),IF($D$72<0,0,CX72)+CX134),CX157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72)-(CY87-CY134),IF($D$72<0,0,CY72)+CY134),CY157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72)-(CZ87-CZ134),IF($D$72<0,0,CZ72)+CZ134),CZ157/(1+Data1!$C$25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72)-(DA87-DA134),IF($D$72<0,0,DA72)+DA134),DA157/(1+Data1!$C$25))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (su PVM)*)",{"$f":"F157+NPV((1+FDN)*(1+$J$5)-1,G157:INDEX(G157:DA157,PAL))","v":0},{"$f":"SUM(F157:DA157)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,F72)-(F87-F134),IF($D$72<0,0,F72)+F134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,G72)-(G87-G134),IF($D$72<0,0,G72)+G134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,H72)-(H87-H134),IF($D$72<0,0,H72)+H134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,I72)-(I87-I134),IF($D$72<0,0,I72)+I134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,J72)-(J87-J134),IF($D$72<0,0,J72)+J134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,K72)-(K87-K134),IF($D$72<0,0,K72)+K134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,L72)-(L87-L134),IF($D$72<0,0,L72)+L134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,M72)-(M87-M134),IF($D$72<0,0,M72)+M134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,N72)-(N87-N134),IF($D$72<0,0,N72)+N134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,O72)-(O87-O134),IF($D$72<0,0,O72)+O134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,P72)-(P87-P134),IF($D$72<0,0,P72)+P134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Q72)-(Q87-Q134),IF($D$72<0,0,Q72)+Q134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,R72)-(R87-R134),IF($D$72<0,0,R72)+R134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,S72)-(S87-S134),IF($D$72<0,0,S72)+S134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,T72)-(T87-T134),IF($D$72<0,0,T72)+T134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,U72)-(U87-U134),IF($D$72<0,0,U72)+U134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,V72)-(V87-V134),IF($D$72<0,0,V72)+V134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,W72)-(W87-W134),IF($D$72<0,0,W72)+W134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,X72)-(X87-X134),IF($D$72<0,0,X72)+X134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Y72)-(Y87-Y134),IF($D$72<0,0,Y72)+Y134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,Z72)-(Z87-Z134),IF($D$72<0,0,Z72)+Z134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AA72)-(AA87-AA134),IF($D$72<0,0,AA72)+AA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AB72)-(AB87-AB134),IF($D$72<0,0,AB72)+AB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AC72)-(AC87-AC134),IF($D$72<0,0,AC72)+AC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AD72)-(AD87-AD134),IF($D$72<0,0,AD72)+AD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AE72)-(AE87-AE134),IF($D$72<0,0,AE72)+AE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AF72)-(AF87-AF134),IF($D$72<0,0,AF72)+AF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AG72)-(AG87-AG134),IF($D$72<0,0,AG72)+AG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AH72)-(AH87-AH134),IF($D$72<0,0,AH72)+AH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AI72)-(AI87-AI134),IF($D$72<0,0,AI72)+AI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AJ72)-(AJ87-AJ134),IF($D$72<0,0,AJ72)+AJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AK72)-(AK87-AK134),IF($D$72<0,0,AK72)+AK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AL72)-(AL87-AL134),IF($D$72<0,0,AL72)+AL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AM72)-(AM87-AM134),IF($D$72<0,0,AM72)+AM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AN72)-(AN87-AN134),IF($D$72<0,0,AN72)+AN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AO72)-(AO87-AO134),IF($D$72<0,0,AO72)+AO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AP72)-(AP87-AP134),IF($D$72<0,0,AP72)+AP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AQ72)-(AQ87-AQ134),IF($D$72<0,0,AQ72)+AQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AR72)-(AR87-AR134),IF($D$72<0,0,AR72)+AR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AS72)-(AS87-AS134),IF($D$72<0,0,AS72)+AS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AT72)-(AT87-AT134),IF($D$72<0,0,AT72)+AT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AU72)-(AU87-AU134),IF($D$72<0,0,AU72)+AU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AV72)-(AV87-AV134),IF($D$72<0,0,AV72)+AV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AW72)-(AW87-AW134),IF($D$72<0,0,AW72)+AW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AX72)-(AX87-AX134),IF($D$72<0,0,AX72)+AX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AY72)-(AY87-AY134),IF($D$72<0,0,AY72)+AY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,AZ72)-(AZ87-AZ134),IF($D$72<0,0,AZ72)+AZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BA72)-(BA87-BA134),IF($D$72<0,0,BA72)+BA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BB72)-(BB87-BB134),IF($D$72<0,0,BB72)+BB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BC72)-(BC87-BC134),IF($D$72<0,0,BC72)+BC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BD72)-(BD87-BD134),IF($D$72<0,0,BD72)+BD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BE72)-(BE87-BE134),IF($D$72<0,0,BE72)+BE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BF72)-(BF87-BF134),IF($D$72<0,0,BF72)+BF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BG72)-(BG87-BG134),IF($D$72<0,0,BG72)+BG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BH72)-(BH87-BH134),IF($D$72<0,0,BH72)+BH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BI72)-(BI87-BI134),IF($D$72<0,0,BI72)+BI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BJ72)-(BJ87-BJ134),IF($D$72<0,0,BJ72)+BJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BK72)-(BK87-BK134),IF($D$72<0,0,BK72)+BK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BL72)-(BL87-BL134),IF($D$72<0,0,BL72)+BL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BM72)-(BM87-BM134),IF($D$72<0,0,BM72)+BM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BN72)-(BN87-BN134),IF($D$72<0,0,BN72)+BN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BO72)-(BO87-BO134),IF($D$72<0,0,BO72)+BO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BP72)-(BP87-BP134),IF($D$72<0,0,BP72)+BP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BQ72)-(BQ87-BQ134),IF($D$72<0,0,BQ72)+BQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BR72)-(BR87-BR134),IF($D$72<0,0,BR72)+BR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BS72)-(BS87-BS134),IF($D$72<0,0,BS72)+BS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BT72)-(BT87-BT134),IF($D$72<0,0,BT72)+BT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BU72)-(BU87-BU134),IF($D$72<0,0,BU72)+BU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BV72)-(BV87-BV134),IF($D$72<0,0,BV72)+BV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BW72)-(BW87-BW134),IF($D$72<0,0,BW72)+BW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BX72)-(BX87-BX134),IF($D$72<0,0,BX72)+BX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BY72)-(BY87-BY134),IF($D$72<0,0,BY72)+BY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,BZ72)-(BZ87-BZ134),IF($D$72<0,0,BZ72)+BZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CA72)-(CA87-CA134),IF($D$72<0,0,CA72)+CA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CB72)-(CB87-CB134),IF($D$72<0,0,CB72)+CB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CC72)-(CC87-CC134),IF($D$72<0,0,CC72)+CC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CD72)-(CD87-CD134),IF($D$72<0,0,CD72)+CD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CE72)-(CE87-CE134),IF($D$72<0,0,CE72)+CE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CF72)-(CF87-CF134),IF($D$72<0,0,CF72)+CF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CG72)-(CG87-CG134),IF($D$72<0,0,CG72)+CG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CH72)-(CH87-CH134),IF($D$72<0,0,CH72)+CH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CI72)-(CI87-CI134),IF($D$72<0,0,CI72)+CI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CJ72)-(CJ87-CJ134),IF($D$72<0,0,CJ72)+CJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CK72)-(CK87-CK134),IF($D$72<0,0,CK72)+CK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CL72)-(CL87-CL134),IF($D$72<0,0,CL72)+CL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CM72)-(CM87-CM134),IF($D$72<0,0,CM72)+CM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CN72)-(CN87-CN134),IF($D$72<0,0,CN72)+CN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CO72)-(CO87-CO134),IF($D$72<0,0,CO72)+CO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CP72)-(CP87-CP134),IF($D$72<0,0,CP72)+CP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CQ72)-(CQ87-CQ134),IF($D$72<0,0,CQ72)+CQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CR72)-(CR87-CR134),IF($D$72<0,0,CR72)+CR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CS72)-(CS87-CS134),IF($D$72<0,0,CS72)+CS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CT72)-(CT87-CT134),IF($D$72<0,0,CT72)+CT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CU72)-(CU87-CU134),IF($D$72<0,0,CU72)+CU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CV72)-(CV87-CV134),IF($D$72<0,0,CV72)+CV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CW72)-(CW87-CW134),IF($D$72<0,0,CW72)+CW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CX72)-(CX87-CX134),IF($D$72<0,0,CX72)+CX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CY72)-(CY87-CY134),IF($D$72<0,0,CY72)+CY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,CZ72)-(CZ87-CZ134),IF($D$72<0,0,CZ72)+CZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA156)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$72<0,0,DA72)-(DA87-DA134),IF($D$72<0,0,DA72)+DA134))","v":0}]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F158+NPV((1+FDN)*(1+$J$5)-1,G158:INDEX(G158:DA158,PAL))","v":0},{"$f":"SUM(F158:DA158)","v":0},{"$f":"F157-F156","v":0},{"$f":"G157-G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS157-BS156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Be investicijų (Nominaliąja išraiška (be PVM))",{"$f":"F160+NPV((1+FDN)*(1+$J$5)-1,G160:INDEX(G160:DA160,PAL))","v":0},{"$f":"SUM(F160:DA160)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F87-F134),IF($D$72<0,0,F72-F47)+F134),F161/(1+Data1!C25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G87-G134),IF($D$72<0,0,G72-G47)+G134),G161/(1+Data1!D25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H87-H134),IF($D$72<0,0,H72-H47)+H134),H161/(1+Data1!E25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I87-I134),IF($D$72<0,0,I72-I47)+I134),I161/(1+Data1!F25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J87-J134),IF($D$72<0,0,J72-J47)+J134),J161/(1+Data1!G25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K87-K134),IF($D$72<0,0,K72-K47)+K134),K161/(1+Data1!H25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L87-L134),IF($D$72<0,0,L72-L47)+L134),L161/(1+Data1!I25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M87-M134),IF($D$72<0,0,M72-M47)+M134),M161/(1+Data1!J25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N87-N134),IF($D$72<0,0,N72-N47)+N134),N161/(1+Data1!K25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O87-O134),IF($D$72<0,0,O72-O47)+O134),O161/(1+Data1!L25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P87-P134),IF($D$72<0,0,P72-P47)+P134),P161/(1+Data1!M25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q87-Q134),IF($D$72<0,0,Q72-Q47)+Q134),Q161/(1+Data1!N25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R87-R134),IF($D$72<0,0,R72-R47)+R134),R161/(1+Data1!O25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S87-S134),IF($D$72<0,0,S72-S47)+S134),S161/(1+Data1!P25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T87-T134),IF($D$72<0,0,T72-T47)+T134),T161/(1+Data1!Q25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U87-U134),IF($D$72<0,0,U72-U47)+U134),U161/(1+Data1!R25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V87-V134),IF($D$72<0,0,V72-V47)+V134),V161/(1+Data1!S25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W87-W134),IF($D$72<0,0,W72-W47)+W134),W161/(1+Data1!T25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X87-X134),IF($D$72<0,0,X72-X47)+X134),X161/(1+Data1!U25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y87-Y134),IF($D$72<0,0,Y72-Y47)+Y134),Y161/(1+Data1!V25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z87-Z134),IF($D$72<0,0,Z72-Z47)+Z134),Z161/(1+Data1!W25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA87-AA134),IF($D$72<0,0,AA72-AA47)+AA134),AA161/(1+Data1!X25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB87-AB134),IF($D$72<0,0,AB72-AB47)+AB134),AB161/(1+Data1!Y25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC87-AC134),IF($D$72<0,0,AC72-AC47)+AC134),AC161/(1+Data1!Z25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD87-AD134),IF($D$72<0,0,AD72-AD47)+AD134),AD161/(1+Data1!AA25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE87-AE134),IF($D$72<0,0,AE72-AE47)+AE134),AE161/(1+Data1!AB25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF87-AF134),IF($D$72<0,0,AF72-AF47)+AF134),AF161/(1+Data1!AC25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG87-AG134),IF($D$72<0,0,AG72-AG47)+AG134),AG161/(1+Data1!AD25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH87-AH134),IF($D$72<0,0,AH72-AH47)+AH134),AH161/(1+Data1!AE25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI87-AI134),IF($D$72<0,0,AI72-AI47)+AI134),AI161/(1+Data1!AF25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ87-AJ134),IF($D$72<0,0,AJ72-AJ47)+AJ134),AJ161/(1+Data1!AG25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK87-AK134),IF($D$72<0,0,AK72-AK47)+AK134),AK161/(1+Data1!AH25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL87-AL134),IF($D$72<0,0,AL72-AL47)+AL134),AL161/(1+Data1!AI25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM87-AM134),IF($D$72<0,0,AM72-AM47)+AM134),AM161/(1+Data1!AJ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN87-AN134),IF($D$72<0,0,AN72-AN47)+AN134),AN161/(1+Data1!AK25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO87-AO134),IF($D$72<0,0,AO72-AO47)+AO134),AO161/(1+Data1!AL25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP87-AP134),IF($D$72<0,0,AP72-AP47)+AP134),AP161/(1+Data1!AM25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ87-AQ134),IF($D$72<0,0,AQ72-AQ47)+AQ134),AQ161/(1+Data1!AN25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR87-AR134),IF($D$72<0,0,AR72-AR47)+AR134),AR161/(1+Data1!AO25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS87-AS134),IF($D$72<0,0,AS72-AS47)+AS134),AS161/(1+Data1!AP25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT87-AT134),IF($D$72<0,0,AT72-AT47)+AT134),AT161/(1+Data1!AQ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU87-AU134),IF($D$72<0,0,AU72-AU47)+AU134),AU161/(1+Data1!AR25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV87-AV134),IF($D$72<0,0,AV72-AV47)+AV134),AV161/(1+Data1!AS25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW87-AW134),IF($D$72<0,0,AW72-AW47)+AW134),AW161/(1+Data1!AT25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX87-AX134),IF($D$72<0,0,AX72-AX47)+AX134),AX161/(1+Data1!AU25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY87-AY134),IF($D$72<0,0,AY72-AY47)+AY134),AY161/(1+Data1!AV25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ87-AZ134),IF($D$72<0,0,AZ72-AZ47)+AZ134),AZ161/(1+Data1!AW25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA87-BA134),IF($D$72<0,0,BA72-BA47)+BA134),BA161/(1+Data1!AX25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB87-BB134),IF($D$72<0,0,BB72-BB47)+BB134),BB161/(1+Data1!AY25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC87-BC134),IF($D$72<0,0,BC72-BC47)+BC134),BC161/(1+Data1!AZ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD87-BD134),IF($D$72<0,0,BD72-BD47)+BD134),BD161/(1+Data1!BA25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE87-BE134),IF($D$72<0,0,BE72-BE47)+BE134),BE161/(1+Data1!BB25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF87-BF134),IF($D$72<0,0,BF72-BF47)+BF134),BF161/(1+Data1!BC25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG87-BG134),IF($D$72<0,0,BG72-BG47)+BG134),BG161/(1+Data1!BD25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH87-BH134),IF($D$72<0,0,BH72-BH47)+BH134),BH161/(1+Data1!BE25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI87-BI134),IF($D$72<0,0,BI72-BI47)+BI134),BI161/(1+Data1!BF25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ87-BJ134),IF($D$72<0,0,BJ72-BJ47)+BJ134),BJ161/(1+Data1!BG25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK87-BK134),IF($D$72<0,0,BK72-BK47)+BK134),BK161/(1+Data1!BH25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL87-BL134),IF($D$72<0,0,BL72-BL47)+BL134),BL161/(1+Data1!BI25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM87-BM134),IF($D$72<0,0,BM72-BM47)+BM134),BM161/(1+Data1!BJ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN87-BN134),IF($D$72<0,0,BN72-BN47)+BN134),BN161/(1+Data1!BK25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO87-BO134),IF($D$72<0,0,BO72-BO47)+BO134),BO161/(1+Data1!BL25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP87-BP134),IF($D$72<0,0,BP72-BP47)+BP134),BP161/(1+Data1!BM25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ87-BQ134),IF($D$72<0,0,BQ72-BQ47)+BQ134),BQ161/(1+Data1!BN25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR87-BR134),IF($D$72<0,0,BR72-BR47)+BR134),BR161/(1+Data1!BO25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS87-BS134),IF($D$72<0,0,BS72-BS47)+BS134),BS161/(1+Data1!BP25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT87-BT134),IF($D$72<0,0,BT72-BT47)+BT134),BT161/(1+Data1!BQ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU87-BU134),IF($D$72<0,0,BU72-BU47)+BU134),BU161/(1+Data1!BR25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV87-BV134),IF($D$72<0,0,BV72-BV47)+BV134),BV161/(1+Data1!BS25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW87-BW134),IF($D$72<0,0,BW72-BW47)+BW134),BW161/(1+Data1!BT25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX87-BX134),IF($D$72<0,0,BX72-BX47)+BX134),BX161/(1+Data1!BU25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY87-BY134),IF($D$72<0,0,BY72-BY47)+BY134),BY161/(1+Data1!BV25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ87-BZ134),IF($D$72<0,0,BZ72-BZ47)+BZ134),BZ161/(1+Data1!BW25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA87-CA134),IF($D$72<0,0,CA72-CA47)+CA134),CA161/(1+Data1!BX25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB87-CB134),IF($D$72<0,0,CB72-CB47)+CB134),CB161/(1+Data1!BY25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC87-CC134),IF($D$72<0,0,CC72-CC47)+CC134),CC161/(1+Data1!BZ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD87-CD134),IF($D$72<0,0,CD72-CD47)+CD134),CD161/(1+Data1!CA25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE87-CE134),IF($D$72<0,0,CE72-CE47)+CE134),CE161/(1+Data1!CB25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF87-CF134),IF($D$72<0,0,CF72-CF47)+CF134),CF161/(1+Data1!CC25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG87-CG134),IF($D$72<0,0,CG72-CG47)+CG134),CG161/(1+Data1!CD25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH87-CH134),IF($D$72<0,0,CH72-CH47)+CH134),CH161/(1+Data1!CE25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI87-CI134),IF($D$72<0,0,CI72-CI47)+CI134),CI161/(1+Data1!CF25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ87-CJ134),IF($D$72<0,0,CJ72-CJ47)+CJ134),CJ161/(1+Data1!CG25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK87-CK134),IF($D$72<0,0,CK72-CK47)+CK134),CK161/(1+Data1!CH25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL87-CL134),IF($D$72<0,0,CL72-CL47)+CL134),CL161/(1+Data1!CI25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM87-CM134),IF($D$72<0,0,CM72-CM47)+CM134),CM161/(1+Data1!CJ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN87-CN134),IF($D$72<0,0,CN72-CN47)+CN134),CN161/(1+Data1!CK25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO87-CO134),IF($D$72<0,0,CO72-CO47)+CO134),CO161/(1+Data1!CL25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP87-CP134),IF($D$72<0,0,CP72-CP47)+CP134),CP161/(1+Data1!CM25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ87-CQ134),IF($D$72<0,0,CQ72-CQ47)+CQ134),CQ161/(1+Data1!CN25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR87-CR134),IF($D$72<0,0,CR72-CR47)+CR134),CR161/(1+Data1!CO25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS87-CS134),IF($D$72<0,0,CS72-CS47)+CS134),CS161/(1+Data1!CP25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT87-CT134),IF($D$72<0,0,CT72-CT47)+CT134),CT161/(1+Data1!CQ25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU87-CU134),IF($D$72<0,0,CU72-CU47)+CU134),CU161/(1+Data1!CR25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV87-CV134),IF($D$72<0,0,CV72-CV47)+CV134),CV161/(1+Data1!CS25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW87-CW134),IF($D$72<0,0,CW72-CW47)+CW134),CW161/(1+Data1!CT25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX87-CX134),IF($D$72<0,0,CX72-CX47)+CX134),CX161/(1+Data1!CU25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY87-CY134),IF($D$72<0,0,CY72-CY47)+CY134),CY161/(1+Data1!CV25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ87-CZ134),IF($D$72<0,0,CZ72-CZ47)+CZ134),CZ161/(1+Data1!CW25))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA87-DA134),IF($D$72<0,0,DA72-DA47)+DA134),DA161/(1+Data1!CX25))","v":0}]
[null,null,"Be investicijų (Nominaliąja išraiška (su PVM)*)",{"$f":"F161+NPV((1+FDN)*(1+$J$5)-1,G161:INDEX(G161:DA161,PAL))","v":0},{"$f":"SUM(F161:DA161)","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(F160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,F71)-(F87-F134),IF($D$72<0,0,F72-F47)+F134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(G160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,G71)-(G87-G134),IF($D$72<0,0,G72-G47)+G134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(H160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,H71)-(H87-H134),IF($D$72<0,0,H72-H47)+H134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(I160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,I71)-(I87-I134),IF($D$72<0,0,I72-I47)+I134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(J160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,J71)-(J87-J134),IF($D$72<0,0,J72-J47)+J134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(K160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,K71)-(K87-K134),IF($D$72<0,0,K72-K47)+K134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(L160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,L71)-(L87-L134),IF($D$72<0,0,L72-L47)+L134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(M160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,M71)-(M87-M134),IF($D$72<0,0,M72-M47)+M134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(N160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,N71)-(N87-N134),IF($D$72<0,0,N72-N47)+N134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(O160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,O71)-(O87-O134),IF($D$72<0,0,O72-O47)+O134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(P160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,P71)-(P87-P134),IF($D$72<0,0,P72-P47)+P134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Q160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Q71)-(Q87-Q134),IF($D$72<0,0,Q72-Q47)+Q134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(R160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,R71)-(R87-R134),IF($D$72<0,0,R72-R47)+R134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(S160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,S71)-(S87-S134),IF($D$72<0,0,S72-S47)+S134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(T160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,T71)-(T87-T134),IF($D$72<0,0,T72-T47)+T134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(U160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,U71)-(U87-U134),IF($D$72<0,0,U72-U47)+U134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(V160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,V71)-(V87-V134),IF($D$72<0,0,V72-V47)+V134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(W160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,W71)-(W87-W134),IF($D$72<0,0,W72-W47)+W134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(X160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,X71)-(X87-X134),IF($D$72<0,0,X72-X47)+X134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Y160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Y71)-(Y87-Y134),IF($D$72<0,0,Y72-Y47)+Y134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(Z160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,Z71)-(Z87-Z134),IF($D$72<0,0,Z72-Z47)+Z134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AA160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AA71)-(AA87-AA134),IF($D$72<0,0,AA72-AA47)+AA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AB160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AB71)-(AB87-AB134),IF($D$72<0,0,AB72-AB47)+AB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AC160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AC71)-(AC87-AC134),IF($D$72<0,0,AC72-AC47)+AC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AD160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AD71)-(AD87-AD134),IF($D$72<0,0,AD72-AD47)+AD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AE160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AE71)-(AE87-AE134),IF($D$72<0,0,AE72-AE47)+AE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AF160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AF71)-(AF87-AF134),IF($D$72<0,0,AF72-AF47)+AF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AG160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AG71)-(AG87-AG134),IF($D$72<0,0,AG72-AG47)+AG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AH160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AH71)-(AH87-AH134),IF($D$72<0,0,AH72-AH47)+AH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AI160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AI71)-(AI87-AI134),IF($D$72<0,0,AI72-AI47)+AI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AJ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AJ71)-(AJ87-AJ134),IF($D$72<0,0,AJ72-AJ47)+AJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AK160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AK71)-(AK87-AK134),IF($D$72<0,0,AK72-AK47)+AK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AL160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AL71)-(AL87-AL134),IF($D$72<0,0,AL72-AL47)+AL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AM160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AM71)-(AM87-AM134),IF($D$72<0,0,AM72-AM47)+AM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AN160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AN71)-(AN87-AN134),IF($D$72<0,0,AN72-AN47)+AN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AO160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AO71)-(AO87-AO134),IF($D$72<0,0,AO72-AO47)+AO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AP160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AP71)-(AP87-AP134),IF($D$72<0,0,AP72-AP47)+AP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AQ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AQ71)-(AQ87-AQ134),IF($D$72<0,0,AQ72-AQ47)+AQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AR160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AR71)-(AR87-AR134),IF($D$72<0,0,AR72-AR47)+AR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AS160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AS71)-(AS87-AS134),IF($D$72<0,0,AS72-AS47)+AS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AT160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AT71)-(AT87-AT134),IF($D$72<0,0,AT72-AT47)+AT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AU160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AU71)-(AU87-AU134),IF($D$72<0,0,AU72-AU47)+AU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AV160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AV71)-(AV87-AV134),IF($D$72<0,0,AV72-AV47)+AV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AW160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AW71)-(AW87-AW134),IF($D$72<0,0,AW72-AW47)+AW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AX160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AX71)-(AX87-AX134),IF($D$72<0,0,AX72-AX47)+AX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AY160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AY71)-(AY87-AY134),IF($D$72<0,0,AY72-AY47)+AY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(AZ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,AZ71)-(AZ87-AZ134),IF($D$72<0,0,AZ72-AZ47)+AZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BA160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BA71)-(BA87-BA134),IF($D$72<0,0,BA72-BA47)+BA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BB160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BB71)-(BB87-BB134),IF($D$72<0,0,BB72-BB47)+BB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BC160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BC71)-(BC87-BC134),IF($D$72<0,0,BC72-BC47)+BC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BD160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BD71)-(BD87-BD134),IF($D$72<0,0,BD72-BD47)+BD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BE160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BE71)-(BE87-BE134),IF($D$72<0,0,BE72-BE47)+BE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BF160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BF71)-(BF87-BF134),IF($D$72<0,0,BF72-BF47)+BF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BG160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BG71)-(BG87-BG134),IF($D$72<0,0,BG72-BG47)+BG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BH160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BH71)-(BH87-BH134),IF($D$72<0,0,BH72-BH47)+BH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BI160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BI71)-(BI87-BI134),IF($D$72<0,0,BI72-BI47)+BI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BJ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BJ71)-(BJ87-BJ134),IF($D$72<0,0,BJ72-BJ47)+BJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BK160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BK71)-(BK87-BK134),IF($D$72<0,0,BK72-BK47)+BK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BL160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BL71)-(BL87-BL134),IF($D$72<0,0,BL72-BL47)+BL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BM160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BM71)-(BM87-BM134),IF($D$72<0,0,BM72-BM47)+BM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BN160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BN71)-(BN87-BN134),IF($D$72<0,0,BN72-BN47)+BN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BO160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BO71)-(BO87-BO134),IF($D$72<0,0,BO72-BO47)+BO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BP160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BP71)-(BP87-BP134),IF($D$72<0,0,BP72-BP47)+BP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BQ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BQ71)-(BQ87-BQ134),IF($D$72<0,0,BQ72-BQ47)+BQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BR160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BR71)-(BR87-BR134),IF($D$72<0,0,BR72-BR47)+BR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BS160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BS71)-(BS87-BS134),IF($D$72<0,0,BS72-BS47)+BS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BT160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BT71)-(BT87-BT134),IF($D$72<0,0,BT72-BT47)+BT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BU160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BU71)-(BU87-BU134),IF($D$72<0,0,BU72-BU47)+BU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BV160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BV71)-(BV87-BV134),IF($D$72<0,0,BV72-BV47)+BV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BW160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BW71)-(BW87-BW134),IF($D$72<0,0,BW72-BW47)+BW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BX160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BX71)-(BX87-BX134),IF($D$72<0,0,BX72-BX47)+BX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BY160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BY71)-(BY87-BY134),IF($D$72<0,0,BY72-BY47)+BY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(BZ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,BZ71)-(BZ87-BZ134),IF($D$72<0,0,BZ72-BZ47)+BZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CA160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CA71)-(CA87-CA134),IF($D$72<0,0,CA72-CA47)+CA134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CB160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CB71)-(CB87-CB134),IF($D$72<0,0,CB72-CB47)+CB134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CC160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CC71)-(CC87-CC134),IF($D$72<0,0,CC72-CC47)+CC134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CD160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CD71)-(CD87-CD134),IF($D$72<0,0,CD72-CD47)+CD134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CE160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CE71)-(CE87-CE134),IF($D$72<0,0,CE72-CE47)+CE134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CF160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CF71)-(CF87-CF134),IF($D$72<0,0,CF72-CF47)+CF134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CG160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CG71)-(CG87-CG134),IF($D$72<0,0,CG72-CG47)+CG134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CH160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CH71)-(CH87-CH134),IF($D$72<0,0,CH72-CH47)+CH134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CI160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CI71)-(CI87-CI134),IF($D$72<0,0,CI72-CI47)+CI134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CJ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CJ71)-(CJ87-CJ134),IF($D$72<0,0,CJ72-CJ47)+CJ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CK160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CK71)-(CK87-CK134),IF($D$72<0,0,CK72-CK47)+CK134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CL160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CL71)-(CL87-CL134),IF($D$72<0,0,CL72-CL47)+CL134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CM160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CM71)-(CM87-CM134),IF($D$72<0,0,CM72-CM47)+CM134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CN160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CN71)-(CN87-CN134),IF($D$72<0,0,CN72-CN47)+CN134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CO160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CO71)-(CO87-CO134),IF($D$72<0,0,CO72-CO47)+CO134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CP160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CP71)-(CP87-CP134),IF($D$72<0,0,CP72-CP47)+CP134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CQ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CQ71)-(CQ87-CQ134),IF($D$72<0,0,CQ72-CQ47)+CQ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CR160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CR71)-(CR87-CR134),IF($D$72<0,0,CR72-CR47)+CR134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CS160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CS71)-(CS87-CS134),IF($D$72<0,0,CS72-CS47)+CS134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CT160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CT71)-(CT87-CT134),IF($D$72<0,0,CT72-CT47)+CT134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CU160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CU71)-(CU87-CU134),IF($D$72<0,0,CU72-CU47)+CU134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CV160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CV71)-(CV87-CV134),IF($D$72<0,0,CV72-CV47)+CV134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CW160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CW71)-(CW87-CW134),IF($D$72<0,0,CW72-CW47)+CW134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CX160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CX71)-(CX87-CX134),IF($D$72<0,0,CX72-CX47)+CX134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CY160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CY71)-(CY87-CY134),IF($D$72<0,0,CY72-CY47)+CY134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(CZ160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,CZ71)-(CZ87-CZ134),IF($D$72<0,0,CZ72-CZ47)+CZ134))","v":0},{"$f":"IF(pvm_susigrazinimas=\"Ne\",(DA160)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA63*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$71<0,0,DA71)-(DA87-DA134),IF($D$72<0,0,DA72-DA47)+DA134))","v":0}]
[null,null,"Be investicijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F162+NPV((1+FDN)*(1+$J$5)-1,G162:INDEX(G162:DA162,PAL))","v":0},{"$f":"SUM(F162:DA162)","v":0},{"$f":"F161-F160","v":0},{"$f":"G161-G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS161-BS160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F164+NPV((1+FDN)*(1+$J$5)-1,G164:INDEX(G164:DA164,PAL))","v":0},{"$f":"SUM(F164:DA164)","v":0},{"$f":"IF($E$34=0,F156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,F254)-(F87-F134),IF($D$254<0,0,F254)+F134),F165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,G156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,G254)-(G87-G134),IF($D$254<0,0,G254)+G134),G165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,H156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,H254)-(H87-H134),IF($D$254<0,0,H254)+H134),H165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,I156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,I254)-(I87-I134),IF($D$254<0,0,I254)+I134),I165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,J156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,J254)-(J87-J134),IF($D$254<0,0,J254)+J134),J165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,K156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,K254)-(K87-K134),IF($D$254<0,0,K254)+K134),K165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,L156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,L254)-(L87-L134),IF($D$254<0,0,L254)+L134),L165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,M156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,M254)-(M87-M134),IF($D$254<0,0,M254)+M134),M165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,N156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,N254)-(N87-N134),IF($D$254<0,0,N254)+N134),N165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,O156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,O254)-(O87-O134),IF($D$254<0,0,O254)+O134),O165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,P156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,P254)-(P87-P134),IF($D$254<0,0,P254)+P134),P165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Q156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Q254)-(Q87-Q134),IF($D$254<0,0,Q254)+Q134),Q165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,R156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,R254)-(R87-R134),IF($D$254<0,0,R254)+R134),R165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,S156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,S254)-(S87-S134),IF($D$254<0,0,S254)+S134),S165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,T156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,T254)-(T87-T134),IF($D$254<0,0,T254)+T134),T165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,U156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,U254)-(U87-U134),IF($D$254<0,0,U254)+U134),U165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,V156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,V254)-(V87-V134),IF($D$254<0,0,V254)+V134),V165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,W156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,W254)-(W87-W134),IF($D$254<0,0,W254)+W134),W165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,X156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,X254)-(X87-X134),IF($D$254<0,0,X254)+X134),X165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Y156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Y254)-(Y87-Y134),IF($D$254<0,0,Y254)+Y134),Y165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,Z156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Z254)-(Z87-Z134),IF($D$254<0,0,Z254)+Z134),Z165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AA156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AA254)-(AA87-AA134),IF($D$254<0,0,AA254)+AA134),AA165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AB156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AB254)-(AB87-AB134),IF($D$254<0,0,AB254)+AB134),AB165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AC156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AC254)-(AC87-AC134),IF($D$254<0,0,AC254)+AC134),AC165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AD156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AD254)-(AD87-AD134),IF($D$254<0,0,AD254)+AD134),AD165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AE156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AE254)-(AE87-AE134),IF($D$254<0,0,AE254)+AE134),AE165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AF156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AF254)-(AF87-AF134),IF($D$254<0,0,AF254)+AF134),AF165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AG156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AG254)-(AG87-AG134),IF($D$254<0,0,AG254)+AG134),AG165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AH156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AH254)-(AH87-AH134),IF($D$254<0,0,AH254)+AH134),AH165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AI156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AI254)-(AI87-AI134),IF($D$254<0,0,AI254)+AI134),AI165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AJ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AJ254)-(AJ87-AJ134),IF($D$254<0,0,AJ254)+AJ134),AJ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AK156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AK254)-(AK87-AK134),IF($D$254<0,0,AK254)+AK134),AK165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AL156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AL254)-(AL87-AL134),IF($D$254<0,0,AL254)+AL134),AL165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AM156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AM254)-(AM87-AM134),IF($D$254<0,0,AM254)+AM134),AM165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AN156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AN254)-(AN87-AN134),IF($D$254<0,0,AN254)+AN134),AN165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AO156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AO254)-(AO87-AO134),IF($D$254<0,0,AO254)+AO134),AO165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AP156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AP254)-(AP87-AP134),IF($D$254<0,0,AP254)+AP134),AP165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AQ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AQ254)-(AQ87-AQ134),IF($D$254<0,0,AQ254)+AQ134),AQ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AR156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AR254)-(AR87-AR134),IF($D$254<0,0,AR254)+AR134),AR165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AS156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AS254)-(AS87-AS134),IF($D$254<0,0,AS254)+AS134),AS165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AT156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AT254)-(AT87-AT134),IF($D$254<0,0,AT254)+AT134),AT165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AU156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AU254)-(AU87-AU134),IF($D$254<0,0,AU254)+AU134),AU165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AV156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AV254)-(AV87-AV134),IF($D$254<0,0,AV254)+AV134),AV165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AW156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AW254)-(AW87-AW134),IF($D$254<0,0,AW254)+AW134),AW165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AX156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AX254)-(AX87-AX134),IF($D$254<0,0,AX254)+AX134),AX165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AY156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AY254)-(AY87-AY134),IF($D$254<0,0,AY254)+AY134),AY165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,AZ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AZ254)-(AZ87-AZ134),IF($D$254<0,0,AZ254)+AZ134),AZ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BA156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BA254)-(BA87-BA134),IF($D$254<0,0,BA254)+BA134),BA165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BB156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BB254)-(BB87-BB134),IF($D$254<0,0,BB254)+BB134),BB165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BC156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BC254)-(BC87-BC134),IF($D$254<0,0,BC254)+BC134),BC165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BD156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BD254)-(BD87-BD134),IF($D$254<0,0,BD254)+BD134),BD165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BE156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BE254)-(BE87-BE134),IF($D$254<0,0,BE254)+BE134),BE165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BF156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BF254)-(BF87-BF134),IF($D$254<0,0,BF254)+BF134),BF165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BG156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BG254)-(BG87-BG134),IF($D$254<0,0,BG254)+BG134),BG165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BH156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BH254)-(BH87-BH134),IF($D$254<0,0,BH254)+BH134),BH165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BI156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BI254)-(BI87-BI134),IF($D$254<0,0,BI254)+BI134),BI165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BJ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BJ254)-(BJ87-BJ134),IF($D$254<0,0,BJ254)+BJ134),BJ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BK156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BK254)-(BK87-BK134),IF($D$254<0,0,BK254)+BK134),BK165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BL156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BL254)-(BL87-BL134),IF($D$254<0,0,BL254)+BL134),BL165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BM156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BM254)-(BM87-BM134),IF($D$254<0,0,BM254)+BM134),BM165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BN156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BN254)-(BN87-BN134),IF($D$254<0,0,BN254)+BN134),BN165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BO156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BO254)-(BO87-BO134),IF($D$254<0,0,BO254)+BO134),BO165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BP156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BP254)-(BP87-BP134),IF($D$254<0,0,BP254)+BP134),BP165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BQ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BQ254)-(BQ87-BQ134),IF($D$254<0,0,BQ254)+BQ134),BQ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BR156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BR254)-(BR87-BR134),IF($D$254<0,0,BR254)+BR134),BR165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BS156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BS254)-(BS87-BS134),IF($D$254<0,0,BS254)+BS134),BS165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BT156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BT254)-(BT87-BT134),IF($D$254<0,0,BT254)+BT134),BT165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BU156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BU254)-(BU87-BU134),IF($D$254<0,0,BU254)+BU134),BU165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BV156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BV254)-(BV87-BV134),IF($D$254<0,0,BV254)+BV134),BV165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BW156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BW254)-(BW87-BW134),IF($D$254<0,0,BW254)+BW134),BW165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BX156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BX254)-(BX87-BX134),IF($D$254<0,0,BX254)+BX134),BX165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BY156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BY254)-(BY87-BY134),IF($D$254<0,0,BY254)+BY134),BY165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,BZ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BZ254)-(BZ87-BZ134),IF($D$254<0,0,BZ254)+BZ134),BZ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CA156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CA254)-(CA87-CA134),IF($D$254<0,0,CA254)+CA134),CA165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CB156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CB254)-(CB87-CB134),IF($D$254<0,0,CB254)+CB134),CB165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CC156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CC254)-(CC87-CC134),IF($D$254<0,0,CC254)+CC134),CC165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CD156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CD254)-(CD87-CD134),IF($D$254<0,0,CD254)+CD134),CD165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CE156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CE254)-(CE87-CE134),IF($D$254<0,0,CE254)+CE134),CE165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CF156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CF254)-(CF87-CF134),IF($D$254<0,0,CF254)+CF134),CF165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CG156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CG254)-(CG87-CG134),IF($D$254<0,0,CG254)+CG134),CG165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CH156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CH254)-(CH87-CH134),IF($D$254<0,0,CH254)+CH134),CH165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CI156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CI254)-(CI87-CI134),IF($D$254<0,0,CI254)+CI134),CI165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CJ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CJ254)-(CJ87-CJ134),IF($D$254<0,0,CJ254)+CJ134),CJ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CK156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CK254)-(CK87-CK134),IF($D$254<0,0,CK254)+CK134),CK165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CL156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CL254)-(CL87-CL134),IF($D$254<0,0,CL254)+CL134),CL165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CM156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CM254)-(CM87-CM134),IF($D$254<0,0,CM254)+CM134),CM165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CN156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CN254)-(CN87-CN134),IF($D$254<0,0,CN254)+CN134),CN165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CO156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CO254)-(CO87-CO134),IF($D$254<0,0,CO254)+CO134),CO165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CP156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CP254)-(CP87-CP134),IF($D$254<0,0,CP254)+CP134),CP165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CQ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CQ254)-(CQ87-CQ134),IF($D$254<0,0,CQ254)+CQ134),CQ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CR156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CR254)-(CR87-CR134),IF($D$254<0,0,CR254)+CR134),CR165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CS156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CS254)-(CS87-CS134),IF($D$254<0,0,CS254)+CS134),CS165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CT156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CT254)-(CT87-CT134),IF($D$254<0,0,CT254)+CT134),CT165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CU156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CU254)-(CU87-CU134),IF($D$254<0,0,CU254)+CU134),CU165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CV156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CV254)-(CV87-CV134),IF($D$254<0,0,CV254)+CV134),CV165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CW156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CW254)-(CW87-CW134),IF($D$254<0,0,CW254)+CW134),CW165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CX156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CX254)-(CX87-CX134),IF($D$254<0,0,CX254)+CX134),CX165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CY156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CY254)-(CY87-CY134),IF($D$254<0,0,CY254)+CY134),CY165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,CZ156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CZ254)-(CZ87-CZ134),IF($D$254<0,0,CZ254)+CZ134),CZ165/(1+Data1!$C$25)))","v":0},{"$f":"IF($E$34=0,DA156,+IF(pvm_susigrazinimas=\"Ne\",IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,DA254)-(DA87-DA134),IF($D$254<0,0,DA254)+DA134),DA165/(1+Data1!$C$25)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (su PVM)*)",{"$f":"F165+NPV((1+FDN)*(1+$J$5)-1,G165:INDEX(G165:DA165,PAL))","v":0},{"$f":"SUM(F165:DA165)","v":0},{"$f":"IF($E$34=0,F157,+IF(pvm_susigrazinimas=\"Ne\",(F164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-F245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,F254)-(F87-F134),IF($D$254<0,0,F254)+F134)))","v":0},{"$f":"IF($E$34=0,G157,+IF(pvm_susigrazinimas=\"Ne\",(G164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-G245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,G254)-(G87-G134),IF($D$254<0,0,G254)+G134)))","v":0},{"$f":"IF($E$34=0,H157,+IF(pvm_susigrazinimas=\"Ne\",(H164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-H245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,H254)-(H87-H134),IF($D$254<0,0,H254)+H134)))","v":0},{"$f":"IF($E$34=0,I157,+IF(pvm_susigrazinimas=\"Ne\",(I164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-I245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,I254)-(I87-I134),IF($D$254<0,0,I254)+I134)))","v":0},{"$f":"IF($E$34=0,J157,+IF(pvm_susigrazinimas=\"Ne\",(J164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-J245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,J254)-(J87-J134),IF($D$254<0,0,J254)+J134)))","v":0},{"$f":"IF($E$34=0,K157,+IF(pvm_susigrazinimas=\"Ne\",(K164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-K245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,K254)-(K87-K134),IF($D$254<0,0,K254)+K134)))","v":0},{"$f":"IF($E$34=0,L157,+IF(pvm_susigrazinimas=\"Ne\",(L164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-L245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,L254)-(L87-L134),IF($D$254<0,0,L254)+L134)))","v":0},{"$f":"IF($E$34=0,M157,+IF(pvm_susigrazinimas=\"Ne\",(M164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-M245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,M254)-(M87-M134),IF($D$254<0,0,M254)+M134)))","v":0},{"$f":"IF($E$34=0,N157,+IF(pvm_susigrazinimas=\"Ne\",(N164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-N245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,N254)-(N87-N134),IF($D$254<0,0,N254)+N134)))","v":0},{"$f":"IF($E$34=0,O157,+IF(pvm_susigrazinimas=\"Ne\",(O164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-O245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,O254)-(O87-O134),IF($D$254<0,0,O254)+O134)))","v":0},{"$f":"IF($E$34=0,P157,+IF(pvm_susigrazinimas=\"Ne\",(P164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-P245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,P254)-(P87-P134),IF($D$254<0,0,P254)+P134)))","v":0},{"$f":"IF($E$34=0,Q157,+IF(pvm_susigrazinimas=\"Ne\",(Q164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Q245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Q254)-(Q87-Q134),IF($D$254<0,0,Q254)+Q134)))","v":0},{"$f":"IF($E$34=0,R157,+IF(pvm_susigrazinimas=\"Ne\",(R164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-R245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,R254)-(R87-R134),IF($D$254<0,0,R254)+R134)))","v":0},{"$f":"IF($E$34=0,S157,+IF(pvm_susigrazinimas=\"Ne\",(S164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-S245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,S254)-(S87-S134),IF($D$254<0,0,S254)+S134)))","v":0},{"$f":"IF($E$34=0,T157,+IF(pvm_susigrazinimas=\"Ne\",(T164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-T245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,T254)-(T87-T134),IF($D$254<0,0,T254)+T134)))","v":0},{"$f":"IF($E$34=0,U157,+IF(pvm_susigrazinimas=\"Ne\",(U164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-U245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,U254)-(U87-U134),IF($D$254<0,0,U254)+U134)))","v":0},{"$f":"IF($E$34=0,V157,+IF(pvm_susigrazinimas=\"Ne\",(V164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-V245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,V254)-(V87-V134),IF($D$254<0,0,V254)+V134)))","v":0},{"$f":"IF($E$34=0,W157,+IF(pvm_susigrazinimas=\"Ne\",(W164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-W245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,W254)-(W87-W134),IF($D$254<0,0,W254)+W134)))","v":0},{"$f":"IF($E$34=0,X157,+IF(pvm_susigrazinimas=\"Ne\",(X164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-X245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,X254)-(X87-X134),IF($D$254<0,0,X254)+X134)))","v":0},{"$f":"IF($E$34=0,Y157,+IF(pvm_susigrazinimas=\"Ne\",(Y164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Y245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Y254)-(Y87-Y134),IF($D$254<0,0,Y254)+Y134)))","v":0},{"$f":"IF($E$34=0,Z157,+IF(pvm_susigrazinimas=\"Ne\",(Z164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-Z245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,Z254)-(Z87-Z134),IF($D$254<0,0,Z254)+Z134)))","v":0},{"$f":"IF($E$34=0,AA157,+IF(pvm_susigrazinimas=\"Ne\",(AA164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AA254)-(AA87-AA134),IF($D$254<0,0,AA254)+AA134)))","v":0},{"$f":"IF($E$34=0,AB157,+IF(pvm_susigrazinimas=\"Ne\",(AB164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AB254)-(AB87-AB134),IF($D$254<0,0,AB254)+AB134)))","v":0},{"$f":"IF($E$34=0,AC157,+IF(pvm_susigrazinimas=\"Ne\",(AC164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AC254)-(AC87-AC134),IF($D$254<0,0,AC254)+AC134)))","v":0},{"$f":"IF($E$34=0,AD157,+IF(pvm_susigrazinimas=\"Ne\",(AD164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AD254)-(AD87-AD134),IF($D$254<0,0,AD254)+AD134)))","v":0},{"$f":"IF($E$34=0,AE157,+IF(pvm_susigrazinimas=\"Ne\",(AE164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AE254)-(AE87-AE134),IF($D$254<0,0,AE254)+AE134)))","v":0},{"$f":"IF($E$34=0,AF157,+IF(pvm_susigrazinimas=\"Ne\",(AF164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AF254)-(AF87-AF134),IF($D$254<0,0,AF254)+AF134)))","v":0},{"$f":"IF($E$34=0,AG157,+IF(pvm_susigrazinimas=\"Ne\",(AG164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AG254)-(AG87-AG134),IF($D$254<0,0,AG254)+AG134)))","v":0},{"$f":"IF($E$34=0,AH157,+IF(pvm_susigrazinimas=\"Ne\",(AH164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AH254)-(AH87-AH134),IF($D$254<0,0,AH254)+AH134)))","v":0},{"$f":"IF($E$34=0,AI157,+IF(pvm_susigrazinimas=\"Ne\",(AI164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AI254)-(AI87-AI134),IF($D$254<0,0,AI254)+AI134)))","v":0},{"$f":"IF($E$34=0,AJ157,+IF(pvm_susigrazinimas=\"Ne\",(AJ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AJ254)-(AJ87-AJ134),IF($D$254<0,0,AJ254)+AJ134)))","v":0},{"$f":"IF($E$34=0,AK157,+IF(pvm_susigrazinimas=\"Ne\",(AK164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AK254)-(AK87-AK134),IF($D$254<0,0,AK254)+AK134)))","v":0},{"$f":"IF($E$34=0,AL157,+IF(pvm_susigrazinimas=\"Ne\",(AL164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AL254)-(AL87-AL134),IF($D$254<0,0,AL254)+AL134)))","v":0},{"$f":"IF($E$34=0,AM157,+IF(pvm_susigrazinimas=\"Ne\",(AM164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AM254)-(AM87-AM134),IF($D$254<0,0,AM254)+AM134)))","v":0},{"$f":"IF($E$34=0,AN157,+IF(pvm_susigrazinimas=\"Ne\",(AN164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AN254)-(AN87-AN134),IF($D$254<0,0,AN254)+AN134)))","v":0},{"$f":"IF($E$34=0,AO157,+IF(pvm_susigrazinimas=\"Ne\",(AO164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AO254)-(AO87-AO134),IF($D$254<0,0,AO254)+AO134)))","v":0},{"$f":"IF($E$34=0,AP157,+IF(pvm_susigrazinimas=\"Ne\",(AP164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AP254)-(AP87-AP134),IF($D$254<0,0,AP254)+AP134)))","v":0},{"$f":"IF($E$34=0,AQ157,+IF(pvm_susigrazinimas=\"Ne\",(AQ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AQ254)-(AQ87-AQ134),IF($D$254<0,0,AQ254)+AQ134)))","v":0},{"$f":"IF($E$34=0,AR157,+IF(pvm_susigrazinimas=\"Ne\",(AR164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AR254)-(AR87-AR134),IF($D$254<0,0,AR254)+AR134)))","v":0},{"$f":"IF($E$34=0,AS157,+IF(pvm_susigrazinimas=\"Ne\",(AS164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AS254)-(AS87-AS134),IF($D$254<0,0,AS254)+AS134)))","v":0},{"$f":"IF($E$34=0,AT157,+IF(pvm_susigrazinimas=\"Ne\",(AT164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AT254)-(AT87-AT134),IF($D$254<0,0,AT254)+AT134)))","v":0},{"$f":"IF($E$34=0,AU157,+IF(pvm_susigrazinimas=\"Ne\",(AU164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AU254)-(AU87-AU134),IF($D$254<0,0,AU254)+AU134)))","v":0},{"$f":"IF($E$34=0,AV157,+IF(pvm_susigrazinimas=\"Ne\",(AV164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AV254)-(AV87-AV134),IF($D$254<0,0,AV254)+AV134)))","v":0},{"$f":"IF($E$34=0,AW157,+IF(pvm_susigrazinimas=\"Ne\",(AW164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AW254)-(AW87-AW134),IF($D$254<0,0,AW254)+AW134)))","v":0},{"$f":"IF($E$34=0,AX157,+IF(pvm_susigrazinimas=\"Ne\",(AX164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AX254)-(AX87-AX134),IF($D$254<0,0,AX254)+AX134)))","v":0},{"$f":"IF($E$34=0,AY157,+IF(pvm_susigrazinimas=\"Ne\",(AY164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AY254)-(AY87-AY134),IF($D$254<0,0,AY254)+AY134)))","v":0},{"$f":"IF($E$34=0,AZ157,+IF(pvm_susigrazinimas=\"Ne\",(AZ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-AZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,AZ254)-(AZ87-AZ134),IF($D$254<0,0,AZ254)+AZ134)))","v":0},{"$f":"IF($E$34=0,BA157,+IF(pvm_susigrazinimas=\"Ne\",(BA164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BA254)-(BA87-BA134),IF($D$254<0,0,BA254)+BA134)))","v":0},{"$f":"IF($E$34=0,BB157,+IF(pvm_susigrazinimas=\"Ne\",(BB164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BB254)-(BB87-BB134),IF($D$254<0,0,BB254)+BB134)))","v":0},{"$f":"IF($E$34=0,BC157,+IF(pvm_susigrazinimas=\"Ne\",(BC164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BC254)-(BC87-BC134),IF($D$254<0,0,BC254)+BC134)))","v":0},{"$f":"IF($E$34=0,BD157,+IF(pvm_susigrazinimas=\"Ne\",(BD164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BD254)-(BD87-BD134),IF($D$254<0,0,BD254)+BD134)))","v":0},{"$f":"IF($E$34=0,BE157,+IF(pvm_susigrazinimas=\"Ne\",(BE164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BE254)-(BE87-BE134),IF($D$254<0,0,BE254)+BE134)))","v":0},{"$f":"IF($E$34=0,BF157,+IF(pvm_susigrazinimas=\"Ne\",(BF164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BF254)-(BF87-BF134),IF($D$254<0,0,BF254)+BF134)))","v":0},{"$f":"IF($E$34=0,BG157,+IF(pvm_susigrazinimas=\"Ne\",(BG164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BG254)-(BG87-BG134),IF($D$254<0,0,BG254)+BG134)))","v":0},{"$f":"IF($E$34=0,BH157,+IF(pvm_susigrazinimas=\"Ne\",(BH164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BH254)-(BH87-BH134),IF($D$254<0,0,BH254)+BH134)))","v":0},{"$f":"IF($E$34=0,BI157,+IF(pvm_susigrazinimas=\"Ne\",(BI164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BI254)-(BI87-BI134),IF($D$254<0,0,BI254)+BI134)))","v":0},{"$f":"IF($E$34=0,BJ157,+IF(pvm_susigrazinimas=\"Ne\",(BJ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BJ254)-(BJ87-BJ134),IF($D$254<0,0,BJ254)+BJ134)))","v":0},{"$f":"IF($E$34=0,BK157,+IF(pvm_susigrazinimas=\"Ne\",(BK164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BK254)-(BK87-BK134),IF($D$254<0,0,BK254)+BK134)))","v":0},{"$f":"IF($E$34=0,BL157,+IF(pvm_susigrazinimas=\"Ne\",(BL164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BL254)-(BL87-BL134),IF($D$254<0,0,BL254)+BL134)))","v":0},{"$f":"IF($E$34=0,BM157,+IF(pvm_susigrazinimas=\"Ne\",(BM164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BM254)-(BM87-BM134),IF($D$254<0,0,BM254)+BM134)))","v":0},{"$f":"IF($E$34=0,BN157,+IF(pvm_susigrazinimas=\"Ne\",(BN164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BN254)-(BN87-BN134),IF($D$254<0,0,BN254)+BN134)))","v":0},{"$f":"IF($E$34=0,BO157,+IF(pvm_susigrazinimas=\"Ne\",(BO164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BO254)-(BO87-BO134),IF($D$254<0,0,BO254)+BO134)))","v":0},{"$f":"IF($E$34=0,BP157,+IF(pvm_susigrazinimas=\"Ne\",(BP164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BP254)-(BP87-BP134),IF($D$254<0,0,BP254)+BP134)))","v":0},{"$f":"IF($E$34=0,BQ157,+IF(pvm_susigrazinimas=\"Ne\",(BQ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BQ254)-(BQ87-BQ134),IF($D$254<0,0,BQ254)+BQ134)))","v":0},{"$f":"IF($E$34=0,BR157,+IF(pvm_susigrazinimas=\"Ne\",(BR164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BR254)-(BR87-BR134),IF($D$254<0,0,BR254)+BR134)))","v":0},{"$f":"IF($E$34=0,BS157,+IF(pvm_susigrazinimas=\"Ne\",(BS164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BS254)-(BS87-BS134),IF($D$254<0,0,BS254)+BS134)))","v":0},{"$f":"IF($E$34=0,BT157,+IF(pvm_susigrazinimas=\"Ne\",(BT164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BT254)-(BT87-BT134),IF($D$254<0,0,BT254)+BT134)))","v":0},{"$f":"IF($E$34=0,BU157,+IF(pvm_susigrazinimas=\"Ne\",(BU164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BU254)-(BU87-BU134),IF($D$254<0,0,BU254)+BU134)))","v":0},{"$f":"IF($E$34=0,BV157,+IF(pvm_susigrazinimas=\"Ne\",(BV164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BV254)-(BV87-BV134),IF($D$254<0,0,BV254)+BV134)))","v":0},{"$f":"IF($E$34=0,BW157,+IF(pvm_susigrazinimas=\"Ne\",(BW164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BW254)-(BW87-BW134),IF($D$254<0,0,BW254)+BW134)))","v":0},{"$f":"IF($E$34=0,BX157,+IF(pvm_susigrazinimas=\"Ne\",(BX164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BX254)-(BX87-BX134),IF($D$254<0,0,BX254)+BX134)))","v":0},{"$f":"IF($E$34=0,BY157,+IF(pvm_susigrazinimas=\"Ne\",(BY164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BY254)-(BY87-BY134),IF($D$254<0,0,BY254)+BY134)))","v":0},{"$f":"IF($E$34=0,BZ157,+IF(pvm_susigrazinimas=\"Ne\",(BZ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-BZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,BZ254)-(BZ87-BZ134),IF($D$254<0,0,BZ254)+BZ134)))","v":0},{"$f":"IF($E$34=0,CA157,+IF(pvm_susigrazinimas=\"Ne\",(CA164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CA254)-(CA87-CA134),IF($D$254<0,0,CA254)+CA134)))","v":0},{"$f":"IF($E$34=0,CB157,+IF(pvm_susigrazinimas=\"Ne\",(CB164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CB245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CB254)-(CB87-CB134),IF($D$254<0,0,CB254)+CB134)))","v":0},{"$f":"IF($E$34=0,CC157,+IF(pvm_susigrazinimas=\"Ne\",(CC164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CC245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CC254)-(CC87-CC134),IF($D$254<0,0,CC254)+CC134)))","v":0},{"$f":"IF($E$34=0,CD157,+IF(pvm_susigrazinimas=\"Ne\",(CD164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CD245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CD254)-(CD87-CD134),IF($D$254<0,0,CD254)+CD134)))","v":0},{"$f":"IF($E$34=0,CE157,+IF(pvm_susigrazinimas=\"Ne\",(CE164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CE245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CE254)-(CE87-CE134),IF($D$254<0,0,CE254)+CE134)))","v":0},{"$f":"IF($E$34=0,CF157,+IF(pvm_susigrazinimas=\"Ne\",(CF164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CF245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CF254)-(CF87-CF134),IF($D$254<0,0,CF254)+CF134)))","v":0},{"$f":"IF($E$34=0,CG157,+IF(pvm_susigrazinimas=\"Ne\",(CG164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CG245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CG254)-(CG87-CG134),IF($D$254<0,0,CG254)+CG134)))","v":0},{"$f":"IF($E$34=0,CH157,+IF(pvm_susigrazinimas=\"Ne\",(CH164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CH245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CH254)-(CH87-CH134),IF($D$254<0,0,CH254)+CH134)))","v":0},{"$f":"IF($E$34=0,CI157,+IF(pvm_susigrazinimas=\"Ne\",(CI164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CI245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CI254)-(CI87-CI134),IF($D$254<0,0,CI254)+CI134)))","v":0},{"$f":"IF($E$34=0,CJ157,+IF(pvm_susigrazinimas=\"Ne\",(CJ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CJ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CJ254)-(CJ87-CJ134),IF($D$254<0,0,CJ254)+CJ134)))","v":0},{"$f":"IF($E$34=0,CK157,+IF(pvm_susigrazinimas=\"Ne\",(CK164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CK245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CK254)-(CK87-CK134),IF($D$254<0,0,CK254)+CK134)))","v":0},{"$f":"IF($E$34=0,CL157,+IF(pvm_susigrazinimas=\"Ne\",(CL164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CL245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CL254)-(CL87-CL134),IF($D$254<0,0,CL254)+CL134)))","v":0},{"$f":"IF($E$34=0,CM157,+IF(pvm_susigrazinimas=\"Ne\",(CM164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CM245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CM254)-(CM87-CM134),IF($D$254<0,0,CM254)+CM134)))","v":0},{"$f":"IF($E$34=0,CN157,+IF(pvm_susigrazinimas=\"Ne\",(CN164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CN245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CN254)-(CN87-CN134),IF($D$254<0,0,CN254)+CN134)))","v":0},{"$f":"IF($E$34=0,CO157,+IF(pvm_susigrazinimas=\"Ne\",(CO164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CO245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CO254)-(CO87-CO134),IF($D$254<0,0,CO254)+CO134)))","v":0},{"$f":"IF($E$34=0,CP157,+IF(pvm_susigrazinimas=\"Ne\",(CP164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CP245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CP254)-(CP87-CP134),IF($D$254<0,0,CP254)+CP134)))","v":0},{"$f":"IF($E$34=0,CQ157,+IF(pvm_susigrazinimas=\"Ne\",(CQ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CQ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CQ254)-(CQ87-CQ134),IF($D$254<0,0,CQ254)+CQ134)))","v":0},{"$f":"IF($E$34=0,CR157,+IF(pvm_susigrazinimas=\"Ne\",(CR164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CR245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CR254)-(CR87-CR134),IF($D$254<0,0,CR254)+CR134)))","v":0},{"$f":"IF($E$34=0,CS157,+IF(pvm_susigrazinimas=\"Ne\",(CS164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CS245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CS254)-(CS87-CS134),IF($D$254<0,0,CS254)+CS134)))","v":0},{"$f":"IF($E$34=0,CT157,+IF(pvm_susigrazinimas=\"Ne\",(CT164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CT245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CT254)-(CT87-CT134),IF($D$254<0,0,CT254)+CT134)))","v":0},{"$f":"IF($E$34=0,CU157,+IF(pvm_susigrazinimas=\"Ne\",(CU164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CU245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CU254)-(CU87-CU134),IF($D$254<0,0,CU254)+CU134)))","v":0},{"$f":"IF($E$34=0,CV157,+IF(pvm_susigrazinimas=\"Ne\",(CV164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CV245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CV254)-(CV87-CV134),IF($D$254<0,0,CV254)+CV134)))","v":0},{"$f":"IF($E$34=0,CW157,+IF(pvm_susigrazinimas=\"Ne\",(CW164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CW245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CW254)-(CW87-CW134),IF($D$254<0,0,CW254)+CW134)))","v":0},{"$f":"IF($E$34=0,CX157,+IF(pvm_susigrazinimas=\"Ne\",(CX164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CX245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CX254)-(CX87-CX134),IF($D$254<0,0,CX254)+CX134)))","v":0},{"$f":"IF($E$34=0,CY157,+IF(pvm_susigrazinimas=\"Ne\",(CY164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CY245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CY254)-(CY87-CY134),IF($D$254<0,0,CY254)+CY134)))","v":0},{"$f":"IF($E$34=0,CZ157,+IF(pvm_susigrazinimas=\"Ne\",(CZ164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-CZ245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,CZ254)-(CZ87-CZ134),IF($D$254<0,0,CZ254)+CZ134)))","v":0},{"$f":"IF($E$34=0,DA157,+IF(pvm_susigrazinimas=\"Ne\",(DA164)*(1+Data1!$C$25)+IF($D$5=\"Koncesija\",-DA245*Data1!$C$25,0),IF(Data0!$F$8=\"Veiksmingumas\",IF($D$254<0,0,DA254)-(DA87-DA134),IF($D$254<0,0,DA254)+DA134)))","v":0}]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (PVM vertė))",{"$f":"F166+NPV((1+FDN)*(1+$J$5)-1,G166:INDEX(G166:DA166,PAL))","v":0},{"$f":"SUM(F166:DA166)","v":0},{"$f":"F165-F164","v":0},{"$f":"G165-G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS165-BS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Rodiklio \"Viešojo subjekto pasiliekamų rizikų vertė\" apskaičiavimui naudojamas srautas ","Iš viso",null,{"$f":"F122","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK122","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW122","v":95},96,97,98,99]
[null,null,null,"GDV","suma","<=2025",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK123","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"(Realiąja išraiška (be PVM))",{"$f":"F171+NPV(FDN,G171:INDEX(G171:DA171,PAL))","v":0},{"$f":"SUM(E172:E173)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",F77-F124,(F172)/(1+Data1!$C$25)),F97-F144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",G77-G124,(G172)/(1+Data1!$C$25)),G97-G144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",H77-H124,(H172)/(1+Data1!$C$25)),H97-H144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",I77-I124,(I172)/(1+Data1!$C$25)),I97-I144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",J77-J124,(J172)/(1+Data1!$C$25)),J97-J144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",K77-K124,(K172)/(1+Data1!$C$25)),K97-K144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",L77-L124,(L172)/(1+Data1!$C$25)),L97-L144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",M77-M124,(M172)/(1+Data1!$C$25)),M97-M144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",N77-N124,(N172)/(1+Data1!$C$25)),N97-N144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",O77-O124,(O172)/(1+Data1!$C$25)),O97-O144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",P77-P124,(P172)/(1+Data1!$C$25)),P97-P144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Q77-Q124,(Q172)/(1+Data1!$C$25)),Q97-Q144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",R77-R124,(R172)/(1+Data1!$C$25)),R97-R144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",S77-S124,(S172)/(1+Data1!$C$25)),S97-S144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",T77-T124,(T172)/(1+Data1!$C$25)),T97-T144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",U77-U124,(U172)/(1+Data1!$C$25)),U97-U144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",V77-V124,(V172)/(1+Data1!$C$25)),V97-V144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",W77-W124,(W172)/(1+Data1!$C$25)),W97-W144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",X77-X124,(X172)/(1+Data1!$C$25)),X97-X144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Y77-Y124,(Y172)/(1+Data1!$C$25)),Y97-Y144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Z77-Z124,(Z172)/(1+Data1!$C$25)),Z97-Z144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AA77-AA124,(AA172)/(1+Data1!$C$25)),AA97-AA144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AB77-AB124,(AB172)/(1+Data1!$C$25)),AB97-AB144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AC77-AC124,(AC172)/(1+Data1!$C$25)),AC97-AC144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AD77-AD124,(AD172)/(1+Data1!$C$25)),AD97-AD144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AE77-AE124,(AE172)/(1+Data1!$C$25)),AE97-AE144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AF77-AF124,(AF172)/(1+Data1!$C$25)),AF97-AF144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AG77-AG124,(AG172)/(1+Data1!$C$25)),AG97-AG144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AH77-AH124,(AH172)/(1+Data1!$C$25)),AH97-AH144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AI77-AI124,(AI172)/(1+Data1!$C$25)),AI97-AI144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AJ77-AJ124,(AJ172)/(1+Data1!$C$25)),AJ97-AJ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AK77-AK124,(AK172)/(1+Data1!$C$25)),AK97-AK144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AL77-AL124,(AL172)/(1+Data1!$C$25)),AL97-AL144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AM77-AM124,(AM172)/(1+Data1!$C$25)),AM97-AM144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AN77-AN124,(AN172)/(1+Data1!$C$25)),AN97-AN144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AO77-AO124,(AO172)/(1+Data1!$C$25)),AO97-AO144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AP77-AP124,(AP172)/(1+Data1!$C$25)),AP97-AP144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AQ77-AQ124,(AQ172)/(1+Data1!$C$25)),AQ97-AQ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AR77-AR124,(AR172)/(1+Data1!$C$25)),AR97-AR144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AS77-AS124,(AS172)/(1+Data1!$C$25)),AS97-AS144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AT77-AT124,(AT172)/(1+Data1!$C$25)),AT97-AT144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AU77-AU124,(AU172)/(1+Data1!$C$25)),AU97-AU144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AV77-AV124,(AV172)/(1+Data1!$C$25)),AV97-AV144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AW77-AW124,(AW172)/(1+Data1!$C$25)),AW97-AW144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AX77-AX124,(AX172)/(1+Data1!$C$25)),AX97-AX144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AY77-AY124,(AY172)/(1+Data1!$C$25)),AY97-AY144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AZ77-AZ124,(AZ172)/(1+Data1!$C$25)),AZ97-AZ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BA77-BA124,(BA172)/(1+Data1!$C$25)),BA97-BA144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BB77-BB124,(BB172)/(1+Data1!$C$25)),BB97-BB144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BC77-BC124,(BC172)/(1+Data1!$C$25)),BC97-BC144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BD77-BD124,(BD172)/(1+Data1!$C$25)),BD97-BD144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BE77-BE124,(BE172)/(1+Data1!$C$25)),BE97-BE144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BF77-BF124,(BF172)/(1+Data1!$C$25)),BF97-BF144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BG77-BG124,(BG172)/(1+Data1!$C$25)),BG97-BG144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BH77-BH124,(BH172)/(1+Data1!$C$25)),BH97-BH144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BI77-BI124,(BI172)/(1+Data1!$C$25)),BI97-BI144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BJ77-BJ124,(BJ172)/(1+Data1!$C$25)),BJ97-BJ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BK77-BK124,(BK172)/(1+Data1!$C$25)),BK97-BK144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BL77-BL124,(BL172)/(1+Data1!$C$25)),BL97-BL144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BM77-BM124,(BM172)/(1+Data1!$C$25)),BM97-BM144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BN77-BN124,(BN172)/(1+Data1!$C$25)),BN97-BN144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BO77-BO124,(BO172)/(1+Data1!$C$25)),BO97-BO144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BP77-BP124,(BP172)/(1+Data1!$C$25)),BP97-BP144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BQ77-BQ124,(BQ172)/(1+Data1!$C$25)),BQ97-BQ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BR77-BR124,(BR172)/(1+Data1!$C$25)),BR97-BR144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BS77-BS124,(BS172)/(1+Data1!$C$25)),BS97-BS144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BT77-BT124,(BT172)/(1+Data1!$C$25)),BT97-BT144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BU77-BU124,(BU172)/(1+Data1!$C$25)),BU97-BU144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BV77-BV124,(BV172)/(1+Data1!$C$25)),BV97-BV144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BW77-BW124,(BW172)/(1+Data1!$C$25)),BW97-BW144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BX77-BX124,(BX172)/(1+Data1!$C$25)),BX97-BX144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BY77-BY124,(BY172)/(1+Data1!$C$25)),BY97-BY144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BZ77-BZ124,(BZ172)/(1+Data1!$C$25)),BZ97-BZ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CA77-CA124,(CA172)/(1+Data1!$C$25)),CA97-CA144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CB77-CB124,(CB172)/(1+Data1!$C$25)),CB97-CB144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CC77-CC124,(CC172)/(1+Data1!$C$25)),CC97-CC144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CD77-CD124,(CD172)/(1+Data1!$C$25)),CD97-CD144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CE77-CE124,(CE172)/(1+Data1!$C$25)),CE97-CE144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CF77-CF124,(CF172)/(1+Data1!$C$25)),CF97-CF144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CG77-CG124,(CG172)/(1+Data1!$C$25)),CG97-CG144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CH77-CH124,(CH172)/(1+Data1!$C$25)),CH97-CH144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CI77-CI124,(CI172)/(1+Data1!$C$25)),CI97-CI144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CJ77-CJ124,(CJ172)/(1+Data1!$C$25)),CJ97-CJ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CK77-CK124,(CK172)/(1+Data1!$C$25)),CK97-CK144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CL77-CL124,(CL172)/(1+Data1!$C$25)),CL97-CL144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CM77-CM124,(CM172)/(1+Data1!$C$25)),CM97-CM144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CN77-CN124,(CN172)/(1+Data1!$C$25)),CN97-CN144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CO77-CO124,(CO172)/(1+Data1!$C$25)),CO97-CO144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CP77-CP124,(CP172)/(1+Data1!$C$25)),CP97-CP144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CQ77-CQ124,(CQ172)/(1+Data1!$C$25)),CQ97-CQ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CR77-CR124,(CR172)/(1+Data1!$C$25)),CR97-CR144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CS77-CS124,(CS172)/(1+Data1!$C$25)),CS97-CS144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CT77-CT124,(CT172)/(1+Data1!$C$25)),CT97-CT144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CU77-CU124,(CU172)/(1+Data1!$C$25)),CU97-CU144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CV77-CV124,(CV172)/(1+Data1!$C$25)),CV97-CV144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CW77-CW124,(CW172)/(1+Data1!$C$25)),CW97-CW144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CX77-CX124,(CX172)/(1+Data1!$C$25)),CX97-CX144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CY77-CY124,(CY172)/(1+Data1!$C$25)),CY97-CY144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CZ77-CZ124,(CZ172)/(1+Data1!$C$25)),CZ97-CZ144)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",DA77-DA124,(DA172)/(1+Data1!$C$25)),DA97-DA144)","v":0}]
[null,null,"(Realiąja išraiška (su PVM)*)",{"$f":"F172+NPV(FDN,G172:INDEX(G172:DA172,PAL))","v":0},{"$f":"SUM(F172:DA172)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(F171)*(1+Data1!$C$25),F77-F124),F98-F145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(G171)*(1+Data1!$C$25),G77-G124),G98-G145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(H171)*(1+Data1!$C$25),H77-H124),H98-H145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(I171)*(1+Data1!$C$25),I77-I124),I98-I145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(J171)*(1+Data1!$C$25),J77-J124),J98-J145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(K171)*(1+Data1!$C$25),K77-K124),K98-K145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(L171)*(1+Data1!$C$25),L77-L124),L98-L145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(M171)*(1+Data1!$C$25),M77-M124),M98-M145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(N171)*(1+Data1!$C$25),N77-N124),N98-N145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(O171)*(1+Data1!$C$25),O77-O124),O98-O145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(P171)*(1+Data1!$C$25),P77-P124),P98-P145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Q171)*(1+Data1!$C$25),Q77-Q124),Q98-Q145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(R171)*(1+Data1!$C$25),R77-R124),R98-R145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(S171)*(1+Data1!$C$25),S77-S124),S98-S145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(T171)*(1+Data1!$C$25),T77-T124),T98-T145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(U171)*(1+Data1!$C$25),U77-U124),U98-U145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(V171)*(1+Data1!$C$25),V77-V124),V98-V145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(W171)*(1+Data1!$C$25),W77-W124),W98-W145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(X171)*(1+Data1!$C$25),X77-X124),X98-X145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Y171)*(1+Data1!$C$25),Y77-Y124),Y98-Y145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Z171)*(1+Data1!$C$25),Z77-Z124),Z98-Z145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AA171)*(1+Data1!$C$25),AA77-AA124),AA98-AA145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AB171)*(1+Data1!$C$25),AB77-AB124),AB98-AB145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AC171)*(1+Data1!$C$25),AC77-AC124),AC98-AC145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AD171)*(1+Data1!$C$25),AD77-AD124),AD98-AD145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AE171)*(1+Data1!$C$25),AE77-AE124),AE98-AE145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AF171)*(1+Data1!$C$25),AF77-AF124),AF98-AF145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AG171)*(1+Data1!$C$25),AG77-AG124),AG98-AG145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AH171)*(1+Data1!$C$25),AH77-AH124),AH98-AH145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AI171)*(1+Data1!$C$25),AI77-AI124),AI98-AI145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AJ171)*(1+Data1!$C$25),AJ77-AJ124),AJ98-AJ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AK171)*(1+Data1!$C$25),AK77-AK124),AK98-AK145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AL171)*(1+Data1!$C$25),AL77-AL124),AL98-AL145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AM171)*(1+Data1!$C$25),AM77-AM124),AM98-AM145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AN171)*(1+Data1!$C$25),AN77-AN124),AN98-AN145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AO171)*(1+Data1!$C$25),AO77-AO124),AO98-AO145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AP171)*(1+Data1!$C$25),AP77-AP124),AP98-AP145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AQ171)*(1+Data1!$C$25),AQ77-AQ124),AQ98-AQ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AR171)*(1+Data1!$C$25),AR77-AR124),AR98-AR145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AS171)*(1+Data1!$C$25),AS77-AS124),AS98-AS145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AT171)*(1+Data1!$C$25),AT77-AT124),AT98-AT145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AU171)*(1+Data1!$C$25),AU77-AU124),AU98-AU145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AV171)*(1+Data1!$C$25),AV77-AV124),AV98-AV145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AW171)*(1+Data1!$C$25),AW77-AW124),AW98-AW145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AX171)*(1+Data1!$C$25),AX77-AX124),AX98-AX145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AY171)*(1+Data1!$C$25),AY77-AY124),AY98-AY145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AZ171)*(1+Data1!$C$25),AZ77-AZ124),AZ98-AZ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BA171)*(1+Data1!$C$25),BA77-BA124),BA98-BA145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BB171)*(1+Data1!$C$25),BB77-BB124),BB98-BB145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BC171)*(1+Data1!$C$25),BC77-BC124),BC98-BC145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BD171)*(1+Data1!$C$25),BD77-BD124),BD98-BD145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BE171)*(1+Data1!$C$25),BE77-BE124),BE98-BE145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BF171)*(1+Data1!$C$25),BF77-BF124),BF98-BF145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BG171)*(1+Data1!$C$25),BG77-BG124),BG98-BG145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BH171)*(1+Data1!$C$25),BH77-BH124),BH98-BH145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BI171)*(1+Data1!$C$25),BI77-BI124),BI98-BI145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BJ171)*(1+Data1!$C$25),BJ77-BJ124),BJ98-BJ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BK171)*(1+Data1!$C$25),BK77-BK124),BK98-BK145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BL171)*(1+Data1!$C$25),BL77-BL124),BL98-BL145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BM171)*(1+Data1!$C$25),BM77-BM124),BM98-BM145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BN171)*(1+Data1!$C$25),BN77-BN124),BN98-BN145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BO171)*(1+Data1!$C$25),BO77-BO124),BO98-BO145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BP171)*(1+Data1!$C$25),BP77-BP124),BP98-BP145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BQ171)*(1+Data1!$C$25),BQ77-BQ124),BQ98-BQ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BR171)*(1+Data1!$C$25),BR77-BR124),BR98-BR145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BS171)*(1+Data1!$C$25),BS77-BS124),BS98-BS145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BT171)*(1+Data1!$C$25),BT77-BT124),BT98-BT145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BU171)*(1+Data1!$C$25),BU77-BU124),BU98-BU145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BV171)*(1+Data1!$C$25),BV77-BV124),BV98-BV145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BW171)*(1+Data1!$C$25),BW77-BW124),BW98-BW145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BX171)*(1+Data1!$C$25),BX77-BX124),BX98-BX145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BY171)*(1+Data1!$C$25),BY77-BY124),BY98-BY145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BZ171)*(1+Data1!$C$25),BZ77-BZ124),BZ98-BZ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CA171)*(1+Data1!$C$25),CA77-CA124),CA98-CA145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CB171)*(1+Data1!$C$25),CB77-CB124),CB98-CB145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CC171)*(1+Data1!$C$25),CC77-CC124),CC98-CC145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CD171)*(1+Data1!$C$25),CD77-CD124),CD98-CD145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CE171)*(1+Data1!$C$25),CE77-CE124),CE98-CE145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CF171)*(1+Data1!$C$25),CF77-CF124),CF98-CF145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CG171)*(1+Data1!$C$25),CG77-CG124),CG98-CG145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CH171)*(1+Data1!$C$25),CH77-CH124),CH98-CH145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CI171)*(1+Data1!$C$25),CI77-CI124),CI98-CI145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CJ171)*(1+Data1!$C$25),CJ77-CJ124),CJ98-CJ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CK171)*(1+Data1!$C$25),CK77-CK124),CK98-CK145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CL171)*(1+Data1!$C$25),CL77-CL124),CL98-CL145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CM171)*(1+Data1!$C$25),CM77-CM124),CM98-CM145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CN171)*(1+Data1!$C$25),CN77-CN124),CN98-CN145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CO171)*(1+Data1!$C$25),CO77-CO124),CO98-CO145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CP171)*(1+Data1!$C$25),CP77-CP124),CP98-CP145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CQ171)*(1+Data1!$C$25),CQ77-CQ124),CQ98-CQ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CR171)*(1+Data1!$C$25),CR77-CR124),CR98-CR145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CS171)*(1+Data1!$C$25),CS77-CS124),CS98-CS145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CT171)*(1+Data1!$C$25),CT77-CT124),CT98-CT145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CU171)*(1+Data1!$C$25),CU77-CU124),CU98-CU145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CV171)*(1+Data1!$C$25),CV77-CV124),CV98-CV145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CW171)*(1+Data1!$C$25),CW77-CW124),CW98-CW145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CX171)*(1+Data1!$C$25),CX77-CX124),CX98-CX145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CY171)*(1+Data1!$C$25),CY77-CY124),CY98-CY145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CZ171)*(1+Data1!$C$25),CZ77-CZ124),CZ98-CZ145)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(DA171)*(1+Data1!$C$25),DA77-DA124),DA98-DA145)","v":0}]
[null,null,"(Realiąja išraiška (PVM vertė))",{"$f":"F173+NPV(FDN,G173:INDEX(G173:DA173,PAL))","v":0},{"$f":"SUM(F173:DA173)","v":0},{"$f":"F99-F146","v":0},{"$f":"G99-G146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS99-BS146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"(Nominaliąja išraiška (be PVM))",{"$f":"F175+NPV((1+FDN)*(1+$J$5)-1,G175:INDEX(G175:DA175,PAL))","v":0},{"$f":"SUM(E176:E177)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",F87-F134,(F176)/(1+Data1!$C$25)),F109-F156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",G87-G134,(G176)/(1+Data1!$C$25)),G109-G156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",H87-H134,(H176)/(1+Data1!$C$25)),H109-H156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",I87-I134,(I176)/(1+Data1!$C$25)),I109-I156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",J87-J134,(J176)/(1+Data1!$C$25)),J109-J156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",K87-K134,(K176)/(1+Data1!$C$25)),K109-K156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",L87-L134,(L176)/(1+Data1!$C$25)),L109-L156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",M87-M134,(M176)/(1+Data1!$C$25)),M109-M156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",N87-N134,(N176)/(1+Data1!$C$25)),N109-N156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",O87-O134,(O176)/(1+Data1!$C$25)),O109-O156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",P87-P134,(P176)/(1+Data1!$C$25)),P109-P156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Q87-Q134,(Q176)/(1+Data1!$C$25)),Q109-Q156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",R87-R134,(R176)/(1+Data1!$C$25)),R109-R156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",S87-S134,(S176)/(1+Data1!$C$25)),S109-S156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",T87-T134,(T176)/(1+Data1!$C$25)),T109-T156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",U87-U134,(U176)/(1+Data1!$C$25)),U109-U156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",V87-V134,(V176)/(1+Data1!$C$25)),V109-V156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",W87-W134,(W176)/(1+Data1!$C$25)),W109-W156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",X87-X134,(X176)/(1+Data1!$C$25)),X109-X156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Y87-Y134,(Y176)/(1+Data1!$C$25)),Y109-Y156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",Z87-Z134,(Z176)/(1+Data1!$C$25)),Z109-Z156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AA87-AA134,(AA176)/(1+Data1!$C$25)),AA109-AA156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AB87-AB134,(AB176)/(1+Data1!$C$25)),AB109-AB156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AC87-AC134,(AC176)/(1+Data1!$C$25)),AC109-AC156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AD87-AD134,(AD176)/(1+Data1!$C$25)),AD109-AD156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AE87-AE134,(AE176)/(1+Data1!$C$25)),AE109-AE156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AF87-AF134,(AF176)/(1+Data1!$C$25)),AF109-AF156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AG87-AG134,(AG176)/(1+Data1!$C$25)),AG109-AG156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AH87-AH134,(AH176)/(1+Data1!$C$25)),AH109-AH156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AI87-AI134,(AI176)/(1+Data1!$C$25)),AI109-AI156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AJ87-AJ134,(AJ176)/(1+Data1!$C$25)),AJ109-AJ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AK87-AK134,(AK176)/(1+Data1!$C$25)),AK109-AK156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AL87-AL134,(AL176)/(1+Data1!$C$25)),AL109-AL156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AM87-AM134,(AM176)/(1+Data1!$C$25)),AM109-AM156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AN87-AN134,(AN176)/(1+Data1!$C$25)),AN109-AN156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AO87-AO134,(AO176)/(1+Data1!$C$25)),AO109-AO156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AP87-AP134,(AP176)/(1+Data1!$C$25)),AP109-AP156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AQ87-AQ134,(AQ176)/(1+Data1!$C$25)),AQ109-AQ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AR87-AR134,(AR176)/(1+Data1!$C$25)),AR109-AR156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AS87-AS134,(AS176)/(1+Data1!$C$25)),AS109-AS156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AT87-AT134,(AT176)/(1+Data1!$C$25)),AT109-AT156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AU87-AU134,(AU176)/(1+Data1!$C$25)),AU109-AU156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AV87-AV134,(AV176)/(1+Data1!$C$25)),AV109-AV156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AW87-AW134,(AW176)/(1+Data1!$C$25)),AW109-AW156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AX87-AX134,(AX176)/(1+Data1!$C$25)),AX109-AX156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AY87-AY134,(AY176)/(1+Data1!$C$25)),AY109-AY156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",AZ87-AZ134,(AZ176)/(1+Data1!$C$25)),AZ109-AZ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BA87-BA134,(BA176)/(1+Data1!$C$25)),BA109-BA156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BB87-BB134,(BB176)/(1+Data1!$C$25)),BB109-BB156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BC87-BC134,(BC176)/(1+Data1!$C$25)),BC109-BC156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BD87-BD134,(BD176)/(1+Data1!$C$25)),BD109-BD156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BE87-BE134,(BE176)/(1+Data1!$C$25)),BE109-BE156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BF87-BF134,(BF176)/(1+Data1!$C$25)),BF109-BF156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BG87-BG134,(BG176)/(1+Data1!$C$25)),BG109-BG156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BH87-BH134,(BH176)/(1+Data1!$C$25)),BH109-BH156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BI87-BI134,(BI176)/(1+Data1!$C$25)),BI109-BI156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BJ87-BJ134,(BJ176)/(1+Data1!$C$25)),BJ109-BJ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BK87-BK134,(BK176)/(1+Data1!$C$25)),BK109-BK156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BL87-BL134,(BL176)/(1+Data1!$C$25)),BL109-BL156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BM87-BM134,(BM176)/(1+Data1!$C$25)),BM109-BM156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BN87-BN134,(BN176)/(1+Data1!$C$25)),BN109-BN156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BO87-BO134,(BO176)/(1+Data1!$C$25)),BO109-BO156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BP87-BP134,(BP176)/(1+Data1!$C$25)),BP109-BP156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BQ87-BQ134,(BQ176)/(1+Data1!$C$25)),BQ109-BQ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BR87-BR134,(BR176)/(1+Data1!$C$25)),BR109-BR156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BS87-BS134,(BS176)/(1+Data1!$C$25)),BS109-BS156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BT87-BT134,(BT176)/(1+Data1!$C$25)),BT109-BT156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BU87-BU134,(BU176)/(1+Data1!$C$25)),BU109-BU156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BV87-BV134,(BV176)/(1+Data1!$C$25)),BV109-BV156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BW87-BW134,(BW176)/(1+Data1!$C$25)),BW109-BW156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BX87-BX134,(BX176)/(1+Data1!$C$25)),BX109-BX156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BY87-BY134,(BY176)/(1+Data1!$C$25)),BY109-BY156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",BZ87-BZ134,(BZ176)/(1+Data1!$C$25)),BZ109-BZ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CA87-CA134,(CA176)/(1+Data1!$C$25)),CA109-CA156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CB87-CB134,(CB176)/(1+Data1!$C$25)),CB109-CB156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CC87-CC134,(CC176)/(1+Data1!$C$25)),CC109-CC156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CD87-CD134,(CD176)/(1+Data1!$C$25)),CD109-CD156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CE87-CE134,(CE176)/(1+Data1!$C$25)),CE109-CE156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CF87-CF134,(CF176)/(1+Data1!$C$25)),CF109-CF156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CG87-CG134,(CG176)/(1+Data1!$C$25)),CG109-CG156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CH87-CH134,(CH176)/(1+Data1!$C$25)),CH109-CH156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CI87-CI134,(CI176)/(1+Data1!$C$25)),CI109-CI156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CJ87-CJ134,(CJ176)/(1+Data1!$C$25)),CJ109-CJ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CK87-CK134,(CK176)/(1+Data1!$C$25)),CK109-CK156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CL87-CL134,(CL176)/(1+Data1!$C$25)),CL109-CL156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CM87-CM134,(CM176)/(1+Data1!$C$25)),CM109-CM156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CN87-CN134,(CN176)/(1+Data1!$C$25)),CN109-CN156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CO87-CO134,(CO176)/(1+Data1!$C$25)),CO109-CO156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CP87-CP134,(CP176)/(1+Data1!$C$25)),CP109-CP156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CQ87-CQ134,(CQ176)/(1+Data1!$C$25)),CQ109-CQ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CR87-CR134,(CR176)/(1+Data1!$C$25)),CR109-CR156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CS87-CS134,(CS176)/(1+Data1!$C$25)),CS109-CS156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CT87-CT134,(CT176)/(1+Data1!$C$25)),CT109-CT156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CU87-CU134,(CU176)/(1+Data1!$C$25)),CU109-CU156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CV87-CV134,(CV176)/(1+Data1!$C$25)),CV109-CV156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CW87-CW134,(CW176)/(1+Data1!$C$25)),CW109-CW156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CX87-CX134,(CX176)/(1+Data1!$C$25)),CX109-CX156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CY87-CY134,(CY176)/(1+Data1!$C$25)),CY109-CY156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",CZ87-CZ134,(CZ176)/(1+Data1!$C$25)),CZ109-CZ156)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",DA87-DA134,(DA176)/(1+Data1!$C$25)),DA109-DA156)","v":0}]
[null,null,"(Nominaliąja išraiška (su PVM)*)",{"$f":"F176+NPV((1+FDN)*(1+$J$5)-1,G176:INDEX(G176:DA176,PAL))","v":0},{"$f":"SUM(F176:DA176)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(F175)*(1+Data1!$C$25),F87-F134),F110-F157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(G175)*(1+Data1!$C$25),G87-G134),G110-G157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(H175)*(1+Data1!$C$25),H87-H134),H110-H157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(I175)*(1+Data1!$C$25),I87-I134),I110-I157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(J175)*(1+Data1!$C$25),J87-J134),J110-J157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(K175)*(1+Data1!$C$25),K87-K134),K110-K157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(L175)*(1+Data1!$C$25),L87-L134),L110-L157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(M175)*(1+Data1!$C$25),M87-M134),M110-M157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(N175)*(1+Data1!$C$25),N87-N134),N110-N157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(O175)*(1+Data1!$C$25),O87-O134),O110-O157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(P175)*(1+Data1!$C$25),P87-P134),P110-P157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Q175)*(1+Data1!$C$25),Q87-Q134),Q110-Q157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(R175)*(1+Data1!$C$25),R87-R134),R110-R157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(S175)*(1+Data1!$C$25),S87-S134),S110-S157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(T175)*(1+Data1!$C$25),T87-T134),T110-T157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(U175)*(1+Data1!$C$25),U87-U134),U110-U157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(V175)*(1+Data1!$C$25),V87-V134),V110-V157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(W175)*(1+Data1!$C$25),W87-W134),W110-W157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(X175)*(1+Data1!$C$25),X87-X134),X110-X157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Y175)*(1+Data1!$C$25),Y87-Y134),Y110-Y157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(Z175)*(1+Data1!$C$25),Z87-Z134),Z110-Z157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AA175)*(1+Data1!$C$25),AA87-AA134),AA110-AA157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AB175)*(1+Data1!$C$25),AB87-AB134),AB110-AB157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AC175)*(1+Data1!$C$25),AC87-AC134),AC110-AC157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AD175)*(1+Data1!$C$25),AD87-AD134),AD110-AD157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AE175)*(1+Data1!$C$25),AE87-AE134),AE110-AE157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AF175)*(1+Data1!$C$25),AF87-AF134),AF110-AF157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AG175)*(1+Data1!$C$25),AG87-AG134),AG110-AG157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AH175)*(1+Data1!$C$25),AH87-AH134),AH110-AH157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AI175)*(1+Data1!$C$25),AI87-AI134),AI110-AI157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AJ175)*(1+Data1!$C$25),AJ87-AJ134),AJ110-AJ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AK175)*(1+Data1!$C$25),AK87-AK134),AK110-AK157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AL175)*(1+Data1!$C$25),AL87-AL134),AL110-AL157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AM175)*(1+Data1!$C$25),AM87-AM134),AM110-AM157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AN175)*(1+Data1!$C$25),AN87-AN134),AN110-AN157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AO175)*(1+Data1!$C$25),AO87-AO134),AO110-AO157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AP175)*(1+Data1!$C$25),AP87-AP134),AP110-AP157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AQ175)*(1+Data1!$C$25),AQ87-AQ134),AQ110-AQ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AR175)*(1+Data1!$C$25),AR87-AR134),AR110-AR157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AS175)*(1+Data1!$C$25),AS87-AS134),AS110-AS157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AT175)*(1+Data1!$C$25),AT87-AT134),AT110-AT157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AU175)*(1+Data1!$C$25),AU87-AU134),AU110-AU157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AV175)*(1+Data1!$C$25),AV87-AV134),AV110-AV157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AW175)*(1+Data1!$C$25),AW87-AW134),AW110-AW157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AX175)*(1+Data1!$C$25),AX87-AX134),AX110-AX157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AY175)*(1+Data1!$C$25),AY87-AY134),AY110-AY157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(AZ175)*(1+Data1!$C$25),AZ87-AZ134),AZ110-AZ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BA175)*(1+Data1!$C$25),BA87-BA134),BA110-BA157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BB175)*(1+Data1!$C$25),BB87-BB134),BB110-BB157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BC175)*(1+Data1!$C$25),BC87-BC134),BC110-BC157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BD175)*(1+Data1!$C$25),BD87-BD134),BD110-BD157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BE175)*(1+Data1!$C$25),BE87-BE134),BE110-BE157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BF175)*(1+Data1!$C$25),BF87-BF134),BF110-BF157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BG175)*(1+Data1!$C$25),BG87-BG134),BG110-BG157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BH175)*(1+Data1!$C$25),BH87-BH134),BH110-BH157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BI175)*(1+Data1!$C$25),BI87-BI134),BI110-BI157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BJ175)*(1+Data1!$C$25),BJ87-BJ134),BJ110-BJ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BK175)*(1+Data1!$C$25),BK87-BK134),BK110-BK157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BL175)*(1+Data1!$C$25),BL87-BL134),BL110-BL157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BM175)*(1+Data1!$C$25),BM87-BM134),BM110-BM157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BN175)*(1+Data1!$C$25),BN87-BN134),BN110-BN157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BO175)*(1+Data1!$C$25),BO87-BO134),BO110-BO157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BP175)*(1+Data1!$C$25),BP87-BP134),BP110-BP157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BQ175)*(1+Data1!$C$25),BQ87-BQ134),BQ110-BQ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BR175)*(1+Data1!$C$25),BR87-BR134),BR110-BR157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BS175)*(1+Data1!$C$25),BS87-BS134),BS110-BS157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BT175)*(1+Data1!$C$25),BT87-BT134),BT110-BT157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BU175)*(1+Data1!$C$25),BU87-BU134),BU110-BU157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BV175)*(1+Data1!$C$25),BV87-BV134),BV110-BV157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BW175)*(1+Data1!$C$25),BW87-BW134),BW110-BW157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BX175)*(1+Data1!$C$25),BX87-BX134),BX110-BX157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BY175)*(1+Data1!$C$25),BY87-BY134),BY110-BY157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(BZ175)*(1+Data1!$C$25),BZ87-BZ134),BZ110-BZ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CA175)*(1+Data1!$C$25),CA87-CA134),CA110-CA157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CB175)*(1+Data1!$C$25),CB87-CB134),CB110-CB157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CC175)*(1+Data1!$C$25),CC87-CC134),CC110-CC157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CD175)*(1+Data1!$C$25),CD87-CD134),CD110-CD157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CE175)*(1+Data1!$C$25),CE87-CE134),CE110-CE157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CF175)*(1+Data1!$C$25),CF87-CF134),CF110-CF157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CG175)*(1+Data1!$C$25),CG87-CG134),CG110-CG157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CH175)*(1+Data1!$C$25),CH87-CH134),CH110-CH157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CI175)*(1+Data1!$C$25),CI87-CI134),CI110-CI157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CJ175)*(1+Data1!$C$25),CJ87-CJ134),CJ110-CJ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CK175)*(1+Data1!$C$25),CK87-CK134),CK110-CK157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CL175)*(1+Data1!$C$25),CL87-CL134),CL110-CL157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CM175)*(1+Data1!$C$25),CM87-CM134),CM110-CM157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CN175)*(1+Data1!$C$25),CN87-CN134),CN110-CN157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CO175)*(1+Data1!$C$25),CO87-CO134),CO110-CO157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CP175)*(1+Data1!$C$25),CP87-CP134),CP110-CP157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CQ175)*(1+Data1!$C$25),CQ87-CQ134),CQ110-CQ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CR175)*(1+Data1!$C$25),CR87-CR134),CR110-CR157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CS175)*(1+Data1!$C$25),CS87-CS134),CS110-CS157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CT175)*(1+Data1!$C$25),CT87-CT134),CT110-CT157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CU175)*(1+Data1!$C$25),CU87-CU134),CU110-CU157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CV175)*(1+Data1!$C$25),CV87-CV134),CV110-CV157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CW175)*(1+Data1!$C$25),CW87-CW134),CW110-CW157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CX175)*(1+Data1!$C$25),CX87-CX134),CX110-CX157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CY175)*(1+Data1!$C$25),CY87-CY134),CY110-CY157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(CZ175)*(1+Data1!$C$25),CZ87-CZ134),CZ110-CZ157)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",IF(pvm_susigrazinimas=\"Ne\",(DA175)*(1+Data1!$C$25),DA87-DA134),DA110-DA157)","v":0}]
[null,null,"(Nominaliąja išraiška (PVM vertė))",{"$f":"F177+NPV((1+FDN)*(1+$J$5)-1,G177:INDEX(G177:DA177,PAL))","v":0},{"$f":"SUM(F177:DA177)","v":0},{"$f":"F111-F158","v":0},{"$f":"G111-G158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS111-BS158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Rodiklio \"VPSP sutarties vertė\" rizikų apskaičiavimui naudojamas srautas ","Iš viso",null,{"$f":"F169","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK169","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW169","v":95},96,97,98,99]
[null,null,null,"GDV","suma","<=2025",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AK170","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F181+NPV(FDN,G181:INDEX(G181:DA181,PAL))","v":0},{"$f":"SUM(F181:DA181)","v":0},{"$f":"IF($D$5=\"Koncesija\",F36+IF(pvm_susigrazinimas=\"Ne\",F56,SUMPRODUCT('6.1'!F18:F20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",G36+IF(pvm_susigrazinimas=\"Ne\",G56,SUMPRODUCT('6.1'!G18:G20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",H36+IF(pvm_susigrazinimas=\"Ne\",H56,SUMPRODUCT('6.1'!H18:H20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",I36+IF(pvm_susigrazinimas=\"Ne\",I56,SUMPRODUCT('6.1'!I18:I20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",J36+IF(pvm_susigrazinimas=\"Ne\",J56,SUMPRODUCT('6.1'!J18:J20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",K36+IF(pvm_susigrazinimas=\"Ne\",K56,SUMPRODUCT('6.1'!K18:K20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",L36+IF(pvm_susigrazinimas=\"Ne\",L56,SUMPRODUCT('6.1'!L18:L20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",M36+IF(pvm_susigrazinimas=\"Ne\",M56,SUMPRODUCT('6.1'!M18:M20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",N36+IF(pvm_susigrazinimas=\"Ne\",N56,SUMPRODUCT('6.1'!N18:N20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",O36+IF(pvm_susigrazinimas=\"Ne\",O56,SUMPRODUCT('6.1'!O18:O20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",P36+IF(pvm_susigrazinimas=\"Ne\",P56,SUMPRODUCT('6.1'!P18:P20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",Q36+IF(pvm_susigrazinimas=\"Ne\",Q56,SUMPRODUCT('6.1'!Q18:Q20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",R36+IF(pvm_susigrazinimas=\"Ne\",R56,SUMPRODUCT('6.1'!R18:R20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",S36+IF(pvm_susigrazinimas=\"Ne\",S56,SUMPRODUCT('6.1'!S18:S20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",T36+IF(pvm_susigrazinimas=\"Ne\",T56,SUMPRODUCT('6.1'!T18:T20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",U36+IF(pvm_susigrazinimas=\"Ne\",U56,SUMPRODUCT('6.1'!U18:U20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",V36+IF(pvm_susigrazinimas=\"Ne\",V56,SUMPRODUCT('6.1'!V18:V20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",W36+IF(pvm_susigrazinimas=\"Ne\",W56,SUMPRODUCT('6.1'!W18:W20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",X36+IF(pvm_susigrazinimas=\"Ne\",X56,SUMPRODUCT('6.1'!X18:X20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",Y36+IF(pvm_susigrazinimas=\"Ne\",Y56,SUMPRODUCT('6.1'!Y18:Y20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",Z36+IF(pvm_susigrazinimas=\"Ne\",Z56,SUMPRODUCT('6.1'!Z18:Z20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AA36+IF(pvm_susigrazinimas=\"Ne\",AA56,SUMPRODUCT('6.1'!AA18:AA20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AB36+IF(pvm_susigrazinimas=\"Ne\",AB56,SUMPRODUCT('6.1'!AB18:AB20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AC36+IF(pvm_susigrazinimas=\"Ne\",AC56,SUMPRODUCT('6.1'!AC18:AC20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AD36+IF(pvm_susigrazinimas=\"Ne\",AD56,SUMPRODUCT('6.1'!AD18:AD20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AE36+IF(pvm_susigrazinimas=\"Ne\",AE56,SUMPRODUCT('6.1'!AE18:AE20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AF36+IF(pvm_susigrazinimas=\"Ne\",AF56,SUMPRODUCT('6.1'!AF18:AF20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AG36+IF(pvm_susigrazinimas=\"Ne\",AG56,SUMPRODUCT('6.1'!AG18:AG20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AH36+IF(pvm_susigrazinimas=\"Ne\",AH56,SUMPRODUCT('6.1'!AH18:AH20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AI36+IF(pvm_susigrazinimas=\"Ne\",AI56,SUMPRODUCT('6.1'!AI18:AI20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AJ36+IF(pvm_susigrazinimas=\"Ne\",AJ56,SUMPRODUCT('6.1'!AJ18:AJ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AK36+IF(pvm_susigrazinimas=\"Ne\",AK56,SUMPRODUCT('6.1'!AK18:AK20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AL36+IF(pvm_susigrazinimas=\"Ne\",AL56,SUMPRODUCT('6.1'!AL18:AL20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AM36+IF(pvm_susigrazinimas=\"Ne\",AM56,SUMPRODUCT('6.1'!AM18:AM20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AN36+IF(pvm_susigrazinimas=\"Ne\",AN56,SUMPRODUCT('6.1'!AN18:AN20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AO36+IF(pvm_susigrazinimas=\"Ne\",AO56,SUMPRODUCT('6.1'!AO18:AO20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AP36+IF(pvm_susigrazinimas=\"Ne\",AP56,SUMPRODUCT('6.1'!AP18:AP20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AQ36+IF(pvm_susigrazinimas=\"Ne\",AQ56,SUMPRODUCT('6.1'!AQ18:AQ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AR36+IF(pvm_susigrazinimas=\"Ne\",AR56,SUMPRODUCT('6.1'!AR18:AR20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AS36+IF(pvm_susigrazinimas=\"Ne\",AS56,SUMPRODUCT('6.1'!AS18:AS20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AT36+IF(pvm_susigrazinimas=\"Ne\",AT56,SUMPRODUCT('6.1'!AT18:AT20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AU36+IF(pvm_susigrazinimas=\"Ne\",AU56,SUMPRODUCT('6.1'!AU18:AU20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AV36+IF(pvm_susigrazinimas=\"Ne\",AV56,SUMPRODUCT('6.1'!AV18:AV20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AW36+IF(pvm_susigrazinimas=\"Ne\",AW56,SUMPRODUCT('6.1'!AW18:AW20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AX36+IF(pvm_susigrazinimas=\"Ne\",AX56,SUMPRODUCT('6.1'!AX18:AX20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AY36+IF(pvm_susigrazinimas=\"Ne\",AY56,SUMPRODUCT('6.1'!AY18:AY20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",AZ36+IF(pvm_susigrazinimas=\"Ne\",AZ56,SUMPRODUCT('6.1'!AZ18:AZ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BA36+IF(pvm_susigrazinimas=\"Ne\",BA56,SUMPRODUCT('6.1'!BA18:BA20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BB36+IF(pvm_susigrazinimas=\"Ne\",BB56,SUMPRODUCT('6.1'!BB18:BB20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BC36+IF(pvm_susigrazinimas=\"Ne\",BC56,SUMPRODUCT('6.1'!BC18:BC20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BD36+IF(pvm_susigrazinimas=\"Ne\",BD56,SUMPRODUCT('6.1'!BD18:BD20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BE36+IF(pvm_susigrazinimas=\"Ne\",BE56,SUMPRODUCT('6.1'!BE18:BE20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BF36+IF(pvm_susigrazinimas=\"Ne\",BF56,SUMPRODUCT('6.1'!BF18:BF20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BG36+IF(pvm_susigrazinimas=\"Ne\",BG56,SUMPRODUCT('6.1'!BG18:BG20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BH36+IF(pvm_susigrazinimas=\"Ne\",BH56,SUMPRODUCT('6.1'!BH18:BH20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BI36+IF(pvm_susigrazinimas=\"Ne\",BI56,SUMPRODUCT('6.1'!BI18:BI20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BJ36+IF(pvm_susigrazinimas=\"Ne\",BJ56,SUMPRODUCT('6.1'!BJ18:BJ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BK36+IF(pvm_susigrazinimas=\"Ne\",BK56,SUMPRODUCT('6.1'!BK18:BK20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BL36+IF(pvm_susigrazinimas=\"Ne\",BL56,SUMPRODUCT('6.1'!BL18:BL20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BM36+IF(pvm_susigrazinimas=\"Ne\",BM56,SUMPRODUCT('6.1'!BM18:BM20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BN36+IF(pvm_susigrazinimas=\"Ne\",BN56,SUMPRODUCT('6.1'!BN18:BN20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BO36+IF(pvm_susigrazinimas=\"Ne\",BO56,SUMPRODUCT('6.1'!BO18:BO20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BP36+IF(pvm_susigrazinimas=\"Ne\",BP56,SUMPRODUCT('6.1'!BP18:BP20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BQ36+IF(pvm_susigrazinimas=\"Ne\",BQ56,SUMPRODUCT('6.1'!BQ18:BQ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BR36+IF(pvm_susigrazinimas=\"Ne\",BR56,SUMPRODUCT('6.1'!BR18:BR20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BS36+IF(pvm_susigrazinimas=\"Ne\",BS56,SUMPRODUCT('6.1'!BS18:BS20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BT36+IF(pvm_susigrazinimas=\"Ne\",BT56,SUMPRODUCT('6.1'!BT18:BT20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BU36+IF(pvm_susigrazinimas=\"Ne\",BU56,SUMPRODUCT('6.1'!BU18:BU20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BV36+IF(pvm_susigrazinimas=\"Ne\",BV56,SUMPRODUCT('6.1'!BV18:BV20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BW36+IF(pvm_susigrazinimas=\"Ne\",BW56,SUMPRODUCT('6.1'!BW18:BW20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BX36+IF(pvm_susigrazinimas=\"Ne\",BX56,SUMPRODUCT('6.1'!BX18:BX20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BY36+IF(pvm_susigrazinimas=\"Ne\",BY56,SUMPRODUCT('6.1'!BY18:BY20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",BZ36+IF(pvm_susigrazinimas=\"Ne\",BZ56,SUMPRODUCT('6.1'!BZ18:BZ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CA36+IF(pvm_susigrazinimas=\"Ne\",CA56,SUMPRODUCT('6.1'!CA18:CA20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CB36+IF(pvm_susigrazinimas=\"Ne\",CB56,SUMPRODUCT('6.1'!CB18:CB20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CC36+IF(pvm_susigrazinimas=\"Ne\",CC56,SUMPRODUCT('6.1'!CC18:CC20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CD36+IF(pvm_susigrazinimas=\"Ne\",CD56,SUMPRODUCT('6.1'!CD18:CD20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CE36+IF(pvm_susigrazinimas=\"Ne\",CE56,SUMPRODUCT('6.1'!CE18:CE20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CF36+IF(pvm_susigrazinimas=\"Ne\",CF56,SUMPRODUCT('6.1'!CF18:CF20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CG36+IF(pvm_susigrazinimas=\"Ne\",CG56,SUMPRODUCT('6.1'!CG18:CG20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CH36+IF(pvm_susigrazinimas=\"Ne\",CH56,SUMPRODUCT('6.1'!CH18:CH20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CI36+IF(pvm_susigrazinimas=\"Ne\",CI56,SUMPRODUCT('6.1'!CI18:CI20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CJ36+IF(pvm_susigrazinimas=\"Ne\",CJ56,SUMPRODUCT('6.1'!CJ18:CJ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CK36+IF(pvm_susigrazinimas=\"Ne\",CK56,SUMPRODUCT('6.1'!CK18:CK20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CL36+IF(pvm_susigrazinimas=\"Ne\",CL56,SUMPRODUCT('6.1'!CL18:CL20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CM36+IF(pvm_susigrazinimas=\"Ne\",CM56,SUMPRODUCT('6.1'!CM18:CM20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CN36+IF(pvm_susigrazinimas=\"Ne\",CN56,SUMPRODUCT('6.1'!CN18:CN20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CO36+IF(pvm_susigrazinimas=\"Ne\",CO56,SUMPRODUCT('6.1'!CO18:CO20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CP36+IF(pvm_susigrazinimas=\"Ne\",CP56,SUMPRODUCT('6.1'!CP18:CP20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CQ36+IF(pvm_susigrazinimas=\"Ne\",CQ56,SUMPRODUCT('6.1'!CQ18:CQ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CR36+IF(pvm_susigrazinimas=\"Ne\",CR56,SUMPRODUCT('6.1'!CR18:CR20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CS36+IF(pvm_susigrazinimas=\"Ne\",CS56,SUMPRODUCT('6.1'!CS18:CS20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CT36+IF(pvm_susigrazinimas=\"Ne\",CT56,SUMPRODUCT('6.1'!CT18:CT20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CU36+IF(pvm_susigrazinimas=\"Ne\",CU56,SUMPRODUCT('6.1'!CU18:CU20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CV36+IF(pvm_susigrazinimas=\"Ne\",CV56,SUMPRODUCT('6.1'!CV18:CV20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CW36+IF(pvm_susigrazinimas=\"Ne\",CW56,SUMPRODUCT('6.1'!CW18:CW20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CX36+IF(pvm_susigrazinimas=\"Ne\",CX56,SUMPRODUCT('6.1'!CX18:CX20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CY36+IF(pvm_susigrazinimas=\"Ne\",CY56,SUMPRODUCT('6.1'!CY18:CY20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",CZ36+IF(pvm_susigrazinimas=\"Ne\",CZ56,SUMPRODUCT('6.1'!CZ18:CZ20,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",DA36+IF(pvm_susigrazinimas=\"Ne\",DA56,SUMPRODUCT('6.1'!DA18:DA20,Data1!$D$13:$D$15)),0)","v":0}]
[]
[null,null,"Be investicijų (Realiąja išraiška (be PVM))",{"$f":"F183+NPV(FDN,G183:INDEX(G183:DA183,PAL))","v":0},{"$f":"SUM(F183:DA183)","v":0},{"$f":"IF($D$5=\"Koncesija\",IF(pvm_susigrazinimas=\"Ne\",F56,SUMPRODUCT('6.1'!F18:F20,Data1!$D$13:$D$15))+F36,0)","v":0},{"$f":"IF($D$5=\"Koncesija\",G148+IF(pvm_susigrazinimas=\"Ne\",G56,SUMPRODUCT('6.1'!G18:G20,Data1!$D$13:$D$15))+G36,G148)","v":0},{"$f":"IF($D$5=\"Koncesija\",H148+IF(pvm_susigrazinimas=\"Ne\",H56,SUMPRODUCT('6.1'!H18:H20,Data1!$D$13:$D$15))+H36,H148)","v":0},{"$f":"IF($D$5=\"Koncesija\",I148+IF(pvm_susigrazinimas=\"Ne\",I56,SUMPRODUCT('6.1'!I18:I20,Data1!$D$13:$D$15))+I36,I148)","v":0},{"$f":"IF($D$5=\"Koncesija\",J148+IF(pvm_susigrazinimas=\"Ne\",J56,SUMPRODUCT('6.1'!J18:J20,Data1!$D$13:$D$15))+J36,J148)","v":0},{"$f":"IF($D$5=\"Koncesija\",K148+IF(pvm_susigrazinimas=\"Ne\",K56,SUMPRODUCT('6.1'!K18:K20,Data1!$D$13:$D$15))+K36,K148)","v":0},{"$f":"IF($D$5=\"Koncesija\",L148+IF(pvm_susigrazinimas=\"Ne\",L56,SUMPRODUCT('6.1'!L18:L20,Data1!$D$13:$D$15))+L36,L148)","v":0},{"$f":"IF($D$5=\"Koncesija\",M148+IF(pvm_susigrazinimas=\"Ne\",M56,SUMPRODUCT('6.1'!M18:M20,Data1!$D$13:$D$15))+M36,M148)","v":0},{"$f":"IF($D$5=\"Koncesija\",N148+IF(pvm_susigrazinimas=\"Ne\",N56,SUMPRODUCT('6.1'!N18:N20,Data1!$D$13:$D$15))+N36,N148)","v":0},{"$f":"IF($D$5=\"Koncesija\",O148+IF(pvm_susigrazinimas=\"Ne\",O56,SUMPRODUCT('6.1'!O18:O20,Data1!$D$13:$D$15))+O36,O148)","v":0},{"$f":"IF($D$5=\"Koncesija\",P148+IF(pvm_susigrazinimas=\"Ne\",P56,SUMPRODUCT('6.1'!P18:P20,Data1!$D$13:$D$15))+P36,P148)","v":0},{"$f":"IF($D$5=\"Koncesija\",Q148+IF(pvm_susigrazinimas=\"Ne\",Q56,SUMPRODUCT('6.1'!Q18:Q20,Data1!$D$13:$D$15))+Q36,Q148)","v":0},{"$f":"IF($D$5=\"Koncesija\",R148+IF(pvm_susigrazinimas=\"Ne\",R56,SUMPRODUCT('6.1'!R18:R20,Data1!$D$13:$D$15))+R36,R148)","v":0},{"$f":"IF($D$5=\"Koncesija\",S148+IF(pvm_susigrazinimas=\"Ne\",S56,SUMPRODUCT('6.1'!S18:S20,Data1!$D$13:$D$15))+S36,S148)","v":0},{"$f":"IF($D$5=\"Koncesija\",T148+IF(pvm_susigrazinimas=\"Ne\",T56,SUMPRODUCT('6.1'!T18:T20,Data1!$D$13:$D$15))+T36,T148)","v":0},{"$f":"IF($D$5=\"Koncesija\",U148+IF(pvm_susigrazinimas=\"Ne\",U56,SUMPRODUCT('6.1'!U18:U20,Data1!$D$13:$D$15))+U36,U148)","v":0},{"$f":"IF($D$5=\"Koncesija\",V148+IF(pvm_susigrazinimas=\"Ne\",V56,SUMPRODUCT('6.1'!V18:V20,Data1!$D$13:$D$15))+V36,V148)","v":0},{"$f":"IF($D$5=\"Koncesija\",W148+IF(pvm_susigrazinimas=\"Ne\",W56,SUMPRODUCT('6.1'!W18:W20,Data1!$D$13:$D$15))+W36,W148)","v":0},{"$f":"IF($D$5=\"Koncesija\",X148+IF(pvm_susigrazinimas=\"Ne\",X56,SUMPRODUCT('6.1'!X18:X20,Data1!$D$13:$D$15))+X36,X148)","v":0},{"$f":"IF($D$5=\"Koncesija\",Y148+IF(pvm_susigrazinimas=\"Ne\",Y56,SUMPRODUCT('6.1'!Y18:Y20,Data1!$D$13:$D$15))+Y36,Y148)","v":0},{"$f":"IF($D$5=\"Koncesija\",Z148+IF(pvm_susigrazinimas=\"Ne\",Z56,SUMPRODUCT('6.1'!Z18:Z20,Data1!$D$13:$D$15))+Z36,Z148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AA148+IF(pvm_susigrazinimas=\"Ne\",AA56,SUMPRODUCT('6.1'!AA18:AA20,Data1!$D$13:$D$15))+AA36,AA148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AB148+IF(pvm_susigrazinimas=\"Ne\",AB56,SUMPRODUCT('6.1'!AB18:AB20,Data1!$D$13:$D$15))+AB36,AB148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AC148+IF(pvm_susigrazinimas=\"Ne\",AC56,SUMPRODUCT('6.1'!AC18:AC20,Data1!$D$13:$D$15))+AC36,AC148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AD148+IF(pvm_susigrazinimas=\"Ne\",AD56,SUMPRODUCT('6.1'!AD18:AD20,Data1!$D$13:$D$15))+AD36,AD148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AE148+IF(pvm_susigrazinimas=\"Ne\",AE56,SUMPRODUCT('6.1'!AE18:AE20,Data1!$D$13:$D$15))+AE36,AE148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AF148+IF(pvm_susigrazinimas=\"Ne\",AF56,SUMPRODUCT('6.1'!AF18:AF20,Data1!$D$13:$D$15))+AF36,AF148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AG148+IF(pvm_susigrazinimas=\"Ne\",AG56,SUMPRODUCT('6.1'!AG18:AG20,Data1!$D$13:$D$15))+AG36,AG148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AH148+IF(pvm_susigrazinimas=\"Ne\",AH56,SUMPRODUCT('6.1'!AH18:AH20,Data1!$D$13:$D$15))+AH36,AH148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AI148+IF(pvm_susigrazinimas=\"Ne\",AI56,SUMPRODUCT('6.1'!AI18:AI20,Data1!$D$13:$D$15))+AI36,AI148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AJ148+IF(pvm_susigrazinimas=\"Ne\",AJ56,SUMPRODUCT('6.1'!AJ18:AJ20,Data1!$D$13:$D$15))+AJ36,AJ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AK148+IF(pvm_susigrazinimas=\"Ne\",AK56,SUMPRODUCT('6.1'!AK18:AK20,Data1!$D$13:$D$15))+AK36,AK148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AL148+IF(pvm_susigrazinimas=\"Ne\",AL56,SUMPRODUCT('6.1'!AL18:AL20,Data1!$D$13:$D$15))+AL36,AL148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AM148+IF(pvm_susigrazinimas=\"Ne\",AM56,SUMPRODUCT('6.1'!AM18:AM20,Data1!$D$13:$D$15))+AM36,AM148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AN148+IF(pvm_susigrazinimas=\"Ne\",AN56,SUMPRODUCT('6.1'!AN18:AN20,Data1!$D$13:$D$15))+AN36,AN148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AO148+IF(pvm_susigrazinimas=\"Ne\",AO56,SUMPRODUCT('6.1'!AO18:AO20,Data1!$D$13:$D$15))+AO36,AO148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AP148+IF(pvm_susigrazinimas=\"Ne\",AP56,SUMPRODUCT('6.1'!AP18:AP20,Data1!$D$13:$D$15))+AP36,AP148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AQ148+IF(pvm_susigrazinimas=\"Ne\",AQ56,SUMPRODUCT('6.1'!AQ18:AQ20,Data1!$D$13:$D$15))+AQ36,AQ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AR148+IF(pvm_susigrazinimas=\"Ne\",AR56,SUMPRODUCT('6.1'!AR18:AR20,Data1!$D$13:$D$15))+AR36,AR148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AS148+IF(pvm_susigrazinimas=\"Ne\",AS56,SUMPRODUCT('6.1'!AS18:AS20,Data1!$D$13:$D$15))+AS36,AS148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AT148+IF(pvm_susigrazinimas=\"Ne\",AT56,SUMPRODUCT('6.1'!AT18:AT20,Data1!$D$13:$D$15))+AT36,AT148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AU148+IF(pvm_susigrazinimas=\"Ne\",AU56,SUMPRODUCT('6.1'!AU18:AU20,Data1!$D$13:$D$15))+AU36,AU148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AV148+IF(pvm_susigrazinimas=\"Ne\",AV56,SUMPRODUCT('6.1'!AV18:AV20,Data1!$D$13:$D$15))+AV36,AV148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AW148+IF(pvm_susigrazinimas=\"Ne\",AW56,SUMPRODUCT('6.1'!AW18:AW20,Data1!$D$13:$D$15))+AW36,AW148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AX148+IF(pvm_susigrazinimas=\"Ne\",AX56,SUMPRODUCT('6.1'!AX18:AX20,Data1!$D$13:$D$15))+AX36,AX148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AY148+IF(pvm_susigrazinimas=\"Ne\",AY56,SUMPRODUCT('6.1'!AY18:AY20,Data1!$D$13:$D$15))+AY36,AY148)","v":0},{"$f":"IF($D$5=\"Koncesija\",AZ148+IF(pvm_susigrazinimas=\"Ne\",AZ56,SUMPRODUCT('6.1'!AZ18:AZ20,Data1!$D$13:$D$15))+AZ36,AZ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BA148+IF(pvm_susigrazinimas=\"Ne\",BA56,SUMPRODUCT('6.1'!BA18:BA20,Data1!$D$13:$D$15))+BA36,BA148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BB148+IF(pvm_susigrazinimas=\"Ne\",BB56,SUMPRODUCT('6.1'!BB18:BB20,Data1!$D$13:$D$15))+BB36,BB148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BC148+IF(pvm_susigrazinimas=\"Ne\",BC56,SUMPRODUCT('6.1'!BC18:BC20,Data1!$D$13:$D$15))+BC36,BC148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BD148+IF(pvm_susigrazinimas=\"Ne\",BD56,SUMPRODUCT('6.1'!BD18:BD20,Data1!$D$13:$D$15))+BD36,BD148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BE148+IF(pvm_susigrazinimas=\"Ne\",BE56,SUMPRODUCT('6.1'!BE18:BE20,Data1!$D$13:$D$15))+BE36,BE148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BF148+IF(pvm_susigrazinimas=\"Ne\",BF56,SUMPRODUCT('6.1'!BF18:BF20,Data1!$D$13:$D$15))+BF36,BF148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BG148+IF(pvm_susigrazinimas=\"Ne\",BG56,SUMPRODUCT('6.1'!BG18:BG20,Data1!$D$13:$D$15))+BG36,BG148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BH148+IF(pvm_susigrazinimas=\"Ne\",BH56,SUMPRODUCT('6.1'!BH18:BH20,Data1!$D$13:$D$15))+BH36,BH148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BI148+IF(pvm_susigrazinimas=\"Ne\",BI56,SUMPRODUCT('6.1'!BI18:BI20,Data1!$D$13:$D$15))+BI36,BI148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BJ148+IF(pvm_susigrazinimas=\"Ne\",BJ56,SUMPRODUCT('6.1'!BJ18:BJ20,Data1!$D$13:$D$15))+BJ36,BJ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BK148+IF(pvm_susigrazinimas=\"Ne\",BK56,SUMPRODUCT('6.1'!BK18:BK20,Data1!$D$13:$D$15))+BK36,BK148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BL148+IF(pvm_susigrazinimas=\"Ne\",BL56,SUMPRODUCT('6.1'!BL18:BL20,Data1!$D$13:$D$15))+BL36,BL148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BM148+IF(pvm_susigrazinimas=\"Ne\",BM56,SUMPRODUCT('6.1'!BM18:BM20,Data1!$D$13:$D$15))+BM36,BM148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BN148+IF(pvm_susigrazinimas=\"Ne\",BN56,SUMPRODUCT('6.1'!BN18:BN20,Data1!$D$13:$D$15))+BN36,BN148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BO148+IF(pvm_susigrazinimas=\"Ne\",BO56,SUMPRODUCT('6.1'!BO18:BO20,Data1!$D$13:$D$15))+BO36,BO148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BP148+IF(pvm_susigrazinimas=\"Ne\",BP56,SUMPRODUCT('6.1'!BP18:BP20,Data1!$D$13:$D$15))+BP36,BP148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BQ148+IF(pvm_susigrazinimas=\"Ne\",BQ56,SUMPRODUCT('6.1'!BQ18:BQ20,Data1!$D$13:$D$15))+BQ36,BQ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BR148+IF(pvm_susigrazinimas=\"Ne\",BR56,SUMPRODUCT('6.1'!BR18:BR20,Data1!$D$13:$D$15))+BR36,BR148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BS148+IF(pvm_susigrazinimas=\"Ne\",BS56,SUMPRODUCT('6.1'!BS18:BS20,Data1!$D$13:$D$15))+BS36,BS148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BT148+IF(pvm_susigrazinimas=\"Ne\",BT56,SUMPRODUCT('6.1'!BT18:BT20,Data1!$D$13:$D$15))+BT36,BT148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BU148+IF(pvm_susigrazinimas=\"Ne\",BU56,SUMPRODUCT('6.1'!BU18:BU20,Data1!$D$13:$D$15))+BU36,BU148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BV148+IF(pvm_susigrazinimas=\"Ne\",BV56,SUMPRODUCT('6.1'!BV18:BV20,Data1!$D$13:$D$15))+BV36,BV148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BW148+IF(pvm_susigrazinimas=\"Ne\",BW56,SUMPRODUCT('6.1'!BW18:BW20,Data1!$D$13:$D$15))+BW36,BW148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BX148+IF(pvm_susigrazinimas=\"Ne\",BX56,SUMPRODUCT('6.1'!BX18:BX20,Data1!$D$13:$D$15))+BX36,BX148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BY148+IF(pvm_susigrazinimas=\"Ne\",BY56,SUMPRODUCT('6.1'!BY18:BY20,Data1!$D$13:$D$15))+BY36,BY148)","v":0},{"$f":"IF($D$5=\"Koncesija\",BZ148+IF(pvm_susigrazinimas=\"Ne\",BZ56,SUMPRODUCT('6.1'!BZ18:BZ20,Data1!$D$13:$D$15))+BZ36,BZ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CA148+IF(pvm_susigrazinimas=\"Ne\",CA56,SUMPRODUCT('6.1'!CA18:CA20,Data1!$D$13:$D$15))+CA36,CA148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CB148+IF(pvm_susigrazinimas=\"Ne\",CB56,SUMPRODUCT('6.1'!CB18:CB20,Data1!$D$13:$D$15))+CB36,CB148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CC148+IF(pvm_susigrazinimas=\"Ne\",CC56,SUMPRODUCT('6.1'!CC18:CC20,Data1!$D$13:$D$15))+CC36,CC148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CD148+IF(pvm_susigrazinimas=\"Ne\",CD56,SUMPRODUCT('6.1'!CD18:CD20,Data1!$D$13:$D$15))+CD36,CD148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CE148+IF(pvm_susigrazinimas=\"Ne\",CE56,SUMPRODUCT('6.1'!CE18:CE20,Data1!$D$13:$D$15))+CE36,CE148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CF148+IF(pvm_susigrazinimas=\"Ne\",CF56,SUMPRODUCT('6.1'!CF18:CF20,Data1!$D$13:$D$15))+CF36,CF148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CG148+IF(pvm_susigrazinimas=\"Ne\",CG56,SUMPRODUCT('6.1'!CG18:CG20,Data1!$D$13:$D$15))+CG36,CG148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CH148+IF(pvm_susigrazinimas=\"Ne\",CH56,SUMPRODUCT('6.1'!CH18:CH20,Data1!$D$13:$D$15))+CH36,CH148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CI148+IF(pvm_susigrazinimas=\"Ne\",CI56,SUMPRODUCT('6.1'!CI18:CI20,Data1!$D$13:$D$15))+CI36,CI148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CJ148+IF(pvm_susigrazinimas=\"Ne\",CJ56,SUMPRODUCT('6.1'!CJ18:CJ20,Data1!$D$13:$D$15))+CJ36,CJ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CK148+IF(pvm_susigrazinimas=\"Ne\",CK56,SUMPRODUCT('6.1'!CK18:CK20,Data1!$D$13:$D$15))+CK36,CK148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CL148+IF(pvm_susigrazinimas=\"Ne\",CL56,SUMPRODUCT('6.1'!CL18:CL20,Data1!$D$13:$D$15))+CL36,CL148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CM148+IF(pvm_susigrazinimas=\"Ne\",CM56,SUMPRODUCT('6.1'!CM18:CM20,Data1!$D$13:$D$15))+CM36,CM148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CN148+IF(pvm_susigrazinimas=\"Ne\",CN56,SUMPRODUCT('6.1'!CN18:CN20,Data1!$D$13:$D$15))+CN36,CN148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CO148+IF(pvm_susigrazinimas=\"Ne\",CO56,SUMPRODUCT('6.1'!CO18:CO20,Data1!$D$13:$D$15))+CO36,CO148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CP148+IF(pvm_susigrazinimas=\"Ne\",CP56,SUMPRODUCT('6.1'!CP18:CP20,Data1!$D$13:$D$15))+CP36,CP148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CQ148+IF(pvm_susigrazinimas=\"Ne\",CQ56,SUMPRODUCT('6.1'!CQ18:CQ20,Data1!$D$13:$D$15))+CQ36,CQ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CR148+IF(pvm_susigrazinimas=\"Ne\",CR56,SUMPRODUCT('6.1'!CR18:CR20,Data1!$D$13:$D$15))+CR36,CR148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CS148+IF(pvm_susigrazinimas=\"Ne\",CS56,SUMPRODUCT('6.1'!CS18:CS20,Data1!$D$13:$D$15))+CS36,CS148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CT148+IF(pvm_susigrazinimas=\"Ne\",CT56,SUMPRODUCT('6.1'!CT18:CT20,Data1!$D$13:$D$15))+CT36,CT148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CU148+IF(pvm_susigrazinimas=\"Ne\",CU56,SUMPRODUCT('6.1'!CU18:CU20,Data1!$D$13:$D$15))+CU36,CU148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CV148+IF(pvm_susigrazinimas=\"Ne\",CV56,SUMPRODUCT('6.1'!CV18:CV20,Data1!$D$13:$D$15))+CV36,CV148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CW148+IF(pvm_susigrazinimas=\"Ne\",CW56,SUMPRODUCT('6.1'!CW18:CW20,Data1!$D$13:$D$15))+CW36,CW148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CX148+IF(pvm_susigrazinimas=\"Ne\",CX56,SUMPRODUCT('6.1'!CX18:CX20,Data1!$D$13:$D$15))+CX36,CX148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CY148+IF(pvm_susigrazinimas=\"Ne\",CY56,SUMPRODUCT('6.1'!CY18:CY20,Data1!$D$13:$D$15))+CY36,CY148)","v":0},{"$f":"IF($D$5=\"Koncesija\",CZ148+IF(pvm_susigrazinimas=\"Ne\",CZ56,SUMPRODUCT('6.1'!CZ18:CZ20,Data1!$D$13:$D$15))+CZ36,CZ148)","v":0},{"$f":"IF($D$5=\"Koncesija\",DA148+IF(pvm_susigrazinimas=\"Ne\",DA56,SUMPRODUCT('6.1'!DA18:DA20,Data1!$D$13:$D$15))+DA36,DA148)","v":0}]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Realiąja išraiška (be PVM))",{"$f":"F185+NPV(FDN,G185:INDEX(G185:DA185,PAL))","v":0},{"$f":"SUM(F185:DA185)","v":0},{"$f":"IF($E$33=0,F181,IF($D$5=\"Koncesija\",F36+IF(pvm_susigrazinimas=\"Ne\",F238,SUMPRODUCT('6.1'!F18:F20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,G181,IF($D$5=\"Koncesija\",G36+IF(pvm_susigrazinimas=\"Ne\",G238,SUMPRODUCT('6.1'!G18:G20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,H181,IF($D$5=\"Koncesija\",H36+IF(pvm_susigrazinimas=\"Ne\",H238,SUMPRODUCT('6.1'!H18:H20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,I181,IF($D$5=\"Koncesija\",I36+IF(pvm_susigrazinimas=\"Ne\",I238,SUMPRODUCT('6.1'!I18:I20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,J181,IF($D$5=\"Koncesija\",J36+IF(pvm_susigrazinimas=\"Ne\",J238,SUMPRODUCT('6.1'!J18:J20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,K181,IF($D$5=\"Koncesija\",K36+IF(pvm_susigrazinimas=\"Ne\",K238,SUMPRODUCT('6.1'!K18:K20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,L181,IF($D$5=\"Koncesija\",L36+IF(pvm_susigrazinimas=\"Ne\",L238,SUMPRODUCT('6.1'!L18:L20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,M181,IF($D$5=\"Koncesija\",M36+IF(pvm_susigrazinimas=\"Ne\",M238,SUMPRODUCT('6.1'!M18:M20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,N181,IF($D$5=\"Koncesija\",N36+IF(pvm_susigrazinimas=\"Ne\",N238,SUMPRODUCT('6.1'!N18:N20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,O181,IF($D$5=\"Koncesija\",O36+IF(pvm_susigrazinimas=\"Ne\",O238,SUMPRODUCT('6.1'!O18:O20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,P181,IF($D$5=\"Koncesija\",P36+IF(pvm_susigrazinimas=\"Ne\",P238,SUMPRODUCT('6.1'!P18:P20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Q181,IF($D$5=\"Koncesija\",Q36+IF(pvm_susigrazinimas=\"Ne\",Q238,SUMPRODUCT('6.1'!Q18:Q20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,R181,IF($D$5=\"Koncesija\",R36+IF(pvm_susigrazinimas=\"Ne\",R238,SUMPRODUCT('6.1'!R18:R20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,S181,IF($D$5=\"Koncesija\",S36+IF(pvm_susigrazinimas=\"Ne\",S238,SUMPRODUCT('6.1'!S18:S20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,T181,IF($D$5=\"Koncesija\",T36+IF(pvm_susigrazinimas=\"Ne\",T238,SUMPRODUCT('6.1'!T18:T20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,U181,IF($D$5=\"Koncesija\",U36+IF(pvm_susigrazinimas=\"Ne\",U238,SUMPRODUCT('6.1'!U18:U20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,V181,IF($D$5=\"Koncesija\",V36+IF(pvm_susigrazinimas=\"Ne\",V238,SUMPRODUCT('6.1'!V18:V20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,W181,IF($D$5=\"Koncesija\",W36+IF(pvm_susigrazinimas=\"Ne\",W238,SUMPRODUCT('6.1'!W18:W20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,X181,IF($D$5=\"Koncesija\",X36+IF(pvm_susigrazinimas=\"Ne\",X238,SUMPRODUCT('6.1'!X18:X20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Y181,IF($D$5=\"Koncesija\",Y36+IF(pvm_susigrazinimas=\"Ne\",Y238,SUMPRODUCT('6.1'!Y18:Y20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Z181,IF($D$5=\"Koncesija\",Z36+IF(pvm_susigrazinimas=\"Ne\",Z238,SUMPRODUCT('6.1'!Z18:Z20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AA181,IF($D$5=\"Koncesija\",AA36+IF(pvm_susigrazinimas=\"Ne\",AA238,SUMPRODUCT('6.1'!AA18:AA20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AB181,IF($D$5=\"Koncesija\",AB36+IF(pvm_susigrazinimas=\"Ne\",AB238,SUMPRODUCT('6.1'!AB18:AB20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AC181,IF($D$5=\"Koncesija\",AC36+IF(pvm_susigrazinimas=\"Ne\",AC238,SUMPRODUCT('6.1'!AC18:AC20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AD181,IF($D$5=\"Koncesija\",AD36+IF(pvm_susigrazinimas=\"Ne\",AD238,SUMPRODUCT('6.1'!AD18:AD20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AE181,IF($D$5=\"Koncesija\",AE36+IF(pvm_susigrazinimas=\"Ne\",AE238,SUMPRODUCT('6.1'!AE18:AE20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AF181,IF($D$5=\"Koncesija\",AF36+IF(pvm_susigrazinimas=\"Ne\",AF238,SUMPRODUCT('6.1'!AF18:AF20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AG181,IF($D$5=\"Koncesija\",AG36+IF(pvm_susigrazinimas=\"Ne\",AG238,SUMPRODUCT('6.1'!AG18:AG20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AH181,IF($D$5=\"Koncesija\",AH36+IF(pvm_susigrazinimas=\"Ne\",AH238,SUMPRODUCT('6.1'!AH18:AH20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AI181,IF($D$5=\"Koncesija\",AI36+IF(pvm_susigrazinimas=\"Ne\",AI238,SUMPRODUCT('6.1'!AI18:AI20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AJ181,IF($D$5=\"Koncesija\",AJ36+IF(pvm_susigrazinimas=\"Ne\",AJ238,SUMPRODUCT('6.1'!AJ18:AJ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AK181,IF($D$5=\"Koncesija\",AK36+IF(pvm_susigrazinimas=\"Ne\",AK238,SUMPRODUCT('6.1'!AK18:AK20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AL181,IF($D$5=\"Koncesija\",AL36+IF(pvm_susigrazinimas=\"Ne\",AL238,SUMPRODUCT('6.1'!AL18:AL20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AM181,IF($D$5=\"Koncesija\",AM36+IF(pvm_susigrazinimas=\"Ne\",AM238,SUMPRODUCT('6.1'!AM18:AM20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AN181,IF($D$5=\"Koncesija\",AN36+IF(pvm_susigrazinimas=\"Ne\",AN238,SUMPRODUCT('6.1'!AN18:AN20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AO181,IF($D$5=\"Koncesija\",AO36+IF(pvm_susigrazinimas=\"Ne\",AO238,SUMPRODUCT('6.1'!AO18:AO20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AP181,IF($D$5=\"Koncesija\",AP36+IF(pvm_susigrazinimas=\"Ne\",AP238,SUMPRODUCT('6.1'!AP18:AP20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AQ181,IF($D$5=\"Koncesija\",AQ36+IF(pvm_susigrazinimas=\"Ne\",AQ238,SUMPRODUCT('6.1'!AQ18:AQ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AR181,IF($D$5=\"Koncesija\",AR36+IF(pvm_susigrazinimas=\"Ne\",AR238,SUMPRODUCT('6.1'!AR18:AR20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AS181,IF($D$5=\"Koncesija\",AS36+IF(pvm_susigrazinimas=\"Ne\",AS238,SUMPRODUCT('6.1'!AS18:AS20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AT181,IF($D$5=\"Koncesija\",AT36+IF(pvm_susigrazinimas=\"Ne\",AT238,SUMPRODUCT('6.1'!AT18:AT20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AU181,IF($D$5=\"Koncesija\",AU36+IF(pvm_susigrazinimas=\"Ne\",AU238,SUMPRODUCT('6.1'!AU18:AU20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AV181,IF($D$5=\"Koncesija\",AV36+IF(pvm_susigrazinimas=\"Ne\",AV238,SUMPRODUCT('6.1'!AV18:AV20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AW181,IF($D$5=\"Koncesija\",AW36+IF(pvm_susigrazinimas=\"Ne\",AW238,SUMPRODUCT('6.1'!AW18:AW20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AX181,IF($D$5=\"Koncesija\",AX36+IF(pvm_susigrazinimas=\"Ne\",AX238,SUMPRODUCT('6.1'!AX18:AX20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AY181,IF($D$5=\"Koncesija\",AY36+IF(pvm_susigrazinimas=\"Ne\",AY238,SUMPRODUCT('6.1'!AY18:AY20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AZ181,IF($D$5=\"Koncesija\",AZ36+IF(pvm_susigrazinimas=\"Ne\",AZ238,SUMPRODUCT('6.1'!AZ18:AZ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BA181,IF($D$5=\"Koncesija\",BA36+IF(pvm_susigrazinimas=\"Ne\",BA238,SUMPRODUCT('6.1'!BA18:BA20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BB181,IF($D$5=\"Koncesija\",BB36+IF(pvm_susigrazinimas=\"Ne\",BB238,SUMPRODUCT('6.1'!BB18:BB20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BC181,IF($D$5=\"Koncesija\",BC36+IF(pvm_susigrazinimas=\"Ne\",BC238,SUMPRODUCT('6.1'!BC18:BC20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BD181,IF($D$5=\"Koncesija\",BD36+IF(pvm_susigrazinimas=\"Ne\",BD238,SUMPRODUCT('6.1'!BD18:BD20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BE181,IF($D$5=\"Koncesija\",BE36+IF(pvm_susigrazinimas=\"Ne\",BE238,SUMPRODUCT('6.1'!BE18:BE20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BF181,IF($D$5=\"Koncesija\",BF36+IF(pvm_susigrazinimas=\"Ne\",BF238,SUMPRODUCT('6.1'!BF18:BF20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BG181,IF($D$5=\"Koncesija\",BG36+IF(pvm_susigrazinimas=\"Ne\",BG238,SUMPRODUCT('6.1'!BG18:BG20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BH181,IF($D$5=\"Koncesija\",BH36+IF(pvm_susigrazinimas=\"Ne\",BH238,SUMPRODUCT('6.1'!BH18:BH20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BI181,IF($D$5=\"Koncesija\",BI36+IF(pvm_susigrazinimas=\"Ne\",BI238,SUMPRODUCT('6.1'!BI18:BI20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BJ181,IF($D$5=\"Koncesija\",BJ36+IF(pvm_susigrazinimas=\"Ne\",BJ238,SUMPRODUCT('6.1'!BJ18:BJ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BK181,IF($D$5=\"Koncesija\",BK36+IF(pvm_susigrazinimas=\"Ne\",BK238,SUMPRODUCT('6.1'!BK18:BK20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BL181,IF($D$5=\"Koncesija\",BL36+IF(pvm_susigrazinimas=\"Ne\",BL238,SUMPRODUCT('6.1'!BL18:BL20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BM181,IF($D$5=\"Koncesija\",BM36+IF(pvm_susigrazinimas=\"Ne\",BM238,SUMPRODUCT('6.1'!BM18:BM20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BN181,IF($D$5=\"Koncesija\",BN36+IF(pvm_susigrazinimas=\"Ne\",BN238,SUMPRODUCT('6.1'!BN18:BN20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BO181,IF($D$5=\"Koncesija\",BO36+IF(pvm_susigrazinimas=\"Ne\",BO238,SUMPRODUCT('6.1'!BO18:BO20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BP181,IF($D$5=\"Koncesija\",BP36+IF(pvm_susigrazinimas=\"Ne\",BP238,SUMPRODUCT('6.1'!BP18:BP20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BQ181,IF($D$5=\"Koncesija\",BQ36+IF(pvm_susigrazinimas=\"Ne\",BQ238,SUMPRODUCT('6.1'!BQ18:BQ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BR181,IF($D$5=\"Koncesija\",BR36+IF(pvm_susigrazinimas=\"Ne\",BR238,SUMPRODUCT('6.1'!BR18:BR20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BS181,IF($D$5=\"Koncesija\",BS36+IF(pvm_susigrazinimas=\"Ne\",BS238,SUMPRODUCT('6.1'!BS18:BS20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BT181,IF($D$5=\"Koncesija\",BT36+IF(pvm_susigrazinimas=\"Ne\",BT238,SUMPRODUCT('6.1'!BT18:BT20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BU181,IF($D$5=\"Koncesija\",BU36+IF(pvm_susigrazinimas=\"Ne\",BU238,SUMPRODUCT('6.1'!BU18:BU20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BV181,IF($D$5=\"Koncesija\",BV36+IF(pvm_susigrazinimas=\"Ne\",BV238,SUMPRODUCT('6.1'!BV18:BV20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BW181,IF($D$5=\"Koncesija\",BW36+IF(pvm_susigrazinimas=\"Ne\",BW238,SUMPRODUCT('6.1'!BW18:BW20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BX181,IF($D$5=\"Koncesija\",BX36+IF(pvm_susigrazinimas=\"Ne\",BX238,SUMPRODUCT('6.1'!BX18:BX20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BY181,IF($D$5=\"Koncesija\",BY36+IF(pvm_susigrazinimas=\"Ne\",BY238,SUMPRODUCT('6.1'!BY18:BY20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BZ181,IF($D$5=\"Koncesija\",BZ36+IF(pvm_susigrazinimas=\"Ne\",BZ238,SUMPRODUCT('6.1'!BZ18:BZ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CA181,IF($D$5=\"Koncesija\",CA36+IF(pvm_susigrazinimas=\"Ne\",CA238,SUMPRODUCT('6.1'!CA18:CA20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CB181,IF($D$5=\"Koncesija\",CB36+IF(pvm_susigrazinimas=\"Ne\",CB238,SUMPRODUCT('6.1'!CB18:CB20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CC181,IF($D$5=\"Koncesija\",CC36+IF(pvm_susigrazinimas=\"Ne\",CC238,SUMPRODUCT('6.1'!CC18:CC20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CD181,IF($D$5=\"Koncesija\",CD36+IF(pvm_susigrazinimas=\"Ne\",CD238,SUMPRODUCT('6.1'!CD18:CD20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CE181,IF($D$5=\"Koncesija\",CE36+IF(pvm_susigrazinimas=\"Ne\",CE238,SUMPRODUCT('6.1'!CE18:CE20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CF181,IF($D$5=\"Koncesija\",CF36+IF(pvm_susigrazinimas=\"Ne\",CF238,SUMPRODUCT('6.1'!CF18:CF20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CG181,IF($D$5=\"Koncesija\",CG36+IF(pvm_susigrazinimas=\"Ne\",CG238,SUMPRODUCT('6.1'!CG18:CG20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CH181,IF($D$5=\"Koncesija\",CH36+IF(pvm_susigrazinimas=\"Ne\",CH238,SUMPRODUCT('6.1'!CH18:CH20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CI181,IF($D$5=\"Koncesija\",CI36+IF(pvm_susigrazinimas=\"Ne\",CI238,SUMPRODUCT('6.1'!CI18:CI20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CJ181,IF($D$5=\"Koncesija\",CJ36+IF(pvm_susigrazinimas=\"Ne\",CJ238,SUMPRODUCT('6.1'!CJ18:CJ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CK181,IF($D$5=\"Koncesija\",CK36+IF(pvm_susigrazinimas=\"Ne\",CK238,SUMPRODUCT('6.1'!CK18:CK20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CL181,IF($D$5=\"Koncesija\",CL36+IF(pvm_susigrazinimas=\"Ne\",CL238,SUMPRODUCT('6.1'!CL18:CL20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CM181,IF($D$5=\"Koncesija\",CM36+IF(pvm_susigrazinimas=\"Ne\",CM238,SUMPRODUCT('6.1'!CM18:CM20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CN181,IF($D$5=\"Koncesija\",CN36+IF(pvm_susigrazinimas=\"Ne\",CN238,SUMPRODUCT('6.1'!CN18:CN20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CO181,IF($D$5=\"Koncesija\",CO36+IF(pvm_susigrazinimas=\"Ne\",CO238,SUMPRODUCT('6.1'!CO18:CO20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CP181,IF($D$5=\"Koncesija\",CP36+IF(pvm_susigrazinimas=\"Ne\",CP238,SUMPRODUCT('6.1'!CP18:CP20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CQ181,IF($D$5=\"Koncesija\",CQ36+IF(pvm_susigrazinimas=\"Ne\",CQ238,SUMPRODUCT('6.1'!CQ18:CQ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CR181,IF($D$5=\"Koncesija\",CR36+IF(pvm_susigrazinimas=\"Ne\",CR238,SUMPRODUCT('6.1'!CR18:CR20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CS181,IF($D$5=\"Koncesija\",CS36+IF(pvm_susigrazinimas=\"Ne\",CS238,SUMPRODUCT('6.1'!CS18:CS20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CT181,IF($D$5=\"Koncesija\",CT36+IF(pvm_susigrazinimas=\"Ne\",CT238,SUMPRODUCT('6.1'!CT18:CT20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CU181,IF($D$5=\"Koncesija\",CU36+IF(pvm_susigrazinimas=\"Ne\",CU238,SUMPRODUCT('6.1'!CU18:CU20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CV181,IF($D$5=\"Koncesija\",CV36+IF(pvm_susigrazinimas=\"Ne\",CV238,SUMPRODUCT('6.1'!CV18:CV20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CW181,IF($D$5=\"Koncesija\",CW36+IF(pvm_susigrazinimas=\"Ne\",CW238,SUMPRODUCT('6.1'!CW18:CW20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CX181,IF($D$5=\"Koncesija\",CX36+IF(pvm_susigrazinimas=\"Ne\",CX238,SUMPRODUCT('6.1'!CX18:CX20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CY181,IF($D$5=\"Koncesija\",CY36+IF(pvm_susigrazinimas=\"Ne\",CY238,SUMPRODUCT('6.1'!CY18:CY20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CZ181,IF($D$5=\"Koncesija\",CZ36+IF(pvm_susigrazinimas=\"Ne\",CZ238,SUMPRODUCT('6.1'!CZ18:CZ20,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,DA181,IF($D$5=\"Koncesija\",DA36+IF(pvm_susigrazinimas=\"Ne\",DA238,SUMPRODUCT('6.1'!DA18:DA20,Data1!$D$13:$D$15)),0))","v":0}]
[]
[null,null,"Be atsiskaitymų tvarkarašio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F187+NPV((1+FDN)*(1+$J$5)-1,G187:INDEX(G187:DA187,PAL))","v":0},{"$f":"SUM(F187:DA187)","v":0},{"$f":"IF($D$5=\"Koncesija\",+F37+IF(pvm_susigrazinimas=\"Ne\",F57,SUMPRODUCT('6.1'!F102:F104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+G37+IF(pvm_susigrazinimas=\"Ne\",G57,SUMPRODUCT('6.1'!G102:G104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+H37+IF(pvm_susigrazinimas=\"Ne\",H57,SUMPRODUCT('6.1'!H102:H104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+I37+IF(pvm_susigrazinimas=\"Ne\",I57,SUMPRODUCT('6.1'!I102:I104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+J37+IF(pvm_susigrazinimas=\"Ne\",J57,SUMPRODUCT('6.1'!J102:J104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+K37+IF(pvm_susigrazinimas=\"Ne\",K57,SUMPRODUCT('6.1'!K102:K104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+L37+IF(pvm_susigrazinimas=\"Ne\",L57,SUMPRODUCT('6.1'!L102:L104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+M37+IF(pvm_susigrazinimas=\"Ne\",M57,SUMPRODUCT('6.1'!M102:M104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+N37+IF(pvm_susigrazinimas=\"Ne\",N57,SUMPRODUCT('6.1'!N102:N104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+O37+IF(pvm_susigrazinimas=\"Ne\",O57,SUMPRODUCT('6.1'!O102:O104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+P37+IF(pvm_susigrazinimas=\"Ne\",P57,SUMPRODUCT('6.1'!P102:P104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+Q37+IF(pvm_susigrazinimas=\"Ne\",Q57,SUMPRODUCT('6.1'!Q102:Q104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+R37+IF(pvm_susigrazinimas=\"Ne\",R57,SUMPRODUCT('6.1'!R102:R104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+S37+IF(pvm_susigrazinimas=\"Ne\",S57,SUMPRODUCT('6.1'!S102:S104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+T37+IF(pvm_susigrazinimas=\"Ne\",T57,SUMPRODUCT('6.1'!T102:T104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+U37+IF(pvm_susigrazinimas=\"Ne\",U57,SUMPRODUCT('6.1'!U102:U104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+V37+IF(pvm_susigrazinimas=\"Ne\",V57,SUMPRODUCT('6.1'!V102:V104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+W37+IF(pvm_susigrazinimas=\"Ne\",W57,SUMPRODUCT('6.1'!W102:W104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+X37+IF(pvm_susigrazinimas=\"Ne\",X57,SUMPRODUCT('6.1'!X102:X104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+Y37+IF(pvm_susigrazinimas=\"Ne\",Y57,SUMPRODUCT('6.1'!Y102:Y104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+Z37+IF(pvm_susigrazinimas=\"Ne\",Z57,SUMPRODUCT('6.1'!Z102:Z104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AA37+IF(pvm_susigrazinimas=\"Ne\",AA57,SUMPRODUCT('6.1'!AA102:AA104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AB37+IF(pvm_susigrazinimas=\"Ne\",AB57,SUMPRODUCT('6.1'!AB102:AB104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AC37+IF(pvm_susigrazinimas=\"Ne\",AC57,SUMPRODUCT('6.1'!AC102:AC104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AD37+IF(pvm_susigrazinimas=\"Ne\",AD57,SUMPRODUCT('6.1'!AD102:AD104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AE37+IF(pvm_susigrazinimas=\"Ne\",AE57,SUMPRODUCT('6.1'!AE102:AE104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AF37+IF(pvm_susigrazinimas=\"Ne\",AF57,SUMPRODUCT('6.1'!AF102:AF104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AG37+IF(pvm_susigrazinimas=\"Ne\",AG57,SUMPRODUCT('6.1'!AG102:AG104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AH37+IF(pvm_susigrazinimas=\"Ne\",AH57,SUMPRODUCT('6.1'!AH102:AH104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AI37+IF(pvm_susigrazinimas=\"Ne\",AI57,SUMPRODUCT('6.1'!AI102:AI104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AJ37+IF(pvm_susigrazinimas=\"Ne\",AJ57,SUMPRODUCT('6.1'!AJ102:AJ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AK37+IF(pvm_susigrazinimas=\"Ne\",AK57,SUMPRODUCT('6.1'!AK102:AK104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AL37+IF(pvm_susigrazinimas=\"Ne\",AL57,SUMPRODUCT('6.1'!AL102:AL104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AM37+IF(pvm_susigrazinimas=\"Ne\",AM57,SUMPRODUCT('6.1'!AM102:AM104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AN37+IF(pvm_susigrazinimas=\"Ne\",AN57,SUMPRODUCT('6.1'!AN102:AN104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AO37+IF(pvm_susigrazinimas=\"Ne\",AO57,SUMPRODUCT('6.1'!AO102:AO104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AP37+IF(pvm_susigrazinimas=\"Ne\",AP57,SUMPRODUCT('6.1'!AP102:AP104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AQ37+IF(pvm_susigrazinimas=\"Ne\",AQ57,SUMPRODUCT('6.1'!AQ102:AQ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AR37+IF(pvm_susigrazinimas=\"Ne\",AR57,SUMPRODUCT('6.1'!AR102:AR104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AS37+IF(pvm_susigrazinimas=\"Ne\",AS57,SUMPRODUCT('6.1'!AS102:AS104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AT37+IF(pvm_susigrazinimas=\"Ne\",AT57,SUMPRODUCT('6.1'!AT102:AT104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AU37+IF(pvm_susigrazinimas=\"Ne\",AU57,SUMPRODUCT('6.1'!AU102:AU104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AV37+IF(pvm_susigrazinimas=\"Ne\",AV57,SUMPRODUCT('6.1'!AV102:AV104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AW37+IF(pvm_susigrazinimas=\"Ne\",AW57,SUMPRODUCT('6.1'!AW102:AW104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AX37+IF(pvm_susigrazinimas=\"Ne\",AX57,SUMPRODUCT('6.1'!AX102:AX104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AY37+IF(pvm_susigrazinimas=\"Ne\",AY57,SUMPRODUCT('6.1'!AY102:AY104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+AZ37+IF(pvm_susigrazinimas=\"Ne\",AZ57,SUMPRODUCT('6.1'!AZ102:AZ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BA37+IF(pvm_susigrazinimas=\"Ne\",BA57,SUMPRODUCT('6.1'!BA102:BA104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BB37+IF(pvm_susigrazinimas=\"Ne\",BB57,SUMPRODUCT('6.1'!BB102:BB104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BC37+IF(pvm_susigrazinimas=\"Ne\",BC57,SUMPRODUCT('6.1'!BC102:BC104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BD37+IF(pvm_susigrazinimas=\"Ne\",BD57,SUMPRODUCT('6.1'!BD102:BD104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BE37+IF(pvm_susigrazinimas=\"Ne\",BE57,SUMPRODUCT('6.1'!BE102:BE104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BF37+IF(pvm_susigrazinimas=\"Ne\",BF57,SUMPRODUCT('6.1'!BF102:BF104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BG37+IF(pvm_susigrazinimas=\"Ne\",BG57,SUMPRODUCT('6.1'!BG102:BG104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BH37+IF(pvm_susigrazinimas=\"Ne\",BH57,SUMPRODUCT('6.1'!BH102:BH104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BI37+IF(pvm_susigrazinimas=\"Ne\",BI57,SUMPRODUCT('6.1'!BI102:BI104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BJ37+IF(pvm_susigrazinimas=\"Ne\",BJ57,SUMPRODUCT('6.1'!BJ102:BJ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BK37+IF(pvm_susigrazinimas=\"Ne\",BK57,SUMPRODUCT('6.1'!BK102:BK104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BL37+IF(pvm_susigrazinimas=\"Ne\",BL57,SUMPRODUCT('6.1'!BL102:BL104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BM37+IF(pvm_susigrazinimas=\"Ne\",BM57,SUMPRODUCT('6.1'!BM102:BM104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BN37+IF(pvm_susigrazinimas=\"Ne\",BN57,SUMPRODUCT('6.1'!BN102:BN104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BO37+IF(pvm_susigrazinimas=\"Ne\",BO57,SUMPRODUCT('6.1'!BO102:BO104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BP37+IF(pvm_susigrazinimas=\"Ne\",BP57,SUMPRODUCT('6.1'!BP102:BP104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BQ37+IF(pvm_susigrazinimas=\"Ne\",BQ57,SUMPRODUCT('6.1'!BQ102:BQ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BR37+IF(pvm_susigrazinimas=\"Ne\",BR57,SUMPRODUCT('6.1'!BR102:BR104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BS37+IF(pvm_susigrazinimas=\"Ne\",BS57,SUMPRODUCT('6.1'!BS102:BS104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BT37+IF(pvm_susigrazinimas=\"Ne\",BT57,SUMPRODUCT('6.1'!BT102:BT104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BU37+IF(pvm_susigrazinimas=\"Ne\",BU57,SUMPRODUCT('6.1'!BU102:BU104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BV37+IF(pvm_susigrazinimas=\"Ne\",BV57,SUMPRODUCT('6.1'!BV102:BV104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BW37+IF(pvm_susigrazinimas=\"Ne\",BW57,SUMPRODUCT('6.1'!BW102:BW104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BX37+IF(pvm_susigrazinimas=\"Ne\",BX57,SUMPRODUCT('6.1'!BX102:BX104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BY37+IF(pvm_susigrazinimas=\"Ne\",BY57,SUMPRODUCT('6.1'!BY102:BY104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+BZ37+IF(pvm_susigrazinimas=\"Ne\",BZ57,SUMPRODUCT('6.1'!BZ102:BZ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CA37+IF(pvm_susigrazinimas=\"Ne\",CA57,SUMPRODUCT('6.1'!CA102:CA104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CB37+IF(pvm_susigrazinimas=\"Ne\",CB57,SUMPRODUCT('6.1'!CB102:CB104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CC37+IF(pvm_susigrazinimas=\"Ne\",CC57,SUMPRODUCT('6.1'!CC102:CC104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CD37+IF(pvm_susigrazinimas=\"Ne\",CD57,SUMPRODUCT('6.1'!CD102:CD104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CE37+IF(pvm_susigrazinimas=\"Ne\",CE57,SUMPRODUCT('6.1'!CE102:CE104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CF37+IF(pvm_susigrazinimas=\"Ne\",CF57,SUMPRODUCT('6.1'!CF102:CF104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CG37+IF(pvm_susigrazinimas=\"Ne\",CG57,SUMPRODUCT('6.1'!CG102:CG104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CH37+IF(pvm_susigrazinimas=\"Ne\",CH57,SUMPRODUCT('6.1'!CH102:CH104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CI37+IF(pvm_susigrazinimas=\"Ne\",CI57,SUMPRODUCT('6.1'!CI102:CI104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CJ37+IF(pvm_susigrazinimas=\"Ne\",CJ57,SUMPRODUCT('6.1'!CJ102:CJ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CK37+IF(pvm_susigrazinimas=\"Ne\",CK57,SUMPRODUCT('6.1'!CK102:CK104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CL37+IF(pvm_susigrazinimas=\"Ne\",CL57,SUMPRODUCT('6.1'!CL102:CL104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CM37+IF(pvm_susigrazinimas=\"Ne\",CM57,SUMPRODUCT('6.1'!CM102:CM104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CN37+IF(pvm_susigrazinimas=\"Ne\",CN57,SUMPRODUCT('6.1'!CN102:CN104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CO37+IF(pvm_susigrazinimas=\"Ne\",CO57,SUMPRODUCT('6.1'!CO102:CO104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CP37+IF(pvm_susigrazinimas=\"Ne\",CP57,SUMPRODUCT('6.1'!CP102:CP104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CQ37+IF(pvm_susigrazinimas=\"Ne\",CQ57,SUMPRODUCT('6.1'!CQ102:CQ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CR37+IF(pvm_susigrazinimas=\"Ne\",CR57,SUMPRODUCT('6.1'!CR102:CR104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CS37+IF(pvm_susigrazinimas=\"Ne\",CS57,SUMPRODUCT('6.1'!CS102:CS104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CT37+IF(pvm_susigrazinimas=\"Ne\",CT57,SUMPRODUCT('6.1'!CT102:CT104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CU37+IF(pvm_susigrazinimas=\"Ne\",CU57,SUMPRODUCT('6.1'!CU102:CU104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CV37+IF(pvm_susigrazinimas=\"Ne\",CV57,SUMPRODUCT('6.1'!CV102:CV104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CW37+IF(pvm_susigrazinimas=\"Ne\",CW57,SUMPRODUCT('6.1'!CW102:CW104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CX37+IF(pvm_susigrazinimas=\"Ne\",CX57,SUMPRODUCT('6.1'!CX102:CX104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CY37+IF(pvm_susigrazinimas=\"Ne\",CY57,SUMPRODUCT('6.1'!CY102:CY104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+CZ37+IF(pvm_susigrazinimas=\"Ne\",CZ57,SUMPRODUCT('6.1'!CZ102:CZ104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",+DA37+IF(pvm_susigrazinimas=\"Ne\",DA57,SUMPRODUCT('6.1'!DA102:DA104,Data1!$D$13:$D$15)),0)","v":0}]
[]
[null,null,"Be investicijų (Nominaliąja išraiška (be PVM))",{"$f":"F189+NPV((1+FDN)*(1+$J$5)-1,G189:INDEX(G189:DA189,PAL))","v":0},{"$f":"SUM(F189:DA189)","v":0},{"$f":"IF($D$5=\"Koncesija\",F37+IF(pvm_susigrazinimas=\"Ne\",F56,SUMPRODUCT('6.1'!F102:F104,Data1!$D$13:$D$15)),0)","v":0},{"$f":"IF($D$5=\"Koncesija\",G160+G37+IF(pvm_susigrazinimas=\"Ne\",G56,SUMPRODUCT('6.1'!G18:G20,Data1!$D$13:$D$15)),G160)","v":0},{"$f":"IF($D$5=\"Koncesija\",H160+H37+IF(pvm_susigrazinimas=\"Ne\",H56,SUMPRODUCT('6.1'!H18:H20,Data1!$D$13:$D$15)),H160)","v":0},{"$f":"IF($D$5=\"Koncesija\",I160+I37+IF(pvm_susigrazinimas=\"Ne\",I56,SUMPRODUCT('6.1'!I18:I20,Data1!$D$13:$D$15)),I160)","v":0},{"$f":"IF($D$5=\"Koncesija\",J160+J37+IF(pvm_susigrazinimas=\"Ne\",J56,SUMPRODUCT('6.1'!J18:J20,Data1!$D$13:$D$15)),J160)","v":0},{"$f":"IF($D$5=\"Koncesija\",K160+K37+IF(pvm_susigrazinimas=\"Ne\",K56,SUMPRODUCT('6.1'!K18:K20,Data1!$D$13:$D$15)),K160)","v":0},{"$f":"IF($D$5=\"Koncesija\",L160+L37+IF(pvm_susigrazinimas=\"Ne\",L56,SUMPRODUCT('6.1'!L18:L20,Data1!$D$13:$D$15)),L160)","v":0},{"$f":"IF($D$5=\"Koncesija\",M160+M37+IF(pvm_susigrazinimas=\"Ne\",M56,SUMPRODUCT('6.1'!M18:M20,Data1!$D$13:$D$15)),M160)","v":0},{"$f":"IF($D$5=\"Koncesija\",N160+N37+IF(pvm_susigrazinimas=\"Ne\",N56,SUMPRODUCT('6.1'!N18:N20,Data1!$D$13:$D$15)),N160)","v":0},{"$f":"IF($D$5=\"Koncesija\",O160+O37+IF(pvm_susigrazinimas=\"Ne\",O56,SUMPRODUCT('6.1'!O18:O20,Data1!$D$13:$D$15)),O160)","v":0},{"$f":"IF($D$5=\"Koncesija\",P160+P37+IF(pvm_susigrazinimas=\"Ne\",P56,SUMPRODUCT('6.1'!P18:P20,Data1!$D$13:$D$15)),P160)","v":0},{"$f":"IF($D$5=\"Koncesija\",Q160+Q37+IF(pvm_susigrazinimas=\"Ne\",Q56,SUMPRODUCT('6.1'!Q18:Q20,Data1!$D$13:$D$15)),Q160)","v":0},{"$f":"IF($D$5=\"Koncesija\",R160+R37+IF(pvm_susigrazinimas=\"Ne\",R56,SUMPRODUCT('6.1'!R18:R20,Data1!$D$13:$D$15)),R160)","v":0},{"$f":"IF($D$5=\"Koncesija\",S160+S37+IF(pvm_susigrazinimas=\"Ne\",S56,SUMPRODUCT('6.1'!S18:S20,Data1!$D$13:$D$15)),S160)","v":0},{"$f":"IF($D$5=\"Koncesija\",T160+T37+IF(pvm_susigrazinimas=\"Ne\",T56,SUMPRODUCT('6.1'!T18:T20,Data1!$D$13:$D$15)),T160)","v":0},{"$f":"IF($D$5=\"Koncesija\",U160+U37+IF(pvm_susigrazinimas=\"Ne\",U56,SUMPRODUCT('6.1'!U18:U20,Data1!$D$13:$D$15)),U160)","v":0},{"$f":"IF($D$5=\"Koncesija\",V160+V37+IF(pvm_susigrazinimas=\"Ne\",V56,SUMPRODUCT('6.1'!V18:V20,Data1!$D$13:$D$15)),V160)","v":0},{"$f":"IF($D$5=\"Koncesija\",W160+W37+IF(pvm_susigrazinimas=\"Ne\",W56,SUMPRODUCT('6.1'!W18:W20,Data1!$D$13:$D$15)),W160)","v":0},{"$f":"IF($D$5=\"Koncesija\",X160+X37+IF(pvm_susigrazinimas=\"Ne\",X56,SUMPRODUCT('6.1'!X18:X20,Data1!$D$13:$D$15)),X160)","v":0},{"$f":"IF($D$5=\"Koncesija\",Y160+Y37+IF(pvm_susigrazinimas=\"Ne\",Y56,SUMPRODUCT('6.1'!Y18:Y20,Data1!$D$13:$D$15)),Y160)","v":0},{"$f":"IF($D$5=\"Koncesija\",Z160+Z37+IF(pvm_susigrazinimas=\"Ne\",Z56,SUMPRODUCT('6.1'!Z18:Z20,Data1!$D$13:$D$15)),Z160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AA160+AA37+IF(pvm_susigrazinimas=\"Ne\",AA56,SUMPRODUCT('6.1'!AA18:AA20,Data1!$D$13:$D$15)),AA160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AB160+AB37+IF(pvm_susigrazinimas=\"Ne\",AB56,SUMPRODUCT('6.1'!AB18:AB20,Data1!$D$13:$D$15)),AB160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AC160+AC37+IF(pvm_susigrazinimas=\"Ne\",AC56,SUMPRODUCT('6.1'!AC18:AC20,Data1!$D$13:$D$15)),AC160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AD160+AD37+IF(pvm_susigrazinimas=\"Ne\",AD56,SUMPRODUCT('6.1'!AD18:AD20,Data1!$D$13:$D$15)),AD160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AE160+AE37+IF(pvm_susigrazinimas=\"Ne\",AE56,SUMPRODUCT('6.1'!AE18:AE20,Data1!$D$13:$D$15)),AE160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AF160+AF37+IF(pvm_susigrazinimas=\"Ne\",AF56,SUMPRODUCT('6.1'!AF18:AF20,Data1!$D$13:$D$15)),AF160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AG160+AG37+IF(pvm_susigrazinimas=\"Ne\",AG56,SUMPRODUCT('6.1'!AG18:AG20,Data1!$D$13:$D$15)),AG160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AH160+AH37+IF(pvm_susigrazinimas=\"Ne\",AH56,SUMPRODUCT('6.1'!AH18:AH20,Data1!$D$13:$D$15)),AH160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AI160+AI37+IF(pvm_susigrazinimas=\"Ne\",AI56,SUMPRODUCT('6.1'!AI18:AI20,Data1!$D$13:$D$15)),AI160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AJ160+AJ37+IF(pvm_susigrazinimas=\"Ne\",AJ56,SUMPRODUCT('6.1'!AJ18:AJ20,Data1!$D$13:$D$15)),AJ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AK160+AK37+IF(pvm_susigrazinimas=\"Ne\",AK56,SUMPRODUCT('6.1'!AK18:AK20,Data1!$D$13:$D$15)),AK160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AL160+AL37+IF(pvm_susigrazinimas=\"Ne\",AL56,SUMPRODUCT('6.1'!AL18:AL20,Data1!$D$13:$D$15)),AL160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AM160+AM37+IF(pvm_susigrazinimas=\"Ne\",AM56,SUMPRODUCT('6.1'!AM18:AM20,Data1!$D$13:$D$15)),AM160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AN160+AN37+IF(pvm_susigrazinimas=\"Ne\",AN56,SUMPRODUCT('6.1'!AN18:AN20,Data1!$D$13:$D$15)),AN160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AO160+AO37+IF(pvm_susigrazinimas=\"Ne\",AO56,SUMPRODUCT('6.1'!AO18:AO20,Data1!$D$13:$D$15)),AO160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AP160+AP37+IF(pvm_susigrazinimas=\"Ne\",AP56,SUMPRODUCT('6.1'!AP18:AP20,Data1!$D$13:$D$15)),AP160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AQ160+AQ37+IF(pvm_susigrazinimas=\"Ne\",AQ56,SUMPRODUCT('6.1'!AQ18:AQ20,Data1!$D$13:$D$15)),AQ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AR160+AR37+IF(pvm_susigrazinimas=\"Ne\",AR56,SUMPRODUCT('6.1'!AR18:AR20,Data1!$D$13:$D$15)),AR160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AS160+AS37+IF(pvm_susigrazinimas=\"Ne\",AS56,SUMPRODUCT('6.1'!AS18:AS20,Data1!$D$13:$D$15)),AS160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AT160+AT37+IF(pvm_susigrazinimas=\"Ne\",AT56,SUMPRODUCT('6.1'!AT18:AT20,Data1!$D$13:$D$15)),AT160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AU160+AU37+IF(pvm_susigrazinimas=\"Ne\",AU56,SUMPRODUCT('6.1'!AU18:AU20,Data1!$D$13:$D$15)),AU160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AV160+AV37+IF(pvm_susigrazinimas=\"Ne\",AV56,SUMPRODUCT('6.1'!AV18:AV20,Data1!$D$13:$D$15)),AV160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AW160+AW37+IF(pvm_susigrazinimas=\"Ne\",AW56,SUMPRODUCT('6.1'!AW18:AW20,Data1!$D$13:$D$15)),AW160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AX160+AX37+IF(pvm_susigrazinimas=\"Ne\",AX56,SUMPRODUCT('6.1'!AX18:AX20,Data1!$D$13:$D$15)),AX160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AY160+AY37+IF(pvm_susigrazinimas=\"Ne\",AY56,SUMPRODUCT('6.1'!AY18:AY20,Data1!$D$13:$D$15)),AY160)","v":0},{"$f":"IF($D$5=\"Koncesija\",AZ160+AZ37+IF(pvm_susigrazinimas=\"Ne\",AZ56,SUMPRODUCT('6.1'!AZ18:AZ20,Data1!$D$13:$D$15)),AZ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BA160+BA37+IF(pvm_susigrazinimas=\"Ne\",BA56,SUMPRODUCT('6.1'!BA18:BA20,Data1!$D$13:$D$15)),BA160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BB160+BB37+IF(pvm_susigrazinimas=\"Ne\",BB56,SUMPRODUCT('6.1'!BB18:BB20,Data1!$D$13:$D$15)),BB160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BC160+BC37+IF(pvm_susigrazinimas=\"Ne\",BC56,SUMPRODUCT('6.1'!BC18:BC20,Data1!$D$13:$D$15)),BC160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BD160+BD37+IF(pvm_susigrazinimas=\"Ne\",BD56,SUMPRODUCT('6.1'!BD18:BD20,Data1!$D$13:$D$15)),BD160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BE160+BE37+IF(pvm_susigrazinimas=\"Ne\",BE56,SUMPRODUCT('6.1'!BE18:BE20,Data1!$D$13:$D$15)),BE160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BF160+BF37+IF(pvm_susigrazinimas=\"Ne\",BF56,SUMPRODUCT('6.1'!BF18:BF20,Data1!$D$13:$D$15)),BF160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BG160+BG37+IF(pvm_susigrazinimas=\"Ne\",BG56,SUMPRODUCT('6.1'!BG18:BG20,Data1!$D$13:$D$15)),BG160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BH160+BH37+IF(pvm_susigrazinimas=\"Ne\",BH56,SUMPRODUCT('6.1'!BH18:BH20,Data1!$D$13:$D$15)),BH160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BI160+BI37+IF(pvm_susigrazinimas=\"Ne\",BI56,SUMPRODUCT('6.1'!BI18:BI20,Data1!$D$13:$D$15)),BI160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BJ160+BJ37+IF(pvm_susigrazinimas=\"Ne\",BJ56,SUMPRODUCT('6.1'!BJ18:BJ20,Data1!$D$13:$D$15)),BJ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BK160+BK37+IF(pvm_susigrazinimas=\"Ne\",BK56,SUMPRODUCT('6.1'!BK18:BK20,Data1!$D$13:$D$15)),BK160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BL160+BL37+IF(pvm_susigrazinimas=\"Ne\",BL56,SUMPRODUCT('6.1'!BL18:BL20,Data1!$D$13:$D$15)),BL160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BM160+BM37+IF(pvm_susigrazinimas=\"Ne\",BM56,SUMPRODUCT('6.1'!BM18:BM20,Data1!$D$13:$D$15)),BM160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BN160+BN37+IF(pvm_susigrazinimas=\"Ne\",BN56,SUMPRODUCT('6.1'!BN18:BN20,Data1!$D$13:$D$15)),BN160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BO160+BO37+IF(pvm_susigrazinimas=\"Ne\",BO56,SUMPRODUCT('6.1'!BO18:BO20,Data1!$D$13:$D$15)),BO160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BP160+BP37+IF(pvm_susigrazinimas=\"Ne\",BP56,SUMPRODUCT('6.1'!BP18:BP20,Data1!$D$13:$D$15)),BP160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BQ160+BQ37+IF(pvm_susigrazinimas=\"Ne\",BQ56,SUMPRODUCT('6.1'!BQ18:BQ20,Data1!$D$13:$D$15)),BQ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BR160+BR37+IF(pvm_susigrazinimas=\"Ne\",BR56,SUMPRODUCT('6.1'!BR18:BR20,Data1!$D$13:$D$15)),BR160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BS160+BS37+IF(pvm_susigrazinimas=\"Ne\",BS56,SUMPRODUCT('6.1'!BS18:BS20,Data1!$D$13:$D$15)),BS160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BT160+BT37+IF(pvm_susigrazinimas=\"Ne\",BT56,SUMPRODUCT('6.1'!BT18:BT20,Data1!$D$13:$D$15)),BT160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BU160+BU37+IF(pvm_susigrazinimas=\"Ne\",BU56,SUMPRODUCT('6.1'!BU18:BU20,Data1!$D$13:$D$15)),BU160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BV160+BV37+IF(pvm_susigrazinimas=\"Ne\",BV56,SUMPRODUCT('6.1'!BV18:BV20,Data1!$D$13:$D$15)),BV160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BW160+BW37+IF(pvm_susigrazinimas=\"Ne\",BW56,SUMPRODUCT('6.1'!BW18:BW20,Data1!$D$13:$D$15)),BW160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BX160+BX37+IF(pvm_susigrazinimas=\"Ne\",BX56,SUMPRODUCT('6.1'!BX18:BX20,Data1!$D$13:$D$15)),BX160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BY160+BY37+IF(pvm_susigrazinimas=\"Ne\",BY56,SUMPRODUCT('6.1'!BY18:BY20,Data1!$D$13:$D$15)),BY160)","v":0},{"$f":"IF($D$5=\"Koncesija\",BZ160+BZ37+IF(pvm_susigrazinimas=\"Ne\",BZ56,SUMPRODUCT('6.1'!BZ18:BZ20,Data1!$D$13:$D$15)),BZ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CA160+CA37+IF(pvm_susigrazinimas=\"Ne\",CA56,SUMPRODUCT('6.1'!CA18:CA20,Data1!$D$13:$D$15)),CA160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CB160+CB37+IF(pvm_susigrazinimas=\"Ne\",CB56,SUMPRODUCT('6.1'!CB18:CB20,Data1!$D$13:$D$15)),CB160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CC160+CC37+IF(pvm_susigrazinimas=\"Ne\",CC56,SUMPRODUCT('6.1'!CC18:CC20,Data1!$D$13:$D$15)),CC160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CD160+CD37+IF(pvm_susigrazinimas=\"Ne\",CD56,SUMPRODUCT('6.1'!CD18:CD20,Data1!$D$13:$D$15)),CD160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CE160+CE37+IF(pvm_susigrazinimas=\"Ne\",CE56,SUMPRODUCT('6.1'!CE18:CE20,Data1!$D$13:$D$15)),CE160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CF160+CF37+IF(pvm_susigrazinimas=\"Ne\",CF56,SUMPRODUCT('6.1'!CF18:CF20,Data1!$D$13:$D$15)),CF160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CG160+CG37+IF(pvm_susigrazinimas=\"Ne\",CG56,SUMPRODUCT('6.1'!CG18:CG20,Data1!$D$13:$D$15)),CG160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CH160+CH37+IF(pvm_susigrazinimas=\"Ne\",CH56,SUMPRODUCT('6.1'!CH18:CH20,Data1!$D$13:$D$15)),CH160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CI160+CI37+IF(pvm_susigrazinimas=\"Ne\",CI56,SUMPRODUCT('6.1'!CI18:CI20,Data1!$D$13:$D$15)),CI160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CJ160+CJ37+IF(pvm_susigrazinimas=\"Ne\",CJ56,SUMPRODUCT('6.1'!CJ18:CJ20,Data1!$D$13:$D$15)),CJ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CK160+CK37+IF(pvm_susigrazinimas=\"Ne\",CK56,SUMPRODUCT('6.1'!CK18:CK20,Data1!$D$13:$D$15)),CK160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CL160+CL37+IF(pvm_susigrazinimas=\"Ne\",CL56,SUMPRODUCT('6.1'!CL18:CL20,Data1!$D$13:$D$15)),CL160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CM160+CM37+IF(pvm_susigrazinimas=\"Ne\",CM56,SUMPRODUCT('6.1'!CM18:CM20,Data1!$D$13:$D$15)),CM160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CN160+CN37+IF(pvm_susigrazinimas=\"Ne\",CN56,SUMPRODUCT('6.1'!CN18:CN20,Data1!$D$13:$D$15)),CN160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CO160+CO37+IF(pvm_susigrazinimas=\"Ne\",CO56,SUMPRODUCT('6.1'!CO18:CO20,Data1!$D$13:$D$15)),CO160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CP160+CP37+IF(pvm_susigrazinimas=\"Ne\",CP56,SUMPRODUCT('6.1'!CP18:CP20,Data1!$D$13:$D$15)),CP160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CQ160+CQ37+IF(pvm_susigrazinimas=\"Ne\",CQ56,SUMPRODUCT('6.1'!CQ18:CQ20,Data1!$D$13:$D$15)),CQ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CR160+CR37+IF(pvm_susigrazinimas=\"Ne\",CR56,SUMPRODUCT('6.1'!CR18:CR20,Data1!$D$13:$D$15)),CR160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CS160+CS37+IF(pvm_susigrazinimas=\"Ne\",CS56,SUMPRODUCT('6.1'!CS18:CS20,Data1!$D$13:$D$15)),CS160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CT160+CT37+IF(pvm_susigrazinimas=\"Ne\",CT56,SUMPRODUCT('6.1'!CT18:CT20,Data1!$D$13:$D$15)),CT160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CU160+CU37+IF(pvm_susigrazinimas=\"Ne\",CU56,SUMPRODUCT('6.1'!CU18:CU20,Data1!$D$13:$D$15)),CU160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CV160+CV37+IF(pvm_susigrazinimas=\"Ne\",CV56,SUMPRODUCT('6.1'!CV18:CV20,Data1!$D$13:$D$15)),CV160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CW160+CW37+IF(pvm_susigrazinimas=\"Ne\",CW56,SUMPRODUCT('6.1'!CW18:CW20,Data1!$D$13:$D$15)),CW160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CX160+CX37+IF(pvm_susigrazinimas=\"Ne\",CX56,SUMPRODUCT('6.1'!CX18:CX20,Data1!$D$13:$D$15)),CX160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CY160+CY37+IF(pvm_susigrazinimas=\"Ne\",CY56,SUMPRODUCT('6.1'!CY18:CY20,Data1!$D$13:$D$15)),CY160)","v":0},{"$f":"IF($D$5=\"Koncesija\",CZ160+CZ37+IF(pvm_susigrazinimas=\"Ne\",CZ56,SUMPRODUCT('6.1'!CZ18:CZ20,Data1!$D$13:$D$15)),CZ160)","v":0},{"$f":"IF($D$5=\"Koncesija\",DA160+DA37+IF(pvm_susigrazinimas=\"Ne\",DA56,SUMPRODUCT('6.1'!DA18:DA20,Data1!$D$13:$D$15)),DA160)","v":0}]
[]
[null,null,"Po atsiskaitymų tvarkaraščio korekcijų (Nominaliąja išraiška (be PVM))",{"$f":"F191+NPV((1+FDN)*(1+$J$5)-1,G191:INDEX(G191:DA191,PAL))","v":0},{"$f":"SUM(F191:DA191)","v":0},{"$f":"IF($E$33=0,F187,+IF($D$5=\"Koncesija\",F37+IF(pvm_susigrazinimas=\"Ne\",F238,SUMPRODUCT('6.1'!F102:F104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,G187,+IF($D$5=\"Koncesija\",G37+IF(pvm_susigrazinimas=\"Ne\",G238,SUMPRODUCT('6.1'!G102:G104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,H187,+IF($D$5=\"Koncesija\",H37+IF(pvm_susigrazinimas=\"Ne\",H238,SUMPRODUCT('6.1'!H102:H104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,I187,+IF($D$5=\"Koncesija\",I37+IF(pvm_susigrazinimas=\"Ne\",I238,SUMPRODUCT('6.1'!I102:I104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,J187,+IF($D$5=\"Koncesija\",J37+IF(pvm_susigrazinimas=\"Ne\",J238,SUMPRODUCT('6.1'!J102:J104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,K187,+IF($D$5=\"Koncesija\",K37+IF(pvm_susigrazinimas=\"Ne\",K238,SUMPRODUCT('6.1'!K102:K104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,L187,+IF($D$5=\"Koncesija\",L37+IF(pvm_susigrazinimas=\"Ne\",L238,SUMPRODUCT('6.1'!L102:L104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,M187,+IF($D$5=\"Koncesija\",M37+IF(pvm_susigrazinimas=\"Ne\",M238,SUMPRODUCT('6.1'!M102:M104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,N187,+IF($D$5=\"Koncesija\",N37+IF(pvm_susigrazinimas=\"Ne\",N238,SUMPRODUCT('6.1'!N102:N104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,O187,+IF($D$5=\"Koncesija\",O37+IF(pvm_susigrazinimas=\"Ne\",O238,SUMPRODUCT('6.1'!O102:O104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,P187,+IF($D$5=\"Koncesija\",P37+IF(pvm_susigrazinimas=\"Ne\",P238,SUMPRODUCT('6.1'!P102:P104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Q187,+IF($D$5=\"Koncesija\",Q37+IF(pvm_susigrazinimas=\"Ne\",Q238,SUMPRODUCT('6.1'!Q102:Q104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,R187,+IF($D$5=\"Koncesija\",R37+IF(pvm_susigrazinimas=\"Ne\",R238,SUMPRODUCT('6.1'!R102:R104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,S187,+IF($D$5=\"Koncesija\",S37+IF(pvm_susigrazinimas=\"Ne\",S238,SUMPRODUCT('6.1'!S102:S104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,T187,+IF($D$5=\"Koncesija\",T37+IF(pvm_susigrazinimas=\"Ne\",T238,SUMPRODUCT('6.1'!T102:T104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,U187,+IF($D$5=\"Koncesija\",U37+IF(pvm_susigrazinimas=\"Ne\",U238,SUMPRODUCT('6.1'!U102:U104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,V187,+IF($D$5=\"Koncesija\",V37+IF(pvm_susigrazinimas=\"Ne\",V238,SUMPRODUCT('6.1'!V102:V104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,W187,+IF($D$5=\"Koncesija\",W37+IF(pvm_susigrazinimas=\"Ne\",W238,SUMPRODUCT('6.1'!W102:W104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,X187,+IF($D$5=\"Koncesija\",X37+IF(pvm_susigrazinimas=\"Ne\",X238,SUMPRODUCT('6.1'!X102:X104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Y187,+IF($D$5=\"Koncesija\",Y37+IF(pvm_susigrazinimas=\"Ne\",Y238,SUMPRODUCT('6.1'!Y102:Y104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,Z187,+IF($D$5=\"Koncesija\",Z37+IF(pvm_susigrazinimas=\"Ne\",Z238,SUMPRODUCT('6.1'!Z102:Z104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AA187,+IF($D$5=\"Koncesija\",AA37+IF(pvm_susigrazinimas=\"Ne\",AA238,SUMPRODUCT('6.1'!AA102:AA104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AB187,+IF($D$5=\"Koncesija\",AB37+IF(pvm_susigrazinimas=\"Ne\",AB238,SUMPRODUCT('6.1'!AB102:AB104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AC187,+IF($D$5=\"Koncesija\",AC37+IF(pvm_susigrazinimas=\"Ne\",AC238,SUMPRODUCT('6.1'!AC102:AC104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AD187,+IF($D$5=\"Koncesija\",AD37+IF(pvm_susigrazinimas=\"Ne\",AD238,SUMPRODUCT('6.1'!AD102:AD104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AE187,+IF($D$5=\"Koncesija\",AE37+IF(pvm_susigrazinimas=\"Ne\",AE238,SUMPRODUCT('6.1'!AE102:AE104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AF187,+IF($D$5=\"Koncesija\",AF37+IF(pvm_susigrazinimas=\"Ne\",AF238,SUMPRODUCT('6.1'!AF102:AF104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AG187,+IF($D$5=\"Koncesija\",AG37+IF(pvm_susigrazinimas=\"Ne\",AG238,SUMPRODUCT('6.1'!AG102:AG104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AH187,+IF($D$5=\"Koncesija\",AH37+IF(pvm_susigrazinimas=\"Ne\",AH238,SUMPRODUCT('6.1'!AH102:AH104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AI187,+IF($D$5=\"Koncesija\",AI37+IF(pvm_susigrazinimas=\"Ne\",AI238,SUMPRODUCT('6.1'!AI102:AI104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AJ187,+IF($D$5=\"Koncesija\",AJ37+IF(pvm_susigrazinimas=\"Ne\",AJ238,SUMPRODUCT('6.1'!AJ102:AJ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AK187,+IF($D$5=\"Koncesija\",AK37+IF(pvm_susigrazinimas=\"Ne\",AK238,SUMPRODUCT('6.1'!AK102:AK104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AL187,+IF($D$5=\"Koncesija\",AL37+IF(pvm_susigrazinimas=\"Ne\",AL238,SUMPRODUCT('6.1'!AL102:AL104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AM187,+IF($D$5=\"Koncesija\",AM37+IF(pvm_susigrazinimas=\"Ne\",AM238,SUMPRODUCT('6.1'!AM102:AM104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AN187,+IF($D$5=\"Koncesija\",AN37+IF(pvm_susigrazinimas=\"Ne\",AN238,SUMPRODUCT('6.1'!AN102:AN104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AO187,+IF($D$5=\"Koncesija\",AO37+IF(pvm_susigrazinimas=\"Ne\",AO238,SUMPRODUCT('6.1'!AO102:AO104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AP187,+IF($D$5=\"Koncesija\",AP37+IF(pvm_susigrazinimas=\"Ne\",AP238,SUMPRODUCT('6.1'!AP102:AP104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AQ187,+IF($D$5=\"Koncesija\",AQ37+IF(pvm_susigrazinimas=\"Ne\",AQ238,SUMPRODUCT('6.1'!AQ102:AQ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AR187,+IF($D$5=\"Koncesija\",AR37+IF(pvm_susigrazinimas=\"Ne\",AR238,SUMPRODUCT('6.1'!AR102:AR104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AS187,+IF($D$5=\"Koncesija\",AS37+IF(pvm_susigrazinimas=\"Ne\",AS238,SUMPRODUCT('6.1'!AS102:AS104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AT187,+IF($D$5=\"Koncesija\",AT37+IF(pvm_susigrazinimas=\"Ne\",AT238,SUMPRODUCT('6.1'!AT102:AT104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AU187,+IF($D$5=\"Koncesija\",AU37+IF(pvm_susigrazinimas=\"Ne\",AU238,SUMPRODUCT('6.1'!AU102:AU104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AV187,+IF($D$5=\"Koncesija\",AV37+IF(pvm_susigrazinimas=\"Ne\",AV238,SUMPRODUCT('6.1'!AV102:AV104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AW187,+IF($D$5=\"Koncesija\",AW37+IF(pvm_susigrazinimas=\"Ne\",AW238,SUMPRODUCT('6.1'!AW102:AW104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AX187,+IF($D$5=\"Koncesija\",AX37+IF(pvm_susigrazinimas=\"Ne\",AX238,SUMPRODUCT('6.1'!AX102:AX104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AY187,+IF($D$5=\"Koncesija\",AY37+IF(pvm_susigrazinimas=\"Ne\",AY238,SUMPRODUCT('6.1'!AY102:AY104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,AZ187,+IF($D$5=\"Koncesija\",AZ37+IF(pvm_susigrazinimas=\"Ne\",AZ238,SUMPRODUCT('6.1'!AZ102:AZ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BA187,+IF($D$5=\"Koncesija\",BA37+IF(pvm_susigrazinimas=\"Ne\",BA238,SUMPRODUCT('6.1'!BA102:BA104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BB187,+IF($D$5=\"Koncesija\",BB37+IF(pvm_susigrazinimas=\"Ne\",BB238,SUMPRODUCT('6.1'!BB102:BB104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BC187,+IF($D$5=\"Koncesija\",BC37+IF(pvm_susigrazinimas=\"Ne\",BC238,SUMPRODUCT('6.1'!BC102:BC104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BD187,+IF($D$5=\"Koncesija\",BD37+IF(pvm_susigrazinimas=\"Ne\",BD238,SUMPRODUCT('6.1'!BD102:BD104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BE187,+IF($D$5=\"Koncesija\",BE37+IF(pvm_susigrazinimas=\"Ne\",BE238,SUMPRODUCT('6.1'!BE102:BE104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BF187,+IF($D$5=\"Koncesija\",BF37+IF(pvm_susigrazinimas=\"Ne\",BF238,SUMPRODUCT('6.1'!BF102:BF104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BG187,+IF($D$5=\"Koncesija\",BG37+IF(pvm_susigrazinimas=\"Ne\",BG238,SUMPRODUCT('6.1'!BG102:BG104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BH187,+IF($D$5=\"Koncesija\",BH37+IF(pvm_susigrazinimas=\"Ne\",BH238,SUMPRODUCT('6.1'!BH102:BH104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BI187,+IF($D$5=\"Koncesija\",BI37+IF(pvm_susigrazinimas=\"Ne\",BI238,SUMPRODUCT('6.1'!BI102:BI104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BJ187,+IF($D$5=\"Koncesija\",BJ37+IF(pvm_susigrazinimas=\"Ne\",BJ238,SUMPRODUCT('6.1'!BJ102:BJ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BK187,+IF($D$5=\"Koncesija\",BK37+IF(pvm_susigrazinimas=\"Ne\",BK238,SUMPRODUCT('6.1'!BK102:BK104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BL187,+IF($D$5=\"Koncesija\",BL37+IF(pvm_susigrazinimas=\"Ne\",BL238,SUMPRODUCT('6.1'!BL102:BL104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BM187,+IF($D$5=\"Koncesija\",BM37+IF(pvm_susigrazinimas=\"Ne\",BM238,SUMPRODUCT('6.1'!BM102:BM104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BN187,+IF($D$5=\"Koncesija\",BN37+IF(pvm_susigrazinimas=\"Ne\",BN238,SUMPRODUCT('6.1'!BN102:BN104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BO187,+IF($D$5=\"Koncesija\",BO37+IF(pvm_susigrazinimas=\"Ne\",BO238,SUMPRODUCT('6.1'!BO102:BO104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BP187,+IF($D$5=\"Koncesija\",BP37+IF(pvm_susigrazinimas=\"Ne\",BP238,SUMPRODUCT('6.1'!BP102:BP104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BQ187,+IF($D$5=\"Koncesija\",BQ37+IF(pvm_susigrazinimas=\"Ne\",BQ238,SUMPRODUCT('6.1'!BQ102:BQ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BR187,+IF($D$5=\"Koncesija\",BR37+IF(pvm_susigrazinimas=\"Ne\",BR238,SUMPRODUCT('6.1'!BR102:BR104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BS187,+IF($D$5=\"Koncesija\",BS37+IF(pvm_susigrazinimas=\"Ne\",BS238,SUMPRODUCT('6.1'!BS102:BS104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BT187,+IF($D$5=\"Koncesija\",BT37+IF(pvm_susigrazinimas=\"Ne\",BT238,SUMPRODUCT('6.1'!BT102:BT104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BU187,+IF($D$5=\"Koncesija\",BU37+IF(pvm_susigrazinimas=\"Ne\",BU238,SUMPRODUCT('6.1'!BU102:BU104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BV187,+IF($D$5=\"Koncesija\",BV37+IF(pvm_susigrazinimas=\"Ne\",BV238,SUMPRODUCT('6.1'!BV102:BV104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BW187,+IF($D$5=\"Koncesija\",BW37+IF(pvm_susigrazinimas=\"Ne\",BW238,SUMPRODUCT('6.1'!BW102:BW104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BX187,+IF($D$5=\"Koncesija\",BX37+IF(pvm_susigrazinimas=\"Ne\",BX238,SUMPRODUCT('6.1'!BX102:BX104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BY187,+IF($D$5=\"Koncesija\",BY37+IF(pvm_susigrazinimas=\"Ne\",BY238,SUMPRODUCT('6.1'!BY102:BY104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,BZ187,+IF($D$5=\"Koncesija\",BZ37+IF(pvm_susigrazinimas=\"Ne\",BZ238,SUMPRODUCT('6.1'!BZ102:BZ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CA187,+IF($D$5=\"Koncesija\",CA37+IF(pvm_susigrazinimas=\"Ne\",CA238,SUMPRODUCT('6.1'!CA102:CA104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CB187,+IF($D$5=\"Koncesija\",CB37+IF(pvm_susigrazinimas=\"Ne\",CB238,SUMPRODUCT('6.1'!CB102:CB104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CC187,+IF($D$5=\"Koncesija\",CC37+IF(pvm_susigrazinimas=\"Ne\",CC238,SUMPRODUCT('6.1'!CC102:CC104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CD187,+IF($D$5=\"Koncesija\",CD37+IF(pvm_susigrazinimas=\"Ne\",CD238,SUMPRODUCT('6.1'!CD102:CD104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CE187,+IF($D$5=\"Koncesija\",CE37+IF(pvm_susigrazinimas=\"Ne\",CE238,SUMPRODUCT('6.1'!CE102:CE104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CF187,+IF($D$5=\"Koncesija\",CF37+IF(pvm_susigrazinimas=\"Ne\",CF238,SUMPRODUCT('6.1'!CF102:CF104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CG187,+IF($D$5=\"Koncesija\",CG37+IF(pvm_susigrazinimas=\"Ne\",CG238,SUMPRODUCT('6.1'!CG102:CG104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CH187,+IF($D$5=\"Koncesija\",CH37+IF(pvm_susigrazinimas=\"Ne\",CH238,SUMPRODUCT('6.1'!CH102:CH104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CI187,+IF($D$5=\"Koncesija\",CI37+IF(pvm_susigrazinimas=\"Ne\",CI238,SUMPRODUCT('6.1'!CI102:CI104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CJ187,+IF($D$5=\"Koncesija\",CJ37+IF(pvm_susigrazinimas=\"Ne\",CJ238,SUMPRODUCT('6.1'!CJ102:CJ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CK187,+IF($D$5=\"Koncesija\",CK37+IF(pvm_susigrazinimas=\"Ne\",CK238,SUMPRODUCT('6.1'!CK102:CK104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CL187,+IF($D$5=\"Koncesija\",CL37+IF(pvm_susigrazinimas=\"Ne\",CL238,SUMPRODUCT('6.1'!CL102:CL104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CM187,+IF($D$5=\"Koncesija\",CM37+IF(pvm_susigrazinimas=\"Ne\",CM238,SUMPRODUCT('6.1'!CM102:CM104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CN187,+IF($D$5=\"Koncesija\",CN37+IF(pvm_susigrazinimas=\"Ne\",CN238,SUMPRODUCT('6.1'!CN102:CN104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CO187,+IF($D$5=\"Koncesija\",CO37+IF(pvm_susigrazinimas=\"Ne\",CO238,SUMPRODUCT('6.1'!CO102:CO104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CP187,+IF($D$5=\"Koncesija\",CP37+IF(pvm_susigrazinimas=\"Ne\",CP238,SUMPRODUCT('6.1'!CP102:CP104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CQ187,+IF($D$5=\"Koncesija\",CQ37+IF(pvm_susigrazinimas=\"Ne\",CQ238,SUMPRODUCT('6.1'!CQ102:CQ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CR187,+IF($D$5=\"Koncesija\",CR37+IF(pvm_susigrazinimas=\"Ne\",CR238,SUMPRODUCT('6.1'!CR102:CR104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CS187,+IF($D$5=\"Koncesija\",CS37+IF(pvm_susigrazinimas=\"Ne\",CS238,SUMPRODUCT('6.1'!CS102:CS104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CT187,+IF($D$5=\"Koncesija\",CT37+IF(pvm_susigrazinimas=\"Ne\",CT238,SUMPRODUCT('6.1'!CT102:CT104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CU187,+IF($D$5=\"Koncesija\",CU37+IF(pvm_susigrazinimas=\"Ne\",CU238,SUMPRODUCT('6.1'!CU102:CU104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CV187,+IF($D$5=\"Koncesija\",CV37+IF(pvm_susigrazinimas=\"Ne\",CV238,SUMPRODUCT('6.1'!CV102:CV104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CW187,+IF($D$5=\"Koncesija\",CW37+IF(pvm_susigrazinimas=\"Ne\",CW238,SUMPRODUCT('6.1'!CW102:CW104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CX187,+IF($D$5=\"Koncesija\",CX37+IF(pvm_susigrazinimas=\"Ne\",CX238,SUMPRODUCT('6.1'!CX102:CX104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CY187,+IF($D$5=\"Koncesija\",CY37+IF(pvm_susigrazinimas=\"Ne\",CY238,SUMPRODUCT('6.1'!CY102:CY104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,CZ187,+IF($D$5=\"Koncesija\",CZ37+IF(pvm_susigrazinimas=\"Ne\",CZ238,SUMPRODUCT('6.1'!CZ102:CZ104,Data1!$D$13:$D$15)),0))","v":0},{"$f":"IF($E$33=0,DA187,+IF($D$5=\"Koncesija\",DA37+IF(pvm_susigrazinimas=\"Ne\",DA238,SUMPRODUCT('6.1'!DA102:DA104,Data1!$D$13:$D$15)),0))","v":0}]
[]
[]
[null,null,"* - Lietuvos Respublikos Pridėtinės vertės mokesčio įstatymo 8.2.2. str. komentaras"]
[]
[null,null,"Pagalbinis skaičiavimas",0,null,null,{"$f":"F196 * (1+$J$5)","v":0},{"$f":"G196 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ196 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP196 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (investicijos)",0,{"$f":"$D$197","v":0}]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (veiklos išlaidos)",0,{"$f":"$D$198","v":0}]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (veiklos pajamos)",0,{"$f":"$D$199","v":0}]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (likutinė vertė)",0,{"$f":"$D$200","v":0}]
[null,null,null,{"$f":"F201+NPV(FDN,G201:INDEX(G201:DA201,PAL))","v":0},{"$f":"SUM(F201:DA201)","v":0},{"$f":"SUMPRODUCT('6.1'!F8:F15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!G8:G15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!H8:H15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!I8:I15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!J8:J15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!K8:K15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!L8:L15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!M8:M15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!N8:N15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!O8:O15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!P8:P15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!Q8:Q15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!R8:R15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!S8:S15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!T8:T15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!U8:U15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!V8:V15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!W8:W15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!X8:X15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!Y8:Y15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!Z8:Z15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AA8:AA15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AB8:AB15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AC8:AC15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AD8:AD15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AE8:AE15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AF8:AF15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AG8:AG15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AH8:AH15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AI8:AI15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AJ8:AJ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AK8:AK15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AL8:AL15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AM8:AM15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AN8:AN15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AO8:AO15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AP8:AP15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AQ8:AQ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AR8:AR15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AS8:AS15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AT8:AT15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AU8:AU15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AV8:AV15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AW8:AW15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AX8:AX15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AY8:AY15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!AZ8:AZ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BA8:BA15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BB8:BB15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BC8:BC15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BD8:BD15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BE8:BE15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BF8:BF15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BG8:BG15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BH8:BH15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BI8:BI15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BJ8:BJ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BK8:BK15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BL8:BL15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BM8:BM15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BN8:BN15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BO8:BO15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BP8:BP15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BQ8:BQ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BR8:BR15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BS8:BS15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BT8:BT15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BU8:BU15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BV8:BV15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BW8:BW15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BX8:BX15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BY8:BY15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!BZ8:BZ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CA8:CA15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CB8:CB15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CC8:CC15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CD8:CD15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CE8:CE15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CF8:CF15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CG8:CG15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CH8:CH15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CI8:CI15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CJ8:CJ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CK8:CK15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CL8:CL15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CM8:CM15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CN8:CN15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CO8:CO15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CP8:CP15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CQ8:CQ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CR8:CR15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CS8:CS15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CT8:CT15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CU8:CU15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CV8:CV15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CW8:CW15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CX8:CX15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CY8:CY15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!CZ8:CZ15,Data1!$D$3:$D$10)","v":0},{"$f":"SUMPRODUCT('6.1'!DA8:DA15,Data1!$D$3:$D$10)","v":0}]
[null,null,null,{"$f":"F202+NPV((1+FDN)*(1+$J$5)-1,G202:INDEX(G202:DA202,PAL))","v":0},{"$f":"SUM(F202:DA202)","v":0},{"$f":"SUMPRODUCT('6.1'!F8:F15,Data1!$D$3:$D$10)*(1+$J$5)^F30","v":0},{"$f":"SUMPRODUCT('6.1'!G8:G15,Data1!$D$3:$D$10)*(1+$J$5)^G30","v":0},{"$f":"SUMPRODUCT('6.1'!H8:H15,Data1!$D$3:$D$10)*(1+$J$5)^H30","v":0},{"$f":"SUMPRODUCT('6.1'!I8:I15,Data1!$D$3:$D$10)*(1+$J$5)^I30","v":0},{"$f":"SUMPRODUCT('6.1'!J8:J15,Data1!$D$3:$D$10)*(1+$J$5)^J30","v":0},{"$f":"SUMPRODUCT('6.1'!K8:K15,Data1!$D$3:$D$10)*(1+$J$5)^K30","v":0},{"$f":"SUMPRODUCT('6.1'!L8:L15,Data1!$D$3:$D$10)*(1+$J$5)^L30","v":0},{"$f":"SUMPRODUCT('6.1'!M8:M15,Data1!$D$3:$D$10)*(1+$J$5)^M30","v":0},{"$f":"SUMPRODUCT('6.1'!N8:N15,Data1!$D$3:$D$10)*(1+$J$5)^N30","v":0},{"$f":"SUMPRODUCT('6.1'!O8:O15,Data1!$D$3:$D$10)*(1+$J$5)^O30","v":0},{"$f":"SUMPRODUCT('6.1'!P8:P15,Data1!$D$3:$D$10)*(1+$J$5)^P30","v":0},{"$f":"SUMPRODUCT('6.1'!Q8:Q15,Data1!$D$3:$D$10)*(1+$J$5)^Q30","v":0},{"$f":"SUMPRODUCT('6.1'!R8:R15,Data1!$D$3:$D$10)*(1+$J$5)^R30","v":0},{"$f":"SUMPRODUCT('6.1'!S8:S15,Data1!$D$3:$D$10)*(1+$J$5)^S30","v":0},{"$f":"SUMPRODUCT('6.1'!T8:T15,Data1!$D$3:$D$10)*(1+$J$5)^T30","v":0},{"$f":"SUMPRODUCT('6.1'!U8:U15,Data1!$D$3:$D$10)*(1+$J$5)^U30","v":0},{"$f":"SUMPRODUCT('6.1'!V8:V15,Data1!$D$3:$D$10)*(1+$J$5)^V30","v":0},{"$f":"SUMPRODUCT('6.1'!W8:W15,Data1!$D$3:$D$10)*(1+$J$5)^W30","v":0},{"$f":"SUMPRODUCT('6.1'!X8:X15,Data1!$D$3:$D$10)*(1+$J$5)^X30","v":0},{"$f":"SUMPRODUCT('6.1'!Y8:Y15,Data1!$D$3:$D$10)*(1+$J$5)^Y30","v":0},{"$f":"SUMPRODUCT('6.1'!Z8:Z15,Data1!$D$3:$D$10)*(1+$J$5)^Z30","v":0},{"$f":"SUMPRODUCT('6.1'!AA8:AA15,Data1!$D$3:$D$10)*(1+$J$5)^AA30","v":0},{"$f":"SUMPRODUCT('6.1'!AB8:AB15,Data1!$D$3:$D$10)*(1+$J$5)^AB30","v":0},{"$f":"SUMPRODUCT('6.1'!AC8:AC15,Data1!$D$3:$D$10)*(1+$J$5)^AC30","v":0},{"$f":"SUMPRODUCT('6.1'!AD8:AD15,Data1!$D$3:$D$10)*(1+$J$5)^AD30","v":0},{"$f":"SUMPRODUCT('6.1'!AE8:AE15,Data1!$D$3:$D$10)*(1+$J$5)^AE30","v":0},{"$f":"SUMPRODUCT('6.1'!AF8:AF15,Data1!$D$3:$D$10)*(1+$J$5)^AF30","v":0},{"$f":"SUMPRODUCT('6.1'!AG8:AG15,Data1!$D$3:$D$10)*(1+$J$5)^AG30","v":0},{"$f":"SUMPRODUCT('6.1'!AH8:AH15,Data1!$D$3:$D$10)*(1+$J$5)^AH30","v":0},{"$f":"SUMPRODUCT('6.1'!AI8:AI15,Data1!$D$3:$D$10)*(1+$J$5)^AI30","v":0},{"$f":"SUMPRODUCT('6.1'!AJ8:AJ15,Data1!$D$3:$D$10)*(1+$J$5)^AJ30","v":0},{"$f":"SUMPRODUCT('6.1'!AK8:AK15,Data1!$D$3:$D$10)*(1+$J$5)^AK30","v":0},{"$f":"SUMPRODUCT('6.1'!AL8:AL15,Data1!$D$3:$D$10)*(1+$J$5)^AL30","v":0},{"$f":"SUMPRODUCT('6.1'!AM8:AM15,Data1!$D$3:$D$10)*(1+$J$5)^AM30","v":0},{"$f":"SUMPRODUCT('6.1'!AN8:AN15,Data1!$D$3:$D$10)*(1+$J$5)^AN30","v":0},{"$f":"SUMPRODUCT('6.1'!AO8:AO15,Data1!$D$3:$D$10)*(1+$J$5)^AO30","v":0},{"$f":"SUMPRODUCT('6.1'!AP8:AP15,Data1!$D$3:$D$10)*(1+$J$5)^AP30","v":0},{"$f":"SUMPRODUCT('6.1'!AQ8:AQ15,Data1!$D$3:$D$10)*(1+$J$5)^AQ30","v":0},{"$f":"SUMPRODUCT('6.1'!AR8:AR15,Data1!$D$3:$D$10)*(1+$J$5)^AR30","v":0},{"$f":"SUMPRODUCT('6.1'!AS8:AS15,Data1!$D$3:$D$10)*(1+$J$5)^AS30","v":0},{"$f":"SUMPRODUCT('6.1'!AT8:AT15,Data1!$D$3:$D$10)*(1+$J$5)^AT30","v":0},{"$f":"SUMPRODUCT('6.1'!AU8:AU15,Data1!$D$3:$D$10)*(1+$J$5)^AU30","v":0},{"$f":"SUMPRODUCT('6.1'!AV8:AV15,Data1!$D$3:$D$10)*(1+$J$5)^AV30","v":0},{"$f":"SUMPRODUCT('6.1'!AW8:AW15,Data1!$D$3:$D$10)*(1+$J$5)^AW30","v":0},{"$f":"SUMPRODUCT('6.1'!AX8:AX15,Data1!$D$3:$D$10)*(1+$J$5)^AX30","v":0},{"$f":"SUMPRODUCT('6.1'!AY8:AY15,Data1!$D$3:$D$10)*(1+$J$5)^AY30","v":0},{"$f":"SUMPRODUCT('6.1'!AZ8:AZ15,Data1!$D$3:$D$10)*(1+$J$5)^AZ30","v":0},{"$f":"SUMPRODUCT('6.1'!BA8:BA15,Data1!$D$3:$D$10)*(1+$J$5)^BA30","v":0},{"$f":"SUMPRODUCT('6.1'!BB8:BB15,Data1!$D$3:$D$10)*(1+$J$5)^BB30","v":0},{"$f":"SUMPRODUCT('6.1'!BC8:BC15,Data1!$D$3:$D$10)*(1+$J$5)^BC30","v":0},{"$f":"SUMPRODUCT('6.1'!BD8:BD15,Data1!$D$3:$D$10)*(1+$J$5)^BD30","v":0},{"$f":"SUMPRODUCT('6.1'!BE8:BE15,Data1!$D$3:$D$10)*(1+$J$5)^BE30","v":0},{"$f":"SUMPRODUCT('6.1'!BF8:BF15,Data1!$D$3:$D$10)*(1+$J$5)^BF30","v":0},{"$f":"SUMPRODUCT('6.1'!BG8:BG15,Data1!$D$3:$D$10)*(1+$J$5)^BG30","v":0},{"$f":"SUMPRODUCT('6.1'!BH8:BH15,Data1!$D$3:$D$10)*(1+$J$5)^BH30","v":0},{"$f":"SUMPRODUCT('6.1'!BI8:BI15,Data1!$D$3:$D$10)*(1+$J$5)^BI30","v":0},{"$f":"SUMPRODUCT('6.1'!BJ8:BJ15,Data1!$D$3:$D$10)*(1+$J$5)^BJ30","v":0},{"$f":"SUMPRODUCT('6.1'!BK8:BK15,Data1!$D$3:$D$10)*(1+$J$5)^BK30","v":0},{"$f":"SUMPRODUCT('6.1'!BL8:BL15,Data1!$D$3:$D$10)*(1+$J$5)^BL30","v":0},{"$f":"SUMPRODUCT('6.1'!BM8:BM15,Data1!$D$3:$D$10)*(1+$J$5)^BM30","v":0},{"$f":"SUMPRODUCT('6.1'!BN8:BN15,Data1!$D$3:$D$10)*(1+$J$5)^BN30","v":0},{"$f":"SUMPRODUCT('6.1'!BO8:BO15,Data1!$D$3:$D$10)*(1+$J$5)^BO30","v":0},{"$f":"SUMPRODUCT('6.1'!BP8:BP15,Data1!$D$3:$D$10)*(1+$J$5)^BP30","v":0},{"$f":"SUMPRODUCT('6.1'!BQ8:BQ15,Data1!$D$3:$D$10)*(1+$J$5)^BQ30","v":0},{"$f":"SUMPRODUCT('6.1'!BR8:BR15,Data1!$D$3:$D$10)*(1+$J$5)^BR30","v":0},{"$f":"SUMPRODUCT('6.1'!BS8:BS15,Data1!$D$3:$D$10)*(1+$J$5)^BS30","v":0},{"$f":"SUMPRODUCT('6.1'!BT8:BT15,Data1!$D$3:$D$10)*(1+$J$5)^BT30","v":0},{"$f":"SUMPRODUCT('6.1'!BU8:BU15,Data1!$D$3:$D$10)*(1+$J$5)^BU30","v":0},{"$f":"SUMPRODUCT('6.1'!BV8:BV15,Data1!$D$3:$D$10)*(1+$J$5)^BV30","v":0},{"$f":"SUMPRODUCT('6.1'!BW8:BW15,Data1!$D$3:$D$10)*(1+$J$5)^BW30","v":0},{"$f":"SUMPRODUCT('6.1'!BX8:BX15,Data1!$D$3:$D$10)*(1+$J$5)^BX30","v":0},{"$f":"SUMPRODUCT('6.1'!BY8:BY15,Data1!$D$3:$D$10)*(1+$J$5)^BY30","v":0},{"$f":"SUMPRODUCT('6.1'!BZ8:BZ15,Data1!$D$3:$D$10)*(1+$J$5)^BZ30","v":0},{"$f":"SUMPRODUCT('6.1'!CA8:CA15,Data1!$D$3:$D$10)*(1+$J$5)^CA30","v":0},{"$f":"SUMPRODUCT('6.1'!CB8:CB15,Data1!$D$3:$D$10)*(1+$J$5)^CB30","v":0},{"$f":"SUMPRODUCT('6.1'!CC8:CC15,Data1!$D$3:$D$10)*(1+$J$5)^CC30","v":0},{"$f":"SUMPRODUCT('6.1'!CD8:CD15,Data1!$D$3:$D$10)*(1+$J$5)^CD30","v":0},{"$f":"SUMPRODUCT('6.1'!CE8:CE15,Data1!$D$3:$D$10)*(1+$J$5)^CE30","v":0},{"$f":"SUMPRODUCT('6.1'!CF8:CF15,Data1!$D$3:$D$10)*(1+$J$5)^CF30","v":0},{"$f":"SUMPRODUCT('6.1'!CG8:CG15,Data1!$D$3:$D$10)*(1+$J$5)^CG30","v":0},{"$f":"SUMPRODUCT('6.1'!CH8:CH15,Data1!$D$3:$D$10)*(1+$J$5)^CH30","v":0},{"$f":"SUMPRODUCT('6.1'!CI8:CI15,Data1!$D$3:$D$10)*(1+$J$5)^CI30","v":0},{"$f":"SUMPRODUCT('6.1'!CJ8:CJ15,Data1!$D$3:$D$10)*(1+$J$5)^CJ30","v":0},{"$f":"SUMPRODUCT('6.1'!CK8:CK15,Data1!$D$3:$D$10)*(1+$J$5)^CK30","v":0},{"$f":"SUMPRODUCT('6.1'!CL8:CL15,Data1!$D$3:$D$10)*(1+$J$5)^CL30","v":0},{"$f":"SUMPRODUCT('6.1'!CM8:CM15,Data1!$D$3:$D$10)*(1+$J$5)^CM30","v":0},{"$f":"SUMPRODUCT('6.1'!CN8:CN15,Data1!$D$3:$D$10)*(1+$J$5)^CN30","v":0},{"$f":"SUMPRODUCT('6.1'!CO8:CO15,Data1!$D$3:$D$10)*(1+$J$5)^CO30","v":0},{"$f":"SUMPRODUCT('6.1'!CP8:CP15,Data1!$D$3:$D$10)*(1+$J$5)^CP30","v":0},{"$f":"SUMPRODUCT('6.1'!CQ8:CQ15,Data1!$D$3:$D$10)*(1+$J$5)^CQ30","v":0},{"$f":"SUMPRODUCT('6.1'!CR8:CR15,Data1!$D$3:$D$10)*(1+$J$5)^CR30","v":0},{"$f":"SUMPRODUCT('6.1'!CS8:CS15,Data1!$D$3:$D$10)*(1+$J$5)^CS30","v":0},{"$f":"SUMPRODUCT('6.1'!CT8:CT15,Data1!$D$3:$D$10)*(1+$J$5)^CT30","v":0},{"$f":"SUMPRODUCT('6.1'!CU8:CU15,Data1!$D$3:$D$10)*(1+$J$5)^CU30","v":0},{"$f":"SUMPRODUCT('6.1'!CV8:CV15,Data1!$D$3:$D$10)*(1+$J$5)^CV30","v":0},{"$f":"SUMPRODUCT('6.1'!CW8:CW15,Data1!$D$3:$D$10)*(1+$J$5)^CW30","v":0},{"$f":"SUMPRODUCT('6.1'!CX8:CX15,Data1!$D$3:$D$10)*(1+$J$5)^CX30","v":0},{"$f":"SUMPRODUCT('6.1'!CY8:CY15,Data1!$D$3:$D$10)*(1+$J$5)^CY30","v":0},{"$f":"SUMPRODUCT('6.1'!CZ8:CZ15,Data1!$D$3:$D$10)*(1+$J$5)^CZ30","v":0},{"$f":"SUMPRODUCT('6.1'!DA8:DA15,Data1!$D$3:$D$10)*(1+$J$5)^DA30","v":0}]
[]
[]
[null,null,"Papildomi skaičiavimai Veiksmingumo atveju"]
[null,null,"Projekto įgyvendinimo metai","Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Projekto biudžeto eilutė / Projekto įgyvendinimo kalendoriniai metai","GDV","suma",{"$f":"F43","v":"<=2025"},{"$f":"G43","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"BS43","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Viešųjų ir privačių šaltinių lėšos (realiąja išraiška)",{"$f":"F208+NPV(FDN,G208:INDEX(G208:DA208,PAL))","v":0},{"$f":"SUM(F208:DA208)","v":0},{"$f":"'6.1'!F152","v":0},{"$f":"'6.1'!G152","v":0},{"$f":"'6.1'!H152","v":0},{"$f":"'6.1'!I152","v":0},{"$f":"'6.1'!J152","v":0},{"$f":"'6.1'!K152","v":0},{"$f":"'6.1'!L152","v":0},{"$f":"'6.1'!M152","v":0},{"$f":"'6.1'!N152","v":0},{"$f":"'6.1'!O152","v":0},{"$f":"'6.1'!P152","v":0},{"$f":"'6.1'!Q152","v":0},{"$f":"'6.1'!R152","v":0},{"$f":"'6.1'!S152","v":0},{"$f":"'6.1'!T152","v":0},{"$f":"'6.1'!U152","v":0},{"$f":"'6.1'!V152","v":0},{"$f":"'6.1'!W152","v":0},{"$f":"'6.1'!X152","v":0},{"$f":"'6.1'!Y152","v":0},{"$f":"'6.1'!Z152","v":0},{"$f":"'6.1'!AA152","v":0},{"$f":"'6.1'!AB152","v":0},{"$f":"'6.1'!AC152","v":0},{"$f":"'6.1'!AD152","v":0},{"$f":"'6.1'!AE152","v":0},{"$f":"'6.1'!AF152","v":0},{"$f":"'6.1'!AG152","v":0},{"$f":"'6.1'!AH152","v":0},{"$f":"'6.1'!AI152","v":0},{"$f":"'6.1'!AJ152","v":0},{"$f":"'6.1'!AK152","v":0},{"$f":"'6.1'!AL152","v":0},{"$f":"'6.1'!AM152","v":0},{"$f":"'6.1'!AN152","v":0},{"$f":"'6.1'!AO152","v":0},{"$f":"'6.1'!AP152","v":0},{"$f":"'6.1'!AQ152","v":0},{"$f":"'6.1'!AR152","v":0},{"$f":"'6.1'!AS152","v":0},{"$f":"'6.1'!AT152","v":0},{"$f":"'6.1'!AU152","v":0},{"$f":"'6.1'!AV152","v":0},{"$f":"'6.1'!AW152","v":0},{"$f":"'6.1'!AX152","v":0},{"$f":"'6.1'!AY152","v":0},{"$f":"'6.1'!AZ152","v":0},{"$f":"'6.1'!BA152","v":0},{"$f":"'6.1'!BB152","v":0},{"$f":"'6.1'!BC152","v":0},{"$f":"'6.1'!BD152","v":0},{"$f":"'6.1'!BE152","v":0},{"$f":"'6.1'!BF152","v":0},{"$f":"'6.1'!BG152","v":0},{"$f":"'6.1'!BH152","v":0},{"$f":"'6.1'!BI152","v":0},{"$f":"'6.1'!BJ152","v":0},{"$f":"'6.1'!BK152","v":0},{"$f":"'6.1'!BL152","v":0},{"$f":"'6.1'!BM152","v":0},{"$f":"'6.1'!BN152","v":0},{"$f":"'6.1'!BO152","v":0},{"$f":"'6.1'!BP152","v":0},{"$f":"'6.1'!BQ152","v":0},{"$f":"'6.1'!BR152","v":0},{"$f":"'6.1'!BS152","v":0},{"$f":"'6.1'!BT152","v":0},{"$f":"'6.1'!BU152","v":0},{"$f":"'6.1'!BV152","v":0},{"$f":"'6.1'!BW152","v":0},{"$f":"'6.1'!BX152","v":0},{"$f":"'6.1'!BY152","v":0},{"$f":"'6.1'!BZ152","v":0},{"$f":"'6.1'!CA152","v":0},{"$f":"'6.1'!CB152","v":0},{"$f":"'6.1'!CC152","v":0},{"$f":"'6.1'!CD152","v":0},{"$f":"'6.1'!CE152","v":0},{"$f":"'6.1'!CF152","v":0},{"$f":"'6.1'!CG152","v":0},{"$f":"'6.1'!CH152","v":0},{"$f":"'6.1'!CI152","v":0},{"$f":"'6.1'!CJ152","v":0},{"$f":"'6.1'!CK152","v":0},{"$f":"'6.1'!CL152","v":0},{"$f":"'6.1'!CM152","v":0},{"$f":"'6.1'!CN152","v":0},{"$f":"'6.1'!CO152","v":0},{"$f":"'6.1'!CP152","v":0},{"$f":"'6.1'!CQ152","v":0},{"$f":"'6.1'!CR152","v":0},{"$f":"'6.1'!CS152","v":0},{"$f":"'6.1'!CT152","v":0},{"$f":"'6.1'!CU152","v":0},{"$f":"'6.1'!CV152","v":0},{"$f":"'6.1'!CW152","v":0},{"$f":"'6.1'!CX152","v":0},{"$f":"'6.1'!CY152","v":0},{"$f":"'6.1'!CZ152","v":0},{"$f":"'6.1'!DA152","v":0}]
[null,null,"Viešųjų ir privačių šaltinių lėšos (nominaliąja išraiška)",{"$f":"F209+NPV((1+FDN)*(1+$J$5)-1,G209:INDEX(G209:DA209,PAL))","v":0},{"$f":"SUM(F209:DA209)","v":0},{"$f":"F208*(1+$J$5)^F$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR208*(1+$J$5)^BR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas",{"$f":"F210+NPV((1+FDN)*(1+$J$5)-1,G210:INDEX(G210:DA210,PAL))","v":0},{"$f":"SUM(F210:DA210)","v":0},0,0,0,0,{"$f":"$D$214","v":0},{"$f":"J210 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D208-D210,1)","v":0},null,0,0,0,{"$f":"$D$197","v":0},{"$f":"I211 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU211 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (investicijos)",0,{"$f":"$D$214","v":0}]
[]
[null,null,"Biudžeto eilutė","GDV","Biudžeto eilutės Rizika (Nominali vertė)"]
[null,null,"Viešųjų ir privačių šaltinių lėšų rizika",{"$f":"F217+NPV((1+FDN)*(1+$J$5)-1,G217:INDEX(G217:DA217,PAL))","v":0},{"$f":"(ABS(E209)*200%-SQRT((1-70%)*ABS(E209)*(200%-50%)*ABS(E209)*(200%-1)))-ABS(E209)","v":0},{"$f":"IFERROR(ROUND(F209/$E$209*$E$217,0),0)","v":0},{"$f":"IFERROR(ROUND(G209/$E$209*$E$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(BS209/$E$209*$E$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Viešųjų ir privačių šaltinių lėšos, įvertinus finansavimo prieinamumo rizikos vertę",{"$f":"F218+NPV((1+FDN)*(1+$J$5)-1,G218:INDEX(G218:DA218,PAL))","v":0},{"$f":"E209+E217","v":0},{"$f":"F217+F209","v":0},{"$f":"G217+G209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS217+BS209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"PapildomI skaičiavimai VPSP projekto rodikliams koreguotais atsikaitymais už investicijas"]
[null,null,"Pagalbinis skaičiavimas",0,null,null,{"$f":"F222 * (1+$J$5)","v":0},{"$f":"G222 * (1+$J$5)","v":0},{"$f":"H222 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT222 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GoalSeek skaičiavimams naudojama reikšmė (investicijos)",0,{"$f":"$D$223","v":0}]
[null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,"GDV","suma","<=2026",2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125]
[null,null,"Investicijų lėšų srautas (realiąja išraiška)",{"$f":"F226+NPV(FDN,G226:INDEX(G226:DA226,PAL))","v":0},{"$f":"SUM(F226:DA226)","v":0},{"$f":"'6.1'!F7-F33","v":0},{"$f":"'6.1'!G7-G33","v":0},{"$f":"'6.1'!H7-H33","v":0},{"$f":"'6.1'!I7-I33","v":0},{"$f":"'6.1'!J7-J33","v":0},{"$f":"'6.1'!K7-K33","v":0},{"$f":"'6.1'!L7-L33","v":0},{"$f":"'6.1'!M7-M33","v":0},{"$f":"'6.1'!N7-N33","v":0},{"$f":"'6.1'!O7-O33","v":0},{"$f":"'6.1'!P7-P33","v":0},{"$f":"'6.1'!Q7-Q33","v":0},{"$f":"'6.1'!R7-R33","v":0},{"$f":"'6.1'!S7-S33","v":0},{"$f":"'6.1'!T7-T33","v":0},{"$f":"'6.1'!U7-U33","v":0},{"$f":"'6.1'!V7-V33","v":0},{"$f":"'6.1'!W7-W33","v":0},{"$f":"'6.1'!X7-X33","v":0},{"$f":"'6.1'!Y7-Y33","v":0},{"$f":"'6.1'!Z7-Z33","v":0},{"$f":"'6.1'!AA7-AA33","v":0},{"$f":"'6.1'!AB7-AB33","v":0},{"$f":"'6.1'!AC7-AC33","v":0},{"$f":"'6.1'!AD7-AD33","v":0},{"$f":"'6.1'!AE7-AE33","v":0},{"$f":"'6.1'!AF7-AF33","v":0},{"$f":"'6.1'!AG7-AG33","v":0},{"$f":"'6.1'!AH7-AH33","v":0},{"$f":"'6.1'!AI7-AI33","v":0},{"$f":"'6.1'!AJ7-AJ33","v":0},{"$f":"'6.1'!AK7-AK33","v":0},{"$f":"'6.1'!AL7-AL33","v":0},{"$f":"'6.1'!AM7-AM33","v":0},{"$f":"'6.1'!AN7-AN33","v":0},{"$f":"'6.1'!AO7-AO33","v":0},{"$f":"'6.1'!AP7-AP33","v":0},{"$f":"'6.1'!AQ7-AQ33","v":0},{"$f":"'6.1'!AR7-AR33","v":0},{"$f":"'6.1'!AS7-AS33","v":0},{"$f":"'6.1'!AT7-AT33","v":0},{"$f":"'6.1'!AU7-AU33","v":0},{"$f":"'6.1'!AV7-AV33","v":0},{"$f":"'6.1'!AW7-AW33","v":0},{"$f":"'6.1'!AX7-AX33","v":0},{"$f":"'6.1'!AY7-AY33","v":0},{"$f":"'6.1'!AZ7-AZ33","v":0},{"$f":"'6.1'!BA7-BA33","v":0},{"$f":"'6.1'!BB7-BB33","v":0},{"$f":"'6.1'!BC7-BC33","v":0},{"$f":"'6.1'!BD7-BD33","v":0},{"$f":"'6.1'!BE7-BE33","v":0},{"$f":"'6.1'!BF7-BF33","v":0},{"$f":"'6.1'!BG7-BG33","v":0},{"$f":"'6.1'!BH7-BH33","v":0},{"$f":"'6.1'!BI7-BI33","v":0},{"$f":"'6.1'!BJ7-BJ33","v":0},{"$f":"'6.1'!BK7-BK33","v":0},{"$f":"'6.1'!BL7-BL33","v":0},{"$f":"'6.1'!BM7-BM33","v":0},{"$f":"'6.1'!BN7-BN33","v":0},{"$f":"'6.1'!BO7-BO33","v":0},{"$f":"'6.1'!BP7-BP33","v":0},{"$f":"'6.1'!BQ7-BQ33","v":0},{"$f":"'6.1'!BR7-BR33","v":0},{"$f":"'6.1'!BS7-BS33","v":0},{"$f":"'6.1'!BT7-BT33","v":0},{"$f":"'6.1'!BU7-BU33","v":0},{"$f":"'6.1'!BV7-BV33","v":0},{"$f":"'6.1'!BW7-BW33","v":0},{"$f":"'6.1'!BX7-BX33","v":0},{"$f":"'6.1'!BY7-BY33","v":0},{"$f":"'6.1'!BZ7-BZ33","v":0},{"$f":"'6.1'!CA7-CA33","v":0},{"$f":"'6.1'!CB7-CB33","v":0},{"$f":"'6.1'!CC7-CC33","v":0},{"$f":"'6.1'!CD7-CD33","v":0},{"$f":"'6.1'!CE7-CE33","v":0},{"$f":"'6.1'!CF7-CF33","v":0},{"$f":"'6.1'!CG7-CG33","v":0},{"$f":"'6.1'!CH7-CH33","v":0},{"$f":"'6.1'!CI7-CI33","v":0},{"$f":"'6.1'!CJ7-CJ33","v":0},{"$f":"'6.1'!CK7-CK33","v":0},{"$f":"'6.1'!CL7-CL33","v":0},{"$f":"'6.1'!CM7-CM33","v":0},{"$f":"'6.1'!CN7-CN33","v":0},{"$f":"'6.1'!CO7-CO33","v":0},{"$f":"'6.1'!CP7-CP33","v":0},{"$f":"'6.1'!CQ7-CQ33","v":0},{"$f":"'6.1'!CR7-CR33","v":0},{"$f":"'6.1'!CS7-CS33","v":0},{"$f":"'6.1'!CT7-CT33","v":0},{"$f":"'6.1'!CU7-CU33","v":0},{"$f":"'6.1'!CV7-CV33","v":0},{"$f":"'6.1'!CW7-CW33","v":0},{"$f":"'6.1'!CX7-CX33","v":0},{"$f":"'6.1'!CY7-CY33","v":0},{"$f":"'6.1'!CZ7-CZ33","v":0},{"$f":"'6.1'!DA7-DA33","v":0}]
[null,null,"Investicijų lėšų srautas (nominaliąja išraiška)",{"$f":"F227+NPV((1+FDN)*(1+$J$5)-1,G227:INDEX(G227:DA227,PAL))","v":0},{"$f":"SUM(F227:DA227)","v":0},{"$f":"F226*(1+$J$5)^F$30","v":0},{"$f":"G226*(1+$J$5)^G$30","v":0},{"$f":"H226*(1+$J$5)^H$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT226*(1+$J$5)^BT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,229,"VPSP mokėjimas už investicijas",{"$f":"F229+NPV((1+FDN)*(1+$J$5)-1,G229:INDEX(G229:DA229,PAL))","v":0},{"$f":"SUM(F229:DA229)","v":0},0,0,0,0,{"$f":"$D$223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D227-D229,1)","v":0},null,0,0,0,{"$f":"$D$223","v":0},{"$f":"I230 * (1+$J$5)","v":0},{"$f":"J230 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV230 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos išlaidų lėšų srautas (realiąja išraiška)",{"$f":"F232+NPV(FDN,G232:INDEX(G232:DA232,PAL))","v":0},{"$f":"SUM(F232:DA232)","v":0},{"$f":"F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos išlaidų lėšų srautas (nominaliąja išraiška)",{"$f":"F233+NPV((1+FDN)*(1+$J$5)-1,G233:INDEX(G233:DA233,PAL))","v":0},{"$f":"SUM(F233:DA233)","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už veiklos išlaidas",{"$f":"F235+NPV((1+FDN)*(1+$J$5)-1,G235:INDEX(G235:DA235,PAL))","v":0},0,{"$f":"F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D233-D235,1)","v":0},null,{"$f":"F54","v":0},{"$f":"G54","v":0},{"$f":"H54","v":0},{"$f":"$D$223","v":0},{"$f":"I230 * (1+$J$5)","v":0},{"$f":"J230 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV230 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos pajamų lėšų srautas (realiąja išraiška)",{"$f":"F238+NPV(FDN,G238:INDEX(G238:DA238,PAL))","v":0},{"$f":"SUM(F238:DA238)","v":0},{"$f":"F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų lėšų srautas (nominaliąja išraiška)",{"$f":"F239+NPV((1+FDN)*(1+$J$5)-1,G239:INDEX(G239:DA239,PAL))","v":0},{"$f":"SUM(F239:DA239)","v":0},{"$f":"F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už pajamas",{"$f":"F241+NPV((1+FDN)*(1+$J$5)-1,G241:INDEX(G241:DA241,PAL))","v":0},0,{"$f":"F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D239+D241,1)","v":0},null,{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":0},{"$f":"$D$223","v":0},{"$f":"I242 * (1+$J$5)","v":0},{"$f":"J242 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV242 * (1+$J$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Veiklos nuostoliai (Realiąją išraiška)*",{"$f":"F244+NPV(FDN,G244:INDEX(G244:DA244,PAL))","v":0},{"$f":"SUM(F244:DA244)","v":0},{"$f":"F245/(1+$J$5)^F224","v":0},{"$f":"G245/(1+$J$5)^G224","v":0},0,0,{"$f":"J245/(1+$J$5)^J224","v":0},{"$f":"K245/(1+$J$5)^K224","v":0},0,0,{"$f":"N245/(1+$J$5)^N224","v":0},{"$f":"O245/(1+$J$5)^O224","v":0},{"$f":"P245/(1+$J$5)^P224","v":0},{"$f":"Q245/(1+$J$5)^Q224","v":0},{"$f":"R245/(1+$J$5)^R224","v":0},{"$f":"S245/(1+$J$5)^S224","v":0},0,{"$f":"U245/(1+$J$5)^U224","v":0},{"$f":"V245/(1+$J$5)^V224","v":0},{"$f":"W245/(1+$J$5)^W224","v":0},{"$f":"X245/(1+$J$5)^X224","v":0},{"$f":"Y245/(1+$J$5)^Y224","v":0},{"$f":"Z245/(1+$J$5)^Z224","v":0},0,{"$f":"AB245/(1+$J$5)^AB224","v":0},{"$f":"AC245/(1+$J$5)^AC224","v":0},{"$f":"AD245/(1+$J$5)^AD224","v":0},{"$f":"AE245/(1+$J$5)^AE224","v":0},{"$f":"AF245/(1+$J$5)^AF224","v":0},{"$f":"AG245/(1+$J$5)^AG224","v":0},0,{"$f":"AI245/(1+$J$5)^AI224","v":0},{"$f":"AJ245/(1+$J$5)^AJ224","v":0},{"$f":"AK245/(1+$J$5)^AK224","v":0},{"$f":"AL245/(1+$J$5)^AL224","v":0},{"$f":"AM245/(1+$J$5)^AM224","v":0},{"$f":"AN245/(1+$J$5)^AN224","v":0},0,{"$f":"AP245/(1+$J$5)^AP224","v":0},{"$f":"AQ245/(1+$J$5)^AQ224","v":0},{"$f":"AR245/(1+$J$5)^AR224","v":0},{"$f":"AS245/(1+$J$5)^AS224","v":0},{"$f":"AT245/(1+$J$5)^AT224","v":0},{"$f":"AU245/(1+$J$5)^AU224","v":0},0,{"$f":"AW245/(1+$J$5)^AW224","v":0},{"$f":"AX245/(1+$J$5)^AX224","v":0},{"$f":"AY245/(1+$J$5)^AY224","v":0},{"$f":"AZ245/(1+$J$5)^AZ224","v":0},{"$f":"BA245/(1+$J$5)^BA224","v":0},{"$f":"BB245/(1+$J$5)^BB224","v":0},0,{"$f":"BD245/(1+$J$5)^BD224","v":0},{"$f":"BE245/(1+$J$5)^BE224","v":0},{"$f":"BF245/(1+$J$5)^BF224","v":0},{"$f":"BG245/(1+$J$5)^BG224","v":0},{"$f":"BH245/(1+$J$5)^BH224","v":0},{"$f":"BI245/(1+$J$5)^BI224","v":0},0,{"$f":"BK245/(1+$J$5)^BK224","v":0},{"$f":"BL245/(1+$J$5)^BL224","v":0},{"$f":"BM245/(1+$J$5)^BM224","v":0},{"$f":"BN245/(1+$J$5)^BN224","v":0},{"$f":"BO245/(1+$J$5)^BO224","v":0},{"$f":"BP245/(1+$J$5)^BP224","v":0},0,{"$f":"BR245/(1+$J$5)^BR224","v":0},{"$f":"BS245/(1+$J$5)^BS224","v":0},{"$f":"BT245/(1+$J$5)^BT224","v":0},{"$f":"BU245/(1+$J$5)^BU224","v":0},{"$f":"BV245/(1+$J$5)^BV224","v":0},{"$f":"BW245/(1+$J$5)^BW224","v":0},0,{"$f":"BY245/(1+$J$5)^BY224","v":0},{"$f":"BZ245/(1+$J$5)^BZ224","v":0},{"$f":"CA245/(1+$J$5)^CA224","v":0},{"$f":"CB245/(1+$J$5)^CB224","v":0},{"$f":"CC245/(1+$J$5)^CC224","v":0},{"$f":"CD245/(1+$J$5)^CD224","v":0},0,{"$f":"CF245/(1+$J$5)^CF224","v":0},{"$f":"CG245/(1+$J$5)^CG224","v":0},{"$f":"CH245/(1+$J$5)^CH224","v":0},{"$f":"CI245/(1+$J$5)^CI224","v":0},{"$f":"CJ245/(1+$J$5)^CJ224","v":0},{"$f":"CK245/(1+$J$5)^CK224","v":0},0,{"$f":"CM245/(1+$J$5)^CM224","v":0},{"$f":"CN245/(1+$J$5)^CN224","v":0},{"$f":"CO245/(1+$J$5)^CO224","v":0},{"$f":"CP245/(1+$J$5)^CP224","v":0},{"$f":"CQ245/(1+$J$5)^CQ224","v":0},{"$f":"CR245/(1+$J$5)^CR224","v":0},0,{"$f":"CT245/(1+$J$5)^CT224","v":0},{"$f":"CU245/(1+$J$5)^CU224","v":0},{"$f":"CV245/(1+$J$5)^CV224","v":0},{"$f":"CW245/(1+$J$5)^CW224","v":0},{"$f":"CX245/(1+$J$5)^CX224","v":0},{"$f":"CY245/(1+$J$5)^CY224","v":0},0,{"$f":"DA245/(1+$J$5)^DA224","v":0}]
[null,null,"Veiklos nuostoliai (Nominaliąją išraiška)*",{"$f":"F245+NPV((1+FDN)*(1+$J$5)-1,G245:INDEX(G245:DA245,PAL))","v":0},{"$f":"SUM(F245:DA245)","v":0},{"$f":"IF(AND(F235<>0,F233-F239>0),F233-F239,0)","v":0},{"$f":"IF(AND(G235<>0,G233-G239>0),G233-G239,0)","v":0},0,0,{"$f":"IF(AND(J235<>0,J233-J239>0),J233-J239,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(Q235<>0,Q233-Q239>0),Q233-Q239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CC235<>0,CC233-CC239>0),CC233-CC239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Likutinės vertės lėšų srautas (realiąja išraiška)",{"$f":"F247+NPV(FDN,G247:INDEX(G247:DA247,PAL))","v":0},{"$f":"SUM(F247:DA247)","v":0},{"$f":"F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Likutinės vertės lėšų srautas (nominaliąja išraiška)",{"$f":"F248+NPV((1+FDN)*(1+$J$5)-1,G248:INDEX(G248:DA248,PAL))","v":0},{"$f":"SUM(F248:DA248)","v":0},{"$f":"F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VPSP mokėjimas už likutinę vertę",{"$f":"F250+NPV((1+FDN)*(1+$J$5)-1,G250:INDEX(G250:DA250,PAL))","v":0},0,{"$f":"F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skirtumas",{"$f":"ROUND(D248+D250,1)","v":0},null,{"$f":"F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Suminis VPSP mokėjimas realiąja išraika (Veiksmingumo atveju - 70 proc. pasitikėjimo lygmuo)",{"$f":"F253+NPV(FDN,G253:INDEX(G253:DA253,PAL))","v":0},{"$f":"SUM(F253:DA253)","v":0},{"$f":"F254/((1+$J$5)^F$42)","v":0},{"$f":"G254/((1+$J$5)^G$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS254/((1+$J$5)^BS$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suminis VPSP mokėjimas nominaliąja išraika (Veiksmingumo atveju - 70 proc. pasitikėjimo lygmuo)",{"$f":"F254+NPV((1+FDN)*(1+$J$5)-1,G254:INDEX(G254:DA254,PAL))","v":0},{"$f":"SUM(F254:DA254)","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",F400,F229+F235+F241+(F250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",G400,G229+G235+G241+(G250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",H400,H229+H235+H241+(H250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",I400,I229+I235+I241+(I250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",J400,J229+J235+J241+(J250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",K400,K229+K235+K241+(K250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",L400,L229+L235+L241+(L250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",M400,M229+M235+M241+(M250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",N400,N229+N235+N241+(N250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",O400,O229+O235+O241+(O250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",P400,P229+P235+P241+(P250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Q400,Q229+Q235+Q241+(Q250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",R400,R229+R235+R241+(R250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",S400,S229+S235+S241+(S250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",T400,T229+T235+T241+(T250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",U400,U229+U235+U241+(U250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",V400,V229+V235+V241+(V250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",W400,W229+W235+W241+(W250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",X400,X229+X235+X241+(X250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Y400,Y229+Y235+Y241+(Y250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",Z400,Z229+Z235+Z241+(Z250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AA400,AA229+AA235+AA241+(AA250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AB400,AB229+AB235+AB241+(AB250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AC400,AC229+AC235+AC241+(AC250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AD400,AD229+AD235+AD241+(AD250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AE400,AE229+AE235+AE241+(AE250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AF400,AF229+AF235+AF241+(AF250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AG400,AG229+AG235+AG241+(AG250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AH400,AH229+AH235+AH241+(AH250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AI400,AI229+AI235+AI241+(AI250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AJ400,AJ229+AJ235+AJ241+(AJ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AK400,AK229+AK235+AK241+(AK250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AL400,AL229+AL235+AL241+(AL250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AM400,AM229+AM235+AM241+(AM250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AN400,AN229+AN235+AN241+(AN250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AO400,AO229+AO235+AO241+(AO250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AP400,AP229+AP235+AP241+(AP250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AQ400,AQ229+AQ235+AQ241+(AQ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AR400,AR229+AR235+AR241+(AR250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AS400,AS229+AS235+AS241+(AS250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AT400,AT229+AT235+AT241+(AT250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AU400,AU229+AU235+AU241+(AU250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AV400,AV229+AV235+AV241+(AV250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AW400,AW229+AW235+AW241+(AW250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AX400,AX229+AX235+AX241+(AX250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AY400,AY229+AY235+AY241+(AY250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",AZ400,AZ229+AZ235+AZ241+(AZ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BA400,BA229+BA235+BA241+(BA250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BB400,BB229+BB235+BB241+(BB250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BC400,BC229+BC235+BC241+(BC250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BD400,BD229+BD235+BD241+(BD250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BE400,BE229+BE235+BE241+(BE250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BF400,BF229+BF235+BF241+(BF250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BG400,BG229+BG235+BG241+(BG250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BH400,BH229+BH235+BH241+(BH250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BI400,BI229+BI235+BI241+(BI250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BJ400,BJ229+BJ235+BJ241+(BJ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BK400,BK229+BK235+BK241+(BK250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BL400,BL229+BL235+BL241+(BL250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BM400,BM229+BM235+BM241+(BM250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BN400,BN229+BN235+BN241+(BN250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BO400,BO229+BO235+BO241+(BO250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BP400,BP229+BP235+BP241+(BP250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BQ400,BQ229+BQ235+BQ241+(BQ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BR400,BR229+BR235+BR241+(BR250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BS400,BS229+BS235+BS241+(BS250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BT400,BT229+BT235+BT241+(BT250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BU400,BU229+BU235+BU241+(BU250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BV400,BV229+BV235+BV241+(BV250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BW400,BW229+BW235+BW241+(BW250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BX400,BX229+BX235+BX241+(BX250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BY400,BY229+BY235+BY241+(BY250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",BZ400,BZ229+BZ235+BZ241+(BZ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CA400,CA229+CA235+CA241+(CA250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CB400,CB229+CB235+CB241+(CB250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CC400,CC229+CC235+CC241+(CC250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CD400,CD229+CD235+CD241+(CD250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CE400,CE229+CE235+CE241+(CE250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CF400,CF229+CF235+CF241+(CF250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CG400,CG229+CG235+CG241+(CG250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CH400,CH229+CH235+CH241+(CH250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CI400,CI229+CI235+CI241+(CI250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CJ400,CJ229+CJ235+CJ241+(CJ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CK400,CK229+CK235+CK241+(CK250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CL400,CL229+CL235+CL241+(CL250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CM400,CM229+CM235+CM241+(CM250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CN400,CN229+CN235+CN241+(CN250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CO400,CO229+CO235+CO241+(CO250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CP400,CP229+CP235+CP241+(CP250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CQ400,CQ229+CQ235+CQ241+(CQ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CR400,CR229+CR235+CR241+(CR250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CS400,CS229+CS235+CS241+(CS250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CT400,CT229+CT235+CT241+(CT250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CU400,CU229+CU235+CU241+(CU250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CV400,CV229+CV235+CV241+(CV250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CW400,CW229+CW235+CW241+(CW250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CX400,CX229+CX235+CX241+(CX250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CY400,CY229+CY235+CY241+(CY250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",CZ400,CZ229+CZ235+CZ241+(CZ250*$D$7))","v":0},{"$f":"IF(Data0!$F$8=\"Veiksmingumas\",DA400,DA229+DA235+DA241+(DA250*$D$7))","v":0}]

{"sheet":"7.1","index":71,"n_rows":91,"n_cols":104,"rows_kept":91,"cut":false,"hidden":true,"merged":[[1,2,1,3],[58,2,58,3]]}
[]
[null,null,"7.1 VPSP PROJEKO PINIGŲ SRAUTAI",null,"Atlikus korekcijas skaičiuoklės darbalapiuose būtina iš naujo perkelti reikšmes."]
[]
[]
[null,null,{"$f":"C33","v":"Įgyvendinimo metai"},null,{"$f":"E33","v":0},1,2,3,{"$f":"I33","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"BU33","v":68},69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Pinigų srautų eilutė / Kalendoriniai metai",null,"<=2025",2026,2027,2028,{"$f":"I34","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,{"$f":"BU34","v":2093},2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"A.",{"$f":"D35","v":"Alternatyvos investicijos, iš viso"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.1.","Žemė",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.2.","Nekilnojamasis turtas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.6.","Administravimas ir vykdymas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.7.","Kitos paslaugos ir išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.8.","Reinvesticijos ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.9.","Investicijų likutinė vertė",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.","Veiklos pajamos, iš viso",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.1.","Prekių pardavimo pajamos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.2.","Paslaugų suteikimo pajamos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.3.","Finansinės ir investicinės veiklos bei kitos pajamos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.","Veiklos ir finansinės išlaidos, iš viso",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.","Veiklos išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.1.","Žaliavos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.2.","Darbo užmokesčio išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.3.","Elektros energijos išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.4.","Šildymo (išskyrus elektrą) išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.5.","Infrastruktūros būklės palaikymo išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.6.","Kitos išlaidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.2.","Gautų paskolų (G.3.1.) palūkanos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C59","v":"Rizikos"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C30,Data2!B30)","v":"Įgyvendinimo metai"},null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,{"$f":"IF(Kalba=\"EN\",Data2!C31,Data2!B31)","v":"Pinigų srautų eilutė / Kalendoriniai metai"},null,{"$f":"Data4!M2","v":"<=2025"},{"$f":"Data4!N2","v":2026},{"$f":"F34+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"BR34+1","v":2091},2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"A.",{"$f":"IF(Kalba=\"EN\",Data2!C32,Data2!B32)","v":"Alternatyvos investicijos, iš viso"},{"$f":"SUM(E36:E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE36:AE44)","v":0},0,0,0,0,0,{"$f":"SUM(AK36:AK44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW36:CW44)","v":0},{"$f":"SUM(CX36:CX44)","v":0},{"$f":"SUM(CY36:CY44)","v":0},{"$f":"SUM(CZ36:CZ44)","v":0}]
[null,null,"A.1.",{"$f":"IF(Kalba=\"EN\",Data2!C33,Data2!B33)","v":"Žemė"},{"$f":"IF($C$66=0,E8,E8/(1+$E69))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK8,AK8/(1+$E69))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ8,BQ8/(1+$E69))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.2.",{"$f":"IF(Kalba=\"EN\",Data2!C34,Data2!B34)","v":"Nekilnojamasis turtas"},{"$f":"IF($C$66=0,E9,E9/(1+$E70))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK9,AK9/(1+$E70))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ9,BQ9/(1+$E70))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.3.",{"$f":"IF(Kalba=\"EN\",Data2!C35,Data2!B35)","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"IF($C$66=0,E10,E10/(1+$E71))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK10,AK10/(1+$E71))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ10,BQ10/(1+$E71))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.4.",{"$f":"IF(Kalba=\"EN\",Data2!C36,Data2!B36)","v":"Įranga, įrenginiai ir kitas ilgalaikis turtas"},{"$f":"IF($C$66=0,E11,E11/(1+$E72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK11,AK11/(1+$E72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ11,BQ11/(1+$E72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.5.",{"$f":"IF(Kalba=\"EN\",Data2!C37,Data2!B37)","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos"},{"$f":"IF($C$66=0,E12,E12/(1+$E73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK12,AK12/(1+$E73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ12,BQ12/(1+$E73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.6.",{"$f":"IF(Kalba=\"EN\",Data2!C38,Data2!B38)","v":"Administravimas ir vykdymas"},{"$f":"IF($C$66=0,E13,E13/(1+$E74))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK13,AK13/(1+$E74))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ13,BQ13/(1+$E74))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.7.",{"$f":"IF(Kalba=\"EN\",Data2!C39,Data2!B39)","v":"Kitos paslaugos ir išlaidos"},{"$f":"IF($C$66=0,E14,E14/(1+$E75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK14,AK14/(1+$E75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ14,BQ14/(1+$E75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.8.",{"$f":"IF(Kalba=\"EN\",Data2!C40,Data2!B40)","v":"Reinvesticijos "},{"$f":"IF($C$66=0,E15,E15/(1+$E76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK15,AK15/(1+$E76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ15,BQ15/(1+$E76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A.9.",{"$f":"IF(Kalba=\"EN\",Data2!C41,Data2!B41)","v":"Investicijų likutinė vertė"},{"$f":"IF($C$66=0,E16,E16/(1+$E77))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK16,AK16/(1+$E77))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ16,BQ16/(1+$E77))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.",{"$f":"IF(Kalba=\"EN\",Data2!C42,Data2!B42)","v":"Veiklos pajamos, iš viso"},{"$f":"SUM(E46:E48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE46:AE48)","v":0},0,0,0,0,0,{"$f":"SUM(AK46:AK48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW46:CW48)","v":0},{"$f":"SUM(CX46:CX48)","v":0},{"$f":"SUM(CY46:CY48)","v":0},{"$f":"SUM(CZ46:CZ48)","v":0}]
[null,null,"C.1.",{"$f":"IF(Kalba=\"EN\",Data2!C43,Data2!B43)","v":"Prekių pardavimo pajamos"},{"$f":"IF($C$66=0,E18,E18/(1+$E79))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK18,AK18/(1+$E79))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ18,BQ18/(1+$E79))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.2.",{"$f":"IF(Kalba=\"EN\",Data2!C44,Data2!B44)","v":"Paslaugų suteikimo pajamos"},{"$f":"IF($C$66=0,E19,E19/(1+$E80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK19,AK19/(1+$E80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ19,BQ19/(1+$E80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C.3.",{"$f":"IF(Kalba=\"EN\",Data2!C45,Data2!B45)","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"IF($C$66=0,E20,E20/(1+$E81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK20,AK20/(1+$E81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ20,BQ20/(1+$E81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.",{"$f":"IF(Kalba=\"EN\",Data2!C46,Data2!B46)","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"E50+E57","v":0},{"$f":"F50+F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR50+BR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.",{"$f":"IF(Kalba=\"EN\",Data2!C47,Data2!B47)","v":"Veiklos išlaidos"},{"$f":"SUM(E51:E56)","v":0},{"$f":"SUM(F51:F56)","v":0},{"$f":"SUM(G51:G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE51:AE56)","v":0},0,0,0,0,0,{"$f":"SUM(AK51:AK56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW51:CW56)","v":0},{"$f":"SUM(CX51:CX56)","v":0},{"$f":"SUM(CY51:CY56)","v":0},{"$f":"SUM(CZ51:CZ56)","v":0}]
[null,null,"D.1.1.",{"$f":"IF(Kalba=\"EN\",Data2!C48,Data2!B48)","v":"Žaliavos"},{"$f":"IF($C$66=0,E23,E23/(1+$E84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK23,AK23/(1+$E84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ23,BQ23/(1+$E84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.2.",{"$f":"IF(Kalba=\"EN\",Data2!C49,Data2!B49)","v":"Darbo užmokesčio išlaidos"},{"$f":"IF($C$66=0,E24,E24/(1+$E85))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK24,AK24/(1+$E85))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ24,BQ24/(1+$E85))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.3.",{"$f":"IF(Kalba=\"EN\",Data2!C50,Data2!B50)","v":"Elektros energijos išlaidos"},{"$f":"IF($C$66=0,E25,E25/(1+$E86))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK25,AK25/(1+$E86))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ25,BQ25/(1+$E86))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.4.",{"$f":"IF(Kalba=\"EN\",Data2!C51,Data2!B51)","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"IF($C$66=0,E26,E26/(1+$E87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK26,AK26/(1+$E87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ26,BQ26/(1+$E87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.5.",{"$f":"IF(Kalba=\"EN\",Data2!C52,Data2!B52)","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"IF($C$66=0,E27,E27/(1+$E88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK27,AK27/(1+$E88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ27,BQ27/(1+$E88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.1.6.",{"$f":"IF(Kalba=\"EN\",Data2!C53,Data2!B53)","v":"Kitos išlaidos"},{"$f":"IF($C$66=0,E28,E28/(1+$E89))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK28,AK28/(1+$E89))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ28,BQ28/(1+$E89))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"D.2.",{"$f":"IF(Kalba=\"EN\",Data2!C54,Data2!B54)","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"IF($C$66=0,E29,E29/(1+$E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,AK29,AK29/(1+$E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=0,BQ29,BQ29/(1+$E90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Rizikos",null,{"$f":"IF($C$66=1,E31/(1+$E$91),E31)","v":0},{"$f":"IF($C$66=1,F31/(1+$E$91),F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=1,AK31/(1+$E$91),AK31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$66=1,BQ31/(1+$E$91),BQ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Skaičiuoklės PVM prielaidos keičiamos 1 darbalapyje."]
[]
[]
[]
[null,null,{"$f":"IF(Data0!AE2=\"Taip\",1,0)","v":1},"    <<< 0 - jei nėra galimybės atskaityti PVM, 1 - jei yra"]
[]
[null,null,{"$f":"Data1!A2","v":"A."},{"$f":"Data1!B2","v":"Alternatyvos investicijos, iš viso"},{"$f":"IF(Data1!C2=\"-\",0,Data1!C2)","v":0}]
[null,null,{"$f":"Data1!A3","v":"A.1."},{"$f":"Data1!B3","v":"Žemė"},{"$f":"IF(Data1!C3=\"-\",0,Data1!C3)","v":0.21}]
[null,null,{"$f":"Data1!A4","v":"A.2."},{"$f":"Data1!B4","v":"Nekilnojamasis turtas"},{"$f":"IF(Data1!C4=\"-\",0,Data1!C4)","v":0.21}]
[null,null,{"$f":"Data1!A5","v":"A.3."},{"$f":"Data1!B5","v":"Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai"},{"$f":"IF(Data1!C5=\"-\",0,Data1!C5)","v":0.21}]
[null,null,{"$f":"Data1!A6","v":"A.4."},{"$f":"Data1!B6","v":"Įranga, įrenginiai ir kitas turtas"},{"$f":"IF(Data1!C6=\"-\",0,Data1!C6)","v":0.21}]
[null,null,{"$f":"Data1!A7","v":"A.5."},{"$f":"Data1!B7","v":"Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą\n(A.1.-A.4.) susijusios paslaugos"},{"$f":"IF(Data1!C7=\"-\",0,Data1!C7)","v":0.21}]
[null,null,{"$f":"Data1!A8","v":"A.6."},{"$f":"Data1!B8","v":"Projekto administravimas ir vykdymas"},{"$f":"IF(Data1!C8=\"-\",0,Data1!C8)","v":0}]
[null,null,{"$f":"Data1!A9","v":"A.7."},{"$f":"Data1!B9","v":"Kitos paslaugos ir išlaidos"},{"$f":"IF(Data1!C9=\"-\",0,Data1!C9)","v":0.21}]
[null,null,{"$f":"Data1!A10","v":"A.8."},{"$f":"Data1!B10","v":"Reinvesticijos "},{"$f":"IF(Data1!C10=\"-\",0,Data1!C10)","v":0.21}]
[null,null,{"$f":"Data1!A11","v":"B."},{"$f":"Data1!B11","v":"Investicijų likutinė vertė"},{"$f":"IF(Data1!C11=\"-\",0,Data1!C11)","v":0}]
[null,null,{"$f":"Data1!A12","v":"C."},{"$f":"Data1!B12","v":"Veiklos pajamos, iš viso"},{"$f":"IF(Data1!C12=\"-\",0,Data1!C12)","v":0}]
[null,null,{"$f":"Data1!A13","v":"C.1."},{"$f":"Data1!B13","v":"Prekių pardavimo pajamos"},{"$f":"IF(Data1!C13=\"-\",0,Data1!C13)","v":0.21}]
[null,null,{"$f":"Data1!A14","v":"C.2."},{"$f":"Data1!B14","v":"Paslaugų suteikimo pajamos"},{"$f":"IF(Data1!C14=\"-\",0,Data1!C14)","v":0.21}]
[null,null,{"$f":"Data1!A15","v":"C.3."},{"$f":"Data1!B15","v":"Finansinės ir investicinės veiklos bei kitos pajamos"},{"$f":"IF(Data1!C15=\"-\",0,Data1!C15)","v":0}]
[null,null,{"$f":"Data1!A16","v":"D."},{"$f":"Data1!B16","v":"Veiklos ir finansinės išlaidos, iš viso"},{"$f":"IF(Data1!C16=\"-\",0,Data1!C16)","v":0}]
[null,null,{"$f":"Data1!A17","v":"D.1."},{"$f":"Data1!B17","v":"Veiklos išlaidos"},{"$f":"IF(Data1!C17=\"-\",0,Data1!C17)","v":0}]
[null,null,{"$f":"Data1!A18","v":"D.1.1."},{"$f":"Data1!B18","v":"Žaliavos"},{"$f":"IF(Data1!C18=\"-\",0,Data1!C18)","v":0.21}]
[null,null,{"$f":"Data1!A19","v":"D.1.2."},{"$f":"Data1!B19","v":"Darbo užmokesčio išlaidos"},{"$f":"IF(Data1!C19=\"-\",0,Data1!C19)","v":0}]
[null,null,{"$f":"Data1!A20","v":"D.1.3."},{"$f":"Data1!B20","v":"Elektros energijos išlaidos"},{"$f":"IF(Data1!C20=\"-\",0,Data1!C20)","v":0.21}]
[null,null,{"$f":"Data1!A21","v":"D.1.4."},{"$f":"Data1!B21","v":"Šildymo (išskyrus elektrą) išlaidos"},{"$f":"IF(Data1!C21=\"-\",0,Data1!C21)","v":0.21}]
[null,null,{"$f":"Data1!A22","v":"D.1.5."},{"$f":"Data1!B22","v":"Infrastruktūros būklės palaikymo išlaidos"},{"$f":"IF(Data1!C22=\"-\",0,Data1!C22)","v":0.21}]
[null,null,{"$f":"Data1!A23","v":"D.1.6."},{"$f":"Data1!B23","v":"Kitos išlaidos"},{"$f":"IF(Data1!C23=\"-\",0,Data1!C23)","v":0.21}]
[null,null,{"$f":"Data1!A24","v":"D.2."},{"$f":"Data1!B24","v":"Gautų paskolų (G.3.1.) palūkanos"},{"$f":"IF(Data1!C24=\"-\",0,Data1!C24)","v":0}]
[null,null,{"$f":"Data1!A25","v":"n/a"},{"$f":"Data1!B25","v":"PP finansinio gyvybingumo vertinime taikomas PVM tarifas"},{"$f":"IF(Data1!C25=\"-\",0,Data1!C25)","v":0.21}]

{"sheet":"7.2","index":72,"n_rows":274,"n_cols":104,"rows_kept":274,"cut":false,"hidden":true,"merged":[[229,3,230,3],[55,2,55,3],[128,2,128,3],[64,3,65,3],[22,2,22,3],[146,3,147,3],[209,3,210,3],[45,2,45,3],[48,2,48,3],[37,2,37,6],[29,9,30,9],[29,10,30,10],[24,4,24,5],[25,4,25,5],[26,4,26,5],[24,8,24,9],[25,8,25,9],[26,8,26,9],[22,8,22,10],[23,8,23,9],[4,2,4,3],[14,2,14,3],[20,2,20,10],[23,4,23,5],[22,4,22,6]]}
[]
[null,null,"7.2 VPSP PROJEKTO FINANSINIO GYVYBINGUMO VERTINIMAS","Investicijų, veiklos išlaidų ir pajamų prielaidos bei su šiais pinigų srautais susijusios rizikų verčių prielaidos pateiktos 7.1 darbalapyje"]
[]
[]
[null,null,"FDN apskaičiavimo prielaidos"]
[null,null,"Realių pinigų srautų konvertavimui į nominalius taikomas indeksas (žr. 1 darb.)",{"$f":"Infliacija","v":0.03}]
[null,null,"Pelno mokesčio dydis",0.15]
[null,null,"Nuosavo kapitalo dalis, vieneto dalimis",0.3]
[null,null,"Skolinto kapitalo dalis, vieneto dalimis",{"$f":"1-D8","v":0.7}]
[null,null,"Nuosavo kapitalo grąža, po mokesčių",0.12]
[null,null,"Skolinto kapitalo kaina",3.5000000000000003E-2]
[null,null,"Vidutiniai svertiniai kapitalo kaštai (WACC), prieš mokesčius",{"$f":"$D$10*$D$8/(1-D7)+$D$11*$D$9","v":6.6852941176470587E-2}]
[null,null,"Viešojo sektoriaus finansinė diskonto norma (reali)",{"$f":"FDN","v":0.04}]
[]
[null,null,"VPSP sutarties laikotarpio nustatymas"]
[null,null,"Ar projekto įgyvendinimo pradžios data sausio 1 d?",{"$f":"IF(E16=1,\"Taip\",\"Ne\")","v":"Taip"},{"$f":"IF(AND(MONTH(Veiklu_pradzia)=1,DAY(Veiklu_pradzia)=1)=TRUE,1,0)","v":1}]
[null,null,"Metų mėnuo nuo kurio prasideda nuliniai metai",{"$f":"MONTH(Veiklu_pradzia)","v":1}]
[null,null,"VPSP sutarties laikotarpis, (nuo 1 iki 99)",0]
[]
[]
[null,null,"Rodiklių suvestinė"]
[]
[null,null,"1. Viešajam sektoriui aktualios veiklos",null,"2. Privataus subjekto komercinė veikla",null,null,null,"3. Bendra privataus subjekto veikla (1 + 2)"]
[null,null,"Rodiklis","Reikšmė","Rodiklis",null,"Reikšmė",null,"Rodiklis",null,"Reikšmė"]
[null,null,"GDV",{"$f":"D122","v":0},"GDV",null,{"$f":"D203","v":0},null,"GDV",null,{"$f":"D221","v":0}]
[null,null,"VGN",{"$f":"IF(ISERROR(D123),\"Nėra reikšmės\",D123)","v":"Nėra reikšmės"},"VGN",null,{"$f":"IF(ISERROR(D204),\"Nėra reikšmės\",D204)","v":"Nėra reikšmės"},null,"VGN",null,{"$f":"IF(ISERROR(D222),\"Nėra reikšmės\",D222)","v":"Nėra reikšmės"}]
[null,null,"Diskontuotas atsipirkimo laikas (metai)",{"$f":"D124","v":"Neatsiperka"},"Diskontuotas atsipirkimo laikas (metai)",null,{"$f":"D205","v":"Neatsiperka"},null,"Diskontuotas atsipirkimo laikas",null,{"$f":"D223","v":"Neatsiperka"}]
[]
[]
[null,null,"4. Viešojo sektoriaus finansinė situacija",null,null,null,null,null,null,"Maksimalūs viešojo sektoriaus turtiniai įsipareigojimai VPSP projekte, GDV (su PVM)","Maksimalūs Viešojo subjekto mokėjimai Privačiam subjektui, GDV (su PVM)"]
[null,null,"Viešojo sektoriaus išlaidos  (Eur) iš viso:",null,"Suma","GDV","Suma (su PVM)","GDV (su PVM)"]
[null,null,"Viešasis sektorius ",null,{"$f":"D264","v":0},0,0,0,null,{"$f":"'6.4'!D14","v":0},{"$f":"'6.4'!D15","v":0}]
[null,null,"Centrinė valdžia",null,0,0,0,0,null,{"$f":"G267","v":"Viršija maksimalius mokėjimus"},{"$f":"G274","v":"Viršija maksimalius įsipareigojimus"}]
[null,null,"Vietos valdžia",null,0,0,0,0]
[]
[]
[]
[null,null,"Rodyti papildomas prielaidas ir skaičiavimus (pažymėti varnelę):"]
[null,null,{"$f":"C44","v":"1. Viešajam sektoriui aktualios veiklos"},true]
[null,null,{"$f":"C127","v":"2. Privataus subjekto papildoma komercinė veikla"},true]
[null,null,{"$f":"C208","v":"3. Bendra privataus subjekto veikla (1 + 2)"},true]
[null,null,{"$f":"C226","v":"4. Viešojo sektoriaus finansinė situacija"},true]
[]
[null,null,"1. Viešajam sektoriui aktualios veiklos"]
[]
[null,null,"Prielaidos"]
[null,null,"Veiklos etapo pirmi metai",0]
[null,null,"Nepilnų metų mėnuo, nuo kurio prasideda veiklos periodas (nuo 1 iki 12)",1]
[]
[null,null,"Investicijų išlaidų sumažėjimas dėl privataus partnerio dalyvavimo",0]
[null,null,"Veiklos išlaidų sumažėjimas dėl privataus partnerio dalyvavimo",0]
[]
[null,null,"Taikoma ribinė metinė pajamų pasidalinimo sumos rodiklis?","Ne",{"$f":"IF(D53=\"Taip\",1,0)","v":0}]
[null,null,"Pajamų pasidalinimo riba, metinė, Eur",0]
[null,null,"Pajamų pasidalinimo norma, %",0.5]
[]
[null,null,"Metinis atlyginimas / metinis atlygis, Eur (be PVM)",0]
[null,null,null,{"$f":"IF(D60=\"Taip\",1,0)","v":0},{"$f":"IF(E60=\"Taip\",1,0)","v":0},{"$f":"IF(F60=\"Taip\",1,0)","v":0},{"$f":"IF(G60=\"Taip\",1,0)","v":1}]
[null,null,"Mokesčių prielaidos","Nekilnojamojo turto","Turto nuomos","Žemės nuomos","Koncesijos"]
[null,null,"Taikomumas","Ne","Ne","Ne","Taip"]
[null,null,"Nuo kurių pilnų metų taikomas mokestis? (metai)","-",0,0,0]
[null,null,"Mokesčio dydis, %",0,0,0,"-"]
[null,null,"Mokesčio apmokestinimo bazė, Eur",0,0,0,0]
[]
[null,null,"Projekto įgyvendinimo metai","Suma",{"$f":"'7.1'!E33","v":0},{"$f":"'7.1'!F33","v":1},{"$f":"'7.1'!G33","v":2},{"$f":"'7.1'!H33","v":3},{"$f":"'7.1'!I33","v":4},{"$f":"'7.1'!J33","v":5},{"$f":"'7.1'!K33","v":6},{"$f":"'7.1'!L33","v":7},{"$f":"'7.1'!M33","v":8},{"$f":"'7.1'!N33","v":9},{"$f":"'7.1'!O33","v":10},{"$f":"'7.1'!P33","v":11},{"$f":"'7.1'!Q33","v":12},{"$f":"'7.1'!R33","v":13},{"$f":"'7.1'!S33","v":14},{"$f":"'7.1'!T33","v":15},{"$f":"'7.1'!U33","v":16},{"$f":"'7.1'!V33","v":17},{"$f":"'7.1'!W33","v":18},{"$f":"'7.1'!X33","v":19},{"$f":"'7.1'!Y33","v":20},{"$f":"'7.1'!Z33","v":21},{"$f":"'7.1'!AA33","v":22},{"$f":"'7.1'!AB33","v":23},{"$f":"'7.1'!AC33","v":24},{"$f":"'7.1'!AD33","v":25},{"$f":"'7.1'!AE33","v":26},{"$f":"'7.1'!AF33","v":27},{"$f":"'7.1'!AG33","v":28},{"$f":"'7.1'!AH33","v":29},{"$f":"'7.1'!AI33","v":30},{"$f":"'7.1'!AJ33","v":31},{"$f":"'7.1'!AK33","v":32},{"$f":"'7.1'!AL33","v":33},{"$f":"'7.1'!AM33","v":34},{"$f":"'7.1'!AN33","v":35},{"$f":"'7.1'!AO33","v":36},{"$f":"'7.1'!AP33","v":37},{"$f":"'7.1'!AQ33","v":38},{"$f":"'7.1'!AR33","v":39},{"$f":"'7.1'!AS33","v":40},{"$f":"'7.1'!AT33","v":41},{"$f":"'7.1'!AU33","v":42},{"$f":"'7.1'!AV33","v":43},{"$f":"'7.1'!AW33","v":44},{"$f":"'7.1'!AX33","v":45},{"$f":"'7.1'!AY33","v":46},{"$f":"'7.1'!AZ33","v":47},{"$f":"'7.1'!BA33","v":48},{"$f":"'7.1'!BB33","v":49},{"$f":"'7.1'!BC33","v":50},{"$f":"'7.1'!BD33","v":51},{"$f":"'7.1'!BE33","v":52},{"$f":"'7.1'!BF33","v":53},{"$f":"'7.1'!BG33","v":54},{"$f":"'7.1'!BH33","v":55},{"$f":"'7.1'!BI33","v":56},{"$f":"'7.1'!BJ33","v":57},{"$f":"'7.1'!BK33","v":58},{"$f":"'7.1'!BL33","v":59},{"$f":"'7.1'!BM33","v":60},{"$f":"'7.1'!BN33","v":61},{"$f":"'7.1'!BO33","v":62},{"$f":"'7.1'!BP33","v":63},{"$f":"'7.1'!BQ33","v":64},{"$f":"'7.1'!BR33","v":65},{"$f":"'7.1'!BS33","v":66},{"$f":"'7.1'!BT33","v":67},{"$f":"'7.1'!BU33","v":68},{"$f":"'7.1'!BV33","v":69},{"$f":"'7.1'!BW33","v":70},{"$f":"'7.1'!BX33","v":71},{"$f":"'7.1'!BY33","v":72},{"$f":"'7.1'!BZ33","v":73},{"$f":"'7.1'!CA33","v":74},{"$f":"'7.1'!CB33","v":75},{"$f":"'7.1'!CC33","v":76},{"$f":"'7.1'!CD33","v":77},{"$f":"'7.1'!CE33","v":78},{"$f":"'7.1'!CF33","v":79},{"$f":"'7.1'!CG33","v":80},{"$f":"'7.1'!CH33","v":81},{"$f":"'7.1'!CI33","v":82},{"$f":"'7.1'!CJ33","v":83},{"$f":"'7.1'!CK33","v":84},{"$f":"'7.1'!CL33","v":85},{"$f":"'7.1'!CM33","v":86},{"$f":"'7.1'!CN33","v":87},{"$f":"'7.1'!CO33","v":88},{"$f":"'7.1'!CP33","v":89},{"$f":"'7.1'!CQ33","v":90},{"$f":"'7.1'!CR33","v":91},{"$f":"'7.1'!CS33","v":92},{"$f":"'7.1'!CT33","v":93},{"$f":"'7.1'!CU33","v":94},{"$f":"'7.1'!CV33","v":95},{"$f":"'7.1'!CW33","v":96},{"$f":"'7.1'!CX33","v":97},{"$f":"'7.1'!CY33","v":98},{"$f":"'7.1'!CZ33","v":99}]
[null,null,"Projekto įgyvendinimo kalendoriniai metai",null,{"$f":"'7.1'!E34","v":"<=2025"},{"$f":"'7.1'!F34","v":2026},{"$f":"'7.1'!G34","v":2027},{"$f":"'7.1'!H34","v":2028},{"$f":"'7.1'!I34","v":2029},{"$f":"'7.1'!J34","v":2030},{"$f":"'7.1'!K34","v":2031},{"$f":"'7.1'!L34","v":2032},{"$f":"'7.1'!M34","v":2033},{"$f":"'7.1'!N34","v":2034},{"$f":"'7.1'!O34","v":2035},{"$f":"'7.1'!P34","v":2036},{"$f":"'7.1'!Q34","v":2037},{"$f":"'7.1'!R34","v":2038},{"$f":"'7.1'!S34","v":2039},{"$f":"'7.1'!T34","v":2040},{"$f":"'7.1'!U34","v":2041},{"$f":"'7.1'!V34","v":2042},{"$f":"'7.1'!W34","v":2043},{"$f":"'7.1'!X34","v":2044},{"$f":"'7.1'!Y34","v":2045},{"$f":"'7.1'!Z34","v":2046},{"$f":"'7.1'!AA34","v":2047},{"$f":"'7.1'!AB34","v":2048},{"$f":"'7.1'!AC34","v":2049},{"$f":"'7.1'!AD34","v":2050},{"$f":"'7.1'!AE34","v":2051},{"$f":"'7.1'!AF34","v":2052},{"$f":"'7.1'!AG34","v":2053},{"$f":"'7.1'!AH34","v":2054},{"$f":"'7.1'!AI34","v":2055},{"$f":"'7.1'!AJ34","v":2056},{"$f":"'7.1'!AK34","v":2057},{"$f":"'7.1'!AL34","v":2058},{"$f":"'7.1'!AM34","v":2059},{"$f":"'7.1'!AN34","v":2060},{"$f":"'7.1'!AO34","v":2061},{"$f":"'7.1'!AP34","v":2062},{"$f":"'7.1'!AQ34","v":2063},{"$f":"'7.1'!AR34","v":2064},{"$f":"'7.1'!AS34","v":2065},{"$f":"'7.1'!AT34","v":2066},{"$f":"'7.1'!AU34","v":2067},{"$f":"'7.1'!AV34","v":2068},{"$f":"'7.1'!AW34","v":2069},{"$f":"'7.1'!AX34","v":2070},{"$f":"'7.1'!AY34","v":2071},{"$f":"'7.1'!AZ34","v":2072},{"$f":"'7.1'!BA34","v":2073},{"$f":"'7.1'!BB34","v":2074},{"$f":"'7.1'!BC34","v":2075},{"$f":"'7.1'!BD34","v":2076},{"$f":"'7.1'!BE34","v":2077},{"$f":"'7.1'!BF34","v":2078},{"$f":"'7.1'!BG34","v":2079},{"$f":"'7.1'!BH34","v":2080},{"$f":"'7.1'!BI34","v":2081},{"$f":"'7.1'!BJ34","v":2082},{"$f":"'7.1'!BK34","v":2083},{"$f":"'7.1'!BL34","v":2084},{"$f":"'7.1'!BM34","v":2085},{"$f":"'7.1'!BN34","v":2086},{"$f":"'7.1'!BO34","v":2087},{"$f":"'7.1'!BP34","v":2088},{"$f":"'7.1'!BQ34","v":2089},{"$f":"'7.1'!BR34","v":2090},{"$f":"'7.1'!BS34","v":2091},{"$f":"'7.1'!BT34","v":2092},{"$f":"'7.1'!BU34","v":2093},{"$f":"'7.1'!BV34","v":2094},{"$f":"'7.1'!BW34","v":2095},{"$f":"'7.1'!BX34","v":2096},{"$f":"'7.1'!BY34","v":2097},{"$f":"'7.1'!BZ34","v":2098},{"$f":"'7.1'!CA34","v":2099},{"$f":"'7.1'!CB34","v":2100},{"$f":"'7.1'!CC34","v":2101},{"$f":"'7.1'!CD34","v":2102},{"$f":"'7.1'!CE34","v":2103},{"$f":"'7.1'!CF34","v":2104},{"$f":"'7.1'!CG34","v":2105},{"$f":"'7.1'!CH34","v":2106},{"$f":"'7.1'!CI34","v":2107},{"$f":"'7.1'!CJ34","v":2108},{"$f":"'7.1'!CK34","v":2109},{"$f":"'7.1'!CL34","v":2110},{"$f":"'7.1'!CM34","v":2111},{"$f":"'7.1'!CN34","v":2112},{"$f":"'7.1'!CO34","v":2113},{"$f":"'7.1'!CP34","v":2114},{"$f":"'7.1'!CQ34","v":2115},{"$f":"'7.1'!CR34","v":2116},{"$f":"'7.1'!CS34","v":2117},{"$f":"'7.1'!CT34","v":2118},{"$f":"'7.1'!CU34","v":2119},{"$f":"'7.1'!CV34","v":2120},{"$f":"'7.1'!CW34","v":2121},{"$f":"'7.1'!CX34","v":2122},{"$f":"'7.1'!CY34","v":2123},{"$f":"'7.1'!CZ34","v":2124}]
[null,null,"L-testas: ar vykdomas veiklos etapas?",null,{"$f":"IF($E$65=1,IF(E65>($D$47+1),1,0),IF(E65>($D$47+1)-1,1,0))","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($E$65=1,IF(AE65>($D$47+1),1,0),IF(AE65>($D$47+1)-1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($E$65=1,IF(CQ65>($D$47+1),1,0),IF(CQ65>($D$47+1)-1,1,0))","v":1},1,1,1,1,1,1,1,1,1]
[null,null,"L-testas: ar rodomi pinigų srautai?",null,{"$f":"IF(E65<=$D$18,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK65<=$D$18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ65<=$D$18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"INVESTICIJOS IŠ VISO:",{"$f":"SUM(E69:CZ69)","v":0},{"$f":"E70+E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE70+AE71","v":0},{"$f":"AF70+AF71","v":0},{"$f":"AG70+AG71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS70+CS71","v":0},0,0,0,0,0,0,0]
[null,null,"Investicijos",0,{"$f":"(1-$D$50)*IF(E65>$D$18,0,SUM('7.1'!E36:E42))*(1+$D$6)^E65","v":0},{"$f":"(1-$D$50)*IF(F65>$D$18,0,SUM('7.1'!F36:F42))*(1+$D$6)^F65","v":0},{"$f":"(1-$D$50)*IF(G65>$D$18,0,SUM('7.1'!G36:G42))*(1+$D$6)^G65","v":0},{"$f":"(1-$D$50)*IF(H65>$D$18,0,SUM('7.1'!H36:H42))*(1+$D$6)^H65","v":0},{"$f":"(1-$D$50)*IF(I65>$D$18,0,SUM('7.1'!I36:I42))*(1+$D$6)^I65","v":0},{"$f":"(1-$D$50)*IF(J65>$D$18,0,SUM('7.1'!J36:J42))*(1+$D$6)^J65","v":0},{"$f":"(1-$D$50)*IF(K65>$D$18,0,SUM('7.1'!K36:K42))*(1+$D$6)^K65","v":0},{"$f":"(1-$D$50)*IF(L65>$D$18,0,SUM('7.1'!L36:L42))*(1+$D$6)^L65","v":0},{"$f":"(1-$D$50)*IF(M65>$D$18,0,SUM('7.1'!M36:M42))*(1+$D$6)^M65","v":0},{"$f":"(1-$D$50)*IF(N65>$D$18,0,SUM('7.1'!N36:N42))*(1+$D$6)^N65","v":0},{"$f":"(1-$D$50)*IF(O65>$D$18,0,SUM('7.1'!O36:O42))*(1+$D$6)^O65","v":0},{"$f":"(1-$D$50)*IF(P65>$D$18,0,SUM('7.1'!P36:P42))*(1+$D$6)^P65","v":0},{"$f":"(1-$D$50)*IF(Q65>$D$18,0,SUM('7.1'!Q36:Q42))*(1+$D$6)^Q65","v":0},{"$f":"(1-$D$50)*IF(R65>$D$18,0,SUM('7.1'!R36:R42))*(1+$D$6)^R65","v":0},{"$f":"(1-$D$50)*IF(S65>$D$18,0,SUM('7.1'!S36:S42))*(1+$D$6)^S65","v":0},{"$f":"(1-$D$50)*IF(T65>$D$18,0,SUM('7.1'!T36:T42))*(1+$D$6)^T65","v":0},{"$f":"(1-$D$50)*IF(U65>$D$18,0,SUM('7.1'!U36:U42))*(1+$D$6)^U65","v":0},{"$f":"(1-$D$50)*IF(V65>$D$18,0,SUM('7.1'!V36:V42))*(1+$D$6)^V65","v":0},{"$f":"(1-$D$50)*IF(W65>$D$18,0,SUM('7.1'!W36:W42))*(1+$D$6)^W65","v":0},{"$f":"(1-$D$50)*IF(X65>$D$18,0,SUM('7.1'!X36:X42))*(1+$D$6)^X65","v":0},{"$f":"(1-$D$50)*IF(Y65>$D$18,0,SUM('7.1'!Y36:Y42))*(1+$D$6)^Y65","v":0},{"$f":"(1-$D$50)*IF(Z65>$D$18,0,SUM('7.1'!Z36:Z42))*(1+$D$6)^Z65","v":0},{"$f":"(1-$D$50)*IF(AA65>$D$18,0,SUM('7.1'!AA36:AA42))*(1+$D$6)^AA65","v":0},{"$f":"(1-$D$50)*IF(AB65>$D$18,0,SUM('7.1'!AB36:AB42))*(1+$D$6)^AB65","v":0},{"$f":"(1-$D$50)*IF(AC65>$D$18,0,SUM('7.1'!AC36:AC42))*(1+$D$6)^AC65","v":0},{"$f":"(1-$D$50)*IF(AD65>$D$18,0,SUM('7.1'!AD36:AD42))*(1+$D$6)^AD65","v":0},{"$f":"(1-$D$50)*IF(AE65>$D$18,0,SUM('7.1'!AE36:AE42))*(1+$D$6)^AE65","v":0},{"$f":"(1-$D$50)*IF(AF65>$D$18,0,SUM('7.1'!AF36:AF42))*(1+$D$6)^AF65","v":0},{"$f":"(1-$D$50)*IF(AG65>$D$18,0,SUM('7.1'!AG36:AG42))*(1+$D$6)^AG65","v":0},{"$f":"(1-$D$50)*IF(AH65>$D$18,0,SUM('7.1'!AH36:AH42))*(1+$D$6)^AH65","v":0},{"$f":"(1-$D$50)*IF(AI65>$D$18,0,SUM('7.1'!AI36:AI42))*(1+$D$6)^AI65","v":0},{"$f":"(1-$D$50)*IF(AJ65>$D$18,0,SUM('7.1'!AJ36:AJ42))*(1+$D$6)^AJ65","v":0},{"$f":"(1-$D$50)*IF(AK65>$D$18,0,SUM('7.1'!AK36:AK42))*(1+$D$6)^AK65","v":0},{"$f":"(1-$D$50)*IF(AL65>$D$18,0,SUM('7.1'!AL36:AL42))*(1+$D$6)^AL65","v":0},{"$f":"(1-$D$50)*IF(AM65>$D$18,0,SUM('7.1'!AM36:AM42))*(1+$D$6)^AM65","v":0},{"$f":"(1-$D$50)*IF(AN65>$D$18,0,SUM('7.1'!AN36:AN42))*(1+$D$6)^AN65","v":0},{"$f":"(1-$D$50)*IF(AO65>$D$18,0,SUM('7.1'!AO36:AO42))*(1+$D$6)^AO65","v":0},{"$f":"(1-$D$50)*IF(AP65>$D$18,0,SUM('7.1'!AP36:AP42))*(1+$D$6)^AP65","v":0},{"$f":"(1-$D$50)*IF(AQ65>$D$18,0,SUM('7.1'!AQ36:AQ42))*(1+$D$6)^AQ65","v":0},{"$f":"(1-$D$50)*IF(AR65>$D$18,0,SUM('7.1'!AR36:AR42))*(1+$D$6)^AR65","v":0},{"$f":"(1-$D$50)*IF(AS65>$D$18,0,SUM('7.1'!AS36:AS42))*(1+$D$6)^AS65","v":0},{"$f":"(1-$D$50)*IF(AT65>$D$18,0,SUM('7.1'!AT36:AT42))*(1+$D$6)^AT65","v":0},{"$f":"(1-$D$50)*IF(AU65>$D$18,0,SUM('7.1'!AU36:AU42))*(1+$D$6)^AU65","v":0},{"$f":"(1-$D$50)*IF(AV65>$D$18,0,SUM('7.1'!AV36:AV42))*(1+$D$6)^AV65","v":0},{"$f":"(1-$D$50)*IF(AW65>$D$18,0,SUM('7.1'!AW36:AW42))*(1+$D$6)^AW65","v":0},{"$f":"(1-$D$50)*IF(AX65>$D$18,0,SUM('7.1'!AX36:AX42))*(1+$D$6)^AX65","v":0},{"$f":"(1-$D$50)*IF(AY65>$D$18,0,SUM('7.1'!AY36:AY42))*(1+$D$6)^AY65","v":0},{"$f":"(1-$D$50)*IF(AZ65>$D$18,0,SUM('7.1'!AZ36:AZ42))*(1+$D$6)^AZ65","v":0},{"$f":"(1-$D$50)*IF(BA65>$D$18,0,SUM('7.1'!BA36:BA42))*(1+$D$6)^BA65","v":0},{"$f":"(1-$D$50)*IF(BB65>$D$18,0,SUM('7.1'!BB36:BB42))*(1+$D$6)^BB65","v":0},{"$f":"(1-$D$50)*IF(BC65>$D$18,0,SUM('7.1'!BC36:BC42))*(1+$D$6)^BC65","v":0},{"$f":"(1-$D$50)*IF(BD65>$D$18,0,SUM('7.1'!BD36:BD42))*(1+$D$6)^BD65","v":0},{"$f":"(1-$D$50)*IF(BE65>$D$18,0,SUM('7.1'!BE36:BE42))*(1+$D$6)^BE65","v":0},{"$f":"(1-$D$50)*IF(BF65>$D$18,0,SUM('7.1'!BF36:BF42))*(1+$D$6)^BF65","v":0},{"$f":"(1-$D$50)*IF(BG65>$D$18,0,SUM('7.1'!BG36:BG42))*(1+$D$6)^BG65","v":0},{"$f":"(1-$D$50)*IF(BH65>$D$18,0,SUM('7.1'!BH36:BH42))*(1+$D$6)^BH65","v":0},{"$f":"(1-$D$50)*IF(BI65>$D$18,0,SUM('7.1'!BI36:BI42))*(1+$D$6)^BI65","v":0},{"$f":"(1-$D$50)*IF(BJ65>$D$18,0,SUM('7.1'!BJ36:BJ42))*(1+$D$6)^BJ65","v":0},{"$f":"(1-$D$50)*IF(BK65>$D$18,0,SUM('7.1'!BK36:BK42))*(1+$D$6)^BK65","v":0},{"$f":"(1-$D$50)*IF(BL65>$D$18,0,SUM('7.1'!BL36:BL42))*(1+$D$6)^BL65","v":0},{"$f":"(1-$D$50)*IF(BM65>$D$18,0,SUM('7.1'!BM36:BM42))*(1+$D$6)^BM65","v":0},{"$f":"(1-$D$50)*IF(BN65>$D$18,0,SUM('7.1'!BN36:BN42))*(1+$D$6)^BN65","v":0},{"$f":"(1-$D$50)*IF(BO65>$D$18,0,SUM('7.1'!BO36:BO42))*(1+$D$6)^BO65","v":0},{"$f":"(1-$D$50)*IF(BP65>$D$18,0,SUM('7.1'!BP36:BP42))*(1+$D$6)^BP65","v":0},{"$f":"(1-$D$50)*IF(BQ65>$D$18,0,SUM('7.1'!BQ36:BQ42))*(1+$D$6)^BQ65","v":0},{"$f":"(1-$D$50)*IF(BR65>$D$18,0,SUM('7.1'!BR36:BR42))*(1+$D$6)^BR65","v":0},{"$f":"(1-$D$50)*IF(BS65>$D$18,0,SUM('7.1'!BS36:BS42))*(1+$D$6)^BS65","v":0},{"$f":"(1-$D$50)*IF(BT65>$D$18,0,SUM('7.1'!BT36:BT42))*(1+$D$6)^BT65","v":0},{"$f":"(1-$D$50)*IF(BU65>$D$18,0,SUM('7.1'!BU36:BU42))*(1+$D$6)^BU65","v":0},{"$f":"(1-$D$50)*IF(BV65>$D$18,0,SUM('7.1'!BV36:BV42))*(1+$D$6)^BV65","v":0},{"$f":"(1-$D$50)*IF(BW65>$D$18,0,SUM('7.1'!BW36:BW42))*(1+$D$6)^BW65","v":0},{"$f":"(1-$D$50)*IF(BX65>$D$18,0,SUM('7.1'!BX36:BX42))*(1+$D$6)^BX65","v":0},{"$f":"(1-$D$50)*IF(BY65>$D$18,0,SUM('7.1'!BY36:BY42))*(1+$D$6)^BY65","v":0},{"$f":"(1-$D$50)*IF(BZ65>$D$18,0,SUM('7.1'!BZ36:BZ42))*(1+$D$6)^BZ65","v":0},{"$f":"(1-$D$50)*IF(CA65>$D$18,0,SUM('7.1'!CA36:CA42))*(1+$D$6)^CA65","v":0},{"$f":"(1-$D$50)*IF(CB65>$D$18,0,SUM('7.1'!CB36:CB42))*(1+$D$6)^CB65","v":0},{"$f":"(1-$D$50)*IF(CC65>$D$18,0,SUM('7.1'!CC36:CC42))*(1+$D$6)^CC65","v":0},{"$f":"(1-$D$50)*IF(CD65>$D$18,0,SUM('7.1'!CD36:CD42))*(1+$D$6)^CD65","v":0},{"$f":"(1-$D$50)*IF(CE65>$D$18,0,SUM('7.1'!CE36:CE42))*(1+$D$6)^CE65","v":0},{"$f":"(1-$D$50)*IF(CF65>$D$18,0,SUM('7.1'!CF36:CF42))*(1+$D$6)^CF65","v":0},{"$f":"(1-$D$50)*IF(CG65>$D$18,0,SUM('7.1'!CG36:CG42))*(1+$D$6)^CG65","v":0},{"$f":"(1-$D$50)*IF(CH65>$D$18,0,SUM('7.1'!CH36:CH42))*(1+$D$6)^CH65","v":0},{"$f":"(1-$D$50)*IF(CI65>$D$18,0,SUM('7.1'!CI36:CI42))*(1+$D$6)^CI65","v":0},{"$f":"(1-$D$50)*IF(CJ65>$D$18,0,SUM('7.1'!CJ36:CJ42))*(1+$D$6)^CJ65","v":0},{"$f":"(1-$D$50)*IF(CK65>$D$18,0,SUM('7.1'!CK36:CK42))*(1+$D$6)^CK65","v":0},{"$f":"(1-$D$50)*IF(CL65>$D$18,0,SUM('7.1'!CL36:CL42))*(1+$D$6)^CL65","v":0},{"$f":"(1-$D$50)*IF(CM65>$D$18,0,SUM('7.1'!CM36:CM42))*(1+$D$6)^CM65","v":0},{"$f":"(1-$D$50)*IF(CN65>$D$18,0,SUM('7.1'!CN36:CN42))*(1+$D$6)^CN65","v":0},{"$f":"(1-$D$50)*IF(CO65>$D$18,0,SUM('7.1'!CO36:CO42))*(1+$D$6)^CO65","v":0},{"$f":"(1-$D$50)*IF(CP65>$D$18,0,SUM('7.1'!CP36:CP42))*(1+$D$6)^CP65","v":0},{"$f":"(1-$D$50)*IF(CQ65>$D$18,0,SUM('7.1'!CQ36:CQ42))*(1+$D$6)^CQ65","v":0},{"$f":"(1-$D$50)*IF(CR65>$D$18,0,SUM('7.1'!CR36:CR42))*(1+$D$6)^CR65","v":0},{"$f":"(1-$D$50)*IF(CS65>$D$18,0,SUM('7.1'!CS36:CS42))*(1+$D$6)^CS65","v":0},{"$f":"(1-$D$50)*IF(CT65>$D$18,0,SUM('7.1'!CT36:CT42))*(1+$D$6)^CT65","v":0},{"$f":"(1-$D$50)*IF(CU65>$D$18,0,SUM('7.1'!CU36:CU42))*(1+$D$6)^CU65","v":0},{"$f":"(1-$D$50)*IF(CV65>$D$18,0,SUM('7.1'!CV36:CV42))*(1+$D$6)^CV65","v":0},{"$f":"(1-$D$50)*IF(CW65>$D$18,0,SUM('7.1'!CW36:CW42))*(1+$D$6)^CW65","v":0},{"$f":"(1-$D$50)*IF(CX65>$D$18,0,SUM('7.1'!CX36:CX42))*(1+$D$6)^CX65","v":0},{"$f":"(1-$D$50)*IF(CY65>$D$18,0,SUM('7.1'!CY36:CY42))*(1+$D$6)^CY65","v":0},{"$f":"(1-$D$50)*IF(CZ65>$D$18,0,SUM('7.1'!CZ36:CZ42))*(1+$D$6)^CZ65","v":0}]
[null,null,"Reinvesticijos",0,{"$f":"(1-$D$50)*IF(E65>$D$18,0,'7.1'!E43)*(1+$D$6)^E65","v":0},{"$f":"(1-$D$50)*IF(F65>$D$18,0,'7.1'!F43)*(1+$D$6)^F65","v":0},{"$f":"(1-$D$50)*IF(G65>$D$18,0,'7.1'!G43)*(1+$D$6)^G65","v":0},{"$f":"(1-$D$50)*IF(H65>$D$18,0,'7.1'!H43)*(1+$D$6)^H65","v":0},{"$f":"(1-$D$50)*IF(I65>$D$18,0,'7.1'!I43)*(1+$D$6)^I65","v":0},{"$f":"(1-$D$50)*IF(J65>$D$18,0,'7.1'!J43)*(1+$D$6)^J65","v":0},{"$f":"(1-$D$50)*IF(K65>$D$18,0,'7.1'!K43)*(1+$D$6)^K65","v":0},{"$f":"(1-$D$50)*IF(L65>$D$18,0,'7.1'!L43)*(1+$D$6)^L65","v":0},{"$f":"(1-$D$50)*IF(M65>$D$18,0,'7.1'!M43)*(1+$D$6)^M65","v":0},{"$f":"(1-$D$50)*IF(N65>$D$18,0,'7.1'!N43)*(1+$D$6)^N65","v":0},{"$f":"(1-$D$50)*IF(O65>$D$18,0,'7.1'!O43)*(1+$D$6)^O65","v":0},{"$f":"(1-$D$50)*IF(P65>$D$18,0,'7.1'!P43)*(1+$D$6)^P65","v":0},{"$f":"(1-$D$50)*IF(Q65>$D$18,0,'7.1'!Q43)*(1+$D$6)^Q65","v":0},{"$f":"(1-$D$50)*IF(R65>$D$18,0,'7.1'!R43)*(1+$D$6)^R65","v":0},{"$f":"(1-$D$50)*IF(S65>$D$18,0,'7.1'!S43)*(1+$D$6)^S65","v":0},{"$f":"(1-$D$50)*IF(T65>$D$18,0,'7.1'!T43)*(1+$D$6)^T65","v":0},{"$f":"(1-$D$50)*IF(U65>$D$18,0,'7.1'!U43)*(1+$D$6)^U65","v":0},{"$f":"(1-$D$50)*IF(V65>$D$18,0,'7.1'!V43)*(1+$D$6)^V65","v":0},{"$f":"(1-$D$50)*IF(W65>$D$18,0,'7.1'!W43)*(1+$D$6)^W65","v":0},{"$f":"(1-$D$50)*IF(X65>$D$18,0,'7.1'!X43)*(1+$D$6)^X65","v":0},{"$f":"(1-$D$50)*IF(Y65>$D$18,0,'7.1'!Y43)*(1+$D$6)^Y65","v":0},{"$f":"(1-$D$50)*IF(Z65>$D$18,0,'7.1'!Z43)*(1+$D$6)^Z65","v":0},{"$f":"(1-$D$50)*IF(AA65>$D$18,0,'7.1'!AA43)*(1+$D$6)^AA65","v":0},{"$f":"(1-$D$50)*IF(AB65>$D$18,0,'7.1'!AB43)*(1+$D$6)^AB65","v":0},{"$f":"(1-$D$50)*IF(AC65>$D$18,0,'7.1'!AC43)*(1+$D$6)^AC65","v":0},{"$f":"(1-$D$50)*IF(AD65>$D$18,0,'7.1'!AD43)*(1+$D$6)^AD65","v":0},{"$f":"(1-$D$50)*IF(AE65>$D$18,0,'7.1'!AE43)*(1+$D$6)^AE65","v":0},{"$f":"(1-$D$50)*IF(AF65>$D$18,0,'7.1'!AF43)*(1+$D$6)^AF65","v":0},{"$f":"(1-$D$50)*IF(AG65>$D$18,0,'7.1'!AG43)*(1+$D$6)^AG65","v":0},{"$f":"(1-$D$50)*IF(AH65>$D$18,0,'7.1'!AH43)*(1+$D$6)^AH65","v":0},{"$f":"(1-$D$50)*IF(AI65>$D$18,0,'7.1'!AI43)*(1+$D$6)^AI65","v":0},{"$f":"(1-$D$50)*IF(AJ65>$D$18,0,'7.1'!AJ43)*(1+$D$6)^AJ65","v":0},{"$f":"(1-$D$50)*IF(AK65>$D$18,0,'7.1'!AK43)*(1+$D$6)^AK65","v":0},{"$f":"(1-$D$50)*IF(AL65>$D$18,0,'7.1'!AL43)*(1+$D$6)^AL65","v":0},{"$f":"(1-$D$50)*IF(AM65>$D$18,0,'7.1'!AM43)*(1+$D$6)^AM65","v":0},{"$f":"(1-$D$50)*IF(AN65>$D$18,0,'7.1'!AN43)*(1+$D$6)^AN65","v":0},{"$f":"(1-$D$50)*IF(AO65>$D$18,0,'7.1'!AO43)*(1+$D$6)^AO65","v":0},{"$f":"(1-$D$50)*IF(AP65>$D$18,0,'7.1'!AP43)*(1+$D$6)^AP65","v":0},{"$f":"(1-$D$50)*IF(AQ65>$D$18,0,'7.1'!AQ43)*(1+$D$6)^AQ65","v":0},{"$f":"(1-$D$50)*IF(AR65>$D$18,0,'7.1'!AR43)*(1+$D$6)^AR65","v":0},{"$f":"(1-$D$50)*IF(AS65>$D$18,0,'7.1'!AS43)*(1+$D$6)^AS65","v":0},{"$f":"(1-$D$50)*IF(AT65>$D$18,0,'7.1'!AT43)*(1+$D$6)^AT65","v":0},{"$f":"(1-$D$50)*IF(AU65>$D$18,0,'7.1'!AU43)*(1+$D$6)^AU65","v":0},{"$f":"(1-$D$50)*IF(AV65>$D$18,0,'7.1'!AV43)*(1+$D$6)^AV65","v":0},{"$f":"(1-$D$50)*IF(AW65>$D$18,0,'7.1'!AW43)*(1+$D$6)^AW65","v":0},{"$f":"(1-$D$50)*IF(AX65>$D$18,0,'7.1'!AX43)*(1+$D$6)^AX65","v":0},{"$f":"(1-$D$50)*IF(AY65>$D$18,0,'7.1'!AY43)*(1+$D$6)^AY65","v":0},{"$f":"(1-$D$50)*IF(AZ65>$D$18,0,'7.1'!AZ43)*(1+$D$6)^AZ65","v":0},{"$f":"(1-$D$50)*IF(BA65>$D$18,0,'7.1'!BA43)*(1+$D$6)^BA65","v":0},{"$f":"(1-$D$50)*IF(BB65>$D$18,0,'7.1'!BB43)*(1+$D$6)^BB65","v":0},{"$f":"(1-$D$50)*IF(BC65>$D$18,0,'7.1'!BC43)*(1+$D$6)^BC65","v":0},{"$f":"(1-$D$50)*IF(BD65>$D$18,0,'7.1'!BD43)*(1+$D$6)^BD65","v":0},{"$f":"(1-$D$50)*IF(BE65>$D$18,0,'7.1'!BE43)*(1+$D$6)^BE65","v":0},{"$f":"(1-$D$50)*IF(BF65>$D$18,0,'7.1'!BF43)*(1+$D$6)^BF65","v":0},{"$f":"(1-$D$50)*IF(BG65>$D$18,0,'7.1'!BG43)*(1+$D$6)^BG65","v":0},{"$f":"(1-$D$50)*IF(BH65>$D$18,0,'7.1'!BH43)*(1+$D$6)^BH65","v":0},{"$f":"(1-$D$50)*IF(BI65>$D$18,0,'7.1'!BI43)*(1+$D$6)^BI65","v":0},{"$f":"(1-$D$50)*IF(BJ65>$D$18,0,'7.1'!BJ43)*(1+$D$6)^BJ65","v":0},{"$f":"(1-$D$50)*IF(BK65>$D$18,0,'7.1'!BK43)*(1+$D$6)^BK65","v":0},{"$f":"(1-$D$50)*IF(BL65>$D$18,0,'7.1'!BL43)*(1+$D$6)^BL65","v":0},{"$f":"(1-$D$50)*IF(BM65>$D$18,0,'7.1'!BM43)*(1+$D$6)^BM65","v":0},{"$f":"(1-$D$50)*IF(BN65>$D$18,0,'7.1'!BN43)*(1+$D$6)^BN65","v":0},{"$f":"(1-$D$50)*IF(BO65>$D$18,0,'7.1'!BO43)*(1+$D$6)^BO65","v":0},{"$f":"(1-$D$50)*IF(BP65>$D$18,0,'7.1'!BP43)*(1+$D$6)^BP65","v":0},{"$f":"(1-$D$50)*IF(BQ65>$D$18,0,'7.1'!BQ43)*(1+$D$6)^BQ65","v":0},{"$f":"(1-$D$50)*IF(BR65>$D$18,0,'7.1'!BR43)*(1+$D$6)^BR65","v":0},{"$f":"(1-$D$50)*IF(BS65>$D$18,0,'7.1'!BS43)*(1+$D$6)^BS65","v":0},{"$f":"(1-$D$50)*IF(BT65>$D$18,0,'7.1'!BT43)*(1+$D$6)^BT65","v":0},{"$f":"(1-$D$50)*IF(BU65>$D$18,0,'7.1'!BU43)*(1+$D$6)^BU65","v":0},{"$f":"(1-$D$50)*IF(BV65>$D$18,0,'7.1'!BV43)*(1+$D$6)^BV65","v":0},{"$f":"(1-$D$50)*IF(BW65>$D$18,0,'7.1'!BW43)*(1+$D$6)^BW65","v":0},{"$f":"(1-$D$50)*IF(BX65>$D$18,0,'7.1'!BX43)*(1+$D$6)^BX65","v":0},{"$f":"(1-$D$50)*IF(BY65>$D$18,0,'7.1'!BY43)*(1+$D$6)^BY65","v":0},{"$f":"(1-$D$50)*IF(BZ65>$D$18,0,'7.1'!BZ43)*(1+$D$6)^BZ65","v":0},{"$f":"(1-$D$50)*IF(CA65>$D$18,0,'7.1'!CA43)*(1+$D$6)^CA65","v":0},{"$f":"(1-$D$50)*IF(CB65>$D$18,0,'7.1'!CB43)*(1+$D$6)^CB65","v":0},{"$f":"(1-$D$50)*IF(CC65>$D$18,0,'7.1'!CC43)*(1+$D$6)^CC65","v":0},{"$f":"(1-$D$50)*IF(CD65>$D$18,0,'7.1'!CD43)*(1+$D$6)^CD65","v":0},{"$f":"(1-$D$50)*IF(CE65>$D$18,0,'7.1'!CE43)*(1+$D$6)^CE65","v":0},{"$f":"(1-$D$50)*IF(CF65>$D$18,0,'7.1'!CF43)*(1+$D$6)^CF65","v":0},{"$f":"(1-$D$50)*IF(CG65>$D$18,0,'7.1'!CG43)*(1+$D$6)^CG65","v":0},{"$f":"(1-$D$50)*IF(CH65>$D$18,0,'7.1'!CH43)*(1+$D$6)^CH65","v":0},{"$f":"(1-$D$50)*IF(CI65>$D$18,0,'7.1'!CI43)*(1+$D$6)^CI65","v":0},{"$f":"(1-$D$50)*IF(CJ65>$D$18,0,'7.1'!CJ43)*(1+$D$6)^CJ65","v":0},{"$f":"(1-$D$50)*IF(CK65>$D$18,0,'7.1'!CK43)*(1+$D$6)^CK65","v":0},{"$f":"(1-$D$50)*IF(CL65>$D$18,0,'7.1'!CL43)*(1+$D$6)^CL65","v":0},{"$f":"(1-$D$50)*IF(CM65>$D$18,0,'7.1'!CM43)*(1+$D$6)^CM65","v":0},{"$f":"(1-$D$50)*IF(CN65>$D$18,0,'7.1'!CN43)*(1+$D$6)^CN65","v":0},{"$f":"(1-$D$50)*IF(CO65>$D$18,0,'7.1'!CO43)*(1+$D$6)^CO65","v":0},{"$f":"(1-$D$50)*IF(CP65>$D$18,0,'7.1'!CP43)*(1+$D$6)^CP65","v":0},{"$f":"(1-$D$50)*IF(CQ65>$D$18,0,'7.1'!CQ43)*(1+$D$6)^CQ65","v":0},{"$f":"(1-$D$50)*IF(CR65>$D$18,0,'7.1'!CR43)*(1+$D$6)^CR65","v":0},{"$f":"(1-$D$50)*IF(CS65>$D$18,0,'7.1'!CS43)*(1+$D$6)^CS65","v":0},{"$f":"(1-$D$50)*IF(CT65>$D$18,0,'7.1'!CT43)*(1+$D$6)^CT65","v":0},{"$f":"(1-$D$50)*IF(CU65>$D$18,0,'7.1'!CU43)*(1+$D$6)^CU65","v":0},{"$f":"(1-$D$50)*IF(CV65>$D$18,0,'7.1'!CV43)*(1+$D$6)^CV65","v":0},{"$f":"(1-$D$50)*IF(CW65>$D$18,0,'7.1'!CW43)*(1+$D$6)^CW65","v":0},{"$f":"(1-$D$50)*IF(CX65>$D$18,0,'7.1'!CX43)*(1+$D$6)^CX65","v":0},{"$f":"(1-$D$50)*IF(CY65>$D$18,0,'7.1'!CY43)*(1+$D$6)^CY65","v":0},{"$f":"(1-$D$50)*IF(CZ65>$D$18,0,'7.1'!CZ43)*(1+$D$6)^CZ65","v":0}]
[null,null,"PAJAMOS IŠ VISO:",0,{"$f":"SUM(E81,E82,E87)+IF(E65>$D$18,0,E88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK81,AK82,AK87)+IF(AK65>$D$18,0,AK88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ81,BQ82,BQ87)+IF(BQ65>$D$18,0,BQ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamos iš viso:",0,{"$f":"IF(E65>$D$18,0,'7.1'!E45)*(1+$D$6)^E65","v":0},{"$f":"IF(F65>$D$18,0,'7.1'!F45)*(1+$D$6)^F65","v":0},{"$f":"IF(G65>$D$18,0,'7.1'!G45)*(1+$D$6)^G65","v":0},{"$f":"IF(H65>$D$18,0,'7.1'!H45)*(1+$D$6)^H65","v":0},{"$f":"IF(I65>$D$18,0,'7.1'!I45)*(1+$D$6)^I65","v":0},{"$f":"IF(J65>$D$18,0,'7.1'!J45)*(1+$D$6)^J65","v":0},{"$f":"IF(K65>$D$18,0,'7.1'!K45)*(1+$D$6)^K65","v":0},{"$f":"IF(L65>$D$18,0,'7.1'!L45)*(1+$D$6)^L65","v":0},{"$f":"IF(M65>$D$18,0,'7.1'!M45)*(1+$D$6)^M65","v":0},{"$f":"IF(N65>$D$18,0,'7.1'!N45)*(1+$D$6)^N65","v":0},{"$f":"IF(O65>$D$18,0,'7.1'!O45)*(1+$D$6)^O65","v":0},{"$f":"IF(P65>$D$18,0,'7.1'!P45)*(1+$D$6)^P65","v":0},{"$f":"IF(Q65>$D$18,0,'7.1'!Q45)*(1+$D$6)^Q65","v":0},{"$f":"IF(R65>$D$18,0,'7.1'!R45)*(1+$D$6)^R65","v":0},{"$f":"IF(S65>$D$18,0,'7.1'!S45)*(1+$D$6)^S65","v":0},{"$f":"IF(T65>$D$18,0,'7.1'!T45)*(1+$D$6)^T65","v":0},{"$f":"IF(U65>$D$18,0,'7.1'!U45)*(1+$D$6)^U65","v":0},{"$f":"IF(V65>$D$18,0,'7.1'!V45)*(1+$D$6)^V65","v":0},{"$f":"IF(W65>$D$18,0,'7.1'!W45)*(1+$D$6)^W65","v":0},{"$f":"IF(X65>$D$18,0,'7.1'!X45)*(1+$D$6)^X65","v":0},{"$f":"IF(Y65>$D$18,0,'7.1'!Y45)*(1+$D$6)^Y65","v":0},{"$f":"IF(Z65>$D$18,0,'7.1'!Z45)*(1+$D$6)^Z65","v":0},{"$f":"IF(AA65>$D$18,0,'7.1'!AA45)*(1+$D$6)^AA65","v":0},{"$f":"IF(AB65>$D$18,0,'7.1'!AB45)*(1+$D$6)^AB65","v":0},{"$f":"IF(AC65>$D$18,0,'7.1'!AC45)*(1+$D$6)^AC65","v":0},{"$f":"IF(AD65>$D$18,0,'7.1'!AD45)*(1+$D$6)^AD65","v":0},{"$f":"IF(AE65>$D$18,0,'7.1'!AE45)*(1+$D$6)^AE65","v":0},{"$f":"IF(AF65>$D$18,0,'7.1'!AF45)*(1+$D$6)^AF65","v":0},{"$f":"IF(AG65>$D$18,0,'7.1'!AG45)*(1+$D$6)^AG65","v":0},{"$f":"IF(AH65>$D$18,0,'7.1'!AH45)*(1+$D$6)^AH65","v":0},{"$f":"IF(AI65>$D$18,0,'7.1'!AI45)*(1+$D$6)^AI65","v":0},{"$f":"IF(AJ65>$D$18,0,'7.1'!AJ45)*(1+$D$6)^AJ65","v":0},{"$f":"IF(AK65>$D$18,0,'7.1'!AK45)*(1+$D$6)^AK65","v":0},{"$f":"IF(AL65>$D$18,0,'7.1'!AL45)*(1+$D$6)^AL65","v":0},{"$f":"IF(AM65>$D$18,0,'7.1'!AM45)*(1+$D$6)^AM65","v":0},{"$f":"IF(AN65>$D$18,0,'7.1'!AN45)*(1+$D$6)^AN65","v":0},{"$f":"IF(AO65>$D$18,0,'7.1'!AO45)*(1+$D$6)^AO65","v":0},{"$f":"IF(AP65>$D$18,0,'7.1'!AP45)*(1+$D$6)^AP65","v":0},{"$f":"IF(AQ65>$D$18,0,'7.1'!AQ45)*(1+$D$6)^AQ65","v":0},{"$f":"IF(AR65>$D$18,0,'7.1'!AR45)*(1+$D$6)^AR65","v":0},{"$f":"IF(AS65>$D$18,0,'7.1'!AS45)*(1+$D$6)^AS65","v":0},{"$f":"IF(AT65>$D$18,0,'7.1'!AT45)*(1+$D$6)^AT65","v":0},{"$f":"IF(AU65>$D$18,0,'7.1'!AU45)*(1+$D$6)^AU65","v":0},{"$f":"IF(AV65>$D$18,0,'7.1'!AV45)*(1+$D$6)^AV65","v":0},{"$f":"IF(AW65>$D$18,0,'7.1'!AW45)*(1+$D$6)^AW65","v":0},{"$f":"IF(AX65>$D$18,0,'7.1'!AX45)*(1+$D$6)^AX65","v":0},{"$f":"IF(AY65>$D$18,0,'7.1'!AY45)*(1+$D$6)^AY65","v":0},{"$f":"IF(AZ65>$D$18,0,'7.1'!AZ45)*(1+$D$6)^AZ65","v":0},{"$f":"IF(BA65>$D$18,0,'7.1'!BA45)*(1+$D$6)^BA65","v":0},{"$f":"IF(BB65>$D$18,0,'7.1'!BB45)*(1+$D$6)^BB65","v":0},{"$f":"IF(BC65>$D$18,0,'7.1'!BC45)*(1+$D$6)^BC65","v":0},{"$f":"IF(BD65>$D$18,0,'7.1'!BD45)*(1+$D$6)^BD65","v":0},{"$f":"IF(BE65>$D$18,0,'7.1'!BE45)*(1+$D$6)^BE65","v":0},{"$f":"IF(BF65>$D$18,0,'7.1'!BF45)*(1+$D$6)^BF65","v":0},{"$f":"IF(BG65>$D$18,0,'7.1'!BG45)*(1+$D$6)^BG65","v":0},{"$f":"IF(BH65>$D$18,0,'7.1'!BH45)*(1+$D$6)^BH65","v":0},{"$f":"IF(BI65>$D$18,0,'7.1'!BI45)*(1+$D$6)^BI65","v":0},{"$f":"IF(BJ65>$D$18,0,'7.1'!BJ45)*(1+$D$6)^BJ65","v":0},{"$f":"IF(BK65>$D$18,0,'7.1'!BK45)*(1+$D$6)^BK65","v":0},{"$f":"IF(BL65>$D$18,0,'7.1'!BL45)*(1+$D$6)^BL65","v":0},{"$f":"IF(BM65>$D$18,0,'7.1'!BM45)*(1+$D$6)^BM65","v":0},{"$f":"IF(BN65>$D$18,0,'7.1'!BN45)*(1+$D$6)^BN65","v":0},{"$f":"IF(BO65>$D$18,0,'7.1'!BO45)*(1+$D$6)^BO65","v":0},{"$f":"IF(BP65>$D$18,0,'7.1'!BP45)*(1+$D$6)^BP65","v":0},{"$f":"IF(BQ65>$D$18,0,'7.1'!BQ45)*(1+$D$6)^BQ65","v":0},{"$f":"IF(BR65>$D$18,0,'7.1'!BR45)*(1+$D$6)^BR65","v":0},{"$f":"IF(BS65>$D$18,0,'7.1'!BS45)*(1+$D$6)^BS65","v":0},{"$f":"IF(BT65>$D$18,0,'7.1'!BT45)*(1+$D$6)^BT65","v":0},{"$f":"IF(BU65>$D$18,0,'7.1'!BU45)*(1+$D$6)^BU65","v":0},{"$f":"IF(BV65>$D$18,0,'7.1'!BV45)*(1+$D$6)^BV65","v":0},{"$f":"IF(BW65>$D$18,0,'7.1'!BW45)*(1+$D$6)^BW65","v":0},{"$f":"IF(BX65>$D$18,0,'7.1'!BX45)*(1+$D$6)^BX65","v":0},{"$f":"IF(BY65>$D$18,0,'7.1'!BY45)*(1+$D$6)^BY65","v":0},{"$f":"IF(BZ65>$D$18,0,'7.1'!BZ45)*(1+$D$6)^BZ65","v":0},{"$f":"IF(CA65>$D$18,0,'7.1'!CA45)*(1+$D$6)^CA65","v":0},{"$f":"IF(CB65>$D$18,0,'7.1'!CB45)*(1+$D$6)^CB65","v":0},{"$f":"IF(CC65>$D$18,0,'7.1'!CC45)*(1+$D$6)^CC65","v":0},{"$f":"IF(CD65>$D$18,0,'7.1'!CD45)*(1+$D$6)^CD65","v":0},{"$f":"IF(CE65>$D$18,0,'7.1'!CE45)*(1+$D$6)^CE65","v":0},{"$f":"IF(CF65>$D$18,0,'7.1'!CF45)*(1+$D$6)^CF65","v":0},{"$f":"IF(CG65>$D$18,0,'7.1'!CG45)*(1+$D$6)^CG65","v":0},{"$f":"IF(CH65>$D$18,0,'7.1'!CH45)*(1+$D$6)^CH65","v":0},{"$f":"IF(CI65>$D$18,0,'7.1'!CI45)*(1+$D$6)^CI65","v":0},{"$f":"IF(CJ65>$D$18,0,'7.1'!CJ45)*(1+$D$6)^CJ65","v":0},{"$f":"IF(CK65>$D$18,0,'7.1'!CK45)*(1+$D$6)^CK65","v":0},{"$f":"IF(CL65>$D$18,0,'7.1'!CL45)*(1+$D$6)^CL65","v":0},{"$f":"IF(CM65>$D$18,0,'7.1'!CM45)*(1+$D$6)^CM65","v":0},{"$f":"IF(CN65>$D$18,0,'7.1'!CN45)*(1+$D$6)^CN65","v":0},{"$f":"IF(CO65>$D$18,0,'7.1'!CO45)*(1+$D$6)^CO65","v":0},{"$f":"IF(CP65>$D$18,0,'7.1'!CP45)*(1+$D$6)^CP65","v":0},{"$f":"IF(CQ65>$D$18,0,'7.1'!CQ45)*(1+$D$6)^CQ65","v":0},{"$f":"IF(CR65>$D$18,0,'7.1'!CR45)*(1+$D$6)^CR65","v":0},{"$f":"IF(CS65>$D$18,0,'7.1'!CS45)*(1+$D$6)^CS65","v":0},{"$f":"IF(CT65>$D$18,0,'7.1'!CT45)*(1+$D$6)^CT65","v":0},{"$f":"IF(CU65>$D$18,0,'7.1'!CU45)*(1+$D$6)^CU65","v":0},{"$f":"IF(CV65>$D$18,0,'7.1'!CV45)*(1+$D$6)^CV65","v":0},{"$f":"IF(CW65>$D$18,0,'7.1'!CW45)*(1+$D$6)^CW65","v":0},{"$f":"IF(CX65>$D$18,0,'7.1'!CX45)*(1+$D$6)^CX65","v":0},{"$f":"IF(CY65>$D$18,0,'7.1'!CY45)*(1+$D$6)^CY65","v":0},{"$f":"IF(CZ65>$D$18,0,'7.1'!CZ45)*(1+$D$6)^CZ65","v":0}]
[null,null,"Veiklos pajamų pasidalinimo suma iš viso:",0,{"$f":"IF(E78>0,E78,SUM(E75,E77))+IF(E65>$D$18,0,E79)","v":0},{"$f":"IF(F78>0,F78,SUM(F75,F77))+IF(F65>$D$18,0,F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR78>0,BR78,SUM(BR75,BR77))+IF(BR65>$D$18,0,BR79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo suma (pilni metai)",0,{"$f":"IF($E$53=1,IF(E65>$D$18,0,IF(E67=1,$D$54,0))*(1+$D$6)^E65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(AK65>$D$18,0,IF(AK67=1,$D$54,0))*(1+$D$6)^AK65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(BQ65>$D$18,0,IF(BQ67=1,$D$54,0))*(1+$D$6)^BQ65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo suma: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF($E$53=1,IF(E65>$D$18,0,$D$54)*(1+$D$6)^E65,0)*((12-($D$17-1))/12))","v":0},{"$f":"IF($E$53=1,IF(F65>$D$18,0,$D$54)*(1+$D$6)^F65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(AL65>$D$18,0,$D$54)*(1+$D$6)^AL65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(BR65>$D$18,0,$D$54)*(1+$D$6)^BR65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo suma (pirmų nepilnų metų korekcija)",{"$f":"SUM(E77:CZ77)","v":0},{"$f":"IF(AND(E$67=0,F$67=1),E76*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$67=0,AG$67=1),AF76*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$67=0,BM$67=1),BL76*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$67=0,CS$67=1),CR76*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo suma (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E76*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$68=1,AG$68=0),AF76*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$68=1,BM$68=0),BL76*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$68=1,CS$68=0),CR76*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo korekcijos (jei aktualu): nominalia verte",0,{"$f":"E80*(1+$D$6)^E$65","v":0},{"$f":"F80*(1+$D$6)^F$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR80*(1+$D$6)^BR$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamų pasidalinimo korekcijos (jei aktualu): realia išraiška",0,null,null,0]
[null,null,"Veiklos pajamos privačiam subjektui",0,{"$f":"IF($E$53=1,IF(E73>E74,E73-(E73-E74)*$D$55,E73),E73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(AK73>AK74,AK73-(AK73-AK74)*$D$55,AK73),AK73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$53=1,IF(BQ73>BQ74,BQ73-(BQ73-BQ74)*$D$55,BQ73),BQ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metinis mokestis/metinis atlygis iš viso",0,{"$f":"SUM(E83,E85)-IF(E86>0,(E84-E86),0)","v":0},0,{"$f":"SUM(G83,G85)-IF(G86>0,(G84-G86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE83,AE85)-IF(AE86>0,(AE84-AE86),0)","v":0},{"$f":"SUM(AF83,AF85)-IF(AF86>0,(AF84-AF86),0)","v":0},{"$f":"SUM(AG83,AG85)-IF(AG86>0,(AG84-AG86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS83,CS85)-IF(CS86>0,(CS84-CS86),0)","v":0},0,0,0,0,0,0,0]
[null,null,"Metinis mokestis/metinis atlygis (pilni metai)",0,{"$f":"IF(E65>$D$18,0,IF(E67=1,$D$57,0))*(1+$D$6)^E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK65>$D$18,0,IF(AK67=1,$D$57,0))*(1+$D$6)^AK65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ65>$D$18,0,IF(BQ67=1,$D$57,0))*(1+$D$6)^BQ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metinis mokestis/metinis atlygis: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF(E65<=$D$18,$D57*(1+$D$6)^E65,0)*((12-($D$17-1))/12))","v":0},{"$f":"IF(F65<=$D$18,$D57*(1+$D$6)^F65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL65<=$D$18,$D57*(1+$D$6)^AL65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR65<=$D$18,$D57*(1+$D$6)^BR65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metinis mokestis/metinis atlygis (pirmų nepilnų metų korekcija)",{"$f":"SUM(E85:CZ85)","v":0},{"$f":"IF(AND(E$67=0,F$67=1),E84*IF(((12-$D$48)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,{"$f":"IF(AND(J$67=0,K$67=1),J84*IF(((12-$D$48)/12)=1,0,(12-$D$48+1)/12),0)","v":0},{"$f":"IF(AND(K$67=0,L$67=1),K84*IF(((12-$D$48)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$67=0,BX$67=1),BW84*IF(((12-$D$48)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Metinis mokestis/metinis atlygis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E84*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$68=1,AG$68=0),AF84*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$68=1,BM$68=0),BL84*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$68=1,CS$68=0),CR84*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Ankstenis atsiskaitymas už investicijas (jei taikoma)",0,{"$f":"'6.4'!F34","v":0},{"$f":"'6.4'!G34","v":0},{"$f":"'6.4'!H34","v":0},{"$f":"'6.4'!I34","v":0},{"$f":"'6.4'!J34","v":0},{"$f":"'6.4'!K34","v":0},{"$f":"'6.4'!L34","v":0},{"$f":"'6.4'!M34","v":0},{"$f":"'6.4'!N34","v":0},{"$f":"'6.4'!O34","v":0},{"$f":"'6.4'!P34","v":0},{"$f":"'6.4'!Q34","v":0},{"$f":"'6.4'!R34","v":0},{"$f":"'6.4'!S34","v":0},{"$f":"'6.4'!T34","v":0},{"$f":"'6.4'!U34","v":0},{"$f":"'6.4'!V34","v":0},{"$f":"'6.4'!W34","v":0},{"$f":"'6.4'!X34","v":0},{"$f":"'6.4'!Y34","v":0},{"$f":"'6.4'!Z34","v":0},{"$f":"'6.4'!AA34","v":0},{"$f":"'6.4'!AB34","v":0},{"$f":"'6.4'!AC34","v":0},{"$f":"'6.4'!AD34","v":0},{"$f":"'6.4'!AE34","v":0},{"$f":"'6.4'!AF34","v":0},{"$f":"'6.4'!AG34","v":0},{"$f":"'6.4'!AH34","v":0},{"$f":"'6.4'!AI34","v":0},{"$f":"'6.4'!AJ34","v":0},{"$f":"'6.4'!AK34","v":0},{"$f":"'6.4'!AL34","v":0},{"$f":"'6.4'!AM34","v":0},{"$f":"'6.4'!AN34","v":0},{"$f":"'6.4'!AO34","v":0},{"$f":"'6.4'!AP34","v":0},{"$f":"'6.4'!AQ34","v":0},{"$f":"'6.4'!AR34","v":0},{"$f":"'6.4'!AS34","v":0},{"$f":"'6.4'!AT34","v":0},{"$f":"'6.4'!AU34","v":0},{"$f":"'6.4'!AV34","v":0},{"$f":"'6.4'!AW34","v":0},{"$f":"'6.4'!AX34","v":0},{"$f":"'6.4'!AY34","v":0},{"$f":"'6.4'!AZ34","v":0},{"$f":"'6.4'!BA34","v":0},{"$f":"'6.4'!BB34","v":0},{"$f":"'6.4'!BC34","v":0},{"$f":"'6.4'!BD34","v":0},{"$f":"'6.4'!BE34","v":0},{"$f":"'6.4'!BF34","v":0},{"$f":"'6.4'!BG34","v":0},{"$f":"'6.4'!BH34","v":0},{"$f":"'6.4'!BI34","v":0},{"$f":"'6.4'!BJ34","v":0},{"$f":"'6.4'!BK34","v":0},{"$f":"'6.4'!BL34","v":0},{"$f":"'6.4'!BM34","v":0},{"$f":"'6.4'!BN34","v":0},{"$f":"'6.4'!BO34","v":0},{"$f":"'6.4'!BP34","v":0},{"$f":"'6.4'!BQ34","v":0},{"$f":"'6.4'!BR34","v":0},{"$f":"'6.4'!BS34","v":0},{"$f":"'6.4'!BT34","v":0},{"$f":"'6.4'!BU34","v":0},{"$f":"'6.4'!BV34","v":0},{"$f":"'6.4'!BW34","v":0},{"$f":"'6.4'!BX34","v":0},{"$f":"'6.4'!BY34","v":0},{"$f":"'6.4'!BZ34","v":0},{"$f":"'6.4'!CA34","v":0},{"$f":"'6.4'!CB34","v":0},{"$f":"'6.4'!CC34","v":0},{"$f":"'6.4'!CD34","v":0},{"$f":"'6.4'!CE34","v":0},{"$f":"'6.4'!CF34","v":0},{"$f":"'6.4'!CG34","v":0},{"$f":"'6.4'!CH34","v":0},{"$f":"'6.4'!CI34","v":0},{"$f":"'6.4'!CJ34","v":0},{"$f":"'6.4'!CK34","v":0},{"$f":"'6.4'!CL34","v":0},{"$f":"'6.4'!CM34","v":0},{"$f":"'6.4'!CN34","v":0},{"$f":"'6.4'!CO34","v":0},{"$f":"'6.4'!CP34","v":0},{"$f":"'6.4'!CQ34","v":0},{"$f":"'6.4'!CR34","v":0},{"$f":"'6.4'!CS34","v":0},{"$f":"'6.4'!CT34","v":0},{"$f":"'6.4'!CU34","v":0},{"$f":"'6.4'!CV34","v":0},{"$f":"'6.4'!CW34","v":0},{"$f":"'6.4'!CX34","v":0},{"$f":"'6.4'!CY34","v":0},{"$f":"'6.4'!CZ34","v":0},{"$f":"'6.4'!DA34","v":0}]
[null,null,"Pajamų korekcijos (jei aktualu): nominalia verte",0,{"$f":"E89*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK89*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ89*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW89*(1+$D$6)^CW$147","v":0},{"$f":"CX89*(1+$D$6)^CX$147","v":0},{"$f":"CY89*(1+$D$6)^CY$147","v":0},{"$f":"CZ89*(1+$D$6)^CZ$147","v":0}]
[null,null,"Pajamų korekcijos (jei aktualu): realia išraiška",0]
[null,null,"VEIKLOS IŠLAIDOS IŠ VISO:",0,{"$f":"SUM(E91,E92,E99,E106,E111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE91,AE92,AE99,AE106,AE111)","v":0},{"$f":"SUM(AF91,AF92,AF99,AF106,AF111)","v":0},{"$f":"SUM(AG91,AG92,AG99,AG106,AG111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS91,CS92,CS99,CS106,CS111)","v":0},0,0,0,0,0,0,0]
[null,null,"Veiklos ir palaikymo išlaidos iš viso:",0,{"$f":"(1-$D$51)*IF(E65>$D$18,0,'7.1'!E50)*(1+$D$6)^E65","v":0},{"$f":"(1-$D$51)*IF(F65>$D$18,0,'7.1'!F50)*(1+$D$6)^F65","v":0},{"$f":"(1-$D$51)*IF(G65>$D$18,0,'7.1'!G50)*(1+$D$6)^G65","v":0},{"$f":"(1-$D$51)*IF(H65>$D$18,0,'7.1'!H50)*(1+$D$6)^H65","v":0},{"$f":"(1-$D$51)*IF(I65>$D$18,0,'7.1'!I50)*(1+$D$6)^I65","v":0},{"$f":"(1-$D$51)*IF(J65>$D$18,0,'7.1'!J50)*(1+$D$6)^J65","v":0},{"$f":"(1-$D$51)*IF(K65>$D$18,0,'7.1'!K50)*(1+$D$6)^K65","v":0},{"$f":"(1-$D$51)*IF(L65>$D$18,0,'7.1'!L50)*(1+$D$6)^L65","v":0},{"$f":"(1-$D$51)*IF(M65>$D$18,0,'7.1'!M50)*(1+$D$6)^M65","v":0},{"$f":"(1-$D$51)*IF(N65>$D$18,0,'7.1'!N50)*(1+$D$6)^N65","v":0},{"$f":"(1-$D$51)*IF(O65>$D$18,0,'7.1'!O50)*(1+$D$6)^O65","v":0},{"$f":"(1-$D$51)*IF(P65>$D$18,0,'7.1'!P50)*(1+$D$6)^P65","v":0},{"$f":"(1-$D$51)*IF(Q65>$D$18,0,'7.1'!Q50)*(1+$D$6)^Q65","v":0},{"$f":"(1-$D$51)*IF(R65>$D$18,0,'7.1'!R50)*(1+$D$6)^R65","v":0},{"$f":"(1-$D$51)*IF(S65>$D$18,0,'7.1'!S50)*(1+$D$6)^S65","v":0},{"$f":"(1-$D$51)*IF(T65>$D$18,0,'7.1'!T50)*(1+$D$6)^T65","v":0},{"$f":"(1-$D$51)*IF(U65>$D$18,0,'7.1'!U50)*(1+$D$6)^U65","v":0},{"$f":"(1-$D$51)*IF(V65>$D$18,0,'7.1'!V50)*(1+$D$6)^V65","v":0},{"$f":"(1-$D$51)*IF(W65>$D$18,0,'7.1'!W50)*(1+$D$6)^W65","v":0},{"$f":"(1-$D$51)*IF(X65>$D$18,0,'7.1'!X50)*(1+$D$6)^X65","v":0},{"$f":"(1-$D$51)*IF(Y65>$D$18,0,'7.1'!Y50)*(1+$D$6)^Y65","v":0},{"$f":"(1-$D$51)*IF(Z65>$D$18,0,'7.1'!Z50)*(1+$D$6)^Z65","v":0},{"$f":"(1-$D$51)*IF(AA65>$D$18,0,'7.1'!AA50)*(1+$D$6)^AA65","v":0},{"$f":"(1-$D$51)*IF(AB65>$D$18,0,'7.1'!AB50)*(1+$D$6)^AB65","v":0},{"$f":"(1-$D$51)*IF(AC65>$D$18,0,'7.1'!AC50)*(1+$D$6)^AC65","v":0},{"$f":"(1-$D$51)*IF(AD65>$D$18,0,'7.1'!AD50)*(1+$D$6)^AD65","v":0},{"$f":"(1-$D$51)*IF(AE65>$D$18,0,'7.1'!AE50)*(1+$D$6)^AE65","v":0},{"$f":"(1-$D$51)*IF(AF65>$D$18,0,'7.1'!AF50)*(1+$D$6)^AF65","v":0},{"$f":"(1-$D$51)*IF(AG65>$D$18,0,'7.1'!AG50)*(1+$D$6)^AG65","v":0},{"$f":"(1-$D$51)*IF(AH65>$D$18,0,'7.1'!AH50)*(1+$D$6)^AH65","v":0},{"$f":"(1-$D$51)*IF(AI65>$D$18,0,'7.1'!AI50)*(1+$D$6)^AI65","v":0},{"$f":"(1-$D$51)*IF(AJ65>$D$18,0,'7.1'!AJ50)*(1+$D$6)^AJ65","v":0},{"$f":"(1-$D$51)*IF(AK65>$D$18,0,'7.1'!AK50)*(1+$D$6)^AK65","v":0},{"$f":"(1-$D$51)*IF(AL65>$D$18,0,'7.1'!AL50)*(1+$D$6)^AL65","v":0},{"$f":"(1-$D$51)*IF(AM65>$D$18,0,'7.1'!AM50)*(1+$D$6)^AM65","v":0},{"$f":"(1-$D$51)*IF(AN65>$D$18,0,'7.1'!AN50)*(1+$D$6)^AN65","v":0},{"$f":"(1-$D$51)*IF(AO65>$D$18,0,'7.1'!AO50)*(1+$D$6)^AO65","v":0},{"$f":"(1-$D$51)*IF(AP65>$D$18,0,'7.1'!AP50)*(1+$D$6)^AP65","v":0},{"$f":"(1-$D$51)*IF(AQ65>$D$18,0,'7.1'!AQ50)*(1+$D$6)^AQ65","v":0},{"$f":"(1-$D$51)*IF(AR65>$D$18,0,'7.1'!AR50)*(1+$D$6)^AR65","v":0},{"$f":"(1-$D$51)*IF(AS65>$D$18,0,'7.1'!AS50)*(1+$D$6)^AS65","v":0},{"$f":"(1-$D$51)*IF(AT65>$D$18,0,'7.1'!AT50)*(1+$D$6)^AT65","v":0},{"$f":"(1-$D$51)*IF(AU65>$D$18,0,'7.1'!AU50)*(1+$D$6)^AU65","v":0},{"$f":"(1-$D$51)*IF(AV65>$D$18,0,'7.1'!AV50)*(1+$D$6)^AV65","v":0},{"$f":"(1-$D$51)*IF(AW65>$D$18,0,'7.1'!AW50)*(1+$D$6)^AW65","v":0},{"$f":"(1-$D$51)*IF(AX65>$D$18,0,'7.1'!AX50)*(1+$D$6)^AX65","v":0},{"$f":"(1-$D$51)*IF(AY65>$D$18,0,'7.1'!AY50)*(1+$D$6)^AY65","v":0},{"$f":"(1-$D$51)*IF(AZ65>$D$18,0,'7.1'!AZ50)*(1+$D$6)^AZ65","v":0},{"$f":"(1-$D$51)*IF(BA65>$D$18,0,'7.1'!BA50)*(1+$D$6)^BA65","v":0},{"$f":"(1-$D$51)*IF(BB65>$D$18,0,'7.1'!BB50)*(1+$D$6)^BB65","v":0},{"$f":"(1-$D$51)*IF(BC65>$D$18,0,'7.1'!BC50)*(1+$D$6)^BC65","v":0},{"$f":"(1-$D$51)*IF(BD65>$D$18,0,'7.1'!BD50)*(1+$D$6)^BD65","v":0},{"$f":"(1-$D$51)*IF(BE65>$D$18,0,'7.1'!BE50)*(1+$D$6)^BE65","v":0},{"$f":"(1-$D$51)*IF(BF65>$D$18,0,'7.1'!BF50)*(1+$D$6)^BF65","v":0},{"$f":"(1-$D$51)*IF(BG65>$D$18,0,'7.1'!BG50)*(1+$D$6)^BG65","v":0},{"$f":"(1-$D$51)*IF(BH65>$D$18,0,'7.1'!BH50)*(1+$D$6)^BH65","v":0},{"$f":"(1-$D$51)*IF(BI65>$D$18,0,'7.1'!BI50)*(1+$D$6)^BI65","v":0},{"$f":"(1-$D$51)*IF(BJ65>$D$18,0,'7.1'!BJ50)*(1+$D$6)^BJ65","v":0},{"$f":"(1-$D$51)*IF(BK65>$D$18,0,'7.1'!BK50)*(1+$D$6)^BK65","v":0},{"$f":"(1-$D$51)*IF(BL65>$D$18,0,'7.1'!BL50)*(1+$D$6)^BL65","v":0},{"$f":"(1-$D$51)*IF(BM65>$D$18,0,'7.1'!BM50)*(1+$D$6)^BM65","v":0},{"$f":"(1-$D$51)*IF(BN65>$D$18,0,'7.1'!BN50)*(1+$D$6)^BN65","v":0},{"$f":"(1-$D$51)*IF(BO65>$D$18,0,'7.1'!BO50)*(1+$D$6)^BO65","v":0},{"$f":"(1-$D$51)*IF(BP65>$D$18,0,'7.1'!BP50)*(1+$D$6)^BP65","v":0},{"$f":"(1-$D$51)*IF(BQ65>$D$18,0,'7.1'!BQ50)*(1+$D$6)^BQ65","v":0},{"$f":"(1-$D$51)*IF(BR65>$D$18,0,'7.1'!BR50)*(1+$D$6)^BR65","v":0},{"$f":"(1-$D$51)*IF(BS65>$D$18,0,'7.1'!BS50)*(1+$D$6)^BS65","v":0},{"$f":"(1-$D$51)*IF(BT65>$D$18,0,'7.1'!BT50)*(1+$D$6)^BT65","v":0},{"$f":"(1-$D$51)*IF(BU65>$D$18,0,'7.1'!BU50)*(1+$D$6)^BU65","v":0},{"$f":"(1-$D$51)*IF(BV65>$D$18,0,'7.1'!BV50)*(1+$D$6)^BV65","v":0},{"$f":"(1-$D$51)*IF(BW65>$D$18,0,'7.1'!BW50)*(1+$D$6)^BW65","v":0},{"$f":"(1-$D$51)*IF(BX65>$D$18,0,'7.1'!BX50)*(1+$D$6)^BX65","v":0},{"$f":"(1-$D$51)*IF(BY65>$D$18,0,'7.1'!BY50)*(1+$D$6)^BY65","v":0},{"$f":"(1-$D$51)*IF(BZ65>$D$18,0,'7.1'!BZ50)*(1+$D$6)^BZ65","v":0},{"$f":"(1-$D$51)*IF(CA65>$D$18,0,'7.1'!CA50)*(1+$D$6)^CA65","v":0},{"$f":"(1-$D$51)*IF(CB65>$D$18,0,'7.1'!CB50)*(1+$D$6)^CB65","v":0},{"$f":"(1-$D$51)*IF(CC65>$D$18,0,'7.1'!CC50)*(1+$D$6)^CC65","v":0},{"$f":"(1-$D$51)*IF(CD65>$D$18,0,'7.1'!CD50)*(1+$D$6)^CD65","v":0},{"$f":"(1-$D$51)*IF(CE65>$D$18,0,'7.1'!CE50)*(1+$D$6)^CE65","v":0},{"$f":"(1-$D$51)*IF(CF65>$D$18,0,'7.1'!CF50)*(1+$D$6)^CF65","v":0},{"$f":"(1-$D$51)*IF(CG65>$D$18,0,'7.1'!CG50)*(1+$D$6)^CG65","v":0},{"$f":"(1-$D$51)*IF(CH65>$D$18,0,'7.1'!CH50)*(1+$D$6)^CH65","v":0},{"$f":"(1-$D$51)*IF(CI65>$D$18,0,'7.1'!CI50)*(1+$D$6)^CI65","v":0},{"$f":"(1-$D$51)*IF(CJ65>$D$18,0,'7.1'!CJ50)*(1+$D$6)^CJ65","v":0},{"$f":"(1-$D$51)*IF(CK65>$D$18,0,'7.1'!CK50)*(1+$D$6)^CK65","v":0},{"$f":"(1-$D$51)*IF(CL65>$D$18,0,'7.1'!CL50)*(1+$D$6)^CL65","v":0},{"$f":"(1-$D$51)*IF(CM65>$D$18,0,'7.1'!CM50)*(1+$D$6)^CM65","v":0},{"$f":"(1-$D$51)*IF(CN65>$D$18,0,'7.1'!CN50)*(1+$D$6)^CN65","v":0},{"$f":"(1-$D$51)*IF(CO65>$D$18,0,'7.1'!CO50)*(1+$D$6)^CO65","v":0},{"$f":"(1-$D$51)*IF(CP65>$D$18,0,'7.1'!CP50)*(1+$D$6)^CP65","v":0},{"$f":"(1-$D$51)*IF(CQ65>$D$18,0,'7.1'!CQ50)*(1+$D$6)^CQ65","v":0},{"$f":"(1-$D$51)*IF(CR65>$D$18,0,'7.1'!CR50)*(1+$D$6)^CR65","v":0},{"$f":"(1-$D$51)*IF(CS65>$D$18,0,'7.1'!CS50)*(1+$D$6)^CS65","v":0},{"$f":"(1-$D$51)*IF(CT65>$D$18,0,'7.1'!CT50)*(1+$D$6)^CT65","v":0},{"$f":"(1-$D$51)*IF(CU65>$D$18,0,'7.1'!CU50)*(1+$D$6)^CU65","v":0},{"$f":"(1-$D$51)*IF(CV65>$D$18,0,'7.1'!CV50)*(1+$D$6)^CV65","v":0},{"$f":"(1-$D$51)*IF(CW65>$D$18,0,'7.1'!CW50)*(1+$D$6)^CW65","v":0},{"$f":"(1-$D$51)*IF(CX65>$D$18,0,'7.1'!CX50)*(1+$D$6)^CX65","v":0},{"$f":"(1-$D$51)*IF(CY65>$D$18,0,'7.1'!CY50)*(1+$D$6)^CY65","v":0},{"$f":"(1-$D$51)*IF(CZ65>$D$18,0,'7.1'!CZ50)*(1+$D$6)^CZ65","v":0}]
[null,null,"Koncesijos mokestis iš viso:",0,{"$f":"SUM(E93,E95)-(E94-(E94-E96))+IF(E65>$D$18,0,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK93,AK95)-(AK94-(AK94-AK96))+IF(AK65>$D$18,0,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ93,BQ95)-(BQ94-(BQ94-BQ96))+IF(BQ65>$D$18,0,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW93,CW95)-(CW94-(CW94-CW96))+IF(CW65>$D$18,0,CW97)","v":0},{"$f":"SUM(CX93,CX95)-(CX94-(CX94-CX96))+IF(CX65>$D$18,0,CX97)","v":0},{"$f":"SUM(CY93,CY95)-(CY94-(CY94-CY96))+IF(CY65>$D$18,0,CY97)","v":0},{"$f":"SUM(CZ93,CZ95)-(CZ94-(CZ94-CZ96))+IF(CZ65>$D$18,0,CZ97)","v":0}]
[null,null,"Koncesijos mokestis (pilni metai)",0,{"$f":"IF($G$58=1,IF(E65>=$G$61,IF(E65>$D$18,0,$G$63)*(1+$D$6)^E65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$58=1,IF(AK65>=$G$61,IF(AK65>$D$18,0,$G$63)*(1+$D$6)^AK65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$58=1,IF(BQ65>=$G$61,IF(BQ65>$D$18,0,$G$63)*(1+$D$6)^BQ65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Koncesijos mokestis: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF(E65<=$D$18,IF($G$58=1,$G$63*(1+$D$6)^E65,0),0)*((12-($D$17-1))/12))","v":0},{"$f":"IF(F65<=$D$18,IF($G$58=1,$G$63*(1+$D$6)^F65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL65<=$D$18,IF($G$58=1,$G$63*(1+$D$6)^AL65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR65<=$D$18,IF($G$58=1,$G$63*(1+$D$6)^BR65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Koncesijos mokestis (pirmų nepilnų metų korekcija)",{"$f":"SUM(E95:CZ95)","v":0},{"$f":"IF(AND(E$67=0,F$67=1),E94*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$67=0,AG$67=1),AF94*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$67=0,BM$67=1),BL94*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$67=0,CS$67=1),CR94*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Koncesijos mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E94*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$68=1,AG$68=0),AF94*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$68=1,BM$68=0),BL94*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$68=1,CS$68=0),CR94*IF(($D$48/12)=1/12,0,IF($D$48/12=(1/12),0,($D$48-1)/12)),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Koncesijos mokesčio korekcijos (jei aktualu): nominalia verte",0,{"$f":"E98*(1+$D$6)^E$65","v":0},{"$f":"F98*(1+$D$6)^F$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR98*(1+$D$6)^BR$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Koncesijos mokesčio korekcijos (jei aktualu): realia išraiška",0]
[null,null,"Nekilnojamojo turto mokestis iš viso:",0,{"$f":"SUM(E100,E102)-(E101-(E101-E103))+IF(E65>$D$18,0,E104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK100,AK102)-(AK101-(AK101-AK103))+IF(AK65>$D$18,0,AK104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ100,BQ102)-(BQ101-(BQ101-BQ103))+IF(BQ65>$D$18,0,BQ104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW100,CW102)-(CW101-(CW101-CW103))+IF(CW65>$D$18,0,CW104)","v":0},{"$f":"SUM(CX100,CX102)-(CX101-(CX101-CX103))+IF(CX65>$D$18,0,CX104)","v":0},{"$f":"SUM(CY100,CY102)-(CY101-(CY101-CY103))+IF(CY65>$D$18,0,CY104)","v":0},{"$f":"SUM(CZ100,CZ102)-(CZ101-(CZ101-CZ103))+IF(CZ65>$D$18,0,CZ104)","v":0}]
[null,null,"Nekilnojamojo turto mokestis (pilni metai)",0,{"$f":"IF($D$58=1,IF(E65>$D$18,0,IF(E67=1,$D$63,0))*$D$62*(1+$D$6)^E65,0)*((12-($D$17-1))/12)","v":0},{"$f":"IF($D$58=1,IF(F65>$D$18,0,IF(F67=1,$D$63,0))*$D$62*(1+$D$6)^F65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$58=1,IF(AL65>$D$18,0,IF(AL67=1,$D$63,0))*$D$62*(1+$D$6)^AL65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$58=1,IF(BR65>$D$18,0,IF(BR67=1,$D$63,0))*$D$62*(1+$D$6)^BR65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF($D$58=1,IF(E65>$D$18,0,$D$63*$D$62*(1+$D$6)^E65),0)*((12-($D$17-1))/12))","v":0},{"$f":"IF($D$58=1,IF(F65>$D$18,0,$D$63*$D$62*(1+$D$6)^F65),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$58=1,IF(AL65>$D$18,0,$D$63*$D$62*(1+$D$6)^AL65),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$58=1,IF(BR65>$D$18,0,$D$63*$D$62*(1+$D$6)^BR65),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis (pirmų nepilnų metų korekcija)",{"$f":"SUM(E102:CZ102)","v":0},{"$f":"IF(AND(E$67=0,F$67=1),E101*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AF$67=0,AG$67=1),AF101*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BL$67=0,BM$67=1),BL101*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CR$67=0,CS$67=1),CR101*IF(((12-$D$48+1)/12)=1,0,(12-$D$48+1)/12),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E101*IF(($D$17/12)=1/12,0,IF($D$17/12=(1/12),0,($D$17-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AK$68=1,AL$68=0),AK101*IF(($D$17/12)=1/12,0,IF($D$17/12=(1/12),0,($D$17-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$68=1,BR$68=0),BQ101*IF(($D$17/12)=1/12,0,IF($D$17/12=(1/12),0,($D$17-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokesčio korekcijos (jei aktualu): nominalia verte",0,{"$f":"E105*(1+$D$6)^E$65","v":0},{"$f":"F105*(1+$D$6)^F$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR105*(1+$D$6)^BR$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokesčio korekcijos (jei aktualu): realia išraiška",0]
[null,null,"Turto nuomos mokestis iš viso:",0,{"$f":"IF(E108>0,E108,E107)+IF(E65>$D$18,0,E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK108>0,AK108,AK107)+IF(AK65>$D$18,0,AK109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ108>0,BQ108,BQ107)+IF(BQ65>$D$18,0,BQ109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW108>0,CW108,CW107)+IF(CW65>$D$18,0,CW109)","v":0},{"$f":"IF(CX108>0,CX108,CX107)+IF(CX65>$D$18,0,CX109)","v":0},{"$f":"IF(CY108>0,CY108,CY107)+IF(CY65>$D$18,0,CY109)","v":0},{"$f":"IF(CZ108>0,CZ108,CZ107)+IF(CZ65>$D$18,0,CZ109)","v":0}]
[null,null,"Turto nuomos mokestis (pilni metai)",0,{"$f":"IF($E$16=1,0,IF(AND($E$58=1,E65>=$E$61),IF(E65<=$D$18,($E$63*$E$62)*(1+$D$6)^E65,0),0)*((12-($D$17-1))/12))","v":0},{"$f":"IF(AND($E$58=1,F65>=$E$61),IF(F65<=$D$18,($E$63*$E$62)*(1+$D$6)^F65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$58=1,AL65>=$E$61),IF(AL65<=$D$18,($E$63*$E$62)*(1+$D$6)^AL65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$58=1,BR65>=$E$61),IF(BR65<=$D$18,($E$63*$E$62)*(1+$D$6)^BR65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E107*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(M$68=1,N$68=0),M107*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BY$68=1,BZ$68=0),BY107*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokesčio korekcijos (jei aktualu): nominalia verte",0,{"$f":"E110*(1+$D$6)^E$65","v":0},{"$f":"F110*(1+$D$6)^F$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR110*(1+$D$6)^BR$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokesčio korekcijos (jei aktualu): realia išraiška",0]
[null,null,"Žemės nuomos mokestis iš viso:",0,{"$f":"IF(E113>0,E113,E112)+IF(E65>$D$18,0,E114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK113>0,AK113,AK112)+IF(AK65>$D$18,0,AK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ113>0,BQ113,BQ112)+IF(BQ65>$D$18,0,BQ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW113>0,CW113,CW112)+IF(CW65>$D$18,0,CW114)","v":0},{"$f":"IF(CX113>0,CX113,CX112)+IF(CX65>$D$18,0,CX114)","v":0},{"$f":"IF(CY113>0,CY113,CY112)+IF(CY65>$D$18,0,CY114)","v":0},{"$f":"IF(CZ113>0,CZ113,CZ112)+IF(CZ65>$D$18,0,CZ114)","v":0}]
[null,null,"Žemės nuomos mokestis (pilno metai)",0,{"$f":"IF($E$16=1,0,IF(AND($F$58=1,E65>=$F$61),IF(E65<=$D$18,$F$63*$F$62*(1+$D$6)^E65,0),0)*((12-($D$17-1))/12))","v":0},{"$f":"IF(AND($F$58=1,F65>=$F$61),IF(F65<=$D$18,$F$63*$F$62*(1+$D$6)^F65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$58=1,AL65>=$F$61),IF(AL65<=$D$18,$F$63*$F$62*(1+$D$6)^AL65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$58=1,BR65>=$F$61),IF(BR65<=$D$18,$F$63*$F$62*(1+$D$6)^BR65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E112*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(L$68=1,M$68=0),L112*($D$17-1)/12,0)","v":0},{"$f":"IF(AND(M$68=1,N$68=0),M112*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BY$68=1,BZ$68=0),BY112*($D$17-1)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokesčio korekcijos (jei aktualu): nominalia verte",0,{"$f":"E115*(1+$D$6)^E$65","v":0},{"$f":"F115*(1+$D$6)^F$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR115*(1+$D$6)^BR$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokesčio korekcijos (jei aktualu): realia išraiška",0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (EBITDA)",0,{"$f":"-E69+E72-E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AK69+AK72-AK90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BQ69+BQ72-BQ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Disk. Gr. Pinigų srautas",0,{"$f":"E116/(1+$D$12)^E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK116/(1+$D$12)^AK65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ116/(1+$D$12)^BQ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW116/(1+$D$12)^CW65","v":0},{"$f":"CX116/(1+$D$12)^CX65","v":0},{"$f":"CY116/(1+$D$12)^CY65","v":0},{"$f":"CZ116/(1+$D$12)^CZ65","v":0}]
[null,null,"Ak. Disk. Gr. Pinigų srautas",0,{"$f":"IF(E65>$D$18,0,E117)","v":0},{"$f":"IF(F65>$D$18,0,E118+F117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL65>$D$18,0,AK118+AL117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR65>$D$18,0,BQ118+BR117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CX65>$D$18,0,CW118+CX117)","v":0},{"$f":"IF(CY65>$D$18,0,CX118+CY117)","v":0},{"$f":"IF(CZ65>$D$18,0,CY118+CZ117)","v":0}]
[]
[null,null,"L-testas: Ak. Disk. Gr. Pinigų srautas neigiamas?",null,{"$f":"IF(E118<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK118<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ118<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rodiklis","Reikšmė"]
[null,null,"GDV",{"$f":"SUM(E117:CZ117)","v":0}]
[null,null,"VGN",{"$f":"ROUND(IRR(E116:CZ116),3)","v":{"$error":"#NUM!"}}]
[null,null,"Diskontuotas atsipirkimo laikas (metai)",{"$f":"IF(MAX(E118:CZ118)>0,INT(SUM(E120:CZ120)),\"Neatsiperka\")","v":"Neatsiperka"}]
[]
[]
[null,null,"2. Privataus subjekto papildoma komercinė veikla"]
[]
[null,null,"Pinigų srautų prielaidos"]
[null,null,"Investicijų trukmė, pilni metai",2]
[null,null,"Nepilnų metų mėnuo, nuo kurio prasideda investicijų periodas (nuo 1 iki 12)",0]
[null,null,"Investicijos, Eur",0]
[null,null,"Reinvesticijos, Eur",0]
[null,null,"Reinvesticijų naudingas tarnavimo laikotarpis, metai",0]
[null,null,"Nepilnų metų mėnuo, nuo kurio prasideda veiklos periodas (nuo 1 iki 12)",0]
[null,null,"Pajamos, metinės, Eur",0]
[null,null,"Veiklos vykdymo išlaidos, metinės, Eur",0]
[null,null,"Remonto išlaidos, metinės, Eur",0]
[null,null,"Remonto naudingas tarnavimo laikotarpis, metai",0]
[null,null,null,{"$f":"IF(D142=\"Taip\",1,0)","v":0},{"$f":"IF(E142=\"Taip\",1,0)","v":0},{"$f":"IF(F142=\"Taip\",1,0)","v":0}]
[null,null,"Mokesčių prielaidos","Nekilnojamojo turto","Turto nuomos","Žemės nuomos"]
[null,null,"Taikomumas","Ne","Ne","Ne"]
[null,null,"Nuo kurių pilnų metų taikomas mokestis? (metai)",null,0,0]
[null,null,"Mokesčio dydis, %",0,0,0]
[null,null,"Mokesčio apmokestinimo bazė, Eur",0,0,0]
[]
[null,null,"Projekto įgyvendinimo metai","Suma",{"$f":"E65","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AK65","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BQ65","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Projekto įgyvendinimo kalendoriniai metai",null,{"$f":"E66","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK66","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BQ66","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"L-testas: ar vykdomas veiklos etapas?",null,{"$f":"IF(E147>$D$130,1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AE147>$D$130,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CQ147>$D$130,1,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,"L-testas: ar rodomi pinigų srautai?",null,{"$f":"IF(E147<=$D$18,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK147<=$D$18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ147<=$D$18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"INVESTICIJOS IŠ VISO:",{"$f":"SUM(E151:CZ151)","v":0},{"$f":"SUM(E156,E157)+IF(E147>$D$18,0,E158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK156,AK157)+IF(AK147>$D$18,0,AK158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ156,BQ157)+IF(BQ147>$D$18,0,BQ158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investicijos: jei pirmi metai nėra pilni",0,{"$f":"IF(E147>$D$18,0,IF($D$130>=E147,IFERROR($D$132/$D$130,0)*(12-$D$131+1)/12,0))*(1+$D$6)^E147","v":0},{"$f":"IF(F147>$D$18,0,IF($D$130>=(F147),$D$132/$D$130,0))*(1+$D$6)^F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL147>$D$18,0,IF($D$130>=(AL147),$D$132/$D$130,0))*(1+$D$6)^AL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR147>$D$18,0,IF($D$130>=(BR147),$D$132/$D$130,0))*(1+$D$6)^BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investicijos: jei pirmi metai yra pilni",0,0,{"$f":"IF(F147>$D$18,0,IF($D$130>=F147,$D$132/$D$130,0))*(1+$D$6)^F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL147>$D$18,0,IF($D$130>=AL147,$D$132/$D$130,0))*(1+$D$6)^AL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR147>$D$18,0,IF($D$130>=BR147,$D$132/$D$130,0))*(1+$D$6)^BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investicijos (jei pirmi metai nėra pilni)",0,{"$f":"IF($D$130=0,$D$132,IF(SUM($E$152:E152)<=$D$132,E152,$D$132-SUM(D$154:$E154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:F152)<=$D$132,F152,$D$132-SUM(E$154:$E154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:G152)<=$D$132,G152,$D$132-SUM($E$154:F154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:H152)<=$D$132,H152,$D$132-SUM($E$154:G154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:I152)<=$D$132,I152,$D$132-SUM($E$154:H154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:J152)<=$D$132,J152,$D$132-SUM($E$154:I154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:K152)<=$D$132,K152,$D$132-SUM($E$154:J154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:L152)<=$D$132,L152,$D$132-SUM($E$154:K154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:M152)<=$D$132,M152,$D$132-SUM($E$154:L154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:N152)<=$D$132,N152,$D$132-SUM($E$154:M154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:O152)<=$D$132,O152,$D$132-SUM($E$154:N154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:P152)<=$D$132,P152,$D$132-SUM($E$154:O154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:Q152)<=$D$132,Q152,$D$132-SUM($E$154:P154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:R152)<=$D$132,R152,$D$132-SUM($E$154:Q154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:S152)<=$D$132,S152,$D$132-SUM($E$154:R154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:T152)<=$D$132,T152,$D$132-SUM($E$154:S154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:U152)<=$D$132,U152,$D$132-SUM($E$154:T154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:V152)<=$D$132,V152,$D$132-SUM($E$154:U154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:W152)<=$D$132,W152,$D$132-SUM($E$154:V154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:X152)<=$D$132,X152,$D$132-SUM($E$154:W154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:Y152)<=$D$132,Y152,$D$132-SUM($E$154:X154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:Z152)<=$D$132,Z152,$D$132-SUM($E$154:Y154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AA152)<=$D$132,AA152,$D$132-SUM($E$154:Z154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AB152)<=$D$132,AB152,$D$132-SUM($E$154:AA154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AC152)<=$D$132,AC152,$D$132-SUM($E$154:AB154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AD152)<=$D$132,AD152,$D$132-SUM($E$154:AC154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AE152)<=$D$132,AE152,$D$132-SUM($E$154:AD154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AF152)<=$D$132,AF152,$D$132-SUM($E$154:AE154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AG152)<=$D$132,AG152,$D$132-SUM($E$154:AF154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AH152)<=$D$132,AH152,$D$132-SUM($E$154:AG154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AI152)<=$D$132,AI152,$D$132-SUM($E$154:AH154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AJ152)<=$D$132,AJ152,$D$132-SUM($E$154:AI154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AK152)<=$D$132,AK152,$D$132-SUM($E$154:AJ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AL152)<=$D$132,AL152,$D$132-SUM($E$154:AK154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AM152)<=$D$132,AM152,$D$132-SUM($E$154:AL154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AN152)<=$D$132,AN152,$D$132-SUM($E$154:AM154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AO152)<=$D$132,AO152,$D$132-SUM($E$154:AN154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AP152)<=$D$132,AP152,$D$132-SUM($E$154:AO154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AQ152)<=$D$132,AQ152,$D$132-SUM($E$154:AP154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AR152)<=$D$132,AR152,$D$132-SUM($E$154:AQ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AS152)<=$D$132,AS152,$D$132-SUM($E$154:AR154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AT152)<=$D$132,AT152,$D$132-SUM($E$154:AS154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AU152)<=$D$132,AU152,$D$132-SUM($E$154:AT154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AV152)<=$D$132,AV152,$D$132-SUM($E$154:AU154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AW152)<=$D$132,AW152,$D$132-SUM($E$154:AV154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AX152)<=$D$132,AX152,$D$132-SUM($E$154:AW154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AY152)<=$D$132,AY152,$D$132-SUM($E$154:AX154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:AZ152)<=$D$132,AZ152,$D$132-SUM($E$154:AY154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BA152)<=$D$132,BA152,$D$132-SUM($E$154:AZ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BB152)<=$D$132,BB152,$D$132-SUM($E$154:BA154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BC152)<=$D$132,BC152,$D$132-SUM($E$154:BB154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BD152)<=$D$132,BD152,$D$132-SUM($E$154:BC154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BE152)<=$D$132,BE152,$D$132-SUM($E$154:BD154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BF152)<=$D$132,BF152,$D$132-SUM($E$154:BE154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BG152)<=$D$132,BG152,$D$132-SUM($E$154:BF154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BH152)<=$D$132,BH152,$D$132-SUM($E$154:BG154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BI152)<=$D$132,BI152,$D$132-SUM($E$154:BH154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BJ152)<=$D$132,BJ152,$D$132-SUM($E$154:BI154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BK152)<=$D$132,BK152,$D$132-SUM($E$154:BJ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BL152)<=$D$132,BL152,$D$132-SUM($E$154:BK154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BM152)<=$D$132,BM152,$D$132-SUM($E$154:BL154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BN152)<=$D$132,BN152,$D$132-SUM($E$154:BM154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BO152)<=$D$132,BO152,$D$132-SUM($E$154:BN154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BP152)<=$D$132,BP152,$D$132-SUM($E$154:BO154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BQ152)<=$D$132,BQ152,$D$132-SUM($E$154:BP154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BR152)<=$D$132,BR152,$D$132-SUM($E$154:BQ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BS152)<=$D$132,BS152,$D$132-SUM($E$154:BR154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BT152)<=$D$132,BT152,$D$132-SUM($E$154:BS154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BU152)<=$D$132,BU152,$D$132-SUM($E$154:BT154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BV152)<=$D$132,BV152,$D$132-SUM($E$154:BU154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BW152)<=$D$132,BW152,$D$132-SUM($E$154:BV154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BX152)<=$D$132,BX152,$D$132-SUM($E$154:BW154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BY152)<=$D$132,BY152,$D$132-SUM($E$154:BX154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:BZ152)<=$D$132,BZ152,$D$132-SUM($E$154:BY154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CA152)<=$D$132,CA152,$D$132-SUM($E$154:BZ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CB152)<=$D$132,CB152,$D$132-SUM($E$154:CA154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CC152)<=$D$132,CC152,$D$132-SUM($E$154:CB154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CD152)<=$D$132,CD152,$D$132-SUM($E$154:CC154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CE152)<=$D$132,CE152,$D$132-SUM($E$154:CD154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CF152)<=$D$132,CF152,$D$132-SUM($E$154:CE154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CG152)<=$D$132,CG152,$D$132-SUM($E$154:CF154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CH152)<=$D$132,CH152,$D$132-SUM($E$154:CG154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CI152)<=$D$132,CI152,$D$132-SUM($E$154:CH154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CJ152)<=$D$132,CJ152,$D$132-SUM($E$154:CI154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CK152)<=$D$132,CK152,$D$132-SUM($E$154:CJ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CL152)<=$D$132,CL152,$D$132-SUM($E$154:CK154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CM152)<=$D$132,CM152,$D$132-SUM($E$154:CL154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CN152)<=$D$132,CN152,$D$132-SUM($E$154:CM154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CO152)<=$D$132,CO152,$D$132-SUM($E$154:CN154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CP152)<=$D$132,CP152,$D$132-SUM($E$154:CO154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CQ152)<=$D$132,CQ152,$D$132-SUM($E$154:CP154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CR152)<=$D$132,CR152,$D$132-SUM($E$154:CQ154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CS152)<=$D$132,CS152,$D$132-SUM($E$154:CR154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CT152)<=$D$132,CT152,$D$132-SUM($E$154:CS154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CU152)<=$D$132,CU152,$D$132-SUM($E$154:CT154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CV152)<=$D$132,CV152,$D$132-SUM($E$154:CU154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CW152)<=$D$132,CW152,$D$132-SUM($E$154:CV154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CX152)<=$D$132,CX152,$D$132-SUM($E$154:CW154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CY152)<=$D$132,CY152,$D$132-SUM($E$154:CX154)))","v":0},{"$f":"IF($D$130=0,0,IF(SUM($E$152:CZ152)<=$D$132,CZ152,$D$132-SUM($E$154:CY154)))","v":0}]
[null,null,"Investicijos (jei pirmi metai yra pilni)",0,{"$f":"E153","v":0},{"$f":"F153","v":0},{"$f":"G153","v":0},{"$f":"H153","v":0},{"$f":"I153","v":0},{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investicijos",0,{"$f":"IF($D$16=\"Ne\",E154,E155)","v":0},{"$f":"IF($D$16=\"Ne\",F154,F155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$16=\"Ne\",BR154,BR155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvesticijos",0,{"$f":"IF(E147>$D$18,0,IF(E149=1,IFERROR(IF(MOD((SUM($E$149:E149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^E147","v":0},{"$f":"IF(F147>$D$18,0,IF(F149=1,IFERROR(IF(MOD((SUM($E$149:F149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^F147","v":0},{"$f":"IF(G147>$D$18,0,IF(G149=1,IFERROR(IF(MOD((SUM($E$149:G149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^G147","v":0},{"$f":"IF(H147>$D$18,0,IF(H149=1,IFERROR(IF(MOD((SUM($E$149:H149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^H147","v":0},{"$f":"IF(I147>$D$18,0,IF(I149=1,IFERROR(IF(MOD((SUM($E$149:I149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^I147","v":0},{"$f":"IF(J147>$D$18,0,IF(J149=1,IFERROR(IF(MOD((SUM($E$149:J149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^J147","v":0},{"$f":"IF(K147>$D$18,0,IF(K149=1,IFERROR(IF(MOD((SUM($E$149:K149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^K147","v":0},{"$f":"IF(L147>$D$18,0,IF(L149=1,IFERROR(IF(MOD((SUM($E$149:L149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^L147","v":0},{"$f":"IF(M147>$D$18,0,IF(M149=1,IFERROR(IF(MOD((SUM($E$149:M149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^M147","v":0},{"$f":"IF(N147>$D$18,0,IF(N149=1,IFERROR(IF(MOD((SUM($E$149:N149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^N147","v":0},{"$f":"IF(O147>$D$18,0,IF(O149=1,IFERROR(IF(MOD((SUM($E$149:O149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^O147","v":0},{"$f":"IF(P147>$D$18,0,IF(P149=1,IFERROR(IF(MOD((SUM($E$149:P149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^P147","v":0},{"$f":"IF(Q147>$D$18,0,IF(Q149=1,IFERROR(IF(MOD((SUM($E$149:Q149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^Q147","v":0},{"$f":"IF(R147>$D$18,0,IF(R149=1,IFERROR(IF(MOD((SUM($E$149:R149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^R147","v":0},{"$f":"IF(S147>$D$18,0,IF(S149=1,IFERROR(IF(MOD((SUM($E$149:S149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^S147","v":0},{"$f":"IF(T147>$D$18,0,IF(T149=1,IFERROR(IF(MOD((SUM($E$149:T149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^T147","v":0},{"$f":"IF(U147>$D$18,0,IF(U149=1,IFERROR(IF(MOD((SUM($E$149:U149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^U147","v":0},{"$f":"IF(V147>$D$18,0,IF(V149=1,IFERROR(IF(MOD((SUM($E$149:V149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^V147","v":0},{"$f":"IF(W147>$D$18,0,IF(W149=1,IFERROR(IF(MOD((SUM($E$149:W149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^W147","v":0},{"$f":"IF(X147>$D$18,0,IF(X149=1,IFERROR(IF(MOD((SUM($E$149:X149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^X147","v":0},{"$f":"IF(Y147>$D$18,0,IF(Y149=1,IFERROR(IF(MOD((SUM($E$149:Y149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^Y147","v":0},{"$f":"IF(Z147>$D$18,0,IF(Z149=1,IFERROR(IF(MOD((SUM($E$149:Z149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^Z147","v":0},{"$f":"IF(AA147>$D$18,0,IF(AA149=1,IFERROR(IF(MOD((SUM($E$149:AA149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AA147","v":0},{"$f":"IF(AB147>$D$18,0,IF(AB149=1,IFERROR(IF(MOD((SUM($E$149:AB149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AB147","v":0},{"$f":"IF(AC147>$D$18,0,IF(AC149=1,IFERROR(IF(MOD((SUM($E$149:AC149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AC147","v":0},{"$f":"IF(AD147>$D$18,0,IF(AD149=1,IFERROR(IF(MOD((SUM($E$149:AD149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AD147","v":0},{"$f":"IF(AE147>$D$18,0,IF(AE149=1,IFERROR(IF(MOD((SUM($E$149:AE149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AE147","v":0},{"$f":"IF(AF147>$D$18,0,IF(AF149=1,IFERROR(IF(MOD((SUM($E$149:AF149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AF147","v":0},{"$f":"IF(AG147>$D$18,0,IF(AG149=1,IFERROR(IF(MOD((SUM($E$149:AG149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AG147","v":0},{"$f":"IF(AH147>$D$18,0,IF(AH149=1,IFERROR(IF(MOD((SUM($E$149:AH149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AH147","v":0},{"$f":"IF(AI147>$D$18,0,IF(AI149=1,IFERROR(IF(MOD((SUM($E$149:AI149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AI147","v":0},{"$f":"IF(AJ147>$D$18,0,IF(AJ149=1,IFERROR(IF(MOD((SUM($E$149:AJ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AJ147","v":0},{"$f":"IF(AK147>$D$18,0,IF(AK149=1,IFERROR(IF(MOD((SUM($E$149:AK149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AK147","v":0},{"$f":"IF(AL147>$D$18,0,IF(AL149=1,IFERROR(IF(MOD((SUM($E$149:AL149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AL147","v":0},{"$f":"IF(AM147>$D$18,0,IF(AM149=1,IFERROR(IF(MOD((SUM($E$149:AM149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AM147","v":0},{"$f":"IF(AN147>$D$18,0,IF(AN149=1,IFERROR(IF(MOD((SUM($E$149:AN149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AN147","v":0},{"$f":"IF(AO147>$D$18,0,IF(AO149=1,IFERROR(IF(MOD((SUM($E$149:AO149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AO147","v":0},{"$f":"IF(AP147>$D$18,0,IF(AP149=1,IFERROR(IF(MOD((SUM($E$149:AP149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AP147","v":0},{"$f":"IF(AQ147>$D$18,0,IF(AQ149=1,IFERROR(IF(MOD((SUM($E$149:AQ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AQ147","v":0},{"$f":"IF(AR147>$D$18,0,IF(AR149=1,IFERROR(IF(MOD((SUM($E$149:AR149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AR147","v":0},{"$f":"IF(AS147>$D$18,0,IF(AS149=1,IFERROR(IF(MOD((SUM($E$149:AS149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AS147","v":0},{"$f":"IF(AT147>$D$18,0,IF(AT149=1,IFERROR(IF(MOD((SUM($E$149:AT149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AT147","v":0},{"$f":"IF(AU147>$D$18,0,IF(AU149=1,IFERROR(IF(MOD((SUM($E$149:AU149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AU147","v":0},{"$f":"IF(AV147>$D$18,0,IF(AV149=1,IFERROR(IF(MOD((SUM($E$149:AV149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AV147","v":0},{"$f":"IF(AW147>$D$18,0,IF(AW149=1,IFERROR(IF(MOD((SUM($E$149:AW149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AW147","v":0},{"$f":"IF(AX147>$D$18,0,IF(AX149=1,IFERROR(IF(MOD((SUM($E$149:AX149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AX147","v":0},{"$f":"IF(AY147>$D$18,0,IF(AY149=1,IFERROR(IF(MOD((SUM($E$149:AY149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AY147","v":0},{"$f":"IF(AZ147>$D$18,0,IF(AZ149=1,IFERROR(IF(MOD((SUM($E$149:AZ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^AZ147","v":0},{"$f":"IF(BA147>$D$18,0,IF(BA149=1,IFERROR(IF(MOD((SUM($E$149:BA149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BA147","v":0},{"$f":"IF(BB147>$D$18,0,IF(BB149=1,IFERROR(IF(MOD((SUM($E$149:BB149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BB147","v":0},{"$f":"IF(BC147>$D$18,0,IF(BC149=1,IFERROR(IF(MOD((SUM($E$149:BC149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BC147","v":0},{"$f":"IF(BD147>$D$18,0,IF(BD149=1,IFERROR(IF(MOD((SUM($E$149:BD149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BD147","v":0},{"$f":"IF(BE147>$D$18,0,IF(BE149=1,IFERROR(IF(MOD((SUM($E$149:BE149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BE147","v":0},{"$f":"IF(BF147>$D$18,0,IF(BF149=1,IFERROR(IF(MOD((SUM($E$149:BF149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BF147","v":0},{"$f":"IF(BG147>$D$18,0,IF(BG149=1,IFERROR(IF(MOD((SUM($E$149:BG149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BG147","v":0},{"$f":"IF(BH147>$D$18,0,IF(BH149=1,IFERROR(IF(MOD((SUM($E$149:BH149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BH147","v":0},{"$f":"IF(BI147>$D$18,0,IF(BI149=1,IFERROR(IF(MOD((SUM($E$149:BI149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BI147","v":0},{"$f":"IF(BJ147>$D$18,0,IF(BJ149=1,IFERROR(IF(MOD((SUM($E$149:BJ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BJ147","v":0},{"$f":"IF(BK147>$D$18,0,IF(BK149=1,IFERROR(IF(MOD((SUM($E$149:BK149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BK147","v":0},{"$f":"IF(BL147>$D$18,0,IF(BL149=1,IFERROR(IF(MOD((SUM($E$149:BL149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BL147","v":0},{"$f":"IF(BM147>$D$18,0,IF(BM149=1,IFERROR(IF(MOD((SUM($E$149:BM149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BM147","v":0},{"$f":"IF(BN147>$D$18,0,IF(BN149=1,IFERROR(IF(MOD((SUM($E$149:BN149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BN147","v":0},{"$f":"IF(BO147>$D$18,0,IF(BO149=1,IFERROR(IF(MOD((SUM($E$149:BO149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BO147","v":0},{"$f":"IF(BP147>$D$18,0,IF(BP149=1,IFERROR(IF(MOD((SUM($E$149:BP149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BP147","v":0},{"$f":"IF(BQ147>$D$18,0,IF(BQ149=1,IFERROR(IF(MOD((SUM($E$149:BQ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BQ147","v":0},{"$f":"IF(BR147>$D$18,0,IF(BR149=1,IFERROR(IF(MOD((SUM($E$149:BR149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BR147","v":0},{"$f":"IF(BS147>$D$18,0,IF(BS149=1,IFERROR(IF(MOD((SUM($E$149:BS149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BS147","v":0},{"$f":"IF(BT147>$D$18,0,IF(BT149=1,IFERROR(IF(MOD((SUM($E$149:BT149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BT147","v":0},{"$f":"IF(BU147>$D$18,0,IF(BU149=1,IFERROR(IF(MOD((SUM($E$149:BU149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BU147","v":0},{"$f":"IF(BV147>$D$18,0,IF(BV149=1,IFERROR(IF(MOD((SUM($E$149:BV149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BV147","v":0},{"$f":"IF(BW147>$D$18,0,IF(BW149=1,IFERROR(IF(MOD((SUM($E$149:BW149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BW147","v":0},{"$f":"IF(BX147>$D$18,0,IF(BX149=1,IFERROR(IF(MOD((SUM($E$149:BX149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BX147","v":0},{"$f":"IF(BY147>$D$18,0,IF(BY149=1,IFERROR(IF(MOD((SUM($E$149:BY149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BY147","v":0},{"$f":"IF(BZ147>$D$18,0,IF(BZ149=1,IFERROR(IF(MOD((SUM($E$149:BZ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^BZ147","v":0},{"$f":"IF(CA147>$D$18,0,IF(CA149=1,IFERROR(IF(MOD((SUM($E$149:CA149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CA147","v":0},{"$f":"IF(CB147>$D$18,0,IF(CB149=1,IFERROR(IF(MOD((SUM($E$149:CB149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CB147","v":0},{"$f":"IF(CC147>$D$18,0,IF(CC149=1,IFERROR(IF(MOD((SUM($E$149:CC149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CC147","v":0},{"$f":"IF(CD147>$D$18,0,IF(CD149=1,IFERROR(IF(MOD((SUM($E$149:CD149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CD147","v":0},{"$f":"IF(CE147>$D$18,0,IF(CE149=1,IFERROR(IF(MOD((SUM($E$149:CE149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CE147","v":0},{"$f":"IF(CF147>$D$18,0,IF(CF149=1,IFERROR(IF(MOD((SUM($E$149:CF149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CF147","v":0},{"$f":"IF(CG147>$D$18,0,IF(CG149=1,IFERROR(IF(MOD((SUM($E$149:CG149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CG147","v":0},{"$f":"IF(CH147>$D$18,0,IF(CH149=1,IFERROR(IF(MOD((SUM($E$149:CH149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CH147","v":0},{"$f":"IF(CI147>$D$18,0,IF(CI149=1,IFERROR(IF(MOD((SUM($E$149:CI149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CI147","v":0},{"$f":"IF(CJ147>$D$18,0,IF(CJ149=1,IFERROR(IF(MOD((SUM($E$149:CJ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CJ147","v":0},{"$f":"IF(CK147>$D$18,0,IF(CK149=1,IFERROR(IF(MOD((SUM($E$149:CK149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CK147","v":0},{"$f":"IF(CL147>$D$18,0,IF(CL149=1,IFERROR(IF(MOD((SUM($E$149:CL149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CL147","v":0},{"$f":"IF(CM147>$D$18,0,IF(CM149=1,IFERROR(IF(MOD((SUM($E$149:CM149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CM147","v":0},{"$f":"IF(CN147>$D$18,0,IF(CN149=1,IFERROR(IF(MOD((SUM($E$149:CN149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CN147","v":0},{"$f":"IF(CO147>$D$18,0,IF(CO149=1,IFERROR(IF(MOD((SUM($E$149:CO149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CO147","v":0},{"$f":"IF(CP147>$D$18,0,IF(CP149=1,IFERROR(IF(MOD((SUM($E$149:CP149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CP147","v":0},{"$f":"IF(CQ147>$D$18,0,IF(CQ149=1,IFERROR(IF(MOD((SUM($E$149:CQ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CQ147","v":0},{"$f":"IF(CR147>$D$18,0,IF(CR149=1,IFERROR(IF(MOD((SUM($E$149:CR149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CR147","v":0},{"$f":"IF(CS147>$D$18,0,IF(CS149=1,IFERROR(IF(MOD((SUM($E$149:CS149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CS147","v":0},{"$f":"IF(CT147>$D$18,0,IF(CT149=1,IFERROR(IF(MOD((SUM($E$149:CT149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CT147","v":0},{"$f":"IF(CU147>$D$18,0,IF(CU149=1,IFERROR(IF(MOD((SUM($E$149:CU149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CU147","v":0},{"$f":"IF(CV147>$D$18,0,IF(CV149=1,IFERROR(IF(MOD((SUM($E$149:CV149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CV147","v":0},{"$f":"IF(CW147>$D$18,0,IF(CW149=1,IFERROR(IF(MOD((SUM($E$149:CW149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CW147","v":0},{"$f":"IF(CX147>$D$18,0,IF(CX149=1,IFERROR(IF(MOD((SUM($E$149:CX149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CX147","v":0},{"$f":"IF(CY147>$D$18,0,IF(CY149=1,IFERROR(IF(MOD((SUM($E$149:CY149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CY147","v":0},{"$f":"IF(CZ147>$D$18,0,IF(CZ149=1,IFERROR(IF(MOD((SUM($E$149:CZ149)),$D$134)=0,$D$133,0),0),0))*(1+$D$6)^CZ147","v":0}]
[null,null,"Investicijų korekcijos (jei aktualu): nominalia verte",0,{"$f":"E159*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK159*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ159*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW159*(1+$D$6)^CW$147","v":0},{"$f":"CX159*(1+$D$6)^CX$147","v":0},{"$f":"CY159*(1+$D$6)^CY$147","v":0},{"$f":"CZ159*(1+$D$6)^CZ$147","v":0}]
[null,null,"Investicijų korekcijos (jei aktualu): realia verte",0,null,0,0]
[null,null,"PAJAMOS IŠ VISO:",{"$f":"SUM(E160:CZ160)","v":0},{"$f":"SUM(E161)+IF(E147>$D$18,0,E166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK161)+IF(AK147>$D$18,0,AK166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ161)+IF(BQ147>$D$18,0,BQ166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW161)+IF(CW147>$D$18,0,CW166)","v":0},{"$f":"SUM(CX161)+IF(CX147>$D$18,0,CX166)","v":0},{"$f":"SUM(CY161)+IF(CY147>$D$18,0,CY166)","v":0},{"$f":"SUM(CZ161)+IF(CZ147>$D$18,0,CZ166)","v":0}]
[null,null,"Veiklos pajamos iš viso:",{"$f":"SUM(E161:CZ161)","v":0},{"$f":"IF(E165>0,E165,SUM(E162,E164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE165>0,AE165,SUM(AE162,AE164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ165>0,CQ165,SUM(CQ162,CQ164))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamos (pilni metai)",{"$f":"SUM(E162:CZ162)","v":0},{"$f":"IF(E147>$D$18,0,IF(E149=1,$D$136,0))*(1+$D$6)^E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK147>$D$18,0,IF(AK149=1,$D$136,0))*(1+$D$6)^AK147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ147>$D$18,0,IF(BQ149=1,$D$136,0))*(1+$D$6)^BQ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamos: pagalbinis skaičiavimas",null,{"$f":"IF(E147>$D$18,0,$D$136*(1+$D$6)^E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK147>$D$18,0,$D$136*(1+$D$6)^AK147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ147>$D$18,0,$D$136*(1+$D$6)^BQ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamos (pirmų nepilnų metų korekcija)",{"$f":"SUM(E164:CZ164)","v":0},{"$f":"IF(AND(E$149=0,F$149=1),E163*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(F$149=0,G$149=1),F163*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(G$149=0,H$149=1),G163*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$149=0,BT$149=1),BS163*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos pajamos (paskutinių nepilnų metų korekcija)",{"$f":"SUM(E165:CZ165)","v":0},{"$f":"IF(AND(E$150=1,F$150=0),E163*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},{"$f":"IF(AND(F$150=1,G$150=0),F163*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},{"$f":"IF(AND(G$150=1,H$150=0),G163*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$150=1,BT$150=0),BS163*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pajamų korekcijos (jei aktualu): nominalia verte",{"$f":"SUM(E166:CZ166)","v":0},{"$f":"E167*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK167*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ167*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW167*(1+$D$6)^CW$147","v":0},{"$f":"CX167*(1+$D$6)^CX$147","v":0},{"$f":"CY167*(1+$D$6)^CY$147","v":0},{"$f":"CZ167*(1+$D$6)^CZ$147","v":0}]
[null,null,"Pajamų korekcijos (jei aktualu): realia verte",{"$f":"SUM(E167:CZ167)","v":0}]
[null,null,"VEIKLOS IŠLAIDOS IŠ VISO:",{"$f":"SUM(E168:CZ168)","v":0},{"$f":"SUM(E169,E176,E180,E187,E192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE169,AE176,AE180,AE187,AE192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CQ169,CQ176,CQ180,CQ187,CQ192)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos vykdymo išlaidos iš viso:",0,{"$f":"SUM(E170,E172)-(E171-(E171-E173))+IF(E147>$D$18,0,E174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK170,AK172)-(AK171-(AK171-AK173))+IF(AK147>$D$18,0,AK174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ170,BQ172)-(BQ171-(BQ171-BQ173))+IF(BQ147>$D$18,0,BQ174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW170,CW172)-(CW171-(CW171-CW173))+IF(CW147>$D$18,0,CW174)","v":0},{"$f":"SUM(CX170,CX172)-(CX171-(CX171-CX173))+IF(CX147>$D$18,0,CX174)","v":0},{"$f":"SUM(CY170,CY172)-(CY171-(CY171-CY173))+IF(CY147>$D$18,0,CY174)","v":0},{"$f":"SUM(CZ170,CZ172)-(CZ171-(CZ171-CZ173))+IF(CZ147>$D$18,0,CZ174)","v":0}]
[null,null,"Veiklos vykdymo išlaidos (pilno metai)",0,{"$f":"IF(E147>$D$18,0,IF(E149=1,$D$137,0))*(1+$D$6)^E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK147>$D$18,0,IF(AK149=1,$D$137,0))*(1+$D$6)^AK147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ147>$D$18,0,IF(BQ149=1,$D$137,0))*(1+$D$6)^BQ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos vykdymo išlaidos: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF(E147>$D$18,0,$D$137*(1+$D$6)^E147)*((12-($D$131-1))/12))","v":0},{"$f":"IF(F147>$D$18,0,$D$137*(1+$D$6)^F147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL147>$D$18,0,$D$137*(1+$D$6)^AL147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR147>$D$18,0,$D$137*(1+$D$6)^BR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos vykdymo išlaidos (pirmų nepilnų metų korekcija)",0,{"$f":"IF(AND(E$149=0,F$149=1),E171*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(F$149=0,G$149=1),F171*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(G$149=0,H$149=1),G171*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$149=0,BT$149=1),BS171*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos vykdymo išlaidos (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E171*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AK$68=1,AL$68=0),AK171*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$68=1,BR$68=0),BQ171*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Veiklos vykdymo išlaidų korekcijos (jei aktualu): nominalia verte",0,{"$f":"E175*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK175*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ175*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW175*(1+$D$6)^CW$147","v":0},{"$f":"CX175*(1+$D$6)^CX$147","v":0},{"$f":"CY175*(1+$D$6)^CY$147","v":0},{"$f":"CZ175*(1+$D$6)^CZ$147","v":0}]
[null,null,"Veiklos vykdymo išlaidų korekcijos (jei aktualu): realia verte",0]
[null,null,"Remonto išlaidos iš viso:",0,{"$f":"SUM(E177)+IF(E147>$D$18,0,E178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK177)+IF(AK147>$D$18,0,AK178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ177)+IF(BQ147>$D$18,0,BQ178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW177)+IF(CW147>$D$18,0,CW178)","v":0},{"$f":"SUM(CX177)+IF(CX147>$D$18,0,CX178)","v":0},{"$f":"SUM(CY177)+IF(CY147>$D$18,0,CY178)","v":0},{"$f":"SUM(CZ177)+IF(CZ147>$D$18,0,CZ178)","v":0}]
[null,null,"Remonto išlaidos",0,{"$f":"IF(E147>$D$18,0,IF(E149=1,IFERROR(IF(MOD((SUM($E$149:E149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^E147","v":0},{"$f":"IF(F147>$D$18,0,IF(F149=1,IFERROR(IF(MOD((SUM($E$149:F149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^F147","v":0},{"$f":"IF(G147>$D$18,0,IF(G149=1,IFERROR(IF(MOD((SUM($E$149:G149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^G147","v":0},{"$f":"IF(H147>$D$18,0,IF(H149=1,IFERROR(IF(MOD((SUM($E$149:H149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^H147","v":0},{"$f":"IF(I147>$D$18,0,IF(I149=1,IFERROR(IF(MOD((SUM($E$149:I149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^I147","v":0},{"$f":"IF(J147>$D$18,0,IF(J149=1,IFERROR(IF(MOD((SUM($E$149:J149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^J147","v":0},{"$f":"IF(K147>$D$18,0,IF(K149=1,IFERROR(IF(MOD((SUM($E$149:K149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^K147","v":0},{"$f":"IF(L147>$D$18,0,IF(L149=1,IFERROR(IF(MOD((SUM($E$149:L149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^L147","v":0},{"$f":"IF(M147>$D$18,0,IF(M149=1,IFERROR(IF(MOD((SUM($E$149:M149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^M147","v":0},{"$f":"IF(N147>$D$18,0,IF(N149=1,IFERROR(IF(MOD((SUM($E$149:N149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^N147","v":0},{"$f":"IF(O147>$D$18,0,IF(O149=1,IFERROR(IF(MOD((SUM($E$149:O149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^O147","v":0},{"$f":"IF(P147>$D$18,0,IF(P149=1,IFERROR(IF(MOD((SUM($E$149:P149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^P147","v":0},{"$f":"IF(Q147>$D$18,0,IF(Q149=1,IFERROR(IF(MOD((SUM($E$149:Q149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^Q147","v":0},{"$f":"IF(R147>$D$18,0,IF(R149=1,IFERROR(IF(MOD((SUM($E$149:R149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^R147","v":0},{"$f":"IF(S147>$D$18,0,IF(S149=1,IFERROR(IF(MOD((SUM($E$149:S149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^S147","v":0},{"$f":"IF(T147>$D$18,0,IF(T149=1,IFERROR(IF(MOD((SUM($E$149:T149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^T147","v":0},{"$f":"IF(U147>$D$18,0,IF(U149=1,IFERROR(IF(MOD((SUM($E$149:U149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^U147","v":0},{"$f":"IF(V147>$D$18,0,IF(V149=1,IFERROR(IF(MOD((SUM($E$149:V149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^V147","v":0},{"$f":"IF(W147>$D$18,0,IF(W149=1,IFERROR(IF(MOD((SUM($E$149:W149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^W147","v":0},{"$f":"IF(X147>$D$18,0,IF(X149=1,IFERROR(IF(MOD((SUM($E$149:X149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^X147","v":0},{"$f":"IF(Y147>$D$18,0,IF(Y149=1,IFERROR(IF(MOD((SUM($E$149:Y149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^Y147","v":0},{"$f":"IF(Z147>$D$18,0,IF(Z149=1,IFERROR(IF(MOD((SUM($E$149:Z149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^Z147","v":0},{"$f":"IF(AA147>$D$18,0,IF(AA149=1,IFERROR(IF(MOD((SUM($E$149:AA149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AA147","v":0},{"$f":"IF(AB147>$D$18,0,IF(AB149=1,IFERROR(IF(MOD((SUM($E$149:AB149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AB147","v":0},{"$f":"IF(AC147>$D$18,0,IF(AC149=1,IFERROR(IF(MOD((SUM($E$149:AC149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AC147","v":0},{"$f":"IF(AD147>$D$18,0,IF(AD149=1,IFERROR(IF(MOD((SUM($E$149:AD149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AD147","v":0},{"$f":"IF(AE147>$D$18,0,IF(AE149=1,IFERROR(IF(MOD((SUM($E$149:AE149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AE147","v":0},{"$f":"IF(AF147>$D$18,0,IF(AF149=1,IFERROR(IF(MOD((SUM($E$149:AF149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AF147","v":0},{"$f":"IF(AG147>$D$18,0,IF(AG149=1,IFERROR(IF(MOD((SUM($E$149:AG149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AG147","v":0},{"$f":"IF(AH147>$D$18,0,IF(AH149=1,IFERROR(IF(MOD((SUM($E$149:AH149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AH147","v":0},{"$f":"IF(AI147>$D$18,0,IF(AI149=1,IFERROR(IF(MOD((SUM($E$149:AI149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AI147","v":0},{"$f":"IF(AJ147>$D$18,0,IF(AJ149=1,IFERROR(IF(MOD((SUM($E$149:AJ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AJ147","v":0},{"$f":"IF(AK147>$D$18,0,IF(AK149=1,IFERROR(IF(MOD((SUM($E$149:AK149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AK147","v":0},{"$f":"IF(AL147>$D$18,0,IF(AL149=1,IFERROR(IF(MOD((SUM($E$149:AL149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AL147","v":0},{"$f":"IF(AM147>$D$18,0,IF(AM149=1,IFERROR(IF(MOD((SUM($E$149:AM149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AM147","v":0},{"$f":"IF(AN147>$D$18,0,IF(AN149=1,IFERROR(IF(MOD((SUM($E$149:AN149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AN147","v":0},{"$f":"IF(AO147>$D$18,0,IF(AO149=1,IFERROR(IF(MOD((SUM($E$149:AO149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AO147","v":0},{"$f":"IF(AP147>$D$18,0,IF(AP149=1,IFERROR(IF(MOD((SUM($E$149:AP149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AP147","v":0},{"$f":"IF(AQ147>$D$18,0,IF(AQ149=1,IFERROR(IF(MOD((SUM($E$149:AQ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AQ147","v":0},{"$f":"IF(AR147>$D$18,0,IF(AR149=1,IFERROR(IF(MOD((SUM($E$149:AR149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AR147","v":0},{"$f":"IF(AS147>$D$18,0,IF(AS149=1,IFERROR(IF(MOD((SUM($E$149:AS149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AS147","v":0},{"$f":"IF(AT147>$D$18,0,IF(AT149=1,IFERROR(IF(MOD((SUM($E$149:AT149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AT147","v":0},{"$f":"IF(AU147>$D$18,0,IF(AU149=1,IFERROR(IF(MOD((SUM($E$149:AU149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AU147","v":0},{"$f":"IF(AV147>$D$18,0,IF(AV149=1,IFERROR(IF(MOD((SUM($E$149:AV149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AV147","v":0},{"$f":"IF(AW147>$D$18,0,IF(AW149=1,IFERROR(IF(MOD((SUM($E$149:AW149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AW147","v":0},{"$f":"IF(AX147>$D$18,0,IF(AX149=1,IFERROR(IF(MOD((SUM($E$149:AX149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AX147","v":0},{"$f":"IF(AY147>$D$18,0,IF(AY149=1,IFERROR(IF(MOD((SUM($E$149:AY149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AY147","v":0},{"$f":"IF(AZ147>$D$18,0,IF(AZ149=1,IFERROR(IF(MOD((SUM($E$149:AZ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^AZ147","v":0},{"$f":"IF(BA147>$D$18,0,IF(BA149=1,IFERROR(IF(MOD((SUM($E$149:BA149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BA147","v":0},{"$f":"IF(BB147>$D$18,0,IF(BB149=1,IFERROR(IF(MOD((SUM($E$149:BB149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BB147","v":0},{"$f":"IF(BC147>$D$18,0,IF(BC149=1,IFERROR(IF(MOD((SUM($E$149:BC149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BC147","v":0},{"$f":"IF(BD147>$D$18,0,IF(BD149=1,IFERROR(IF(MOD((SUM($E$149:BD149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BD147","v":0},{"$f":"IF(BE147>$D$18,0,IF(BE149=1,IFERROR(IF(MOD((SUM($E$149:BE149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BE147","v":0},{"$f":"IF(BF147>$D$18,0,IF(BF149=1,IFERROR(IF(MOD((SUM($E$149:BF149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BF147","v":0},{"$f":"IF(BG147>$D$18,0,IF(BG149=1,IFERROR(IF(MOD((SUM($E$149:BG149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BG147","v":0},{"$f":"IF(BH147>$D$18,0,IF(BH149=1,IFERROR(IF(MOD((SUM($E$149:BH149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BH147","v":0},{"$f":"IF(BI147>$D$18,0,IF(BI149=1,IFERROR(IF(MOD((SUM($E$149:BI149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BI147","v":0},{"$f":"IF(BJ147>$D$18,0,IF(BJ149=1,IFERROR(IF(MOD((SUM($E$149:BJ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BJ147","v":0},{"$f":"IF(BK147>$D$18,0,IF(BK149=1,IFERROR(IF(MOD((SUM($E$149:BK149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BK147","v":0},{"$f":"IF(BL147>$D$18,0,IF(BL149=1,IFERROR(IF(MOD((SUM($E$149:BL149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BL147","v":0},{"$f":"IF(BM147>$D$18,0,IF(BM149=1,IFERROR(IF(MOD((SUM($E$149:BM149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BM147","v":0},{"$f":"IF(BN147>$D$18,0,IF(BN149=1,IFERROR(IF(MOD((SUM($E$149:BN149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BN147","v":0},{"$f":"IF(BO147>$D$18,0,IF(BO149=1,IFERROR(IF(MOD((SUM($E$149:BO149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BO147","v":0},{"$f":"IF(BP147>$D$18,0,IF(BP149=1,IFERROR(IF(MOD((SUM($E$149:BP149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BP147","v":0},{"$f":"IF(BQ147>$D$18,0,IF(BQ149=1,IFERROR(IF(MOD((SUM($E$149:BQ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BQ147","v":0},{"$f":"IF(BR147>$D$18,0,IF(BR149=1,IFERROR(IF(MOD((SUM($E$149:BR149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BR147","v":0},{"$f":"IF(BS147>$D$18,0,IF(BS149=1,IFERROR(IF(MOD((SUM($E$149:BS149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BS147","v":0},{"$f":"IF(BT147>$D$18,0,IF(BT149=1,IFERROR(IF(MOD((SUM($E$149:BT149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BT147","v":0},{"$f":"IF(BU147>$D$18,0,IF(BU149=1,IFERROR(IF(MOD((SUM($E$149:BU149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BU147","v":0},{"$f":"IF(BV147>$D$18,0,IF(BV149=1,IFERROR(IF(MOD((SUM($E$149:BV149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BV147","v":0},{"$f":"IF(BW147>$D$18,0,IF(BW149=1,IFERROR(IF(MOD((SUM($E$149:BW149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BW147","v":0},{"$f":"IF(BX147>$D$18,0,IF(BX149=1,IFERROR(IF(MOD((SUM($E$149:BX149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BX147","v":0},{"$f":"IF(BY147>$D$18,0,IF(BY149=1,IFERROR(IF(MOD((SUM($E$149:BY149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BY147","v":0},{"$f":"IF(BZ147>$D$18,0,IF(BZ149=1,IFERROR(IF(MOD((SUM($E$149:BZ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^BZ147","v":0},{"$f":"IF(CA147>$D$18,0,IF(CA149=1,IFERROR(IF(MOD((SUM($E$149:CA149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CA147","v":0},{"$f":"IF(CB147>$D$18,0,IF(CB149=1,IFERROR(IF(MOD((SUM($E$149:CB149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CB147","v":0},{"$f":"IF(CC147>$D$18,0,IF(CC149=1,IFERROR(IF(MOD((SUM($E$149:CC149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CC147","v":0},{"$f":"IF(CD147>$D$18,0,IF(CD149=1,IFERROR(IF(MOD((SUM($E$149:CD149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CD147","v":0},{"$f":"IF(CE147>$D$18,0,IF(CE149=1,IFERROR(IF(MOD((SUM($E$149:CE149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CE147","v":0},{"$f":"IF(CF147>$D$18,0,IF(CF149=1,IFERROR(IF(MOD((SUM($E$149:CF149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CF147","v":0},{"$f":"IF(CG147>$D$18,0,IF(CG149=1,IFERROR(IF(MOD((SUM($E$149:CG149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CG147","v":0},{"$f":"IF(CH147>$D$18,0,IF(CH149=1,IFERROR(IF(MOD((SUM($E$149:CH149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CH147","v":0},{"$f":"IF(CI147>$D$18,0,IF(CI149=1,IFERROR(IF(MOD((SUM($E$149:CI149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CI147","v":0},{"$f":"IF(CJ147>$D$18,0,IF(CJ149=1,IFERROR(IF(MOD((SUM($E$149:CJ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CJ147","v":0},{"$f":"IF(CK147>$D$18,0,IF(CK149=1,IFERROR(IF(MOD((SUM($E$149:CK149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CK147","v":0},{"$f":"IF(CL147>$D$18,0,IF(CL149=1,IFERROR(IF(MOD((SUM($E$149:CL149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CL147","v":0},{"$f":"IF(CM147>$D$18,0,IF(CM149=1,IFERROR(IF(MOD((SUM($E$149:CM149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CM147","v":0},{"$f":"IF(CN147>$D$18,0,IF(CN149=1,IFERROR(IF(MOD((SUM($E$149:CN149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CN147","v":0},{"$f":"IF(CO147>$D$18,0,IF(CO149=1,IFERROR(IF(MOD((SUM($E$149:CO149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CO147","v":0},{"$f":"IF(CP147>$D$18,0,IF(CP149=1,IFERROR(IF(MOD((SUM($E$149:CP149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CP147","v":0},{"$f":"IF(CQ147>$D$18,0,IF(CQ149=1,IFERROR(IF(MOD((SUM($E$149:CQ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CQ147","v":0},{"$f":"IF(CR147>$D$18,0,IF(CR149=1,IFERROR(IF(MOD((SUM($E$149:CR149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CR147","v":0},{"$f":"IF(CS147>$D$18,0,IF(CS149=1,IFERROR(IF(MOD((SUM($E$149:CS149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CS147","v":0},{"$f":"IF(CT147>$D$18,0,IF(CT149=1,IFERROR(IF(MOD((SUM($E$149:CT149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CT147","v":0},{"$f":"IF(CU147>$D$18,0,IF(CU149=1,IFERROR(IF(MOD((SUM($E$149:CU149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CU147","v":0},{"$f":"IF(CV147>$D$18,0,IF(CV149=1,IFERROR(IF(MOD((SUM($E$149:CV149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CV147","v":0},{"$f":"IF(CW147>$D$18,0,IF(CW149=1,IFERROR(IF(MOD((SUM($E$149:CW149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CW147","v":0},{"$f":"IF(CX147>$D$18,0,IF(CX149=1,IFERROR(IF(MOD((SUM($E$149:CX149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CX147","v":0},{"$f":"IF(CY147>$D$18,0,IF(CY149=1,IFERROR(IF(MOD((SUM($E$149:CY149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CY147","v":0},{"$f":"IF(CZ147>$D$18,0,IF(CZ149=1,IFERROR(IF(MOD((SUM($E$149:CZ149)),$D$139)=0,$D$138,0),0),0))*(1+$D$6)^CZ147","v":0}]
[null,null,"Remonto išlaidų korekcijos (jei aktualu): nominalia verte",0,{"$f":"E179*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK179*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ179*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW179*(1+$D$6)^CW$147","v":0},{"$f":"CX179*(1+$D$6)^CX$147","v":0},{"$f":"CY179*(1+$D$6)^CY$147","v":0},{"$f":"CZ179*(1+$D$6)^CZ$147","v":0}]
[null,null,"Remonto išlaidų korekcijos (jei aktualu): realia verte",0]
[null,null,"Nekilnojamojo turto mokestis iš viso:",0,{"$f":"SUM(E181,E183)-(E182-(E182-E184))+IF(E147>$D$18,0,E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK181,AK183)-(AK182-(AK182-AK184))+IF(AK147>$D$18,0,AK185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ181,BQ183)-(BQ182-(BQ182-BQ184))+IF(BQ147>$D$18,0,BQ185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW181,CW183)-(CW182-(CW182-CW184))+IF(CW147>$D$18,0,CW185)","v":0},{"$f":"SUM(CX181,CX183)-(CX182-(CX182-CX184))+IF(CX147>$D$18,0,CX185)","v":0},{"$f":"SUM(CY181,CY183)-(CY182-(CY182-CY184))+IF(CY147>$D$18,0,CY185)","v":0},{"$f":"SUM(CZ181,CZ183)-(CZ182-(CZ182-CZ184))+IF(CZ147>$D$18,0,CZ185)","v":0}]
[null,null,"Nekilnojamojo turto mokestis (pilno metai)",0,{"$f":"IF($D$140=1,IF(E147>$D$18,0,IF(E149=1,$D$145,0))*$D$144*(1+$D$6)^E147,0)*((12-($D$131-1))/12)","v":0},{"$f":"IF($D$140=1,IF(F147>$D$18,0,IF(F149=1,$D$145,0))*$D$144*(1+$D$6)^F147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$140=1,IF(AL147>$D$18,0,IF(AL149=1,$D$145,0))*$D$144*(1+$D$6)^AL147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$140=1,IF(BR147>$D$18,0,IF(BR149=1,$D$145,0))*$D$144*(1+$D$6)^BR147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis: pagalbinis skaičiavimas",null,{"$f":"IF($E$16=1,0,IF($D$140=1,IF(E147>$D$18,0,$D$145*$D$144*(1+$D$6)^E147))*((12-($D$131-1))/12))","v":0},{"$f":"IF($D$140=1,IF(F147>$D$18,0,$D$145*$D$144*(1+$D$6)^F147))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($D$140=1,IF(AL147>$D$18,0,$D$145*$D$144*(1+$D$6)^AL147))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($D$140=1,IF(BR147>$D$18,0,$D$145*$D$144*(1+$D$6)^BR147))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Nekilnojamojo turto mokestis (pirmų nepilnų metų korekcija)",0,{"$f":"IF(AND(E$149=0,F$149=1),E182*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(F$149=0,G$149=1),F182*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},{"$f":"IF(AND(G$149=0,H$149=1),G182*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$149=0,BT$149=1),BS182*IF(((12-$D$135+1)/12)=1,0,(12-$D$135+1)/12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$68=1,F$68=0),E182*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AK$68=1,AL$68=0),AK182*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$68=1,BR$68=0),BQ182*IF(($D$135/12)=1/12,0,IF($D$135/12=(1/12),0,($D$135-1)/12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokesčio korekcija (jei aktualu): nominalia verte",0,{"$f":"E186*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK186*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ186*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW186*(1+$D$6)^CW$147","v":0},{"$f":"CX186*(1+$D$6)^CX$147","v":0},{"$f":"CY186*(1+$D$6)^CY$147","v":0},{"$f":"CZ186*(1+$D$6)^CZ$147","v":0}]
[null,null,"Nekilnojamojo turto mokesčio korekcija (jei aktualu): realia verte",0]
[null,null,"Turto nuomos mokestis iš viso:",0,{"$f":"IF(E189>0,E189,E188)+IF(E147>$D$18,0,E190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK189>0,AK189,AK188)+IF(AK147>$D$18,0,AK190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ189>0,BQ189,BQ188)+IF(BQ147>$D$18,0,BQ190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW189>0,CW189,CW188)+IF(CW147>$D$18,0,CW190)","v":0},{"$f":"IF(CX189>0,CX189,CX188)+IF(CX147>$D$18,0,CX190)","v":0},{"$f":"IF(CY189>0,CY189,CY188)+IF(CY147>$D$18,0,CY190)","v":0},{"$f":"IF(CZ189>0,CZ189,CZ188)+IF(CZ147>$D$18,0,CZ190)","v":0}]
[null,null,"Turto nuomos mokestis (pilni metai)",0,{"$f":"IF($E$16=1,0,IF(AND($E$140=1,E147>=$E$143),IF(E65<=$D$18,($E$145*$E$144)*(1+$D$6)^E65,0),0)*((12-($D$131-1))/12))","v":0},{"$f":"IF(AND($E$140=1,F147>=$E$143),IF(F65<=$D$18,($E$145*$E$144)*(1+$D$6)^F65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$140=1,AL147>=$E$143),IF(AL65<=$D$18,($E$145*$E$144)*(1+$D$6)^AL65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$140=1,BR147>=$E$143),IF(BR65<=$D$18,($E$145*$E$144)*(1+$D$6)^BR65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$150=1,F$150=0),E188*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AE$150=1,AF$150=0),AE188*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BK$150=1,BL$150=0),BK188*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CQ$150=1,CR$150=0),CQ188*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokesčio korekcija (jei aktualu): nominalia verte",0,{"$f":"E191*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK191*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ191*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW191*(1+$D$6)^CW$147","v":0},{"$f":"CX191*(1+$D$6)^CX$147","v":0},{"$f":"CY191*(1+$D$6)^CY$147","v":0},{"$f":"CZ191*(1+$D$6)^CZ$147","v":0}]
[null,null,"Turto nuomos mokesčio korekcija (jei aktualu): realia verte",0]
[null,null,"Žemės nuomos mokestis iš viso:",0,{"$f":"IF(E194>0,E194,E193)+IF(E147>$D$18,0,E195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK194>0,AK194,AK193)+IF(AK147>$D$18,0,AK195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ194>0,BQ194,BQ193)+IF(BQ147>$D$18,0,BQ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW194>0,CW194,CW193)+IF(CW147>$D$18,0,CW195)","v":0},{"$f":"IF(CX194>0,CX194,CX193)+IF(CX147>$D$18,0,CX195)","v":0},{"$f":"IF(CY194>0,CY194,CY193)+IF(CY147>$D$18,0,CY195)","v":0},{"$f":"IF(CZ194>0,CZ194,CZ193)+IF(CZ147>$D$18,0,CZ195)","v":0}]
[null,null,"Žemės nuomos mokestis (pilni metai)",0,{"$f":"IF($E$16=1,0,IF(AND($F$140=1,E147>=$F$143),IF(E147<=$D$18,$F$145*$F$144*(1+$D$6)^E147,0),0)*((12-($D$131-1))/12))","v":0},{"$f":"IF(AND($F$140=1,F147>=$F$143),IF(F147<=$D$18,$F$145*$F$144*(1+$D$6)^F147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$140=1,AL147>=$F$143),IF(AL147<=$D$18,$F$145*$F$144*(1+$D$6)^AL147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$140=1,BR147>=$F$143),IF(BR147<=$D$18,$F$145*$F$144*(1+$D$6)^BR147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokestis (paskutinių nepilnų metų korekcija)",0,{"$f":"IF(AND(E$150=1,F$150=0),E193*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AE$150=1,AF$150=0),AE193*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BK$150=1,BL$150=0),BK193*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CQ$150=1,CR$150=0),CQ193*$D$131/12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokesčio korekcija (jei aktualu): nominalia verte",0,{"$f":"E196*(1+$D$6)^E$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK196*(1+$D$6)^AK$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ196*(1+$D$6)^BQ$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW196*(1+$D$6)^CW$147","v":0},{"$f":"CX196*(1+$D$6)^CX$147","v":0},{"$f":"CY196*(1+$D$6)^CY$147","v":0},{"$f":"CZ196*(1+$D$6)^CZ$147","v":0}]
[null,null,"Žemės nuomos mokesčio korekcija (jei aktualu): realia verte",0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS",0,{"$f":"-E151+E160-E168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AK151+AK160-AK168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BQ151+BQ160-BQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Disk. Gr. Pinigų srautas",0,{"$f":"E197/(1+$D$12)^E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK197/(1+$D$12)^AK147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ197/(1+$D$12)^BQ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW197/(1+$D$12)^CW147","v":0},{"$f":"CX197/(1+$D$12)^CX147","v":0},{"$f":"CY197/(1+$D$12)^CY147","v":0},{"$f":"CZ197/(1+$D$12)^CZ147","v":0}]
[null,null,"Ak. Disk. Gr. Pinigų srautas",0,{"$f":"IF(E147>$D$18,0,E198)","v":0},{"$f":"IF(F147>$D$18,0,E199+F198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL147>$D$18,0,AK199+AL198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR147>$D$18,0,BQ199+BR198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CX147>$D$18,0,CW199+CX198)","v":0},{"$f":"IF(CY147>$D$18,0,CX199+CY198)","v":0},{"$f":"IF(CZ147>$D$18,0,CY199+CZ198)","v":0}]
[]
[null,null,"L-testas: Ak. Disk. Gr. Pinigų srautas neigiamas?",null,{"$f":"IF(E199<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE199<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ199<0,1,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Rodiklis","Reikšmė"]
[null,null,"GDV",{"$f":"SUM(E198:CZ198)","v":0}]
[null,null,"VGN",{"$f":"ROUND(IRR(E197:CZ197),3)","v":{"$error":"#NUM!"}}]
[null,null,"Diskontuotas atsipirkimo laikas (metai)",{"$f":"IF(MAX(E199:CZ199)>0,INT(SUM(E201:CZ201)),\"Neatsiperka\")","v":"Neatsiperka"}]
[]
[]
[null,null,"3. Bendra privataus subjekto veikla (1 + 2)"]
[]
[null,null,"Projekto įgyvendinimo metai","Suma",{"$f":"E147","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AK147","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BQ147","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Projekto įgyvendinimo kalendoriniai metai",null,{"$f":"E148","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK148","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BQ148","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"INVESTICIJOS IŠ VISO:",{"$f":"SUM(E212:CZ212)","v":0},{"$f":"SUM(E69,E151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK69,AK151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ69,BQ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PAJAMOS IŠ VISO:",0,{"$f":"SUM(E72,E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72,AK160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ72,BQ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VEIKLOS IŠLAIDOS IŠ VISO:",0,{"$f":"SUM(E90,E168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK90,AK168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ90,BQ168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS",0,{"$f":"-E212+E213-E214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE212+AE213-AE214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CQ212+CQ213-CQ214","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Disk. Gr. Pinigų srautas",0,{"$f":"E215/(1+$D$12)^E210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE215/(1+$D$12)^AE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ215/(1+$D$12)^CQ210","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Ak. Disk. Gr. Pinigų srautas",0,{"$f":"IF(E210>$D$18,0,E216)","v":0},{"$f":"IF(F210>$D$18,0,E217+F216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL210>$D$18,0,AK217+AL216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR210>$D$18,0,BQ217+BR216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CX210>$D$18,0,CW217+CX216)","v":0},{"$f":"IF(CY210>$D$18,0,CX217+CY216)","v":0},{"$f":"IF(CZ210>$D$18,0,CY217+CZ216)","v":0}]
[]
[null,null,"L-testas: Ak. Disk. Gr. Pinigų srautas neigiamas?","L-testas: Ak. Disk. Gr. Pinigų srautas neigiamas?",{"$f":"IF(E217<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK217<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ217<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rodiklis","Reikšmė"]
[null,null,"GDV",{"$f":"SUM(E216:CZ216)","v":0}]
[null,null,"VGN",{"$f":"ROUND(IRR(E215:CZ215),3)","v":{"$error":"#NUM!"}}]
[null,null,"Diskontuotas atsipirkimo laikas",{"$f":"IF(MAX(E217:CZ217)>0,INT(SUM(E219:CZ219)),\"Neatsiperka\")","v":"Neatsiperka"}]
[]
[]
[null,null,"4. Viešojo sektoriaus finansinė situacija"]
[null,null,null,{"$f":"IF(D228=\"Centrinės valdžios\",1,0)","v":0}]
[null,null,"Centrinės ar vietos valdžios institucija vykdo viešąjį pirkimą?","Vietos"]
[]
[null,null,"Projekto įgyvendinimo metai","Suma",{"$f":"E210","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AK210","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BQ210","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,"Projekto įgyvendinimo kalendoriniai metai",null,{"$f":"E211","v":"<=2025"},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK211","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BQ211","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124]
[null,null,"Įplaukos:"]
[null,null,"Koncesijos mokestis",{"$f":"SUM(E233:AD233)","v":0},{"$f":"E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nekilnojamojo turto mokestis",0,{"$f":"SUM(E99,E180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK99,AK180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ99,BQ180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turto nuomos mokestis",0,{"$f":"SUM(E106,E187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK106,AK187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ106,BQ187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Žemės nuomos mokestis",0,{"$f":"SUM(E111,E192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK111,AK192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ111,BQ192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Išlaidos:"]
[null,null,"Metinis atlyginimas / metinis atlygis",0,{"$f":"E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuostolis",0,{"$f":"E81-E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK81-AK90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ81-BQ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    PVM",0,{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(E238:E239)<0,0,SUM(E238:E239)*'7.1'!E91),E238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(F238:F239)<0,0,SUM(F238:F239)*'7.1'!E91),F238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(G238:G239)<0,0,SUM(G238:G239)*'7.1'!E91),G238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(H238:H239)<0,0,SUM(H238:H239)*'7.1'!E91),H238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(I238:I239)<0,0,SUM(I238:I239)*'7.1'!E91),I238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(J238:J239)<0,0,SUM(J238:J239)*'7.1'!E91),J238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(K238:K239)<0,0,SUM(K238:K239)*'7.1'!E91),K238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(L238:L239)<0,0,SUM(L238:L239)*'7.1'!E91),L238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(M238:M239)<0,0,SUM(M238:M239)*'7.1'!E91),M238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(N238:N239)<0,0,SUM(N238:N239)*'7.1'!E91),N238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(O238:O239)<0,0,SUM(O238:O239)*'7.1'!E91),O238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(P238:P239)<0,0,SUM(P238:P239)*'7.1'!E91),P238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(Q238:Q239)<0,0,SUM(Q238:Q239)*'7.1'!E91),Q238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(R238:R239)<0,0,SUM(R238:R239)*'7.1'!E91),R238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(S238:S239)<0,0,SUM(S238:S239)*'7.1'!E91),S238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(T238:T239)<0,0,SUM(T238:T239)*'7.1'!E91),T238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(U238:U239)<0,0,SUM(U238:U239)*'7.1'!E91),U238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(V238:V239)<0,0,SUM(V238:V239)*'7.1'!E91),V238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(W238:W239)<0,0,SUM(W238:W239)*'7.1'!E91),W238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(X238:X239)<0,0,SUM(X238:X239)*'7.1'!E91),X238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(Y238:Y239)<0,0,SUM(Y238:Y239)*'7.1'!E91),Y238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(Z238:Z239)<0,0,SUM(Z238:Z239)*'7.1'!E91),Z238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AA238:AA239)<0,0,SUM(AA238:AA239)*'7.1'!E91),AA238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AB238:AB239)<0,0,SUM(AB238:AB239)*'7.1'!E91),AB238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AC238:AC239)<0,0,SUM(AC238:AC239)*'7.1'!E91),AC238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AD238:AD239)<0,0,SUM(AD238:AD239)*'7.1'!E91),AD238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AE238:AE239)<0,0,SUM(AE238:AE239)*'7.1'!E91),AE238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AF238:AF239)<0,0,SUM(AF238:AF239)*'7.1'!E91),AF238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AG238:AG239)<0,0,SUM(AG238:AG239)*'7.1'!E91),AG238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AH238:AH239)<0,0,SUM(AH238:AH239)*'7.1'!E91),AH238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AI238:AI239)<0,0,SUM(AI238:AI239)*'7.1'!E91),AI238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AJ238:AJ239)<0,0,SUM(AJ238:AJ239)*'7.1'!E91),AJ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AK238:AK239)<0,0,SUM(AK238:AK239)*'7.1'!E91),AK238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AL238:AL239)<0,0,SUM(AL238:AL239)*'7.1'!E91),AL238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AM238:AM239)<0,0,SUM(AM238:AM239)*'7.1'!E91),AM238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AN238:AN239)<0,0,SUM(AN238:AN239)*'7.1'!E91),AN238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AO238:AO239)<0,0,SUM(AO238:AO239)*'7.1'!E91),AO238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AP238:AP239)<0,0,SUM(AP238:AP239)*'7.1'!E91),AP238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AQ238:AQ239)<0,0,SUM(AQ238:AQ239)*'7.1'!E91),AQ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AR238:AR239)<0,0,SUM(AR238:AR239)*'7.1'!E91),AR238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AS238:AS239)<0,0,SUM(AS238:AS239)*'7.1'!E91),AS238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AT238:AT239)<0,0,SUM(AT238:AT239)*'7.1'!E91),AT238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AU238:AU239)<0,0,SUM(AU238:AU239)*'7.1'!E91),AU238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AV238:AV239)<0,0,SUM(AV238:AV239)*'7.1'!E91),AV238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AW238:AW239)<0,0,SUM(AW238:AW239)*'7.1'!E91),AW238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AX238:AX239)<0,0,SUM(AX238:AX239)*'7.1'!E91),AX238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AY238:AY239)<0,0,SUM(AY238:AY239)*'7.1'!E91),AY238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(AZ238:AZ239)<0,0,SUM(AZ238:AZ239)*'7.1'!E91),AZ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BA238:BA239)<0,0,SUM(BA238:BA239)*'7.1'!E91),BA238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BB238:BB239)<0,0,SUM(BB238:BB239)*'7.1'!E91),BB238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BC238:BC239)<0,0,SUM(BC238:BC239)*'7.1'!E91),BC238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BD238:BD239)<0,0,SUM(BD238:BD239)*'7.1'!E91),BD238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BE238:BE239)<0,0,SUM(BE238:BE239)*'7.1'!E91),BE238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BF238:BF239)<0,0,SUM(BF238:BF239)*'7.1'!E91),BF238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BG238:BG239)<0,0,SUM(BG238:BG239)*'7.1'!E91),BG238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BH238:BH239)<0,0,SUM(BH238:BH239)*'7.1'!E91),BH238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BI238:BI239)<0,0,SUM(BI238:BI239)*'7.1'!E91),BI238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BJ238:BJ239)<0,0,SUM(BJ238:BJ239)*'7.1'!E91),BJ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BK238:BK239)<0,0,SUM(BK238:BK239)*'7.1'!E91),BK238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BL238:BL239)<0,0,SUM(BL238:BL239)*'7.1'!E91),BL238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BM238:BM239)<0,0,SUM(BM238:BM239)*'7.1'!E91),BM238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BN238:BN239)<0,0,SUM(BN238:BN239)*'7.1'!E91),BN238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BO238:BO239)<0,0,SUM(BO238:BO239)*'7.1'!E91),BO238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BP238:BP239)<0,0,SUM(BP238:BP239)*'7.1'!E91),BP238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BQ238:BQ239)<0,0,SUM(BQ238:BQ239)*'7.1'!E91),BQ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BR238:BR239)<0,0,SUM(BR238:BR239)*'7.1'!E91),BR238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BS238:BS239)<0,0,SUM(BS238:BS239)*'7.1'!E91),BS238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BT238:BT239)<0,0,SUM(BT238:BT239)*'7.1'!E91),BT238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BU238:BU239)<0,0,SUM(BU238:BU239)*'7.1'!E91),BU238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BV238:BV239)<0,0,SUM(BV238:BV239)*'7.1'!E91),BV238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BW238:BW239)<0,0,SUM(BW238:BW239)*'7.1'!E91),BW238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BX238:BX239)<0,0,SUM(BX238:BX239)*'7.1'!E91),BX238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BY238:BY239)<0,0,SUM(BY238:BY239)*'7.1'!E91),BY238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(BZ238:BZ239)<0,0,SUM(BZ238:BZ239)*'7.1'!E91),BZ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CA238:CA239)<0,0,SUM(CA238:CA239)*'7.1'!E91),CA238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CB238:CB239)<0,0,SUM(CB238:CB239)*'7.1'!E91),CB238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CC238:CC239)<0,0,SUM(CC238:CC239)*'7.1'!E91),CC238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CD238:CD239)<0,0,SUM(CD238:CD239)*'7.1'!E91),CD238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CE238:CE239)<0,0,SUM(CE238:CE239)*'7.1'!E91),CE238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CF238:CF239)<0,0,SUM(CF238:CF239)*'7.1'!E91),CF238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CG238:CG239)<0,0,SUM(CG238:CG239)*'7.1'!E91),CG238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CH238:CH239)<0,0,SUM(CH238:CH239)*'7.1'!E91),CH238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CI238:CI239)<0,0,SUM(CI238:CI239)*'7.1'!E91),CI238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CJ238:CJ239)<0,0,SUM(CJ238:CJ239)*'7.1'!E91),CJ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CK238:CK239)<0,0,SUM(CK238:CK239)*'7.1'!E91),CK238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CL238:CL239)<0,0,SUM(CL238:CL239)*'7.1'!E91),CL238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CM238:CM239)<0,0,SUM(CM238:CM239)*'7.1'!E91),CM238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CN238:CN239)<0,0,SUM(CN238:CN239)*'7.1'!E91),CN238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CO238:CO239)<0,0,SUM(CO238:CO239)*'7.1'!E91),CO238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CP238:CP239)<0,0,SUM(CP238:CP239)*'7.1'!E91),CP238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CQ238:CQ239)<0,0,SUM(CQ238:CQ239)*'7.1'!E91),CQ238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CR238:CR239)<0,0,SUM(CR238:CR239)*'7.1'!E91),CR238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CS238:CS239)<0,0,SUM(CS238:CS239)*'7.1'!E91),CS238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CT238:CT239)<0,0,SUM(CT238:CT239)*'7.1'!E91),CT238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CU238:CU239)<0,0,SUM(CU238:CU239)*'7.1'!E91),CU238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CV238:CV239)<0,0,SUM(CV238:CV239)*'7.1'!E91),CV238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CW238:CW239)<0,0,SUM(CW238:CW239)*'7.1'!E91),CW238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CX238:CX239)<0,0,SUM(CX238:CX239)*'7.1'!E91),CX238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CY238:CY239)<0,0,SUM(CY238:CY239)*'7.1'!E91),CY238*'7.1'!E91)","v":0},{"$f":"IF('6.4'!$D$5=\"Koncesija\",IF(SUM(CZ238:CZ239)<0,0,SUM(CZ238:CZ239)*'7.1'!E91),CZ238*'7.1'!E91)","v":0}]
[null,null,"Ankstenis atsiskaitymas už investicijas (jei taikoma)",0,{"$f":"E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    PVM",0,{"$f":"E241*'7.1'!$E$71","v":0},{"$f":"F241*'7.1'!$E$71","v":0},{"$f":"G241*'7.1'!$E$71","v":0},{"$f":"H241*'7.1'!$E$71","v":0},{"$f":"I241*'7.1'!$E$71","v":0},{"$f":"J241*'7.1'!$E$71","v":0},{"$f":"K241*'7.1'!$E$71","v":0},{"$f":"L241*'7.1'!$E$71","v":0},{"$f":"M241*'7.1'!$E$71","v":0},{"$f":"N241*'7.1'!$E$71","v":0},{"$f":"O241*'7.1'!$E$71","v":0},{"$f":"P241*'7.1'!$E$71","v":0},{"$f":"Q241*'7.1'!$E$71","v":0},{"$f":"R241*'7.1'!$E$71","v":0},{"$f":"S241*'7.1'!$E$71","v":0},{"$f":"T241*'7.1'!$E$71","v":0},{"$f":"U241*'7.1'!$E$71","v":0},{"$f":"V241*'7.1'!$E$71","v":0},{"$f":"W241*'7.1'!$E$71","v":0},{"$f":"X241*'7.1'!$E$71","v":0},{"$f":"Y241*'7.1'!$E$71","v":0},{"$f":"Z241*'7.1'!$E$71","v":0},{"$f":"AA241*'7.1'!$E$71","v":0},{"$f":"AB241*'7.1'!$E$71","v":0},{"$f":"AC241*'7.1'!$E$71","v":0},{"$f":"AD241*'7.1'!$E$71","v":0},{"$f":"AE241*'7.1'!$E$71","v":0},{"$f":"AF241*'7.1'!$E$71","v":0},{"$f":"AG241*'7.1'!$E$71","v":0},{"$f":"AH241*'7.1'!$E$71","v":0},{"$f":"AI241*'7.1'!$E$71","v":0},{"$f":"AJ241*'7.1'!$E$71","v":0},{"$f":"AK241*'7.1'!$E$71","v":0},{"$f":"AL241*'7.1'!$E$71","v":0},{"$f":"AM241*'7.1'!$E$71","v":0},{"$f":"AN241*'7.1'!$E$71","v":0},{"$f":"AO241*'7.1'!$E$71","v":0},{"$f":"AP241*'7.1'!$E$71","v":0},{"$f":"AQ241*'7.1'!$E$71","v":0},{"$f":"AR241*'7.1'!$E$71","v":0},{"$f":"AS241*'7.1'!$E$71","v":0},{"$f":"AT241*'7.1'!$E$71","v":0},{"$f":"AU241*'7.1'!$E$71","v":0},{"$f":"AV241*'7.1'!$E$71","v":0},{"$f":"AW241*'7.1'!$E$71","v":0},{"$f":"AX241*'7.1'!$E$71","v":0},{"$f":"AY241*'7.1'!$E$71","v":0},{"$f":"AZ241*'7.1'!$E$71","v":0},{"$f":"BA241*'7.1'!$E$71","v":0},{"$f":"BB241*'7.1'!$E$71","v":0},{"$f":"BC241*'7.1'!$E$71","v":0},{"$f":"BD241*'7.1'!$E$71","v":0},{"$f":"BE241*'7.1'!$E$71","v":0},{"$f":"BF241*'7.1'!$E$71","v":0},{"$f":"BG241*'7.1'!$E$71","v":0},{"$f":"BH241*'7.1'!$E$71","v":0},{"$f":"BI241*'7.1'!$E$71","v":0},{"$f":"BJ241*'7.1'!$E$71","v":0},{"$f":"BK241*'7.1'!$E$71","v":0},{"$f":"BL241*'7.1'!$E$71","v":0},{"$f":"BM241*'7.1'!$E$71","v":0},{"$f":"BN241*'7.1'!$E$71","v":0},{"$f":"BO241*'7.1'!$E$71","v":0},{"$f":"BP241*'7.1'!$E$71","v":0},{"$f":"BQ241*'7.1'!$E$71","v":0},{"$f":"BR241*'7.1'!$E$71","v":0},{"$f":"BS241*'7.1'!$E$71","v":0},{"$f":"BT241*'7.1'!$E$71","v":0},{"$f":"BU241*'7.1'!$E$71","v":0},{"$f":"BV241*'7.1'!$E$71","v":0},{"$f":"BW241*'7.1'!$E$71","v":0},{"$f":"BX241*'7.1'!$E$71","v":0},{"$f":"BY241*'7.1'!$E$71","v":0},{"$f":"BZ241*'7.1'!$E$71","v":0},{"$f":"CA241*'7.1'!$E$71","v":0},{"$f":"CB241*'7.1'!$E$71","v":0},{"$f":"CC241*'7.1'!$E$71","v":0},{"$f":"CD241*'7.1'!$E$71","v":0},{"$f":"CE241*'7.1'!$E$71","v":0},{"$f":"CF241*'7.1'!$E$71","v":0},{"$f":"CG241*'7.1'!$E$71","v":0},{"$f":"CH241*'7.1'!$E$71","v":0},{"$f":"CI241*'7.1'!$E$71","v":0},{"$f":"CJ241*'7.1'!$E$71","v":0},{"$f":"CK241*'7.1'!$E$71","v":0},{"$f":"CL241*'7.1'!$E$71","v":0},{"$f":"CM241*'7.1'!$E$71","v":0},{"$f":"CN241*'7.1'!$E$71","v":0},{"$f":"CO241*'7.1'!$E$71","v":0},{"$f":"CP241*'7.1'!$E$71","v":0},{"$f":"CQ241*'7.1'!$E$71","v":0},{"$f":"CR241*'7.1'!$E$71","v":0},{"$f":"CS241*'7.1'!$E$71","v":0},{"$f":"CT241*'7.1'!$E$71","v":0},{"$f":"CU241*'7.1'!$E$71","v":0},{"$f":"CV241*'7.1'!$E$71","v":0},{"$f":"CW241*'7.1'!$E$71","v":0},{"$f":"CX241*'7.1'!$E$71","v":0},{"$f":"CY241*'7.1'!$E$71","v":0},{"$f":"CZ241*'7.1'!$E$71","v":0}]
[null,null,"Korekcijos (jei aktualu): nominalia verte",0,{"$f":"E244*(1+$D$6)^E$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK244*(1+$D$6)^AK$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ244*(1+$D$6)^BQ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW244*(1+$D$6)^CW$230","v":0},{"$f":"CX244*(1+$D$6)^CX$230","v":0},{"$f":"CY244*(1+$D$6)^CY$230","v":0},{"$f":"CZ244*(1+$D$6)^CZ$230","v":0}]
[null,null,"Korekcijos (jei aktualu): realia verte",0]
[null,null,"Viešojo sektoriaus prisiimama rizika",{"$f":"SUM(E245:AD245)","v":0},{"$f":"IF(E$68=1,'6.4'!F175,0)","v":0},{"$f":"IF(F$68=1,'6.4'!G175,0)","v":0},{"$f":"IF(G$68=1,'6.4'!H175,0)","v":0},{"$f":"IF(H$68=1,'6.4'!I175,0)","v":0},{"$f":"IF(I$68=1,'6.4'!J175,0)","v":0},{"$f":"IF(J$68=1,'6.4'!K175,0)","v":0},{"$f":"IF(K$68=1,'6.4'!L175,0)","v":0},{"$f":"IF(L$68=1,'6.4'!M175,0)","v":0},{"$f":"IF(M$68=1,'6.4'!N175,0)","v":0},{"$f":"IF(N$68=1,'6.4'!O175,0)","v":0},{"$f":"IF(O$68=1,'6.4'!P175,0)","v":0},{"$f":"IF(P$68=1,'6.4'!Q175,0)","v":0},{"$f":"IF(Q$68=1,'6.4'!R175,0)","v":0},{"$f":"IF(R$68=1,'6.4'!S175,0)","v":0},{"$f":"IF(S$68=1,'6.4'!T175,0)","v":0},{"$f":"IF(T$68=1,'6.4'!U175,0)","v":0},{"$f":"IF(U$68=1,'6.4'!V175,0)","v":0},{"$f":"IF(V$68=1,'6.4'!W175,0)","v":0},{"$f":"IF(W$68=1,'6.4'!X175,0)","v":0},{"$f":"IF(X$68=1,'6.4'!Y175,0)","v":0},{"$f":"IF(Y$68=1,'6.4'!Z175,0)","v":0},{"$f":"IF(Z$68=1,'6.4'!AA175,0)","v":0},{"$f":"IF(AA$68=1,'6.4'!AB175,0)","v":0},{"$f":"IF(AB$68=1,'6.4'!AC175,0)","v":0},{"$f":"IF(AC$68=1,'6.4'!AD175,0)","v":0},{"$f":"IF(AD$68=1,'6.4'!AE175,0)","v":0},{"$f":"IF(AE$68=1,'6.4'!AF175,0)","v":0},{"$f":"IF(AF$68=1,'6.4'!AG175,0)","v":0},{"$f":"IF(AG$68=1,'6.4'!AH175,0)","v":0},{"$f":"IF(AH$68=1,'6.4'!AI175,0)","v":0},{"$f":"IF(AI$68=1,'6.4'!AJ175,0)","v":0},{"$f":"IF(AJ$68=1,'6.4'!AK175,0)","v":0},{"$f":"IF(AK$68=1,'6.4'!AL175,0)","v":0},{"$f":"IF(AL$68=1,'6.4'!AM175,0)","v":0},{"$f":"IF(AM$68=1,'6.4'!AN175,0)","v":0},{"$f":"IF(AN$68=1,'6.4'!AO175,0)","v":0},{"$f":"IF(AO$68=1,'6.4'!AP175,0)","v":0},{"$f":"IF(AP$68=1,'6.4'!AQ175,0)","v":0},{"$f":"IF(AQ$68=1,'6.4'!AR175,0)","v":0},{"$f":"IF(AR$68=1,'6.4'!AS175,0)","v":0},{"$f":"IF(AS$68=1,'6.4'!AT175,0)","v":0},{"$f":"IF(AT$68=1,'6.4'!AU175,0)","v":0},{"$f":"IF(AU$68=1,'6.4'!AV175,0)","v":0},{"$f":"IF(AV$68=1,'6.4'!AW175,0)","v":0},{"$f":"IF(AW$68=1,'6.4'!AX175,0)","v":0},{"$f":"IF(AX$68=1,'6.4'!AY175,0)","v":0},{"$f":"IF(AY$68=1,'6.4'!AZ175,0)","v":0},{"$f":"IF(AZ$68=1,'6.4'!BA175,0)","v":0},{"$f":"IF(BA$68=1,'6.4'!BB175,0)","v":0},{"$f":"IF(BB$68=1,'6.4'!BC175,0)","v":0},{"$f":"IF(BC$68=1,'6.4'!BD175,0)","v":0},{"$f":"IF(BD$68=1,'6.4'!BE175,0)","v":0},{"$f":"IF(BE$68=1,'6.4'!BF175,0)","v":0},{"$f":"IF(BF$68=1,'6.4'!BG175,0)","v":0},{"$f":"IF(BG$68=1,'6.4'!BH175,0)","v":0},{"$f":"IF(BH$68=1,'6.4'!BI175,0)","v":0},{"$f":"IF(BI$68=1,'6.4'!BJ175,0)","v":0},{"$f":"IF(BJ$68=1,'6.4'!BK175,0)","v":0},{"$f":"IF(BK$68=1,'6.4'!BL175,0)","v":0},{"$f":"IF(BL$68=1,'6.4'!BM175,0)","v":0},{"$f":"IF(BM$68=1,'6.4'!BN175,0)","v":0},{"$f":"IF(BN$68=1,'6.4'!BO175,0)","v":0},{"$f":"IF(BO$68=1,'6.4'!BP175,0)","v":0},{"$f":"IF(BP$68=1,'6.4'!BQ175,0)","v":0},{"$f":"IF(BQ$68=1,'6.4'!BR175,0)","v":0},{"$f":"IF(BR$68=1,'6.4'!BS175,0)","v":0},{"$f":"IF(BS$68=1,'6.4'!BT175,0)","v":0},{"$f":"IF(BT$68=1,'6.4'!BU175,0)","v":0},{"$f":"IF(BU$68=1,'6.4'!BV175,0)","v":0},{"$f":"IF(BV$68=1,'6.4'!BW175,0)","v":0},{"$f":"IF(BW$68=1,'6.4'!BX175,0)","v":0},{"$f":"IF(BX$68=1,'6.4'!BY175,0)","v":0},{"$f":"IF(BY$68=1,'6.4'!BZ175,0)","v":0},{"$f":"IF(BZ$68=1,'6.4'!CA175,0)","v":0},{"$f":"IF(CA$68=1,'6.4'!CB175,0)","v":0},{"$f":"IF(CB$68=1,'6.4'!CC175,0)","v":0},{"$f":"IF(CC$68=1,'6.4'!CD175,0)","v":0},{"$f":"IF(CD$68=1,'6.4'!CE175,0)","v":0},{"$f":"IF(CE$68=1,'6.4'!CF175,0)","v":0},{"$f":"IF(CF$68=1,'6.4'!CG175,0)","v":0},{"$f":"IF(CG$68=1,'6.4'!CH175,0)","v":0},{"$f":"IF(CH$68=1,'6.4'!CI175,0)","v":0},{"$f":"IF(CI$68=1,'6.4'!CJ175,0)","v":0},{"$f":"IF(CJ$68=1,'6.4'!CK175,0)","v":0},{"$f":"IF(CK$68=1,'6.4'!CL175,0)","v":0},{"$f":"IF(CL$68=1,'6.4'!CM175,0)","v":0},{"$f":"IF(CM$68=1,'6.4'!CN175,0)","v":0},{"$f":"IF(CN$68=1,'6.4'!CO175,0)","v":0},{"$f":"IF(CO$68=1,'6.4'!CP175,0)","v":0},{"$f":"IF(CP$68=1,'6.4'!CQ175,0)","v":0},{"$f":"IF(CQ$68=1,'6.4'!CR175,0)","v":0},{"$f":"IF(CR$68=1,'6.4'!CS175,0)","v":0},{"$f":"IF(CS$68=1,'6.4'!CT175,0)","v":0},{"$f":"IF(CT$68=1,'6.4'!CU175,0)","v":0},{"$f":"IF(CU$68=1,'6.4'!CV175,0)","v":0},{"$f":"IF(CV$68=1,'6.4'!CW175,0)","v":0},{"$f":"IF(CW$68=1,'6.4'!CX175,0)","v":0},{"$f":"IF(CX$68=1,'6.4'!CY175,0)","v":0},{"$f":"IF(CY$68=1,'6.4'!CZ175,0)","v":0},{"$f":"IF(CZ$68=1,'6.4'!DA175,0)","v":0}]
[null,null,"Viešojo sektoriaus prisiimama rizika su PVM",{"$f":"SUM(E246:AD246)","v":0},{"$f":"IF(E$68=1,'6.4'!F176,0)","v":0},{"$f":"IF(F$68=1,'6.4'!G176,0)","v":0},{"$f":"IF(G$68=1,'6.4'!H176,0)","v":0},{"$f":"IF(H$68=1,'6.4'!I176,0)","v":0},{"$f":"IF(I$68=1,'6.4'!J176,0)","v":0},{"$f":"IF(J$68=1,'6.4'!K176,0)","v":0},{"$f":"IF(K$68=1,'6.4'!L176,0)","v":0},{"$f":"IF(L$68=1,'6.4'!M176,0)","v":0},{"$f":"IF(M$68=1,'6.4'!N176,0)","v":0},{"$f":"IF(N$68=1,'6.4'!O176,0)","v":0},{"$f":"IF(O$68=1,'6.4'!P176,0)","v":0},{"$f":"IF(P$68=1,'6.4'!Q176,0)","v":0},{"$f":"IF(Q$68=1,'6.4'!R176,0)","v":0},{"$f":"IF(R$68=1,'6.4'!S176,0)","v":0},{"$f":"IF(S$68=1,'6.4'!T176,0)","v":0},{"$f":"IF(T$68=1,'6.4'!U176,0)","v":0},{"$f":"IF(U$68=1,'6.4'!V176,0)","v":0},{"$f":"IF(V$68=1,'6.4'!W176,0)","v":0},{"$f":"IF(W$68=1,'6.4'!X176,0)","v":0},{"$f":"IF(X$68=1,'6.4'!Y176,0)","v":0},{"$f":"IF(Y$68=1,'6.4'!Z176,0)","v":0},{"$f":"IF(Z$68=1,'6.4'!AA176,0)","v":0},{"$f":"IF(AA$68=1,'6.4'!AB176,0)","v":0},{"$f":"IF(AB$68=1,'6.4'!AC176,0)","v":0},{"$f":"IF(AC$68=1,'6.4'!AD176,0)","v":0},{"$f":"IF(AD$68=1,'6.4'!AE176,0)","v":0},{"$f":"IF(AE$68=1,'6.4'!AF176,0)","v":0},{"$f":"IF(AF$68=1,'6.4'!AG176,0)","v":0},{"$f":"IF(AG$68=1,'6.4'!AH176,0)","v":0},{"$f":"IF(AH$68=1,'6.4'!AI176,0)","v":0},{"$f":"IF(AI$68=1,'6.4'!AJ176,0)","v":0},{"$f":"IF(AJ$68=1,'6.4'!AK176,0)","v":0},{"$f":"IF(AK$68=1,'6.4'!AL176,0)","v":0},{"$f":"IF(AL$68=1,'6.4'!AM176,0)","v":0},{"$f":"IF(AM$68=1,'6.4'!AN176,0)","v":0},{"$f":"IF(AN$68=1,'6.4'!AO176,0)","v":0},{"$f":"IF(AO$68=1,'6.4'!AP176,0)","v":0},{"$f":"IF(AP$68=1,'6.4'!AQ176,0)","v":0},{"$f":"IF(AQ$68=1,'6.4'!AR176,0)","v":0},{"$f":"IF(AR$68=1,'6.4'!AS176,0)","v":0},{"$f":"IF(AS$68=1,'6.4'!AT176,0)","v":0},{"$f":"IF(AT$68=1,'6.4'!AU176,0)","v":0},{"$f":"IF(AU$68=1,'6.4'!AV176,0)","v":0},{"$f":"IF(AV$68=1,'6.4'!AW176,0)","v":0},{"$f":"IF(AW$68=1,'6.4'!AX176,0)","v":0},{"$f":"IF(AX$68=1,'6.4'!AY176,0)","v":0},{"$f":"IF(AY$68=1,'6.4'!AZ176,0)","v":0},{"$f":"IF(AZ$68=1,'6.4'!BA176,0)","v":0},{"$f":"IF(BA$68=1,'6.4'!BB176,0)","v":0},{"$f":"IF(BB$68=1,'6.4'!BC176,0)","v":0},{"$f":"IF(BC$68=1,'6.4'!BD176,0)","v":0},{"$f":"IF(BD$68=1,'6.4'!BE176,0)","v":0},{"$f":"IF(BE$68=1,'6.4'!BF176,0)","v":0},{"$f":"IF(BF$68=1,'6.4'!BG176,0)","v":0},{"$f":"IF(BG$68=1,'6.4'!BH176,0)","v":0},{"$f":"IF(BH$68=1,'6.4'!BI176,0)","v":0},{"$f":"IF(BI$68=1,'6.4'!BJ176,0)","v":0},{"$f":"IF(BJ$68=1,'6.4'!BK176,0)","v":0},{"$f":"IF(BK$68=1,'6.4'!BL176,0)","v":0},{"$f":"IF(BL$68=1,'6.4'!BM176,0)","v":0},{"$f":"IF(BM$68=1,'6.4'!BN176,0)","v":0},{"$f":"IF(BN$68=1,'6.4'!BO176,0)","v":0},{"$f":"IF(BO$68=1,'6.4'!BP176,0)","v":0},{"$f":"IF(BP$68=1,'6.4'!BQ176,0)","v":0},{"$f":"IF(BQ$68=1,'6.4'!BR176,0)","v":0},{"$f":"IF(BR$68=1,'6.4'!BS176,0)","v":0},{"$f":"IF(BS$68=1,'6.4'!BT176,0)","v":0},{"$f":"IF(BT$68=1,'6.4'!BU176,0)","v":0},{"$f":"IF(BU$68=1,'6.4'!BV176,0)","v":0},{"$f":"IF(BV$68=1,'6.4'!BW176,0)","v":0},{"$f":"IF(BW$68=1,'6.4'!BX176,0)","v":0},{"$f":"IF(BX$68=1,'6.4'!BY176,0)","v":0},{"$f":"IF(BY$68=1,'6.4'!BZ176,0)","v":0},{"$f":"IF(BZ$68=1,'6.4'!CA176,0)","v":0},{"$f":"IF(CA$68=1,'6.4'!CB176,0)","v":0},{"$f":"IF(CB$68=1,'6.4'!CC176,0)","v":0},{"$f":"IF(CC$68=1,'6.4'!CD176,0)","v":0},{"$f":"IF(CD$68=1,'6.4'!CE176,0)","v":0},{"$f":"IF(CE$68=1,'6.4'!CF176,0)","v":0},{"$f":"IF(CF$68=1,'6.4'!CG176,0)","v":0},{"$f":"IF(CG$68=1,'6.4'!CH176,0)","v":0},{"$f":"IF(CH$68=1,'6.4'!CI176,0)","v":0},{"$f":"IF(CI$68=1,'6.4'!CJ176,0)","v":0},{"$f":"IF(CJ$68=1,'6.4'!CK176,0)","v":0},{"$f":"IF(CK$68=1,'6.4'!CL176,0)","v":0},{"$f":"IF(CL$68=1,'6.4'!CM176,0)","v":0},{"$f":"IF(CM$68=1,'6.4'!CN176,0)","v":0},{"$f":"IF(CN$68=1,'6.4'!CO176,0)","v":0},{"$f":"IF(CO$68=1,'6.4'!CP176,0)","v":0},{"$f":"IF(CP$68=1,'6.4'!CQ176,0)","v":0},{"$f":"IF(CQ$68=1,'6.4'!CR176,0)","v":0},{"$f":"IF(CR$68=1,'6.4'!CS176,0)","v":0},{"$f":"IF(CS$68=1,'6.4'!CT176,0)","v":0},{"$f":"IF(CT$68=1,'6.4'!CU176,0)","v":0},{"$f":"IF(CU$68=1,'6.4'!CV176,0)","v":0},{"$f":"IF(CV$68=1,'6.4'!CW176,0)","v":0},{"$f":"IF(CW$68=1,'6.4'!CX176,0)","v":0},{"$f":"IF(CX$68=1,'6.4'!CY176,0)","v":0},{"$f":"IF(CY$68=1,'6.4'!CZ176,0)","v":0},{"$f":"IF(CZ$68=1,'6.4'!DA176,0)","v":0}]
[]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Viešasis sektorius apskritai)",0,{"$f":"SUM(E233:E236,E243)-SUM(E238,E241)","v":0},0,0,0,0,0,{"$f":"SUM(K233:K236,K243)-SUM(K238,K241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW233:BW236,BW243)-SUM(BW238,BW241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Centrinės valdžios biudžetas)",0,{"$f":"IF($D$227=1,SUM(E233,E235,E243)-SUM(E238,E241),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK233,AK235,AK243)-SUM(AK238,AK241),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ233,BQ235,BQ243)-SUM(BQ238,BQ241),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Vietos valdžios biudžetas)",0,{"$f":"IF($D$227=1,SUM(E234,E236),SUM(E233:E236,E243)-SUM(E238,E241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK234,AK236),SUM(AK233:AK236,AK243)-SUM(AK238,AK241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ234,BQ236),SUM(BQ233:BQ236,BQ243)-SUM(BQ238,BQ241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Viešasis sektorius apskritai) su PVM",0,{"$f":"SUM(E233:E236,E243)-SUM(E238,E240:E242)","v":0},0,0,0,0,0,{"$f":"SUM(K233:K236,K243)-SUM(K238,K240:K242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW233:BW236,BW243)-SUM(BW238,BW240:BW242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Centrinės valdžios biudžetas) su PVM",0,{"$f":"IF($D$227=1,SUM(E233,E235,E243)-SUM(E238,E240:E242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK233,AK235,AK243)-SUM(AK238,AK240:AK242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ233,BQ235,BQ243)-SUM(BQ238,BQ240:BQ242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS (Vietos valdžios biudžetas) su PVM",0,{"$f":"IF($D$227=1,SUM(E234,E236),SUM(E233:E236,E243)-SUM(E238,E240:E242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK234,AK236),SUM(AK233:AK236,AK243)-SUM(AK238,AK240:AK242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ234,BQ236),SUM(BQ233:BQ236,BQ243)-SUM(BQ238,BQ240:BQ242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Viešasis sektorius apskritai)",{"$f":"SUM(E255:AD255)","v":0},{"$f":"SUM(E233:E236,E243)-SUM(E238,E241,E245)","v":0},{"$f":"SUM(F233:F236,F243)-SUM(F238,F241,F245)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R233:R236,R243)-SUM(R238,R241,R245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD233:CD236,CD243)-SUM(CD238,CD241,CD245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Centrinės valdžios biudžetas)",0,{"$f":"IF($D$227=1,SUM(E233,E235,E243)-SUM(E238,E241,E245),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK233,AK235,AK243)-SUM(AK238,AK241,AK245),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ233,BQ235,BQ243)-SUM(BQ238,BQ241,BQ245),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Vietos valdžios biudžetas)",0,{"$f":"IF($D$227=1,SUM(E234,E236),SUM(E233:E236,E243)-SUM(E238,E241,E245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK234,AK236),SUM(AK233:AK236,AK243)-SUM(AK238,AK241,AK245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ234,BQ236),SUM(BQ233:BQ236,BQ243)-SUM(BQ238,BQ241,BQ245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Viešasis sektorius apskritai) su PVM",0,{"$f":"SUM(E233:E236,E243)-SUM(E238,E240:E242)-E246","v":0},{"$f":"SUM(F233:F236,F243)-SUM(F238,F240:F242)-F246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R233:R236,R243)-SUM(R238,R240:R242)-R246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD233:CD236,CD243)-SUM(CD238,CD240:CD242)-CD246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Centrinės valdžios biudžetas) su PVM",0,{"$f":"IF($D$227=1,SUM(E233,E235,E243)-SUM(E238,E240:E242,E246),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(AK233,AK235,AK243)-SUM(AK238,AK240:AK242,AK246),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,SUM(BQ233,BQ235,BQ243)-SUM(BQ238,BQ240:BQ242,BQ246),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS PINIGŲ SRAUTAS su prisiimama rizika (Vietos valdžios biudžetas) su PVM",0,{"$f":"IF($D$227=1,E236,SUM(E233:E236,E243)-SUM(E238,E240:E242,E246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,AK236,SUM(AK233:AK236,AK243)-SUM(AK238,AK240:AK242,AK246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$227=1,BQ236,SUM(BQ233:BQ236,BQ243)-SUM(BQ238,BQ240:BQ242,BQ246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Viešojo sektoriaus išlaidos  (Eur) iš viso:","Suma","GDV","Suma (su PVM)","GDV (su PVM)"]
[null,null,"Viešasis sektorius ",{"$f":"-SUM(E248:CZ248)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E248:CZ248)","v":0},{"$f":"-SUM(E251:CZ251)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E251:CZ251)","v":0}]
[null,null,"Centrinė valdžia",{"$f":"-SUM(E249:CZ249)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E249:CZ249)","v":0},{"$f":"-SUM(E252:CZ252)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E252:CZ252)","v":0}]
[null,null,"Vietos valdžia",{"$f":"-SUM(E250:CZ250)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E250:CZ250)","v":0},{"$f":"-SUM(E253:CZ253)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E253:CZ253)","v":0}]
[null,null,"    <<< Teigiamas skaičius - išlaidos, Neigiamas - įplaukos",null,null,null,{"$f":"IF($D$227=1,IF(G265<J32,\"Neviršija\",\"Viršija\"),IF(G266<J32,\"Neviršija maksimalių mokėjimų\",\"Viršija maksimalius mokėjimus\"))","v":"Viršija maksimalius mokėjimus"}]
[]
[]
[null,null,"Viešojo sektoriaus išlaidos su prisiimama rizikos dalimi  (Eur) iš viso:","Suma","GDV","Suma (su PVM)","GDV (su PVM)"]
[null,null,"Viešasis sektorius ",{"$f":"-SUM(E255:CZ255)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E255:CZ255)","v":0},{"$f":"-SUM(E258:CZ258)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E258:CZ258)","v":0}]
[null,null,"Centrinė valdžia",{"$f":"-SUM(E256:CZ256)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E256:CZ256)","v":0},{"$f":"-SUM(E259:CZ259)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E259:CZ259)","v":0}]
[null,null,"Vietos valdžia",{"$f":"-SUM(E257:CZ257)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E257:CZ257)","v":0},{"$f":"-SUM(E260:CZ260)","v":0},{"$f":"-NPV((1+$D$13)*(1+$D$6)-1,E260:CZ260)","v":0}]
[null,null,"    <<< Teigiamas skaičius - išlaidos, Neigiamas - įplaukos",null,null,null,{"$f":"IF($D$227=1,IF(G272<K32,\"Neviršija\",\"Viršija\"),IF(G273<K32,\"Neviršija maksimalių įsipareigojimų\",\"Viršija maksimalius įsipareigojimus\"))","v":"Viršija maksimalius įsipareigojimus"}]

{"sheet":"Prielaidos_energ_urbanist","index":73,"n_rows":79,"n_cols":59,"rows_kept":79,"cut":false,"hidden":true,"merged":[[67,6,67,11],[1,1,1,16],[2,1,3,2],[53,1,53,7],[62,1,62,7],[67,1,67,5],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6],[6,7,7,7],[23,3,23,5],[25,3,25,5],[36,1,38,1],[36,2,36,7],[36,8,36,10]]}
[]
[null,"Šiame darbalapyje pateikiami pavyzdžiai, skirti nurodyti projektų naudos komponento \"Energinių charakteristikų pagerėjimas\" skaičiavimo prielaidas. Prielaidų darbalapis leidžia energinių charakteristikų pagerėjimo komponentą skaičiuoti pastatų rekonstravimo ir gatvių apšvietimo modernizavimo projektų atvejais. Pavyzdžiuose pateikti duomenys yra pavyzdiniai ir turi būti pakeisti pagal aktualius duomenis (žali langeliai). Skaičiavimo rezultatus (oranžiniai langeliai) reikia perkelti (pateikiant nuorodas) į alternatyvų darbalapius."]
[null,"Prielaidų darbalapio paskirtis:",null,null,null,null,null,"Žalia spalva žymimi langeliai - įvesties duomenys"]
[null,null,null,null,null,null,null,"Balta spalva žymimi langeliai - skaičiavimai su formulėmis"]
[]
[]
[null,"Kalendoriniai metai","Komentaras","Faktinės energijos sąnaudos šildymui prieš projektą (MWh)",null,null,"Faktinė vidutinė išorės temperatūra, laipsniai","Prognozuojama vid. vidaus temperatūra, laipsniai"]
[null,null,null,"Šiluminė energija pastato šildymui","Elektros energija pastato šildymui","Kita energija šildymui"]
[null,2017,null,380,0,0,2.08,{"$f":"IF(B9=\"\",\"\",(SUM(D9:F9)*1000)/($D$24*1000/$D$20)/$E$17+G9)","v":18.402913733220686}]
[null,2016,null,420,0,0,1.34,{"$f":"IF(B10=\"\",\"\",(SUM(D10:F10)*1000)/($D$24*1000/$D$20)/$E$17+G10)","v":19.381115178822867}]
[null,null,null,null,null,null,null,{"$f":"IF(B11=\"\",\"\",(SUM(D11:F11)*1000)/($D$24*1000/$D$20)/$E$17+G11)","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(B12=\"\",\"\",(SUM(D12:F12)*1000)/($D$24*1000/$D$20)/$E$17+G12)","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(B13=\"\",\"\",(SUM(D13:F13)*1000)/($D$24*1000/$D$20)/$E$17+G13)","v":""}]
[null,null,"Vidurkis",{"$f":"IFERROR(AVERAGE(D9:D13),\"0\")","v":400},{"$f":"IFERROR(AVERAGE(E9:E13),\"0\")","v":0},{"$f":"IFERROR(AVERAGE(F9:F13),\"0\")","v":0},{"$f":"IFERROR(AVERAGE(G9:G13),\"0\")","v":1.71},{"$f":"IFERROR(AVERAGE(H9:H13),\"0\")","v":18.892014456021776}]
[]
[null,"Rodiklis","Komentaras","Norminė","Prognozė"]
[null,"Šildymo sezono trukmė, dienos","Norminė - energijos vartojimo auditas, Prognozė - normalizuota šildymo sezono trukmė",220,201]
[null,"Vidaus temperatūra, laipsniai","Norminė - energijos vartojimo auditas, Prognozė - vid. faktinė vidaus temperatūra",20,{"$f":"H14","v":18.892014456021776}]
[null,"Išorės temperatūra, laipsniai","Norminė - energijos vartojimo auditas, Prognozė - normalizuota išorės temperatūra",-0.8,0.7]
[null,"Dienolaipsniai",null,{"$f":"D17*(D18-D19)","v":4576},{"$f":"E17*(E18-E19)","v":3656.5949056603772}]
[]
[null,"Rodiklis","Komentaras","Šiluminė energija pastato šildymui","Elektros energija pastato šildymui","Kita energija šildymui","VISO"]
[null,"Faktinės energijos sąnaudos prieš projektą, MWh",null,{"$f":"D14","v":400},{"$f":"E14","v":0},{"$f":"F14","v":0},{"$f":"D23+E23+F23","v":400}]
[null,"Energijos sąnaudos prieš projektą perskaičiuotos norminiams metams, MWh","Energijos vartojimo auditas",530]
[null,"Energijos sąnaudos prieš projektą perskaičiuotos norminiams metams, MWh (Išskaidytos proporcingai pagal energijos rūšį)",null,{"$f":"IF(D23=0,0,D23/G23*D24)","v":530},{"$f":"IF(E23=0,0,E23/G23*D24)","v":0},{"$f":"IF(F23=0,0,F23/G23*D24)","v":0},{"$f":"D25+E25+F25","v":530}]
[null,"Energijos sąnaudos po projekto perskaičiuotos norminiams metams, MWh","Energijos vartojimo auditas",240]
[null,"Energijos sąnaudos po projekto norminiams metams, MWh (Išskaidytos proporcingai pagal energijos rūšį)",null,{"$f":"IF(D23=0,0,D23/G23*D26)","v":240},{"$f":"IF(E23=0,0,E23/G23*D26)","v":0},{"$f":"IF(F23=0,0,F23/G23*D26)","v":0},{"$f":"D27+E27+F27","v":240}]
[]
[null,"Rodiklis","Komentaras","Šiluminė energija pastato šildymui","Elektros energija pastato šildymui","Kita energija šildymui","Elektros energija išskyrus šildymui","VISO (šildymui)"]
[null,"Prognozuojamos energijos sąnaudos pasirinkus projekto neįgyvendinti, MWh",null,{"$f":"($E$17*($E$18-$E$19))/($D$17*($D$18-$D$19))*D25","v":423.5129589160839},{"$f":"($E$17*($E$18-$E$19))/($D$17*($D$18-$D$19))*E26","v":0},{"$f":"($E$17*($E$18-$E$19))/($D$17*($D$18-$D$19))*F26","v":0},null,{"$f":"SUM(D30:F30)","v":423.5129589160839}]
[null,"Prognozuojamos energijos sąnaudos pasirinkus projekto neįgyvendinti, užtikrinant norminę vidaus temperatūrą, MWh",null,{"$f":"($E$17*($D$18-$E$19))/($E$17*($H$14-$E$19))*D30","v":449.30703671328678},{"$f":"($E$17*($D$18-$E$19))/($E$17*($H$14-$E$19))*E30","v":0},{"$f":"($E$17*($D$18-$E$19))/($E$17*($H$14-$E$19))*F30","v":0},null,{"$f":"SUM(D31:F31)","v":449.30703671328678}]
[null,"Prognozuojamos energijos sąnaudos po projekto, MWh",null,{"$f":"($E$17*($D$18-$E$19))/($D$17*($D$18-$D$19))*D27","v":203.45979020979021},{"$f":"($E$17*($D$18-$E$19))/($D$17*($D$18-$D$19))*E28","v":0},{"$f":"($E$17*($D$18-$E$19))/($D$17*($D$18-$D$19))*F28","v":0},null,{"$f":"SUM(D32:F32)","v":203.45979020979021}]
[null,"Energijos sumažėjimas (+)/padidėjimas (-), MWh",null,{"$f":"D30-D32","v":220.05316870629369},{"$f":"E30-E32","v":0},{"$f":"F30-F32","v":0},{"$f":"G30-G32","v":0},{"$f":"H30-H32","v":220.05316870629369}]
[null,"Energijos ištekliaus kaina, Eur/MWh",null,57,60,60,165]
[]
[]
[null,null,"FINANSINĖ ANALIZĖ",null,null,null,null,null,"EKONOMINĖ ANALIZĖ"]
[null,null,{"$f":"B30","v":"Prognozuojamos energijos sąnaudos pasirinkus projekto neįgyvendinti, MWh"},{"$f":"B31","v":"Prognozuojamos energijos sąnaudos pasirinkus projekto neįgyvendinti, užtikrinant norminę vidaus temperatūrą, MWh"},{"$f":"B32","v":"Prognozuojamos energijos sąnaudos po projekto, MWh"},{"$f":"B33","v":"Energijos sumažėjimas (+)/padidėjimas (-), MWh"},{"$f":"B34","v":"Energijos ištekliaus kaina, Eur/MWh"},"Faktinis metinis energijos sąnaudų sumažėjimas (-) /padidėjimas (+) EUR","Komponentu „Energetinių savybių pagerėjimas“ skaičiuojama nauda, MWh","Konversijos Koeficientas (KK)","Komponentu „Energetinių savybių pagerėjimas“ skaičiuojama nauda, EUR"]
[null,null,"(1)","(2)","(3)","(4) = (1) - (3)","(5)","(6) = (4)*(5)","(7)=(2)-(1)","(8)","(9)=(5)*(7)*(8)"]
[null,"Šiluminė energija pastato šildymui",{"$f":"D30","v":423.5129589160839},{"$f":"D31","v":449.30703671328678},{"$f":"D32","v":203.45979020979021},{"$f":"C40-E40","v":220.05316870629369},{"$f":"D34","v":57},{"$f":"-1*F40*G40","v":-12543.03061625874},{"$f":"IF(D40-C40>0,D40-C40,0)","v":25.794077797202874},0.97199999999999998,{"$f":"G40*I40*J40","v":1429.0950862762279}]
[null,"Elektros energija pastato šildymui",{"$f":"E30","v":0},{"$f":"E31","v":0},{"$f":"E32","v":0},{"$f":"C41-E41","v":0},{"$f":"E34","v":60},{"$f":"-1*F41*G41","v":0},{"$f":"IF(D41-C41>0,D41-C41,0)","v":0},0.98499999999999999,{"$f":"G41*I41*J41","v":0}]
[null,"Kita energija šildymui",{"$f":"F30","v":0},{"$f":"F31","v":0},{"$f":"F32","v":0},{"$f":"C42-E42","v":0},{"$f":"F34","v":60},{"$f":"-1*F42*G42","v":0},{"$f":"IF(D42-C42>0,D42-C42,0)","v":0},0.98499999999999999,{"$f":"G42*I42*J42","v":0}]
[null,"Elektros energija išskyrus šildymui",{"$f":"G30","v":0},null,{"$f":"G32","v":0},{"$f":"C43-E43","v":0},{"$f":"G34","v":165},{"$f":"-1*F43*G43","v":0},null,0.98499999999999999]
[null,"Suma (energija šildymui)",{"$f":"SUM(C40:C42)","v":423.5129589160839},449.30703671328678,203.45979020979021,220.05316870629369,177,-12543.03061625874,25.794077797202874,null,{"$f":"SUM(K40:K42)","v":1429.0950862762279}]
[null,"Suma (elektros energija išskyrus šildymui)",{"$f":"C43","v":0},null,{"$f":"E43","v":0},{"$f":"F43","v":0},{"$f":"G43","v":165},{"$f":"H43","v":0}]
[]
[]
[null,null,null,null,null,"Šilumos","Elektros",null,"CO2 šilumos","CO2 elektros","CO2 Suma"]
[null,"Metinis išmetamų ŠESD emisijos kiekio sumažinimas (+) / padidinimas (-) t CO2e/metus",{"$f":"K49","v":51.272388308566434},null,"Energijos taršos konversijos faktorius, t/MWh į t CO2 e/metus",0.23300000000000001,0.70699999999999996,null,{"$f":"F40*F49","v":51.272388308566434},{"$f":"(E41+E42+E43)*G49","v":0},{"$f":"SUM(I49:J49)","v":51.272388308566434}]
[]
[null,"Sektorius","Poveikio komponentas","Pirminis sektorius (kai komponentas kyla iš kito sektoriaus)","Pirminis poveikio komponentas (kai komponentas kyla iš kito sektoriaus)","Ar visiškai atitinka pirminį komponentą","Vienetai (iš kurių daugintinas įvertis)",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065]
[null,"Energetika","5. Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas (centrinė vertė)","Transportas","6. Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas (centrinė vertė)","Taip","Tona",25,25,25,25,25,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas EUR",null,null,null,null,null,null,{"$f":"$C$49*J52","v":1281.8097077141608},{"$f":"$C$49*K52","v":1281.8097077141608},1281.8097077141608,1743.2612024912587,1794.5335907998251,1845.8059791083915,1897.0783674169581,1948.3507557255246,1999.623144034091,2050.8955323426571,2102.167920651224,2153.4403089597904,2204.7126972683568,2255.9850855769232,2307.2574738854896,2358.529862194056,2409.8022505026224,2461.0746388111888,2512.3470271197552,2563.6194154283216,2614.8918037368881,2666.1641920454545,2717.4365803540209,2768.7089686625873,2819.9813569711537,2871.2537452797205,2922.5261335882869,2973.7985218968533,3025.0709102054198,3076.3432985139862,3127.6156868225526,3178.888075131119,{"$f":"$C$49*AP52","v":3230.1604634396854},3281.4328517482518,3332.7052400568182,3383.9776283653846,3435.250016673951,3486.5224049825174,3537.7947932910838,3589.0671815996502,3640.3395699082166,3691.611958216783,3742.8843465253499,3794.1567348339163,3845.4291231424827,3896.7015114510491,3947.9738997596155,3999.2462880681819,4050.5186763767483,4101.7910646853143]
[null,"Situacija prieš projekto įgyvendinimą"]
[null,"Metai","Kalendoriniai metai","Faktinė metinė įrenginio(ių) naudojimo trukmė, val.","Įrenginio(ių) galia (prieš), W","Faktinis elektros energijos vartojimas, MWh","Metinė įrenginio(ių) naudojimo trukmė pagal teisės aktuose numatytus galiojančius reikalavimus, val.","Skaičiuojamasis faktinis elektros energijos vartojimas prieš projektą perskaičiuotas pagal teisės aktuose numatytus galiojančius reikalavimus, MWh"]
[null,1,2018,{"$f":"IF(ISBLANK(E56),\"\",F56/E56*1000000)","v":2800},750000,2100,4000,{"$f":"IFERROR(F56/D56*G56, \"\")","v":3000}]
[null,2,null,{"$f":"IF(ISBLANK(E57),\"\",F57/E57*1000000)","v":""},null,null,{"$f":"IF(ISBLANK(G56),\"\",$G$56)","v":4000},{"$f":"IFERROR(F57/D57*G57, \"\")","v":""}]
[null,3,null,{"$f":"IF(ISBLANK(E58),\"\",F58/E58*1000000)","v":""},null,null,{"$f":"IF(ISBLANK(G57),\"\",$G$56)","v":4000},{"$f":"IFERROR(F58/D58*G58, \"\")","v":""}]
[null,4,null,{"$f":"IF(ISBLANK(E59),\"\",F59/E59*1000000)","v":""},null,null,{"$f":"IF(ISBLANK(G58),\"\",$G$56)","v":4000},{"$f":"IFERROR(F59/D59*G59, \"\")","v":""}]
[null,5,null,{"$f":"IF(ISBLANK(E60),\"\",F60/E60*1000000)","v":""},null,null,{"$f":"IF(ISBLANK(G59),\"\",$G$56)","v":4000},{"$f":"IFERROR(F60/D60*G60, \"\")","v":""}]
[null,"Vidurkis",null,{"$f":"IFERROR(AVERAGE(D56:D60),\"0\")","v":2800},{"$f":"IFERROR(AVERAGE(E56:E60),\"0\")","v":750000},{"$f":"IFERROR(AVERAGE(F56:F60),\"0\")","v":2100},null,{"$f":"IFERROR(AVERAGE(H56:H60),\"0\")","v":3000}]
[]
[null,"Situacija po projekto įgyvendinimo"]
[null,"Metai","Kalendoriniai metai","Planuojama metinė įrenginio(ių) naudojimo trukmė, val.","Įrenginio(ių) galia (po), W","Planuojamas elektros energijos vartojimas, MWh",{"$f":"G55","v":"Metinė įrenginio(ių) naudojimo trukmė pagal teisės aktuose numatytus galiojančius reikalavimus, val."},"Skaičiuojamasis elektros energijos vartojimas po projekto perskaičiuotas pagal teisės aktuose numatytus galiojančius reikalavimus, MWh"]
[null,1,2019,4000,300000,{"$f":"IF(ISBLANK(E65),\"\",D65*E65/1000000)","v":1200},{"$f":"G56","v":4000},{"$f":"G65*E65/1000000","v":1200}]
[]
[]
[null,"FINANSINĖ ANALIZĖ",null,null,null,null,"EKONOMINĖ ANALIZĖ"]
[null,{"$f":"F55","v":"Faktinis elektros energijos vartojimas, MWh"},{"$f":"F64","v":"Planuojamas elektros energijos vartojimas, MWh"},"Elektros energijos sumažėjimas (+)/padidėjimas (-), MWh","Energijos ištekliaus kaina, EUR/MWh","Faktinis metinis elektros sąnaudų sumažėjimas (-) /padidėjimas (+) EUR",{"$f":"D55","v":"Faktinė metinė įrenginio(ių) naudojimo trukmė, val."},{"$f":"D64","v":"Planuojama metinė įrenginio(ių) naudojimo trukmė, val."},"Faktinis elektros energijos vartojimas prieš projektą perskaičiuotas pagal planuojamą metinę įrenginio(ių) naudojimo trukmę, MWh","Komponentu „Energetinių savybių pagerėjimas“ skaičiuojama nauda, MWh","Konversijos Koeficientas (KK)","Komponentu „Energetinių savybių pagerėjimas“ skaičiuojama nauda, EUR"]
[null,"(1)","(2)","(3) = (1) - (2)","(4)","(5) = (3)*(4)","(6)","(7)","(8)=(7)/(6)*(1)","(9)=(8)-(1)","(10)","(11)=(4)*(9)*(10)"]
[null,{"$f":"F61","v":2100},{"$f":"F65","v":1200},{"$f":"B71-C71","v":900},113,{"$f":"D71*E71*-1","v":-101700},{"$f":"D61","v":2800},{"$f":"D65","v":4000},{"$f":"H71/G71*B71","v":3000},{"$f":"I71-B71","v":900},0.98499999999999999,{"$f":"K71*J71*E71","v":100174.5}]
[]
[]
[null,"Energijos taršos konversijos faktorius, t/MWh į t CO2 e/metus","Metinis išmetamų ŠESD emisijos kiekio sumažinimas (+) / padidinimas (-) t CO2e/metus"]
[null,0.70699999999999996,{"$f":"D71*B75","v":636.29999999999995}]
[]
[null,"Sektorius","Poveikio komponentas","Pirminis sektorius (kai komponentas kyla iš kito sektoriaus)","Pirminis poveikio komponentas (kai komponentas kyla iš kito sektoriaus)","Ar visiškai atitinka pirminį komponentą","Vienetai (iš kurių daugintinas įvertis)",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065]
[null,"Energetika","5. Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas (centrinė vertė)","Transportas","6. Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas (centrinė vertė)","Taip","Tona",25,25,25,25,25,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas EUR",null,null,null,null,null,null,null,null,{"$f":"$C$75*L78","v":15907.499999999998},21634.199999999997,22270.5,22906.799999999999,23543.1,24179.399999999998,24815.699999999997,25452,26088.3,26724.6,27360.899999999998,27997.199999999997,28633.499999999996,29269.8,29906.1,30542.399999999998,31178.699999999997,31814.999999999996,32451.3,33087.599999999999,33723.899999999994,34360.199999999997,34996.5,35632.799999999996,36269.1,36905.399999999994,37541.699999999997,38178,38814.299999999996,39450.6,40086.899999999994,40723.199999999997,41359.5,41995.799999999996,42632.1,43268.399999999994,43904.7,44541,45177.299999999996,45813.599999999999,46449.899999999994,47086.2,47722.5,48358.799999999996,48995.1,49631.399999999994,50267.7,50904]

{"sheet":"Prielaidos","index":74,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,12]]}
[]
[null,"Šiame darbalapyje prašytume nurodyti prielaidas bei tarpinius skaičiavimus. \nPildydami alternatyvų darbalapius, naudokite nuorodas į šį darbalapį. \nEsant poreikiui, galite susikurti ir daugiau pagalbinių darbalapių."]

{"sheet":"Pagrindimas","index":75,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":true,"merged":[[48,1,48,2],[48,3,48,8],[47,1,47,2],[47,3,47,8],[40,1,40,2],[40,3,40,8],[41,1,41,2],[41,3,41,8],[42,1,42,2],[42,3,42,5],[43,1,43,2],[43,3,43,8],[45,1,45,8],[46,1,46,2],[46,3,46,8],[42,6,42,8],[50,1,50,8],[59,1,59,8],[60,1,60,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[57,7,57,8],[51,2,52,2],[51,7,52,8],[51,1,52,1],[39,1,39,2],[39,3,39,8],[32,1,32,2],[32,3,32,8],[33,1,33,2],[33,3,33,8],[34,1,34,2],[34,3,34,8],[35,1,35,2],[35,3,35,8],[37,1,37,8],[38,1,38,2],[38,3,38,8],[29,1,29,2],[29,3,29,8],[30,1,30,2],[31,1,31,2],[31,3,31,8],[30,3,30,5],[30,6,30,8],[24,1,24,8],[25,1,25,2],[25,3,25,8],[27,1,27,8],[28,1,28,2],[28,3,28,8],[20,1,20,2],[20,3,20,8],[21,1,21,2],[21,3,21,8],[22,1,22,2],[22,3,22,8],[17,1,17,2],[17,3,17,8],[18,1,18,2],[18,3,18,8],[19,1,19,2],[19,3,19,8],[16,1,16,2],[16,3,16,8],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[14,1,14,8],[15,1,15,2],[15,3,15,8],[10,3,10,8],[11,3,11,8],[12,3,12,8],[9,3,9,8],[6,1,6,2],[7,1,7,2],[8,1,8,2],[5,1,5,2],[1,1,1,8],[3,1,3,2],[4,1,4,2],[4,3,4,8],[2,1,2,8],[6,3,6,8],[8,3,8,8],[3,3,3,8],[5,3,5,8],[7,3,7,8]]}
[]
[null,"Tęstinės veiklos lėšų poreikio investicijoms į ilgalaikį turtą pagrindimo formos ataskaita "]
[]
[null,"Asignavimų valdytojo kodas ",null,{"$f":"'1'!I20","v":"Įrašykite asignavimų valdytojo kodą"}]
[null,"Asignavimų valdytojo pavadinimas",null,{"$f":"'1'!I22","v":"Įrašykite asignavimų valdytojo pavadinimą"}]
[null,"Įstaigos kodas",null,{"$f":"'1'!I24","v":"Įrašykite įstaigos kodą"}]
[null,"Įstaigos pavadinimas",null,{"$f":"'1'!I26","v":"Įrašykite įstaigos pavadinimą"}]
[null,"Tęstinės priemonės kodas ",null,{"$f":"'1'!I28","v":"Įrašykite tęstinės priemonės kodą"}]
[null,"Tęstinės priemonės pavadinimas",null,{"$f":"'1'!I30","v":"Įrašykite tęstinės priemonės pavadinimą"}]
[null,{"$f":"'1'!B32","v":"Formos rengėjas"},null,{"$f":"'1'!I32","v":"Įrašykite formos rengėjo įstaigos pavadinimą"}]
[null,{"$f":"'1'!B34","v":"Rengėjo atstovo elektroninis paštas"},null,{"$f":"'1'!I34","v":"Įrašykite formos rengėjo atstovo elektroninį paštą"}]
[null,{"$f":"'1'!B36","v":"Rengėjo atstovo kontaktinis telefonas"},null,{"$f":"'1'!I36","v":"Įrašykite formos rengėjo atstovo kontaktinį telefoną"}]
[null,"Formos parengimo data",null,{"$f":"'1'!I40","v":"2026-01-01"}]
[]
[null,"1. Turto objekto aprašymas"]
[null,"1.1 Objektas",null,"Nurodomas investicijos objektas (pvz., turto įsigijimas, kapitalinis remontas)"]
[null,"1.2 Turto grupė",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"1.3 Naujas / keitimas",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"1.4 Kiekis",null,"Nurodykite įsigyjamų objektų kiekį"]
[null,"1.5 Investicijos pobūdis / paskirtis",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"1.6 Investicijos pradžios data (metai)",null,{"$f":"YEAR('1'!I42)","v":2026}]
[null,"1.7 Investicijos pabaigos data (metai)",null,{"$f":"D21+'1'!I46","v":2046}]
[null,"1.8 Kita informacija",null,"Nurodykite papildomą informaciją (pvz., techninės charakteristikos)"]
[]
[null,"2. Esamos situacijos apibūdinimas"]
[null,"2.1 Gerinamo / keičiamo turto esama būklė",null,"Apibūdinama turto būklė: nurodoma, ar turtas yra avarinės būklės (nurodant pagrindžiančią informaciją, pilnai ar nepilnai nusidėvėjęs (nurodant faktinį naudojimo laikotarpį ir nustatytą naudingo tarnavimo laiką), ar sugadintas (nurodant pagrindžiančią informaciją), kita būklę apibūdinanti informacija."]
[]
[null,"3. Išlaidų turtui poreikį sąlygojantys veiksniai"]
[null,"3.1 Ar lėšų turtui poreikį sąlygoja veiksniai, kylantys iš vykdomos funkcijos ir / ar teikiamos paslaugos? ",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"3.1.1 Jei taip, kokių funkcijų vykdymui ar paslaugų teikimui reikalingas turtas?",null,"Nurodoma, kokių funkcijų vykdymui ar paslaugų teikimui reikalingas turtas"]
[null,"3.1.2 Kokie yra lėšų poreikį sąlygojantys veiksniai kylantys iš vykdomos funkcijos ir / ar teikiamos paslaugos?",null,"Veiksnio apibūdinimas (pvz., turto nusidėvėjimas, turto praradimas, veiklos apimties pasikeitimas, reorganizacija, darbuotojų skaičiaus pasikeitimas, veiklos organizavimo metodų pasikeitimas)",null,null,"Veiksnio paaiškinimas"]
[null,"3.2 Ar lėšų poreikį turtui sąlygoja teisės aktų pokyčiai? ",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"3.2.1. Jei taip, kokio teisės akto įgyvendinimui būtinas šis turto vienetas?",null,"Pateikite nuorodą į teisės aktą "]
[null,"3.2.2 Jei taip, kokie teisės aktų pokyčiai lėmė šio turto poreikį?",null,"Paaiškinkite, kokie reguliavimo pokyčiai lemia šio turto poreikio būtinumą."]
[null,"3.3 Ar lėšų turtui poreikį sąlygoja išorinės aplinkos pokyčiai (pvz., technologiniai, ekonominiai)? (pasirinkti iš sąrašo)",null,"Pasirinkti iš išskleidžiamojo sąrašo"]
[null,"3.3.1 Jei taip, kokie? ",null,"Paaiškinkite kokie išorės veiksniai ir kaip lėmė šio turto poreikį."]
[]
[null,"4. Pagrindimo detalizacija"]
[null,"4.1 Būtinumo kriterijus",null,"Pasirinkti kriterijų iš skleidžiamojo sąrašo"]
[null,"4.2 Būtinumo pagrindimas",null,"Pvz., turto būklė, kada atlikti paskutiniai atnaujinimai, įtaka veiklos rodiklių reikšmėms, ir kita informacija, pagrindžianti investicijos poreikį"]
[null,"4.3 Prie kokių veiklos tikslų, tęstinės veiklos uždavinių ir (arba) tęstinės veiklos priemonių ir jų stebėsenos rodiklių prisidės turto įsigijimas? Įvardinti konkrečias rodiklių reikšmes ir planuojamą jų pasikeitimą, jei bus įsigytas / pagerintas turtas.",null,"Pateikite paaiškinimą ir nurodykite konkrečius rodiklius ir jų reikšmių pasikeitimus. Pavyzdys: pastato energetinio efektyvumo rodiklio reikšmė keisis iš B į A; kelionės trukmės iki aptarnaujamo objekto sumažėjimas 20%; lankytojų skaičiaus augimas 20%; teisės akto X nuostatų 100% įgyvendinimas."]
[null,"4.4 Jei nebus skirta lėšų, kokie priemonės rodikliai bus nepasiekti ir kokia apimtimi?",null,"Pateikite paaiškinimą, nurodydami konkretų rodiklį, jo siektiną reikšmę ir reikšmę, kuri galima pasiekti neįsigijus turto. Pavyzdžiui, \"Užtikrinti klientų aptarnavimą laiku\" rodiklio reikšmė bus 90% (siektina reikšmė 98%)."]
[null,"4.5 Kokius apribojimus ar rizikas keltų šio turto neįsigijimas / nepagerinimas?",null,"Pasirinkti iš išskleidžiamojo sąrašo",null,null,"Paaiškinti, jei pasirinkta \"Kita\""]
[null,"4.6 Kokie yra alternatyvūs būdai užtikrinti šios funkcijos vykdymo ar paslaugos teikimo tęstinumą ar pagerinimą, neįsigyjant turto.",null,"Paaiškinkite, kokie yra alternatyvūs būdai veiklai vykdyti neįsigyjant / nepagerinant turto."]
[]
[null,"5. Pasirinkta alternatyva"]
[null,"5.1 Pasirinkta alternatyva",null,{"$f":"IF(ISBLANK('3'!$D$8),\"\",'3'!$D$8&\" \"&VLOOKUP('3'!$D$8,'3'!B22:C29,2))&IF(ISBLANK('3'!$D$9),\"\",\"; \")&IF(ISBLANK('3'!$D$9),\"\",'3'!$D$9&\" \"&VLOOKUP('3'!$D$9,'3'!B32:C39,2))&IF(ISBLANK('3'!$D$10),\"\",\"; \")&IF(ISBLANK('3'!$D$10),\"\",'3'!$D$10&\" \"&VLOOKUP('3'!$D$10,'3'!B42:C49,2))&IF(ISBLANK('3'!$D$11),\"\",\"; \")&IF(ISBLANK('3'!$D$11),\"\",'3'!$D$11&\" \"&VLOOKUP('3'!$D$11,'3'!B52:C59,2))","v":""}]
[null,"5.1.1 Ar pasirinkta optimali alternatyva?",null,{"$f":"IF(D47=\"\",\"Alternatyva nepasirinkta\", IF(AND(OR('3'!D8='3'!E8,ISBLANK('3'!D8)),OR('3'!D9='3'!E9,ISBLANK('3'!D9)),OR('3'!D10='3'!E10,ISBLANK('3'!D10)),OR('3'!D11='3'!E11,ISBLANK('3'!D11))),\"TAIP\",\"NE\"))","v":"Alternatyva nepasirinkta"}]
[null,"5.1.2 Paaiškinimas, jei pasirinkta kita (neoptimali) alternatyva\t\t",null,{"$f":"'3'!D63","v":"Paaiškinkite, jei pasirinkta kita (neoptimali) alternatyva"}]
[]
[null,"6. Finansavimo poreikis ir finansavimo šaltiniai"]
[null,null,"Suma","n","n+1","n+2","n+3","Komentaras"]
[null,null,null,{"$f":"YEAR(Veiklu_pradzia)","v":2026},{"$f":"D53+1","v":2027},{"$f":"E53+1","v":2028},{"$f":"F53+1","v":2029}]
[null,"Iš viso finansavimo poreikis, Eur",{"$f":"SUM(D54:G54)","v":0},{"$f":"SUM(D55:D56)","v":0},{"$f":"SUM(E55:E58)","v":0},{"$f":"SUM(F55:F58)","v":0},{"$f":"SUM(G55:G58)","v":0}]
[null,"Finansavimo iš VB poreikis, Eur",{"$f":"SUM(D55:G55)","v":0},{"$f":"'4'!G238","v":0},{"$f":"'4'!H238","v":0},{"$f":"'4'!I238","v":0},{"$f":"'4'!J238","v":0}]
[null,"Numatomas finansavimas iš kitų šaltinių, Eur",{"$f":"SUM(D56:G56)","v":0},{"$f":"'4'!G239","v":0},{"$f":"'4'!H239","v":0},{"$f":"'4'!I239","v":0},{"$f":"'4'!J239","v":0}]
[null,"Finansavimo iš pajamų įmokų poreikis,  Eur",{"$f":"SUM(D57:G57)","v":0},{"$f":"'4'!G224","v":0},{"$f":"'4'!H224","v":0},{"$f":"'4'!I224","v":0},{"$f":"'4'!J224","v":0}]
[null,"Minimalius techninius ir reguliacinius reikalavimus atitinkančios investicijos poreikis iš VB, kad būtų užtikrintas veiklos tęstinumas, Eur",{"$f":"SUM(D58:G58)","v":0},{"$f":"'4'!G214","v":0},{"$f":"'4'!H214","v":0},{"$f":"'4'!I214","v":0},{"$f":"'4'!J214","v":0}]
[]
[null,"7. Kita svarbi informacija"]
[null,"Nurodoma kita sprendimo priėmimui aktuali informacija."]

{"sheet":"Ob.A_Priel.","index":76,"n_rows":143,"n_cols":7,"rows_kept":143,"cut":false,"hidden":true,"merged":[[92,0,92,6],[109,0,109,6],[126,0,126,6],[41,0,41,6],[4,0,4,6],[7,0,7,6],[24,0,24,6],[58,0,58,6],[75,0,75,6]]}
[]
[null,{"$f":"UPPER('1'!I75)&\"\n\"&UPPER('1'!I76)","v":"ANALIZĖS OBJEKTAS (A)\n"}]
[]
["Eil. Nr.","Prielaida","Reikšmė","Mato vnt.","Taikytina laikotarpiui (metai)","Šaltinis","Paaiškinimas"]
["Bendros prielaidos"]
[1,"Skaičiavimo laikotarpis",{"$f":"'1'!I46","v":20},"Metai",null,null,"Pagal patalpų nuomos komercinį pasiūlymą"]
[]
[{"$f":"\"1 \" & IF(LEN(A.1!$C$3)=0,\"\",A.1!$C$3)","v":"1 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"2 \" & IF(LEN(A.2!$C$3)=0,\"\",A.2!$C$3)","v":"2 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"3 \" & IF(LEN(A.3!$C$3)=0,\"\",A.3!$C$3)","v":"3 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"4 \" & IF(LEN(A.4!$C$3)=0,\"\",A.4!$C$3)","v":"4 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"5 \" & IF(LEN(A.5!$C$3)=0,\"\",A.5!$C$3)","v":"5 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"6 \" & IF(LEN(A.6!$C$3)=0,\"\",A.6!$C$3)","v":"6 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"7 \" & IF(LEN(A.7!$C$3)=0,\"\",A.7!$C$3)","v":"7 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"8 \" & IF(LEN(A.8!$C$3)=0,\"\",A.8!$C$3)","v":"8 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]

{"sheet":"Ob.B_Priel.","index":77,"n_rows":143,"n_cols":7,"rows_kept":143,"cut":false,"hidden":true,"merged":[[92,0,92,6],[109,0,109,6],[126,0,126,6],[4,0,4,6],[7,0,7,6],[24,0,24,6],[41,0,41,6],[58,0,58,6],[75,0,75,6]]}
[]
[null,{"$f":"UPPER('1'!K75)&\"\n\"&UPPER('1'!K76)","v":"ANALIZĖS OBJEKTAS (B)\n"}]
[]
["Eil. Nr.","Prielaida","Reikšmė","Mato vnt.","Taikytina laikotarpiui (metai)","Šaltinis","Paaiškinimas"]
["Bendros prielaidos"]
[1,"Skaičiavimo laikotarpis",{"$f":"'1'!I46","v":20},"Metai",null,null,"Pagal patalpų nuomos komercinį pasiūlymą"]
[]
[{"$f":"\"1 \" & IF(LEN(B.1!$C$3)=0,\"\",B.1!$C$3)","v":"1 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"2 \" & IF(LEN(B.2!$C$3)=0,\"\",B.2!$C$3)","v":"2 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"3 \" & IF(LEN(B.3!$C$3)=0,\"\",B.3!$C$3)","v":"3 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"4 \" & IF(LEN(B.4!$C$3)=0,\"\",B.4!$C$3)","v":"4 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"5 \" & IF(LEN(B.5!$C$3)=0,\"\",B.5!$C$3)","v":"5 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"6 \" & IF(LEN(B.6!$C$3)=0,\"\",B.6!$C$3)","v":"6 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"7 \" & IF(LEN(B.7!$C$3)=0,\"\",B.7!$C$3)","v":"7 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"8 \" & IF(LEN(B.8!$C$3)=0,\"\",B.8!$C$3)","v":"8 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]

{"sheet":"Ob.C_Priel.","index":78,"n_rows":143,"n_cols":7,"rows_kept":143,"cut":false,"hidden":true,"merged":[[92,0,92,6],[109,0,109,6],[126,0,126,6],[4,0,4,6],[7,0,7,6],[24,0,24,6],[41,0,41,6],[58,0,58,6],[75,0,75,6]]}
[]
[null,{"$f":"UPPER('1'!M75)&\"\n\"&UPPER('1'!M76)","v":"ANALIZĖS OBJEKTAS (C)\n"}]
[]
["Eil. Nr.","Prielaida","Reikšmė","Mato vnt.","Taikytina laikotarpiui (metai)","Šaltinis","Paaiškinimas"]
["Bendros prielaidos"]
[1,"Skaičiavimo laikotarpis",{"$f":"'1'!I46","v":20},"Metai",null,null,"Pagal patalpų nuomos komercinį pasiūlymą"]
[]
[{"$f":"\"1 \" & IF(LEN('C.1'!$C$3)=0,\"\",'C.1'!$C$3)","v":"1 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"2 \" & IF(LEN('C.2'!$C$3)=0,\"\",'C.2'!$C$3)","v":"2 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"3 \" & IF(LEN('C.3'!$C$3)=0,\"\",'C.3'!$C$3)","v":"3 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"4 \" & IF(LEN('C.4'!$C$3)=0,\"\",'C.4'!$C$3)","v":"4 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"5 \" & IF(LEN('C.5'!$C$3)=0,\"\",'C.5'!$C$3)","v":"5 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"6 \" & IF(LEN('C.6'!$C$3)=0,\"\",'C.6'!$C$3)","v":"6 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"7 \" & IF(LEN('C.7'!$C$3)=0,\"\",'C.7'!$C$3)","v":"7 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"8 \" & IF(LEN('C.8'!$C$3)=0,\"\",'C.8'!$C$3)","v":"8 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]

{"sheet":"Ob.D_Priel.","index":79,"n_rows":143,"n_cols":7,"rows_kept":143,"cut":false,"hidden":true,"merged":[[92,0,92,6],[109,0,109,6],[126,0,126,6],[4,0,4,6],[7,0,7,6],[24,0,24,6],[41,0,41,6],[58,0,58,6],[75,0,75,6]]}
[]
[null,{"$f":"UPPER('1'!O75)&\"\n\"&UPPER('1'!O76)","v":"ANALIZĖS OBJEKTAS (D)\n"}]
[]
["Eil. Nr.","Prielaida","Reikšmė","Mato vnt.","Taikytina laikotarpiui (metai)","Šaltinis","Paaiškinimas"]
["Bendros prielaidos"]
[1,"Skaičiavimo laikotarpis",15,"Metai",null,null,"Pagal patalpų nuomos komercinį pasiūlymą"]
[]
[{"$f":"\"1 \" & IF(LEN(D.1!$C$3)=0,\"\",D.1!$C$3)","v":"1 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"2 \" & IF(LEN(D.2!$C$3)=0,\"\",D.2!$C$3)","v":"2 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"3 \" & IF(LEN(D.3!$C$3)=0,\"\",D.3!$C$3)","v":"3 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"4 \" & IF(LEN(D.4!$C$3)=0,\"\",D.4!$C$3)","v":"4 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"5 \" & IF(LEN(D.5!$C$3)=0,\"\",D.5!$C$3)","v":"5 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"6 \" & IF(LEN(D.6!$C$3)=0,\"\",D.6!$C$3)","v":"6 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"7 \" & IF(LEN(D.7!$C$3)=0,\"\",D.7!$C$3)","v":"7 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]
[{"$f":"\"8 \" & IF(LEN(D.8!$C$3)=0,\"\",D.8!$C$3)","v":"8 Alternatyva \"\""}]
["A.1.","Žemė"]
["A.2.","Nekilnojamasis turtas"]
["A.3.","Statyba, rekonstravimas, kapitalinis remontas ir kiti darbai",300,"tūkst. Eur","0-1","Sąmata iš rangovo","Investicijos per 2 metus"]
["A.4.","Įranga, įrenginiai ir kitas ilgalaikis turtas"]
["A.5.","Projektavimo, techninės priežiūros ir kitos su investicijomis į ilgalaikį turtą (A.1.-A.4.) susijusios paslaugos",10,"tūkst. Eur","0-1","Rinkos kaina","Techninio projekto parengimas, išorės tiekėjų konsultavimas statybų metu. Kaina nustatyta remiantis 3 tiekėjų pasiūlymais"]
["A.6.","Investicijos administravimas ir vykdymas",1,"tūkst. Eur","0-1","Vidiniai skaičiavimai","Priežiūros darbai ir kiti susiję institucijos administraciniai kaštai"]
["A.7.","Kitos paslaugos ir išlaidos"]
["B.","Investicijų likutinė vertė",{"$f":"322-322/98*8","v":295.71428571428572},"tūkst. Eur",10,"Vidiniai skaičiavimai","Apskaičiuota tiesinio nusidėvėjimo metodu, taikant 100 metų naudingo tarnavimo laikotarpį"]
["C.","Prekių ir paslaugų pardavimo pajamos, iš viso"]
["D.","Veiklos ir finansinės išlaidos, iš viso"]
["D.1.","Žaliavos"]
["D.2.","Darbo užmokesčio išlaidos"]
["D.3.","Elektros energijos išlaidos",3,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais, veiklos prognozėmis ir rinkos kainomis"]
["D.4.","Šildymo (išskyrus elektrą) išlaidos",4,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis techniniame projekte nurodytais efektyvumo rodikliais ir rinkos kainomis"]
["D.5.","Turto būklės palaikymo išlaidos",10,"tūkst. Eur","2–10","Vidiniai skaičiavimai","Apskaičiuota remiantis panašių pastatų turto būklės palaikymo išlaidomis pagal veiklos specifiką ir plotą"]
["D.6.","Kitos išlaidos"]